{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Table Contents","SPV Assumptions","General Assumptions","Risk Analysis","SPV Template","SPV Template Annual","Consolidated","Consolidated Debt Graph","Consolidated Equity Cash Flow ","Equity Cash flow EURO","Diagram","Sensitivity chart","SPV Cash Waterfall","SPV debt fund chart","Equity cash flow chart SPV","TEPCO Backup","OandM Costs","Currency Scenarios","Monthly production","SPV Sheet","TEPCO","pepsico","PandG","Nestle","TEI","TAI","EGYSphere","Edita"],"not_rendered":{"charts":17,"images":3,"macros":1,"external_links":0,"defined_names":13,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Consolidated Debt Graph","index":7,"reason":"not_a_worksheet"},{"sheet":"Consolidated Equity Cash Flow ","index":8,"reason":"not_a_worksheet"},{"sheet":"Equity Cash flow EURO","index":9,"reason":"not_a_worksheet"},{"sheet":"Sensitivity chart","index":11,"reason":"not_a_worksheet"},{"sheet":"SPV Cash Waterfall","index":12,"reason":"not_a_worksheet"},{"sheet":"SPV debt fund chart","index":13,"reason":"not_a_worksheet"},{"sheet":"Equity cash flow chart SPV","index":14,"reason":"not_a_worksheet"},{"sheet":"Currency Scenarios","index":17,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Table Contents","index":0,"n_rows":31,"n_cols":7,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,"Go to Charts by Pressing Shift and Enter on Menu Item "]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Table Contents"]
[null,2,"SPV Assumptions"]
[null,3,"General Assumptions"]
[null,4,"Risk Analysis"]
[null,5,"Template"]
[null,6,"Consolidated"]
[null,7,"Consolidated Debt "]
[null,8,"Consolidated Equity Cash Flow"]
[null,9,"Equity Cash flow EURO"]
[null,10,"Diagram"]
[null,11,"Sensitivity chart"]
[null,12,"SPV Cash Waterfall"]
[null,13,"SPV debt fund chart"]
[null,14,"Equity cash flow chart SPV"]
[null,15,"TEPCO Backup"]
[null,16,"OandM Costs"]
[null,17,"Currency Scenarios"]
[null,18,"Monthly production"]
[null,19,"SPV Sheet"]
[null,20,"TEPCO"]
[null,21,"pepsico"]
[null,22,"PandG"]
[null,23,"Nestle"]
[null,24,"TEI"]
[null,25,"TAI"]
[null,26,"EGYSphere",null,null,null,"001-630-886-2754"]
[null,27,"Edita"]
[null,null,null,null,null,null,"edward.bodmer"]

{"sheet":"SPV Assumptions","index":1,"n_rows":32,"n_cols":34,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Portfolio Assumptions"]
[null,null,null,null,3]
[null,null,null,null,"SPV Name","Include","Agreement Date","Pre-Construction Period","Start Of Construction","Construction","Operation Date","Life","End Of Life","Rooftop Size","kW/m","Capacity","Annual Yield","degredation","Interconnection Costs","Operating Costs","Total Equity Contribution","Rent Model","Equity contribution Model","Rent as % of revenue","Equity contribution %","RE-financing after COD","Re-financing Date","Pre-tax IRR","Pre-tax IRR","After Tax IRR","after tax Irr","Equity IRR","Equity IRR ","DSCR"]
[null,null,null,null,null,null,null,"months",null,"months",null,"Year",null,"Sqm",null,"kWp","kWh/Kwp","%","EGP","EURO/kW/y",null,null,null,null,null,"Month",null,"EGP","EURO","EGP","EURO","EGP","EURO"]
[null,null,null,null,"Template",{"$f":"INDEX(F7:F27,$E$2)","v":true},{"$f":"INDEX(G7:G27,$E$2)","v":"2017-04-01"},{"$f":"INDEX(H7:H27,$E$2)","v":6},{"$f":"INDEX(I7:I27,$E$2)","v":"2017-10-01"},{"$f":"INDEX(J7:J27,$E$2)","v":3},{"$f":"INDEX(K7:K27,$E$2)","v":"2018-01-01"},{"$f":"INDEX(L7:L27,$E$2)","v":25},{"$f":"INDEX(M7:M27,$E$2)","v":"2043-01-01"},{"$f":"INDEX(N7:N27,$E$2)","v":3500},{"$f":"INDEX(O7:O27,$E$2)","v":0.16298020954598369},{"$f":"INDEX(P7:P27,$E$2)","v":570.43073341094293},{"$f":"INDEX(Q7:Q27,$E$2)","v":1700},{"$f":"INDEX(R7:R27,$E$2)","v":5.0000000000000001E-3},{"$f":"INDEX(S7:S27,$E$2)","v":20000},{"$f":"INDEX(T7:T27,$E$2)","v":13},{"$f":"INDEX(U7:U27,$E$2)","v":0.1},{"$f":"INDEX(V7:V27,$E$2)","v":false},{"$f":"INDEX(W7:W27,$E$2)","v":true},{"$f":"INDEX(X7:X27,$E$2)","v":2.5000000000000001E-2},{"$f":"INDEX(Y7:Y27,$E$2)","v":0.05},{"$f":"INDEX(Z7:Z27,$E$2)","v":10},{"$f":"INDEX(AA7:AA27,$E$2)","v":"2018-11-01"},{"$f":"INDEX(AB7:AB27,$E$2)","v":0.17002221941947934}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"h124","h127",null,null,"g348","g351","g358"]
[null,null,null,null,"TEPCO",{"$f":"TRUE","v":true},"2017-01-01",3,{"$f":"EDATE(G7,H7)","v":"2017-04-01"},6,{"$f":"EDATE(I7,J7)","v":"2017-10-01"},25,{"$f":"EDATE(K7,L7*12)","v":"2042-10-01"},3500,0.16298020954598369,{"$f":"O7*N7","v":570.43073341094293},{"$f":"'TEPCO Backup'!$O$5","v":1709.6774193548388},5.0000000000000001E-3,20000,12,0.1,false,{"$f":"NOT(V7)","v":true},2.5000000000000001E-2,0.05,13,{"$f":"EDATE(K7,Z7)","v":"2018-11-01"},{"$f":"INDIRECT(\"'\"&$E7&\"'!\"&AB$6)","v":0.16839709877967837},{"$f":"INDIRECT(\"'\"&$E7&\"'!\"&AC$6)","v":0.10853927731513979},{"$error":"#REF!"},{"$error":"#REF!"},0.40799792408943181,0.34016892313957214,11.628555435828764]
[null,null,null,null,"pepsico",{"$f":"TRUE","v":true},"2017-02-01",5,"2017-07-01",5,"2017-12-01",25,"2042-12-01",3250,0.16298020954598369,529.68568102444704,1800,5.0000000000000001E-3,20000,10,0.1,false,true,2.5000000000000001E-2,0.05,13,"2019-01-01",{"$f":"INDIRECT(\"'\"&$E8&\"'!\"&AB$6)","v":0.18446288704872135},0.12169068455696105,{"$error":"#REF!"},{"$error":"#REF!"},0.43807783722877502,0.35741317868232736,13.288146094283873]
[null,null,null,null,"PandG",{"$f":"TRUE","v":true},"2017-04-01",6,"2017-10-01",3,"2018-01-01",25,"2043-01-01",3500,0.16298020954598369,570.43073341094293,1700,5.0000000000000001E-3,20000,13,0.1,false,true,2.5000000000000001E-2,0.05,10,"2018-11-01",0.17002221941947934,0.10665331482887272,{"$error":"#REF!"},{"$error":"#REF!"},0.40424516797065735,0.33126726746559143,11.368615897965119]
[null,null,null,null,"Nestle",{"$f":"TRUE","v":true},"2017-05-01",2,"2017-07-01",8,"2018-03-01",25,"2043-03-01",3000,0.16298020954598369,488.94062863795108,{"$f":"'TEPCO Backup'!$O$5","v":1709.6774193548388},5.0000000000000001E-3,20000,10,0.1,true,false,2.5000000000000001E-2,0.05,8,"2018-11-01",0.15917043089866645,9.9073511362075817E-2,{"$error":"#REF!"},{"$error":"#REF!"},0.3460804402828217,0.27891219258308408,11.034425298880512]
[null,null,null,null,"TEI",{"$f":"TRUE","v":true},"2017-05-01",2,"2017-07-01",4,"2017-11-01",25,"2042-11-01",1500,0.16298020954598369,244.47031431897554,{"$f":"'TEPCO Backup'!$O$5","v":1709.6774193548388},5.0000000000000001E-3,20000,12,0.1,true,false,2.5000000000000001E-2,0.05,8,"2018-07-01",0.13641496300697328,7.6965472102165228E-2,{"$error":"#REF!"},{"$error":"#REF!"},0.23665474057197569,0.17205206751823424,10.326469030498455]
[null,null,null,null,"TAI",{"$f":"TRUE","v":true},"2017-09-01",2,"2017-11-01",4,"2018-03-01",25,"2043-03-01",1700,0.16298020954598369,277.06635622817225,{"$f":"'TEPCO Backup'!$O$5","v":1709.6774193548388},5.0000000000000001E-3,20000,15,0.1,true,false,2.5000000000000001E-2,0.05,8,"2018-11-01",0.13400525450706482,7.5931826233863853E-2,{"$error":"#REF!"},{"$error":"#REF!"},0.25029476284980767,0.18712785840034485,64.584540448461993]
[null,null,null,null,"EGYSphere",{"$f":"TRUE","v":true},"2017-11-01",2,"2018-01-01",4,"2018-05-01",25,"2043-05-01",2200,0.16298020954598369,358.55646100116411,{"$f":"'TEPCO Backup'!$O$5","v":1709.6774193548388},5.0000000000000001E-3,20000,15,0.1,true,false,2.5000000000000001E-2,0.05,6,"2018-11-01",0.13393303751945496,7.8535768389701846E-2,{"$error":"#REF!"},{"$error":"#REF!"},0.26180397868156435,0.20059714913368229,75.073070448004032]
[null,null,null,null,"Edita",{"$f":"TRUE","v":true},"2018-01-01",2,"2018-03-01",4,"2018-07-01",25,"2043-07-01",2000,0.16298020954598369,325.96041909196737,{"$f":"'TEPCO Backup'!$O$5","v":1709.6774193548388},5.0000000000000001E-3,20000,15,0.1,true,false,2.5000000000000001E-2,0.05,6,"2019-01-01",0.13243126273155212,7.5949439406394967E-2,{"$error":"#REF!"},{"$error":"#REF!"},0.22155514359474179,0.15949543118476872,9.6739768338968428]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Macro Parametres"]
[null,null,null,"SPVs",{"$f":"COUNTA(E7:E28)","v":8}]
[null,null,null,"Starting Row",{"$f":"ROW(E7)-1","v":6}]
[null,null,null,"SPV Column",{"$f":"COLUMN(E3)","v":5}]

{"sheet":"General Assumptions","index":2,"n_rows":69,"n_cols":29,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
["General Assumptions"]
[null,"Model start date",null,null,"2017-01-01"]
[]
[null,"Year",null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"Earlier exchange rate",null,null,null,9.6999999999999993]
[null,"Recently announced exchange rate",null,null,null,14.5]
[]
[null,"Inflation in EURO",null,null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,"Inflation in EGP",null,null,null,{"$f":"'Risk Analysis'!P5","v":6.5000000000000002E-2},{"$f":"F10","v":6.5000000000000002E-2},6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
[]
[null,"PPP exchange rate (EGP/EURO)",null,null,null,{"$f":"F7*(1+F10)/(1+F9)","v":15.289603960396038},{"$f":"F12*(1+G10)/(1+G9)","v":16.122206156259185},17.000148075659439,17.925898713442873,18.90206151466996,19.931381696161885,21.016753966744957,22.161230667904334,23.368030357740707,24.640546862370151,25.98235882022199,27.397239746075662,28.889168643139186,30.462341193013103,32.121181555008867,33.870354808004393,35.714780069826411,37.659644331054579,39.710417042151612,41.872865494942047,44.153071041696315,46.557446197432249,49.092752673530043,51.766120393375736]
[null,"Adjustments",null,null,{"$f":"'Risk Analysis'!P4","v":"Base case"},0.95,{"$f":"'Risk Analysis'!P6","v":0.95},{"$f":"G13","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,"Exchange rate used",null,null,null,{"$f":"F12*F13","v":14.525123762376236},15.316095848446226,16.150140671876468,17.029603777770728,17.956958438936461,18.934812611353792,19.96591626840771,21.053169134509115,22.19962883985367,23.408519519251641,24.683240879210889,26.027377758771877,27.444710210982226,28.939224133362448,30.515122477258423,32.176837067604168,33.929041066335088,35.776662114501846,37.724896190044028,39.779222220194946,41.945417489611494,44.229573887560633,46.638115039853538,49.177814373706944]
[]
["Tariff Assumptions"]
[null,"Feed-in Tariff",null,null,"EGP/kWh",1.08]
[null,"Feed-in Tariff subject to escalation",null,null,"%",{"$f":"H18/100","v":0},null,0]
[]
[null,"Energy charge in retail tariff (no inflation)",null,null,"EGP/kWh",0.5,{"$f":"F20*1.1","v":0.55000000000000004},{"$f":"G20*1.1","v":0.60500000000000009},{"$f":"H20","v":0.60500000000000009},0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009,0.60500000000000009]
[null,"Energy charge escalation",null,null,"Switch",true]
[]
[null,"Allow switch to retail tariff",null,null,"Switch",true]
[null,"Pct before switch",null,null,"%",0.1]
[]
[null,"Days A/R",null,null,"Months",{"$f":"'Risk Analysis'!P7","v":1}]
[null,"Days A/P",null,null,"Months",1]
[]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Monthly/Annual Average production",null,null,null,{"$f":"TRANSPOSE('Monthly production'!J3:J14)","v":5.6721261982036371E-2},6.2872669635444176E-2,8.5629104083327037E-2,9.5856291040833264E-2,0.10547965884217676,0.10664955845724206,0.10721563891614461,0.10057362819835458,8.9025586836742387E-2,7.7024681108008142E-2,5.9702619065589851E-2,5.3249301834100683E-2]
[]
[null,"Capital Costs",null,null,"Size","KW",0,100,200,300,400,500]
[null,null,null,null,"EURO","Cost/kW",1000,960,930,890,840,800]
[]
[]
["Tamqeen Costs (without inflation)"]
[null,"Accounting",null,null,"EGP"]
[null,"No. of SPVs"]
[null,"Accounting cost/SPV",null,null,"EGP",12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
[null,"Marketing",null,null,"EGP"]
[null,"Project development",null,null,"EGP"]
[null,null,"Total",null,null,{"$f":"SUM(F37:F41)","v":12000},12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000,12000]
[]
[null,"Initial development costs",null,null,"EGP"]
[]
["Tax Assumptions"]
[null,"Tax life",null,null,"Year",8]
[null,"Tax rate",null,null,"%",0.22500000000000001]
[null,"Taxable switch",null,null,"Switch",false]
[]
["Local Banks Financing Assumptions"]
[null,"Assets funded",null,null,null,"%",0.8]
[null,"Interest Rate EGP",null,null,null,"% p.a.",0.05]
[null,"Debt Tenor",null,null,null,"Years",10]
[null,"Signing fee",null,null,null,"%",0.02]
[null,"Repayment type"]
[null,null,"Level",null,null,null,true]
[null,null,"Sculpted",null,null,null,{"$f":"NOT(G57)","v":false}]
[]
[null,"Grace Period",null,null,null,"Months",12]
[null,"Required Cash - Months of debt service",null,null,null,"Months",6]
[]
[null,"Interest income Rate",null,null,null,"%",7.0000000000000007E-2]
[]
["Debt funds Assumptions"]
[null,"EURIBOR rate",null,null,"%","% p.a.",0.01]
[null,"Credit spread",null,null,"%","% p.a.",4.4999999999999998E-2]
[null,"Cash sweep",null,null,"%","%",1]
[null,"Grace period",null,null,"Month","Months",6]

{"sheet":"Risk Analysis","index":3,"n_rows":35,"n_cols":29,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Scenario Number",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE(E4:G4)","v":"Base case"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Worst Case"]
[null,null,null,null,"Base case","Worst Case","Optimistic Case","Currency Devaluation - inflation","Added Currency Devaluation","Gov. Payment","Yield Sensitivity","O&M Costs","Cost Overruns","Tarrif Adj",null,{"$f":"INDEX(E4:N4,$D$2)","v":"Base case"},null,null,null,null,null,"Optimistic Case"]
[null,"Currency EGP Inflation",null,null,6.5000000000000002E-2,8.5000000000000006E-2,0.04,{"$f":"F5","v":8.5000000000000006E-2},6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,null,{"$f":"INDEX(E5:N5,$D$2)","v":6.5000000000000002E-2},null,null,null,{"$f":"TRANSPOSE(E4:N4)","v":"Base case"}]
[null,"Added currency devaluation",null,null,0.95,1,0.9,0.95,{"$f":"F6","v":1},0.95,0.95,0.95,0.95,0.95,null,0.95,null,null,null,"Worst Case"]
[null,"Gov. Payments",null,null,1,3,1,1,1,{"$f":"F7","v":3},1,1,1,1,null,1,null,null,null,"Optimistic Case"]
[null,"Yield sensitivity",null,null,1,0.95,1.02,1,1,1,{"$f":"F8","v":0.95},1,1,1,null,1,null,null,null,"Currency Devaluation - inflation"]
[null,"O&M Costs",null,null,1,1.07,0.9,1,1,1,1,{"$f":"F9","v":1.07},1,1,null,1,null,null,null,"Added Currency Devaluation"]
[null,"Cost overruns",null,null,1,1.1499999999999999,0.9,1,1,1,1,1,{"$f":"F10","v":1.1499999999999999},{"$f":"E10","v":1},null,1,null,null,null,"Gov. Payment"]
[null,"Tariff adjustment for Devaluation",null,null,1.2,1,1.4,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"F11","v":1},null,{"$f":"INDEX(E11:N11,$D$2)","v":1.2},null,null,null,"Yield Sensitivity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M Costs"]
[null,"SPV",null,null,1,2,3,4,5,6,7,8,9,10,null,null,null,null,null,"Cost Overruns"]
[null,"Project IRR EGP",null,{"$f":"'SPV Template'!H406","v":0.17002221941947934},0.17002221941947934,0.12620069384574889,0.24215058684349058,0.17804183363914497,0.16865950226783755,0.16470249295234682,0.15942868590354922,0.16820877194404604,0.14624672532081603,0.14465340971946716,null,null,null,null,null,"Tarrif Adj"]
[null,"Project IRR EURO",null,{"$f":"'SPV Template'!J406","v":0.10665331482887272},0.10665331482887272,4.143573939800263E-2,0.21818698048591612,9.3107178807258606E-2,9.6961086988449102E-2,0.10219108462333679,9.6806806325912459E-2,0.10496434569358828,8.4554591774940485E-2,8.3289787173271193E-2]
[null,"Equity IRR EGP",null,{"$f":"'SPV Template'!M406","v":0.36586244702339177},0.36586244702339177,0.16212295889854436,0.96973098516464251,0.33314316868782046,0.30342972874641427,0.32786768078804018,0.31493727564811702,0.35781431794166574,0.25855494141578672,0.23782696127891542]
[null,"Equity IRR EURO",null,{"$f":"'SPV Template'!O406","v":0.29477092623710643},0.29477092623710643,7.947522103786471E-2,0.95201009511947632,0.24004084467887873,0.22858300805091861,0.25874003767967224,0.24638572335243228,0.28713580965995789,0.19281162619590766,0.17304447293281558]
[null,"Average DSCR",null,{"$f":"'SPV Template'!G357","v":11.362821090839983},11.362821090839983,2.5100953103705486,16.32237241659023,11.328658254709827,11.241010287017398,11.596829025823327,10.718369698300492,11.229757660757267,9.9504971184135496,9.4159478751321544]
[null,"PLCR",null,{"$f":"'SPV Template'!I366","v":4.0835333763088428},4.0835333763088428,2.7235265842817555,5.8750263386760455,4.4853990804738615,3.7536782231820558,3.9087902573614324,3.7795933895210738,4.0288326095616549,3.4216465307153046,3.443856368611065]
[]
[null,null,null,null,null,null,null,{"$f":"H4","v":"Currency Devaluation - inflation"},{"$f":"I4","v":"Added Currency Devaluation"},{"$f":"J4","v":"Gov. Payment"},"Yield Sensitivity","O&M Costs","Cost Overruns","Tarrif Adj"]
[null,"Base Vs. Bear - Project IRR",null,null,null,null,null,{"$f":"H14-$E$14","v":8.0196142196656273E-3},{"$f":"I14-$E$14","v":-1.3627171516417957E-3},{"$f":"J14-$E$14","v":-5.319726467132524E-3},-1.059353351593012E-2,-1.8134474754332996E-3,-2.3775494098663308E-2,-2.5368809700012179E-2]
[null,"Base Vs. Bear - EURO IRR",null,null,null,null,null,{"$f":"H15-$E$15","v":-1.3546136021614114E-2},{"$f":"I15-$E$15","v":-9.6922278404236173E-3},-4.4622302055359331E-3,-9.8465085029602606E-3,-1.6889691352844349E-3,-2.2098723053932234E-2,-2.3363527655601526E-2]
[]
[]
[]
[]
[]
[null,null,null,null,null,1]
[]
[null,null,null,null,null,{"$f":"'General Assumptions'!F5","v":2017},{"$f":"'General Assumptions'!G5","v":2018},{"$f":"'General Assumptions'!H5","v":2019},{"$f":"'General Assumptions'!I5","v":2020},{"$f":"'General Assumptions'!J5","v":2021},{"$f":"'General Assumptions'!K5","v":2022},{"$f":"'General Assumptions'!L5","v":2023},{"$f":"'General Assumptions'!M5","v":2024},{"$f":"'General Assumptions'!N5","v":2025},{"$f":"'General Assumptions'!O5","v":2026},{"$f":"'General Assumptions'!P5","v":2027},{"$f":"'General Assumptions'!Q5","v":2028},{"$f":"'General Assumptions'!R5","v":2029},{"$f":"'General Assumptions'!S5","v":2030},{"$f":"'General Assumptions'!T5","v":2031},{"$f":"'General Assumptions'!U5","v":2032},{"$f":"'General Assumptions'!V5","v":2033},{"$f":"'General Assumptions'!W5","v":2034},{"$f":"'General Assumptions'!X5","v":2035},{"$f":"'General Assumptions'!Y5","v":2036},{"$f":"'General Assumptions'!Z5","v":2037},{"$f":"'General Assumptions'!AA5","v":2038},{"$f":"'General Assumptions'!AB5","v":2039},{"$f":"'General Assumptions'!AC5","v":2040}]
[null,null,null,null,null,{"$f":"'General Assumptions'!F14","v":14.525123762376236},{"$f":"'General Assumptions'!G14","v":15.316095848446226},{"$f":"'General Assumptions'!H14","v":16.150140671876468},{"$f":"'General Assumptions'!I14","v":17.029603777770728},{"$f":"'General Assumptions'!J14","v":17.956958438936461},{"$f":"'General Assumptions'!K14","v":18.934812611353792},{"$f":"'General Assumptions'!L14","v":19.96591626840771},{"$f":"'General Assumptions'!M14","v":21.053169134509115},{"$f":"'General Assumptions'!N14","v":22.19962883985367},{"$f":"'General Assumptions'!O14","v":23.408519519251641},{"$f":"'General Assumptions'!P14","v":24.683240879210889},{"$f":"'General Assumptions'!Q14","v":26.027377758771877},{"$f":"'General Assumptions'!R14","v":27.444710210982226},{"$f":"'General Assumptions'!S14","v":28.939224133362448},{"$f":"'General Assumptions'!T14","v":30.515122477258423},{"$f":"'General Assumptions'!U14","v":32.176837067604168},{"$f":"'General Assumptions'!V14","v":33.929041066335088},{"$f":"'General Assumptions'!W14","v":35.776662114501846},{"$f":"'General Assumptions'!X14","v":37.724896190044028},{"$f":"'General Assumptions'!Y14","v":39.779222220194946},{"$f":"'General Assumptions'!Z14","v":41.945417489611494},{"$f":"'General Assumptions'!AA14","v":44.229573887560633},{"$f":"'General Assumptions'!AB14","v":46.638115039853538},{"$f":"'General Assumptions'!AC14","v":49.177814373706944}]
[null,null,null,"Base Case",1,14.525123762376236,15.316095848446226,16.150140671876468,17.029603777770728,17.956958438936461,18.934812611353792,19.96591626840771,21.053169134509115,22.19962883985367,23.408519519251641,24.683240879210889,26.027377758771877,27.444710210982226,28.939224133362448,30.515122477258423,32.176837067604168,33.929041066335088,35.776662114501846,37.724896190044028,39.779222220194946,41.945417489611494,44.229573887560633,46.638115039853538,49.177814373706944]
[null,null,null,"High Devaluation Case",2,14.797896039603959,16.733420743064404,17.976001491311759,19.310853087201245,20.744827326349853,22.285284801078802,23.940132682347027,25.717865307273787,27.627607780586196,29.67916281379804,31.883061042545418,34.250615080358195,36.793977586325383,39.526203644715885,42.46131777674924,45.614385928488048,49.00159280436587,52.640324943303931,56.549259963846303,60.748462436409149,65.259486874756348,70.105488375357069,75.311341472537038,80.903767819507607]
[null,null,null,"Low Devaluation Case",3,14.184158415841583,13.836761101852762,14.24775400586819,14.670954619903881,15.106725549207958,15.555440169481464,16.017482946792793,16.493249766994559,16.983148274925092,17.487598223685247,18.007031834289755,18.541894166001335,19.092643497664739,19.659751720367652,20.243704741764713,20.845002902411188,21.464161404463006,22.101710753110424,22.758197211123608,23.434183266899556,24.130248116411423,24.846988159473149,25.585017510744631,26.344968525915263]

{"sheet":"SPV Template","index":4,"n_rows":419,"n_cols":410,"rows_kept":419,"cut":false,"hidden":false,"merged":[]}
["Time Period",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400]
[null,"Month",null,null,null,null,null,null,null,null,{"$f":"'General Assumptions'!E3","v":"2017-01-01"},{"$f":"EDATE(K2,1)","v":"2017-02-01"},{"$f":"EDATE(L2,1)","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",{"$f":"EDATE(BX2,1)","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01",{"$f":"EDATE(EJ2,1)","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01",{"$f":"EDATE(GV2,1)","v":"2033-03-01"},"2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01",{"$f":"EDATE(JH2,1)","v":"2038-07-01"},"2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01",{"$f":"EDATE(LT2,1)","v":"2043-11-01"},"2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01",{"$f":"EDATE(OF2,1)","v":"2049-03-01"},"2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01"]
[null,"Year",null,null,null,null,null,"Balance sheet",null,{"$f":"I327","v":true},{"$f":"YEAR(K2)","v":2017},{"$f":"YEAR(L2)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,{"$f":"YEAR(BX2)","v":2022},2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,{"$f":"YEAR(EJ2)","v":2027},2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,{"$f":"YEAR(GV2)","v":2033},2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,{"$f":"YEAR(JH2)","v":2038},2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,{"$f":"YEAR(LT2)","v":2043},2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,{"$f":"YEAR(OF2)","v":2049},2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050]
[null,"Development",null,null,null,null,{"$f":"'Risk Analysis'!$P$4","v":"Base case"},{"$f":"F14","v":"2017-04-01"},{"$f":"F15","v":"2017-10-01"},null,{"$f":"AND(K$2>=$H4,K$2<$I4)","v":false},{"$f":"AND(L$2>=$H4,L$2<$I4)","v":false},false,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H4,BX$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H4,EJ$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H4,GV$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H4,JH$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H4,LT$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H4,OF$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Construction",null,null,null,null,null,{"$f":"F15","v":"2017-10-01"},{"$f":"F17","v":"2018-01-01"},null,{"$f":"AND(K$2>=$H5,K$2<$I5)","v":false},false,false,false,false,false,false,false,false,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation",null,null,null,null,null,{"$f":"F17","v":"2018-01-01"},{"$f":"F18","v":"2043-01-01"},null,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Assumptions"]
[null,"SPV Name",null,null,null,"Template"]
[null,"Row No. (Assimp)",null,null,null,{"$f":"MATCH(F9,'SPV Assumptions'!E:E,0)","v":5}]
[]
[]
[null,"Operating Assumptions"]
[null,null,"Contracy signing Date",null,null,{"$f":"INDEX('SPV Assumptions'!G:G,'SPV Template'!F10)","v":"2017-04-01"}]
[null,null,"Construction Start Date",null,null,{"$f":"INDEX('SPV Assumptions'!I:I,'SPV Template'!F10)","v":"2017-10-01"}]
[null,null,"Construction Months",null,null,{"$f":"INDEX('SPV Assumptions'!J:J,'SPV Template'!F10)","v":3}]
[null,null,"Operation Date",null,null,{"$f":"INDEX('SPV Assumptions'!K:K,'SPV Template'!F10)","v":"2018-01-01"}]
[null,null,"End Date",null,null,{"$f":"INDEX('SPV Assumptions'!M:M,'SPV Template'!F10)","v":"2043-01-01"}]
[null,null,"Re-financing date",null,null,{"$f":"INDEX('SPV Assumptions'!AA:AA,'SPV Template'!F10)","v":"2018-11-01"}]
[]
[null,null,"Input Capacity",null,null,{"$f":"INDEX('SPV Assumptions'!P:P,'SPV Template'!F10)","v":570.43073341094293}]
[null,null,"Input Yeild",null,null,{"$f":"INDEX('SPV Assumptions'!Q:Q,'SPV Template'!F10)","v":1700}]
[null,null,"Degradation rate",null,null,{"$f":"INDEX('SPV Assumptions'!R:R,'SPV Template'!F10)","v":5.0000000000000001E-3}]
[]
[null,null,"Input Interconnection costs",null,null,{"$f":"INDEX('SPV Assumptions'!S:S,'SPV Template'!F10)","v":20000}]
[null,null,"Capex/kW (EURO)",null,null,{"$f":"LOOKUP($F$21,'General Assumptions'!32:32,'General Assumptions'!33:33)","v":800}]
[]
[null,null,"O&M/kW/yr (EURO)",null,null,{"$f":"INDEX('SPV Assumptions'!T:T,'SPV Template'!F10)","v":13}]
[]
[]
[null,"Financing Assumptions"]
[null,null,"Equity requirements",null,null,{"$f":"INDEX('SPV Assumptions'!U:U,'SPV Template'!F10)","v":0.1}]
[null,null,"Rent Model",null,null,{"$f":"INDEX('SPV Assumptions'!V:V,'SPV Template'!F10)","v":false}]
[null,null,"Rental payments as % of rev",null,null,{"$f":"IF(F33,INDEX('SPV Assumptions'!X:X,'SPV Template'!F10))*1","v":0}]
[null,null,"Equity contribution by rooftop owner",null,null,{"$f":"IF(F33,0,INDEX('SPV Assumptions'!Y:Y,'SPV Template'!F10))","v":0.05}]
[null,null,"Ownership % Rooftop",null,null,{"$f":"F35/F32","v":0.5}]
[null,null,"Ownership% Development Co.",null,null,{"$f":"1-F36","v":0.5}]
[]
["Capacity & Production"]
[null,"Capacity",null,null,null,"kW",null,null,{"$f":"F21","v":570.43073341094293},null,{"$f":"$I$40*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,{"$f":"$I$40*BW6","v":570.43073341094293},570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,{"$f":"$I$40*EI6","v":570.43073341094293},570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,{"$f":"$I$40*GU6","v":570.43073341094293},570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,{"$f":"$I$40*JG6","v":570.43073341094293},570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,0,0,0,0,0,0,0,0,{"$f":"$I$40*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$40*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Yield",null,null,null,"kWh/kW",null,{"$f":"'Risk Analysis'!P8","v":1},{"$f":"F22","v":1700},null,{"$f":"$I$41*K6*$H$41","v":0},{"$f":"$I$41*L6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,{"$f":"$I$41*BX6*$H$41","v":1700},1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,{"$f":"$I$41*EJ6*$H$41","v":1700},1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,{"$f":"$I$41*GV6*$H$41","v":1700},1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,{"$f":"$I$41*JH6*$H$41","v":1700},1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*LT6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*OF6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Monthly Factor",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(MONTH(K2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(L2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(M2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(N2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(O2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(P2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(Q2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(R2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(S2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(T2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(U2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(V2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(W2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(X2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(Y2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(Z2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ED2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(EF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(EG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(EH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(EP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(ER2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(ES2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(ET2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(ID2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(II2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(IP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(IU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(ME2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ML2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(MQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(MX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ND2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(NP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(OB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(OI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(OJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(OK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(OL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ON2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2}]
[null,"Production before degredation",null,null,null,"kWh",null,null,null,null,{"$f":"(K40*K41*K42)","v":0},{"$f":"(L40*L41*L42)","v":0},0,0,0,0,0,0,0,0,0,0,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,{"$f":"(BX40*BX41*BX42)","v":103421.51594282029},103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,{"$f":"(EJ40*EJ41*EJ42)","v":74693.317069814642},57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,{"$f":"(GV40*GV41*GV42)","v":60969.655187805583},83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,{"$f":"(JH40*JH41*JH42)","v":103421.51594282029},103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,0,0,0,0,0,0,0,0,0,{"$f":"(LT40*LT41*LT42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF40*OF41*OF42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Degredation",null,null,null,"%",{"$f":"(1+F23)^(1/12)-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J45*(1-$G$45*K6)","v":1},1,1,1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,{"$f":"BV45*(1-$G$45*BW6)","v":0.97820358328772627},0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,{"$f":"EH45*(1-$G$45*EI6)","v":0.95251564250591736},0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,{"$f":"GT45*(1-$G$45*GU6)","v":0.92750227531275919},0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,{"$f":"JF45*(1-$G$45*JG6)","v":0.90314576718880568},0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"LR45*(1-$G$45*LS6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"OD45*(1-$G$45*OE6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743]
[null,"Production after degredation",null,null,null,null,null,null,null,null,{"$f":"K43*K45","v":0},{"$f":"L43*L45","v":0},0,0,0,0,0,0,0,0,0,0,54981.570662178994,60918.973743031027,82933.787020153643,92800.461852335764,102074.59208152565,103163.82073539682,103668.28503342163,97205.606331608971,86008.517293102341,74383.386097789,57631.356081930106,51380.555244593874,54707.917054803373,60615.768564975442,82521.009980173621,92338.576517919792,101566.54765849283,102650.3550167044,103152.3085011369,96721.795765460891,85580.436742859427,74013.166009688182,57344.513994666529,51124.824567526884,54435.62547284695,60314.07249605863,82110.287409076031,91878.990073594352,101061.03186800717,102139.4449133662,102638.90008099735,96240.393215401069,85154.486829944784,73644.788576524472,57059.099574364467,50870.36671008751,54164.689137253321,60013.878025160862,81701.609081383242,91421.691077351541,100558.0321245894,101631.07770560449,102128.04699102641,95761.386696281043,84730.656949776152,73278.244627058069,56775.105715257232,50617.175337213324,53895.101302706717,59715.177678546672,81294.964822511727,90966.668144132462,100057.53590540051,{"$f":"BX43*BX45","v":101125.24073695017},101619.73651286568,95284.764282604636,84308.936550552273,72913.525035696162,56492.525346944865,50365.244145372708,53626.855257464056,59417.964019678788,80890.344508518843,90513.909945543855,99559.530749930098,100621.92141392785,101113.95599145848,94810.514108231117,83889.315132990072,72550.620722265652,56211.351434218079,50114.566862407875,53359.944323187876,59122.229649032954,80487.738065850615,90063.405209575882,99064.004259685928,100121.10720574211,100610.69283473467,94338.624366079734,83471.782250063465,72189.522651787192,55931.576976883167,49865.137247378741,53094.361854780022,58827.967203913744,80087.135471091082,89615.142720321717,98570.944097885484,99622.785643965792,100109.93451329725,93869.083307835826,83056.327506743182,71830.22183425026,55653.195009587718,49616.949090407586,52830.101240216281,58535.169358271276,79688.526750712714,89169.111317698189,98080.337989148728,99126.944322229378,99611.668560110411,93401.879243658346,82642.940559737952,71472.709324389303,55376.198601647186,49369.99621252442,52567.155900381738,58243.828822518772,79291.901980828115,88725.299897167948,97592.173719192506,98633.570895912213,99115.882570189075,92937.00054188873,82231.611117237,{"$f":"EJ43*EJ45","v":71116.976221461024},55100.58085687233,49124.27246551311,52305.519288906915,57953.938343351103,78897.251286942919,88283.697409462999,97106.439134526372,98142.653081835058,98622.56420029013,92474.435628761363,81822.328938653853,70763.013669022781,54826.33491339755,48879.771731758381,52045.184892004901,57665.49070356421,78504.564843709959,87844.292860309666,96623.122142150169,97654.178657954471,98131.701168605097,92014.172988115446,81415.083834371297,70410.812854712116,54553.453943510023,48636.487924093468,51786.14622830908,57378.478721875399,78113.832874684726,87407.075310154818,96142.21070925286,97168.135463058366,97643.281254454356,91556.201161108285,81009.865665487872,70060.36501002741,54281.93115347976,48394.414985648589,51528.396848711855,57092.895252744587,77725.045652081826,86972.033873893539,95663.692862912925,96684.511396463291,97157.292297982916,91100.508745929998,80606.664343565208,69711.661410109431,54011.759783390429,48153.546889700119,51271.930336204015,56808.733186196368,77338.193496532956,86539.157720598101,95187.556689800331,96203.294417713143,96673.722199857672,90647.084397519619,80205.469830377071,69364.693373524278,53742.933106971061,47913.877639520586,51016.740305715037,{"$f":"GV43*GV45","v":56525.985447643034},76953.266776845805,86108.436073248376,94713.790335879981,95724.472546279503,96192.55892096617,90195.916827282737,79806.272137659354,69019.452262047169,53475.44443142863,47675.401268229361,50762.82040395408,56244.644997708427,76570.255909764353,85679.858208463484,94242.382006116488,95248.033861263233,95713.790482116863,89746.994802810339,79409.061326861352,68675.929480447347,53209.287097281369,47438.111838644087,50510.164309251813,55964.704832052666,76189.151359730182,85253.413456234775,93773.31996418057,94773.966501097762,95237.404963740919,89300.307147599277,79013.82750889851,68334.116476274197,52944.454478193016,47202.003443132882,50258.765731403073,55686.15798119783,75809.943638645214,84829.091199660324,93306.592532156923,94302.258663253815,94763.390505595438,88855.842740773936,78620.560843906002,67994.00473964421,52680.939980807838,46967.070203467265,50008.618411510201,55408.997510354355,75432.623305635367,84406.880874680443,92842.18809025333,93832.898603945432,94291.735306468152,88413.59051680936,78229.251540993908,67655.585803029171,52418.737044586451,46733.306270675792,49759.716121827252,55133.216519248432,75057.180966815591,83986.771969814799,92380.095076511527,{"$f":"JH43*JH45","v":93365.87463783774},93822.427623883676,87973.539465255846,77839.8898580034,67318.851241045384,52157.839141642544,46500.705824898476,49512.052665604977,54858.808141950271,74683.607275055954,83568.754025900693,91920.301986519291,92901.175137755999,93355.455773811089,87535.678630464725,77452.466101264188,66983.792670243827,51898.239776580274,46269.263075241826,49265.621876936457,54585.765546703013,74311.892929748938,83152.816635832554,91462.797373123991,92438.788534396037,92890.80813037316,87099.997111315664,77066.970625353235,66650.401748901495,51639.932486332655,46038.972259634756,49020.417620603701,54314.081935752809,73942.028676577916,82738.949444303027,91007.569846147628,91978.703316036321,92428.473125556746,86666.484060945266,76683.393832854548,66318.670176813699,51382.91084000055,45809.82764468505,48776.433791924814,54043.750545179457,73574.00530728673,82327.14214754499,90554.608072103249,91520.908028251288,91968.439248924915,86235.128686476979,76301.726174120296,65988.58969508743,51127.16843869265,45581.823525536696,0,0,0,0,0,0,0,0,0,{"$f":"LT43*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF43*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Macro Economic"]
[null,"EURO Annual Inflation rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01}]
[null,"EURO Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K49)^(1/12)-1","v":8.295381143461622E-4},{"$f":"(1+L49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+BX49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+EJ49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+GV49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+JH49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+LT49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+OF49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4]
[null,"EURO Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J51*(1+K50)","v":1.0008295381143462},{"$f":"K51*(1+L50)","v":1.0016597643621754},1.0024906793143209,1.003322283542089,1.00415457761726,1.0049875621120887,1.0058212375993045,1.006655604652112,1.0074906638441912,1.0083264157496978,1.0091628609432644,1.0099999999999993,1.0108378334954891,1.0116763620057967,1.0125155861074635,1.0133555063775093,1.014196123393432,1.015037437733209,1.015879449975297,1.0167221606986325,1.0175655704826325,1.0184096799071942,1.0192544895526963,1.0200999999999987,1.0209462118304431,1.0217931256258537,1.0226407419685373,1.0234890614412835,1.0243380846273653,1.02518781211054,1.0260382444750489,1.0268893823056178,1.0277412261874577,1.028593776706265,1.0294470344482221,1.0303009999999975,1.0311556739487464,1.0320110568821113,1.0328671493882216,1.0337239520556951,1.0345814654736378,1.0354396902316443,1.0362986269197982,1.0371582761286728,1.0380186384493311,1.0388797144733264,1.039741504792703,1.0406040099999962,1.0414672306882327,1.042331167450931,1.0431958208821024,1.0440611915762508,1.0449272801283729,1.0457940871339595,1.046661613188995,1.0475298588899582,1.0483988248338232,1.0492685116180587,1.050138919840629,1.051010050099995,1.0518819029951139,1.0527544791254393,1.0536277790909225,1.0545018034920124,1.0553765529296557,{"$f":"BW51*(1+BX50)","v":1.056252028005298},1.0571282293208839,1.0580051574788569,1.0588828130821604,1.0597611967342382,1.0606403090390344,1.0615201506009941,1.0624007220250642,1.0632820239166929,1.0641640568818309,1.0650468215269315,1.0659303184589513,1.0668145482853502,1.0676995116140919,1.0685852090536445,1.069471641212981,1.0703588087015794,1.0712467121294236,1.0721353521070029,1.0730247292453137,1.0739148441558586,1.0748056974506479,1.0756972897421997,1.0765896216435398,1.0774826937682025,1.0783765067302316,1.0792710611441798,1.0801663576251097,1.0810623967885942,1.0819591792507168,1.082856705628072,1.0837549765377659,1.0846539925974163,1.0855537544251537,1.086454262639621,1.0873555178599743,1.0882575207058838,1.0891602717975331,1.0900637717556207,1.0909680212013599,1.0918730207564793,1.0927787710432231,1.0936852726843518,1.0945925263031426,1.0955005325233895,1.0964092919694042,1.0973188052660161,1.0982290730385731,1.0991400959129416,1.1000518745155075,1.1009644094731761,1.1018777014133727,1.1027917509640432,1.1037065587536545,1.1046221254111945,1.1055384515661733,1.1064555378486227,1.1073733848890974,1.1082919933186755,1.109211363768958,1.1101314968720704,1.111052393260662,1.1119740535679072,1.1128964784275057,{"$f":"EI51*(1+EJ50)","v":1.113819668473683},1.1147436243411903,1.1156683466653057,1.1165938360818342,1.1175200932271081,1.1184471187379876,1.1193749132518613,1.1203034774066467,1.1212328118407902,1.1221629171932677,1.1230937941035855,1.12402544321178,1.1249578651584191,1.1258910605846015,1.126825030131958,1.1277597744426517,1.1286952941593784,1.1296315899253668,1.1305686623843794,1.1315065121807126,1.1324451399591975,1.1333845463651997,1.1343247320446206,1.1352656976438971,1.1362074438100025,1.1371499711904467,1.1380932804332768,1.1390373721870775,1.1399822471009713,1.1409279058246196,1.1418743490082222,1.1428215773025188,1.1437695913587884,1.1447183918288506,1.1456679793650657,1.146618354620335,1.1475695182481014,1.1485214709023501,1.1494742132376086,1.1504277459089471,1.1513820695719799,1.1523371848828645,1.1532930924983031,1.1542497930755427,1.1552072872723751,1.1561655757471381,1.1571246591587152,1.1580845381665372,1.1590452134305813,1.1600066856113724,1.1609689553699833,1.1619320233680355,1.1628958902676987,1.1638605567316922,1.1648260234232852,1.1657922910062972,1.1667593601450978,1.1677272315046083,1.1686959057503012,1.1696653835482014,1.170635665564886,1.1716067524674849,1.1725786449236819,1.1735513436017144,{"$f":"GU51*(1+GV50)","v":1.1745248491703741},1.1754991622990076,1.1764742836575166,1.1774502139163585,1.1784269537465473,1.1794045038196528,1.1803828648078027,1.181362037383682,1.1823420222205334,1.1833228199921584,1.1843044313729174,1.1852868570377304,1.1862700976620768,1.1872541539219967,1.1882390264940907,1.1892247160555212,1.1902112232840116,1.1911985488578483,1.1921866934558796,1.1931756577575177,1.1941654424427375,1.1951560481920789,1.1961474756866455,1.1971397256081064,1.1981327986386963,1.1991266954612152,1.2001214167590302,1.201116963216075,1.2021133355168505,1.2031105343464255,1.2041085603904371,1.2051074143350915,1.2061070968671637,1.2071076086739985,1.2081089504435107,1.2091111228641864,1.2101141266250821,1.2111179624158264,1.2121226309266195,1.2131281328482346,1.2141344688720179,1.2151416396898886,1.2161496459943404,1.2171584884784412,1.218168167835834,1.2191786847607371,1.2201900399479446,1.221202234092827,1.2222152678913316,1.2232291420399832,1.2242438572358842,1.2252594141767155,1.2262758135607366,1.2272930560867861,1.2283111424542825,1.2293300733632244,1.2303498495141911,1.2313704716083431,1.2323919403474226,1.2334142564337538,1.2344374205702435,1.2354614334603817,1.2364862958082419,1.2375120083184814,{"$f":"JG51*(1+JH50)","v":1.2385385716963426},1.2395659866476525,1.2405942538788239,1.2416233740968552,1.2426533480093316,1.2436841763244253,1.2447158597508956,1.2457483989980902,1.2467817947759448,1.2478160477949842,1.2488511587663229,1.249887128401665,1.2509239574133049,1.2519616465141279,1.253000196417611,1.2540396078378226,1.2550798814894237,1.2561210180876683,1.2571630183484033,1.2582058829880698,1.2592496127237029,1.2602942082729329,1.261339670353985,1.2623859996856803,1.2634331969874366,1.2644812629792679,1.2655301983817857,1.2665800039161994,1.2676306803043167,1.2686822282685437,1.2697346485318861,1.2707879418179493,1.2718421088509388,1.2728971503556612,1.2739530670575239,1.2750098596825363,1.2760675289573102,1.2771260756090599,1.2781855003656029,1.2792458039553607,1.2803069871073591,1.2813690505512283,1.2824319950172041,1.2834958212361278,1.2845605299394471,1.2856261218592167,1.2866925977280979,1.2877599582793604,1.2888282042468819,1.2898973363651491,1.2909673553692576,1.2920382619949131,1.2931100569784315,1.2941827410567395,1.295256314967375,1.296330779448488,1.2974061352388406,1.2984823830778078,1.2995595237053779,1.300637557862153,1.3017164862893498,1.3027963097287996,1.3038770289229491,1.3049586446148611,{"$f":"LS51*(1+LT50)","v":1.3060411575482147},1.3071245684673056,1.3082088781170476,1.3092940872429717,1.3103801965912278,1.3114672069085846,1.3125551189424305,1.3136439334407735,1.3147336511522423,1.3158242728260865,1.3169157992121776,1.3180082310610088,1.3191015691236958,1.3201958141519778,1.3212909668982171,1.3223870281154004,1.3234839985571392,1.3245818789776695,1.3256806701318538,1.3267803727751801,1.3278809876637636,1.3289825155543464,1.3300849572042983,1.3311883133716178,1.3322925848149318,1.3333977722934967,1.3345038765671984,1.3356108983965536,1.3367188385427096,1.3378276977674453,1.3389374768331714,1.3400481765029311,1.3411597975404004,1.3422723407098889,1.3433858067763405,1.3445001965053331,1.3456155106630803,1.3467317500164306,1.3478489153328694,1.3489670073805182,1.3500860269281358,1.3512059747451188,1.3523268516015021,1.3534486582679592,1.3545713955158032,1.3556950641169867,1.3568196648441027,1.3579451984703852,1.3590716657697097,1.3601990675165936,1.3613274044861967,1.3624566774543219,1.3635868871974157,1.3647180344925687,1.3658501201175159,1.3669831448506378,1.3681171094709601,1.3692520147581553,1.3703878614925424,1.3715246504550878,1.3726623824274056,1.3738010581917584,1.3749406785310576,1.3760812442288641,{"$f":"OE51*(1+OF50)","v":1.3772227560693888},1.3783652148374932,1.3795086213186898,1.3806529762991429,1.3817982805656686,1.3829445349057359,1.3840917401074668,1.3852398969596378,1.3863890062516788,1.3875390687736751,1.3886900853163673,1.3898420566711518,1.3909949836300817,1.392148866985867,1.3933037075318757]
[null,"EGP Annual Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2}]
[null,"EGP Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K52)^(1/12)-1","v":5.2616942768477504E-3},{"$f":"(1+L52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+BX52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+EJ52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+GV52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+JH52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+LT52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+OF52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3]
[null,"EGP Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J54*(1+K53)","v":1.0052616942768478},{"$f":"K54*(1+L53)","v":1.0105510739803585},1.0158682847827833,1.0212134731228562,1.0265867862098266,1.0319883720275143,1.0374183793383849,1.0428769576876464,1.0483642574073679,1.0538804296206201,1.0594256262456367,1.0649999999999993,1.0706037044048422,1.0762368937890812,1.0818997232936636,1.087592348875841,1.0933149273134644,1.0990676162093018,1.1048505739953791,1.1106639599373425,1.1165079341388457,1.1223826575459592,1.128288291951602,1.134224999999998,1.1401929451911557,1.1461922918853702,1.1522232053077504,1.1582858515527694,1.1643803975888383,1.1705070112629052,1.1766658613050773,1.1828571173332685,1.1890809498578696,1.1953375302864455,1.2016270309284551,1.207949624999997,1.2143054866285798,1.2206947908579182,1.2271177136527531,1.2335744319036983,1.2400651234321116,1.2465899669949929,1.2531491422899064,1.2597428299599298,1.2663712115986299,1.2730344697550631,1.2797327879388032,1.2864663506249951,1.2932353432594359,1.3000399522636814,1.3068803650401806,1.3137567699774373,1.3206693564551975,1.3276183148496659,1.3346038365387487,1.3416261139073238,1.3486853403525394,1.3557817102891407,1.3629154191548241,1.3700866634156186,1.3772956405712979,1.3845425491608192,1.3918275887677909,1.3991509600259693,1.406512864624784,{"$f":"BW54*(1+BX53)","v":1.413913505314893},1.4213530859137662,1.4288318113112985,1.4363498874754532,1.4439075214579338,1.4515049213998863,1.4591422965376324,1.466819857208431,1.4745378148562713,1.4822963820376962,1.490095772427656,1.4979362008253936,1.5058178831603597,1.5137410364981596,1.5217058790465317,1.5297126301613564,1.537761510352698,1.5458527412908776,1.5539865458125772,1.5621631479269777,1.5703827728219275,1.5786456468701449,1.586951997635452,1.5953020538790426,1.6036960455657814,1.6121342038705382,1.6206167611845543,1.6291439511218426,1.6377160085256215,1.6463331694747827,1.6549956712903928,1.6637037525422294,1.672457653055351,1.6812576139167026,1.6901038774817547,1.6989966873811786,1.7079362885275555,1.7169229271221216,1.7259568506615488,1.7350383079447609,1.7441675490797854,1.7533448254906421,1.7625703899242668,1.7718444964574727,1.7811674005039471,1.7905393588212866,1.7999606295180672,1.8094314720609537,1.8189521472818451,1.8285229173850579,1.8381440459545477,1.8478157979611685,1.8575384397699697,1.8673122391475321,1.8771374652693424,1.8870143887272066,1.896943281536702,1.9069244171446684,1.9169580704367397,1.9270445177449138,1.9371840368551632,1.9473769070150848,1.9576234089415916,1.9679238248286428,{"$f":"EI54*(1+EJ53)","v":1.978278438355016},1.98868753469212,1.999151400511848,2.0096703239944733,2.0202445948365857,2.0308745042590699,2.0415603450151258,2.0523024113983315,2.063100999250747,2.0739564059710633,2.0848689305227932,2.0958388734425029,2.1068665368480901,2.1179522244471056,2.129096241545116,2.1402988950541122,2.1515604935009618,2.1628813470359076,2.1742617674411071,2.185702068139221,2.1972025642020432,2.2087635723591803,2.2203854110067724,2.2320684002162632,2.2438128617432138,2.2556191190361656,2.2674874972455465,2.2794183232326271,2.2914119255785219,2.3034686345932389,2.3155887823247765,2.3277727025682675,2.3400207308751733,2.352333204562524,2.3647104627222095,2.3771528462303171,2.3896606977565193,2.4022343617735129,2.4148741845665036,2.4275805142427447,2.4403537007411229,2.4531940958417966,2.4661020531758839,2.4790779282352018,2.4921220783820566,2.5052348628590853,2.5184166427991506,2.531667781235285,2.5449886431106905,2.5583795952887884,2.5718410065633237,2.5853732476685205,2.5989766912892933,2.6126517120715107,2.6263986866323137,2.6402179935704875,2.6541100134768878,2.6680751289449236,2.6821137245810931,2.6962261870155761,2.7104129049128831,2.7246742689825574,2.7390106719899374,2.7534225087669717,{"$f":"GU54*(1+GV53)","v":2.7679101762230944},2.7824740733561559,2.7971146012634112,2.811832163152566,2.8266271643528822,2.8415000123263403,2.8564511166788606,2.8714808891715853,2.886589743732217,2.9017780964664204,2.9170463656692798,2.9323949718368212,2.9478243376775919,2.9633348881243027,2.9789270503455296,2.9946012537574798,3.0103579300358168,3.0261975131275496,3.0421204392629839,3.0581271469677356,3.0742180770748084,3.0903936727367349,3.1066543794377801,3.1230006450062118,3.1394329196266328,3.1559516558523799,3.1725573086179866,3.1892503352517134,3.206031195488142,3.2229003514808374,3.2398582678150749,3.2569054115206355,3.2740422520846679,3.2912692614646195,3.308586914101233,3.3259956869316127,3.3434960594023613,3.3610885134827817,3.3787735336781526,3.3965516070430715,3.4144232231948681,3.4323888743270885,3.4504490552230513,3.4686042632694734,3.486854998470168,3.5052017634598163,3.5236450635178094,3.5421854065821639,3.5608233032635108,3.5795592668591585,3.5983938133672289,3.6173274615008677,3.6363607327025309,3.6554941511583459,3.6747282438125461,3.6940635403819853,3.7135005733707249,3.7330398780847007,3.7526819926464636,3.772427458010001,3.7922768179756354,3.8122306192050002,3.8322894112360948,3.8524537464984201,{"$f":"JG54*(1+JH53)","v":3.8727241803281913},3.8931012709836339,3.9135855796603574,3.9341776705068101,3.9548781106398181,3.9756874701602021,3.9966063221684793,4.0176352427806465,4.0387748111440471,4.0600256094533202,4.081388222966436,4.1028632400208123,4.1244512520495187,4.1461528535975649,4.1679686423382751,4.1898992190897477,4.2119451878314011,4.2341071557206105,4.2563857331094255,4.2787815335613839,4.3012951738684055,4.3239272740677821,4.3466784574592507,4.3695493506221617,4.3925405834327345,4.4156527890814044,4.4388866040902606,4.4622426683305783,4.4857216250404388,4.5093241208424466,4.5330508057615351,4.5569023332428706,4.580879360169849,4.6049825468821846,4.6292125571940987,4.6535700584125985,4.6780557213558582,4.702670220371691,4.7274142333561233,4.7522884417720617,4.7772935306680635,4.8024301886972012,4.8276991081360299,4.8531009849036524,4.8786365185808842,4.9043064124295217,4.9301113734117097,4.9560521122094121,4.9821293432439839,5.0083437846958461,5.034696158524266,5.0611871904872405,5.0878176101614825,5.114588150962514,5.141499550164867,5.1685525489223849,5.1957478922886366,5.2230863292374359,5.2505686126834661,5.2781954995030187,5.3059677505548377,5.333886130701071,5.3619514088283386,5.3901643578689065,{"$f":"LS54*(1+LT53)","v":5.4185257548219736},5.4470363807750726,5.475697020925578,5.5045084646023348,5.5334715052873928,5.5625869406378632,5.5918555725078853,5.6212782069707092,5.6508556543408961,5.6805887291966339,5.7104782504021738,5.7405250411303781,5.7707299288853946,5.8010937455254448,5.8316173272857332,5.8623015148014783,5.8931471531310651,5.9241550917793164,5.9553261847208905,5.9866612904237977,6.0181612718730468,6.0498269965944083,6.0816593366783085,6.1136591688038466,6.1458273742629395,6.1781648389845927,6.2106724535593001,6.2433511132635688,6.2762017180845788,6.3092251727449664,6.3424223867277423,6.3757942743013389,6.4093417545447888,6.4430657513730383,6.4769671935623911,6.5110470147760893,6.5453061535900234,6.5797455535185847,6.6143661630406481,6.6491689356256947,6.6841548297600699,6.7193248089733828,6.7546798418650393,6.7902209021309199,6.8259489685901942,6.8618650252122801,6.8979700611439414,6.9342650707365294,6.9707510535733688,7.0074290144972862,7.0442999636382835,7.0813649164413581,7.1186248936944683,7.1560809215566463,7.1937340315862599,7.231585260769422,7.2696356515485494,7.3078862518510705,7.3463381151182894,7.384992300334396,7.4238498720556301,7.4629119004396021,7.5021794612747641,7.5416536360100386,{"$f":"OE54*(1+OF53)","v":7.5813355117846006},7.6212261814578204,7.6613267436393588,7.7016383027194264,7.7421619688991967,7.7828988582213823,7.8238500926009706,7.8650167998561242,7.906400113739239,7.9480011739681693,7.9898211262576169,8.0318611223506835,8.0741223200505914,8.1166058832525696,8.1593129819759085]
[null,"Exchange rate",null,null,null,null,"Flat Exchange rate",null,false,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"IF($I$55,K55,LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,L55,LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,M55,LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,N55,LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,O55,LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,P55,LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,Q55,LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,R55,LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,S55,LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,T55,LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,U55,LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,V55,LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,W55,LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,X55,LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Y55,LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Z55,LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AA55,LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AB55,LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AC55,LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AD55,LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AE55,LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AF55,LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AG55,LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AH55,LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AI55,LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AJ55,LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AK55,LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AL55,LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AM55,LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AN55,LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AO55,LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AP55,LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AQ55,LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AR55,LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AS55,LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AT55,LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AU55,LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AV55,LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AW55,LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AX55,LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AY55,LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AZ55,LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BA55,LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BB55,LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BC55,LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BD55,LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BE55,LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BF55,LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BG55,LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BH55,LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BI55,LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BJ55,LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BK55,LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BL55,LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BM55,LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BN55,LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BO55,LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BP55,LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BQ55,LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BR55,LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BS55,LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BT55,LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BU55,LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BV55,LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BW55,LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BX55,LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BY55,LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BZ55,LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CA55,LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CB55,LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CC55,LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CD55,LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CE55,LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CF55,LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CG55,LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CH55,LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CI55,LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CJ55,LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CK55,LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CL55,LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CM55,LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CN55,LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CO55,LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CP55,LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CQ55,LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CR55,LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CS55,LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CT55,LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CU55,LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CV55,LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CW55,LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CX55,LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CY55,LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CZ55,LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DA55,LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DB55,LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DC55,LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DD55,LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DE55,LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DF55,LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DG55,LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DH55,LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DI55,LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DJ55,LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DK55,LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DL55,LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DM55,LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DN55,LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DO55,LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DP55,LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DQ55,LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DR55,LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DS55,LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DT55,LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DU55,LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DV55,LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DW55,LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DX55,LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DY55,LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DZ55,LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EA55,LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EB55,LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EC55,LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,ED55,LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EE55,LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EF55,LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EG55,LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EH55,LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EI55,LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EJ55,LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EK55,LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EL55,LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EM55,LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EN55,LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EO55,LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EP55,LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EQ55,LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ER55,LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ES55,LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ET55,LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EU55,LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EV55,LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EW55,LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EX55,LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EY55,LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EZ55,LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FA55,LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FB55,LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FC55,LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FD55,LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FE55,LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FF55,LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FG55,LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FH55,LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FI55,LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FJ55,LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FK55,LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FL55,LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FM55,LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FN55,LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FO55,LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FP55,LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FQ55,LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FR55,LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FS55,LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FT55,LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FU55,LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FV55,LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FW55,LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FX55,LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FY55,LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FZ55,LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GA55,LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GB55,LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GC55,LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GD55,LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GE55,LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GF55,LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GG55,LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GH55,LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GI55,LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GJ55,LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GK55,LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GL55,LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GM55,LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GN55,LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GO55,LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GP55,LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GQ55,LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GR55,LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GS55,LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GT55,LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GU55,LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GV55,LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GW55,LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GX55,LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GY55,LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GZ55,LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HA55,LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HB55,LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HC55,LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HD55,LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HE55,LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HF55,LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HG55,LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HH55,LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HI55,LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HJ55,LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HK55,LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HL55,LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HM55,LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HN55,LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HO55,LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HP55,LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HQ55,LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HR55,LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HS55,LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HT55,LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HU55,LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HV55,LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HW55,LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HX55,LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HY55,LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HZ55,LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IA55,LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IB55,LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IC55,LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,ID55,LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IE55,LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IF55,LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IG55,LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IH55,LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,II55,LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IJ55,LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IK55,LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IL55,LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IM55,LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IN55,LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IO55,LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IP55,LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IQ55,LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IR55,LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IS55,LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IT55,LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IU55,LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IV55,LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IW55,LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IX55,LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IY55,LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IZ55,LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JA55,LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JB55,LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JC55,LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JD55,LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JE55,LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JF55,LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JG55,LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JH55,LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JI55,LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JJ55,LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JK55,LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JL55,LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JM55,LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JN55,LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JO55,LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JP55,LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JQ55,LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JR55,LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JS55,LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JT55,LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JU55,LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JV55,LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JW55,LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JX55,LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JY55,LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JZ55,LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KA55,LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KB55,LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KC55,LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KD55,LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KE55,LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KF55,LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KG55,LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KH55,LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KI55,LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KJ55,LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KK55,LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KL55,LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KM55,LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KN55,LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KO55,LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KP55,LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KQ55,LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KR55,LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KS55,LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KT55,LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KU55,LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KV55,LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KW55,LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KX55,LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KY55,LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KZ55,LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LA55,LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LB55,LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LC55,LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LD55,LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LE55,LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LF55,LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LG55,LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LH55,LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LI55,LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LJ55,LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LK55,LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LL55,LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LM55,LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LN55,LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LO55,LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LP55,LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LQ55,LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LR55,LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LS55,LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LT55,LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LU55,LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LV55,LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LW55,LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LX55,LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LY55,LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LZ55,LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MA55,LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MB55,LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MC55,LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MD55,LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ME55,LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MF55,LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MG55,LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MH55,LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MI55,LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MJ55,LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MK55,LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ML55,LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MM55,LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MN55,LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MO55,LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MP55,LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MQ55,LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MR55,LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MS55,LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MT55,LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MU55,LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MV55,LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MW55,LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MX55,LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MY55,LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MZ55,LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NA55,LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NB55,LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NC55,LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ND55,LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NE55,LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NF55,LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NG55,LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NH55,LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NI55,LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NJ55,LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NK55,LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NL55,LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NM55,LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NN55,LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NO55,LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NP55,LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NQ55,LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NR55,LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NS55,LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NT55,LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NU55,LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NV55,LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NW55,LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NX55,LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NY55,LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NZ55,LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OA55,LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OB55,LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OC55,LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OD55,LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OE55,LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OF55,LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OG55,LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OH55,LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OI55,LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OJ55,LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OK55,LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OL55,LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OM55,LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ON55,LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OO55,LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OP55,LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OQ55,LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OR55,LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OS55,LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944}]
[]
[null,"Cost in EURO",null,null,null,null,{"$f":"F26","v":800},null,null,null,{"$f":"$G$57*K51","v":800.66363049147697},{"$f":"$G$57*L51","v":801.32781148974027},801.99254345145675,802.65782683367115,803.32366209380803,803.99004968967097,804.65699007944363,805.3244837216896,805.99253107535299,806.66113259975828,807.3302887546115,807.99999999999943,808.67026679639127,809.34108960463732,810.01246888597075,810.68440510200742,811.35689871474563,812.02995018656713,812.70355998023763,813.37772855890603,814.05245638610597,814.72774392575536,815.40359164215704,816.0799999999989,816.75696946435448,817.43450050068293,818.11259357482982,818.7912491530268,819.47046770189229,820.15024968843204,820.83059558003913,821.5115058444942,822.19298094996611,822.875021365012,823.55762755857768,824.24079999999799,824.92453915899716,825.60884550568903,826.29371951057726,826.97916164455614,827.66517237891026,828.35175218531538,829.03890153583859,829.72662090293829,830.41491075946487,831.10377157866105,831.79320383416234,832.48320799999703,833.17378455058611,833.86493396074479,834.55665670568192,835.24895326100057,835.94182410269832,836.63526970716759,837.32929055119598,838.02388711196659,838.7190598670586,839.41480929444697,840.11113587250316,840.80804007999609,841.50552239609112,842.2035833003514,842.90222327273807,843.60144279360986,844.30124234372454,{"$f":"$G$57*BX51","v":845.00162240423845},845.70258345670709,846.40412598308558,847.10625046572829,847.80895738739059,848.51224723122755,849.21612048079533,849.9205776200514,850.62561913335435,851.33124550546472,852.0374572215452,852.74425476716101,853.45163862828008,854.15960929127357,854.86816724291566,855.57731297038481,856.28704696126351,856.99736970353888,857.7082816856024,858.41978339625098,859.13187532468692,859.84455796051839,860.55783179375976,861.27169731483184,861.98615501456197,862.70120538418519,863.41684891534385,864.13308610008778,864.84991743087539,865.56734340057346,866.28536450245758,867.00398123021273,867.72319407793304,868.44300354012296,869.16341011169675,869.88441428797944,870.60601656470703,871.3282174380264,872.05101740449663,872.77441696108792,873.49841660518348,874.2230168345784,874.94821814748138,875.67402104251414,876.40042601871164,877.12743357552336,877.85504421281291,878.58325843085845,879.31207673035328,880.04149961240591,880.77152757854083,881.50216113069814,882.23340077123464,882.96524700292366,883.69770032895565,884.43076125293862,885.16443027889818,885.89870791127794,886.63359465494034,887.36909101516642,888.10519749765626,888.84191460852958,889.5792428543258,890.31718274200455,{"$f":"$G$57*EJ51","v":891.05573477894632},891.79489947295224,892.53467733224454,893.27506886546735,894.01607458168644,894.75769499039006,895.49993060148904,896.24278192531733,896.98624947263215,897.73033375461409,898.47503528286836,899.22035456942399,899.96629212673531,900.71284846768117,901.46002410556639,902.20781955412144,902.95623532750278,903.70527194029341,904.45492990750347,905.20520974457008,905.95611196735797,906.70763709215976,907.45978563569645,908.21255811511764,908.965955048002,909.71997695235734,910.47462434662145,911.22989774966197,911.98579768077707,912.74232465969567,913.49947920657769,914.25726184201505,915.01567308703079,915.7747134630805,916.5343834920526,917.29468369626807,918.05561459848116,918.81717672188006,919.57937059008691,920.34219672715767,921.10565565758384,921.86974790629165,922.63447399864253,923.39983446043414,924.16582981790009,924.93246059771047,925.69972732697215,926.46763053322979,927.23617074446508,928.00534848909797,928.77516429598666,929.54561869442841,930.316712214159,931.08844538535379,931.86081873862815,932.63383280503774,933.4074881160783,934.18178520368667,934.95672460024105,935.73230683856104,936.50853245190876,937.28540197398797,938.06291593894548,938.84107488137158,{"$f":"$G$57*GV51","v":939.61987933629928},940.39932983920608,941.17942692601332,941.96017113308676,942.74156299723779,943.52360305572222,944.30629184624217,945.08962990694556,945.87361777642673,946.6582559937267,947.44354509833397,948.22948563018429,949.01607812966142,949.80332313759743,950.59122119527262,951.37977284441695,952.1689786272093,952.95883908627866,953.74935476470364,954.54052620601408,955.33235395419001,956.12483855366315,956.91798054931633,957.71178048648517,958.50623891095699,959.30135636897217,960.09713340722419,960.89357057285997,961.69066841348035,962.48842747714036,963.28684831234966,964.08593146807323,964.8856774937309,965.68608693919873,966.48716035480857,967.28889829134914,968.09130130006565,968.89436993266111,969.69810474129565,970.5025062785877,971.30757509761429,972.11331175191094,972.91971679547237,973.72679078275291,974.53453426866724,975.34294780858966,976.15203195835568,976.96178727426161,977.77221431306532,978.58331363198658,979.39508578870743,980.20753134137237,981.0206508485893,981.83444486942881,982.64891396342603,983.46405869057958,984.27987961135295,985.09637728667451,985.91355227793804,986.73140514700299,987.54993645619481,988.36914676830543,989.18903664659354,990.0096066547851,{"$f":"$G$57*JH51","v":990.83085735707414},991.65278931812202,992.47540310305919,993.29869927748416,994.12267840746529,994.94734105954024,995.77268780071654,996.59871919847217,997.42543582075575,998.25283823598738,999.08092701305827,999.909702721332,1000.7391659306439,1001.5693172113023,1002.4001571340888,1003.2316862702581,1004.063905191539,1004.8968144701346,1005.7304146787226,1006.5647063904559,1007.3996901789624,1008.2353666183463,1009.071736283188,1009.9087997485443,1010.7465575899492,1011.5850103834143,1012.4241587054286,1013.2640031329595,1014.1045442434533,1014.945782614835,1015.7877188255089,1016.6303534543595,1017.4736870807511,1018.3177202845289,1019.1624536460191,1020.007887746029,1020.8540231658482,1021.700860487248,1022.5484002924823,1023.3966431642885,1024.2455896858874,1025.0952404409827,1025.9455960137632,1026.7966569889022,1027.6484239515578,1028.5008974873733,1029.3540781824784,1030.2079666234883,1031.0625633975055,1031.9178690921194,1032.7738842954061,1033.6306095959305,1034.4880455827451,1035.3461928453917,1036.2050519739,1037.0646235587903,1037.9249081910725,1038.7859064622462,1039.6476189643022,1040.5100462897224,1041.3731890314798,1042.2370477830395,1043.1016231383592,1043.966915691889,{"$f":"$G$57*LT51","v":1044.8329260385717},1045.6996547738445,1046.567102493638,1047.4352697943773,1048.3041572729824,1049.1737655268678,1050.0440951539445,1050.9151467526187,1051.7869209217938,1052.6594182608692,1053.5326393697421,1054.4065848488071,1055.2812552989567,1056.1566513215823,1057.0327735185738,1057.9096224923203,1058.7871988457114,1059.6655031821356,1060.5445361054831,1061.424298220144,1062.3047901310108,1063.1860124434772,1064.0679657634387,1064.9506506972943,1065.8340678519455,1066.7182178347973,1067.6031012537587,1068.4887187172428,1069.3750708341677,1070.2621582139561,1071.1499814665372,1072.038541202345,1072.9278380323203,1073.8178725679111,1074.7086454210723,1075.6001572042665,1076.4924085304642,1077.3854000131446,1078.2791322662956,1079.1736059044147,1080.0688215425087,1080.9647797960952,1081.8614812812018,1082.7589266143673,1083.6571164126426,1084.5560512935895,1085.455731875282,1086.3561587763081,1087.2573326157678,1088.1592540132749,1089.0619235889574,1089.9653419634574,1090.8695097579325,1091.7744275940549,1092.6800960940127,1093.5865158805102,1094.493687576768,1095.4016118065242,1096.3102891940339,1097.2197203640701,1098.1299059419246,1099.0408465534067,1099.9525428248462,1100.8649953830914,{"$f":"$G$57*OF51","v":1101.7782048555111},1102.6921718699946,1103.6068970549518,1104.5223810393143,1105.4386244525349,1106.3556279245886,1107.2733920859735,1108.1919175677103,1109.111205001343,1110.0312550189401,1110.9520682530938,1111.8736453369215,1112.7959869040653,1113.7190935886936,1114.6429660255005]
[null,"Cost in EGP",null,null,null,null,null,null,null,null,{"$f":"K57*K55","v":11629.738324922178},{"$f":"L57*L55","v":11639.385636122572},11649.04095013531,11658.704273599027,11668.375613157868,11678.054975461489,11687.742367165065,11697.437794929288,11707.141265420376,11716.852785310077,11726.572361275676,11736.29999999999,12385.67131604211,12395.94570247053,12406.228611894094,12416.520051382955,12426.82002801312,12437.128548866476,12447.445621030785,12457.771251599683,12468.105447672689,12478.448216355222,12488.799564758583,12499.15949999998,13190.739951584837,13201.682173131105,13212.633471667201,13223.593854722836,13234.563329833962,13245.541904542786,13256.529586397774,13267.526382953649,13278.532301771402,13289.547350418297,13300.571536467878,13311.604867499966,14048.138048437835,14059.791514384611,14071.454647325552,14083.127455279802,14094.80994627315,14106.502128338048,14118.204009513611,14129.915597845618,14141.636901386524,14153.367928195466,14165.108686338268,14176.859183887444,14961.267021586276,14973.677962819591,14986.099199401693,14998.530739872969,15010.972592780887,15023.424766680006,15035.887270131978,15048.360111705564,15060.843299976632,15073.336843528159,15085.840750950241,15098.355030840112,15933.749377989367,15946.967030402848,15960.195647362791,15973.435237964699,15986.685811311629,{"$f":"BX57*BX55","v":15999.947376514188},16013.219942690539,16026.503518966412,16039.798114475096,16053.103738357473,16066.420399761993,16079.748107844704,16969.443087558662,16983.519887379021,16997.608364441356,17011.708528432388,17025.820389046869,17039.943955987594,17054.079238965413,17068.226247699215,17082.384991915962,17096.55548135069,17110.737725746505,17124.931734854592,18072.456888249952,18087.448680058631,18102.452908130021,18117.469582780472,18132.498714334895,18147.540313126767,18162.594389498136,18177.660953799637,18192.740016390475,18207.831587638462,18222.935677920006,18238.052297620117,19247.166585986179,19263.132844262425,19279.112347158458,19295.105105661187,19311.111130766647,19327.130433479993,19343.163024815502,19359.208915796597,19375.268117455838,19391.340640834947,19407.426496984786,19423.525696965407,20498.232414075264,20515.236479139465,20532.254649723734,20549.286937529145,20566.333354266459,20583.393911656171,20600.468621428488,20617.557495323359,20634.660545090454,20651.7777824892,20668.909219288784,20686.054867268147,21830.617520990141,21848.726850283518,21866.851201955764,21884.990588468521,21903.145022293764,21921.314515913808,21939.49908182133,21957.698732519366,21975.913480521318,{"$f":"EJ57*EJ55","v":21994.143338350983},22012.38831854254,22030.648433640559,23249.607659854482,23268.894095551925,23288.196530082871,23307.514976718954,23326.849448742836,23346.199959448189,23365.566522139696,23384.949150133107,23404.347856755187,23423.762655343784,23443.193559247789,23462.640581827178,24760.832157745008,24781.372211762784,24801.92930453824,24822.503450205673,24843.094662911109,24863.702956812307,24884.328346078764,24904.970844891741,24925.630467444258,24946.30722794111,24967.001140598877,24987.712219645928,26370.286247998414,26392.161405527346,26414.054709333206,26435.96617446902,26457.895816000313,26479.843649005084,26501.80968857386,26523.793949809682,26545.796447828114,26567.81719775726,26589.856214737782,26611.913513922893,28084.354854118283,28107.651896886593,28130.968265439835,28154.303975809478,28177.659044040302,28201.033486190387,28224.427318331134,28247.840556547282,28271.273216936912,28294.725315611457,28318.196868695708,28341.687892327845,29909.837919635935,29934.649270184193,29959.481202693391,29984.333734237058,30009.206881902886,30034.100662792727,30059.015094022619,30083.950192722819,30108.905976037768,30133.882461126159,30158.87966516089,30183.897605329115,31853.977384412232,{"$f":"GV57*GV55","v":31880.401472746118},31906.847480868419,31933.315426962432,31959.805329226529,31986.317205874209,32012.851075134047,32039.406955249757,32065.984864480186,32092.584821099321,32119.206843396307,32145.850949675474,33924.485914398989,33952.627568474585,33980.792567124838,34008.980929714955,34037.192675626226,34065.427824255996,34093.686395017729,34121.968407340952,34150.273880671361,34178.602834470737,34206.955288217032,34235.331261404339,36129.577498834886,36159.54836042539,36189.544083987908,36219.564690146384,36249.610199541887,36279.680632832598,36309.776010693837,36339.896353818076,36370.041682914962,36400.212018711296,36430.407381951103,36460.627793395586,38478.000036259124,38509.919003853014,38541.864449447094,38573.836395005877,38605.834862512078,38637.859873966692,38669.911451388914,38701.98961681623,38734.094392304403,38766.225799927503,38798.383861777889,38830.568599966267,40979.070038615915,41013.063739103411,41047.085638661098,41081.135760681194,41115.21412857531,41149.320765774472,41183.455695729128,41217.618941909226,41251.81052780414,41286.030476922737,41320.278812793396,41354.555558964021,43642.709591125895,43678.912882145079,43715.146205174024,43751.409585125431,43787.703046932656,{"$f":"JH57*JH55","v":43824.026615549759},43860.380315951479,43896.764173133277,43933.178212111357,43969.622457922662,44006.096935624926,44042.601670296637,46479.485714549039,46518.042219484458,46556.630708510282,46595.25120815853,46633.903744983232,46672.588345560449,46711.30503648828,46750.053844386894,46788.834795898554,46827.647917687595,46866.493236440496,46905.370778865865,49500.652285994671,49541.714963750899,49582.811704563406,49623.942536688788,49665.107488407091,49706.30658802182,49747.539863859958,49788.807344271983,49830.109057631897,49871.445032337229,49912.81529680908,49954.219879492099,49995.658808854569,50037.132113388361,50078.639821608995,50120.181962055634,50161.758563291129,50203.369653902009,50245.015262498535,50286.695417714676,50328.410148208182,50370.15948266058,50411.943449777136,50453.762078286978,50495.615396943074,50537.503434522208,50579.426219825044,50621.383781676144,50663.376148923991,50705.403350440974,50747.465415123472,50789.562371891778,50831.694249690227,50873.861077487127,50916.062884274863,50958.299699069808,51000.571550912464,51042.878468867384,51085.220482023251,51127.597619492859,51170.009910413188,51212.457383945344,51254.940069274657,51297.457995610646,51340.011192187085,{"$f":"LT57*LT55","v":51382.599688261958},51425.223513117562,51467.882696060457,51510.57726642154,51553.30725355602,51596.072686843436,51638.87359568775,51681.710009517279,51724.581957784758,51767.48946996736,51810.432575566716,51853.411304108915,51896.425685144539,51939.475748248704,51982.561523021031,52025.683039085714,52068.840326091537,52112.033413711826,52155.26233164459,52198.527109612405,52241.82777736256,52285.164364667005,52328.536901322346,52371.945417149967,52415.389941995949,52458.870505731153,52502.387138251208,52545.93986947654,52589.528729352416,52633.153747848904,52676.814954960995,52720.512380708504,52764.246055136158,52808.016008313629,52851.822270335528,52895.664871321424,52939.543841415871,52983.459210788431,53027.411009633681,53071.399268171277,53115.424016645906,53159.48528532737,53203.583104510573,53247.717504515531,53291.888515687475,53336.096168396733,53380.340493038835,53424.621520034591,53468.939279829981,53513.29380289626,53557.685119729962,53602.113260852922,53646.578256812303,53691.080138180587,53735.61893555562,53780.194679560649,53824.8074008443,53869.457130080642,53914.143897969174,53958.867735234882,54003.628672628234,54048.42674092517,54093.261970927226,54138.13439346142,{"$f":"OF57*OF55","v":54183.044039380387},54227.990939562347,54272.975124911129,54317.996626356209,54363.055474852707,54408.151701381401,54453.285336948829,54498.456412587206,54543.664959354479,54588.911008334391,54634.194590636456,54679.515737395996,54724.874479774146,54770.270848957924,54815.704876160198]
[]
[null,"Cost Applied",null,null,null,null,{"$f":"INDEX(58:58,MATCH(H5,2:2))","v":11716.852785310077}]
[]
["Capital Expenditures"]
[null,"Interconnection Costs",null,null,null,null,null,null,{"$f":"F25","v":20000},{"$f":"COUNTIF(4:4,TRUE)","v":6},{"$f":"($I$63/$J$63)*K4*K54","v":0},0,0,3404.0449104095205,3421.9559540327555,3439.9612400917144,3458.0612644612829,3476.2565256254884,3494.5475246912265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*BW4*BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*EI4*EI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*GU4*GU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*JG4*JG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*LS4*LS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*OE4*OE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incorporation fees"]
[null,"Other costs"]
[null,null,null,null,null,null,null,null,"EGP"]
[null,"Construction Costs",null,null,null,"EGP",null,{"$f":"'Risk Analysis'!$P$10","v":1},{"$f":"G60*F21","v":6683652.9275924768},{"$f":"COUNTIF(5:5,TRUE)","v":3},{"$f":"$I$67/$J$67*K5*$H$67","v":0},{"$f":"$I$67/$J$67*L5*$H$67","v":0},0,0,0,0,0,0,0,2227884.3091974924,2227884.3091974924,2227884.3091974924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*BX5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*EJ5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*GV5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*JH5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*LT5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*OF5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Pre-COD Costs",null,null,null,null,null,null,null,{"$f":"SUM(K63:K67)","v":0},{"$f":"SUM(L63:L67)","v":0},0,3404.0449104095205,3421.9559540327555,3439.9612400917144,3458.0612644612829,3476.2565256254884,3494.5475246912265,2227884.3091974924,2227884.3091974924,2227884.3091974924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX63:BX67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ63:EJ67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV63:GV67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH63:JH67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT63:LT67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF63:OF67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Revenues"]
[null,"Energy production",null,null,null,null,null,null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,0,0,0,54981.570662178994,60918.973743031027,82933.787020153643,92800.461852335764,102074.59208152565,103163.82073539682,103668.28503342163,97205.606331608971,86008.517293102341,74383.386097789,57631.356081930106,51380.555244593874,54707.917054803373,60615.768564975442,82521.009980173621,92338.576517919792,101566.54765849283,102650.3550167044,103152.3085011369,96721.795765460891,85580.436742859427,74013.166009688182,57344.513994666529,51124.824567526884,54435.62547284695,60314.07249605863,82110.287409076031,91878.990073594352,101061.03186800717,102139.4449133662,102638.90008099735,96240.393215401069,85154.486829944784,73644.788576524472,57059.099574364467,50870.36671008751,54164.689137253321,60013.878025160862,81701.609081383242,91421.691077351541,100558.0321245894,101631.07770560449,102128.04699102641,95761.386696281043,84730.656949776152,73278.244627058069,56775.105715257232,50617.175337213324,53895.101302706717,59715.177678546672,81294.964822511727,90966.668144132462,100057.53590540051,{"$f":"BX46","v":101125.24073695017},101619.73651286568,95284.764282604636,84308.936550552273,72913.525035696162,56492.525346944865,50365.244145372708,53626.855257464056,59417.964019678788,80890.344508518843,90513.909945543855,99559.530749930098,100621.92141392785,101113.95599145848,94810.514108231117,83889.315132990072,72550.620722265652,56211.351434218079,50114.566862407875,53359.944323187876,59122.229649032954,80487.738065850615,90063.405209575882,99064.004259685928,100121.10720574211,100610.69283473467,94338.624366079734,83471.782250063465,72189.522651787192,55931.576976883167,49865.137247378741,53094.361854780022,58827.967203913744,80087.135471091082,89615.142720321717,98570.944097885484,99622.785643965792,100109.93451329725,93869.083307835826,83056.327506743182,71830.22183425026,55653.195009587718,49616.949090407586,52830.101240216281,58535.169358271276,79688.526750712714,89169.111317698189,98080.337989148728,99126.944322229378,99611.668560110411,93401.879243658346,82642.940559737952,71472.709324389303,55376.198601647186,49369.99621252442,52567.155900381738,58243.828822518772,79291.901980828115,88725.299897167948,97592.173719192506,98633.570895912213,99115.882570189075,92937.00054188873,82231.611117237,{"$f":"EJ46","v":71116.976221461024},55100.58085687233,49124.27246551311,52305.519288906915,57953.938343351103,78897.251286942919,88283.697409462999,97106.439134526372,98142.653081835058,98622.56420029013,92474.435628761363,81822.328938653853,70763.013669022781,54826.33491339755,48879.771731758381,52045.184892004901,57665.49070356421,78504.564843709959,87844.292860309666,96623.122142150169,97654.178657954471,98131.701168605097,92014.172988115446,81415.083834371297,70410.812854712116,54553.453943510023,48636.487924093468,51786.14622830908,57378.478721875399,78113.832874684726,87407.075310154818,96142.21070925286,97168.135463058366,97643.281254454356,91556.201161108285,81009.865665487872,70060.36501002741,54281.93115347976,48394.414985648589,51528.396848711855,57092.895252744587,77725.045652081826,86972.033873893539,95663.692862912925,96684.511396463291,97157.292297982916,91100.508745929998,80606.664343565208,69711.661410109431,54011.759783390429,48153.546889700119,51271.930336204015,56808.733186196368,77338.193496532956,86539.157720598101,95187.556689800331,96203.294417713143,96673.722199857672,90647.084397519619,80205.469830377071,69364.693373524278,53742.933106971061,47913.877639520586,51016.740305715037,{"$f":"GV46","v":56525.985447643034},76953.266776845805,86108.436073248376,94713.790335879981,95724.472546279503,96192.55892096617,90195.916827282737,79806.272137659354,69019.452262047169,53475.44443142863,47675.401268229361,50762.82040395408,56244.644997708427,76570.255909764353,85679.858208463484,94242.382006116488,95248.033861263233,95713.790482116863,89746.994802810339,79409.061326861352,68675.929480447347,53209.287097281369,47438.111838644087,50510.164309251813,55964.704832052666,76189.151359730182,85253.413456234775,93773.31996418057,94773.966501097762,95237.404963740919,89300.307147599277,79013.82750889851,68334.116476274197,52944.454478193016,47202.003443132882,50258.765731403073,55686.15798119783,75809.943638645214,84829.091199660324,93306.592532156923,94302.258663253815,94763.390505595438,88855.842740773936,78620.560843906002,67994.00473964421,52680.939980807838,46967.070203467265,50008.618411510201,55408.997510354355,75432.623305635367,84406.880874680443,92842.18809025333,93832.898603945432,94291.735306468152,88413.59051680936,78229.251540993908,67655.585803029171,52418.737044586451,46733.306270675792,49759.716121827252,55133.216519248432,75057.180966815591,83986.771969814799,92380.095076511527,{"$f":"JH46","v":93365.87463783774},93822.427623883676,87973.539465255846,77839.8898580034,67318.851241045384,52157.839141642544,46500.705824898476,49512.052665604977,54858.808141950271,74683.607275055954,83568.754025900693,91920.301986519291,92901.175137755999,93355.455773811089,87535.678630464725,77452.466101264188,66983.792670243827,51898.239776580274,46269.263075241826,49265.621876936457,54585.765546703013,74311.892929748938,83152.816635832554,91462.797373123991,92438.788534396037,92890.80813037316,87099.997111315664,77066.970625353235,66650.401748901495,51639.932486332655,46038.972259634756,49020.417620603701,54314.081935752809,73942.028676577916,82738.949444303027,91007.569846147628,91978.703316036321,92428.473125556746,86666.484060945266,76683.393832854548,66318.670176813699,51382.91084000055,45809.82764468505,48776.433791924814,54043.750545179457,73574.00530728673,82327.14214754499,90554.608072103249,91520.908028251288,91968.439248924915,86235.128686476979,76301.726174120296,65988.58969508743,51127.16843869265,45581.823525536696,0,0,0,0,0,0,0,0,0,{"$f":"LT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FiT price no escalation",null,null,null,null,null,{"$f":"'Risk Analysis'!P11","v":1.2},{"$f":"'General Assumptions'!F17","v":1.08},null,{"$f":"$I$75*$H$75","v":1.296},{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Pct subject to inflation",null,null,null,null,null,null,{"$f":"'General Assumptions'!F18","v":0},null,{"$f":"$I$76","v":0},{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FiT Price subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K76*K75","v":0},{"$f":"L76*L75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX76*BX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ76*EJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV76*GV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH76*JH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT76*LT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF76*OF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fit Price not subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K75-K77","v":1.296},{"$f":"L75-L77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BX75-BX77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EJ75-EJ77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GV75-GV77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JH75-JH77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LT75-LT77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OF75-OF77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Fit Price with inflation",null,null,null,null,null,null,null,null,{"$f":"K77*K54+K78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BW77*BW54+BW78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EI77*EI54+EI78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GU77*GU54+GU78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JG77*JG54+JG78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LS77*LS54+LS78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OE77*OE54+OE78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[]
[null,"Retail Price without inflation",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009}]
[null,"Retail use price",null,null,null,null,null,{"$f":"'General Assumptions'!F21","v":true},null,null,{"$f":"IF($H$82,K81*K54,K81)","v":0.50263084713842388},0.50527553699017924,0.50793414239139167,0.51060673656142808,0.51329339310491329,0.51599418601375713,0.51870918966919244,0.52143847884382322,0.52418212870368397,0.52694021481031006,0.52971281312281837,0.53249999999999964,0.58883203742266321,0.59193029158399468,0.59504484781151501,0.59817579188171255,0.60132321002240541,0.6044871889151161,0.60766781569745854,0.61086517796553841,0.61407936377636518,0.61731046165027759,0.6205585605733811,0.62382374999999901,0.68981673184064929,0.69344633659064903,0.69709503921118909,0.70076294018942564,0.70445014054124722,0.70815674181405774,0.71188284608957186,0.71562855598662756,0.71939397466401123,0.72317920582329964,0.72698435371171544,0.73080952312499836,0.73465481941029087,0.73852034846904058,0.7424062167599158,0.74631253130173758,0.75023939967642761,0.75418693003197079,0.75815523108539351,0.76214441212575768,0.76615458301717121,0.77018585420181329,0.77423833670297604,0.77831214212812216,0.78240738267195886,0.78652417111952733,0.79066262084930938,0.79482284583634966,0.79900496065539461,0.80320908048404793,0.80743532110594307,0.81168379891393105,0.81595463091328646,0.82024793472493029,0.82456382858866872,0.82890243136644937,0.83326386254563534,0.83764824224229573,0.84205569120451362,0.84648633081571156,{"$f":"IF($H$82,BW81*BW54,BW81)","v":0.85094028309799441},0.85541767071551045,0.85991861697782868,0.86444324584333576,0.86899168192264931,0.8735640504820501,0.87816047744693138,0.88278108940526778,0.88742601361110085,0.89209537798804428,0.89678931113280635,0.90150794231873199,0.90625140149936323,0.91101981931201781,0.91581332708138674,0.92063205682315175,0.92547614124762079,0.93034571376338249,0.93524090848098107,0.94016186021660941,0.94510870449582163,0.9500815775572663,0.95508061635643782,0.96010595856944858,0.96515774259682086,0.97023610756729783,0.97534119334167579,0.98047314051665557,0.98563209042871491,0.99081818515800113,0.99603156753224364,1.0012723811306878,1.0065407702880489,1.0118368800984876,1.0171608564196053,1.0225128458764619,1.0278929958656131,1.0333014545591712,1.0387383709088838,1.0442038946502372,1.0496981763065805,1.0552213671932704,1.0607736194218387,1.0663550859041817,1.0719659203567711,1.0776062773048882,1.0832763120868785,1.0889761808584308,1.0947060405968772,1.1004660491055165,1.1062563650179602,1.1120771478025016,1.117928557766507,1.1238107560608319,1.1297239046842571,1.1356681664879524,1.1416437051799602,1.1476506853297048,1.1536892723725245,1.1597596326142277,1.165861933235673,1.1719963422973738,1.1781630287441265,1.1843621624096632,{"$f":"IF($H$82,EI81*EI54,EI81)","v":1.1905939140213291},1.196858455204785,1.2031559584887328,1.2094865973096682,1.2158505460166567,1.2222479798761345,1.2286790750767376,1.2351440087341514,1.2416429588959907,1.2481761045467021,1.2547436256124935,1.26134570296629,1.2679825184327145,1.2746542547930948,1.2813610957904991,1.2881032261347953,1.294880831507738,1.301694098568082,1.3085432149567242,1.31542836930187,1.3223497512242288,1.3293075513422363,1.3363019612773044,1.3433331736590974,1.3504013821308394,1.3575067813546446,1.3646495670168803,1.3718299358335559,1.3790480855557397,1.386304214975006,1.3935985239289097,1.40093121330649,1.408302485053802,1.4157125421794801,1.4231615887603273,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,{"$f":"IF($H$82,GU81*GU54,GU81)","v":1.6658206178040182},1.6745856566149724,1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,{"$f":"IF($H$82,JG81*JG54,JG81)","v":2.3307345166315443},2.342998129098556,2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,{"$f":"IF($H$82,LS81*LS54,LS81)","v":3.2610494365106888},3.2782080816672945,3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,{"$f":"IF($H$82,OE81*OE54,OE81)","v":4.5627004497860737},4.5867079846296841,4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[null,"Pct reatil price above Fit Price",null,null,null,null,null,null,null,null,{"$f":"K82/K79-1","v":-0.6121675562203519},{"$f":"L82/L79-1","v":-0.61012690047054075},-0.60807550741404959,-0.60601332055445367,-0.60394028309806069,-0.60185633795234783,-0.59976142772438856,-0.59765549471927226,-0.59553848093851547,-0.5934103280784645,-0.59127097752868951,-0.58912037037037068,-0.54565429211214256,-0.5432636639012387,-0.5408604569355594,-0.53844460502954283,-0.53601604164937855,-0.5335746999111759,-0.53112051257912152,-0.5286534120636277,-0.52617333041947134,-0.52368019934392163,-0.52117395017486023,-0.51865451388888961,-0.46773400320937553,-0.46493338226030168,-0.46211802530000845,-0.45928785479210987,-0.45644279279224753,-0.45358276094594308,-0.4507076804864415,-0.44781747223254054,-0.44491205658641109,-0.44199135353140462,-0.43905528262984916,-0.43610376302083464,-0.43313671341798543,-0.4301540521072218,-0.42715569694450939,-0.42414156535359759,-0.42111157432374413,-0.41806564040742999,-0.41500367971806063,-0.41192560792765609,-0.40883134026452839,-0.40572079151094653,-0.40259387600079011,-0.3994505076171897,-0.39629059979015524,-0.39311406549419192,-0.38992081724590333,-0.38671076710158203,-0.38348382665478808,-0.38023990703391364,-0.37697891889973534,-0.37370077244295441,-0.37040537738172341,-0.36709264295915878,-0.36376247794084204,-0.36041479061230763,-0.35704948877651599,-0.35366647975131504,-0.3502656703668876,-0.34684696696318551,-0.34341027538735003,{"$f":"BX82/BX79-1","v":-0.33995550099111849},-0.33648254862821858,-0.33299132265174713,-0.3294817269115361,-0.32595366475150456,-0.32240703900699741,-0.31884175200210818,-0.31525770554699006,-0.31165480093515108,-0.30803293894073591,-0.30439201981579322,-0.30073194328752839,-0.29705260855554183,-0.29335391428905344,-0.28963575862411128,-0.28589803916078649,-0.28214065296035307,-0.27836349654245285,-0.27456646588224587,-0.27074945640754511,-0.26691236299593657,-0.26305507997188438,-0.25917750110382054,-0.25527951960121853,-0.25136102811165295,-0.2474219187178428,-0.24346208293467941,-0.23948141170623849,-0.23547979540277697,-0.23145712381771322,-0.22741328616459278,-0.22334817107403637,-0.21926166659067314,-0.21515366017005766,-0.21102403867556963,-0.2068726883752986,-0.20269949493891115,-0.19850434343450329,-0.19428711832543422,-0.19004770346714472,-0.18578598210395803,-0.1815018368658653,-0.17719514976529194,-0.1728658021938495,-0.16851367491906777,-0.16413864808111234,-0.15974060118948241,-0.15531941311969355,-0.150874962109941,-0.14640712575774673,-0.1419157810165883,-0.13740080419251,-0.13286207094071611,-0.12829945626214734,-0.12371283450003678,-0.11910207933645056,-0.114467063788808,-0.10980766020638544,-0.10512374026679971,-0.10041517497247454,-9.5681834647088126E-2,-9.0923588932001254E-2,-8.6140306782667375E-2,-8.1331856465023833E-2,{"$f":"EJ82/EJ79-1","v":-7.6498105551863538E-2},-7.1638920919187665E-2,-6.6754168742539921E-2,-6.184371449332049E-2,-5.6907422935081442E-2,-5.1945158119801271E-2,-4.6956783384142442E-2,-4.194216134568618E-2,-3.6901153899149608E-2,-3.1833622212582235E-2,-2.6739426723541682E-2,-2.1618427135251195E-2,-1.6470482412735521E-2,-1.12954507789359E-2,-6.0931897108060795E-3,-8.6355593538733899E-4,4.3935945741373494E-3,9.6784066024107052E-3,1.4991025695887394E-2,2.0331598166843268E-2,2.5700271097404581E-2,3.1097192343598978E-2,3.65225105394269E-2,4.1976375100956309E-2,4.7458936230435622E-2,5.29703449204324E-2,5.8510752957990686E-2,6.4080312928811445E-2,6.9679178221455196E-2,7.5307503031566192E-2,8.0965442366118801E-2,8.6653152047686754E-2,9.2370788718734609E-2,9.8118509845931401E-2,0.10389647372448829,0.10970483948251708,0.11554376708541225,0.12141341734025879,0.1273139519002584,0.13324553326918265,0.13920832480584844,0.14520249072861668,0.15122819611991511,0.15728560693078486,0.16337488998545102,0.16949621298591566,0.175649744516579,0.18183565404887947,0.18805411194596289,0.19430528946737424,0.20058935877377393,0.2069064929316784,0.21325686591822746,0.21964065262597532,0.22605802886770832,0.2325091713812848,0.23899425783450412,0.24551346682999919,0.25206697791015542,0.25865497156205541,0.26527762922244946,0.27193513328275265,0.27862766709406817,0.28535541497223615,{"$f":"GV82/GV79-1","v":0.29211856220291077},0.29891729504666231,0.30575180074410802,0.31262226752106681,0.31952888459374518,0.32647184217394765,0.33345133147431394,0.34046754471358742,0.3475206751219071,0.35461091694613001,0.36173846545518096,0.36890351694542978,0.37610626874609832,0.38334691922469388,0.39062566779247354,0.39794271490993482,0.40529826209233755,0.41269251191525269,0.42012566802014306,0.42759793511996924,0.43510951900482975,0.44266062654762739,0.45025146570976626,0.45788224554688139,0.46555317621459347,0.47326446897429797,0.48101633619898321,0.4888089913790794,0.496642649128338,0.50451752518974291,0.51243383644145113,0.52039180090276593,0.52839163774014231,0.53643356727322145,0.54451781098089969,0.5526445915074274,0.56081413266854052,0.56902665945762565,0.5772823980519155,0.58558157581871795,0.59392442132167855,0.60231116432707488,0.61074203581014364,0.61921726796144405,0.62773709419325008,0.63630174914597926,0.64491146869465665,0.65356648995540856,0.66226705129199415,0.67101339232236956,0.67980575392528841,0.68864437824693314,0.69752950870758612,0.70646139000833275,0.71544026813780159,0.72446639037893612,0.73354000531580921,0.74266136284046613,0.75183071415980751,0.7610483118025082,0.7703144096259722,0.77962926282332212,0.7889931279304303,0.79840626283298155,{"$f":"JH82/JH79-1","v":0.80786892677357702},0.81738138035887253,0.82694388556675658,0.836556705753565,0.84622010566133521,0.85593435142509455,0.86569971058019313,0.87551645206966922,0.88538484625165803,0.89530516490683576,0.9052776812459058,0.91530266991712317,0.92538040701385715,0.93551117008219675,0.94569523812859324,0.95593289162754447,0.96622441252931957,0.97657008426772363,0.98697019176790346,0.99742502145419554,1.0079348612580139,1.0185000006257781,1.0291207305268881,1.0397973434617347,1.0505301334697568,1.0613193961375385,1.0721654286069504,1.0830685295833336,1.0940289993437236,1.1050471397451238,1.1161232542328157,1.1272576478487171,1.1384506272397834,1.1497025006664523,1.1610135780111346,1.1723841707867457,1.1838145921452892,1.1953051568864761,1.2068561814664003,1.218467984006248,1.2301408843010639,1.2418752038285548,1.2536712657579465,1.2655293949588815,1.2774499180103667,1.2894331632097691,1.3014794605818554,1.3135891418878818,1.3257625406347304,1.3379999920840953,1.3503018332617143,1.3626684029666518,1.3751000417806307,1.3875970920774088,1.4001598980322107,1.4127888056312061,1.4254841626810384,1.4382463188184023,1.4510756255196737,1.4639724361105912,1.4769371057759857,1.4899699915695588,1.5030714524237232,1.5162418491594822,{"$f":"LT82/LT79-1","v":1.529481544496369},1.5427909030624378,1.5561702914043019,1.5696200779972322,1.5831406332553031,1.5967323295415952,1.6103955411784501,1.6241306444577774,1.6379380176514218,1.6518180410215773,1.665771096831262,1.6797975693548448,1.6938978448886299,1.7080723117614927,1.7223213603455778,1.7366453830670485,1.751044774416894,1.7655199309617955,1.7800712513550456,1.7946991363475293,1.8094039887987607,1.8241862136879763,1.8390462181252909,1.8539844113629069,1.8690012048063882,1.884097012025987,1.8992722487680376,1.9145273329664043,1.9298626847539899,1.9452787264743092,1.9607758826931208,1.9763545802101161,1.9920152480706772,2.0077583175776916,2.0235842223034313,2.0394933981014929,2.0554862831187997,2.0715633178076733,2.0877249449379573,2.1039716096092174,2.1203037592629959,2.1367218436951365,2.1532263150681703,2.1698176279237713,2.1864962391952685,2.2032626082202391,2.2201171967531517,2.2370604689780866,2.2540928915215188,2.2712149334651688,2.2884270663589215,2.3057297642338135,2.3231235036150877,2.3406087635353172,2.3581860255475986,2.3758557737388126,2.3936184947429573,2.4114746777545513,2.4294248145421031,2.4474693994616592,2.465608929470414,2.483843904140401,2.5021748256722476,2.5206021989090073,{"$f":"OF82/OF79-1","v":2.5391265313500648},2.5577483331651099,2.5764681172081887,2.5952863990318313,2.6142036969012463,2.6332205318085928,2.6523374274873364,2.6715549104266634,2.6908735098859879,2.7102937579095241,2.7298161893409403,2.7494413418380894,2.7691697558878152,2.7890019748208372,2.808938544826717]
[null,"Period when retail exceeds Fit",null,null,null,{"$f":"MATCH(0,83:83)","v":155},{"$f":"INDEX(2:2,F84)","v":"2029-01-01"},"switch date",{"$f":"MATCH(I85,83:83)","v":173},{"$f":"INDEX(2:2,I84)","v":"2030-07-01"}]
[null,"Pct before switch",null,null,null,null,null,null,{"$f":"'General Assumptions'!F24","v":0.1},null,{"$f":"$I$85","v":0.1},{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Switch to use retail tariff",null,null,null,null,null,null,{"$f":"'General Assumptions'!F23","v":true},null,{"$f":"IF($I$86,K85<=K83,FALSE)","v":false},{"$f":"IF($I$86,L85<=L83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,BX85<=BX83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,EJ85<=EJ83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,GV85<=GV83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,JH85<=JH83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,LT85<=LT83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,OF85<=OF83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Tariff applied",null,null,null,null,null,null,null,{"$f":"IF(K86,K82,K79)","v":1.296},{"$f":"IF(L86,L82,L79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(BX86,BX82,BX79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(EJ86,EJ82,EJ79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,1.6658206178040182,{"$f":"IF(GV86,GV82,GV79)","v":1.6745856566149724},1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,2.3307345166315443,{"$f":"IF(JH86,JH82,JH79)","v":2.342998129098556},2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,3.2610494365106888,{"$f":"IF(LT86,LT82,LT79)","v":3.2782080816672945},3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,4.5627004497860737,{"$f":"IF(OF86,OF82,OF79)","v":4.5867079846296841},4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[]
[null,null,"Total Revenues",null,null,null,null,null,null,null,{"$f":"K87*K73","v":0},{"$f":"L87*L73","v":0},0,0,0,0,0,0,0,0,0,0,71256.115578183977,78950.989970968207,107482.18797811912,120269.39856062716,132288.67133765726,133700.31167307429,134354.09740331443,125978.46580576523,111467.03841186063,96400.868382734552,74690.237482181416,66589.199596993669,70901.46050302517,78558.036060208178,106947.22893430502,119670.79516722406,131630.2457654067,133034.8601016489,133685.39181747343,125351.44731203731,110912.24601874582,95921.063148555884,74318.490137087821,66257.772639514849,70548.57061280965,78167.037954891988,106414.93248216253,119075.17113537829,130975.09730093728,132372.72060772259,133020.01450497258,124727.54960715979,110360.21493160844,95443.645995175713,73948.593048376351,65927.995256273411,70197.437121880299,77777.98592060848,105885.28536947268,118482.5116362476,130323.20963346786,131713.87670646343,132357.94890037022,124106.75715838023,109810.93140690989,94968.605036667257,73580.537006973376,65599.859237028475,69848.051288307906,77390.870271396489,105358.2744099752,117892.80191479568,129674.56653339906,{"$f":"BX87*BX73","v":131058.31199508742},131699.17852067392,123489.05451025561,109264.38176951575,94495.928446262231,73214.312849640541,65273.356412403031,69500.404413673416,77005.681369503713,104833.88648304042,117306.02728942483,129029.15185190941,130406.0101524505,131043.6869649302,122874.42628426754,108720.55241235513,94025.604456056288,72849.911458746632,64948.478653680606,69154.487842851493,76622.409625146713,104312.1085333424,116722.17315161035,128386.94952055297,129756.95493864178,130391.45791381614,122262.85717843934,108179.42979608226,93557.621356716205,72487.323762040585,64625.217872602851,68810.292963794913,76241.045496272214,103792.92757053404,116141.22496553695,127747.94355085959,129111.13019457967,129742.47512923324,121654.33196695523,107641.00044873917,93091.967497188336,72126.540732425681,64303.566021168233,68467.811207320308,75861.579488319578,103276.33066892368,115563.16826773685,127112.11803393676,128468.51984160928,129096.7224539031,121048.83549978123,107105.25096542039,92628.631284408533,71767.553387734748,63983.515091431647,68127.03404689474,75484.002153984329,102762.30496715324,114987.98866672967,126479.45714007349,127829.10788110223,128454.18381096504,120446.3527022878,106572.16800793915,{"$f":"EJ87*EJ73","v":92167.601183013496},71410.352790506542,63665.05711530499,67787.952998423367,75108.304092983031,102250.83766787803,114415.67184266404,125849.94511834618,127192.87839405824,127814.84320357601,119846.86857487472,106041.73830449539,91708.865715053529,71054.930047763221,63348.184164358863,67450.559620038359,74734.475951819215,101741.91603744811,113846.20354696133,125223.56629622662,126559.81554070899,127178.68471451222,119250.36819259763,105513.9486493452,91252.413459706906,70701.276310788991,63032.888349625136,67114.845511888576,74362.50842355052,101235.52740559141,113279.56960196065,124600.3050791917,125929.90356012365,126545.69250577285,130984.86362172713,116506.56380736735,101289.40294463783,78890.741745389503,70704.186172754882,75679.045932660607,84292.749220716636,115358.14697109637,129761.5563397013,143480.43845350092,145774.51132066821,147258.11068676788,138804.56762289794,123461.92351822794,107336.30888156932,83600.463401956731,74925.176233952341,80197.031613765284,89324.966914621138,122244.94700657696,137508.22975868554,152046.11946153513,154477.14686132819,156049.31606350245,147091.10243928808,130832.51329962301,113744.21083927985,88591.352120610012,79398.156425595502,84984.737854413383,{"$f":"GV87*GV73","v":94657.604456649686},129542.88414831304,145717.37411862626,161123.16558611221,163699.32360756255,165365.35020257471,155872.33754140508,138643.12209398596,120534.66002567267,93880.193376705734,84138.1703807944,90058.266781830389,100308.59669991009,137276.50299165654,154416.59860861162,170742.10496412774,173472.05780301715,175237.54501104102,165177.80618749518,146920.01872613479,127730.49424056715,99484.774726643809,89161.159826948642,95434.681808883717,106296.94919559498,145471.8134269955,163635.16066685127,180935.28824072462,183828.21733921391,185699.10288871691,175038.80475049801,155691.04025120725,135355.91468432907,105423.94563139915,94484.018201343046,101132.06502215756,112642.80211290234,154156.37811683465,173404.06437998649,191736.99737175048,194802.6322976237,196785.20839527607,185488.49797475064,164985.68557690468,143436.56735192181,111717.68085147628,100124.64746755683,107169.57799605548,119367.49797493051,163359.40519519587,183756.16475677027,203183.56092164485,206432.21209102243,208533.14658379598,196562.03051644287,174835.21467491891,151999.6292861251,118387.14762649759,106102.01832377225,113567.52623746225,126493.65343835823,173111.84650110765,194726.27822681217,215313.47624452919,{"$f":"JH87*JH73","v":218756.06959810414},220982.42839873352,208296.64514295856,185272.75371521024,161073.89998001029,125454.77686536608,112436.23400547697,120347.42747770635,134045.23535832111,183446.50167656434,206351.29973602048,228167.53895942177,231815.65270884259,234174.92356007034,220731.80798863451,196333.40647672853,170689.89823607856,132944.33858643018,119148.59789714238,127532.08404150435,142047.64139430734,194398.12847906048,218670.32683255972,241788.98015503128,245654.8837230182,248155.00138054925,233909.34128820032,208054.3724092755,180879.96480782173,140881.02186137368,126261.68518027205,135145.65953628073,150527.78542816881,206003.55967970553,231724.7911606523,256223.61178558017,260320.30707073849,262969.67998959846,247873.56403430979,220475.07174357647,191678.37116891172,149291.51953169898,133799.41875878733,143213.76011978529,159514.18808152681,218301.82694007325,245558.59780446696,271519.9807466559,275861.24585177028,278668.78446582105,262671.44103222917,233637.27807033624,203121.4347758338,158204.11798272526,141787.14971710599,0,0,0,0,0,0,0,0,0,{"$f":"LT87*LT73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF87*OF73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Costs"]
[null,"O&M Contract costs",null,null,null,null,null,{"$f":"'Risk Analysis'!P9","v":1},{"$f":"(F28*F21)/12","v":617.96662786185482},null,{"$f":"$I$92*K6*K55*$H$92","v":0},{"$f":"$I$92*L6*L55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11701.082298634425,11701.082298634425,11701.082298634425,11701.082298634425,11701.082298634425,{"$f":"$I$92*BX6*BX55*$H$92","v":11701.082298634425},11701.082298634425,11701.082298634425,11701.082298634425,11701.082298634425,11701.082298634425,11701.082298634425,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,15253.419130827837,15253.419130827837,15253.419130827837,15253.419130827837,15253.419130827837,15253.419130827837,15253.419130827837,15253.419130827837,15253.419130827837,{"$f":"$I$92*EJ6*EJ55*$H$92","v":15253.419130827837},15253.419130827837,15253.419130827837,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,20967.015094349485,{"$f":"$I$92*GV6*GV55*$H$92","v":20967.015094349485},20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,27332.400627062594,27332.400627062594,27332.400627062594,27332.400627062594,27332.400627062594,{"$f":"$I$92*JH6*JH55*$H$92","v":27332.400627062594},27332.400627062594,27332.400627062594,27332.400627062594,27332.400627062594,27332.400627062594,27332.400627062594,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*LT6*LT55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*OF6*OF55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adminstrative costs",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!42:42)*K54/12*K6","v":0},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!42:42)*L54/12*L6","v":0},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!42:42)*M54/12*M6","v":0},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!42:42)*N54/12*N6","v":0},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!42:42)*O54/12*O6","v":0},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!42:42)*P54/12*P6","v":0},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Q54/12*Q6","v":0},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!42:42)*R54/12*R6","v":0},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!42:42)*S54/12*S6","v":0},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!42:42)*T54/12*T6","v":0},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!42:42)*U54/12*U6","v":0},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!42:42)*V54/12*V6","v":0},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!42:42)*W54/12*W6","v":1070.6037044048423},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!42:42)*X54/12*X6","v":1076.2368937890813},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Y54/12*Y6","v":1081.8997232936636},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Z54/12*Z6","v":1087.592348875841},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AA54/12*AA6","v":1093.3149273134643},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AB54/12*AB6","v":1099.0676162093018},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AC54/12*AC6","v":1104.8505739953791},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AD54/12*AD6","v":1110.6639599373425},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AE54/12*AE6","v":1116.5079341388457},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AF54/12*AF6","v":1122.3826575459591},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AG54/12*AG6","v":1128.2882919516021},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AH54/12*AH6","v":1134.2249999999981},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AI54/12*AI6","v":1140.1929451911558},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AJ54/12*AJ6","v":1146.1922918853702},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AK54/12*AK6","v":1152.2232053077503},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AL54/12*AL6","v":1158.2858515527694},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AM54/12*AM6","v":1164.3803975888384},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AN54/12*AN6","v":1170.5070112629053},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AO54/12*AO6","v":1176.6658613050774},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AP54/12*AP6","v":1182.8571173332684},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AQ54/12*AQ6","v":1189.0809498578697},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AR54/12*AR6","v":1195.3375302864454},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AS54/12*AS6","v":1201.6270309284553},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AT54/12*AT6","v":1207.949624999997},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AU54/12*AU6","v":1214.30548662858},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AV54/12*AV6","v":1220.6947908579182},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AW54/12*AW6","v":1227.1177136527531},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AX54/12*AX6","v":1233.5744319036983},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AY54/12*AY6","v":1240.0651234321115},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AZ54/12*AZ6","v":1246.5899669949929},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BA54/12*BA6","v":1253.1491422899064},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BB54/12*BB6","v":1259.7428299599298},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BC54/12*BC6","v":1266.3712115986298},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BD54/12*BD6","v":1273.0344697550631},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BE54/12*BE6","v":1279.7327879388033},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BF54/12*BF6","v":1286.4663506249951},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BG54/12*BG6","v":1293.2353432594359},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BH54/12*BH6","v":1300.0399522636815},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BI54/12*BI6","v":1306.8803650401805},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BJ54/12*BJ6","v":1313.7567699774372},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BK54/12*BK6","v":1320.6693564551974},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BL54/12*BL6","v":1327.6183148496659},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BM54/12*BM6","v":1334.6038365387487},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BN54/12*BN6","v":1341.6261139073238},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BO54/12*BO6","v":1348.6853403525395},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BP54/12*BP6","v":1355.7817102891406},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BQ54/12*BQ6","v":1362.9154191548241},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BR54/12*BR6","v":1370.0866634156184},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BS54/12*BS6","v":1377.2956405712978},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BT54/12*BT6","v":1384.5425491608191},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BU54/12*BU6","v":1391.827588767791},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BV54/12*BV6","v":1399.1509600259694},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BW54/12*BW6","v":1406.512864624784},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BX54/12*BX6","v":1413.913505314893},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BY54/12*BY6","v":1421.3530859137663},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BZ54/12*BZ6","v":1428.8318113112985},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CA54/12*CA6","v":1436.3498874754532},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CB54/12*CB6","v":1443.9075214579336},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CC54/12*CC6","v":1451.5049213998864},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CD54/12*CD6","v":1459.1422965376323},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CE54/12*CE6","v":1466.8198572084311},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CF54/12*CF6","v":1474.5378148562713},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CG54/12*CG6","v":1482.2963820376963},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CH54/12*CH6","v":1490.0957724276559},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CI54/12*CI6","v":1497.9362008253936},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CJ54/12*CJ6","v":1505.8178831603598},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CK54/12*CK6","v":1513.7410364981597},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CL54/12*CL6","v":1521.7058790465317},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CM54/12*CM6","v":1529.7126301613564},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CN54/12*CN6","v":1537.761510352698},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CO54/12*CO6","v":1545.8527412908777},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CP54/12*CP6","v":1553.9865458125771},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CQ54/12*CQ6","v":1562.1631479269779},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CR54/12*CR6","v":1570.3827728219276},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CS54/12*CS6","v":1578.6456468701447},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CT54/12*CT6","v":1586.951997635452},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CU54/12*CU6","v":1595.3020538790424},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CV54/12*CV6","v":1603.6960455657816},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CW54/12*CW6","v":1612.1342038705382},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CX54/12*CX6","v":1620.6167611845542},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CY54/12*CY6","v":1629.1439511218425},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CZ54/12*CZ6","v":1637.7160085256216},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DA54/12*DA6","v":1646.3331694747828},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DB54/12*DB6","v":1654.9956712903929},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DC54/12*DC6","v":1663.7037525422293},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DD54/12*DD6","v":1672.4576530553511},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DE54/12*DE6","v":1681.2576139167024},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DF54/12*DF6","v":1690.1038774817546},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DG54/12*DG6","v":1698.9966873811784},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DH54/12*DH6","v":1707.9362885275557},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DI54/12*DI6","v":1716.9229271221218},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DJ54/12*DJ6","v":1725.9568506615487},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DK54/12*DK6","v":1735.0383079447608},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DL54/12*DL6","v":1744.1675490797854},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DM54/12*DM6","v":1753.3448254906423},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DN54/12*DN6","v":1762.5703899242669},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DO54/12*DO6","v":1771.8444964574726},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DP54/12*DP6","v":1781.167400503947},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DQ54/12*DQ6","v":1790.5393588212864},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DR54/12*DR6","v":1799.9606295180672},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DS54/12*DS6","v":1809.4314720609536},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DT54/12*DT6","v":1818.9521472818451},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DU54/12*DU6","v":1828.5229173850578},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DV54/12*DV6","v":1838.1440459545477},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DW54/12*DW6","v":1847.8157979611685},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DX54/12*DX6","v":1857.5384397699697},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DY54/12*DY6","v":1867.312239147532},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DZ54/12*DZ6","v":1877.1374652693423},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EA54/12*EA6","v":1887.0143887272068},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EB54/12*EB6","v":1896.943281536702},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EC54/12*EC6","v":1906.9244171446683},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ED54/12*ED6","v":1916.9580704367397},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EE54/12*EE6","v":1927.0445177449137},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EF54/12*EF6","v":1937.1840368551632},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EG54/12*EG6","v":1947.3769070150847},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EH54/12*EH6","v":1957.6234089415914},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EI54/12*EI6","v":1967.9238248286429},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EJ54/12*EJ6","v":1978.2784383550161},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EK54/12*EK6","v":1988.6875346921199},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EL54/12*EL6","v":1999.1514005118479},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EM54/12*EM6","v":2009.6703239944734},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EN54/12*EN6","v":2020.2445948365857},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EO54/12*EO6","v":2030.8745042590699},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EP54/12*EP6","v":2041.5603450151259},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EQ54/12*EQ6","v":2052.3024113983315},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ER54/12*ER6","v":2063.100999250747},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ES54/12*ES6","v":2073.9564059710633},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ET54/12*ET6","v":2084.8689305227931},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EU54/12*EU6","v":2095.838873442503},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EV54/12*EV6","v":2106.8665368480902},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EW54/12*EW6","v":2117.9522244471059},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EX54/12*EX6","v":2129.0962415451163},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EY54/12*EY6","v":2140.2988950541121},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EZ54/12*EZ6","v":2151.5604935009619},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FA54/12*FA6","v":2162.8813470359078},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FB54/12*FB6","v":2174.2617674411072},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FC54/12*FC6","v":2185.702068139221},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FD54/12*FD6","v":2197.202564202043},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FE54/12*FE6","v":2208.7635723591802},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FF54/12*FF6","v":2220.3854110067723},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FG54/12*FG6","v":2232.0684002162629},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FH54/12*FH6","v":2243.8128617432139},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FI54/12*FI6","v":2255.6191190361656},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FJ54/12*FJ6","v":2267.4874972455468},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FK54/12*FK6","v":2279.4183232326272},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FL54/12*FL6","v":2291.4119255785222},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FM54/12*FM6","v":2303.4686345932391},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FN54/12*FN6","v":2315.5887823247763},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FO54/12*FO6","v":2327.7727025682675},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FP54/12*FP6","v":2340.0207308751733},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FQ54/12*FQ6","v":2352.3332045625243},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FR54/12*FR6","v":2364.7104627222093},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FS54/12*FS6","v":2377.1528462303172},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FT54/12*FT6","v":2389.6606977565193},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FU54/12*FU6","v":2402.2343617735128},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FV54/12*FV6","v":2414.8741845665036},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FW54/12*FW6","v":2427.5805142427448},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FX54/12*FX6","v":2440.3537007411228},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FY54/12*FY6","v":2453.1940958417968},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FZ54/12*FZ6","v":2466.1020531758841},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GA54/12*GA6","v":2479.0779282352019},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GB54/12*GB6","v":2492.1220783820568},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GC54/12*GC6","v":2505.2348628590853},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GD54/12*GD6","v":2518.4166427991508},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GE54/12*GE6","v":2531.667781235285},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GF54/12*GF6","v":2544.9886431106906},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GG54/12*GG6","v":2558.3795952887886},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GH54/12*GH6","v":2571.8410065633238},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GI54/12*GI6","v":2585.3732476685204},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GJ54/12*GJ6","v":2598.9766912892933},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GK54/12*GK6","v":2612.6517120715107},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GL54/12*GL6","v":2626.3986866323135},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GM54/12*GM6","v":2640.2179935704876},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GN54/12*GN6","v":2654.1100134768881},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GO54/12*GO6","v":2668.0751289449236},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GP54/12*GP6","v":2682.1137245810928},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GQ54/12*GQ6","v":2696.2261870155762},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GR54/12*GR6","v":2710.4129049128828},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GS54/12*GS6","v":2724.6742689825574},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GT54/12*GT6","v":2739.0106719899377},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GU54/12*GU6","v":2753.4225087669715},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GV54/12*GV6","v":2767.9101762230944},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GW54/12*GW6","v":2782.4740733561557},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GX54/12*GX6","v":2797.1146012634113},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GY54/12*GY6","v":2811.8321631525664},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GZ54/12*GZ6","v":2826.6271643528821},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HA54/12*HA6","v":2841.5000123263403},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HB54/12*HB6","v":2856.4511166788602},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HC54/12*HC6","v":2871.4808891715852},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HD54/12*HD6","v":2886.5897437322169},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HE54/12*HE6","v":2901.7780964664203},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HF54/12*HF6","v":2917.0463656692796},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HG54/12*HG6","v":2932.3949718368208},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HH54/12*HH6","v":2947.8243376775918},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HI54/12*HI6","v":2963.3348881243023},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HJ54/12*HJ6","v":2978.9270503455296},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HK54/12*HK6","v":2994.6012537574802},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HL54/12*HL6","v":3010.3579300358165},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HM54/12*HM6","v":3026.1975131275499},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HN54/12*HN6","v":3042.1204392629838},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HO54/12*HO6","v":3058.1271469677358},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HP54/12*HP6","v":3074.2180770748087},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HQ54/12*HQ6","v":3090.393672736735},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HR54/12*HR6","v":3106.6543794377799},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HS54/12*HS6","v":3123.0006450062119},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HT54/12*HT6","v":3139.4329196266331},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HU54/12*HU6","v":3155.9516558523796},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HV54/12*HV6","v":3172.5573086179866},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HW54/12*HW6","v":3189.2503352517138},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HX54/12*HX6","v":3206.0311954881417},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HY54/12*HY6","v":3222.9003514808373},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HZ54/12*HZ6","v":3239.8582678150747},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IA54/12*IA6","v":3256.9054115206359},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IB54/12*IB6","v":3274.0422520846678},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IC54/12*IC6","v":3291.2692614646198},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ID54/12*ID6","v":3308.5869141012331},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IE54/12*IE6","v":3325.9956869316125},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IF54/12*IF6","v":3343.4960594023614},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IG54/12*IG6","v":3361.0885134827818},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IH54/12*IH6","v":3378.7735336781529},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!42:42)*II54/12*II6","v":3396.5516070430713},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IJ54/12*IJ6","v":3414.4232231948681},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IK54/12*IK6","v":3432.3888743270886},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IL54/12*IL6","v":3450.4490552230513},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IM54/12*IM6","v":3468.6042632694734},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IN54/12*IN6","v":3486.8549984701681},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IO54/12*IO6","v":3505.201763459816},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IP54/12*IP6","v":3523.6450635178094},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IQ54/12*IQ6","v":3542.185406582164},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IR54/12*IR6","v":3560.8233032635108},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IS54/12*IS6","v":3579.5592668591585},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IT54/12*IT6","v":3598.3938133672291},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IU54/12*IU6","v":3617.3274615008681},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IV54/12*IV6","v":3636.3607327025311},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IW54/12*IW6","v":3655.4941511583456},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IX54/12*IX6","v":3674.7282438125462},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IY54/12*IY6","v":3694.0635403819851},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IZ54/12*IZ6","v":3713.5005733707253},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JA54/12*JA6","v":3733.0398780847008},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JB54/12*JB6","v":3752.6819926464636},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JC54/12*JC6","v":3772.4274580100009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JD54/12*JD6","v":3792.2768179756354},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JE54/12*JE6","v":3812.230619205},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JF54/12*JF6","v":3832.289411236095},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JG54/12*JG6","v":3852.4537464984201},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JH54/12*JH6","v":3872.7241803281918},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JI54/12*JI6","v":3893.1012709836341},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JJ54/12*JJ6","v":3913.5855796603573},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JK54/12*JK6","v":3934.17767050681},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JL54/12*JL6","v":3954.8781106398183},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JM54/12*JM6","v":3975.6874701602023},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JN54/12*JN6","v":3996.6063221684794},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JO54/12*JO6","v":4017.6352427806464},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JP54/12*JP6","v":4038.7748111440469},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JQ54/12*JQ6","v":4060.0256094533202},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JR54/12*JR6","v":4081.3882229664359},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JS54/12*JS6","v":4102.8632400208126},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JT54/12*JT6","v":4124.4512520495182},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JU54/12*JU6","v":4146.1528535975649},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JV54/12*JV6","v":4167.9686423382745},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JW54/12*JW6","v":4189.8992190897479},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JX54/12*JX6","v":4211.9451878314012},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JY54/12*JY6","v":4234.1071557206105},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JZ54/12*JZ6","v":4256.385733109425},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KA54/12*KA6","v":4278.7815335613841},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KB54/12*KB6","v":4301.2951738684051},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KC54/12*KC6","v":4323.9272740677816},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KD54/12*KD6","v":4346.6784574592502},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KE54/12*KE6","v":4369.5493506221619},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KF54/12*KF6","v":4392.5405834327348},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KG54/12*KG6","v":4415.6527890814041},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KH54/12*KH6","v":4438.8866040902603},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KI54/12*KI6","v":4462.2426683305785},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KJ54/12*KJ6","v":4485.721625040439},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KK54/12*KK6","v":4509.324120842447},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KL54/12*KL6","v":4533.0508057615352},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KM54/12*KM6","v":4556.9023332428706},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KN54/12*KN6","v":4580.879360169849},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KO54/12*KO6","v":4604.9825468821846},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KP54/12*KP6","v":4629.2125571940987},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KQ54/12*KQ6","v":4653.570058412598},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KR54/12*KR6","v":4678.0557213558577},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KS54/12*KS6","v":4702.6702203716914},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KT54/12*KT6","v":4727.4142333561231},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KU54/12*KU6","v":4752.2884417720616},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KV54/12*KV6","v":4777.2935306680638},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KW54/12*KW6","v":4802.4301886972016},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KX54/12*KX6","v":4827.6991081360293},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KY54/12*KY6","v":4853.1009849036518},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KZ54/12*KZ6","v":4878.6365185808836},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LA54/12*LA6","v":4904.3064124295215},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LB54/12*LB6","v":4930.1113734117098},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LC54/12*LC6","v":4956.0521122094124},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LD54/12*LD6","v":4982.1293432439843},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LE54/12*LE6","v":5008.3437846958459},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LF54/12*LF6","v":5034.6961585242661},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LG54/12*LG6","v":5061.1871904872405},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LH54/12*LH6","v":5087.8176101614827},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LI54/12*LI6","v":5114.5881509625142},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LJ54/12*LJ6","v":5141.4995501648673},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LK54/12*LK6","v":0},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LL54/12*LL6","v":0},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LM54/12*LM6","v":0},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LN54/12*LN6","v":0},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LO54/12*LO6","v":0},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LP54/12*LP6","v":0},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LQ54/12*LQ6","v":0},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LR54/12*LR6","v":0},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LS54/12*LS6","v":0},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LT54/12*LT6","v":0},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LU54/12*LU6","v":0},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LV54/12*LV6","v":0},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LW54/12*LW6","v":0},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LX54/12*LX6","v":0},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LY54/12*LY6","v":0},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LZ54/12*LZ6","v":0},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MA54/12*MA6","v":0},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MB54/12*MB6","v":0},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MC54/12*MC6","v":0},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MD54/12*MD6","v":0},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ME54/12*ME6","v":0},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MF54/12*MF6","v":0},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MG54/12*MG6","v":0},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MH54/12*MH6","v":0},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MI54/12*MI6","v":0},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MJ54/12*MJ6","v":0},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MK54/12*MK6","v":0},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ML54/12*ML6","v":0},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MM54/12*MM6","v":0},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MN54/12*MN6","v":0},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MO54/12*MO6","v":0},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MP54/12*MP6","v":0},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MQ54/12*MQ6","v":0},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MR54/12*MR6","v":0},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MS54/12*MS6","v":0},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MT54/12*MT6","v":0},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MU54/12*MU6","v":0},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MV54/12*MV6","v":0},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MW54/12*MW6","v":0},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MX54/12*MX6","v":0},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MY54/12*MY6","v":0},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MZ54/12*MZ6","v":0},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NA54/12*NA6","v":0},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NB54/12*NB6","v":0},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NC54/12*NC6","v":0},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ND54/12*ND6","v":0},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NE54/12*NE6","v":0},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NF54/12*NF6","v":0},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NG54/12*NG6","v":0},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NH54/12*NH6","v":0},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NI54/12*NI6","v":0},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NJ54/12*NJ6","v":0},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NK54/12*NK6","v":0},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NL54/12*NL6","v":0},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NM54/12*NM6","v":0},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NN54/12*NN6","v":0},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NO54/12*NO6","v":0},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NP54/12*NP6","v":0},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NQ54/12*NQ6","v":0},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NR54/12*NR6","v":0},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NS54/12*NS6","v":0},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NT54/12*NT6","v":0},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NU54/12*NU6","v":0},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NV54/12*NV6","v":0},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NW54/12*NW6","v":0},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NX54/12*NX6","v":0},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NY54/12*NY6","v":0},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NZ54/12*NZ6","v":0},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OA54/12*OA6","v":0},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OB54/12*OB6","v":0},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OC54/12*OC6","v":0},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OD54/12*OD6","v":0},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OE54/12*OE6","v":0},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OF54/12*OF6","v":0},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OG54/12*OG6","v":0},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OH54/12*OH6","v":0},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OI54/12*OI6","v":0},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OJ54/12*OJ6","v":0},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OK54/12*OK6","v":0},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OL54/12*OL6","v":0},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OM54/12*OM6","v":0},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ON54/12*ON6","v":0},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OO54/12*OO6","v":0},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OP54/12*OP6","v":0},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OQ54/12*OQ6","v":0},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OR54/12*OR6","v":0},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OS54/12*OS6","v":0},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OT54/12*OT6","v":0}]
[null,"Rental payments to rooftop owners",null,null,null,null,{"$f":"F34","v":0},null,null,null,{"$f":"$G$94*K89","v":0},{"$f":"$G$94*L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*EJ89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*GV89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*JH89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total operating Costs",null,null,null,null,null,null,null,{"$f":"SUM(K92:K94)","v":0},{"$f":"SUM(L92:L94)","v":0},0,0,0,0,0,0,0,0,0,0,10535.439807878111,10541.072997262349,10546.735826766931,10552.42845234911,10558.151030786732,10563.90371968257,10569.686677468648,10575.500063410611,10581.344037612114,10587.218761019227,10593.124395424869,10599.061103473266,11120.440915685247,11126.440262379461,11132.47117580184,11138.53382204686,11144.628368082929,11150.754981756996,11156.913831799167,11163.10508782736,11169.32892035196,11175.585500780537,11181.875001422546,11188.197595494088,11738.03230700106,11744.421611230398,11750.844534025233,11757.301252276178,11763.791943804592,11770.316787367472,11776.875962662387,11783.46965033241,11790.098031971109,11796.761290127542,11803.459608311283,11810.193170997474,12390.036396424477,12396.841005428723,12403.681418205222,12410.557823142479,12417.470409620239,12424.419368014707,12431.40488970379,12438.427167072365,12445.486393517582,12452.582763454182,12459.716472319866,12466.887716580661,13078.377939205722,13085.624847795243,13092.909887402217,13100.233258660393,13107.595163259208,{"$f":"SUM(BX92:BX94)","v":13114.995803949318},13122.435384548191,13129.914109945723,13137.432186109878,13144.989820092358,13152.587220034311,13160.224595172058,13805.089805768492,13812.807763416331,13820.566330597758,13828.365720987716,13836.206149385454,13844.087831720421,13852.010985058219,13859.975827606591,13867.982578721418,13876.031458912759,13884.122689850938,13892.256494372637,14572.319083784862,14580.538708679811,14588.801582728029,14597.107933493335,14605.457989736926,14613.851981423664,14622.290139728422,14630.772697042437,14639.299886979727,14647.871944383505,14656.489105332666,14665.151607148277,15382.333526491382,15391.087427004504,15399.887387865856,15408.733651430908,15417.626461330332,15426.566062476708,15435.552701071274,15444.586624610702,15453.668081893913,15462.797323028939,15471.974599439794,15481.20016387342,16237.528367007815,16246.851271054291,16256.22322937163,16265.644500068411,16275.115342611298,16284.636017832188,16294.206787935402,16303.827916504892,16313.499668511511,16323.222310320312,16332.996109697875,16342.821335819686,17140.433519555045,17150.362412364539,17160.343547972505,17170.377201264575,17180.46364857275,17190.603167682999,17200.79603784292,17211.042539769427,17221.342955656481,{"$f":"SUM(EJ92:EJ94)","v":17231.697569182852},17242.106665519957,17252.570531339683,18093.72118966937,18104.295460511483,18114.925369933968,18125.611210690022,18136.353277073227,18147.151864925643,18158.007271645962,18168.91979619769,18179.8897391174,18190.917402522988,18202.003090122002,18213.147107220015,19100.213916780613,19111.475515227463,19122.796368762411,19134.17678916761,19145.617089865722,19157.117585928543,19168.678594085683,19180.300432733275,19191.983421942765,19203.727883469714,19215.534140762666,19227.402518972049,20162.893073865027,20174.886676210921,20186.943385225637,20199.063532957174,20211.247453200667,20223.495481507573,20235.807955194923,20248.185213354609,20260.627596862716,20273.135448388919,20285.709112405912,20298.348935198901,21284.907850305623,21297.681036803999,21310.521431904675,21323.429389238761,21336.405264298079,21349.449414444935,21362.562198921962,21375.743978862029,21388.995117298164,21402.315979173567,21415.706931351666,21429.168342626203,22469.584745596203,22483.188189216973,22496.863209999192,22510.610184559995,22524.429491498169,22538.321511404571,22552.286626872607,22566.325222508774,22580.437684943259,22594.624402840564,22608.88576691024,22623.222169917619,23720.437603116457,{"$f":"SUM(GV92:GV94)","v":23734.925270572578},23749.48916770564,23764.129695612897,23778.84725750205,23793.642258702366,23808.515106675826,23823.466211028346,23838.495983521068,23853.604838081701,23868.793190815904,23884.061460018766,25041.178214888503,25056.607580729273,25072.118131175986,25087.710293397213,25103.384496809162,25119.141173087501,25134.980756179233,25150.903682314667,25166.910390019417,25183.001320126492,25199.176915788419,25215.437622489462,26435.727530006254,26452.159804626677,26468.678540852423,26485.28419361803,26501.977220251756,26518.758080488187,26535.627236480883,26552.585152815118,26569.632296520678,26586.76913708471,26603.996146464662,26621.313799101277,27908.227501312849,27925.727873783599,27943.320327864018,27961.005348059389,27978.783421424308,27996.655037576107,28014.620688708324,28032.68086960429,28050.836077650711,28069.086812851405,28087.433577841053,28105.876877899045,29463.053606895046,29481.691503576392,29500.427467172041,29519.262013680112,29538.195661813748,29557.228933015413,29576.362351471227,29595.596444125429,29614.931740694868,29634.368773683607,29653.908078397581,29673.550192959345,31104.828085072593,31124.677445038229,31144.631246267592,31164.69003829869,31184.854373561015,{"$f":"SUM(JH92:JH94)","v":31205.124807390785},31225.501898046226,31245.986206722951,31266.578297569406,31287.278737702414,31308.088097222797,31329.006949231072,32838.433923792196,32859.573492155592,32880.824290464865,32902.186903977985,32923.661921032362,32945.249933061066,32966.951534609114,32988.767323349821,33010.697900101295,33032.743868842947,33054.905836732156,33077.184414120973,34669.029647697316,34691.543288004337,34714.175388203716,34736.926571595184,34759.7974647581,34782.788697568671,34805.900903217342,34829.134718226196,34852.490782466513,34875.969739176377,34899.572234978383,34923.298919897468,34947.150447378808,34971.127474305787,34995.230661018119,35019.460671330031,35043.818172548534,35068.303835491795,35092.918334507624,35117.662347492056,35142.536555907995,35167.541644803998,35192.678302833134,35217.947222271963,35243.349099039588,35268.884632716821,35294.554526565458,35320.359487547641,35346.300226345345,35372.377457379916,35398.591898831779,35424.944272660199,35451.435304623177,35478.065724297419,35504.836265098449,35531.747664300805,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT92:LT94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF92:OF94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Working Capital"]
[null,"A/R"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J102","v":0},{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,0,71256.115578183977,78950.989970968207,107482.18797811914,120269.39856062719,132288.67133765729,133700.31167307432,134354.09740331446,125978.46580576524,111467.03841186066,96400.868382734581,74690.237482181445,66589.199596993698,70901.460503025199,78558.036060208207,106947.22893430507,119670.7951672241,131630.24576540675,133034.86010164896,133685.39181747352,125351.4473120374,110912.24601874591,95921.063148555986,74318.490137087923,66257.772639514937,70548.570612809737,78167.037954892061,106414.93248216259,119075.17113537835,130975.09730093736,132372.72060772264,133020.01450497267,124727.54960715989,110360.21493160854,95443.645995175815,73948.593048376453,65927.995256273512,70197.437121880401,77777.985920608568,105885.28536947278,118482.5116362477,130323.20963346798,131713.87670646355,132357.94890037036,124106.75715838038,109810.93140691004,94968.605036667403,73580.537006973522,65599.859237028606,69848.051288308037,77390.87027139662,105358.27440997532,117892.80191479578,{"$f":"BW102","v":129674.56653339916},131058.31199508753,131699.178520674,123489.05451025569,109264.38176951584,94495.928446262318,73214.312849640643,65273.356412403125,69500.404413673532,77005.681369503814,104833.88648304054,117306.02728942495,129029.15185190954,130406.01015245065,131043.68696493036,122874.4262842677,108720.55241235529,94025.604456056448,72849.911458746792,64948.478653680781,69154.487842851653,76622.409625146887,104312.10853334257,116722.17315161051,128386.94952055313,129756.95493864195,130391.4579138163,122262.85717843952,108179.42979608242,93557.62135671638,72487.32376204076,64625.21787260304,68810.292963795087,76241.045496272374,103792.9275705342,116141.2249655371,127747.94355085974,129111.13019457982,129742.47512923337,121654.33196695536,107641.00044873932,93091.967497188467,72126.540732425812,64303.566021168357,68467.811207320454,75861.579488319723,103276.33066892382,115563.168267737,127112.11803393689,128468.51984160942,129096.72245390325,121048.83549978137,107105.25096542052,92628.631284408679,71767.553387734893,63983.515091431793,68127.0340468949,75484.002153984489,102762.30496715341,114987.98866672983,126479.45714007363,127829.10788110238,128454.18381096517,120446.35270228793,{"$f":"EI102","v":106572.16800793928},92167.601183013612,71410.352790506644,63665.057115305084,67787.952998423483,75108.304092983133,102250.83766787812,114415.67184266412,125849.94511834625,127192.87839405831,127814.84320357608,119846.86857487481,106041.73830449548,91708.865715053616,71054.930047763322,63348.184164358972,67450.559620038461,74734.475951819317,101741.91603744822,113846.20354696143,125223.56629622672,126559.81554070908,127178.6847145123,119250.36819259771,105513.94864934527,91252.413459706993,70701.276310789079,63032.888349625224,67114.845511888663,74362.508423550622,101235.52740559151,113279.56960196076,124600.30507919181,125929.90356012374,126545.69250577294,130984.86362172723,116506.56380736743,101289.40294463793,78890.741745389605,70704.186172754999,75679.045932660723,84292.749220716738,115358.14697109647,129761.5563397014,143480.43845350103,145774.51132066833,147258.11068676802,138804.56762289812,123461.92351822808,107336.30888156948,83600.463401956877,74925.176233952501,80197.031613765459,89324.966914621298,122244.94700657712,137508.22975868572,152046.11946153527,154477.14686132834,156049.3160635026,147091.10243928822,130832.51329962313,113744.21083927996,88591.352120610114,79398.156425595604,{"$f":"GU102","v":84984.73785441347},94657.604456649759,129542.88414831311,145717.37411862635,161123.16558611227,163699.3236075626,165365.35020257477,155872.33754140514,138643.12209398605,120534.66002567275,93880.193376705836,84138.170380794516,90058.266781830505,100308.59669991019,137276.50299165663,154416.59860861173,170742.10496412788,173472.05780301729,175237.54501104116,165177.80618749533,146920.01872613496,127730.49424056732,99484.774726643984,89161.159826948831,95434.681808883921,106296.94919559518,145471.81342699571,163635.16066685147,180935.28824072483,183828.21733921414,185699.10288871711,175038.80475049821,155691.04025120745,135355.91468432924,105423.94563139934,94484.018201343235,101132.06502215777,112642.80211290254,154156.37811683485,173404.0643799867,191736.99737175065,194802.63229762384,196785.20839527619,185488.49797475073,164985.68557690474,143436.56735192187,111717.68085147633,100124.64746755686,107169.57799605552,119367.49797493056,163359.40519519593,183756.1647567703,203183.56092164488,206432.21209102246,208533.14658379598,196562.03051644287,174835.21467491888,151999.62928612507,118387.14762649758,106102.01832377225,113567.52623746225,126493.65343835823,173111.84650110768,194726.27822681217,{"$f":"JG102","v":215313.47624452921},218756.06959810416,220982.42839873358,208296.64514295859,185272.7537152103,161073.89998001035,125454.77686536615,112436.23400547706,120347.42747770644,134045.23535832122,183446.50167656445,206351.29973602062,228167.53895942195,231815.6527088428,234174.92356007051,220731.80798863468,196333.40647672868,170689.8982360787,132944.3385864303,119148.59789714249,127532.08404150445,142047.64139430743,194398.12847906057,218670.32683255977,241788.98015503137,245654.88372301825,248155.00138054931,233909.34128820038,208054.37240927553,180879.96480782179,140881.02186137374,126261.68518027209,135145.65953628079,150527.78542816889,206003.55967970562,231724.79116065241,256223.61178558029,260320.30707073864,262969.67998959858,247873.56403430994,220475.07174357658,191678.37116891184,149291.5195316991,133799.41875878748,143213.76011978544,159514.18808152693,218301.82694007337,245558.59780446711,271519.98074665607,275861.24585177045,278668.78446582123,262671.4410322294,233637.2780703365,203121.43477583406,158204.11798272555,141787.14971710625,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,{"$f":"LS102","v":2.6193447411060333E-10},2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,{"$f":"OE102","v":2.6193447411060333E-10},2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10]
[null,null,"Add: Revenues",null,null,null,null,null,null,null,{"$f":"K89","v":0},{"$f":"L89","v":0},0,0,0,0,0,0,0,0,0,0,71256.115578183977,78950.989970968207,107482.18797811912,120269.39856062716,132288.67133765726,133700.31167307429,134354.09740331443,125978.46580576523,111467.03841186063,96400.868382734552,74690.237482181416,66589.199596993669,70901.46050302517,78558.036060208178,106947.22893430502,119670.79516722406,131630.2457654067,133034.8601016489,133685.39181747343,125351.44731203731,110912.24601874582,95921.063148555884,74318.490137087821,66257.772639514849,70548.57061280965,78167.037954891988,106414.93248216253,119075.17113537829,130975.09730093728,132372.72060772259,133020.01450497258,124727.54960715979,110360.21493160844,95443.645995175713,73948.593048376351,65927.995256273411,70197.437121880299,77777.98592060848,105885.28536947268,118482.5116362476,130323.20963346786,131713.87670646343,132357.94890037022,124106.75715838023,109810.93140690989,94968.605036667257,73580.537006973376,65599.859237028475,69848.051288307906,77390.870271396489,105358.2744099752,117892.80191479568,129674.56653339906,{"$f":"BX89","v":131058.31199508742},131699.17852067392,123489.05451025561,109264.38176951575,94495.928446262231,73214.312849640541,65273.356412403031,69500.404413673416,77005.681369503713,104833.88648304042,117306.02728942483,129029.15185190941,130406.0101524505,131043.6869649302,122874.42628426754,108720.55241235513,94025.604456056288,72849.911458746632,64948.478653680606,69154.487842851493,76622.409625146713,104312.1085333424,116722.17315161035,128386.94952055297,129756.95493864178,130391.45791381614,122262.85717843934,108179.42979608226,93557.621356716205,72487.323762040585,64625.217872602851,68810.292963794913,76241.045496272214,103792.92757053404,116141.22496553695,127747.94355085959,129111.13019457967,129742.47512923324,121654.33196695523,107641.00044873917,93091.967497188336,72126.540732425681,64303.566021168233,68467.811207320308,75861.579488319578,103276.33066892368,115563.16826773685,127112.11803393676,128468.51984160928,129096.7224539031,121048.83549978123,107105.25096542039,92628.631284408533,71767.553387734748,63983.515091431647,68127.03404689474,75484.002153984329,102762.30496715324,114987.98866672967,126479.45714007349,127829.10788110223,128454.18381096504,120446.3527022878,106572.16800793915,{"$f":"EJ89","v":92167.601183013496},71410.352790506542,63665.05711530499,67787.952998423367,75108.304092983031,102250.83766787803,114415.67184266404,125849.94511834618,127192.87839405824,127814.84320357601,119846.86857487472,106041.73830449539,91708.865715053529,71054.930047763221,63348.184164358863,67450.559620038359,74734.475951819215,101741.91603744811,113846.20354696133,125223.56629622662,126559.81554070899,127178.68471451222,119250.36819259763,105513.9486493452,91252.413459706906,70701.276310788991,63032.888349625136,67114.845511888576,74362.50842355052,101235.52740559141,113279.56960196065,124600.3050791917,125929.90356012365,126545.69250577285,130984.86362172713,116506.56380736735,101289.40294463783,78890.741745389503,70704.186172754882,75679.045932660607,84292.749220716636,115358.14697109637,129761.5563397013,143480.43845350092,145774.51132066821,147258.11068676788,138804.56762289794,123461.92351822794,107336.30888156932,83600.463401956731,74925.176233952341,80197.031613765284,89324.966914621138,122244.94700657696,137508.22975868554,152046.11946153513,154477.14686132819,156049.31606350245,147091.10243928808,130832.51329962301,113744.21083927985,88591.352120610012,79398.156425595502,84984.737854413383,{"$f":"GV89","v":94657.604456649686},129542.88414831304,145717.37411862626,161123.16558611221,163699.32360756255,165365.35020257471,155872.33754140508,138643.12209398596,120534.66002567267,93880.193376705734,84138.1703807944,90058.266781830389,100308.59669991009,137276.50299165654,154416.59860861162,170742.10496412774,173472.05780301715,175237.54501104102,165177.80618749518,146920.01872613479,127730.49424056715,99484.774726643809,89161.159826948642,95434.681808883717,106296.94919559498,145471.8134269955,163635.16066685127,180935.28824072462,183828.21733921391,185699.10288871691,175038.80475049801,155691.04025120725,135355.91468432907,105423.94563139915,94484.018201343046,101132.06502215756,112642.80211290234,154156.37811683465,173404.06437998649,191736.99737175048,194802.6322976237,196785.20839527607,185488.49797475064,164985.68557690468,143436.56735192181,111717.68085147628,100124.64746755683,107169.57799605548,119367.49797493051,163359.40519519587,183756.16475677027,203183.56092164485,206432.21209102243,208533.14658379598,196562.03051644287,174835.21467491891,151999.6292861251,118387.14762649759,106102.01832377225,113567.52623746225,126493.65343835823,173111.84650110765,194726.27822681217,215313.47624452919,{"$f":"JH89","v":218756.06959810414},220982.42839873352,208296.64514295856,185272.75371521024,161073.89998001029,125454.77686536608,112436.23400547697,120347.42747770635,134045.23535832111,183446.50167656434,206351.29973602048,228167.53895942177,231815.65270884259,234174.92356007034,220731.80798863451,196333.40647672853,170689.89823607856,132944.33858643018,119148.59789714238,127532.08404150435,142047.64139430734,194398.12847906048,218670.32683255972,241788.98015503128,245654.8837230182,248155.00138054925,233909.34128820032,208054.3724092755,180879.96480782173,140881.02186137368,126261.68518027205,135145.65953628073,150527.78542816881,206003.55967970553,231724.7911606523,256223.61178558017,260320.30707073849,262969.67998959846,247873.56403430979,220475.07174357647,191678.37116891172,149291.51953169898,133799.41875878733,143213.76011978529,159514.18808152681,218301.82694007325,245558.59780446696,271519.9807466559,275861.24585177028,278668.78446582105,262671.44103222917,233637.27807033624,203121.4347758338,158204.11798272526,141787.14971710599,0,0,0,0,0,0,0,0,0,{"$f":"LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Collections",null,null,null,{"$f":"'General Assumptions'!F26","v":1},null,null,null,{"$f":"OFFSET(K100,0,-$G101)","v":0},{"$f":"OFFSET(L100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,71256.115578183977,78950.989970968207,107482.18797811912,120269.39856062716,132288.67133765726,133700.31167307429,134354.09740331443,125978.46580576523,111467.03841186063,96400.868382734552,74690.237482181416,66589.199596993669,70901.46050302517,78558.036060208178,106947.22893430502,119670.79516722406,131630.2457654067,133034.8601016489,133685.39181747343,125351.44731203731,110912.24601874582,95921.063148555884,74318.490137087821,66257.772639514849,70548.57061280965,78167.037954891988,106414.93248216253,119075.17113537829,130975.09730093728,132372.72060772259,133020.01450497258,124727.54960715979,110360.21493160844,95443.645995175713,73948.593048376351,65927.995256273411,70197.437121880299,77777.98592060848,105885.28536947268,118482.5116362476,130323.20963346786,131713.87670646343,132357.94890037022,124106.75715838023,109810.93140690989,94968.605036667257,73580.537006973376,65599.859237028475,69848.051288307906,77390.870271396489,105358.2744099752,117892.80191479568,{"$f":"OFFSET(BX100,0,-$G101)","v":129674.56653339906},131058.31199508742,131699.17852067392,123489.05451025561,109264.38176951575,94495.928446262231,73214.312849640541,65273.356412403031,69500.404413673416,77005.681369503713,104833.88648304042,117306.02728942483,129029.15185190941,130406.0101524505,131043.6869649302,122874.42628426754,108720.55241235513,94025.604456056288,72849.911458746632,64948.478653680606,69154.487842851493,76622.409625146713,104312.1085333424,116722.17315161035,128386.94952055297,129756.95493864178,130391.45791381614,122262.85717843934,108179.42979608226,93557.621356716205,72487.323762040585,64625.217872602851,68810.292963794913,76241.045496272214,103792.92757053404,116141.22496553695,127747.94355085959,129111.13019457967,129742.47512923324,121654.33196695523,107641.00044873917,93091.967497188336,72126.540732425681,64303.566021168233,68467.811207320308,75861.579488319578,103276.33066892368,115563.16826773685,127112.11803393676,128468.51984160928,129096.7224539031,121048.83549978123,107105.25096542039,92628.631284408533,71767.553387734748,63983.515091431647,68127.03404689474,75484.002153984329,102762.30496715324,114987.98866672967,126479.45714007349,127829.10788110223,128454.18381096504,120446.3527022878,{"$f":"OFFSET(EJ100,0,-$G101)","v":106572.16800793915},92167.601183013496,71410.352790506542,63665.05711530499,67787.952998423367,75108.304092983031,102250.83766787803,114415.67184266404,125849.94511834618,127192.87839405824,127814.84320357601,119846.86857487472,106041.73830449539,91708.865715053529,71054.930047763221,63348.184164358863,67450.559620038359,74734.475951819215,101741.91603744811,113846.20354696133,125223.56629622662,126559.81554070899,127178.68471451222,119250.36819259763,105513.9486493452,91252.413459706906,70701.276310788991,63032.888349625136,67114.845511888576,74362.50842355052,101235.52740559141,113279.56960196065,124600.3050791917,125929.90356012365,126545.69250577285,130984.86362172713,116506.56380736735,101289.40294463783,78890.741745389503,70704.186172754882,75679.045932660607,84292.749220716636,115358.14697109637,129761.5563397013,143480.43845350092,145774.51132066821,147258.11068676788,138804.56762289794,123461.92351822794,107336.30888156932,83600.463401956731,74925.176233952341,80197.031613765284,89324.966914621138,122244.94700657696,137508.22975868554,152046.11946153513,154477.14686132819,156049.31606350245,147091.10243928808,130832.51329962301,113744.21083927985,88591.352120610012,79398.156425595502,{"$f":"OFFSET(GV100,0,-$G101)","v":84984.737854413383},94657.604456649686,129542.88414831304,145717.37411862626,161123.16558611221,163699.32360756255,165365.35020257471,155872.33754140508,138643.12209398596,120534.66002567267,93880.193376705734,84138.1703807944,90058.266781830389,100308.59669991009,137276.50299165654,154416.59860861162,170742.10496412774,173472.05780301715,175237.54501104102,165177.80618749518,146920.01872613479,127730.49424056715,99484.774726643809,89161.159826948642,95434.681808883717,106296.94919559498,145471.8134269955,163635.16066685127,180935.28824072462,183828.21733921391,185699.10288871691,175038.80475049801,155691.04025120725,135355.91468432907,105423.94563139915,94484.018201343046,101132.06502215756,112642.80211290234,154156.37811683465,173404.06437998649,191736.99737175048,194802.6322976237,196785.20839527607,185488.49797475064,164985.68557690468,143436.56735192181,111717.68085147628,100124.64746755683,107169.57799605548,119367.49797493051,163359.40519519587,183756.16475677027,203183.56092164485,206432.21209102243,208533.14658379598,196562.03051644287,174835.21467491891,151999.6292861251,118387.14762649759,106102.01832377225,113567.52623746225,126493.65343835823,173111.84650110765,194726.27822681217,{"$f":"OFFSET(JH100,0,-$G101)","v":215313.47624452919},218756.06959810414,220982.42839873352,208296.64514295856,185272.75371521024,161073.89998001029,125454.77686536608,112436.23400547697,120347.42747770635,134045.23535832111,183446.50167656434,206351.29973602048,228167.53895942177,231815.65270884259,234174.92356007034,220731.80798863451,196333.40647672853,170689.89823607856,132944.33858643018,119148.59789714238,127532.08404150435,142047.64139430734,194398.12847906048,218670.32683255972,241788.98015503128,245654.8837230182,248155.00138054925,233909.34128820032,208054.3724092755,180879.96480782173,140881.02186137368,126261.68518027205,135145.65953628073,150527.78542816881,206003.55967970553,231724.7911606523,256223.61178558017,260320.30707073849,262969.67998959846,247873.56403430979,220475.07174357647,191678.37116891172,149291.51953169898,133799.41875878733,143213.76011978529,159514.18808152681,218301.82694007325,245558.59780446696,271519.9807466559,275861.24585177028,278668.78446582105,262671.44103222917,233637.27807033624,203121.4347758338,158204.11798272526,141787.14971710599,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LT100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/R Closing balance",null,null,null,null,null,null,null,{"$f":"K99+K100-K101","v":0},{"$f":"L99+L100-L101","v":0},0,0,0,0,0,0,0,0,0,0,71256.115578183977,78950.989970968207,107482.18797811914,120269.39856062719,132288.67133765729,133700.31167307432,134354.09740331446,125978.46580576524,111467.03841186066,96400.868382734581,74690.237482181445,66589.199596993698,70901.460503025199,78558.036060208207,106947.22893430507,119670.7951672241,131630.24576540675,133034.86010164896,133685.39181747352,125351.4473120374,110912.24601874591,95921.063148555986,74318.490137087923,66257.772639514937,70548.570612809737,78167.037954892061,106414.93248216259,119075.17113537835,130975.09730093736,132372.72060772264,133020.01450497267,124727.54960715989,110360.21493160854,95443.645995175815,73948.593048376453,65927.995256273512,70197.437121880401,77777.985920608568,105885.28536947278,118482.5116362477,130323.20963346798,131713.87670646355,132357.94890037036,124106.75715838038,109810.93140691004,94968.605036667403,73580.537006973522,65599.859237028606,69848.051288308037,77390.87027139662,105358.27440997532,117892.80191479578,129674.56653339916,{"$f":"BX99+BX100-BX101","v":131058.31199508753},131699.178520674,123489.05451025569,109264.38176951584,94495.928446262318,73214.312849640643,65273.356412403125,69500.404413673532,77005.681369503814,104833.88648304054,117306.02728942495,129029.15185190954,130406.01015245065,131043.68696493036,122874.4262842677,108720.55241235529,94025.604456056448,72849.911458746792,64948.478653680781,69154.487842851653,76622.409625146887,104312.10853334257,116722.17315161051,128386.94952055313,129756.95493864195,130391.4579138163,122262.85717843952,108179.42979608242,93557.62135671638,72487.32376204076,64625.21787260304,68810.292963795087,76241.045496272374,103792.9275705342,116141.2249655371,127747.94355085974,129111.13019457982,129742.47512923337,121654.33196695536,107641.00044873932,93091.967497188467,72126.540732425812,64303.566021168357,68467.811207320454,75861.579488319723,103276.33066892382,115563.168267737,127112.11803393689,128468.51984160942,129096.72245390325,121048.83549978137,107105.25096542052,92628.631284408679,71767.553387734893,63983.515091431793,68127.0340468949,75484.002153984489,102762.30496715341,114987.98866672983,126479.45714007363,127829.10788110238,128454.18381096517,120446.35270228793,106572.16800793928,{"$f":"EJ99+EJ100-EJ101","v":92167.601183013612},71410.352790506644,63665.057115305084,67787.952998423483,75108.304092983133,102250.83766787812,114415.67184266412,125849.94511834625,127192.87839405831,127814.84320357608,119846.86857487481,106041.73830449548,91708.865715053616,71054.930047763322,63348.184164358972,67450.559620038461,74734.475951819317,101741.91603744822,113846.20354696143,125223.56629622672,126559.81554070908,127178.6847145123,119250.36819259771,105513.94864934527,91252.413459706993,70701.276310789079,63032.888349625224,67114.845511888663,74362.508423550622,101235.52740559151,113279.56960196076,124600.30507919181,125929.90356012374,126545.69250577294,130984.86362172723,116506.56380736743,101289.40294463793,78890.741745389605,70704.186172754999,75679.045932660723,84292.749220716738,115358.14697109647,129761.5563397014,143480.43845350103,145774.51132066833,147258.11068676802,138804.56762289812,123461.92351822808,107336.30888156948,83600.463401956877,74925.176233952501,80197.031613765459,89324.966914621298,122244.94700657712,137508.22975868572,152046.11946153527,154477.14686132834,156049.3160635026,147091.10243928822,130832.51329962313,113744.21083927996,88591.352120610114,79398.156425595604,84984.73785441347,{"$f":"GV99+GV100-GV101","v":94657.604456649759},129542.88414831311,145717.37411862635,161123.16558611227,163699.3236075626,165365.35020257477,155872.33754140514,138643.12209398605,120534.66002567275,93880.193376705836,84138.170380794516,90058.266781830505,100308.59669991019,137276.50299165663,154416.59860861173,170742.10496412788,173472.05780301729,175237.54501104116,165177.80618749533,146920.01872613496,127730.49424056732,99484.774726643984,89161.159826948831,95434.681808883921,106296.94919559518,145471.81342699571,163635.16066685147,180935.28824072483,183828.21733921414,185699.10288871711,175038.80475049821,155691.04025120745,135355.91468432924,105423.94563139934,94484.018201343235,101132.06502215777,112642.80211290254,154156.37811683485,173404.0643799867,191736.99737175065,194802.63229762384,196785.20839527619,185488.49797475073,164985.68557690474,143436.56735192187,111717.68085147633,100124.64746755686,107169.57799605552,119367.49797493056,163359.40519519593,183756.1647567703,203183.56092164488,206432.21209102246,208533.14658379598,196562.03051644287,174835.21467491888,151999.62928612507,118387.14762649758,106102.01832377225,113567.52623746225,126493.65343835823,173111.84650110768,194726.27822681217,215313.47624452921,{"$f":"JH99+JH100-JH101","v":218756.06959810416},220982.42839873358,208296.64514295859,185272.7537152103,161073.89998001035,125454.77686536615,112436.23400547706,120347.42747770644,134045.23535832122,183446.50167656445,206351.29973602062,228167.53895942195,231815.6527088428,234174.92356007051,220731.80798863468,196333.40647672868,170689.8982360787,132944.3385864303,119148.59789714249,127532.08404150445,142047.64139430743,194398.12847906057,218670.32683255977,241788.98015503137,245654.88372301825,248155.00138054931,233909.34128820038,208054.37240927553,180879.96480782179,140881.02186137374,126261.68518027209,135145.65953628079,150527.78542816889,206003.55967970562,231724.79116065241,256223.61178558029,260320.30707073864,262969.67998959858,247873.56403430994,220475.07174357658,191678.37116891184,149291.5195316991,133799.41875878748,143213.76011978544,159514.18808152693,218301.82694007337,245558.59780446711,271519.98074665607,275861.24585177045,278668.78446582123,262671.4410322294,233637.2780703365,203121.43477583406,158204.11798272555,141787.14971710625,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,{"$f":"LT99+LT100-LT101","v":2.6193447411060333E-10},2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,{"$f":"OF99+OF100-OF101","v":2.6193447411060333E-10},2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10]
[]
[null,"A/P"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J108","v":0},{"$f":"K108","v":0},0,0,0,0,0,0,0,0,0,0,0,10535.439807878111,10541.07299726235,10546.735826766933,10552.42845234911,10558.151030786734,10563.90371968257,10569.686677468646,10575.500063410609,10581.344037612114,10587.218761019227,10593.124395424871,10599.061103473266,11120.440915685247,11126.440262379461,11132.47117580184,11138.53382204686,11144.628368082931,11150.754981756996,11156.913831799167,11163.10508782736,11169.32892035196,11175.585500780537,11181.875001422544,11188.197595494084,11738.032307001055,11744.421611230395,11750.844534025229,11757.301252276175,11763.791943804586,11770.316787367467,11776.875962662383,11783.469650332408,11790.098031971107,11796.761290127542,11803.459608311285,11810.193170997476,12390.036396424479,12396.841005428725,12403.681418205226,12410.557823142484,12417.470409620242,12424.419368014709,12431.404889703794,12438.427167072368,12445.486393517585,12452.582763454186,12459.716472319869,12466.887716580663,13078.377939205724,13085.624847795243,13092.909887402217,13100.233258660395,{"$f":"BW108","v":13107.59516325921},13114.995803949318,13122.435384548193,13129.914109945725,13137.43218610988,13144.989820092358,13152.587220034313,13160.224595172058,13805.089805768494,13812.807763416333,13820.566330597761,13828.36572098772,13836.20614938546,13844.087831720428,13852.010985058228,13859.975827606602,13867.982578721429,13876.03145891277,13884.122689850949,13892.25649437265,14572.319083784876,14580.538708679827,14588.801582728043,14597.107933493349,14605.45798973694,14613.851981423679,14622.290139728437,14630.772697042452,14639.299886979741,14647.871944383518,14656.489105332681,14665.151607148289,15382.333526491395,15391.087427004519,15399.887387865869,15408.733651430921,15417.626461330345,15426.566062476722,15435.552701071287,15444.586624610713,15453.668081893922,15462.79732302895,15471.974599439807,15481.200163873431,16237.528367007826,16246.851271054302,16256.223229371639,16265.644500068418,16275.115342611305,16284.636017832196,16294.206787935411,16303.827916504901,16313.499668511522,16323.222310320321,16332.996109697882,16342.821335819694,17140.433519555052,17150.36241236455,17160.343547972519,17170.37720126459,17180.463648572764,17190.603167683013,17200.796037842931,17211.042539769442,{"$f":"EI108","v":17221.342955656495},17231.69756918287,17242.106665519972,17252.570531339701,18093.721189669384,18104.295460511501,18114.925369933986,18125.61121069004,18136.353277073245,18147.151864925661,18158.00727164598,18168.919796197712,18179.889739117425,18190.917402523013,18202.003090122031,18213.147107220044,19100.213916780638,19111.475515227492,19122.79636876244,19134.176789167639,19145.617089865747,19157.117585928565,19168.678594085708,19180.3004327333,19191.983421942787,19203.727883469735,19215.534140762691,19227.402518972074,20162.893073865052,20174.88667621095,20186.943385225666,20199.063532957207,20211.247453200696,20223.495481507598,20235.807955194952,20248.185213354638,20260.627596862741,20273.135448388944,20285.709112405933,20298.348935198923,21284.907850305648,21297.681036804024,21310.521431904697,21323.429389238783,21336.405264298101,21349.44941444496,21362.562198921987,21375.743978862058,21388.995117298193,21402.3159791736,21415.706931351699,21429.168342626235,22469.584745596236,22483.188189217009,22496.863209999228,22510.610184560031,22524.429491498206,22538.321511404607,22552.286626872639,22566.325222508807,22580.437684943292,22594.624402840593,22608.885766910273,22623.222169917648,{"$f":"GU108","v":23720.437603116483},23734.925270572603,23749.489167705662,23764.129695612919,23778.847257502068,23793.642258702384,23808.515106675844,23823.466211028368,23838.49598352109,23853.604838081723,23868.79319081593,23884.061460018787,25041.178214888529,25056.607580729302,25072.118131176016,25087.710293397242,25103.384496809194,25119.141173087537,25134.980756179266,25150.903682314696,25166.910390019446,25183.001320126525,25199.176915788452,25215.437622489495,26435.727530006287,26452.15980462671,26468.678540852456,26485.284193618063,26501.977220251789,26518.758080488224,26535.627236480919,26552.585152815154,26569.632296520715,26586.769137084746,26603.996146464699,26621.313799101314,27908.227501312882,27925.727873783635,27943.320327864054,27961.005348059425,27978.783421424345,27996.65503757614,28014.620688708361,28032.68086960433,28050.836077650751,28069.086812851448,28087.433577841097,28105.876877899085,29463.053606895086,29481.691503576432,29500.427467172081,29519.262013680149,29538.195661813785,29557.228933015445,29576.362351471256,29595.596444125458,29614.931740694901,29634.368773683644,29653.908078397617,29673.550192959381,31104.82808507263,31124.677445038265,31144.631246267629,31164.69003829873,{"$f":"JG108","v":31184.854373561055},31205.124807390821,31225.501898046263,31245.986206722991,31266.578297569449,31287.278737702462,31308.088097222841,31329.006949231116,32838.43392379224,32859.573492155629,32880.824290464901,32902.186903978029,32923.661921032399,32945.249933061095,32966.951534609143,32988.767323349857,33010.697900101324,33032.743868842968,33054.905836732178,33077.184414121002,34669.029647697345,34691.543288004366,34714.175388203745,34736.926571595206,34759.797464758121,34782.7886975687,34805.900903217378,34829.134718226233,34852.490782466557,34875.96973917642,34899.572234978419,34923.298919897505,34947.150447378837,34971.127474305817,34995.230661018155,35019.460671330067,35043.818172548563,35068.303835491824,35092.918334507645,35117.662347492085,35142.536555908016,35167.54164480402,35192.678302833148,35217.947222271971,35243.349099039595,35268.884632716836,35294.554526565473,35320.359487547648,35346.300226345353,35372.377457379924,35398.591898831786,35424.944272660206,35451.435304623184,35478.065724297434,35504.836265098456,35531.747664300812,0,0,0,0,0,0,0,0,{"$f":"LS108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Operating expenses",null,null,null,null,null,null,null,{"$f":"K95","v":0},{"$f":"L95","v":0},{"$f":"M95","v":0},{"$f":"N95","v":0},{"$f":"O95","v":0},{"$f":"P95","v":0},{"$f":"Q95","v":0},{"$f":"R95","v":0},{"$f":"S95","v":0},{"$f":"T95","v":0},{"$f":"U95","v":0},{"$f":"V95","v":0},{"$f":"W95","v":10535.439807878111},{"$f":"X95","v":10541.072997262349},{"$f":"Y95","v":10546.735826766931},{"$f":"Z95","v":10552.42845234911},{"$f":"AA95","v":10558.151030786732},{"$f":"AB95","v":10563.90371968257},{"$f":"AC95","v":10569.686677468648},{"$f":"AD95","v":10575.500063410611},{"$f":"AE95","v":10581.344037612114},{"$f":"AF95","v":10587.218761019227},{"$f":"AG95","v":10593.124395424869},{"$f":"AH95","v":10599.061103473266},{"$f":"AI95","v":11120.440915685247},{"$f":"AJ95","v":11126.440262379461},{"$f":"AK95","v":11132.47117580184},{"$f":"AL95","v":11138.53382204686},{"$f":"AM95","v":11144.628368082929},{"$f":"AN95","v":11150.754981756996},{"$f":"AO95","v":11156.913831799167},{"$f":"AP95","v":11163.10508782736},{"$f":"AQ95","v":11169.32892035196},{"$f":"AR95","v":11175.585500780537},{"$f":"AS95","v":11181.875001422546},{"$f":"AT95","v":11188.197595494088},{"$f":"AU95","v":11738.03230700106},{"$f":"AV95","v":11744.421611230398},{"$f":"AW95","v":11750.844534025233},{"$f":"AX95","v":11757.301252276178},{"$f":"AY95","v":11763.791943804592},{"$f":"AZ95","v":11770.316787367472},{"$f":"BA95","v":11776.875962662387},{"$f":"BB95","v":11783.46965033241},{"$f":"BC95","v":11790.098031971109},{"$f":"BD95","v":11796.761290127542},{"$f":"BE95","v":11803.459608311283},{"$f":"BF95","v":11810.193170997474},{"$f":"BG95","v":12390.036396424477},{"$f":"BH95","v":12396.841005428723},{"$f":"BI95","v":12403.681418205222},{"$f":"BJ95","v":12410.557823142479},{"$f":"BK95","v":12417.470409620239},{"$f":"BL95","v":12424.419368014707},{"$f":"BM95","v":12431.40488970379},{"$f":"BN95","v":12438.427167072365},{"$f":"BO95","v":12445.486393517582},{"$f":"BP95","v":12452.582763454182},{"$f":"BQ95","v":12459.716472319866},{"$f":"BR95","v":12466.887716580661},{"$f":"BS95","v":13078.377939205722},{"$f":"BT95","v":13085.624847795243},{"$f":"BU95","v":13092.909887402217},{"$f":"BV95","v":13100.233258660393},{"$f":"BW95","v":13107.595163259208},{"$f":"BX95","v":13114.995803949318},{"$f":"BY95","v":13122.435384548191},{"$f":"BZ95","v":13129.914109945723},{"$f":"CA95","v":13137.432186109878},{"$f":"CB95","v":13144.989820092358},{"$f":"CC95","v":13152.587220034311},{"$f":"CD95","v":13160.224595172058},{"$f":"CE95","v":13805.089805768492},{"$f":"CF95","v":13812.807763416331},{"$f":"CG95","v":13820.566330597758},{"$f":"CH95","v":13828.365720987716},{"$f":"CI95","v":13836.206149385454},{"$f":"CJ95","v":13844.087831720421},{"$f":"CK95","v":13852.010985058219},{"$f":"CL95","v":13859.975827606591},{"$f":"CM95","v":13867.982578721418},{"$f":"CN95","v":13876.031458912759},{"$f":"CO95","v":13884.122689850938},{"$f":"CP95","v":13892.256494372637},{"$f":"CQ95","v":14572.319083784862},{"$f":"CR95","v":14580.538708679811},{"$f":"CS95","v":14588.801582728029},{"$f":"CT95","v":14597.107933493335},{"$f":"CU95","v":14605.457989736926},{"$f":"CV95","v":14613.851981423664},{"$f":"CW95","v":14622.290139728422},{"$f":"CX95","v":14630.772697042437},{"$f":"CY95","v":14639.299886979727},{"$f":"CZ95","v":14647.871944383505},{"$f":"DA95","v":14656.489105332666},{"$f":"DB95","v":14665.151607148277},{"$f":"DC95","v":15382.333526491382},{"$f":"DD95","v":15391.087427004504},{"$f":"DE95","v":15399.887387865856},{"$f":"DF95","v":15408.733651430908},{"$f":"DG95","v":15417.626461330332},{"$f":"DH95","v":15426.566062476708},{"$f":"DI95","v":15435.552701071274},{"$f":"DJ95","v":15444.586624610702},{"$f":"DK95","v":15453.668081893913},{"$f":"DL95","v":15462.797323028939},{"$f":"DM95","v":15471.974599439794},{"$f":"DN95","v":15481.20016387342},{"$f":"DO95","v":16237.528367007815},{"$f":"DP95","v":16246.851271054291},{"$f":"DQ95","v":16256.22322937163},{"$f":"DR95","v":16265.644500068411},{"$f":"DS95","v":16275.115342611298},{"$f":"DT95","v":16284.636017832188},{"$f":"DU95","v":16294.206787935402},{"$f":"DV95","v":16303.827916504892},{"$f":"DW95","v":16313.499668511511},{"$f":"DX95","v":16323.222310320312},{"$f":"DY95","v":16332.996109697875},{"$f":"DZ95","v":16342.821335819686},{"$f":"EA95","v":17140.433519555045},{"$f":"EB95","v":17150.362412364539},{"$f":"EC95","v":17160.343547972505},{"$f":"ED95","v":17170.377201264575},{"$f":"EE95","v":17180.46364857275},{"$f":"EF95","v":17190.603167682999},{"$f":"EG95","v":17200.79603784292},{"$f":"EH95","v":17211.042539769427},{"$f":"EI95","v":17221.342955656481},{"$f":"EJ95","v":17231.697569182852},{"$f":"EK95","v":17242.106665519957},{"$f":"EL95","v":17252.570531339683},{"$f":"EM95","v":18093.72118966937},{"$f":"EN95","v":18104.295460511483},{"$f":"EO95","v":18114.925369933968},{"$f":"EP95","v":18125.611210690022},{"$f":"EQ95","v":18136.353277073227},{"$f":"ER95","v":18147.151864925643},{"$f":"ES95","v":18158.007271645962},{"$f":"ET95","v":18168.91979619769},{"$f":"EU95","v":18179.8897391174},{"$f":"EV95","v":18190.917402522988},{"$f":"EW95","v":18202.003090122002},{"$f":"EX95","v":18213.147107220015},{"$f":"EY95","v":19100.213916780613},{"$f":"EZ95","v":19111.475515227463},{"$f":"FA95","v":19122.796368762411},{"$f":"FB95","v":19134.17678916761},{"$f":"FC95","v":19145.617089865722},{"$f":"FD95","v":19157.117585928543},{"$f":"FE95","v":19168.678594085683},{"$f":"FF95","v":19180.300432733275},{"$f":"FG95","v":19191.983421942765},{"$f":"FH95","v":19203.727883469714},{"$f":"FI95","v":19215.534140762666},{"$f":"FJ95","v":19227.402518972049},{"$f":"FK95","v":20162.893073865027},{"$f":"FL95","v":20174.886676210921},{"$f":"FM95","v":20186.943385225637},{"$f":"FN95","v":20199.063532957174},{"$f":"FO95","v":20211.247453200667},{"$f":"FP95","v":20223.495481507573},{"$f":"FQ95","v":20235.807955194923},{"$f":"FR95","v":20248.185213354609},{"$f":"FS95","v":20260.627596862716},{"$f":"FT95","v":20273.135448388919},{"$f":"FU95","v":20285.709112405912},{"$f":"FV95","v":20298.348935198901},{"$f":"FW95","v":21284.907850305623},{"$f":"FX95","v":21297.681036803999},{"$f":"FY95","v":21310.521431904675},{"$f":"FZ95","v":21323.429389238761},{"$f":"GA95","v":21336.405264298079},{"$f":"GB95","v":21349.449414444935},{"$f":"GC95","v":21362.562198921962},{"$f":"GD95","v":21375.743978862029},{"$f":"GE95","v":21388.995117298164},{"$f":"GF95","v":21402.315979173567},{"$f":"GG95","v":21415.706931351666},{"$f":"GH95","v":21429.168342626203},{"$f":"GI95","v":22469.584745596203},{"$f":"GJ95","v":22483.188189216973},{"$f":"GK95","v":22496.863209999192},{"$f":"GL95","v":22510.610184559995},{"$f":"GM95","v":22524.429491498169},{"$f":"GN95","v":22538.321511404571},{"$f":"GO95","v":22552.286626872607},{"$f":"GP95","v":22566.325222508774},{"$f":"GQ95","v":22580.437684943259},{"$f":"GR95","v":22594.624402840564},{"$f":"GS95","v":22608.88576691024},{"$f":"GT95","v":22623.222169917619},{"$f":"GU95","v":23720.437603116457},{"$f":"GV95","v":23734.925270572578},{"$f":"GW95","v":23749.48916770564},{"$f":"GX95","v":23764.129695612897},{"$f":"GY95","v":23778.84725750205},{"$f":"GZ95","v":23793.642258702366},{"$f":"HA95","v":23808.515106675826},{"$f":"HB95","v":23823.466211028346},{"$f":"HC95","v":23838.495983521068},{"$f":"HD95","v":23853.604838081701},{"$f":"HE95","v":23868.793190815904},{"$f":"HF95","v":23884.061460018766},{"$f":"HG95","v":25041.178214888503},{"$f":"HH95","v":25056.607580729273},{"$f":"HI95","v":25072.118131175986},{"$f":"HJ95","v":25087.710293397213},{"$f":"HK95","v":25103.384496809162},{"$f":"HL95","v":25119.141173087501},{"$f":"HM95","v":25134.980756179233},{"$f":"HN95","v":25150.903682314667},{"$f":"HO95","v":25166.910390019417},{"$f":"HP95","v":25183.001320126492},{"$f":"HQ95","v":25199.176915788419},{"$f":"HR95","v":25215.437622489462},{"$f":"HS95","v":26435.727530006254},{"$f":"HT95","v":26452.159804626677},{"$f":"HU95","v":26468.678540852423},{"$f":"HV95","v":26485.28419361803},{"$f":"HW95","v":26501.977220251756},{"$f":"HX95","v":26518.758080488187},{"$f":"HY95","v":26535.627236480883},{"$f":"HZ95","v":26552.585152815118},{"$f":"IA95","v":26569.632296520678},{"$f":"IB95","v":26586.76913708471},{"$f":"IC95","v":26603.996146464662},{"$f":"ID95","v":26621.313799101277},{"$f":"IE95","v":27908.227501312849},{"$f":"IF95","v":27925.727873783599},{"$f":"IG95","v":27943.320327864018},{"$f":"IH95","v":27961.005348059389},{"$f":"II95","v":27978.783421424308},{"$f":"IJ95","v":27996.655037576107},{"$f":"IK95","v":28014.620688708324},{"$f":"IL95","v":28032.68086960429},{"$f":"IM95","v":28050.836077650711},{"$f":"IN95","v":28069.086812851405},{"$f":"IO95","v":28087.433577841053},{"$f":"IP95","v":28105.876877899045},{"$f":"IQ95","v":29463.053606895046},{"$f":"IR95","v":29481.691503576392},{"$f":"IS95","v":29500.427467172041},{"$f":"IT95","v":29519.262013680112},{"$f":"IU95","v":29538.195661813748},{"$f":"IV95","v":29557.228933015413},{"$f":"IW95","v":29576.362351471227},{"$f":"IX95","v":29595.596444125429},{"$f":"IY95","v":29614.931740694868},{"$f":"IZ95","v":29634.368773683607},{"$f":"JA95","v":29653.908078397581},{"$f":"JB95","v":29673.550192959345},{"$f":"JC95","v":31104.828085072593},{"$f":"JD95","v":31124.677445038229},{"$f":"JE95","v":31144.631246267592},{"$f":"JF95","v":31164.69003829869},{"$f":"JG95","v":31184.854373561015},{"$f":"JH95","v":31205.124807390785},{"$f":"JI95","v":31225.501898046226},{"$f":"JJ95","v":31245.986206722951},{"$f":"JK95","v":31266.578297569406},{"$f":"JL95","v":31287.278737702414},{"$f":"JM95","v":31308.088097222797},{"$f":"JN95","v":31329.006949231072},{"$f":"JO95","v":32838.433923792196},{"$f":"JP95","v":32859.573492155592},{"$f":"JQ95","v":32880.824290464865},{"$f":"JR95","v":32902.186903977985},{"$f":"JS95","v":32923.661921032362},{"$f":"JT95","v":32945.249933061066},{"$f":"JU95","v":32966.951534609114},{"$f":"JV95","v":32988.767323349821},{"$f":"JW95","v":33010.697900101295},{"$f":"JX95","v":33032.743868842947},{"$f":"JY95","v":33054.905836732156},{"$f":"JZ95","v":33077.184414120973},{"$f":"KA95","v":34669.029647697316},{"$f":"KB95","v":34691.543288004337},{"$f":"KC95","v":34714.175388203716},{"$f":"KD95","v":34736.926571595184},{"$f":"KE95","v":34759.7974647581},{"$f":"KF95","v":34782.788697568671},{"$f":"KG95","v":34805.900903217342},{"$f":"KH95","v":34829.134718226196},{"$f":"KI95","v":34852.490782466513},{"$f":"KJ95","v":34875.969739176377},{"$f":"KK95","v":34899.572234978383},{"$f":"KL95","v":34923.298919897468},{"$f":"KM95","v":34947.150447378808},{"$f":"KN95","v":34971.127474305787},{"$f":"KO95","v":34995.230661018119},{"$f":"KP95","v":35019.460671330031},{"$f":"KQ95","v":35043.818172548534},{"$f":"KR95","v":35068.303835491795},{"$f":"KS95","v":35092.918334507624},{"$f":"KT95","v":35117.662347492056},{"$f":"KU95","v":35142.536555907995},{"$f":"KV95","v":35167.541644803998},{"$f":"KW95","v":35192.678302833134},{"$f":"KX95","v":35217.947222271963},{"$f":"KY95","v":35243.349099039588},{"$f":"KZ95","v":35268.884632716821},{"$f":"LA95","v":35294.554526565458},{"$f":"LB95","v":35320.359487547641},{"$f":"LC95","v":35346.300226345345},{"$f":"LD95","v":35372.377457379916},{"$f":"LE95","v":35398.591898831779},{"$f":"LF95","v":35424.944272660199},{"$f":"LG95","v":35451.435304623177},{"$f":"LH95","v":35478.065724297419},{"$f":"LI95","v":35504.836265098449},{"$f":"LJ95","v":35531.747664300805},{"$f":"LK95","v":0},{"$f":"LL95","v":0},{"$f":"LM95","v":0},{"$f":"LN95","v":0},{"$f":"LO95","v":0},{"$f":"LP95","v":0},{"$f":"LQ95","v":0},{"$f":"LR95","v":0},{"$f":"LS95","v":0},{"$f":"LT95","v":0},{"$f":"LU95","v":0},{"$f":"LV95","v":0},{"$f":"LW95","v":0},{"$f":"LX95","v":0},{"$f":"LY95","v":0},{"$f":"LZ95","v":0},{"$f":"MA95","v":0},{"$f":"MB95","v":0},{"$f":"MC95","v":0},{"$f":"MD95","v":0},{"$f":"ME95","v":0},{"$f":"MF95","v":0},{"$f":"MG95","v":0},{"$f":"MH95","v":0},{"$f":"MI95","v":0},{"$f":"MJ95","v":0},{"$f":"MK95","v":0},{"$f":"ML95","v":0},{"$f":"MM95","v":0},{"$f":"MN95","v":0},{"$f":"MO95","v":0},{"$f":"MP95","v":0},{"$f":"MQ95","v":0},{"$f":"MR95","v":0},{"$f":"MS95","v":0},{"$f":"MT95","v":0},{"$f":"MU95","v":0},{"$f":"MV95","v":0},{"$f":"MW95","v":0},{"$f":"MX95","v":0},{"$f":"MY95","v":0},{"$f":"MZ95","v":0},{"$f":"NA95","v":0},{"$f":"NB95","v":0},{"$f":"NC95","v":0},{"$f":"ND95","v":0},{"$f":"NE95","v":0},{"$f":"NF95","v":0},{"$f":"NG95","v":0},{"$f":"NH95","v":0},{"$f":"NI95","v":0},{"$f":"NJ95","v":0},{"$f":"NK95","v":0},{"$f":"NL95","v":0},{"$f":"NM95","v":0},{"$f":"NN95","v":0},{"$f":"NO95","v":0},{"$f":"NP95","v":0},{"$f":"NQ95","v":0},{"$f":"NR95","v":0},{"$f":"NS95","v":0},{"$f":"NT95","v":0},{"$f":"NU95","v":0},{"$f":"NV95","v":0},{"$f":"NW95","v":0},{"$f":"NX95","v":0},{"$f":"NY95","v":0},{"$f":"NZ95","v":0},{"$f":"OA95","v":0},{"$f":"OB95","v":0},{"$f":"OC95","v":0},{"$f":"OD95","v":0},{"$f":"OE95","v":0},{"$f":"OF95","v":0},{"$f":"OG95","v":0},{"$f":"OH95","v":0},{"$f":"OI95","v":0},{"$f":"OJ95","v":0},{"$f":"OK95","v":0},{"$f":"OL95","v":0},{"$f":"OM95","v":0},{"$f":"ON95","v":0},{"$f":"OO95","v":0},{"$f":"OP95","v":0},{"$f":"OQ95","v":0},{"$f":"OR95","v":0},{"$f":"OS95","v":0},{"$f":"OT95","v":0}]
[null,null,"Less: Payments in prior month",null,null,null,{"$f":"'General Assumptions'!F27","v":1},null,null,null,{"$f":"OFFSET(K106,0,-$G107)","v":0},{"$f":"OFFSET(L106,0,-$G107)","v":0},0,0,0,0,0,0,0,0,0,0,0,10535.439807878111,10541.072997262349,10546.735826766931,10552.42845234911,10558.151030786732,10563.90371968257,10569.686677468648,10575.500063410611,10581.344037612114,10587.218761019227,10593.124395424869,10599.061103473266,11120.440915685247,11126.440262379461,11132.47117580184,11138.53382204686,11144.628368082929,11150.754981756996,11156.913831799167,11163.10508782736,11169.32892035196,11175.585500780537,11181.875001422546,11188.197595494088,11738.03230700106,11744.421611230398,11750.844534025233,11757.301252276178,11763.791943804592,11770.316787367472,11776.875962662387,11783.46965033241,11790.098031971109,11796.761290127542,11803.459608311283,11810.193170997474,12390.036396424477,12396.841005428723,12403.681418205222,12410.557823142479,12417.470409620239,12424.419368014707,12431.40488970379,12438.427167072365,12445.486393517582,12452.582763454182,12459.716472319866,12466.887716580661,13078.377939205722,13085.624847795243,13092.909887402217,13100.233258660393,{"$f":"OFFSET(BX106,0,-$G107)","v":13107.595163259208},13114.995803949318,13122.435384548191,13129.914109945723,13137.432186109878,13144.989820092358,13152.587220034311,13160.224595172058,13805.089805768492,13812.807763416331,13820.566330597758,13828.365720987716,13836.206149385454,13844.087831720421,13852.010985058219,13859.975827606591,13867.982578721418,13876.031458912759,13884.122689850938,13892.256494372637,14572.319083784862,14580.538708679811,14588.801582728029,14597.107933493335,14605.457989736926,14613.851981423664,14622.290139728422,14630.772697042437,14639.299886979727,14647.871944383505,14656.489105332666,14665.151607148277,15382.333526491382,15391.087427004504,15399.887387865856,15408.733651430908,15417.626461330332,15426.566062476708,15435.552701071274,15444.586624610702,15453.668081893913,15462.797323028939,15471.974599439794,15481.20016387342,16237.528367007815,16246.851271054291,16256.22322937163,16265.644500068411,16275.115342611298,16284.636017832188,16294.206787935402,16303.827916504892,16313.499668511511,16323.222310320312,16332.996109697875,16342.821335819686,17140.433519555045,17150.362412364539,17160.343547972505,17170.377201264575,17180.46364857275,17190.603167682999,17200.79603784292,17211.042539769427,{"$f":"OFFSET(EJ106,0,-$G107)","v":17221.342955656481},17231.697569182852,17242.106665519957,17252.570531339683,18093.72118966937,18104.295460511483,18114.925369933968,18125.611210690022,18136.353277073227,18147.151864925643,18158.007271645962,18168.91979619769,18179.8897391174,18190.917402522988,18202.003090122002,18213.147107220015,19100.213916780613,19111.475515227463,19122.796368762411,19134.17678916761,19145.617089865722,19157.117585928543,19168.678594085683,19180.300432733275,19191.983421942765,19203.727883469714,19215.534140762666,19227.402518972049,20162.893073865027,20174.886676210921,20186.943385225637,20199.063532957174,20211.247453200667,20223.495481507573,20235.807955194923,20248.185213354609,20260.627596862716,20273.135448388919,20285.709112405912,20298.348935198901,21284.907850305623,21297.681036803999,21310.521431904675,21323.429389238761,21336.405264298079,21349.449414444935,21362.562198921962,21375.743978862029,21388.995117298164,21402.315979173567,21415.706931351666,21429.168342626203,22469.584745596203,22483.188189216973,22496.863209999192,22510.610184559995,22524.429491498169,22538.321511404571,22552.286626872607,22566.325222508774,22580.437684943259,22594.624402840564,22608.88576691024,22623.222169917619,{"$f":"OFFSET(GV106,0,-$G107)","v":23720.437603116457},23734.925270572578,23749.48916770564,23764.129695612897,23778.84725750205,23793.642258702366,23808.515106675826,23823.466211028346,23838.495983521068,23853.604838081701,23868.793190815904,23884.061460018766,25041.178214888503,25056.607580729273,25072.118131175986,25087.710293397213,25103.384496809162,25119.141173087501,25134.980756179233,25150.903682314667,25166.910390019417,25183.001320126492,25199.176915788419,25215.437622489462,26435.727530006254,26452.159804626677,26468.678540852423,26485.28419361803,26501.977220251756,26518.758080488187,26535.627236480883,26552.585152815118,26569.632296520678,26586.76913708471,26603.996146464662,26621.313799101277,27908.227501312849,27925.727873783599,27943.320327864018,27961.005348059389,27978.783421424308,27996.655037576107,28014.620688708324,28032.68086960429,28050.836077650711,28069.086812851405,28087.433577841053,28105.876877899045,29463.053606895046,29481.691503576392,29500.427467172041,29519.262013680112,29538.195661813748,29557.228933015413,29576.362351471227,29595.596444125429,29614.931740694868,29634.368773683607,29653.908078397581,29673.550192959345,31104.828085072593,31124.677445038229,31144.631246267592,31164.69003829869,{"$f":"OFFSET(JH106,0,-$G107)","v":31184.854373561015},31205.124807390785,31225.501898046226,31245.986206722951,31266.578297569406,31287.278737702414,31308.088097222797,31329.006949231072,32838.433923792196,32859.573492155592,32880.824290464865,32902.186903977985,32923.661921032362,32945.249933061066,32966.951534609114,32988.767323349821,33010.697900101295,33032.743868842947,33054.905836732156,33077.184414120973,34669.029647697316,34691.543288004337,34714.175388203716,34736.926571595184,34759.7974647581,34782.788697568671,34805.900903217342,34829.134718226196,34852.490782466513,34875.969739176377,34899.572234978383,34923.298919897468,34947.150447378808,34971.127474305787,34995.230661018119,35019.460671330031,35043.818172548534,35068.303835491795,35092.918334507624,35117.662347492056,35142.536555907995,35167.541644803998,35192.678302833134,35217.947222271963,35243.349099039588,35268.884632716821,35294.554526565458,35320.359487547641,35346.300226345345,35372.377457379916,35398.591898831779,35424.944272660199,35451.435304623177,35478.065724297419,35504.836265098449,35531.747664300805,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LT106,0,-$G107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF106,0,-$G107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/P Closing balance",null,null,null,null,null,null,null,{"$f":"K105+K106-K107","v":0},{"$f":"L105+L106-L107","v":0},0,0,0,0,0,0,0,0,0,0,10535.439807878111,10541.07299726235,10546.735826766933,10552.42845234911,10558.151030786734,10563.90371968257,10569.686677468646,10575.500063410609,10581.344037612114,10587.218761019227,10593.124395424871,10599.061103473266,11120.440915685247,11126.440262379461,11132.47117580184,11138.53382204686,11144.628368082931,11150.754981756996,11156.913831799167,11163.10508782736,11169.32892035196,11175.585500780537,11181.875001422544,11188.197595494084,11738.032307001055,11744.421611230395,11750.844534025229,11757.301252276175,11763.791943804586,11770.316787367467,11776.875962662383,11783.469650332408,11790.098031971107,11796.761290127542,11803.459608311285,11810.193170997476,12390.036396424479,12396.841005428725,12403.681418205226,12410.557823142484,12417.470409620242,12424.419368014709,12431.404889703794,12438.427167072368,12445.486393517585,12452.582763454186,12459.716472319869,12466.887716580663,13078.377939205724,13085.624847795243,13092.909887402217,13100.233258660395,13107.59516325921,{"$f":"BX105+BX106-BX107","v":13114.995803949318},13122.435384548193,13129.914109945725,13137.43218610988,13144.989820092358,13152.587220034313,13160.224595172058,13805.089805768494,13812.807763416333,13820.566330597761,13828.36572098772,13836.20614938546,13844.087831720428,13852.010985058228,13859.975827606602,13867.982578721429,13876.03145891277,13884.122689850949,13892.25649437265,14572.319083784876,14580.538708679827,14588.801582728043,14597.107933493349,14605.45798973694,14613.851981423679,14622.290139728437,14630.772697042452,14639.299886979741,14647.871944383518,14656.489105332681,14665.151607148289,15382.333526491395,15391.087427004519,15399.887387865869,15408.733651430921,15417.626461330345,15426.566062476722,15435.552701071287,15444.586624610713,15453.668081893922,15462.79732302895,15471.974599439807,15481.200163873431,16237.528367007826,16246.851271054302,16256.223229371639,16265.644500068418,16275.115342611305,16284.636017832196,16294.206787935411,16303.827916504901,16313.499668511522,16323.222310320321,16332.996109697882,16342.821335819694,17140.433519555052,17150.36241236455,17160.343547972519,17170.37720126459,17180.463648572764,17190.603167683013,17200.796037842931,17211.042539769442,17221.342955656495,{"$f":"EJ105+EJ106-EJ107","v":17231.69756918287},17242.106665519972,17252.570531339701,18093.721189669384,18104.295460511501,18114.925369933986,18125.61121069004,18136.353277073245,18147.151864925661,18158.00727164598,18168.919796197712,18179.889739117425,18190.917402523013,18202.003090122031,18213.147107220044,19100.213916780638,19111.475515227492,19122.79636876244,19134.176789167639,19145.617089865747,19157.117585928565,19168.678594085708,19180.3004327333,19191.983421942787,19203.727883469735,19215.534140762691,19227.402518972074,20162.893073865052,20174.88667621095,20186.943385225666,20199.063532957207,20211.247453200696,20223.495481507598,20235.807955194952,20248.185213354638,20260.627596862741,20273.135448388944,20285.709112405933,20298.348935198923,21284.907850305648,21297.681036804024,21310.521431904697,21323.429389238783,21336.405264298101,21349.44941444496,21362.562198921987,21375.743978862058,21388.995117298193,21402.3159791736,21415.706931351699,21429.168342626235,22469.584745596236,22483.188189217009,22496.863209999228,22510.610184560031,22524.429491498206,22538.321511404607,22552.286626872639,22566.325222508807,22580.437684943292,22594.624402840593,22608.885766910273,22623.222169917648,23720.437603116483,{"$f":"GV105+GV106-GV107","v":23734.925270572603},23749.489167705662,23764.129695612919,23778.847257502068,23793.642258702384,23808.515106675844,23823.466211028368,23838.49598352109,23853.604838081723,23868.79319081593,23884.061460018787,25041.178214888529,25056.607580729302,25072.118131176016,25087.710293397242,25103.384496809194,25119.141173087537,25134.980756179266,25150.903682314696,25166.910390019446,25183.001320126525,25199.176915788452,25215.437622489495,26435.727530006287,26452.15980462671,26468.678540852456,26485.284193618063,26501.977220251789,26518.758080488224,26535.627236480919,26552.585152815154,26569.632296520715,26586.769137084746,26603.996146464699,26621.313799101314,27908.227501312882,27925.727873783635,27943.320327864054,27961.005348059425,27978.783421424345,27996.65503757614,28014.620688708361,28032.68086960433,28050.836077650751,28069.086812851448,28087.433577841097,28105.876877899085,29463.053606895086,29481.691503576432,29500.427467172081,29519.262013680149,29538.195661813785,29557.228933015445,29576.362351471256,29595.596444125458,29614.931740694901,29634.368773683644,29653.908078397617,29673.550192959381,31104.82808507263,31124.677445038265,31144.631246267629,31164.69003829873,31184.854373561055,{"$f":"JH105+JH106-JH107","v":31205.124807390821},31225.501898046263,31245.986206722991,31266.578297569449,31287.278737702462,31308.088097222841,31329.006949231116,32838.43392379224,32859.573492155629,32880.824290464901,32902.186903978029,32923.661921032399,32945.249933061095,32966.951534609143,32988.767323349857,33010.697900101324,33032.743868842968,33054.905836732178,33077.184414121002,34669.029647697345,34691.543288004366,34714.175388203745,34736.926571595206,34759.797464758121,34782.7886975687,34805.900903217378,34829.134718226233,34852.490782466557,34875.96973917642,34899.572234978419,34923.298919897505,34947.150447378837,34971.127474305817,34995.230661018155,35019.460671330067,35043.818172548563,35068.303835491824,35092.918334507645,35117.662347492085,35142.536555908016,35167.54164480402,35192.678302833148,35217.947222271971,35243.349099039595,35268.884632716836,35294.554526565473,35320.359487547648,35346.300226345353,35372.377457379924,35398.591898831786,35424.944272660206,35451.435304623184,35478.065724297434,35504.836265098456,35531.747664300812,0,0,0,0,0,0,0,0,0,{"$f":"LT105+LT106-LT107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF105+OF106-OF107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accounts payab;e balance",null,null,null,null,null,null,{"$f":"J107","v":0},{"$f":"$J$110*K106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$110*BW106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$110*EI106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$110*GU106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$110*JG106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$110*LS106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$110*OE106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in A/P",null,null,null,null,null,null,null,null,{"$f":"L110-K110","v":0},{"$f":"M110-L110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY110-BX110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK110-EJ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW110-GV110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI110-JH110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU110-LT110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG110-OF110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Working capital balance",null,null,null,null,null,null,null,{"$f":"K102-K108","v":0},{"$f":"L102-L108","v":0},{"$f":"M102-M108","v":0},{"$f":"N102-N108","v":0},{"$f":"O102-O108","v":0},{"$f":"P102-P108","v":0},{"$f":"Q102-Q108","v":0},{"$f":"R102-R108","v":0},{"$f":"S102-S108","v":0},{"$f":"T102-T108","v":0},{"$f":"U102-U108","v":0},{"$f":"V102-V108","v":0},{"$f":"W102-W108","v":60720.675770305868},{"$f":"X102-X108","v":68409.916973705855},{"$f":"Y102-Y108","v":96935.452151352205},{"$f":"Z102-Z108","v":109716.97010827808},{"$f":"AA102-AA108","v":121730.52030687056},{"$f":"AB102-AB108","v":123136.40795339175},{"$f":"AC102-AC108","v":123784.41072584581},{"$f":"AD102-AD108","v":115402.96574235463},{"$f":"AE102-AE108","v":100885.69437424855},{"$f":"AF102-AF108","v":85813.649621715362},{"$f":"AG102-AG108","v":64097.113086756573},{"$f":"AH102-AH108","v":55990.138493520433},{"$f":"AI102-AI108","v":59781.01958733995},{"$f":"AJ102-AJ108","v":67431.595797828748},{"$f":"AK102-AK108","v":95814.757758503227},{"$f":"AL102-AL108","v":108532.26134517725},{"$f":"AM102-AM108","v":120485.61739732382},{"$f":"AN102-AN108","v":121884.10511989196},{"$f":"AO102-AO108","v":122528.47798567434},{"$f":"AP102-AP108","v":114188.34222421004},{"$f":"AQ102-AQ108","v":99742.917098393955},{"$f":"AR102-AR108","v":84745.477647775449},{"$f":"AS102-AS108","v":63136.615135665379},{"$f":"AT102-AT108","v":55069.57504402085},{"$f":"AU102-AU108","v":58810.538305808681},{"$f":"AV102-AV108","v":66422.616343661663},{"$f":"AW102-AW108","v":94664.08794813737},{"$f":"AX102-AX108","v":107317.86988310218},{"$f":"AY102-AY108","v":119211.30535713278},{"$f":"AZ102-AZ108","v":120602.40382035518},{"$f":"BA102-BA108","v":121243.13854231029},{"$f":"BB102-BB108","v":112944.07995682748},{"$f":"BC102-BC108","v":98570.116899637433},{"$f":"BD102-BD108","v":83646.884705048273},{"$f":"BE102-BE108","v":62145.133440065169},{"$f":"BF102-BF108","v":54117.802085276038},{"$f":"BG102-BG108","v":57807.400725455926},{"$f":"BH102-BH108","v":65381.144915179844},{"$f":"BI102-BI108","v":93481.603951267549},{"$f":"BJ102-BJ108","v":106071.95381310521},{"$f":"BK102-BK108","v":117905.73922384773},{"$f":"BL102-BL108","v":119289.45733844883},{"$f":"BM102-BM108","v":119926.54401066658},{"$f":"BN102-BN108","v":111668.32999130801},{"$f":"BO102-BO108","v":97365.445013392455},{"$f":"BP102-BP108","v":82516.022273213224},{"$f":"BQ102-BQ108","v":61120.820534653656},{"$f":"BR102-BR108","v":53132.971520447943},{"$f":"BS102-BS108","v":56769.673349102311},{"$f":"BT102-BT108","v":64305.245423601373},{"$f":"BU102-BU108","v":92265.364522573102},{"$f":"BV102-BV108","v":104792.56865613538},{"$f":"BW102-BW108","v":116566.97137013996},{"$f":"BX102-BX108","v":117943.3161911382},{"$f":"BY102-BY108","v":118576.74313612581},{"$f":"BZ102-BZ108","v":110359.14040030997},{"$f":"CA102-CA108","v":96126.949583405949},{"$f":"CB102-CB108","v":81350.938626169955},{"$f":"CC102-CC108","v":60061.725629606328},{"$f":"CD102-CD108","v":52113.131817231071},{"$f":"CE102-CE108","v":55695.314607905035},{"$f":"CF102-CF108","v":63192.87360608748},{"$f":"CG102-CG108","v":91013.320152442771},{"$f":"CH102-CH108","v":103477.66156843724},{"$f":"CI102-CI108","v":115192.94570252408},{"$f":"CJ102-CJ108","v":116561.92232073021},{"$f":"CK102-CK108","v":117191.67597987213},{"$f":"CL102-CL108","v":109014.4504566611},{"$f":"CM102-CM108","v":94852.569833633868},{"$f":"CN102-CN108","v":80149.572997143681},{"$f":"CO102-CO108","v":58965.788768895844},{"$f":"CP102-CP108","v":51056.222159308134},{"$f":"CQ102-CQ108","v":54582.168759066779},{"$f":"CR102-CR108","v":62041.870916467058},{"$f":"CS102-CS108","v":89723.306950614526},{"$f":"CT102-CT108","v":102125.06521811716},{"$f":"CU102-CU108","v":113781.49153081619},{"$f":"CV102-CV108","v":115143.10295721827},{"$f":"CW102-CW108","v":115769.16777408787},{"$f":"CX102-CX108","v":107632.08448139706},{"$f":"CY102-CY108","v":93540.129909102674},{"$f":"CZ102-CZ108","v":78909.749412332865},{"$f":"DA102-DA108","v":57830.834656708081},{"$f":"DB102-DB108","v":49960.066265454749},{"$f":"DC102-DC108","v":53427.959437303696},{"$f":"DD102-DD108","v":60849.958069267857},{"$f":"DE102-DE108","v":88393.040182668337},{"$f":"DF102-DF108","v":100732.49131410618},{"$f":"DG102-DG108","v":112330.31708952939},{"$f":"DH102-DH108","v":113684.5641321031},{"$f":"DI102-DI108","v":114306.92242816208},{"$f":"DJ102-DJ108","v":106209.74534234464},{"$f":"DK102-DK108","v":92187.332366845396},{"$f":"DL102-DL108","v":77629.170174159517},{"$f":"DM102-DM108","v":56654.566132986001},{"$f":"DN102-DN108","v":48822.365857294928},{"$f":"DO102-DO108","v":52230.282840312626},{"$f":"DP102-DP108","v":59614.728217265423},{"$f":"DQ102-DQ108","v":87020.107439552186},{"$f":"DR102-DR108","v":99297.523767668579},{"$f":"DS102-DS108","v":110837.00269132559},{"$f":"DT102-DT108","v":112183.88382377723},{"$f":"DU102-DU108","v":112802.51566596783},{"$f":"DV102-DV108","v":104745.00758327647},{"$f":"DW102-DW108","v":90791.751296909002},{"$f":"DX102-DX108","v":76305.40897408835},{"$f":"DY102-DY108","v":55434.557278037013},{"$f":"DZ102-DZ108","v":47640.693755612097},{"$f":"EA102-EA108","v":50986.600527339848},{"$f":"EB102-EB108","v":58333.63974161994},{"$f":"EC102-EC108","v":85601.961419180894},{"$f":"ED102-ED108","v":97817.611465465234},{"$f":"EE102-EE108","v":109298.99349150086},{"$f":"EF102-EF108","v":110638.50471341936},{"$f":"EG102-EG108","v":111253.38777312225},{"$f":"EH102-EH108","v":103235.31016251849},{"$f":"EI102-EI108","v":89350.825052282788},{"$f":"EJ102-EJ108","v":74935.903613830742},{"$f":"EK102-EK108","v":54168.246124986676},{"$f":"EL102-EL108","v":46412.486583965379},{"$f":"EM102-EM108","v":49694.231808754099},{"$f":"EN102-EN108","v":57004.008632471632},{"$f":"EO102-EO108","v":84135.912297944131},{"$f":"EP102-EP108","v":96290.060631974076},{"$f":"EQ102-EQ108","v":107713.59184127301},{"$f":"ER102-ER108","v":109045.72652913265},{"$f":"ES102-ES108","v":109656.83593193009},{"$f":"ET102-ET108","v":101677.94877867709},{"$f":"EU102-EU108","v":87861.848565378052},{"$f":"EV102-EV108","v":73517.9483125306},{"$f":"EW102-EW108","v":52852.926957641292},{"$f":"EX102-EX108","v":45135.037057138929},{"$f":"EY102-EY108","v":48350.345703257823},{"$f":"EZ102-EZ108","v":55623.000436591828},{"$f":"FA102-FA108","v":82619.119668685773},{"$f":"FB102-FB108","v":94712.026757793792},{"$f":"FC102-FC108","v":106077.94920636098},{"$f":"FD102-FD108","v":107402.69795478051},{"$f":"FE102-FE108","v":108010.00612042659},{"$f":"FF102-FF108","v":100070.06775986441},{"$f":"FG102-FG108","v":86321.965227402485},{"$f":"FH102-FH108","v":72048.685576237258},{"$f":"FI102-FI108","v":51485.742170026388},{"$f":"FJ102-FJ108","v":43805.485830653153},{"$f":"FK102-FK108","v":46951.952438023611},{"$f":"FL102-FL108","v":54187.621747339668},{"$f":"FM102-FM108","v":81048.584020365844},{"$f":"FN102-FN108","v":93080.506069003546},{"$f":"FO102-FO108","v":104389.05762599112},{"$f":"FP102-FP108","v":105706.40807861614},{"$f":"FQ102-FQ108","v":106309.88455057799},{"$f":"FR102-FR108","v":110736.67840837259},{"$f":"FS102-FS108","v":96245.936210504689},{"$f":"FT102-FT108","v":81016.267496248984},{"$f":"FU102-FU108","v":58605.032632983668},{"$f":"FV102-FV108","v":50405.837237556072},{"$f":"FW102-FW108","v":54394.138082355072},{"$f":"FX102-FX108","v":62995.068183912714},{"$f":"FY102-FY108","v":94047.62553919178},{"$f":"FZ102-FZ108","v":108438.12695046263},{"$f":"GA102-GA108","v":122144.03318920294},{"$f":"GB102-GB108","v":124425.06190622337},{"$f":"GC102-GC108","v":125895.54848784604},{"$f":"GD102-GD108","v":117428.82364403606},{"$f":"GE102-GE108","v":102072.92840092989},{"$f":"GF102-GF108","v":85933.992902395883},{"$f":"GG102-GG108","v":62184.756470605178},{"$f":"GH102-GH108","v":53496.00789132627},{"$f":"GI102-GI108","v":57727.446868169223},{"$f":"GJ102-GJ108","v":66841.778725404292},{"$f":"GK102-GK108","v":99748.083796577892},{"$f":"GL102-GL108","v":114997.61957412568},{"$f":"GM102-GM108","v":129521.68997003707},{"$f":"GN102-GN108","v":131938.82534992372},{"$f":"GO102-GO108","v":133497.02943662996},{"$f":"GP102-GP108","v":124524.77721677942},{"$f":"GQ102-GQ108","v":108252.07561467984},{"$f":"GR102-GR108","v":91149.586436439364},{"$f":"GS102-GS108","v":65982.466353699841},{"$f":"GT102-GT108","v":56774.934255677959},{"$f":"GU102-GU108","v":61264.300251296983},{"$f":"GV102-GV108","v":70922.679186077148},{"$f":"GW102-GW108","v":105793.39498060745},{"$f":"GX102-GX108","v":121953.24442301343},{"$f":"GY102-GY108","v":137344.31832861021},{"$f":"GZ102-GZ108","v":139905.68134886021},{"$f":"HA102-HA108","v":141556.83509589892},{"$f":"HB102-HB108","v":132048.87133037677},{"$f":"HC102-HC108","v":114804.62611046496},{"$f":"HD102-HD108","v":96681.055187591031},{"$f":"HE102-HE108","v":70011.400185889914},{"$f":"HF102-HF108","v":60254.108920775732},{"$f":"HG102-HG108","v":65017.08856694198},{"$f":"HH102-HH108","v":75251.989119180886},{"$f":"HI102-HI108","v":112204.38486048061},{"$f":"HJ102-HJ108","v":129328.88831521448},{"$f":"HK102-HK108","v":145638.72046731869},{"$f":"HL102-HL108","v":148352.91662992976},{"$f":"HM102-HM108","v":150102.56425486191},{"$f":"HN102-HN108","v":140026.90250518062},{"$f":"HO102-HO108","v":121753.10833611552},{"$f":"HP102-HP108","v":102547.4929204408},{"$f":"HQ102-HQ108","v":74285.597810855528},{"$f":"HR102-HR108","v":63945.722204459336},{"$f":"HS102-HS108","v":68998.954278877631},{"$f":"HT102-HT108","v":79844.789390968479},{"$f":"HU102-HU108","v":119003.13488614325},{"$f":"HV102-HV108","v":137149.87647323339},{"$f":"HW102-HW108","v":154433.31102047305},{"$f":"HX102-HX108","v":157309.45925872592},{"$f":"HY102-HY108","v":159163.4756522362},{"$f":"HZ102-HZ108","v":148486.21959768306},{"$f":"IA102-IA108","v":129121.40795468673},{"$f":"IB102-IB108","v":108769.14554724449},{"$f":"IC102-IC108","v":78819.949484934652},{"$f":"ID102-ID108","v":67862.704402241914},{"$f":"IE102-IE108","v":73223.837520844885},{"$f":"IF102-IF108","v":84717.074239118912},{"$f":"IG102-IG108","v":126213.05778897079},{"$f":"IH102-IH108","v":145443.05903192726},{"$f":"II102-II108","v":163758.21395032632},{"$f":"IJ102-IJ108","v":166805.97726004772},{"$f":"IK102-IK108","v":168770.58770656784},{"$f":"IL102-IL108","v":157455.81710514642},{"$f":"IM102-IM108","v":136934.84949925399},{"$f":"IN102-IN108","v":115367.48053907041},{"$f":"IO102-IO108","v":83630.247273635236},{"$f":"IP102-IP108","v":72018.770589657768},{"$f":"IQ102-IQ108","v":77706.524389160433},{"$f":"IR102-IR108","v":89885.806471354124},{"$f":"IS102-IS108","v":133858.97772802383},{"$f":"IT102-IT108","v":154236.90274309015},{"$f":"IU102-IU108","v":173645.3652598311},{"$f":"IV102-IV108","v":176874.98315800703},{"$f":"IW102-IW108","v":178956.78423232472},{"$f":"IX102-IX108","v":166966.43407231741},{"$f":"IY102-IY108","v":145220.28293422397},{"$f":"IZ102-IZ108","v":122365.26051244143},{"$f":"JA102-JA108","v":88733.239548099955},{"$f":"JB102-JB108","v":76428.468130812864},{"$f":"JC102-JC108","v":82462.698152389625},{"$f":"JD102-JD108","v":95368.975993319968},{"$f":"JE102-JE108","v":141967.21525484003},{"$f":"JF102-JF108","v":163561.58818851344},{"$f":"JG102-JG108","v":184128.62187096817},{"$f":"JH102-JH108","v":187550.94479071334},{"$f":"JI102-JI108","v":189756.92650068732},{"$f":"JJ102-JJ108","v":177050.65893623559},{"$f":"JK102-JK108","v":154006.17541764086},{"$f":"JL102-JL108","v":129786.62124230788},{"$f":"JM102-JM108","v":94146.6887681433},{"$f":"JN102-JN108","v":81107.227056245945},{"$f":"JO102-JO108","v":87508.993553914202},{"$f":"JP102-JP108","v":101185.6618661656},{"$f":"JQ102-JQ108","v":150565.67738609956},{"$f":"JR102-JR108","v":173449.11283204259},{"$f":"JS102-JS108","v":195243.87703838956},{"$f":"JT102-JT108","v":198870.40277578169},{"$f":"JU102-JU108","v":201207.97202546138},{"$f":"JV102-JV108","v":187743.04066528482},{"$f":"JW102-JW108","v":163322.70857662737},{"$f":"JX102-JX108","v":137657.15436723572},{"$f":"JY102-JY108","v":99889.432749698113},{"$f":"JZ102-JZ108","v":86071.41348302149},{"$f":"KA102-KA108","v":92863.054393807106},{"$f":"KB102-KB108","v":107356.09810630306},{"$f":"KC102-KC108","v":159683.95309085684},{"$f":"KD102-KD108","v":183933.40026096458},{"$f":"KE102-KE108","v":207029.18269027324},{"$f":"KF102-KF108","v":210872.09502544955},{"$f":"KG102-KG108","v":213349.10047733193},{"$f":"KH102-KH108","v":199080.20656997414},{"$f":"KI102-KI108","v":173201.88162680896},{"$f":"KJ102-KJ108","v":146003.99506864537},{"$f":"KK102-KK108","v":105981.44962639532},{"$f":"KL102-KL108","v":91338.386260374595},{"$f":"KM102-KM108","v":100198.50908890195},{"$f":"KN102-KN108","v":115556.65795386308},{"$f":"KO102-KO108","v":171008.32901868748},{"$f":"KP102-KP108","v":196705.33048932234},{"$f":"KQ102-KQ108","v":221179.79361303174},{"$f":"KR102-KR108","v":225252.00323524681},{"$f":"KS102-KS108","v":227876.76165509093},{"$f":"KT102-KT108","v":212755.90168681784},{"$f":"KU102-KU108","v":185332.53518766857},{"$f":"KV102-KV108","v":156510.8295241078},{"$f":"KW102-KW108","v":114098.84122886596},{"$f":"KX102-KX108","v":98581.471536515513},{"$f":"KY102-KY108","v":107970.41102074584},{"$f":"KZ102-KZ108","v":124245.3034488101},{"$f":"LA102-LA108","v":183007.27241350789},{"$f":"LB102-LB108","v":210238.23831691945},{"$f":"LC102-LC108","v":236173.68052031071},{"$f":"LD102-LD108","v":240488.86839439053},{"$f":"LE102-LE108","v":243270.19256698946},{"$f":"LF102-LF108","v":227246.49675956919},{"$f":"LG102-LG108","v":198185.84276571331},{"$f":"LH102-LH108","v":167643.36905153663},{"$f":"LI102-LI108","v":122699.28171762711},{"$f":"LJ102-LJ108","v":106255.40205280544},{"$f":"LK102-LK108","v":2.6193447411060333E-10},{"$f":"LL102-LL108","v":2.6193447411060333E-10},{"$f":"LM102-LM108","v":2.6193447411060333E-10},{"$f":"LN102-LN108","v":2.6193447411060333E-10},{"$f":"LO102-LO108","v":2.6193447411060333E-10},{"$f":"LP102-LP108","v":2.6193447411060333E-10},{"$f":"LQ102-LQ108","v":2.6193447411060333E-10},{"$f":"LR102-LR108","v":2.6193447411060333E-10},{"$f":"LS102-LS108","v":2.6193447411060333E-10},{"$f":"LT102-LT108","v":2.6193447411060333E-10},{"$f":"LU102-LU108","v":2.6193447411060333E-10},{"$f":"LV102-LV108","v":2.6193447411060333E-10},{"$f":"LW102-LW108","v":2.6193447411060333E-10},{"$f":"LX102-LX108","v":2.6193447411060333E-10},{"$f":"LY102-LY108","v":2.6193447411060333E-10},{"$f":"LZ102-LZ108","v":2.6193447411060333E-10},{"$f":"MA102-MA108","v":2.6193447411060333E-10},{"$f":"MB102-MB108","v":2.6193447411060333E-10},{"$f":"MC102-MC108","v":2.6193447411060333E-10},{"$f":"MD102-MD108","v":2.6193447411060333E-10},{"$f":"ME102-ME108","v":2.6193447411060333E-10},{"$f":"MF102-MF108","v":2.6193447411060333E-10},{"$f":"MG102-MG108","v":2.6193447411060333E-10},{"$f":"MH102-MH108","v":2.6193447411060333E-10},{"$f":"MI102-MI108","v":2.6193447411060333E-10},{"$f":"MJ102-MJ108","v":2.6193447411060333E-10},{"$f":"MK102-MK108","v":2.6193447411060333E-10},{"$f":"ML102-ML108","v":2.6193447411060333E-10},{"$f":"MM102-MM108","v":2.6193447411060333E-10},{"$f":"MN102-MN108","v":2.6193447411060333E-10},{"$f":"MO102-MO108","v":2.6193447411060333E-10},{"$f":"MP102-MP108","v":2.6193447411060333E-10},{"$f":"MQ102-MQ108","v":2.6193447411060333E-10},{"$f":"MR102-MR108","v":2.6193447411060333E-10},{"$f":"MS102-MS108","v":2.6193447411060333E-10},{"$f":"MT102-MT108","v":2.6193447411060333E-10},{"$f":"MU102-MU108","v":2.6193447411060333E-10},{"$f":"MV102-MV108","v":2.6193447411060333E-10},{"$f":"MW102-MW108","v":2.6193447411060333E-10},{"$f":"MX102-MX108","v":2.6193447411060333E-10},{"$f":"MY102-MY108","v":2.6193447411060333E-10},{"$f":"MZ102-MZ108","v":2.6193447411060333E-10},{"$f":"NA102-NA108","v":2.6193447411060333E-10},{"$f":"NB102-NB108","v":2.6193447411060333E-10},{"$f":"NC102-NC108","v":2.6193447411060333E-10},{"$f":"ND102-ND108","v":2.6193447411060333E-10},{"$f":"NE102-NE108","v":2.6193447411060333E-10},{"$f":"NF102-NF108","v":2.6193447411060333E-10},{"$f":"NG102-NG108","v":2.6193447411060333E-10},{"$f":"NH102-NH108","v":2.6193447411060333E-10},{"$f":"NI102-NI108","v":2.6193447411060333E-10},{"$f":"NJ102-NJ108","v":2.6193447411060333E-10},{"$f":"NK102-NK108","v":2.6193447411060333E-10},{"$f":"NL102-NL108","v":2.6193447411060333E-10},{"$f":"NM102-NM108","v":2.6193447411060333E-10},{"$f":"NN102-NN108","v":2.6193447411060333E-10},{"$f":"NO102-NO108","v":2.6193447411060333E-10},{"$f":"NP102-NP108","v":2.6193447411060333E-10},{"$f":"NQ102-NQ108","v":2.6193447411060333E-10},{"$f":"NR102-NR108","v":2.6193447411060333E-10},{"$f":"NS102-NS108","v":2.6193447411060333E-10},{"$f":"NT102-NT108","v":2.6193447411060333E-10},{"$f":"NU102-NU108","v":2.6193447411060333E-10},{"$f":"NV102-NV108","v":2.6193447411060333E-10},{"$f":"NW102-NW108","v":2.6193447411060333E-10},{"$f":"NX102-NX108","v":2.6193447411060333E-10},{"$f":"NY102-NY108","v":2.6193447411060333E-10},{"$f":"NZ102-NZ108","v":2.6193447411060333E-10},{"$f":"OA102-OA108","v":2.6193447411060333E-10},{"$f":"OB102-OB108","v":2.6193447411060333E-10},{"$f":"OC102-OC108","v":2.6193447411060333E-10},{"$f":"OD102-OD108","v":2.6193447411060333E-10},{"$f":"OE102-OE108","v":2.6193447411060333E-10},{"$f":"OF102-OF108","v":2.6193447411060333E-10},{"$f":"OG102-OG108","v":2.6193447411060333E-10},{"$f":"OH102-OH108","v":2.6193447411060333E-10},{"$f":"OI102-OI108","v":2.6193447411060333E-10},{"$f":"OJ102-OJ108","v":2.6193447411060333E-10},{"$f":"OK102-OK108","v":2.6193447411060333E-10},{"$f":"OL102-OL108","v":2.6193447411060333E-10},{"$f":"OM102-OM108","v":2.6193447411060333E-10},{"$f":"ON102-ON108","v":2.6193447411060333E-10},{"$f":"OO102-OO108","v":2.6193447411060333E-10},{"$f":"OP102-OP108","v":2.6193447411060333E-10},{"$f":"OQ102-OQ108","v":2.6193447411060333E-10},{"$f":"OR102-OR108","v":2.6193447411060333E-10},{"$f":"OS102-OS108","v":2.6193447411060333E-10},{"$f":"OT102-OT108","v":2.6193447411060333E-10}]
[null,null,"Change in Working Capital",null,null,null,null,null,null,null,{"$f":"K113-J113","v":0},{"$f":"L113-K113","v":0},0,0,0,0,0,0,0,0,0,0,60720.675770305868,7689.2412033999863,28525.53517764635,12781.517956925876,12013.550198592478,1405.8876465211943,648.00277245405596,-8381.4449834911793,-14517.271368106085,-15072.044752533184,-21716.536534958788,-8106.9745932361402,3790.8810938195165,7650.5762104887981,28383.161960674479,12717.503586674022,11953.35605214657,1398.4877225681412,644.37286578238127,-8340.1357614643057,-14445.42512581608,-14997.439450618505,-21608.86251211007,-8067.0400916445287,3740.9632617878306,7612.0780378529817,28241.471604475708,12653.781934964805,11893.435474030601,1391.098463222399,640.73472195511567,-8299.0585854828096,-14373.963057190049,-14923.23219458916,-21501.751264983104,-8027.3313547891303,3689.5986401798873,7573.7441897239187,28100.459036087705,12590.349861837662,11833.785410742523,1383.7181146010989,637.08667221774522,-8258.2140193585656,-14302.884977915557,-14849.42274017923,-21395.201738559568,-7987.8490142057126,3636.701828654368,7535.5720744990613,27960.119098971729,12527.204133562278,11774.40271400458,{"$f":"BX113-BW113","v":1376.3448209982453},633.42694498760102,-8217.6027358158317,-14232.190816904025,-14776.010957235994,-21289.212996563627,-7948.5938123752567,3582.1827906739636,7497.5589981824451,27820.446546355292,12464.341415994466,11715.284134086847,1368.9766182061285,629.75365914191934,-8177.2255232110329,-14161.880623027231,-14702.996836490187,-21183.784228247838,-7909.5666095877095,3525.9465997586449,7459.7021574002792,27681.436034147468,12401.758267502635,11656.426312699026,1361.6114264020871,626.0648168695916,-8137.0832926908042,-14091.954572294388,-14630.380496769809,-21078.914755624784,-7870.7683912533321,3467.8931718489475,7421.9986319641612,27543.08211340048,12339.451131437847,11597.825775423204,1354.247042573712,622.35829605898471,-8097.1770858174423,-14022.412975499246,-14558.162192685879,-20974.604041173516,-7832.2002756910733,3407.9169830176979,7384.4453769527972,27405.379222286763,12277.416328116393,11539.478923657007,1346.8811324516428,618.63184219060349,-8057.5080826913618,-13953.256286367468,-14486.342322820652,-20870.851696051337,-7793.8635224249156,3345.9067717277503,7347.039214280092,27268.321677560954,12215.65004628434,11481.38202603563,1339.5112219184957,614.88305970288638,-8018.077610603752,-13884.485110235706,{"$f":"EJ113-EI113","v":-14414.921438452046},-20767.657488844066,-7755.7595410212962,3281.7452247887195,7309.7768237175333,27131.903665472499,12154.148334029946,11423.531209298933,1332.1346878596378,611.10940279744682,-7978.8871532530029,-13816.10021329904,-14343.900252847452,-20665.021354889308,-7717.8899005023632,3215.3086461188941,7272.6547333340059,26996.119232093944,12092.907089108019,11365.922448567188,1324.7487484195299,607.3081656460854,-7939.9383605621842,-13748.102532461926,-14273.279651165227,-20562.94340621087,-7680.2563393732344,3146.4666073704575,7235.6693093160575,26860.962273026176,12031.922048637702,11308.551556987572,1317.3504526250181,603.47647196185426,4426.7938577946043,-14490.742197867905,-15229.668714255706,-22411.234863265316,-8199.1953954275959,3988.3008447989996,8600.930101557642,31052.557355279067,14390.501411270845,13705.90623874031,2281.0287170204392,1470.4865816226666,-8466.7248438099778,-15355.895243106177,-16138.935498534003,-23749.236431790705,-8688.7485792789084,4231.4389768429537,9114.331857235069,32906.3050711736,15249.53577754779,14524.070395911389,2417.1353798866476,1558.204086706246,-8972.2522198505467,-16272.70160209958,-17102.489178240474,-25167.120082739522,-9207.5320980218821,4489.365995619024,{"$f":"GV113-GU113","v":9658.3789347801649},34870.715794530304,16159.849442405975,15391.073905596786,2561.3630202499917,1651.153747038712,-9507.963765522145,-17244.245219911812,-18123.570922873929,-26669.655001701118,-9757.2912651141814,4762.9796461662481,10234.900552238905,36952.395741299726,17124.503454733873,16309.832152104209,2714.1961626110715,1749.6476249321422,-10075.661749681283,-18273.794169065106,-19205.615415674722,-28261.895109585268,-10339.875606396192,5053.2320744182944,10845.835112090848,39158.34549517477,18146.741587090146,17283.434547239653,2876.1482382528775,1854.0163935102755,-10677.256054553145,-19364.811642996327,-20352.262407442235,-29949.196062309842,-10957.245082692738,5361.1331186029711,11493.236718274027,41495.983549851881,19230.001242956467,18315.154918399057,3047.7633097213984,1964.6104465201206,-11314.77060142142,-20520.967605892423,-21567.368960183579,-31737.233265435178,-11611.476683977467,5687.7537995026651,12179.282082193691,43973.17125666971,20377.925015066314,19408.462516740954,3229.6178981759294,2081.8010743176856,-11990.350160007307,-21746.151138093439,-22855.022421782545,-33632.020964341471,-12304.771417287091,6034.2300215767609,12906.277840930343,46598.239261520066,21594.37293367341,20567.033682454727,{"$f":"JH113-JG113","v":3422.3229197451728},2205.9817099739739,-12706.267564451729,-23044.48351859473,-24219.554175332974,-35639.932474164583,-13039.461711897355,6401.7664976682572,13676.668312251393,49380.015519933964,22883.435445943032,21794.764206346968,3626.525737392134,2337.5692496796837,-13464.931360176561,-24420.332088657451,-25665.554209391645,-37767.721617537609,-13818.019266676623,6791.6409107856161,14493.043712495957,52327.854984553778,24249.447170107742,23095.78242930866,3842.9123351763119,2477.0054518823745,-14268.893907357793,-25878.324943165178,-27197.886558163591,-40022.545442250048,-14643.063366020724,8860.1228285273537,15358.148864961127,55451.671064824404,25697.001470634859,24474.4631237094,4072.2096222150722,2624.7584198441182,-15120.859968273086,-27423.36649914927,-28821.705663560773,-42411.988295241841,-15517.369692350447,9388.93948423033,16274.892428064253,58761.968964697793,27230.965903411561,25935.442203391256,4315.1878740798275,2781.324172598921,-16023.69580742027,-29060.653993855871,-30542.473714176682,-44944.087333909527,-16443.879664821667,-106255.40205280518,0,0,0,0,0,0,0,0,{"$f":"LT113-LS113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF113-OE113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Pre-tax cash flows"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K89-K95","v":0},{"$f":"L89-L95","v":0},{"$f":"M89-M95","v":0},{"$f":"N89-N95","v":0},{"$f":"O89-O95","v":0},{"$f":"P89-P95","v":0},{"$f":"Q89-Q95","v":0},{"$f":"R89-R95","v":0},{"$f":"S89-S95","v":0},{"$f":"T89-T95","v":0},{"$f":"U89-U95","v":0},{"$f":"V89-V95","v":0},{"$f":"W89-W95","v":60720.675770305868},{"$f":"X89-X95","v":68409.916973705855},{"$f":"Y89-Y95","v":96935.45215135219},{"$f":"Z89-Z95","v":109716.97010827805},{"$f":"AA89-AA95","v":121730.52030687053},{"$f":"AB89-AB95","v":123136.40795339172},{"$f":"AC89-AC95","v":123784.41072584578},{"$f":"AD89-AD95","v":115402.96574235462},{"$f":"AE89-AE95","v":100885.69437424852},{"$f":"AF89-AF95","v":85813.649621715333},{"$f":"AG89-AG95","v":64097.113086756544},{"$f":"AH89-AH95","v":55990.138493520404},{"$f":"AI89-AI95","v":59781.019587339921},{"$f":"AJ89-AJ95","v":67431.595797828719},{"$f":"AK89-AK95","v":95814.757758503183},{"$f":"AL89-AL95","v":108532.2613451772},{"$f":"AM89-AM95","v":120485.61739732377},{"$f":"AN89-AN95","v":121884.1051198919},{"$f":"AO89-AO95","v":122528.47798567425},{"$f":"AP89-AP95","v":114188.34222420995},{"$f":"AQ89-AQ95","v":99742.917098393867},{"$f":"AR89-AR95","v":84745.477647775348},{"$f":"AS89-AS95","v":63136.615135665277},{"$f":"AT89-AT95","v":55069.575044020763},{"$f":"AU89-AU95","v":58810.538305808586},{"$f":"AV89-AV95","v":66422.61634366159},{"$f":"AW89-AW95","v":94664.087948137298},{"$f":"AX89-AX95","v":107317.8698831021},{"$f":"AY89-AY95","v":119211.30535713269},{"$f":"AZ89-AZ95","v":120602.40382035512},{"$f":"BA89-BA95","v":121243.13854231019},{"$f":"BB89-BB95","v":112944.07995682738},{"$f":"BC89-BC95","v":98570.116899637331},{"$f":"BD89-BD95","v":83646.884705048171},{"$f":"BE89-BE95","v":62145.133440065067},{"$f":"BF89-BF95","v":54117.802085275936},{"$f":"BG89-BG95","v":57807.400725455824},{"$f":"BH89-BH95","v":65381.144915179757},{"$f":"BI89-BI95","v":93481.603951267462},{"$f":"BJ89-BJ95","v":106071.95381310512},{"$f":"BK89-BK95","v":117905.73922384763},{"$f":"BL89-BL95","v":119289.45733844873},{"$f":"BM89-BM95","v":119926.54401066643},{"$f":"BN89-BN95","v":111668.32999130787},{"$f":"BO89-BO95","v":97365.445013392309},{"$f":"BP89-BP95","v":82516.022273213079},{"$f":"BQ89-BQ95","v":61120.820534653511},{"$f":"BR89-BR95","v":53132.971520447813},{"$f":"BS89-BS95","v":56769.673349102188},{"$f":"BT89-BT95","v":64305.245423601242},{"$f":"BU89-BU95","v":92265.364522572985},{"$f":"BV89-BV95","v":104792.56865613529},{"$f":"BW89-BW95","v":116566.97137013986},{"$f":"BX89-BX95","v":117943.3161911381},{"$f":"BY89-BY95","v":118576.74313612572},{"$f":"BZ89-BZ95","v":110359.14040030989},{"$f":"CA89-CA95","v":96126.949583405876},{"$f":"CB89-CB95","v":81350.938626169867},{"$f":"CC89-CC95","v":60061.725629606226},{"$f":"CD89-CD95","v":52113.131817230969},{"$f":"CE89-CE95","v":55695.314607904926},{"$f":"CF89-CF95","v":63192.873606087378},{"$f":"CG89-CG95","v":91013.320152442669},{"$f":"CH89-CH95","v":103477.66156843712},{"$f":"CI89-CI95","v":115192.94570252395},{"$f":"CJ89-CJ95","v":116561.92232073008},{"$f":"CK89-CK95","v":117191.67597987197},{"$f":"CL89-CL95","v":109014.45045666094},{"$f":"CM89-CM95","v":94852.569833633708},{"$f":"CN89-CN95","v":80149.572997143521},{"$f":"CO89-CO95","v":58965.788768895698},{"$f":"CP89-CP95","v":51056.222159307967},{"$f":"CQ89-CQ95","v":54582.168759066633},{"$f":"CR89-CR95","v":62041.870916466898},{"$f":"CS89-CS95","v":89723.306950614366},{"$f":"CT89-CT95","v":102125.06521811702},{"$f":"CU89-CU95","v":113781.49153081604},{"$f":"CV89-CV95","v":115143.10295721811},{"$f":"CW89-CW95","v":115769.16777408772},{"$f":"CX89-CX95","v":107632.0844813969},{"$f":"CY89-CY95","v":93540.129909102528},{"$f":"CZ89-CZ95","v":78909.749412332705},{"$f":"DA89-DA95","v":57830.834656707921},{"$f":"DB89-DB95","v":49960.066265454574},{"$f":"DC89-DC95","v":53427.959437303529},{"$f":"DD89-DD95","v":60849.958069267712},{"$f":"DE89-DE95","v":88393.040182668192},{"$f":"DF89-DF95","v":100732.49131410604},{"$f":"DG89-DG95","v":112330.31708952926},{"$f":"DH89-DH95","v":113684.56413210297},{"$f":"DI89-DI95","v":114306.92242816197},{"$f":"DJ89-DJ95","v":106209.74534234453},{"$f":"DK89-DK95","v":92187.33236684525},{"$f":"DL89-DL95","v":77629.170174159401},{"$f":"DM89-DM95","v":56654.566132985885},{"$f":"DN89-DN95","v":48822.365857294812},{"$f":"DO89-DO95","v":52230.282840312495},{"$f":"DP89-DP95","v":59614.728217265285},{"$f":"DQ89-DQ95","v":87020.107439552055},{"$f":"DR89-DR95","v":99297.523767668434},{"$f":"DS89-DS95","v":110837.00269132546},{"$f":"DT89-DT95","v":112183.88382377708},{"$f":"DU89-DU95","v":112802.5156659677},{"$f":"DV89-DV95","v":104745.00758327634},{"$f":"DW89-DW95","v":90791.751296908886},{"$f":"DX89-DX95","v":76305.408974088219},{"$f":"DY89-DY95","v":55434.557278036875},{"$f":"DZ89-DZ95","v":47640.693755611959},{"$f":"EA89-EA95","v":50986.600527339695},{"$f":"EB89-EB95","v":58333.639741619787},{"$f":"EC89-EC95","v":85601.961419180734},{"$f":"ED89-ED95","v":97817.611465465088},{"$f":"EE89-EE95","v":109298.99349150073},{"$f":"EF89-EF95","v":110638.50471341923},{"$f":"EG89-EG95","v":111253.38777312211},{"$f":"EH89-EH95","v":103235.31016251838},{"$f":"EI89-EI95","v":89350.825052282671},{"$f":"EJ89-EJ95","v":74935.90361383064},{"$f":"EK89-EK95","v":54168.246124986588},{"$f":"EL89-EL95","v":46412.486583965307},{"$f":"EM89-EM95","v":49694.231808753997},{"$f":"EN89-EN95","v":57004.008632471552},{"$f":"EO89-EO95","v":84135.912297944073},{"$f":"EP89-EP95","v":96290.060631974018},{"$f":"EQ89-EQ95","v":107713.59184127295},{"$f":"ER89-ER95","v":109045.72652913259},{"$f":"ES89-ES95","v":109656.83593193005},{"$f":"ET89-ET95","v":101677.94877867703},{"$f":"EU89-EU95","v":87861.848565377994},{"$f":"EV89-EV95","v":73517.948312530541},{"$f":"EW89-EW95","v":52852.926957641219},{"$f":"EX89-EX95","v":45135.037057138848},{"$f":"EY89-EY95","v":48350.345703257743},{"$f":"EZ89-EZ95","v":55623.000436591756},{"$f":"FA89-FA95","v":82619.1196686857},{"$f":"FB89-FB95","v":94712.026757793719},{"$f":"FC89-FC95","v":106077.94920636091},{"$f":"FD89-FD95","v":107402.69795478045},{"$f":"FE89-FE95","v":108010.00612042654},{"$f":"FF89-FF95","v":100070.06775986435},{"$f":"FG89-FG95","v":86321.965227402427},{"$f":"FH89-FH95","v":72048.685576237185},{"$f":"FI89-FI95","v":51485.742170026322},{"$f":"FJ89-FJ95","v":43805.485830653088},{"$f":"FK89-FK95","v":46951.952438023553},{"$f":"FL89-FL95","v":54187.621747339595},{"$f":"FM89-FM95","v":81048.584020365772},{"$f":"FN89-FN95","v":93080.506069003488},{"$f":"FO89-FO95","v":104389.05762599103},{"$f":"FP89-FP95","v":105706.40807861608},{"$f":"FQ89-FQ95","v":106309.88455057793},{"$f":"FR89-FR95","v":110736.67840837252},{"$f":"FS89-FS95","v":96245.936210504631},{"$f":"FT89-FT95","v":81016.267496248911},{"$f":"FU89-FU95","v":58605.032632983595},{"$f":"FV89-FV95","v":50405.837237555985},{"$f":"FW89-FW95","v":54394.138082354984},{"$f":"FX89-FX95","v":62995.068183912634},{"$f":"FY89-FY95","v":94047.625539191693},{"$f":"FZ89-FZ95","v":108438.12695046254},{"$f":"GA89-GA95","v":122144.03318920283},{"$f":"GB89-GB95","v":124425.06190622327},{"$f":"GC89-GC95","v":125895.54848784591},{"$f":"GD89-GD95","v":117428.82364403592},{"$f":"GE89-GE95","v":102072.92840092977},{"$f":"GF89-GF95","v":85933.992902395752},{"$f":"GG89-GG95","v":62184.756470605062},{"$f":"GH89-GH95","v":53496.007891326139},{"$f":"GI89-GI95","v":57727.446868169078},{"$f":"GJ89-GJ95","v":66841.778725404161},{"$f":"GK89-GK95","v":99748.083796577761},{"$f":"GL89-GL95","v":114997.61957412555},{"$f":"GM89-GM95","v":129521.68997003695},{"$f":"GN89-GN95","v":131938.82534992363},{"$f":"GO89-GO95","v":133497.02943662985},{"$f":"GP89-GP95","v":124524.7772167793},{"$f":"GQ89-GQ95","v":108252.07561467975},{"$f":"GR89-GR95","v":91149.586436439291},{"$f":"GS89-GS95","v":65982.466353699769},{"$f":"GT89-GT95","v":56774.934255677887},{"$f":"GU89-GU95","v":61264.300251296925},{"$f":"GV89-GV95","v":70922.679186077105},{"$f":"GW89-GW95","v":105793.39498060739},{"$f":"GX89-GX95","v":121953.24442301337},{"$f":"GY89-GY95","v":137344.31832861016},{"$f":"GZ89-GZ95","v":139905.68134886018},{"$f":"HA89-HA95","v":141556.83509589889},{"$f":"HB89-HB95","v":132048.87133037674},{"$f":"HC89-HC95","v":114804.62611046489},{"$f":"HD89-HD95","v":96681.055187590973},{"$f":"HE89-HE95","v":70011.400185889826},{"$f":"HF89-HF95","v":60254.10892077563},{"$f":"HG89-HG95","v":65017.088566941886},{"$f":"HH89-HH95","v":75251.989119180827},{"$f":"HI89-HI95","v":112204.38486048055},{"$f":"HJ89-HJ95","v":129328.8883152144},{"$f":"HK89-HK95","v":145638.72046731858},{"$f":"HL89-HL95","v":148352.91662992965},{"$f":"HM89-HM95","v":150102.56425486179},{"$f":"HN89-HN95","v":140026.90250518051},{"$f":"HO89-HO95","v":121753.10833611537},{"$f":"HP89-HP95","v":102547.49292044065},{"$f":"HQ89-HQ95","v":74285.597810855397},{"$f":"HR89-HR95","v":63945.722204459176},{"$f":"HS89-HS95","v":68998.954278877471},{"$f":"HT89-HT95","v":79844.789390968304},{"$f":"HU89-HU95","v":119003.13488614309},{"$f":"HV89-HV95","v":137149.87647323325},{"$f":"HW89-HW95","v":154433.31102047287},{"$f":"HX89-HX95","v":157309.45925872572},{"$f":"HY89-HY95","v":159163.47565223603},{"$f":"HZ89-HZ95","v":148486.21959768288},{"$f":"IA89-IA95","v":129121.40795468657},{"$f":"IB89-IB95","v":108769.14554724435},{"$f":"IC89-IC95","v":78819.949484934492},{"$f":"ID89-ID95","v":67862.704402241769},{"$f":"IE89-IE95","v":73223.837520844711},{"$f":"IF89-IF95","v":84717.074239118738},{"$f":"IG89-IG95","v":126213.05778897063},{"$f":"IH89-IH95","v":145443.05903192711},{"$f":"II89-II95","v":163758.21395032617},{"$f":"IJ89-IJ95","v":166805.9772600476},{"$f":"IK89-IK95","v":168770.58770656775},{"$f":"IL89-IL95","v":157455.81710514636},{"$f":"IM89-IM95","v":136934.84949925396},{"$f":"IN89-IN95","v":115367.48053907041},{"$f":"IO89-IO95","v":83630.247273635236},{"$f":"IP89-IP95","v":72018.770589657783},{"$f":"IQ89-IQ95","v":77706.524389160433},{"$f":"IR89-IR95","v":89885.80647135411},{"$f":"IS89-IS95","v":133858.97772802383},{"$f":"IT89-IT95","v":154236.90274309018},{"$f":"IU89-IU95","v":173645.3652598311},{"$f":"IV89-IV95","v":176874.98315800703},{"$f":"IW89-IW95","v":178956.78423232475},{"$f":"IX89-IX95","v":166966.43407231744},{"$f":"IY89-IY95","v":145220.28293422406},{"$f":"IZ89-IZ95","v":122365.26051244148},{"$f":"JA89-JA95","v":88733.239548100013},{"$f":"JB89-JB95","v":76428.468130812907},{"$f":"JC89-JC95","v":82462.698152389668},{"$f":"JD89-JD95","v":95368.975993319997},{"$f":"JE89-JE95","v":141967.21525484006},{"$f":"JF89-JF95","v":163561.58818851347},{"$f":"JG89-JG95","v":184128.62187096817},{"$f":"JH89-JH95","v":187550.94479071334},{"$f":"JI89-JI95","v":189756.92650068729},{"$f":"JJ89-JJ95","v":177050.65893623562},{"$f":"JK89-JK95","v":154006.17541764083},{"$f":"JL89-JL95","v":129786.62124230788},{"$f":"JM89-JM95","v":94146.688768143271},{"$f":"JN89-JN95","v":81107.227056245902},{"$f":"JO89-JO95","v":87508.993553914159},{"$f":"JP89-JP95","v":101185.66186616552},{"$f":"JQ89-JQ95","v":150565.67738609947},{"$f":"JR89-JR95","v":173449.11283204251},{"$f":"JS89-JS95","v":195243.87703838942},{"$f":"JT89-JT95","v":198870.40277578152},{"$f":"JU89-JU95","v":201207.97202546123},{"$f":"JV89-JV95","v":187743.04066528467},{"$f":"JW89-JW95","v":163322.70857662725},{"$f":"JX89-JX95","v":137657.15436723561},{"$f":"JY89-JY95","v":99889.432749698026},{"$f":"JZ89-JZ95","v":86071.413483021402},{"$f":"KA89-KA95","v":92863.054393807033},{"$f":"KB89-KB95","v":107356.098106303},{"$f":"KC89-KC95","v":159683.95309085678},{"$f":"KD89-KD95","v":183933.40026096452},{"$f":"KE89-KE95","v":207029.18269027318},{"$f":"KF89-KF95","v":210872.09502544953},{"$f":"KG89-KG95","v":213349.1004773319},{"$f":"KH89-KH95","v":199080.20656997414},{"$f":"KI89-KI95","v":173201.88162680899},{"$f":"KJ89-KJ95","v":146003.99506864534},{"$f":"KK89-KK95","v":105981.4496263953},{"$f":"KL89-KL95","v":91338.38626037458},{"$f":"KM89-KM95","v":100198.50908890192},{"$f":"KN89-KN95","v":115556.65795386302},{"$f":"KO89-KO95","v":171008.32901868742},{"$f":"KP89-KP95","v":196705.33048932225},{"$f":"KQ89-KQ95","v":221179.79361303162},{"$f":"KR89-KR95","v":225252.0032352467},{"$f":"KS89-KS95","v":227876.76165509084},{"$f":"KT89-KT95","v":212755.90168681773},{"$f":"KU89-KU95","v":185332.53518766846},{"$f":"KV89-KV95","v":156510.82952410771},{"$f":"KW89-KW95","v":114098.84122886584},{"$f":"KX89-KX95","v":98581.471536515368},{"$f":"KY89-KY95","v":107970.4110207457},{"$f":"KZ89-KZ95","v":124245.30344880998},{"$f":"LA89-LA95","v":183007.2724135078},{"$f":"LB89-LB95","v":210238.23831691931},{"$f":"LC89-LC95","v":236173.68052031056},{"$f":"LD89-LD95","v":240488.86839439036},{"$f":"LE89-LE95","v":243270.19256698928},{"$f":"LF89-LF95","v":227246.49675956898},{"$f":"LG89-LG95","v":198185.84276571305},{"$f":"LH89-LH95","v":167643.36905153637},{"$f":"LI89-LI95","v":122699.28171762681},{"$f":"LJ89-LJ95","v":106255.40205280518},{"$f":"LK89-LK95","v":0},{"$f":"LL89-LL95","v":0},{"$f":"LM89-LM95","v":0},{"$f":"LN89-LN95","v":0},{"$f":"LO89-LO95","v":0},{"$f":"LP89-LP95","v":0},{"$f":"LQ89-LQ95","v":0},{"$f":"LR89-LR95","v":0},{"$f":"LS89-LS95","v":0},{"$f":"LT89-LT95","v":0},{"$f":"LU89-LU95","v":0},{"$f":"LV89-LV95","v":0},{"$f":"LW89-LW95","v":0},{"$f":"LX89-LX95","v":0},{"$f":"LY89-LY95","v":0},{"$f":"LZ89-LZ95","v":0},{"$f":"MA89-MA95","v":0},{"$f":"MB89-MB95","v":0},{"$f":"MC89-MC95","v":0},{"$f":"MD89-MD95","v":0},{"$f":"ME89-ME95","v":0},{"$f":"MF89-MF95","v":0},{"$f":"MG89-MG95","v":0},{"$f":"MH89-MH95","v":0},{"$f":"MI89-MI95","v":0},{"$f":"MJ89-MJ95","v":0},{"$f":"MK89-MK95","v":0},{"$f":"ML89-ML95","v":0},{"$f":"MM89-MM95","v":0},{"$f":"MN89-MN95","v":0},{"$f":"MO89-MO95","v":0},{"$f":"MP89-MP95","v":0},{"$f":"MQ89-MQ95","v":0},{"$f":"MR89-MR95","v":0},{"$f":"MS89-MS95","v":0},{"$f":"MT89-MT95","v":0},{"$f":"MU89-MU95","v":0},{"$f":"MV89-MV95","v":0},{"$f":"MW89-MW95","v":0},{"$f":"MX89-MX95","v":0},{"$f":"MY89-MY95","v":0},{"$f":"MZ89-MZ95","v":0},{"$f":"NA89-NA95","v":0},{"$f":"NB89-NB95","v":0},{"$f":"NC89-NC95","v":0},{"$f":"ND89-ND95","v":0},{"$f":"NE89-NE95","v":0},{"$f":"NF89-NF95","v":0},{"$f":"NG89-NG95","v":0},{"$f":"NH89-NH95","v":0},{"$f":"NI89-NI95","v":0},{"$f":"NJ89-NJ95","v":0},{"$f":"NK89-NK95","v":0},{"$f":"NL89-NL95","v":0},{"$f":"NM89-NM95","v":0},{"$f":"NN89-NN95","v":0},{"$f":"NO89-NO95","v":0},{"$f":"NP89-NP95","v":0},{"$f":"NQ89-NQ95","v":0},{"$f":"NR89-NR95","v":0},{"$f":"NS89-NS95","v":0},{"$f":"NT89-NT95","v":0},{"$f":"NU89-NU95","v":0},{"$f":"NV89-NV95","v":0},{"$f":"NW89-NW95","v":0},{"$f":"NX89-NX95","v":0},{"$f":"NY89-NY95","v":0},{"$f":"NZ89-NZ95","v":0},{"$f":"OA89-OA95","v":0},{"$f":"OB89-OB95","v":0},{"$f":"OC89-OC95","v":0},{"$f":"OD89-OD95","v":0},{"$f":"OE89-OE95","v":0},{"$f":"OF89-OF95","v":0},{"$f":"OG89-OG95","v":0},{"$f":"OH89-OH95","v":0},{"$f":"OI89-OI95","v":0},{"$f":"OJ89-OJ95","v":0},{"$f":"OK89-OK95","v":0},{"$f":"OL89-OL95","v":0},{"$f":"OM89-OM95","v":0},{"$f":"ON89-ON95","v":0},{"$f":"OO89-OO95","v":0},{"$f":"OP89-OP95","v":0},{"$f":"OQ89-OQ95","v":0},{"$f":"OR89-OR95","v":0},{"$f":"OS89-OS95","v":0},{"$f":"OT89-OT95","v":0}]
[null,"Less: Capex",null,null,null,null,null,null,null,null,{"$f":"K68","v":0},{"$f":"L68","v":0},{"$f":"M68","v":0},{"$f":"N68","v":3404.0449104095205},{"$f":"O68","v":3421.9559540327555},{"$f":"P68","v":3439.9612400917144},{"$f":"Q68","v":3458.0612644612829},{"$f":"R68","v":3476.2565256254884},{"$f":"S68","v":3494.5475246912265},{"$f":"T68","v":2227884.3091974924},{"$f":"U68","v":2227884.3091974924},{"$f":"V68","v":2227884.3091974924},{"$f":"W68","v":0},{"$f":"X68","v":0},{"$f":"Y68","v":0},{"$f":"Z68","v":0},{"$f":"AA68","v":0},{"$f":"AB68","v":0},{"$f":"AC68","v":0},{"$f":"AD68","v":0},{"$f":"AE68","v":0},{"$f":"AF68","v":0},{"$f":"AG68","v":0},{"$f":"AH68","v":0},{"$f":"AI68","v":0},{"$f":"AJ68","v":0},{"$f":"AK68","v":0},{"$f":"AL68","v":0},{"$f":"AM68","v":0},{"$f":"AN68","v":0},{"$f":"AO68","v":0},{"$f":"AP68","v":0},{"$f":"AQ68","v":0},{"$f":"AR68","v":0},{"$f":"AS68","v":0},{"$f":"AT68","v":0},{"$f":"AU68","v":0},{"$f":"AV68","v":0},{"$f":"AW68","v":0},{"$f":"AX68","v":0},{"$f":"AY68","v":0},{"$f":"AZ68","v":0},{"$f":"BA68","v":0},{"$f":"BB68","v":0},{"$f":"BC68","v":0},{"$f":"BD68","v":0},{"$f":"BE68","v":0},{"$f":"BF68","v":0},{"$f":"BG68","v":0},{"$f":"BH68","v":0},{"$f":"BI68","v":0},{"$f":"BJ68","v":0},{"$f":"BK68","v":0},{"$f":"BL68","v":0},{"$f":"BM68","v":0},{"$f":"BN68","v":0},{"$f":"BO68","v":0},{"$f":"BP68","v":0},{"$f":"BQ68","v":0},{"$f":"BR68","v":0},{"$f":"BS68","v":0},{"$f":"BT68","v":0},{"$f":"BU68","v":0},{"$f":"BV68","v":0},{"$f":"BW68","v":0},{"$f":"BX68","v":0},{"$f":"BY68","v":0},{"$f":"BZ68","v":0},{"$f":"CA68","v":0},{"$f":"CB68","v":0},{"$f":"CC68","v":0},{"$f":"CD68","v":0},{"$f":"CE68","v":0},{"$f":"CF68","v":0},{"$f":"CG68","v":0},{"$f":"CH68","v":0},{"$f":"CI68","v":0},{"$f":"CJ68","v":0},{"$f":"CK68","v":0},{"$f":"CL68","v":0},{"$f":"CM68","v":0},{"$f":"CN68","v":0},{"$f":"CO68","v":0},{"$f":"CP68","v":0},{"$f":"CQ68","v":0},{"$f":"CR68","v":0},{"$f":"CS68","v":0},{"$f":"CT68","v":0},{"$f":"CU68","v":0},{"$f":"CV68","v":0},{"$f":"CW68","v":0},{"$f":"CX68","v":0},{"$f":"CY68","v":0},{"$f":"CZ68","v":0},{"$f":"DA68","v":0},{"$f":"DB68","v":0},{"$f":"DC68","v":0},{"$f":"DD68","v":0},{"$f":"DE68","v":0},{"$f":"DF68","v":0},{"$f":"DG68","v":0},{"$f":"DH68","v":0},{"$f":"DI68","v":0},{"$f":"DJ68","v":0},{"$f":"DK68","v":0},{"$f":"DL68","v":0},{"$f":"DM68","v":0},{"$f":"DN68","v":0},{"$f":"DO68","v":0},{"$f":"DP68","v":0},{"$f":"DQ68","v":0},{"$f":"DR68","v":0},{"$f":"DS68","v":0},{"$f":"DT68","v":0},{"$f":"DU68","v":0},{"$f":"DV68","v":0},{"$f":"DW68","v":0},{"$f":"DX68","v":0},{"$f":"DY68","v":0},{"$f":"DZ68","v":0},{"$f":"EA68","v":0},{"$f":"EB68","v":0},{"$f":"EC68","v":0},{"$f":"ED68","v":0},{"$f":"EE68","v":0},{"$f":"EF68","v":0},{"$f":"EG68","v":0},{"$f":"EH68","v":0},{"$f":"EI68","v":0},{"$f":"EJ68","v":0},{"$f":"EK68","v":0},{"$f":"EL68","v":0},{"$f":"EM68","v":0},{"$f":"EN68","v":0},{"$f":"EO68","v":0},{"$f":"EP68","v":0},{"$f":"EQ68","v":0},{"$f":"ER68","v":0},{"$f":"ES68","v":0},{"$f":"ET68","v":0},{"$f":"EU68","v":0},{"$f":"EV68","v":0},{"$f":"EW68","v":0},{"$f":"EX68","v":0},{"$f":"EY68","v":0},{"$f":"EZ68","v":0},{"$f":"FA68","v":0},{"$f":"FB68","v":0},{"$f":"FC68","v":0},{"$f":"FD68","v":0},{"$f":"FE68","v":0},{"$f":"FF68","v":0},{"$f":"FG68","v":0},{"$f":"FH68","v":0},{"$f":"FI68","v":0},{"$f":"FJ68","v":0},{"$f":"FK68","v":0},{"$f":"FL68","v":0},{"$f":"FM68","v":0},{"$f":"FN68","v":0},{"$f":"FO68","v":0},{"$f":"FP68","v":0},{"$f":"FQ68","v":0},{"$f":"FR68","v":0},{"$f":"FS68","v":0},{"$f":"FT68","v":0},{"$f":"FU68","v":0},{"$f":"FV68","v":0},{"$f":"FW68","v":0},{"$f":"FX68","v":0},{"$f":"FY68","v":0},{"$f":"FZ68","v":0},{"$f":"GA68","v":0},{"$f":"GB68","v":0},{"$f":"GC68","v":0},{"$f":"GD68","v":0},{"$f":"GE68","v":0},{"$f":"GF68","v":0},{"$f":"GG68","v":0},{"$f":"GH68","v":0},{"$f":"GI68","v":0},{"$f":"GJ68","v":0},{"$f":"GK68","v":0},{"$f":"GL68","v":0},{"$f":"GM68","v":0},{"$f":"GN68","v":0},{"$f":"GO68","v":0},{"$f":"GP68","v":0},{"$f":"GQ68","v":0},{"$f":"GR68","v":0},{"$f":"GS68","v":0},{"$f":"GT68","v":0},{"$f":"GU68","v":0},{"$f":"GV68","v":0},{"$f":"GW68","v":0},{"$f":"GX68","v":0},{"$f":"GY68","v":0},{"$f":"GZ68","v":0},{"$f":"HA68","v":0},{"$f":"HB68","v":0},{"$f":"HC68","v":0},{"$f":"HD68","v":0},{"$f":"HE68","v":0},{"$f":"HF68","v":0},{"$f":"HG68","v":0},{"$f":"HH68","v":0},{"$f":"HI68","v":0},{"$f":"HJ68","v":0},{"$f":"HK68","v":0},{"$f":"HL68","v":0},{"$f":"HM68","v":0},{"$f":"HN68","v":0},{"$f":"HO68","v":0},{"$f":"HP68","v":0},{"$f":"HQ68","v":0},{"$f":"HR68","v":0},{"$f":"HS68","v":0},{"$f":"HT68","v":0},{"$f":"HU68","v":0},{"$f":"HV68","v":0},{"$f":"HW68","v":0},{"$f":"HX68","v":0},{"$f":"HY68","v":0},{"$f":"HZ68","v":0},{"$f":"IA68","v":0},{"$f":"IB68","v":0},{"$f":"IC68","v":0},{"$f":"ID68","v":0},{"$f":"IE68","v":0},{"$f":"IF68","v":0},{"$f":"IG68","v":0},{"$f":"IH68","v":0},{"$f":"II68","v":0},{"$f":"IJ68","v":0},{"$f":"IK68","v":0},{"$f":"IL68","v":0},{"$f":"IM68","v":0},{"$f":"IN68","v":0},{"$f":"IO68","v":0},{"$f":"IP68","v":0},{"$f":"IQ68","v":0},{"$f":"IR68","v":0},{"$f":"IS68","v":0},{"$f":"IT68","v":0},{"$f":"IU68","v":0},{"$f":"IV68","v":0},{"$f":"IW68","v":0},{"$f":"IX68","v":0},{"$f":"IY68","v":0},{"$f":"IZ68","v":0},{"$f":"JA68","v":0},{"$f":"JB68","v":0},{"$f":"JC68","v":0},{"$f":"JD68","v":0},{"$f":"JE68","v":0},{"$f":"JF68","v":0},{"$f":"JG68","v":0},{"$f":"JH68","v":0},{"$f":"JI68","v":0},{"$f":"JJ68","v":0},{"$f":"JK68","v":0},{"$f":"JL68","v":0},{"$f":"JM68","v":0},{"$f":"JN68","v":0},{"$f":"JO68","v":0},{"$f":"JP68","v":0},{"$f":"JQ68","v":0},{"$f":"JR68","v":0},{"$f":"JS68","v":0},{"$f":"JT68","v":0},{"$f":"JU68","v":0},{"$f":"JV68","v":0},{"$f":"JW68","v":0},{"$f":"JX68","v":0},{"$f":"JY68","v":0},{"$f":"JZ68","v":0},{"$f":"KA68","v":0},{"$f":"KB68","v":0},{"$f":"KC68","v":0},{"$f":"KD68","v":0},{"$f":"KE68","v":0},{"$f":"KF68","v":0},{"$f":"KG68","v":0},{"$f":"KH68","v":0},{"$f":"KI68","v":0},{"$f":"KJ68","v":0},{"$f":"KK68","v":0},{"$f":"KL68","v":0},{"$f":"KM68","v":0},{"$f":"KN68","v":0},{"$f":"KO68","v":0},{"$f":"KP68","v":0},{"$f":"KQ68","v":0},{"$f":"KR68","v":0},{"$f":"KS68","v":0},{"$f":"KT68","v":0},{"$f":"KU68","v":0},{"$f":"KV68","v":0},{"$f":"KW68","v":0},{"$f":"KX68","v":0},{"$f":"KY68","v":0},{"$f":"KZ68","v":0},{"$f":"LA68","v":0},{"$f":"LB68","v":0},{"$f":"LC68","v":0},{"$f":"LD68","v":0},{"$f":"LE68","v":0},{"$f":"LF68","v":0},{"$f":"LG68","v":0},{"$f":"LH68","v":0},{"$f":"LI68","v":0},{"$f":"LJ68","v":0},{"$f":"LK68","v":0},{"$f":"LL68","v":0},{"$f":"LM68","v":0},{"$f":"LN68","v":0},{"$f":"LO68","v":0},{"$f":"LP68","v":0},{"$f":"LQ68","v":0},{"$f":"LR68","v":0},{"$f":"LS68","v":0},{"$f":"LT68","v":0},{"$f":"LU68","v":0},{"$f":"LV68","v":0},{"$f":"LW68","v":0},{"$f":"LX68","v":0},{"$f":"LY68","v":0},{"$f":"LZ68","v":0},{"$f":"MA68","v":0},{"$f":"MB68","v":0},{"$f":"MC68","v":0},{"$f":"MD68","v":0},{"$f":"ME68","v":0},{"$f":"MF68","v":0},{"$f":"MG68","v":0},{"$f":"MH68","v":0},{"$f":"MI68","v":0},{"$f":"MJ68","v":0},{"$f":"MK68","v":0},{"$f":"ML68","v":0},{"$f":"MM68","v":0},{"$f":"MN68","v":0},{"$f":"MO68","v":0},{"$f":"MP68","v":0},{"$f":"MQ68","v":0},{"$f":"MR68","v":0},{"$f":"MS68","v":0},{"$f":"MT68","v":0},{"$f":"MU68","v":0},{"$f":"MV68","v":0},{"$f":"MW68","v":0},{"$f":"MX68","v":0},{"$f":"MY68","v":0},{"$f":"MZ68","v":0},{"$f":"NA68","v":0},{"$f":"NB68","v":0},{"$f":"NC68","v":0},{"$f":"ND68","v":0},{"$f":"NE68","v":0},{"$f":"NF68","v":0},{"$f":"NG68","v":0},{"$f":"NH68","v":0},{"$f":"NI68","v":0},{"$f":"NJ68","v":0},{"$f":"NK68","v":0},{"$f":"NL68","v":0},{"$f":"NM68","v":0},{"$f":"NN68","v":0},{"$f":"NO68","v":0},{"$f":"NP68","v":0},{"$f":"NQ68","v":0},{"$f":"NR68","v":0},{"$f":"NS68","v":0},{"$f":"NT68","v":0},{"$f":"NU68","v":0},{"$f":"NV68","v":0},{"$f":"NW68","v":0},{"$f":"NX68","v":0},{"$f":"NY68","v":0},{"$f":"NZ68","v":0},{"$f":"OA68","v":0},{"$f":"OB68","v":0},{"$f":"OC68","v":0},{"$f":"OD68","v":0},{"$f":"OE68","v":0},{"$f":"OF68","v":0},{"$f":"OG68","v":0},{"$f":"OH68","v":0},{"$f":"OI68","v":0},{"$f":"OJ68","v":0},{"$f":"OK68","v":0},{"$f":"OL68","v":0},{"$f":"OM68","v":0},{"$f":"ON68","v":0},{"$f":"OO68","v":0},{"$f":"OP68","v":0},{"$f":"OQ68","v":0},{"$f":"OR68","v":0},{"$f":"OS68","v":0},{"$f":"OT68","v":0}]
[null,"Less : Working capital change",null,null,null,null,null,null,null,null,{"$f":"K114","v":0},{"$f":"L114","v":0},0,0,0,0,0,0,0,0,0,0,60720.675770305868,7689.2412033999863,28525.53517764635,12781.517956925876,12013.550198592478,1405.8876465211943,648.00277245405596,-8381.4449834911793,-14517.271368106085,-15072.044752533184,-21716.536534958788,-8106.9745932361402,3790.8810938195165,7650.5762104887981,28383.161960674479,12717.503586674022,11953.35605214657,1398.4877225681412,644.37286578238127,-8340.1357614643057,-14445.42512581608,-14997.439450618505,-21608.86251211007,-8067.0400916445287,3740.9632617878306,7612.0780378529817,28241.471604475708,12653.781934964805,11893.435474030601,1391.098463222399,640.73472195511567,-8299.0585854828096,-14373.963057190049,-14923.23219458916,-21501.751264983104,-8027.3313547891303,3689.5986401798873,7573.7441897239187,28100.459036087705,12590.349861837662,11833.785410742523,1383.7181146010989,637.08667221774522,-8258.2140193585656,-14302.884977915557,-14849.42274017923,-21395.201738559568,-7987.8490142057126,3636.701828654368,7535.5720744990613,27960.119098971729,12527.204133562278,11774.40271400458,{"$f":"BX114","v":1376.3448209982453},633.42694498760102,-8217.6027358158317,-14232.190816904025,-14776.010957235994,-21289.212996563627,-7948.5938123752567,3582.1827906739636,7497.5589981824451,27820.446546355292,12464.341415994466,11715.284134086847,1368.9766182061285,629.75365914191934,-8177.2255232110329,-14161.880623027231,-14702.996836490187,-21183.784228247838,-7909.5666095877095,3525.9465997586449,7459.7021574002792,27681.436034147468,12401.758267502635,11656.426312699026,1361.6114264020871,626.0648168695916,-8137.0832926908042,-14091.954572294388,-14630.380496769809,-21078.914755624784,-7870.7683912533321,3467.8931718489475,7421.9986319641612,27543.08211340048,12339.451131437847,11597.825775423204,1354.247042573712,622.35829605898471,-8097.1770858174423,-14022.412975499246,-14558.162192685879,-20974.604041173516,-7832.2002756910733,3407.9169830176979,7384.4453769527972,27405.379222286763,12277.416328116393,11539.478923657007,1346.8811324516428,618.63184219060349,-8057.5080826913618,-13953.256286367468,-14486.342322820652,-20870.851696051337,-7793.8635224249156,3345.9067717277503,7347.039214280092,27268.321677560954,12215.65004628434,11481.38202603563,1339.5112219184957,614.88305970288638,-8018.077610603752,-13884.485110235706,{"$f":"EJ114","v":-14414.921438452046},-20767.657488844066,-7755.7595410212962,3281.7452247887195,7309.7768237175333,27131.903665472499,12154.148334029946,11423.531209298933,1332.1346878596378,611.10940279744682,-7978.8871532530029,-13816.10021329904,-14343.900252847452,-20665.021354889308,-7717.8899005023632,3215.3086461188941,7272.6547333340059,26996.119232093944,12092.907089108019,11365.922448567188,1324.7487484195299,607.3081656460854,-7939.9383605621842,-13748.102532461926,-14273.279651165227,-20562.94340621087,-7680.2563393732344,3146.4666073704575,7235.6693093160575,26860.962273026176,12031.922048637702,11308.551556987572,1317.3504526250181,603.47647196185426,4426.7938577946043,-14490.742197867905,-15229.668714255706,-22411.234863265316,-8199.1953954275959,3988.3008447989996,8600.930101557642,31052.557355279067,14390.501411270845,13705.90623874031,2281.0287170204392,1470.4865816226666,-8466.7248438099778,-15355.895243106177,-16138.935498534003,-23749.236431790705,-8688.7485792789084,4231.4389768429537,9114.331857235069,32906.3050711736,15249.53577754779,14524.070395911389,2417.1353798866476,1558.204086706246,-8972.2522198505467,-16272.70160209958,-17102.489178240474,-25167.120082739522,-9207.5320980218821,4489.365995619024,{"$f":"GV114","v":9658.3789347801649},34870.715794530304,16159.849442405975,15391.073905596786,2561.3630202499917,1651.153747038712,-9507.963765522145,-17244.245219911812,-18123.570922873929,-26669.655001701118,-9757.2912651141814,4762.9796461662481,10234.900552238905,36952.395741299726,17124.503454733873,16309.832152104209,2714.1961626110715,1749.6476249321422,-10075.661749681283,-18273.794169065106,-19205.615415674722,-28261.895109585268,-10339.875606396192,5053.2320744182944,10845.835112090848,39158.34549517477,18146.741587090146,17283.434547239653,2876.1482382528775,1854.0163935102755,-10677.256054553145,-19364.811642996327,-20352.262407442235,-29949.196062309842,-10957.245082692738,5361.1331186029711,11493.236718274027,41495.983549851881,19230.001242956467,18315.154918399057,3047.7633097213984,1964.6104465201206,-11314.77060142142,-20520.967605892423,-21567.368960183579,-31737.233265435178,-11611.476683977467,5687.7537995026651,12179.282082193691,43973.17125666971,20377.925015066314,19408.462516740954,3229.6178981759294,2081.8010743176856,-11990.350160007307,-21746.151138093439,-22855.022421782545,-33632.020964341471,-12304.771417287091,6034.2300215767609,12906.277840930343,46598.239261520066,21594.37293367341,20567.033682454727,{"$f":"JH114","v":3422.3229197451728},2205.9817099739739,-12706.267564451729,-23044.48351859473,-24219.554175332974,-35639.932474164583,-13039.461711897355,6401.7664976682572,13676.668312251393,49380.015519933964,22883.435445943032,21794.764206346968,3626.525737392134,2337.5692496796837,-13464.931360176561,-24420.332088657451,-25665.554209391645,-37767.721617537609,-13818.019266676623,6791.6409107856161,14493.043712495957,52327.854984553778,24249.447170107742,23095.78242930866,3842.9123351763119,2477.0054518823745,-14268.893907357793,-25878.324943165178,-27197.886558163591,-40022.545442250048,-14643.063366020724,8860.1228285273537,15358.148864961127,55451.671064824404,25697.001470634859,24474.4631237094,4072.2096222150722,2624.7584198441182,-15120.859968273086,-27423.36649914927,-28821.705663560773,-42411.988295241841,-15517.369692350447,9388.93948423033,16274.892428064253,58761.968964697793,27230.965903411561,25935.442203391256,4315.1878740798275,2781.324172598921,-16023.69580742027,-29060.653993855871,-30542.473714176682,-44944.087333909527,-16443.879664821667,-106255.40205280518,0,0,0,0,0,0,0,0,{"$f":"LT114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-tax cash flow",null,null,null,null,null,null,null,null,{"$f":"K118-K119-K120-0.0000001","v":-9.9999999999999995E-8},{"$f":"L118-L119-L120","v":0},0,-3404.0449104095205,-3421.9559540327555,-3439.9612400917144,-3458.0612644612829,-3476.2565256254884,-3494.5475246912265,-2227884.3091974924,-2227884.3091974924,-2227884.3091974924,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687053,123136.40795339172,123784.4107258458,115402.9657423546,100885.69437424852,85813.649621715333,64097.113086756544,55990.138493520404,59781.019587339921,67431.595797828704,95814.757758503183,108532.2613451772,120485.61739732376,121884.10511989187,122528.47798567425,114188.34222420995,99742.917098393853,84745.477647775348,63136.615135665292,55069.575044020756,58810.538305808608,66422.61634366159,94664.087948137298,107317.86988310209,119211.30535713272,120602.40382035507,121243.13854231019,112944.07995682738,98570.116899637331,83646.884705048171,62145.133440065067,54117.802085275936,57807.400725455838,65381.144915179757,93481.603951267462,106071.95381310511,117905.73922384763,119289.45733844869,119926.54401066643,111668.32999130787,97365.445013392309,82516.022273213079,61120.820534653525,53132.97152044782,56769.673349102181,64305.245423601256,92265.364522573014,104792.56865613528,{"$f":"BX118-BX119-BX120","v":116566.97137013986},117943.31619113812,118576.74313612572,110359.1404003099,96126.949583405862,81350.938626169853,60061.725629606226,52113.131817230962,55695.314607904933,63192.873606087378,91013.320152442655,103477.66156843711,115192.94570252395,116561.92232073005,117191.67597987197,109014.45045666094,94852.569833633708,80149.572997143536,58965.788768895676,51056.222159307988,54582.168759066619,62041.870916466898,89723.30695061438,102125.06521811702,113781.49153081603,115143.10295721813,115769.16777408771,107632.08448139692,93540.129909102514,78909.749412332705,57830.834656707906,49960.066265454581,53427.959437303551,60849.958069267712,88393.040182668192,100732.49131410605,112330.31708952926,113684.56413210298,114306.92242816197,106209.7453423445,92187.332366845279,77629.170174159401,56654.566132985885,48822.365857294797,52230.282840312488,59614.728217265292,87020.107439552041,99297.523767668448,110837.00269132544,112183.8838237771,112802.5156659677,104745.00758327635,90791.751296908871,76305.408974088205,55434.557278036875,47640.693755611945,50986.600527339695,58333.63974161978,85601.961419180749,97817.611465465103,109298.99349150073,110638.50471341923,111253.38777312213,103235.31016251838,{"$f":"EJ118-EJ119-EJ120","v":89350.825052282686},74935.903613830655,54168.246124986603,46412.486583965278,49694.231808754019,57004.008632471574,84135.912297944073,96290.060631974018,107713.59184127295,109045.7265291326,109656.83593193004,101677.94877867703,87861.848565377994,73517.948312530527,52852.926957641212,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV118-GV119-GV120","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH118-JH119-JH120","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,0,0,0,0,0,0,0,0,{"$f":"LT118-LT119-LT120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF118-OF119-OF120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EGP)",null,null,null,null,null,{"$f":"XIRR(K122:OT122,K2:OT2)","v":0.17002221941947934},{"$f":"(1+IRR(K122:OT122,0.01))^12-1","v":0.17011044886294391}]
[]
[null,"Pre-trax cash flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K122/K55","v":-6.8846229220452789E-9},{"$f":"L122/L55","v":0},{"$f":"M122/M55","v":0},{"$f":"N122/N55","v":-234.35565617876955},{"$f":"O122/O55","v":-235.58876399363231},{"$f":"P122/P55","v":-236.82836004482721},{"$f":"Q122/Q55","v":-238.07447847147031},{"$f":"R122/R55","v":-239.32715359230721},{"$f":"S122/S55","v":-240.58641990665808},{"$f":"T122/T55","v":-153381.43382766069},{"$f":"U122/U55","v":-153381.43382766069},{"$f":"V122/V55","v":-153381.43382766069},{"$f":"W122/W55","v":0},{"$f":"X122/X55","v":3964.500899650991},{"$f":"Y122/Y55","v":4466.5375334959026},{"$f":"Z122/Z55","v":6328.992264773924},{"$f":"AA122/AA55","v":7163.5076715329205},{"$f":"AB122/AB55","v":7947.8818565385081},{"$f":"AC122/AC55","v":8039.673371845839},{"$f":"AD122/AD55","v":8081.9819848805246},{"$f":"AE122/AE55","v":7534.7508192867508},{"$f":"AF122/AF55","v":6586.9067008015027},{"$f":"AG122/AG55","v":5602.8409896913045},{"$f":"AH122/AH55","v":4184.951159943218},{"$f":"AI122/AI55","v":3466.8514430354476},{"$f":"AJ122/AJ55","v":3701.578877974815},{"$f":"AK122/AK55","v":4175.2946409471679},{"$f":"AL122/AL55","v":5932.7506617544877},{"$f":"AM122/AM55","v":6720.2053251568959},{"$f":"AN122/AN55","v":7460.3447638778161},{"$f":"AO122/AO55","v":7546.9376766567993},{"$f":"AP122/AP55","v":7586.8365777793442},{"$f":"AQ122/AQ55","v":7070.4240008915367},{"$f":"AR122/AR55","v":6175.9782236500378},{"$f":"AS122/AS55","v":5247.3522905809377},{"$f":"AT122/AT55","v":3909.3538823231511},{"$f":"AU122/AU55","v":3233.7555096792557},{"$f":"AV122/AV55","v":3453.4296319081618},{"$f":"AW122/AW55","v":3900.4205388715563},{"$f":"AX122/AX55","v":5558.7956821229909},{"$f":"AY122/AY55","v":6301.8418563083333},{"$f":"AZ122/AZ55","v":7000.239518945411},{"$f":"BA122/BA55","v":7081.9265905517514},{"$f":"BB122/BB55","v":7119.5513486093341},{"$f":"BC122/BC55","v":6632.2200698677916},{"$f":"BD122/BD55","v":5788.1626716591009},{"$f":"BE122/BE55","v":4911.8514908864208},{"$f":"BF122/BF55","v":3649.2413006804682},{"$f":"BG122/BG55","v":3013.7510352494405},{"$f":"BH122/BH55","v":3219.2200545561659},{"$f":"BI122/BI55","v":3640.9921612009975},{"$f":"BJ122/BJ55","v":5205.8707085142705},{"$f":"BK122/BK55","v":5907.011155247038},{"$f":"BL122/BL55","v":6566.0194973882699},{"$f":"BM122/BM55","v":6643.0769856765264},{"$f":"BN122/BN55","v":6678.5555258972545},{"$f":"BO122/BO55","v":6218.6661717262214},{"$f":"BP122/BP55","v":5422.1568393382649},{"$f":"BQ122/BQ55","v":4595.2115194682301},{"$f":"BR122/BR55","v":3403.7401569145436},{"$f":"BS122/BS55","v":2806.0996752926908},{"$f":"BT122/BT55","v":2998.1639910743902},{"$f":"BU122/BU55","v":3396.1384642931298},{"$f":"BV122/BV55","v":4872.7899460303279},{"$f":"BW122/BW55","v":5534.3863605652487},{"$f":"BX122/BX55","v":6156.2252430342705},{"$f":"BY122/BY55","v":6228.9138325254053},{"$f":"BZ122/BZ55","v":6262.3668673131788},{"$f":"CA122/CA55","v":5828.3724621671608},{"$f":"CB122/CB55","v":5076.7309693767829},{"$f":"CC122/CC55","v":4296.3688258203183},{"$f":"CD122/CD55","v":3172.0264077813845},{"$f":"CE122/CE55","v":2610.1046962562968},{"$f":"CF122/CF55","v":2789.5195922479274},{"$f":"CG122/CG55","v":3165.0374947268592},{"$f":"CH122/CH55","v":4558.4344304024771},{"$f":"CI122/CI55","v":5182.7153924396125},{"$f":"CJ122/CJ55","v":5769.479554754771},{"$f":"CK122/CK55","v":5838.045234376109},{"$f":"CL122/CL55","v":5869.5866698241971},{"$f":"CM122/CM55","v":5460.0274283006838},{"$f":"CN122/CN55","v":4750.7246128102806},{"$f":"CO122/CO55","v":4014.319799786253},{"$f":"CP122/CP55","v":2953.3224509309343},{"$f":"CQ122/CQ55","v":2425.1086301121113},{"$f":"CR122/CR55","v":2592.5868172311762},{"$f":"CS122/CS55","v":2946.9136223663122},{"$f":"CT122/CT55","v":4261.7482611463574},{"$f":"CU122/CU55","v":4850.8167376435322},{"$f":"CV122/CV55","v":5404.4828502475721},{"$f":"CW122/CW55","v":5469.1577416001628},{"$f":"CX122/CX55","v":5498.8950610920474},{"$f":"CY122/CY55","v":5112.3934735779394},{"$f":"CZ122/CZ55","v":4443.0427225218573},{"$f":"DA122/DA55","v":3748.1173930716441},{"$f":"DB122/DB55","v":2746.894507293679},{"$f":"DC122/DC55","v":2250.4910611732503},{"$f":"DD122/DD55","v":2406.7050770410865},{"$f":"DE122/DE55","v":2741.0349293780719},{"$f":"DF122/DF55","v":3981.7350470284186},{"$f":"DG122/DG55","v":4537.5754721298317},{"$f":"DH122/DH55","v":5060.0087911320998},{"$f":"DI122/DI55","v":5121.0119300738879},{"$f":"DJ122/DJ55","v":5149.0465562628488},{"$f":"DK122/DK55","v":4784.3027515699932},{"$f":"DL122/DL55","v":4152.6519669259906},{"$f":"DM122/DM55","v":3496.8679311789383},{"$f":"DN122/DN55","v":2552.0501510042059},{"$f":"DO122/DO55","v":2085.6665376527676},{"$f":"DP122/DP55","v":2231.2510108705187},{"$f":"DQ122/DQ55","v":2546.7107464116616},{"$f":"DR122/DR55","v":3717.4545518773598},{"$f":"DS122/DS55","v":4241.9395077934832},{"$f":"DT122/DT55","v":4734.9001546283544},{"$f":"DU122/DU55","v":4792.4382288044653},{"$f":"DV122/DV55","v":4818.8658651905189},{"$f":"DW122/DW55","v":4474.6532345683772},{"$f":"DX122/DX55","v":3878.5772514250589},{"$f":"DY122/DY55","v":3259.728105031721},{"$f":"DZ122/DZ55","v":2368.1359785460318},{"$f":"EA122/EA55","v":1930.0826009333582},{"$f":"EB122/EB55","v":2065.636387735552},{"$f":"EC122/EC55","v":2363.289327648642},{"$f":"ED122/ED55","v":3468.019529448331},{"$f":"EE122/EE55","v":3962.9160507788347},{"$f":"EF122/EF55","v":4428.0649379213519},{"$f":"EG122/EG55","v":4482.3329827244424},{"$f":"EH122/EH55","v":4507.2439359785903},{"$f":"EI122/EI55","v":4182.4050037718853},{"$f":"EJ122/EJ55","v":3619.898435927721},{"$f":"EK122/EK55","v":3035.9021321606256},{"$f":"EL122/EL55","v":2194.5354092707107},{"$f":"EM122/EM55","v":1783.2179259135357},{"$f":"EN122/EN55","v":1909.3061263924608},{"$f":"EO122/EO55","v":2190.1556568932419},{"$f":"EP122/EP55","v":3232.5927366842848},{"$f":"EQ122/EQ55","v":3699.5682594079944},{"$f":"ER122/ER55","v":4138.4726820960968},{"$f":"ES122/ES55","v":4189.6547373997928},{"$f":"ET122/ET55","v":4213.1342215207578},{"$f":"EU122/EU55","v":3906.5767485704173},{"$f":"EV122/EV55","v":3375.747237378393},{"$f":"EW122/EW55","v":2824.6390778937821},{"$f":"EX122/EX55","v":2030.6666098865244},{"$f":"EY122/EY55","v":1644.58056616964},{"$f":"EZ122/EZ55","v":1761.7364268583153},{"$f":"FA122/FA55","v":2026.729377318539},{"$f":"FB122/FB55","v":3010.3841153194244},{"$f":"FC122/FC55","v":3451.0120904790579},{"$f":"FD122/FD55","v":3865.1510032673968},{"$f":"FE122/FE55","v":3913.4207331437728},{"$f":"FF122/FF55","v":3935.5491564711601},{"$f":"FG122/FG55","v":3646.2424631403283},{"$f":"FH122/FH55","v":3145.3043068700345},{"$f":"FI122/FI55","v":2625.2303275334389},{"$f":"FJ122/FJ55","v":1875.9805359294294},{"$f":"FK122/FK55","v":1513.7062980258738},{"$f":"FL122/FL55","v":1622.4330072448349},{"$f":"FM122/FM55","v":1872.4628378986033},{"$f":"FN122/FN55","v":2800.6481323363923},{"$f":"FO122/FO55","v":3216.4133233169869},{"$f":"FP122/FP55","v":3607.1823192262655},{"$f":"FQ122/FQ55","v":3652.7035967337129},{"$f":"FR122/FR55","v":3673.5568327838851},{"$f":"FS122/FS55","v":3826.5254762207078},{"$f":"FT122/FT55","v":3325.795320806405},{"$f":"FU122/FU55","v":2799.5314291391001},{"$f":"FV122/FV55","v":2025.1072510759211},{"$f":"FW122/FW55","v":1651.8313919638119},{"$f":"FX122/FX55","v":1782.530550971655},{"$f":"FY122/FY55","v":2064.3885087094136},{"$f":"FZ122/FZ55","v":3082.0005919780019},{"$f":"GA122/GA55","v":3553.5864891670249},{"$f":"GB122/GB55","v":4002.7377665035233},{"$f":"GC122/GC55","v":4077.4885304475433},{"$f":"GD122/GD55","v":4125.6773123447338},{"$f":"GE122/GE55","v":3848.2173463845829},{"$f":"GF122/GF55","v":3344.9948784246308},{"$f":"GG122/GG55","v":2816.1116825416179},{"$f":"GH122/GH55","v":2037.8340777412448},{"$f":"GI122/GI55","v":1662.5626620456808},{"$f":"GJ122/GJ55","v":1794.0684084915677},{"$f":"GK122/GK55","v":2077.3259529819002},{"$f":"GL122/GL55","v":3099.9965468018213},{"$f":"GM122/GM55","v":3573.9255332186099},{"$f":"GN122/GN55","v":4025.3083203271149},{"$f":"GO122/GO55","v":4100.42867397804},{"$f":"GP122/GP55","v":4148.8549404700643},{"$f":"GQ122/GQ55","v":3870.012983412581},{"$f":"GR122/GR55","v":3364.2857869230597},{"$f":"GS122/GS55","v":2832.770239192007},{"$f":"GT122/GT55","v":2050.6200225668331},{"$f":"GU122/GU55","v":1673.3433209820614},{"$f":"GV122/GV55","v":1805.659645125789},{"$f":"GW122/GW55","v":2090.3237155278066},{"$f":"GX122/GX55","v":3118.0779549227286},{"$f":"GY122/GY55","v":3594.3616615801511},{"$f":"GZ122/GZ55","v":4047.9870344725218},{"$f":"HA122/HA55","v":4123.4787943263364},{"$f":"HB122/HB55","v":4172.1437048320749},{"$f":"HC122/HC55","v":3891.912862264699},{"$f":"HD122/HD55","v":3383.6684593003661},{"$f":"HE122/HE55","v":2849.5074469852721},{"$f":"HF122/HF55","v":2063.4653378210619},{"$f":"HG122/HG55","v":1684.173574603876},{"$f":"HH122/HH55","v":1817.3044863396481},{"$f":"HI122/HI55","v":2103.38205611076},{"$f":"HJ122/HJ55","v":3136.2452008903083},{"$f":"HK122/HK55","v":3614.8953164300847},{"$f":"HL122/HL55","v":4070.7744059858742},{"$f":"HM122/HM55","v":4146.6393973571876},{"$f":"HN122/HN55","v":4195.5441168453399},{"$f":"HO122/HO55","v":3913.9174598521713},{"$f":"HP122/HP55","v":3403.1433101961602},{"$f":"HQ122/HQ55","v":2866.323655131418},{"$f":"HR122/HR55","v":2076.3702766095712},{"$f":"HS122/HS55","v":1695.0536293678413},{"$f":"HT122/HT55","v":1829.003158319809},{"$f":"HU122/HU55","v":2116.5012353841848},{"$f":"HV122/HV55","v":3154.4986707623916},{"$f":"HW122/HW55","v":3635.5269417395621},{"$f":"HX122/HX55","v":4093.6709339767335},{"$f":"HY122/HY55","v":4169.9109910404804},{"$f":"HZ122/HZ55","v":4219.0566900550102},{"$f":"IA122/IA55","v":3936.0272550430464},{"$f":"IB122/IB55","v":3422.7107558950156},{"$f":"IC122/IC55","v":2883.2192141578266},{"$f":"ID122/ID55","v":2089.335092875242},{"$f":"IE122/IE55","v":1705.9836923555908},{"$f":"IF122/IF55","v":1840.7558879738665},{"$f":"IG122/IG55","v":2129.6815148917103},{"$f":"IH122/IH55","v":3172.8387521085151},{"$f":"II122/II55","v":3656.2569832772951},{"$f":"IJ122/IJ55","v":4116.677119624278},{"$f":"IK122/IK55","v":4193.2940854576154},{"$f":"IL122/IL55","v":4242.6819401432904},{"$f":"IM122/IM55","v":3958.2427286677789},{"$f":"IN122/IN55","v":3442.3712143304674},{"$f":"IO122/IO55","v":2900.1944759116268},{"$f":"IP122/IP55","v":2102.3600413981499},{"$f":"IQ122/IQ55","v":1716.9639712727728},{"$f":"IR122/IR55","v":1852.5629029298798},{"$f":"IS122/IS55","v":2142.9231570675365},{"$f":"IT122/IT55","v":3191.2658340133662},{"$f":"IU122/IU55","v":3677.0858886144019},{"$f":"IV122/IV55","v":4139.7934661834606},{"$f":"IW122/IW55","v":4216.7891928078488},{"$f":"IX122/IX55","v":4266.4203849358864},{"$f":"IY122/IY55","v":3980.5643635248025},{"$f":"IZ122/IZ55","v":3462.1251050890205},{"$f":"JA122/JA55","v":2917.2497935620108},{"$f":"JB122/JB55","v":2115.4453777954723},{"$f":"JC122/JC55","v":1727.994674448086},{"$f":"JD122/JD55","v":1864.4244315358849},{"$f":"JE122/JE55","v":2156.2264252367595},{"$f":"JF122/JF55","v":3209.7803070801842},{"$f":"JG122/JG55","v":3698.014107129221},{"$f":"JH122/JH55","v":4163.0204789911731},{"$f":"JI122/JI55","v":4240.3968274146355},{"$f":"JJ122/JJ55","v":4290.2725444084735},{"$f":"JK122/JK55","v":4002.9926443860732},{"$f":"JL122/JL55","v":3481.9728494140973},{"$f":"JM122/JM55","v":2934.3855216025436},{"$f":"JN122/JN55","v":2128.591358521353},{"$f":"JO122/JO55","v":1739.0760108322897},{"$f":"JP122/JP55","v":1876.3407028593526},{"$f":"JQ122/JQ55","v":2169.5915836156673},{"$f":"JR122/JR55","v":3228.382563434157},{"$f":"JS122/JS55","v":3719.0420900121171},{"$f":"JT122/JT55","v":4186.3586654723968},{"$f":"JU122/JU55","v":4264.1175057319833},{"$f":"JV122/JV55","v":4314.2389406931125},{"$f":"JW122/JW55","v":4025.5280580026265},{"$f":"JX122/JX55","v":3501.9148702099892},{"$f":"JY122/JY55","v":2951.6020158534247},{"$f":"JZ122/JZ55","v":2141.7982408667199},{"$f":"KA122/KA55","v":1750.2081899971492},{"$f":"KB122/KB55","v":1888.3119466866046},{"$f":"KC122/KC55","v":2183.0188973119807},{"$f":"KD122/KD55","v":3247.0729967257807},{"$f":"KE122/KE55","v":3740.1702902702614},{"$f":"KF122/KF55","v":4209.8085351463269},{"$f":"KG122/KG55","v":4287.9517463507464},{"$f":"KH122/KH55","v":4338.3200980847096},{"$f":"KI122/KI55","v":4048.1710931100865},{"$f":"KJ122/KJ55","v":3521.9515920457784},{"$f":"KK122/KK55","v":2968.8996334637186},{"$f":"KL122/KL55","v":2155.066282959061},{"$f":"KM122/KM55","v":1857.308776805032},{"$f":"KN122/KN55","v":2037.4738154787397},{"$f":"KO122/KO55","v":2349.7721365926686},{"$f":"KP122/KP55","v":3477.3470760448736},{"$f":"KQ122/KQ55","v":3999.8794780617836},{"$f":"KR122/KR55","v":4497.5523298425805},{"$f":"KS122/KS55","v":4580.3581575125536},{"$f":"KT122/KT55","v":4633.7309731464147},{"$f":"KU122/KU55","v":4326.2577728661372},{"$f":"KV122/KV55","v":3768.620821155424},{"$f":"KW122/KW55","v":3182.5495198864842},{"$f":"KX122/KX55","v":2320.1283481575197},{"$f":"KY122/KY55","v":2004.5923714174298},{"$f":"KZ122/KZ55","v":2195.5105649931529},{"$f":"LA122/LA55","v":2526.4502912768344},{"$f":"LB122/LB55","v":3721.3380615660931},{"$f":"LC122/LC55","v":4275.0626678790295},{"$f":"LD122/LD55","v":4802.4436125933535},{"$f":"LE122/LE55","v":4890.190250564865},{"$f":"LF122/LF55","v":4946.7467325480475},{"$f":"LG122/LG55","v":4620.9149319386361},{"$f":"LH122/LH55","v":4029.9847662948127},{"$f":"LI122/LI55","v":3408.9227263659636},{"$f":"LJ122/LJ55","v":2495.0129093827391},{"$f":"LK122/LK55","v":2160.6369336660664},{"$f":"LL122/LL55","v":0},{"$f":"LM122/LM55","v":0},{"$f":"LN122/LN55","v":0},{"$f":"LO122/LO55","v":0},{"$f":"LP122/LP55","v":0},{"$f":"LQ122/LQ55","v":0},{"$f":"LR122/LR55","v":0},{"$f":"LS122/LS55","v":0},{"$f":"LT122/LT55","v":0},{"$f":"LU122/LU55","v":0},{"$f":"LV122/LV55","v":0},{"$f":"LW122/LW55","v":0},{"$f":"LX122/LX55","v":0},{"$f":"LY122/LY55","v":0},{"$f":"LZ122/LZ55","v":0},{"$f":"MA122/MA55","v":0},{"$f":"MB122/MB55","v":0},{"$f":"MC122/MC55","v":0},{"$f":"MD122/MD55","v":0},{"$f":"ME122/ME55","v":0},{"$f":"MF122/MF55","v":0},{"$f":"MG122/MG55","v":0},{"$f":"MH122/MH55","v":0},{"$f":"MI122/MI55","v":0},{"$f":"MJ122/MJ55","v":0},{"$f":"MK122/MK55","v":0},{"$f":"ML122/ML55","v":0},{"$f":"MM122/MM55","v":0},{"$f":"MN122/MN55","v":0},{"$f":"MO122/MO55","v":0},{"$f":"MP122/MP55","v":0},{"$f":"MQ122/MQ55","v":0},{"$f":"MR122/MR55","v":0},{"$f":"MS122/MS55","v":0},{"$f":"MT122/MT55","v":0},{"$f":"MU122/MU55","v":0},{"$f":"MV122/MV55","v":0},{"$f":"MW122/MW55","v":0},{"$f":"MX122/MX55","v":0},{"$f":"MY122/MY55","v":0},{"$f":"MZ122/MZ55","v":0},{"$f":"NA122/NA55","v":0},{"$f":"NB122/NB55","v":0},{"$f":"NC122/NC55","v":0},{"$f":"ND122/ND55","v":0},{"$f":"NE122/NE55","v":0},{"$f":"NF122/NF55","v":0},{"$f":"NG122/NG55","v":0},{"$f":"NH122/NH55","v":0},{"$f":"NI122/NI55","v":0},{"$f":"NJ122/NJ55","v":0},{"$f":"NK122/NK55","v":0},{"$f":"NL122/NL55","v":0},{"$f":"NM122/NM55","v":0},{"$f":"NN122/NN55","v":0},{"$f":"NO122/NO55","v":0},{"$f":"NP122/NP55","v":0},{"$f":"NQ122/NQ55","v":0},{"$f":"NR122/NR55","v":0},{"$f":"NS122/NS55","v":0},{"$f":"NT122/NT55","v":0},{"$f":"NU122/NU55","v":0},{"$f":"NV122/NV55","v":0},{"$f":"NW122/NW55","v":0},{"$f":"NX122/NX55","v":0},{"$f":"NY122/NY55","v":0},{"$f":"NZ122/NZ55","v":0},{"$f":"OA122/OA55","v":0},{"$f":"OB122/OB55","v":0},{"$f":"OC122/OC55","v":0},{"$f":"OD122/OD55","v":0},{"$f":"OE122/OE55","v":0},{"$f":"OF122/OF55","v":0},{"$f":"OG122/OG55","v":0},{"$f":"OH122/OH55","v":0},{"$f":"OI122/OI55","v":0},{"$f":"OJ122/OJ55","v":0},{"$f":"OK122/OK55","v":0},{"$f":"OL122/OL55","v":0},{"$f":"OM122/OM55","v":0},{"$f":"ON122/ON55","v":0},{"$f":"OO122/OO55","v":0},{"$f":"OP122/OP55","v":0},{"$f":"OQ122/OQ55","v":0},{"$f":"OR122/OR55","v":0},{"$f":"OS122/OS55","v":0},{"$f":"OT122/OT55","v":0}]
[null,"Pre-tax IRR (EURO)",null,null,null,null,null,{"$f":"XIRR(K125:OT125,K2:OT2)","v":0.10665331482887272}]
[]
["Capital Assets and Taxes"]
[null,"Plant balance",null,null,null,null,null,null,null,null,{"$f":"J129+K68","v":0},{"$f":"K129+L68","v":0},{"$f":"L129+M68","v":0},{"$f":"M129+N68","v":3404.0449104095205},{"$f":"N129+O68","v":6826.000864442276},{"$f":"O129+P68","v":10265.96210453399},{"$f":"P129+Q68","v":13724.023368995273},{"$f":"Q129+R68","v":17200.279894620762},{"$f":"R129+S68","v":20694.827419311987},{"$f":"S129+T68","v":2248579.1366168046},{"$f":"T129+U68","v":4476463.4458142966},{"$f":"U129+V68","v":6704347.7550117895},{"$f":"V129+W68","v":6704347.7550117895},{"$f":"W129+X68","v":6704347.7550117895},{"$f":"X129+Y68","v":6704347.7550117895},{"$f":"Y129+Z68","v":6704347.7550117895},{"$f":"Z129+AA68","v":6704347.7550117895},{"$f":"AA129+AB68","v":6704347.7550117895},{"$f":"AB129+AC68","v":6704347.7550117895},{"$f":"AC129+AD68","v":6704347.7550117895},{"$f":"AD129+AE68","v":6704347.7550117895},{"$f":"AE129+AF68","v":6704347.7550117895},{"$f":"AF129+AG68","v":6704347.7550117895},{"$f":"AG129+AH68","v":6704347.7550117895},{"$f":"AH129+AI68","v":6704347.7550117895},{"$f":"AI129+AJ68","v":6704347.7550117895},{"$f":"AJ129+AK68","v":6704347.7550117895},{"$f":"AK129+AL68","v":6704347.7550117895},{"$f":"AL129+AM68","v":6704347.7550117895},{"$f":"AM129+AN68","v":6704347.7550117895},{"$f":"AN129+AO68","v":6704347.7550117895},{"$f":"AO129+AP68","v":6704347.7550117895},{"$f":"AP129+AQ68","v":6704347.7550117895},{"$f":"AQ129+AR68","v":6704347.7550117895},{"$f":"AR129+AS68","v":6704347.7550117895},{"$f":"AS129+AT68","v":6704347.7550117895},{"$f":"AT129+AU68","v":6704347.7550117895},{"$f":"AU129+AV68","v":6704347.7550117895},{"$f":"AV129+AW68","v":6704347.7550117895},{"$f":"AW129+AX68","v":6704347.7550117895},{"$f":"AX129+AY68","v":6704347.7550117895},{"$f":"AY129+AZ68","v":6704347.7550117895},{"$f":"AZ129+BA68","v":6704347.7550117895},{"$f":"BA129+BB68","v":6704347.7550117895},{"$f":"BB129+BC68","v":6704347.7550117895},{"$f":"BC129+BD68","v":6704347.7550117895},{"$f":"BD129+BE68","v":6704347.7550117895},{"$f":"BE129+BF68","v":6704347.7550117895},{"$f":"BF129+BG68","v":6704347.7550117895},{"$f":"BG129+BH68","v":6704347.7550117895},{"$f":"BH129+BI68","v":6704347.7550117895},{"$f":"BI129+BJ68","v":6704347.7550117895},{"$f":"BJ129+BK68","v":6704347.7550117895},{"$f":"BK129+BL68","v":6704347.7550117895},{"$f":"BL129+BM68","v":6704347.7550117895},{"$f":"BM129+BN68","v":6704347.7550117895},{"$f":"BN129+BO68","v":6704347.7550117895},{"$f":"BO129+BP68","v":6704347.7550117895},{"$f":"BP129+BQ68","v":6704347.7550117895},{"$f":"BQ129+BR68","v":6704347.7550117895},{"$f":"BR129+BS68","v":6704347.7550117895},{"$f":"BS129+BT68","v":6704347.7550117895},{"$f":"BT129+BU68","v":6704347.7550117895},{"$f":"BU129+BV68","v":6704347.7550117895},{"$f":"BV129+BW68","v":6704347.7550117895},{"$f":"BW129+BX68","v":6704347.7550117895},{"$f":"BX129+BY68","v":6704347.7550117895},{"$f":"BY129+BZ68","v":6704347.7550117895},{"$f":"BZ129+CA68","v":6704347.7550117895},{"$f":"CA129+CB68","v":6704347.7550117895},{"$f":"CB129+CC68","v":6704347.7550117895},{"$f":"CC129+CD68","v":6704347.7550117895},{"$f":"CD129+CE68","v":6704347.7550117895},{"$f":"CE129+CF68","v":6704347.7550117895},{"$f":"CF129+CG68","v":6704347.7550117895},{"$f":"CG129+CH68","v":6704347.7550117895},{"$f":"CH129+CI68","v":6704347.7550117895},{"$f":"CI129+CJ68","v":6704347.7550117895},{"$f":"CJ129+CK68","v":6704347.7550117895},{"$f":"CK129+CL68","v":6704347.7550117895},{"$f":"CL129+CM68","v":6704347.7550117895},{"$f":"CM129+CN68","v":6704347.7550117895},{"$f":"CN129+CO68","v":6704347.7550117895},{"$f":"CO129+CP68","v":6704347.7550117895},{"$f":"CP129+CQ68","v":6704347.7550117895},{"$f":"CQ129+CR68","v":6704347.7550117895},{"$f":"CR129+CS68","v":6704347.7550117895},{"$f":"CS129+CT68","v":6704347.7550117895},{"$f":"CT129+CU68","v":6704347.7550117895},{"$f":"CU129+CV68","v":6704347.7550117895},{"$f":"CV129+CW68","v":6704347.7550117895},{"$f":"CW129+CX68","v":6704347.7550117895},{"$f":"CX129+CY68","v":6704347.7550117895},{"$f":"CY129+CZ68","v":6704347.7550117895},{"$f":"CZ129+DA68","v":6704347.7550117895},{"$f":"DA129+DB68","v":6704347.7550117895},{"$f":"DB129+DC68","v":6704347.7550117895},{"$f":"DC129+DD68","v":6704347.7550117895},{"$f":"DD129+DE68","v":6704347.7550117895},{"$f":"DE129+DF68","v":6704347.7550117895},{"$f":"DF129+DG68","v":6704347.7550117895},{"$f":"DG129+DH68","v":6704347.7550117895},{"$f":"DH129+DI68","v":6704347.7550117895},{"$f":"DI129+DJ68","v":6704347.7550117895},{"$f":"DJ129+DK68","v":6704347.7550117895},{"$f":"DK129+DL68","v":6704347.7550117895},{"$f":"DL129+DM68","v":6704347.7550117895},{"$f":"DM129+DN68","v":6704347.7550117895},{"$f":"DN129+DO68","v":6704347.7550117895},{"$f":"DO129+DP68","v":6704347.7550117895},{"$f":"DP129+DQ68","v":6704347.7550117895},{"$f":"DQ129+DR68","v":6704347.7550117895},{"$f":"DR129+DS68","v":6704347.7550117895},{"$f":"DS129+DT68","v":6704347.7550117895},{"$f":"DT129+DU68","v":6704347.7550117895},{"$f":"DU129+DV68","v":6704347.7550117895},{"$f":"DV129+DW68","v":6704347.7550117895},{"$f":"DW129+DX68","v":6704347.7550117895},{"$f":"DX129+DY68","v":6704347.7550117895},{"$f":"DY129+DZ68","v":6704347.7550117895},{"$f":"DZ129+EA68","v":6704347.7550117895},{"$f":"EA129+EB68","v":6704347.7550117895},{"$f":"EB129+EC68","v":6704347.7550117895},{"$f":"EC129+ED68","v":6704347.7550117895},{"$f":"ED129+EE68","v":6704347.7550117895},{"$f":"EE129+EF68","v":6704347.7550117895},{"$f":"EF129+EG68","v":6704347.7550117895},{"$f":"EG129+EH68","v":6704347.7550117895},{"$f":"EH129+EI68","v":6704347.7550117895},{"$f":"EI129+EJ68","v":6704347.7550117895},{"$f":"EJ129+EK68","v":6704347.7550117895},{"$f":"EK129+EL68","v":6704347.7550117895},{"$f":"EL129+EM68","v":6704347.7550117895},{"$f":"EM129+EN68","v":6704347.7550117895},{"$f":"EN129+EO68","v":6704347.7550117895},{"$f":"EO129+EP68","v":6704347.7550117895},{"$f":"EP129+EQ68","v":6704347.7550117895},{"$f":"EQ129+ER68","v":6704347.7550117895},{"$f":"ER129+ES68","v":6704347.7550117895},{"$f":"ES129+ET68","v":6704347.7550117895},{"$f":"ET129+EU68","v":6704347.7550117895},{"$f":"EU129+EV68","v":6704347.7550117895},{"$f":"EV129+EW68","v":6704347.7550117895},{"$f":"EW129+EX68","v":6704347.7550117895},{"$f":"EX129+EY68","v":6704347.7550117895},{"$f":"EY129+EZ68","v":6704347.7550117895},{"$f":"EZ129+FA68","v":6704347.7550117895},{"$f":"FA129+FB68","v":6704347.7550117895},{"$f":"FB129+FC68","v":6704347.7550117895},{"$f":"FC129+FD68","v":6704347.7550117895},{"$f":"FD129+FE68","v":6704347.7550117895},{"$f":"FE129+FF68","v":6704347.7550117895},{"$f":"FF129+FG68","v":6704347.7550117895},{"$f":"FG129+FH68","v":6704347.7550117895},{"$f":"FH129+FI68","v":6704347.7550117895},{"$f":"FI129+FJ68","v":6704347.7550117895},{"$f":"FJ129+FK68","v":6704347.7550117895},{"$f":"FK129+FL68","v":6704347.7550117895},{"$f":"FL129+FM68","v":6704347.7550117895},{"$f":"FM129+FN68","v":6704347.7550117895},{"$f":"FN129+FO68","v":6704347.7550117895},{"$f":"FO129+FP68","v":6704347.7550117895},{"$f":"FP129+FQ68","v":6704347.7550117895},{"$f":"FQ129+FR68","v":6704347.7550117895},{"$f":"FR129+FS68","v":6704347.7550117895},{"$f":"FS129+FT68","v":6704347.7550117895},{"$f":"FT129+FU68","v":6704347.7550117895},{"$f":"FU129+FV68","v":6704347.7550117895},{"$f":"FV129+FW68","v":6704347.7550117895},{"$f":"FW129+FX68","v":6704347.7550117895},{"$f":"FX129+FY68","v":6704347.7550117895},{"$f":"FY129+FZ68","v":6704347.7550117895},{"$f":"FZ129+GA68","v":6704347.7550117895},{"$f":"GA129+GB68","v":6704347.7550117895},{"$f":"GB129+GC68","v":6704347.7550117895},{"$f":"GC129+GD68","v":6704347.7550117895},{"$f":"GD129+GE68","v":6704347.7550117895},{"$f":"GE129+GF68","v":6704347.7550117895},{"$f":"GF129+GG68","v":6704347.7550117895},{"$f":"GG129+GH68","v":6704347.7550117895},{"$f":"GH129+GI68","v":6704347.7550117895},{"$f":"GI129+GJ68","v":6704347.7550117895},{"$f":"GJ129+GK68","v":6704347.7550117895},{"$f":"GK129+GL68","v":6704347.7550117895},{"$f":"GL129+GM68","v":6704347.7550117895},{"$f":"GM129+GN68","v":6704347.7550117895},{"$f":"GN129+GO68","v":6704347.7550117895},{"$f":"GO129+GP68","v":6704347.7550117895},{"$f":"GP129+GQ68","v":6704347.7550117895},{"$f":"GQ129+GR68","v":6704347.7550117895},{"$f":"GR129+GS68","v":6704347.7550117895},{"$f":"GS129+GT68","v":6704347.7550117895},{"$f":"GT129+GU68","v":6704347.7550117895},{"$f":"GU129+GV68","v":6704347.7550117895},{"$f":"GV129+GW68","v":6704347.7550117895},{"$f":"GW129+GX68","v":6704347.7550117895},{"$f":"GX129+GY68","v":6704347.7550117895},{"$f":"GY129+GZ68","v":6704347.7550117895},{"$f":"GZ129+HA68","v":6704347.7550117895},{"$f":"HA129+HB68","v":6704347.7550117895},{"$f":"HB129+HC68","v":6704347.7550117895},{"$f":"HC129+HD68","v":6704347.7550117895},{"$f":"HD129+HE68","v":6704347.7550117895},{"$f":"HE129+HF68","v":6704347.7550117895},{"$f":"HF129+HG68","v":6704347.7550117895},{"$f":"HG129+HH68","v":6704347.7550117895},{"$f":"HH129+HI68","v":6704347.7550117895},{"$f":"HI129+HJ68","v":6704347.7550117895},{"$f":"HJ129+HK68","v":6704347.7550117895},{"$f":"HK129+HL68","v":6704347.7550117895},{"$f":"HL129+HM68","v":6704347.7550117895},{"$f":"HM129+HN68","v":6704347.7550117895},{"$f":"HN129+HO68","v":6704347.7550117895},{"$f":"HO129+HP68","v":6704347.7550117895},{"$f":"HP129+HQ68","v":6704347.7550117895},{"$f":"HQ129+HR68","v":6704347.7550117895},{"$f":"HR129+HS68","v":6704347.7550117895},{"$f":"HS129+HT68","v":6704347.7550117895},{"$f":"HT129+HU68","v":6704347.7550117895},{"$f":"HU129+HV68","v":6704347.7550117895},{"$f":"HV129+HW68","v":6704347.7550117895},{"$f":"HW129+HX68","v":6704347.7550117895},{"$f":"HX129+HY68","v":6704347.7550117895},{"$f":"HY129+HZ68","v":6704347.7550117895},{"$f":"HZ129+IA68","v":6704347.7550117895},{"$f":"IA129+IB68","v":6704347.7550117895},{"$f":"IB129+IC68","v":6704347.7550117895},{"$f":"IC129+ID68","v":6704347.7550117895},{"$f":"ID129+IE68","v":6704347.7550117895},{"$f":"IE129+IF68","v":6704347.7550117895},{"$f":"IF129+IG68","v":6704347.7550117895},{"$f":"IG129+IH68","v":6704347.7550117895},{"$f":"IH129+II68","v":6704347.7550117895},{"$f":"II129+IJ68","v":6704347.7550117895},{"$f":"IJ129+IK68","v":6704347.7550117895},{"$f":"IK129+IL68","v":6704347.7550117895},{"$f":"IL129+IM68","v":6704347.7550117895},{"$f":"IM129+IN68","v":6704347.7550117895},{"$f":"IN129+IO68","v":6704347.7550117895},{"$f":"IO129+IP68","v":6704347.7550117895},{"$f":"IP129+IQ68","v":6704347.7550117895},{"$f":"IQ129+IR68","v":6704347.7550117895},{"$f":"IR129+IS68","v":6704347.7550117895},{"$f":"IS129+IT68","v":6704347.7550117895},{"$f":"IT129+IU68","v":6704347.7550117895},{"$f":"IU129+IV68","v":6704347.7550117895},{"$f":"IV129+IW68","v":6704347.7550117895},{"$f":"IW129+IX68","v":6704347.7550117895},{"$f":"IX129+IY68","v":6704347.7550117895},{"$f":"IY129+IZ68","v":6704347.7550117895},{"$f":"IZ129+JA68","v":6704347.7550117895},{"$f":"JA129+JB68","v":6704347.7550117895},{"$f":"JB129+JC68","v":6704347.7550117895},{"$f":"JC129+JD68","v":6704347.7550117895},{"$f":"JD129+JE68","v":6704347.7550117895},{"$f":"JE129+JF68","v":6704347.7550117895},{"$f":"JF129+JG68","v":6704347.7550117895},{"$f":"JG129+JH68","v":6704347.7550117895},{"$f":"JH129+JI68","v":6704347.7550117895},{"$f":"JI129+JJ68","v":6704347.7550117895},{"$f":"JJ129+JK68","v":6704347.7550117895},{"$f":"JK129+JL68","v":6704347.7550117895},{"$f":"JL129+JM68","v":6704347.7550117895},{"$f":"JM129+JN68","v":6704347.7550117895},{"$f":"JN129+JO68","v":6704347.7550117895},{"$f":"JO129+JP68","v":6704347.7550117895},{"$f":"JP129+JQ68","v":6704347.7550117895},{"$f":"JQ129+JR68","v":6704347.7550117895},{"$f":"JR129+JS68","v":6704347.7550117895},{"$f":"JS129+JT68","v":6704347.7550117895},{"$f":"JT129+JU68","v":6704347.7550117895},{"$f":"JU129+JV68","v":6704347.7550117895},{"$f":"JV129+JW68","v":6704347.7550117895},{"$f":"JW129+JX68","v":6704347.7550117895},{"$f":"JX129+JY68","v":6704347.7550117895},{"$f":"JY129+JZ68","v":6704347.7550117895},{"$f":"JZ129+KA68","v":6704347.7550117895},{"$f":"KA129+KB68","v":6704347.7550117895},{"$f":"KB129+KC68","v":6704347.7550117895},{"$f":"KC129+KD68","v":6704347.7550117895},{"$f":"KD129+KE68","v":6704347.7550117895},{"$f":"KE129+KF68","v":6704347.7550117895},{"$f":"KF129+KG68","v":6704347.7550117895},{"$f":"KG129+KH68","v":6704347.7550117895},{"$f":"KH129+KI68","v":6704347.7550117895},{"$f":"KI129+KJ68","v":6704347.7550117895},{"$f":"KJ129+KK68","v":6704347.7550117895},{"$f":"KK129+KL68","v":6704347.7550117895},{"$f":"KL129+KM68","v":6704347.7550117895},{"$f":"KM129+KN68","v":6704347.7550117895},{"$f":"KN129+KO68","v":6704347.7550117895},{"$f":"KO129+KP68","v":6704347.7550117895},{"$f":"KP129+KQ68","v":6704347.7550117895},{"$f":"KQ129+KR68","v":6704347.7550117895},{"$f":"KR129+KS68","v":6704347.7550117895},{"$f":"KS129+KT68","v":6704347.7550117895},{"$f":"KT129+KU68","v":6704347.7550117895},{"$f":"KU129+KV68","v":6704347.7550117895},{"$f":"KV129+KW68","v":6704347.7550117895},{"$f":"KW129+KX68","v":6704347.7550117895},{"$f":"KX129+KY68","v":6704347.7550117895},{"$f":"KY129+KZ68","v":6704347.7550117895},{"$f":"KZ129+LA68","v":6704347.7550117895},{"$f":"LA129+LB68","v":6704347.7550117895},{"$f":"LB129+LC68","v":6704347.7550117895},{"$f":"LC129+LD68","v":6704347.7550117895},{"$f":"LD129+LE68","v":6704347.7550117895},{"$f":"LE129+LF68","v":6704347.7550117895},{"$f":"LF129+LG68","v":6704347.7550117895},{"$f":"LG129+LH68","v":6704347.7550117895},{"$f":"LH129+LI68","v":6704347.7550117895},{"$f":"LI129+LJ68","v":6704347.7550117895},{"$f":"LJ129+LK68","v":6704347.7550117895},{"$f":"LK129+LL68","v":6704347.7550117895},{"$f":"LL129+LM68","v":6704347.7550117895},{"$f":"LM129+LN68","v":6704347.7550117895},{"$f":"LN129+LO68","v":6704347.7550117895},{"$f":"LO129+LP68","v":6704347.7550117895},{"$f":"LP129+LQ68","v":6704347.7550117895},{"$f":"LQ129+LR68","v":6704347.7550117895},{"$f":"LR129+LS68","v":6704347.7550117895},{"$f":"LS129+LT68","v":6704347.7550117895},{"$f":"LT129+LU68","v":6704347.7550117895},{"$f":"LU129+LV68","v":6704347.7550117895},{"$f":"LV129+LW68","v":6704347.7550117895},{"$f":"LW129+LX68","v":6704347.7550117895},{"$f":"LX129+LY68","v":6704347.7550117895},{"$f":"LY129+LZ68","v":6704347.7550117895},{"$f":"LZ129+MA68","v":6704347.7550117895},{"$f":"MA129+MB68","v":6704347.7550117895},{"$f":"MB129+MC68","v":6704347.7550117895},{"$f":"MC129+MD68","v":6704347.7550117895},{"$f":"MD129+ME68","v":6704347.7550117895},{"$f":"ME129+MF68","v":6704347.7550117895},{"$f":"MF129+MG68","v":6704347.7550117895},{"$f":"MG129+MH68","v":6704347.7550117895},{"$f":"MH129+MI68","v":6704347.7550117895},{"$f":"MI129+MJ68","v":6704347.7550117895},{"$f":"MJ129+MK68","v":6704347.7550117895},{"$f":"MK129+ML68","v":6704347.7550117895},{"$f":"ML129+MM68","v":6704347.7550117895},{"$f":"MM129+MN68","v":6704347.7550117895},{"$f":"MN129+MO68","v":6704347.7550117895},{"$f":"MO129+MP68","v":6704347.7550117895},{"$f":"MP129+MQ68","v":6704347.7550117895},{"$f":"MQ129+MR68","v":6704347.7550117895},{"$f":"MR129+MS68","v":6704347.7550117895},{"$f":"MS129+MT68","v":6704347.7550117895},{"$f":"MT129+MU68","v":6704347.7550117895},{"$f":"MU129+MV68","v":6704347.7550117895},{"$f":"MV129+MW68","v":6704347.7550117895},{"$f":"MW129+MX68","v":6704347.7550117895},{"$f":"MX129+MY68","v":6704347.7550117895},{"$f":"MY129+MZ68","v":6704347.7550117895},{"$f":"MZ129+NA68","v":6704347.7550117895},{"$f":"NA129+NB68","v":6704347.7550117895},{"$f":"NB129+NC68","v":6704347.7550117895},{"$f":"NC129+ND68","v":6704347.7550117895},{"$f":"ND129+NE68","v":6704347.7550117895},{"$f":"NE129+NF68","v":6704347.7550117895},{"$f":"NF129+NG68","v":6704347.7550117895},{"$f":"NG129+NH68","v":6704347.7550117895},{"$f":"NH129+NI68","v":6704347.7550117895},{"$f":"NI129+NJ68","v":6704347.7550117895},{"$f":"NJ129+NK68","v":6704347.7550117895},{"$f":"NK129+NL68","v":6704347.7550117895},{"$f":"NL129+NM68","v":6704347.7550117895},{"$f":"NM129+NN68","v":6704347.7550117895},{"$f":"NN129+NO68","v":6704347.7550117895},{"$f":"NO129+NP68","v":6704347.7550117895},{"$f":"NP129+NQ68","v":6704347.7550117895},{"$f":"NQ129+NR68","v":6704347.7550117895},{"$f":"NR129+NS68","v":6704347.7550117895},{"$f":"NS129+NT68","v":6704347.7550117895},{"$f":"NT129+NU68","v":6704347.7550117895},{"$f":"NU129+NV68","v":6704347.7550117895},{"$f":"NV129+NW68","v":6704347.7550117895},{"$f":"NW129+NX68","v":6704347.7550117895},{"$f":"NX129+NY68","v":6704347.7550117895},{"$f":"NY129+NZ68","v":6704347.7550117895},{"$f":"NZ129+OA68","v":6704347.7550117895},{"$f":"OA129+OB68","v":6704347.7550117895},{"$f":"OB129+OC68","v":6704347.7550117895},{"$f":"OC129+OD68","v":6704347.7550117895},{"$f":"OD129+OE68","v":6704347.7550117895},{"$f":"OE129+OF68","v":6704347.7550117895},{"$f":"OF129+OG68","v":6704347.7550117895},{"$f":"OG129+OH68","v":6704347.7550117895},{"$f":"OH129+OI68","v":6704347.7550117895},{"$f":"OI129+OJ68","v":6704347.7550117895},{"$f":"OJ129+OK68","v":6704347.7550117895},{"$f":"OK129+OL68","v":6704347.7550117895},{"$f":"OL129+OM68","v":6704347.7550117895},{"$f":"OM129+ON68","v":6704347.7550117895},{"$f":"ON129+OO68","v":6704347.7550117895},{"$f":"OO129+OP68","v":6704347.7550117895},{"$f":"OP129+OQ68","v":6704347.7550117895},{"$f":"OQ129+OR68","v":6704347.7550117895},{"$f":"OR129+OS68","v":6704347.7550117895},{"$f":"OS129+OT68","v":6704347.7550117895}]
[]
[null,null,"Tax Depreciation rate",null,null,null,null,{"$f":"1/'General Assumptions'!F47","v":0.125},null,null,{"$f":"$H$131/12*K6","v":0},{"$f":"$H$131/12*L6","v":0},{"$f":"$H$131/12*M6","v":0},{"$f":"$H$131/12*N6","v":0},{"$f":"$H$131/12*O6","v":0},{"$f":"$H$131/12*P6","v":0},{"$f":"$H$131/12*Q6","v":0},{"$f":"$H$131/12*R6","v":0},{"$f":"$H$131/12*S6","v":0},{"$f":"$H$131/12*T6","v":0},{"$f":"$H$131/12*U6","v":0},{"$f":"$H$131/12*V6","v":0},{"$f":"$H$131/12*W6","v":1.0416666666666666E-2},{"$f":"$H$131/12*X6","v":1.0416666666666666E-2},{"$f":"$H$131/12*Y6","v":1.0416666666666666E-2},{"$f":"$H$131/12*Z6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AA6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AB6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AC6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AD6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AE6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AF6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AG6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AH6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AI6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AJ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AK6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AL6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AM6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AN6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AO6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AP6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AQ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AR6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AS6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AT6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AU6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AV6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AW6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AX6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AY6","v":1.0416666666666666E-2},{"$f":"$H$131/12*AZ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BA6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BB6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BC6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BD6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BE6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BF6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BG6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BH6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BI6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BJ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BK6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BL6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BM6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BN6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BO6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BP6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BQ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BR6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BS6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BT6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BU6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BV6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BW6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BX6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BY6","v":1.0416666666666666E-2},{"$f":"$H$131/12*BZ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CA6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CB6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CC6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CD6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CE6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CF6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CG6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CH6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CI6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CJ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CK6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CL6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CM6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CN6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CO6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CP6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CQ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CR6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CS6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CT6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CU6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CV6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CW6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CX6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CY6","v":1.0416666666666666E-2},{"$f":"$H$131/12*CZ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DA6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DB6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DC6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DD6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DE6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DF6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DG6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DH6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DI6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DJ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DK6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DL6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DM6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DN6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DO6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DP6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DQ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DR6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DS6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DT6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DU6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DV6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DW6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DX6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DY6","v":1.0416666666666666E-2},{"$f":"$H$131/12*DZ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EA6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EB6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EC6","v":1.0416666666666666E-2},{"$f":"$H$131/12*ED6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EE6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EF6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EG6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EH6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EI6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EJ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EK6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EL6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EM6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EN6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EO6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EP6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EQ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*ER6","v":1.0416666666666666E-2},{"$f":"$H$131/12*ES6","v":1.0416666666666666E-2},{"$f":"$H$131/12*ET6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EU6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EV6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EW6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EX6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EY6","v":1.0416666666666666E-2},{"$f":"$H$131/12*EZ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FA6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FB6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FC6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FD6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FE6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FF6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FG6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FH6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FI6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FJ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FK6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FL6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FM6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FN6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FO6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FP6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FQ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FR6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FS6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FT6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FU6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FV6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FW6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FX6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FY6","v":1.0416666666666666E-2},{"$f":"$H$131/12*FZ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GA6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GB6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GC6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GD6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GE6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GF6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GG6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GH6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GI6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GJ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GK6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GL6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GM6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GN6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GO6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GP6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GQ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GR6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GS6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GT6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GU6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GV6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GW6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GX6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GY6","v":1.0416666666666666E-2},{"$f":"$H$131/12*GZ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HA6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HB6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HC6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HD6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HE6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HF6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HG6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HH6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HI6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HJ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HK6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HL6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HM6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HN6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HO6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HP6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HQ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HR6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HS6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HT6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HU6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HV6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HW6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HX6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HY6","v":1.0416666666666666E-2},{"$f":"$H$131/12*HZ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IA6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IB6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IC6","v":1.0416666666666666E-2},{"$f":"$H$131/12*ID6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IE6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IF6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IG6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IH6","v":1.0416666666666666E-2},{"$f":"$H$131/12*II6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IJ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IK6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IL6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IM6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IN6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IO6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IP6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IQ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IR6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IS6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IT6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IU6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IV6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IW6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IX6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IY6","v":1.0416666666666666E-2},{"$f":"$H$131/12*IZ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JA6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JB6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JC6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JD6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JE6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JF6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JG6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JH6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JI6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JJ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JK6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JL6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JM6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JN6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JO6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JP6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JQ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JR6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JS6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JT6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JU6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JV6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JW6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JX6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JY6","v":1.0416666666666666E-2},{"$f":"$H$131/12*JZ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KA6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KB6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KC6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KD6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KE6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KF6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KG6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KH6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KI6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KJ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KK6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KL6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KM6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KN6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KO6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KP6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KQ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KR6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KS6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KT6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KU6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KV6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KW6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KX6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KY6","v":1.0416666666666666E-2},{"$f":"$H$131/12*KZ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*LA6","v":1.0416666666666666E-2},{"$f":"$H$131/12*LB6","v":1.0416666666666666E-2},{"$f":"$H$131/12*LC6","v":1.0416666666666666E-2},{"$f":"$H$131/12*LD6","v":1.0416666666666666E-2},{"$f":"$H$131/12*LE6","v":1.0416666666666666E-2},{"$f":"$H$131/12*LF6","v":1.0416666666666666E-2},{"$f":"$H$131/12*LG6","v":1.0416666666666666E-2},{"$f":"$H$131/12*LH6","v":1.0416666666666666E-2},{"$f":"$H$131/12*LI6","v":1.0416666666666666E-2},{"$f":"$H$131/12*LJ6","v":1.0416666666666666E-2},{"$f":"$H$131/12*LK6","v":0},{"$f":"$H$131/12*LL6","v":0},{"$f":"$H$131/12*LM6","v":0},{"$f":"$H$131/12*LN6","v":0},{"$f":"$H$131/12*LO6","v":0},{"$f":"$H$131/12*LP6","v":0},{"$f":"$H$131/12*LQ6","v":0},{"$f":"$H$131/12*LR6","v":0},{"$f":"$H$131/12*LS6","v":0},{"$f":"$H$131/12*LT6","v":0},{"$f":"$H$131/12*LU6","v":0},{"$f":"$H$131/12*LV6","v":0},{"$f":"$H$131/12*LW6","v":0},{"$f":"$H$131/12*LX6","v":0},{"$f":"$H$131/12*LY6","v":0},{"$f":"$H$131/12*LZ6","v":0},{"$f":"$H$131/12*MA6","v":0},{"$f":"$H$131/12*MB6","v":0},{"$f":"$H$131/12*MC6","v":0},{"$f":"$H$131/12*MD6","v":0},{"$f":"$H$131/12*ME6","v":0},{"$f":"$H$131/12*MF6","v":0},{"$f":"$H$131/12*MG6","v":0},{"$f":"$H$131/12*MH6","v":0},{"$f":"$H$131/12*MI6","v":0},{"$f":"$H$131/12*MJ6","v":0},{"$f":"$H$131/12*MK6","v":0},{"$f":"$H$131/12*ML6","v":0},{"$f":"$H$131/12*MM6","v":0},{"$f":"$H$131/12*MN6","v":0},{"$f":"$H$131/12*MO6","v":0},{"$f":"$H$131/12*MP6","v":0},{"$f":"$H$131/12*MQ6","v":0},{"$f":"$H$131/12*MR6","v":0},{"$f":"$H$131/12*MS6","v":0},{"$f":"$H$131/12*MT6","v":0},{"$f":"$H$131/12*MU6","v":0},{"$f":"$H$131/12*MV6","v":0},{"$f":"$H$131/12*MW6","v":0},{"$f":"$H$131/12*MX6","v":0},{"$f":"$H$131/12*MY6","v":0},{"$f":"$H$131/12*MZ6","v":0},{"$f":"$H$131/12*NA6","v":0},{"$f":"$H$131/12*NB6","v":0},{"$f":"$H$131/12*NC6","v":0},{"$f":"$H$131/12*ND6","v":0},{"$f":"$H$131/12*NE6","v":0},{"$f":"$H$131/12*NF6","v":0},{"$f":"$H$131/12*NG6","v":0},{"$f":"$H$131/12*NH6","v":0},{"$f":"$H$131/12*NI6","v":0},{"$f":"$H$131/12*NJ6","v":0},{"$f":"$H$131/12*NK6","v":0},{"$f":"$H$131/12*NL6","v":0},{"$f":"$H$131/12*NM6","v":0},{"$f":"$H$131/12*NN6","v":0},{"$f":"$H$131/12*NO6","v":0},{"$f":"$H$131/12*NP6","v":0},{"$f":"$H$131/12*NQ6","v":0},{"$f":"$H$131/12*NR6","v":0},{"$f":"$H$131/12*NS6","v":0},{"$f":"$H$131/12*NT6","v":0},{"$f":"$H$131/12*NU6","v":0},{"$f":"$H$131/12*NV6","v":0},{"$f":"$H$131/12*NW6","v":0},{"$f":"$H$131/12*NX6","v":0},{"$f":"$H$131/12*NY6","v":0},{"$f":"$H$131/12*NZ6","v":0},{"$f":"$H$131/12*OA6","v":0},{"$f":"$H$131/12*OB6","v":0},{"$f":"$H$131/12*OC6","v":0},{"$f":"$H$131/12*OD6","v":0},{"$f":"$H$131/12*OE6","v":0},{"$f":"$H$131/12*OF6","v":0},{"$f":"$H$131/12*OG6","v":0},{"$f":"$H$131/12*OH6","v":0},{"$f":"$H$131/12*OI6","v":0},{"$f":"$H$131/12*OJ6","v":0},{"$f":"$H$131/12*OK6","v":0},{"$f":"$H$131/12*OL6","v":0},{"$f":"$H$131/12*OM6","v":0},{"$f":"$H$131/12*ON6","v":0},{"$f":"$H$131/12*OO6","v":0},{"$f":"$H$131/12*OP6","v":0},{"$f":"$H$131/12*OQ6","v":0},{"$f":"$H$131/12*OR6","v":0},{"$f":"$H$131/12*OS6","v":0},{"$f":"$H$131/12*OT6","v":0}]
[null,null,"Depreciation Expense",null,null,null,null,null,null,null,{"$f":"MIN(K131*K129,J134)","v":0},{"$f":"MIN(L131*L129,K134)","v":0},0,0,0,0,0,0,0,0,0,0,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,{"$f":"MIN(BX131*BX129,BW134)","v":69836.955781372802},69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781362951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ131*EJ129,EI134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV131*GV129,GU134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH131*JH129,JG134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT131*LT129,LS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF131*OF129,OE134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated depreciation",null,null,null,null,null,null,null,{"$f":"J133+K132","v":0},{"$f":"K133+L132","v":0},0,0,0,0,0,0,0,0,0,0,69836.955781372802,139673.9115627456,209510.86734411842,279347.82312549121,349184.778906864,419021.73468823679,488858.69046960957,558695.64625098242,628532.60203235527,698369.55781372811,768206.51359510096,838043.4693764738,907880.42515784665,977717.3809392195,1047554.3367205923,1117391.2925019651,1187228.2482833378,1257065.2040647105,1326902.1598460833,1396739.115627456,1466576.0714088287,1536413.0271902015,1606249.9829715742,1676086.9387529469,1745923.8945343196,1815760.8503156924,1885597.8060970651,1955434.7618784378,2025271.7176598106,2095108.6734411833,2164945.629222556,2234782.5850039287,2304619.5407853015,2374456.4965666742,2444293.4523480469,2514130.4081294197,2583967.3639107924,2653804.3196921651,2723641.2754735379,2793478.2312549106,2863315.1870362833,2933152.142817656,3002989.0985990288,3072826.0543804015,3142663.0101617742,3212499.965943147,3282336.9217245197,3352173.8775058924,3422010.8332872652,3491847.7890686379,3561684.7448500106,3631521.7006313833,3701358.6564127561,{"$f":"BW133+BX132","v":3771195.6121941288},3841032.5679755015,3910869.5237568743,3980706.479538247,4050543.4353196197,4120380.3911009924,4190217.3468823652,4260054.3026637379,4329891.2584451111,4399728.2142264843,4469565.1700078575,4539402.1257892307,4609239.0815706039,4679076.0373519771,4748912.9931333503,4818749.9489147235,4888586.9046960967,4958423.8604774699,5028260.8162588431,5098097.7720402163,5167934.7278215894,5237771.6836029626,5307608.6393843358,5377445.595165709,5447282.5509470822,5517119.5067284554,5586956.4625098286,5656793.4182912018,5726630.374072575,5796467.3298539482,5866304.2856353214,5936141.2414166946,6005978.1971980678,6075815.152979441,6145652.1087608142,6215489.0645421874,6285326.0203235606,6355162.9761049338,6424999.931886307,6494836.8876676802,6564673.8434490534,6634510.7992304265,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"EI133+EJ132","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"GU133+GV132","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"JG133+JH132","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"LS133+LT132","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"OE133+OF132","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895]
[null,null,"Net Plant balance",null,null,null,null,null,null,null,{"$f":"K129-K133","v":0},{"$f":"L129-L133","v":0},0,3404.0449104095205,6826.000864442276,10265.96210453399,13724.023368995273,17200.279894620762,20694.827419311987,2248579.1366168046,4476463.4458142966,6704347.7550117895,6634510.7992304163,6564673.843449044,6494836.8876676708,6424999.9318862986,6355162.9761049254,6285326.0203235531,6215489.0645421799,6145652.1087608067,6075815.1529794345,6005978.1971980613,5936141.241416689,5866304.2856353158,5796467.3298539426,5726630.3740725704,5656793.4182911972,5586956.462509824,5517119.5067284517,5447282.5509470794,5377445.5951657062,5307608.639384333,5237771.6836029608,5167934.7278215885,5098097.7720402153,5028260.8162588421,4958423.8604774699,4888586.9046960976,4818749.9489147244,4748912.9931333512,4679076.0373519789,4609239.0815706067,4539402.1257892335,4469565.1700078603,4399728.214226488,4329891.2584451158,4260054.3026637426,4190217.3468823698,4120380.3911009971,4050543.4353196244,3980706.4795382516,3910869.5237568789,3841032.5679755062,3771195.6121941335,3701358.6564127607,3631521.700631388,3561684.7448500153,3491847.7890686425,3422010.8332872698,3352173.8775058971,3282336.9217245243,3212499.9659431516,3142663.0101617789,3072826.0543804062,3002989.0985990334,{"$f":"BX129-BX133","v":2933152.1428176607},2863315.187036288,2793478.2312549152,2723641.2754735425,2653804.3196921698,2583967.3639107971,2514130.4081294243,2444293.4523480516,2374456.4965666784,2304619.5407853052,2234782.585003932,2164945.6292225588,2095108.6734411856,2025271.7176598124,1955434.7618784392,1885597.806097066,1815760.8503156928,1745923.8945343196,1676086.9387529464,1606249.9829715732,1536413.0271902001,1466576.0714088269,1396739.1156274537,1326902.1598460805,1257065.2040647073,1187228.2482833341,1117391.2925019609,1047554.3367205877,977717.38093921449,907880.4251578413,838043.4693764681,768206.5135950949,698369.55781372171,628532.60203234851,558695.64625097532,488858.69046960212,419021.73468822893,349184.77890685573,279347.82312548254,209510.86734410934,139673.91156273615,69836.955781362951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ129-EJ133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV129-GV133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH129-JH133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT129-LT133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF129-OF133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financing"]
[null,"Capex Finance"]
[null,null,"Funding requirements (EGP)"]
[null,null,null,"Funding Development Costs",null,null,null,null,null,null,{"$f":"K63+K64+K65","v":0},{"$f":"L63+L64+L65","v":0},{"$f":"M63+M64+M65","v":0},{"$f":"N63+N64+N65","v":3404.0449104095205},{"$f":"O63+O64+O65","v":3421.9559540327555},{"$f":"P63+P64+P65","v":3439.9612400917144},{"$f":"Q63+Q64+Q65","v":3458.0612644612829},{"$f":"R63+R64+R65","v":3476.2565256254884},{"$f":"S63+S64+S65","v":3494.5475246912265},{"$f":"T63+T64+T65","v":0},{"$f":"U63+U64+U65","v":0},{"$f":"V63+V64+V65","v":0},{"$f":"W63+W64+W65","v":0},{"$f":"X63+X64+X65","v":0},{"$f":"Y63+Y64+Y65","v":0},{"$f":"Z63+Z64+Z65","v":0},{"$f":"AA63+AA64+AA65","v":0},{"$f":"AB63+AB64+AB65","v":0},{"$f":"AC63+AC64+AC65","v":0},{"$f":"AD63+AD64+AD65","v":0},{"$f":"AE63+AE64+AE65","v":0},{"$f":"AF63+AF64+AF65","v":0},{"$f":"AG63+AG64+AG65","v":0},{"$f":"AH63+AH64+AH65","v":0},{"$f":"AI63+AI64+AI65","v":0},{"$f":"AJ63+AJ64+AJ65","v":0},{"$f":"AK63+AK64+AK65","v":0},{"$f":"AL63+AL64+AL65","v":0},{"$f":"AM63+AM64+AM65","v":0},{"$f":"AN63+AN64+AN65","v":0},{"$f":"AO63+AO64+AO65","v":0},{"$f":"AP63+AP64+AP65","v":0},{"$f":"AQ63+AQ64+AQ65","v":0},{"$f":"AR63+AR64+AR65","v":0},{"$f":"AS63+AS64+AS65","v":0},{"$f":"AT63+AT64+AT65","v":0},{"$f":"AU63+AU64+AU65","v":0},{"$f":"AV63+AV64+AV65","v":0},{"$f":"AW63+AW64+AW65","v":0},{"$f":"AX63+AX64+AX65","v":0},{"$f":"AY63+AY64+AY65","v":0},{"$f":"AZ63+AZ64+AZ65","v":0},{"$f":"BA63+BA64+BA65","v":0},{"$f":"BB63+BB64+BB65","v":0},{"$f":"BC63+BC64+BC65","v":0},{"$f":"BD63+BD64+BD65","v":0},{"$f":"BE63+BE64+BE65","v":0},{"$f":"BF63+BF64+BF65","v":0},{"$f":"BG63+BG64+BG65","v":0},{"$f":"BH63+BH64+BH65","v":0},{"$f":"BI63+BI64+BI65","v":0},{"$f":"BJ63+BJ64+BJ65","v":0},{"$f":"BK63+BK64+BK65","v":0},{"$f":"BL63+BL64+BL65","v":0},{"$f":"BM63+BM64+BM65","v":0},{"$f":"BN63+BN64+BN65","v":0},{"$f":"BO63+BO64+BO65","v":0},{"$f":"BP63+BP64+BP65","v":0},{"$f":"BQ63+BQ64+BQ65","v":0},{"$f":"BR63+BR64+BR65","v":0},{"$f":"BS63+BS64+BS65","v":0},{"$f":"BT63+BT64+BT65","v":0},{"$f":"BU63+BU64+BU65","v":0},{"$f":"BV63+BV64+BV65","v":0},{"$f":"BW63+BW64+BW65","v":0},{"$f":"BX63+BX64+BX65","v":0},{"$f":"BY63+BY64+BY65","v":0},{"$f":"BZ63+BZ64+BZ65","v":0},{"$f":"CA63+CA64+CA65","v":0},{"$f":"CB63+CB64+CB65","v":0},{"$f":"CC63+CC64+CC65","v":0},{"$f":"CD63+CD64+CD65","v":0},{"$f":"CE63+CE64+CE65","v":0},{"$f":"CF63+CF64+CF65","v":0},{"$f":"CG63+CG64+CG65","v":0},{"$f":"CH63+CH64+CH65","v":0},{"$f":"CI63+CI64+CI65","v":0},{"$f":"CJ63+CJ64+CJ65","v":0},{"$f":"CK63+CK64+CK65","v":0},{"$f":"CL63+CL64+CL65","v":0},{"$f":"CM63+CM64+CM65","v":0},{"$f":"CN63+CN64+CN65","v":0},{"$f":"CO63+CO64+CO65","v":0},{"$f":"CP63+CP64+CP65","v":0},{"$f":"CQ63+CQ64+CQ65","v":0},{"$f":"CR63+CR64+CR65","v":0},{"$f":"CS63+CS64+CS65","v":0},{"$f":"CT63+CT64+CT65","v":0},{"$f":"CU63+CU64+CU65","v":0},{"$f":"CV63+CV64+CV65","v":0},{"$f":"CW63+CW64+CW65","v":0},{"$f":"CX63+CX64+CX65","v":0},{"$f":"CY63+CY64+CY65","v":0},{"$f":"CZ63+CZ64+CZ65","v":0},{"$f":"DA63+DA64+DA65","v":0},{"$f":"DB63+DB64+DB65","v":0},{"$f":"DC63+DC64+DC65","v":0},{"$f":"DD63+DD64+DD65","v":0},{"$f":"DE63+DE64+DE65","v":0},{"$f":"DF63+DF64+DF65","v":0},{"$f":"DG63+DG64+DG65","v":0},{"$f":"DH63+DH64+DH65","v":0},{"$f":"DI63+DI64+DI65","v":0},{"$f":"DJ63+DJ64+DJ65","v":0},{"$f":"DK63+DK64+DK65","v":0},{"$f":"DL63+DL64+DL65","v":0},{"$f":"DM63+DM64+DM65","v":0},{"$f":"DN63+DN64+DN65","v":0},{"$f":"DO63+DO64+DO65","v":0},{"$f":"DP63+DP64+DP65","v":0},{"$f":"DQ63+DQ64+DQ65","v":0},{"$f":"DR63+DR64+DR65","v":0},{"$f":"DS63+DS64+DS65","v":0},{"$f":"DT63+DT64+DT65","v":0},{"$f":"DU63+DU64+DU65","v":0},{"$f":"DV63+DV64+DV65","v":0},{"$f":"DW63+DW64+DW65","v":0},{"$f":"DX63+DX64+DX65","v":0},{"$f":"DY63+DY64+DY65","v":0},{"$f":"DZ63+DZ64+DZ65","v":0},{"$f":"EA63+EA64+EA65","v":0},{"$f":"EB63+EB64+EB65","v":0},{"$f":"EC63+EC64+EC65","v":0},{"$f":"ED63+ED64+ED65","v":0},{"$f":"EE63+EE64+EE65","v":0},{"$f":"EF63+EF64+EF65","v":0},{"$f":"EG63+EG64+EG65","v":0},{"$f":"EH63+EH64+EH65","v":0},{"$f":"EI63+EI64+EI65","v":0},{"$f":"EJ63+EJ64+EJ65","v":0},{"$f":"EK63+EK64+EK65","v":0},{"$f":"EL63+EL64+EL65","v":0},{"$f":"EM63+EM64+EM65","v":0},{"$f":"EN63+EN64+EN65","v":0},{"$f":"EO63+EO64+EO65","v":0},{"$f":"EP63+EP64+EP65","v":0},{"$f":"EQ63+EQ64+EQ65","v":0},{"$f":"ER63+ER64+ER65","v":0},{"$f":"ES63+ES64+ES65","v":0},{"$f":"ET63+ET64+ET65","v":0},{"$f":"EU63+EU64+EU65","v":0},{"$f":"EV63+EV64+EV65","v":0},{"$f":"EW63+EW64+EW65","v":0},{"$f":"EX63+EX64+EX65","v":0},{"$f":"EY63+EY64+EY65","v":0},{"$f":"EZ63+EZ64+EZ65","v":0},{"$f":"FA63+FA64+FA65","v":0},{"$f":"FB63+FB64+FB65","v":0},{"$f":"FC63+FC64+FC65","v":0},{"$f":"FD63+FD64+FD65","v":0},{"$f":"FE63+FE64+FE65","v":0},{"$f":"FF63+FF64+FF65","v":0},{"$f":"FG63+FG64+FG65","v":0},{"$f":"FH63+FH64+FH65","v":0},{"$f":"FI63+FI64+FI65","v":0},{"$f":"FJ63+FJ64+FJ65","v":0},{"$f":"FK63+FK64+FK65","v":0},{"$f":"FL63+FL64+FL65","v":0},{"$f":"FM63+FM64+FM65","v":0},{"$f":"FN63+FN64+FN65","v":0},{"$f":"FO63+FO64+FO65","v":0},{"$f":"FP63+FP64+FP65","v":0},{"$f":"FQ63+FQ64+FQ65","v":0},{"$f":"FR63+FR64+FR65","v":0},{"$f":"FS63+FS64+FS65","v":0},{"$f":"FT63+FT64+FT65","v":0},{"$f":"FU63+FU64+FU65","v":0},{"$f":"FV63+FV64+FV65","v":0},{"$f":"FW63+FW64+FW65","v":0},{"$f":"FX63+FX64+FX65","v":0},{"$f":"FY63+FY64+FY65","v":0},{"$f":"FZ63+FZ64+FZ65","v":0},{"$f":"GA63+GA64+GA65","v":0},{"$f":"GB63+GB64+GB65","v":0},{"$f":"GC63+GC64+GC65","v":0},{"$f":"GD63+GD64+GD65","v":0},{"$f":"GE63+GE64+GE65","v":0},{"$f":"GF63+GF64+GF65","v":0},{"$f":"GG63+GG64+GG65","v":0},{"$f":"GH63+GH64+GH65","v":0},{"$f":"GI63+GI64+GI65","v":0},{"$f":"GJ63+GJ64+GJ65","v":0},{"$f":"GK63+GK64+GK65","v":0},{"$f":"GL63+GL64+GL65","v":0},{"$f":"GM63+GM64+GM65","v":0},{"$f":"GN63+GN64+GN65","v":0},{"$f":"GO63+GO64+GO65","v":0},{"$f":"GP63+GP64+GP65","v":0},{"$f":"GQ63+GQ64+GQ65","v":0},{"$f":"GR63+GR64+GR65","v":0},{"$f":"GS63+GS64+GS65","v":0},{"$f":"GT63+GT64+GT65","v":0},{"$f":"GU63+GU64+GU65","v":0},{"$f":"GV63+GV64+GV65","v":0},{"$f":"GW63+GW64+GW65","v":0},{"$f":"GX63+GX64+GX65","v":0},{"$f":"GY63+GY64+GY65","v":0},{"$f":"GZ63+GZ64+GZ65","v":0},{"$f":"HA63+HA64+HA65","v":0},{"$f":"HB63+HB64+HB65","v":0},{"$f":"HC63+HC64+HC65","v":0},{"$f":"HD63+HD64+HD65","v":0},{"$f":"HE63+HE64+HE65","v":0},{"$f":"HF63+HF64+HF65","v":0},{"$f":"HG63+HG64+HG65","v":0},{"$f":"HH63+HH64+HH65","v":0},{"$f":"HI63+HI64+HI65","v":0},{"$f":"HJ63+HJ64+HJ65","v":0},{"$f":"HK63+HK64+HK65","v":0},{"$f":"HL63+HL64+HL65","v":0},{"$f":"HM63+HM64+HM65","v":0},{"$f":"HN63+HN64+HN65","v":0},{"$f":"HO63+HO64+HO65","v":0},{"$f":"HP63+HP64+HP65","v":0},{"$f":"HQ63+HQ64+HQ65","v":0},{"$f":"HR63+HR64+HR65","v":0},{"$f":"HS63+HS64+HS65","v":0},{"$f":"HT63+HT64+HT65","v":0},{"$f":"HU63+HU64+HU65","v":0},{"$f":"HV63+HV64+HV65","v":0},{"$f":"HW63+HW64+HW65","v":0},{"$f":"HX63+HX64+HX65","v":0},{"$f":"HY63+HY64+HY65","v":0},{"$f":"HZ63+HZ64+HZ65","v":0},{"$f":"IA63+IA64+IA65","v":0},{"$f":"IB63+IB64+IB65","v":0},{"$f":"IC63+IC64+IC65","v":0},{"$f":"ID63+ID64+ID65","v":0},{"$f":"IE63+IE64+IE65","v":0},{"$f":"IF63+IF64+IF65","v":0},{"$f":"IG63+IG64+IG65","v":0},{"$f":"IH63+IH64+IH65","v":0},{"$f":"II63+II64+II65","v":0},{"$f":"IJ63+IJ64+IJ65","v":0},{"$f":"IK63+IK64+IK65","v":0},{"$f":"IL63+IL64+IL65","v":0},{"$f":"IM63+IM64+IM65","v":0},{"$f":"IN63+IN64+IN65","v":0},{"$f":"IO63+IO64+IO65","v":0},{"$f":"IP63+IP64+IP65","v":0},{"$f":"IQ63+IQ64+IQ65","v":0},{"$f":"IR63+IR64+IR65","v":0},{"$f":"IS63+IS64+IS65","v":0},{"$f":"IT63+IT64+IT65","v":0},{"$f":"IU63+IU64+IU65","v":0},{"$f":"IV63+IV64+IV65","v":0},{"$f":"IW63+IW64+IW65","v":0},{"$f":"IX63+IX64+IX65","v":0},{"$f":"IY63+IY64+IY65","v":0},{"$f":"IZ63+IZ64+IZ65","v":0},{"$f":"JA63+JA64+JA65","v":0},{"$f":"JB63+JB64+JB65","v":0},{"$f":"JC63+JC64+JC65","v":0},{"$f":"JD63+JD64+JD65","v":0},{"$f":"JE63+JE64+JE65","v":0},{"$f":"JF63+JF64+JF65","v":0},{"$f":"JG63+JG64+JG65","v":0},{"$f":"JH63+JH64+JH65","v":0},{"$f":"JI63+JI64+JI65","v":0},{"$f":"JJ63+JJ64+JJ65","v":0},{"$f":"JK63+JK64+JK65","v":0},{"$f":"JL63+JL64+JL65","v":0},{"$f":"JM63+JM64+JM65","v":0},{"$f":"JN63+JN64+JN65","v":0},{"$f":"JO63+JO64+JO65","v":0},{"$f":"JP63+JP64+JP65","v":0},{"$f":"JQ63+JQ64+JQ65","v":0},{"$f":"JR63+JR64+JR65","v":0},{"$f":"JS63+JS64+JS65","v":0},{"$f":"JT63+JT64+JT65","v":0},{"$f":"JU63+JU64+JU65","v":0},{"$f":"JV63+JV64+JV65","v":0},{"$f":"JW63+JW64+JW65","v":0},{"$f":"JX63+JX64+JX65","v":0},{"$f":"JY63+JY64+JY65","v":0},{"$f":"JZ63+JZ64+JZ65","v":0},{"$f":"KA63+KA64+KA65","v":0},{"$f":"KB63+KB64+KB65","v":0},{"$f":"KC63+KC64+KC65","v":0},{"$f":"KD63+KD64+KD65","v":0},{"$f":"KE63+KE64+KE65","v":0},{"$f":"KF63+KF64+KF65","v":0},{"$f":"KG63+KG64+KG65","v":0},{"$f":"KH63+KH64+KH65","v":0},{"$f":"KI63+KI64+KI65","v":0},{"$f":"KJ63+KJ64+KJ65","v":0},{"$f":"KK63+KK64+KK65","v":0},{"$f":"KL63+KL64+KL65","v":0},{"$f":"KM63+KM64+KM65","v":0},{"$f":"KN63+KN64+KN65","v":0},{"$f":"KO63+KO64+KO65","v":0},{"$f":"KP63+KP64+KP65","v":0},{"$f":"KQ63+KQ64+KQ65","v":0},{"$f":"KR63+KR64+KR65","v":0},{"$f":"KS63+KS64+KS65","v":0},{"$f":"KT63+KT64+KT65","v":0},{"$f":"KU63+KU64+KU65","v":0},{"$f":"KV63+KV64+KV65","v":0},{"$f":"KW63+KW64+KW65","v":0},{"$f":"KX63+KX64+KX65","v":0},{"$f":"KY63+KY64+KY65","v":0},{"$f":"KZ63+KZ64+KZ65","v":0},{"$f":"LA63+LA64+LA65","v":0},{"$f":"LB63+LB64+LB65","v":0},{"$f":"LC63+LC64+LC65","v":0},{"$f":"LD63+LD64+LD65","v":0},{"$f":"LE63+LE64+LE65","v":0},{"$f":"LF63+LF64+LF65","v":0},{"$f":"LG63+LG64+LG65","v":0},{"$f":"LH63+LH64+LH65","v":0},{"$f":"LI63+LI64+LI65","v":0},{"$f":"LJ63+LJ64+LJ65","v":0},{"$f":"LK63+LK64+LK65","v":0},{"$f":"LL63+LL64+LL65","v":0},{"$f":"LM63+LM64+LM65","v":0},{"$f":"LN63+LN64+LN65","v":0},{"$f":"LO63+LO64+LO65","v":0},{"$f":"LP63+LP64+LP65","v":0},{"$f":"LQ63+LQ64+LQ65","v":0},{"$f":"LR63+LR64+LR65","v":0},{"$f":"LS63+LS64+LS65","v":0},{"$f":"LT63+LT64+LT65","v":0},{"$f":"LU63+LU64+LU65","v":0},{"$f":"LV63+LV64+LV65","v":0},{"$f":"LW63+LW64+LW65","v":0},{"$f":"LX63+LX64+LX65","v":0},{"$f":"LY63+LY64+LY65","v":0},{"$f":"LZ63+LZ64+LZ65","v":0},{"$f":"MA63+MA64+MA65","v":0},{"$f":"MB63+MB64+MB65","v":0},{"$f":"MC63+MC64+MC65","v":0},{"$f":"MD63+MD64+MD65","v":0},{"$f":"ME63+ME64+ME65","v":0},{"$f":"MF63+MF64+MF65","v":0},{"$f":"MG63+MG64+MG65","v":0},{"$f":"MH63+MH64+MH65","v":0},{"$f":"MI63+MI64+MI65","v":0},{"$f":"MJ63+MJ64+MJ65","v":0},{"$f":"MK63+MK64+MK65","v":0},{"$f":"ML63+ML64+ML65","v":0},{"$f":"MM63+MM64+MM65","v":0},{"$f":"MN63+MN64+MN65","v":0},{"$f":"MO63+MO64+MO65","v":0},{"$f":"MP63+MP64+MP65","v":0},{"$f":"MQ63+MQ64+MQ65","v":0},{"$f":"MR63+MR64+MR65","v":0},{"$f":"MS63+MS64+MS65","v":0},{"$f":"MT63+MT64+MT65","v":0},{"$f":"MU63+MU64+MU65","v":0},{"$f":"MV63+MV64+MV65","v":0},{"$f":"MW63+MW64+MW65","v":0},{"$f":"MX63+MX64+MX65","v":0},{"$f":"MY63+MY64+MY65","v":0},{"$f":"MZ63+MZ64+MZ65","v":0},{"$f":"NA63+NA64+NA65","v":0},{"$f":"NB63+NB64+NB65","v":0},{"$f":"NC63+NC64+NC65","v":0},{"$f":"ND63+ND64+ND65","v":0},{"$f":"NE63+NE64+NE65","v":0},{"$f":"NF63+NF64+NF65","v":0},{"$f":"NG63+NG64+NG65","v":0},{"$f":"NH63+NH64+NH65","v":0},{"$f":"NI63+NI64+NI65","v":0},{"$f":"NJ63+NJ64+NJ65","v":0},{"$f":"NK63+NK64+NK65","v":0},{"$f":"NL63+NL64+NL65","v":0},{"$f":"NM63+NM64+NM65","v":0},{"$f":"NN63+NN64+NN65","v":0},{"$f":"NO63+NO64+NO65","v":0},{"$f":"NP63+NP64+NP65","v":0},{"$f":"NQ63+NQ64+NQ65","v":0},{"$f":"NR63+NR64+NR65","v":0},{"$f":"NS63+NS64+NS65","v":0},{"$f":"NT63+NT64+NT65","v":0},{"$f":"NU63+NU64+NU65","v":0},{"$f":"NV63+NV64+NV65","v":0},{"$f":"NW63+NW64+NW65","v":0},{"$f":"NX63+NX64+NX65","v":0},{"$f":"NY63+NY64+NY65","v":0},{"$f":"NZ63+NZ64+NZ65","v":0},{"$f":"OA63+OA64+OA65","v":0},{"$f":"OB63+OB64+OB65","v":0},{"$f":"OC63+OC64+OC65","v":0},{"$f":"OD63+OD64+OD65","v":0},{"$f":"OE63+OE64+OE65","v":0},{"$f":"OF63+OF64+OF65","v":0},{"$f":"OG63+OG64+OG65","v":0},{"$f":"OH63+OH64+OH65","v":0},{"$f":"OI63+OI64+OI65","v":0},{"$f":"OJ63+OJ64+OJ65","v":0},{"$f":"OK63+OK64+OK65","v":0},{"$f":"OL63+OL64+OL65","v":0},{"$f":"OM63+OM64+OM65","v":0},{"$f":"ON63+ON64+ON65","v":0},{"$f":"OO63+OO64+OO65","v":0},{"$f":"OP63+OP64+OP65","v":0},{"$f":"OQ63+OQ64+OQ65","v":0},{"$f":"OR63+OR64+OR65","v":0},{"$f":"OS63+OS64+OS65","v":0},{"$f":"OT63+OT64+OT65","v":0}]
[null,null,null,"Construction of plant",null,null,null,null,null,null,{"$f":"K67","v":0},{"$f":"L67","v":0},{"$f":"M67","v":0},{"$f":"N67","v":0},{"$f":"O67","v":0},{"$f":"P67","v":0},{"$f":"Q67","v":0},{"$f":"R67","v":0},{"$f":"S67","v":0},{"$f":"T67","v":2227884.3091974924},{"$f":"U67","v":2227884.3091974924},{"$f":"V67","v":2227884.3091974924},{"$f":"W67","v":0},{"$f":"X67","v":0},{"$f":"Y67","v":0},{"$f":"Z67","v":0},{"$f":"AA67","v":0},{"$f":"AB67","v":0},{"$f":"AC67","v":0},{"$f":"AD67","v":0},{"$f":"AE67","v":0},{"$f":"AF67","v":0},{"$f":"AG67","v":0},{"$f":"AH67","v":0},{"$f":"AI67","v":0},{"$f":"AJ67","v":0},{"$f":"AK67","v":0},{"$f":"AL67","v":0},{"$f":"AM67","v":0},{"$f":"AN67","v":0},{"$f":"AO67","v":0},{"$f":"AP67","v":0},{"$f":"AQ67","v":0},{"$f":"AR67","v":0},{"$f":"AS67","v":0},{"$f":"AT67","v":0},{"$f":"AU67","v":0},{"$f":"AV67","v":0},{"$f":"AW67","v":0},{"$f":"AX67","v":0},{"$f":"AY67","v":0},{"$f":"AZ67","v":0},{"$f":"BA67","v":0},{"$f":"BB67","v":0},{"$f":"BC67","v":0},{"$f":"BD67","v":0},{"$f":"BE67","v":0},{"$f":"BF67","v":0},{"$f":"BG67","v":0},{"$f":"BH67","v":0},{"$f":"BI67","v":0},{"$f":"BJ67","v":0},{"$f":"BK67","v":0},{"$f":"BL67","v":0},{"$f":"BM67","v":0},{"$f":"BN67","v":0},{"$f":"BO67","v":0},{"$f":"BP67","v":0},{"$f":"BQ67","v":0},{"$f":"BR67","v":0},{"$f":"BS67","v":0},{"$f":"BT67","v":0},{"$f":"BU67","v":0},{"$f":"BV67","v":0},{"$f":"BW67","v":0},{"$f":"BX67","v":0},{"$f":"BY67","v":0},{"$f":"BZ67","v":0},{"$f":"CA67","v":0},{"$f":"CB67","v":0},{"$f":"CC67","v":0},{"$f":"CD67","v":0},{"$f":"CE67","v":0},{"$f":"CF67","v":0},{"$f":"CG67","v":0},{"$f":"CH67","v":0},{"$f":"CI67","v":0},{"$f":"CJ67","v":0},{"$f":"CK67","v":0},{"$f":"CL67","v":0},{"$f":"CM67","v":0},{"$f":"CN67","v":0},{"$f":"CO67","v":0},{"$f":"CP67","v":0},{"$f":"CQ67","v":0},{"$f":"CR67","v":0},{"$f":"CS67","v":0},{"$f":"CT67","v":0},{"$f":"CU67","v":0},{"$f":"CV67","v":0},{"$f":"CW67","v":0},{"$f":"CX67","v":0},{"$f":"CY67","v":0},{"$f":"CZ67","v":0},{"$f":"DA67","v":0},{"$f":"DB67","v":0},{"$f":"DC67","v":0},{"$f":"DD67","v":0},{"$f":"DE67","v":0},{"$f":"DF67","v":0},{"$f":"DG67","v":0},{"$f":"DH67","v":0},{"$f":"DI67","v":0},{"$f":"DJ67","v":0},{"$f":"DK67","v":0},{"$f":"DL67","v":0},{"$f":"DM67","v":0},{"$f":"DN67","v":0},{"$f":"DO67","v":0},{"$f":"DP67","v":0},{"$f":"DQ67","v":0},{"$f":"DR67","v":0},{"$f":"DS67","v":0},{"$f":"DT67","v":0},{"$f":"DU67","v":0},{"$f":"DV67","v":0},{"$f":"DW67","v":0},{"$f":"DX67","v":0},{"$f":"DY67","v":0},{"$f":"DZ67","v":0},{"$f":"EA67","v":0},{"$f":"EB67","v":0},{"$f":"EC67","v":0},{"$f":"ED67","v":0},{"$f":"EE67","v":0},{"$f":"EF67","v":0},{"$f":"EG67","v":0},{"$f":"EH67","v":0},{"$f":"EI67","v":0},{"$f":"EJ67","v":0},{"$f":"EK67","v":0},{"$f":"EL67","v":0},{"$f":"EM67","v":0},{"$f":"EN67","v":0},{"$f":"EO67","v":0},{"$f":"EP67","v":0},{"$f":"EQ67","v":0},{"$f":"ER67","v":0},{"$f":"ES67","v":0},{"$f":"ET67","v":0},{"$f":"EU67","v":0},{"$f":"EV67","v":0},{"$f":"EW67","v":0},{"$f":"EX67","v":0},{"$f":"EY67","v":0},{"$f":"EZ67","v":0},{"$f":"FA67","v":0},{"$f":"FB67","v":0},{"$f":"FC67","v":0},{"$f":"FD67","v":0},{"$f":"FE67","v":0},{"$f":"FF67","v":0},{"$f":"FG67","v":0},{"$f":"FH67","v":0},{"$f":"FI67","v":0},{"$f":"FJ67","v":0},{"$f":"FK67","v":0},{"$f":"FL67","v":0},{"$f":"FM67","v":0},{"$f":"FN67","v":0},{"$f":"FO67","v":0},{"$f":"FP67","v":0},{"$f":"FQ67","v":0},{"$f":"FR67","v":0},{"$f":"FS67","v":0},{"$f":"FT67","v":0},{"$f":"FU67","v":0},{"$f":"FV67","v":0},{"$f":"FW67","v":0},{"$f":"FX67","v":0},{"$f":"FY67","v":0},{"$f":"FZ67","v":0},{"$f":"GA67","v":0},{"$f":"GB67","v":0},{"$f":"GC67","v":0},{"$f":"GD67","v":0},{"$f":"GE67","v":0},{"$f":"GF67","v":0},{"$f":"GG67","v":0},{"$f":"GH67","v":0},{"$f":"GI67","v":0},{"$f":"GJ67","v":0},{"$f":"GK67","v":0},{"$f":"GL67","v":0},{"$f":"GM67","v":0},{"$f":"GN67","v":0},{"$f":"GO67","v":0},{"$f":"GP67","v":0},{"$f":"GQ67","v":0},{"$f":"GR67","v":0},{"$f":"GS67","v":0},{"$f":"GT67","v":0},{"$f":"GU67","v":0},{"$f":"GV67","v":0},{"$f":"GW67","v":0},{"$f":"GX67","v":0},{"$f":"GY67","v":0},{"$f":"GZ67","v":0},{"$f":"HA67","v":0},{"$f":"HB67","v":0},{"$f":"HC67","v":0},{"$f":"HD67","v":0},{"$f":"HE67","v":0},{"$f":"HF67","v":0},{"$f":"HG67","v":0},{"$f":"HH67","v":0},{"$f":"HI67","v":0},{"$f":"HJ67","v":0},{"$f":"HK67","v":0},{"$f":"HL67","v":0},{"$f":"HM67","v":0},{"$f":"HN67","v":0},{"$f":"HO67","v":0},{"$f":"HP67","v":0},{"$f":"HQ67","v":0},{"$f":"HR67","v":0},{"$f":"HS67","v":0},{"$f":"HT67","v":0},{"$f":"HU67","v":0},{"$f":"HV67","v":0},{"$f":"HW67","v":0},{"$f":"HX67","v":0},{"$f":"HY67","v":0},{"$f":"HZ67","v":0},{"$f":"IA67","v":0},{"$f":"IB67","v":0},{"$f":"IC67","v":0},{"$f":"ID67","v":0},{"$f":"IE67","v":0},{"$f":"IF67","v":0},{"$f":"IG67","v":0},{"$f":"IH67","v":0},{"$f":"II67","v":0},{"$f":"IJ67","v":0},{"$f":"IK67","v":0},{"$f":"IL67","v":0},{"$f":"IM67","v":0},{"$f":"IN67","v":0},{"$f":"IO67","v":0},{"$f":"IP67","v":0},{"$f":"IQ67","v":0},{"$f":"IR67","v":0},{"$f":"IS67","v":0},{"$f":"IT67","v":0},{"$f":"IU67","v":0},{"$f":"IV67","v":0},{"$f":"IW67","v":0},{"$f":"IX67","v":0},{"$f":"IY67","v":0},{"$f":"IZ67","v":0},{"$f":"JA67","v":0},{"$f":"JB67","v":0},{"$f":"JC67","v":0},{"$f":"JD67","v":0},{"$f":"JE67","v":0},{"$f":"JF67","v":0},{"$f":"JG67","v":0},{"$f":"JH67","v":0},{"$f":"JI67","v":0},{"$f":"JJ67","v":0},{"$f":"JK67","v":0},{"$f":"JL67","v":0},{"$f":"JM67","v":0},{"$f":"JN67","v":0},{"$f":"JO67","v":0},{"$f":"JP67","v":0},{"$f":"JQ67","v":0},{"$f":"JR67","v":0},{"$f":"JS67","v":0},{"$f":"JT67","v":0},{"$f":"JU67","v":0},{"$f":"JV67","v":0},{"$f":"JW67","v":0},{"$f":"JX67","v":0},{"$f":"JY67","v":0},{"$f":"JZ67","v":0},{"$f":"KA67","v":0},{"$f":"KB67","v":0},{"$f":"KC67","v":0},{"$f":"KD67","v":0},{"$f":"KE67","v":0},{"$f":"KF67","v":0},{"$f":"KG67","v":0},{"$f":"KH67","v":0},{"$f":"KI67","v":0},{"$f":"KJ67","v":0},{"$f":"KK67","v":0},{"$f":"KL67","v":0},{"$f":"KM67","v":0},{"$f":"KN67","v":0},{"$f":"KO67","v":0},{"$f":"KP67","v":0},{"$f":"KQ67","v":0},{"$f":"KR67","v":0},{"$f":"KS67","v":0},{"$f":"KT67","v":0},{"$f":"KU67","v":0},{"$f":"KV67","v":0},{"$f":"KW67","v":0},{"$f":"KX67","v":0},{"$f":"KY67","v":0},{"$f":"KZ67","v":0},{"$f":"LA67","v":0},{"$f":"LB67","v":0},{"$f":"LC67","v":0},{"$f":"LD67","v":0},{"$f":"LE67","v":0},{"$f":"LF67","v":0},{"$f":"LG67","v":0},{"$f":"LH67","v":0},{"$f":"LI67","v":0},{"$f":"LJ67","v":0},{"$f":"LK67","v":0},{"$f":"LL67","v":0},{"$f":"LM67","v":0},{"$f":"LN67","v":0},{"$f":"LO67","v":0},{"$f":"LP67","v":0},{"$f":"LQ67","v":0},{"$f":"LR67","v":0},{"$f":"LS67","v":0},{"$f":"LT67","v":0},{"$f":"LU67","v":0},{"$f":"LV67","v":0},{"$f":"LW67","v":0},{"$f":"LX67","v":0},{"$f":"LY67","v":0},{"$f":"LZ67","v":0},{"$f":"MA67","v":0},{"$f":"MB67","v":0},{"$f":"MC67","v":0},{"$f":"MD67","v":0},{"$f":"ME67","v":0},{"$f":"MF67","v":0},{"$f":"MG67","v":0},{"$f":"MH67","v":0},{"$f":"MI67","v":0},{"$f":"MJ67","v":0},{"$f":"MK67","v":0},{"$f":"ML67","v":0},{"$f":"MM67","v":0},{"$f":"MN67","v":0},{"$f":"MO67","v":0},{"$f":"MP67","v":0},{"$f":"MQ67","v":0},{"$f":"MR67","v":0},{"$f":"MS67","v":0},{"$f":"MT67","v":0},{"$f":"MU67","v":0},{"$f":"MV67","v":0},{"$f":"MW67","v":0},{"$f":"MX67","v":0},{"$f":"MY67","v":0},{"$f":"MZ67","v":0},{"$f":"NA67","v":0},{"$f":"NB67","v":0},{"$f":"NC67","v":0},{"$f":"ND67","v":0},{"$f":"NE67","v":0},{"$f":"NF67","v":0},{"$f":"NG67","v":0},{"$f":"NH67","v":0},{"$f":"NI67","v":0},{"$f":"NJ67","v":0},{"$f":"NK67","v":0},{"$f":"NL67","v":0},{"$f":"NM67","v":0},{"$f":"NN67","v":0},{"$f":"NO67","v":0},{"$f":"NP67","v":0},{"$f":"NQ67","v":0},{"$f":"NR67","v":0},{"$f":"NS67","v":0},{"$f":"NT67","v":0},{"$f":"NU67","v":0},{"$f":"NV67","v":0},{"$f":"NW67","v":0},{"$f":"NX67","v":0},{"$f":"NY67","v":0},{"$f":"NZ67","v":0},{"$f":"OA67","v":0},{"$f":"OB67","v":0},{"$f":"OC67","v":0},{"$f":"OD67","v":0},{"$f":"OE67","v":0},{"$f":"OF67","v":0},{"$f":"OG67","v":0},{"$f":"OH67","v":0},{"$f":"OI67","v":0},{"$f":"OJ67","v":0},{"$f":"OK67","v":0},{"$f":"OL67","v":0},{"$f":"OM67","v":0},{"$f":"ON67","v":0},{"$f":"OO67","v":0},{"$f":"OP67","v":0},{"$f":"OQ67","v":0},{"$f":"OR67","v":0},{"$f":"OS67","v":0},{"$f":"OT67","v":0}]
[null,null,null,"Interest during construction",null,null,null,null,null,null,{"$f":"K175","v":0},{"$f":"L175","v":0},0,0,14.041685255439273,28.21517551750307,42.521403231891099,56.961306736125437,71.535830294617099,86.245924133933698,9276.6244640106397,18504.913315364338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Funding Requirements",null,null,null,null,null,null,null,{"$f":"SUM(K139:K141)","v":0},{"$f":"SUM(L139:L141)","v":0},0,3404.0449104095205,3435.9976392881949,3468.1764156092177,3500.5826676931738,3533.217832361614,3566.0833549858435,2227970.5551216262,2237160.9336615033,2246389.2225128566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX139:BX141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ139:EJ141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV139:GV141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH139:JH141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT139:LT141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF139:OF141)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Equity Requirements",null,null,null,null,{"$f":"F32","v":0.1},null,null,{"$f":"K142*$H$144","v":0},{"$f":"L142*$H$144","v":0},0,340.40449104095205,343.59976392881953,346.8176415609218,350.05826676931741,353.32178323616142,356.60833549858438,222797.05551216262,223716.09336615034,224638.92225128566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX142*$H$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ142*$H$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV142*$H$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH142*$H$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT142*$H$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF142*$H$144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sources of Financing"]
[null,null,"Contributions by rooftop owner",null,null,null,null,{"$f":"F35","v":0.05},null,null,{"$f":"K142*$H$147","v":0},{"$f":"L142*$H$147","v":0},{"$f":"M142*$H$147","v":0},{"$f":"N142*$H$147","v":170.20224552047603},{"$f":"O142*$H$147","v":171.79988196440976},{"$f":"P142*$H$147","v":173.4088207804609},{"$f":"Q142*$H$147","v":175.02913338465871},{"$f":"R142*$H$147","v":176.66089161808071},{"$f":"S142*$H$147","v":178.30416774929219},{"$f":"T142*$H$147","v":111398.52775608131},{"$f":"U142*$H$147","v":111858.04668307517},{"$f":"V142*$H$147","v":112319.46112564283},{"$f":"W142*$H$147","v":0},{"$f":"X142*$H$147","v":0},{"$f":"Y142*$H$147","v":0},{"$f":"Z142*$H$147","v":0},{"$f":"AA142*$H$147","v":0},{"$f":"AB142*$H$147","v":0},{"$f":"AC142*$H$147","v":0},{"$f":"AD142*$H$147","v":0},{"$f":"AE142*$H$147","v":0},{"$f":"AF142*$H$147","v":0},{"$f":"AG142*$H$147","v":0},{"$f":"AH142*$H$147","v":0},{"$f":"AI142*$H$147","v":0},{"$f":"AJ142*$H$147","v":0},{"$f":"AK142*$H$147","v":0},{"$f":"AL142*$H$147","v":0},{"$f":"AM142*$H$147","v":0},{"$f":"AN142*$H$147","v":0},{"$f":"AO142*$H$147","v":0},{"$f":"AP142*$H$147","v":0},{"$f":"AQ142*$H$147","v":0},{"$f":"AR142*$H$147","v":0},{"$f":"AS142*$H$147","v":0},{"$f":"AT142*$H$147","v":0},{"$f":"AU142*$H$147","v":0},{"$f":"AV142*$H$147","v":0},{"$f":"AW142*$H$147","v":0},{"$f":"AX142*$H$147","v":0},{"$f":"AY142*$H$147","v":0},{"$f":"AZ142*$H$147","v":0},{"$f":"BA142*$H$147","v":0},{"$f":"BB142*$H$147","v":0},{"$f":"BC142*$H$147","v":0},{"$f":"BD142*$H$147","v":0},{"$f":"BE142*$H$147","v":0},{"$f":"BF142*$H$147","v":0},{"$f":"BG142*$H$147","v":0},{"$f":"BH142*$H$147","v":0},{"$f":"BI142*$H$147","v":0},{"$f":"BJ142*$H$147","v":0},{"$f":"BK142*$H$147","v":0},{"$f":"BL142*$H$147","v":0},{"$f":"BM142*$H$147","v":0},{"$f":"BN142*$H$147","v":0},{"$f":"BO142*$H$147","v":0},{"$f":"BP142*$H$147","v":0},{"$f":"BQ142*$H$147","v":0},{"$f":"BR142*$H$147","v":0},{"$f":"BS142*$H$147","v":0},{"$f":"BT142*$H$147","v":0},{"$f":"BU142*$H$147","v":0},{"$f":"BV142*$H$147","v":0},{"$f":"BW142*$H$147","v":0},{"$f":"BX142*$H$147","v":0},{"$f":"BY142*$H$147","v":0},{"$f":"BZ142*$H$147","v":0},{"$f":"CA142*$H$147","v":0},{"$f":"CB142*$H$147","v":0},{"$f":"CC142*$H$147","v":0},{"$f":"CD142*$H$147","v":0},{"$f":"CE142*$H$147","v":0},{"$f":"CF142*$H$147","v":0},{"$f":"CG142*$H$147","v":0},{"$f":"CH142*$H$147","v":0},{"$f":"CI142*$H$147","v":0},{"$f":"CJ142*$H$147","v":0},{"$f":"CK142*$H$147","v":0},{"$f":"CL142*$H$147","v":0},{"$f":"CM142*$H$147","v":0},{"$f":"CN142*$H$147","v":0},{"$f":"CO142*$H$147","v":0},{"$f":"CP142*$H$147","v":0},{"$f":"CQ142*$H$147","v":0},{"$f":"CR142*$H$147","v":0},{"$f":"CS142*$H$147","v":0},{"$f":"CT142*$H$147","v":0},{"$f":"CU142*$H$147","v":0},{"$f":"CV142*$H$147","v":0},{"$f":"CW142*$H$147","v":0},{"$f":"CX142*$H$147","v":0},{"$f":"CY142*$H$147","v":0},{"$f":"CZ142*$H$147","v":0},{"$f":"DA142*$H$147","v":0},{"$f":"DB142*$H$147","v":0},{"$f":"DC142*$H$147","v":0},{"$f":"DD142*$H$147","v":0},{"$f":"DE142*$H$147","v":0},{"$f":"DF142*$H$147","v":0},{"$f":"DG142*$H$147","v":0},{"$f":"DH142*$H$147","v":0},{"$f":"DI142*$H$147","v":0},{"$f":"DJ142*$H$147","v":0},{"$f":"DK142*$H$147","v":0},{"$f":"DL142*$H$147","v":0},{"$f":"DM142*$H$147","v":0},{"$f":"DN142*$H$147","v":0},{"$f":"DO142*$H$147","v":0},{"$f":"DP142*$H$147","v":0},{"$f":"DQ142*$H$147","v":0},{"$f":"DR142*$H$147","v":0},{"$f":"DS142*$H$147","v":0},{"$f":"DT142*$H$147","v":0},{"$f":"DU142*$H$147","v":0},{"$f":"DV142*$H$147","v":0},{"$f":"DW142*$H$147","v":0},{"$f":"DX142*$H$147","v":0},{"$f":"DY142*$H$147","v":0},{"$f":"DZ142*$H$147","v":0},{"$f":"EA142*$H$147","v":0},{"$f":"EB142*$H$147","v":0},{"$f":"EC142*$H$147","v":0},{"$f":"ED142*$H$147","v":0},{"$f":"EE142*$H$147","v":0},{"$f":"EF142*$H$147","v":0},{"$f":"EG142*$H$147","v":0},{"$f":"EH142*$H$147","v":0},{"$f":"EI142*$H$147","v":0},{"$f":"EJ142*$H$147","v":0},{"$f":"EK142*$H$147","v":0},{"$f":"EL142*$H$147","v":0},{"$f":"EM142*$H$147","v":0},{"$f":"EN142*$H$147","v":0},{"$f":"EO142*$H$147","v":0},{"$f":"EP142*$H$147","v":0},{"$f":"EQ142*$H$147","v":0},{"$f":"ER142*$H$147","v":0},{"$f":"ES142*$H$147","v":0},{"$f":"ET142*$H$147","v":0},{"$f":"EU142*$H$147","v":0},{"$f":"EV142*$H$147","v":0},{"$f":"EW142*$H$147","v":0},{"$f":"EX142*$H$147","v":0},{"$f":"EY142*$H$147","v":0},{"$f":"EZ142*$H$147","v":0},{"$f":"FA142*$H$147","v":0},{"$f":"FB142*$H$147","v":0},{"$f":"FC142*$H$147","v":0},{"$f":"FD142*$H$147","v":0},{"$f":"FE142*$H$147","v":0},{"$f":"FF142*$H$147","v":0},{"$f":"FG142*$H$147","v":0},{"$f":"FH142*$H$147","v":0},{"$f":"FI142*$H$147","v":0},{"$f":"FJ142*$H$147","v":0},{"$f":"FK142*$H$147","v":0},{"$f":"FL142*$H$147","v":0},{"$f":"FM142*$H$147","v":0},{"$f":"FN142*$H$147","v":0},{"$f":"FO142*$H$147","v":0},{"$f":"FP142*$H$147","v":0},{"$f":"FQ142*$H$147","v":0},{"$f":"FR142*$H$147","v":0},{"$f":"FS142*$H$147","v":0},{"$f":"FT142*$H$147","v":0},{"$f":"FU142*$H$147","v":0},{"$f":"FV142*$H$147","v":0},{"$f":"FW142*$H$147","v":0},{"$f":"FX142*$H$147","v":0},{"$f":"FY142*$H$147","v":0},{"$f":"FZ142*$H$147","v":0},{"$f":"GA142*$H$147","v":0},{"$f":"GB142*$H$147","v":0},{"$f":"GC142*$H$147","v":0},{"$f":"GD142*$H$147","v":0},{"$f":"GE142*$H$147","v":0},{"$f":"GF142*$H$147","v":0},{"$f":"GG142*$H$147","v":0},{"$f":"GH142*$H$147","v":0},{"$f":"GI142*$H$147","v":0},{"$f":"GJ142*$H$147","v":0},{"$f":"GK142*$H$147","v":0},{"$f":"GL142*$H$147","v":0},{"$f":"GM142*$H$147","v":0},{"$f":"GN142*$H$147","v":0},{"$f":"GO142*$H$147","v":0},{"$f":"GP142*$H$147","v":0},{"$f":"GQ142*$H$147","v":0},{"$f":"GR142*$H$147","v":0},{"$f":"GS142*$H$147","v":0},{"$f":"GT142*$H$147","v":0},{"$f":"GU142*$H$147","v":0},{"$f":"GV142*$H$147","v":0},{"$f":"GW142*$H$147","v":0},{"$f":"GX142*$H$147","v":0},{"$f":"GY142*$H$147","v":0},{"$f":"GZ142*$H$147","v":0},{"$f":"HA142*$H$147","v":0},{"$f":"HB142*$H$147","v":0},{"$f":"HC142*$H$147","v":0},{"$f":"HD142*$H$147","v":0},{"$f":"HE142*$H$147","v":0},{"$f":"HF142*$H$147","v":0},{"$f":"HG142*$H$147","v":0},{"$f":"HH142*$H$147","v":0},{"$f":"HI142*$H$147","v":0},{"$f":"HJ142*$H$147","v":0},{"$f":"HK142*$H$147","v":0},{"$f":"HL142*$H$147","v":0},{"$f":"HM142*$H$147","v":0},{"$f":"HN142*$H$147","v":0},{"$f":"HO142*$H$147","v":0},{"$f":"HP142*$H$147","v":0},{"$f":"HQ142*$H$147","v":0},{"$f":"HR142*$H$147","v":0},{"$f":"HS142*$H$147","v":0},{"$f":"HT142*$H$147","v":0},{"$f":"HU142*$H$147","v":0},{"$f":"HV142*$H$147","v":0},{"$f":"HW142*$H$147","v":0},{"$f":"HX142*$H$147","v":0},{"$f":"HY142*$H$147","v":0},{"$f":"HZ142*$H$147","v":0},{"$f":"IA142*$H$147","v":0},{"$f":"IB142*$H$147","v":0},{"$f":"IC142*$H$147","v":0},{"$f":"ID142*$H$147","v":0},{"$f":"IE142*$H$147","v":0},{"$f":"IF142*$H$147","v":0},{"$f":"IG142*$H$147","v":0},{"$f":"IH142*$H$147","v":0},{"$f":"II142*$H$147","v":0},{"$f":"IJ142*$H$147","v":0},{"$f":"IK142*$H$147","v":0},{"$f":"IL142*$H$147","v":0},{"$f":"IM142*$H$147","v":0},{"$f":"IN142*$H$147","v":0},{"$f":"IO142*$H$147","v":0},{"$f":"IP142*$H$147","v":0},{"$f":"IQ142*$H$147","v":0},{"$f":"IR142*$H$147","v":0},{"$f":"IS142*$H$147","v":0},{"$f":"IT142*$H$147","v":0},{"$f":"IU142*$H$147","v":0},{"$f":"IV142*$H$147","v":0},{"$f":"IW142*$H$147","v":0},{"$f":"IX142*$H$147","v":0},{"$f":"IY142*$H$147","v":0},{"$f":"IZ142*$H$147","v":0},{"$f":"JA142*$H$147","v":0},{"$f":"JB142*$H$147","v":0},{"$f":"JC142*$H$147","v":0},{"$f":"JD142*$H$147","v":0},{"$f":"JE142*$H$147","v":0},{"$f":"JF142*$H$147","v":0},{"$f":"JG142*$H$147","v":0},{"$f":"JH142*$H$147","v":0},{"$f":"JI142*$H$147","v":0},{"$f":"JJ142*$H$147","v":0},{"$f":"JK142*$H$147","v":0},{"$f":"JL142*$H$147","v":0},{"$f":"JM142*$H$147","v":0},{"$f":"JN142*$H$147","v":0},{"$f":"JO142*$H$147","v":0},{"$f":"JP142*$H$147","v":0},{"$f":"JQ142*$H$147","v":0},{"$f":"JR142*$H$147","v":0},{"$f":"JS142*$H$147","v":0},{"$f":"JT142*$H$147","v":0},{"$f":"JU142*$H$147","v":0},{"$f":"JV142*$H$147","v":0},{"$f":"JW142*$H$147","v":0},{"$f":"JX142*$H$147","v":0},{"$f":"JY142*$H$147","v":0},{"$f":"JZ142*$H$147","v":0},{"$f":"KA142*$H$147","v":0},{"$f":"KB142*$H$147","v":0},{"$f":"KC142*$H$147","v":0},{"$f":"KD142*$H$147","v":0},{"$f":"KE142*$H$147","v":0},{"$f":"KF142*$H$147","v":0},{"$f":"KG142*$H$147","v":0},{"$f":"KH142*$H$147","v":0},{"$f":"KI142*$H$147","v":0},{"$f":"KJ142*$H$147","v":0},{"$f":"KK142*$H$147","v":0},{"$f":"KL142*$H$147","v":0},{"$f":"KM142*$H$147","v":0},{"$f":"KN142*$H$147","v":0},{"$f":"KO142*$H$147","v":0},{"$f":"KP142*$H$147","v":0},{"$f":"KQ142*$H$147","v":0},{"$f":"KR142*$H$147","v":0},{"$f":"KS142*$H$147","v":0},{"$f":"KT142*$H$147","v":0},{"$f":"KU142*$H$147","v":0},{"$f":"KV142*$H$147","v":0},{"$f":"KW142*$H$147","v":0},{"$f":"KX142*$H$147","v":0},{"$f":"KY142*$H$147","v":0},{"$f":"KZ142*$H$147","v":0},{"$f":"LA142*$H$147","v":0},{"$f":"LB142*$H$147","v":0},{"$f":"LC142*$H$147","v":0},{"$f":"LD142*$H$147","v":0},{"$f":"LE142*$H$147","v":0},{"$f":"LF142*$H$147","v":0},{"$f":"LG142*$H$147","v":0},{"$f":"LH142*$H$147","v":0},{"$f":"LI142*$H$147","v":0},{"$f":"LJ142*$H$147","v":0},{"$f":"LK142*$H$147","v":0},{"$f":"LL142*$H$147","v":0},{"$f":"LM142*$H$147","v":0},{"$f":"LN142*$H$147","v":0},{"$f":"LO142*$H$147","v":0},{"$f":"LP142*$H$147","v":0},{"$f":"LQ142*$H$147","v":0},{"$f":"LR142*$H$147","v":0},{"$f":"LS142*$H$147","v":0},{"$f":"LT142*$H$147","v":0},{"$f":"LU142*$H$147","v":0},{"$f":"LV142*$H$147","v":0},{"$f":"LW142*$H$147","v":0},{"$f":"LX142*$H$147","v":0},{"$f":"LY142*$H$147","v":0},{"$f":"LZ142*$H$147","v":0},{"$f":"MA142*$H$147","v":0},{"$f":"MB142*$H$147","v":0},{"$f":"MC142*$H$147","v":0},{"$f":"MD142*$H$147","v":0},{"$f":"ME142*$H$147","v":0},{"$f":"MF142*$H$147","v":0},{"$f":"MG142*$H$147","v":0},{"$f":"MH142*$H$147","v":0},{"$f":"MI142*$H$147","v":0},{"$f":"MJ142*$H$147","v":0},{"$f":"MK142*$H$147","v":0},{"$f":"ML142*$H$147","v":0},{"$f":"MM142*$H$147","v":0},{"$f":"MN142*$H$147","v":0},{"$f":"MO142*$H$147","v":0},{"$f":"MP142*$H$147","v":0},{"$f":"MQ142*$H$147","v":0},{"$f":"MR142*$H$147","v":0},{"$f":"MS142*$H$147","v":0},{"$f":"MT142*$H$147","v":0},{"$f":"MU142*$H$147","v":0},{"$f":"MV142*$H$147","v":0},{"$f":"MW142*$H$147","v":0},{"$f":"MX142*$H$147","v":0},{"$f":"MY142*$H$147","v":0},{"$f":"MZ142*$H$147","v":0},{"$f":"NA142*$H$147","v":0},{"$f":"NB142*$H$147","v":0},{"$f":"NC142*$H$147","v":0},{"$f":"ND142*$H$147","v":0},{"$f":"NE142*$H$147","v":0},{"$f":"NF142*$H$147","v":0},{"$f":"NG142*$H$147","v":0},{"$f":"NH142*$H$147","v":0},{"$f":"NI142*$H$147","v":0},{"$f":"NJ142*$H$147","v":0},{"$f":"NK142*$H$147","v":0},{"$f":"NL142*$H$147","v":0},{"$f":"NM142*$H$147","v":0},{"$f":"NN142*$H$147","v":0},{"$f":"NO142*$H$147","v":0},{"$f":"NP142*$H$147","v":0},{"$f":"NQ142*$H$147","v":0},{"$f":"NR142*$H$147","v":0},{"$f":"NS142*$H$147","v":0},{"$f":"NT142*$H$147","v":0},{"$f":"NU142*$H$147","v":0},{"$f":"NV142*$H$147","v":0},{"$f":"NW142*$H$147","v":0},{"$f":"NX142*$H$147","v":0},{"$f":"NY142*$H$147","v":0},{"$f":"NZ142*$H$147","v":0},{"$f":"OA142*$H$147","v":0},{"$f":"OB142*$H$147","v":0},{"$f":"OC142*$H$147","v":0},{"$f":"OD142*$H$147","v":0},{"$f":"OE142*$H$147","v":0},{"$f":"OF142*$H$147","v":0},{"$f":"OG142*$H$147","v":0},{"$f":"OH142*$H$147","v":0},{"$f":"OI142*$H$147","v":0},{"$f":"OJ142*$H$147","v":0},{"$f":"OK142*$H$147","v":0},{"$f":"OL142*$H$147","v":0},{"$f":"OM142*$H$147","v":0},{"$f":"ON142*$H$147","v":0},{"$f":"OO142*$H$147","v":0},{"$f":"OP142*$H$147","v":0},{"$f":"OQ142*$H$147","v":0},{"$f":"OR142*$H$147","v":0},{"$f":"OS142*$H$147","v":0},{"$f":"OT142*$H$147","v":0}]
[null,null,"Contributions by development Co.",null,null,null,null,null,null,null,{"$f":"K144-K147","v":0},{"$f":"L144-L147","v":0},{"$f":"M144-M147","v":0},{"$f":"N144-N147","v":170.20224552047603},{"$f":"O144-O147","v":171.79988196440976},{"$f":"P144-P147","v":173.4088207804609},{"$f":"Q144-Q147","v":175.02913338465871},{"$f":"R144-R147","v":176.66089161808071},{"$f":"S144-S147","v":178.30416774929219},{"$f":"T144-T147","v":111398.52775608131},{"$f":"U144-U147","v":111858.04668307517},{"$f":"V144-V147","v":112319.46112564283},{"$f":"W144-W147","v":0},{"$f":"X144-X147","v":0},{"$f":"Y144-Y147","v":0},{"$f":"Z144-Z147","v":0},{"$f":"AA144-AA147","v":0},{"$f":"AB144-AB147","v":0},{"$f":"AC144-AC147","v":0},{"$f":"AD144-AD147","v":0},{"$f":"AE144-AE147","v":0},{"$f":"AF144-AF147","v":0},{"$f":"AG144-AG147","v":0},{"$f":"AH144-AH147","v":0},{"$f":"AI144-AI147","v":0},{"$f":"AJ144-AJ147","v":0},{"$f":"AK144-AK147","v":0},{"$f":"AL144-AL147","v":0},{"$f":"AM144-AM147","v":0},{"$f":"AN144-AN147","v":0},{"$f":"AO144-AO147","v":0},{"$f":"AP144-AP147","v":0},{"$f":"AQ144-AQ147","v":0},{"$f":"AR144-AR147","v":0},{"$f":"AS144-AS147","v":0},{"$f":"AT144-AT147","v":0},{"$f":"AU144-AU147","v":0},{"$f":"AV144-AV147","v":0},{"$f":"AW144-AW147","v":0},{"$f":"AX144-AX147","v":0},{"$f":"AY144-AY147","v":0},{"$f":"AZ144-AZ147","v":0},{"$f":"BA144-BA147","v":0},{"$f":"BB144-BB147","v":0},{"$f":"BC144-BC147","v":0},{"$f":"BD144-BD147","v":0},{"$f":"BE144-BE147","v":0},{"$f":"BF144-BF147","v":0},{"$f":"BG144-BG147","v":0},{"$f":"BH144-BH147","v":0},{"$f":"BI144-BI147","v":0},{"$f":"BJ144-BJ147","v":0},{"$f":"BK144-BK147","v":0},{"$f":"BL144-BL147","v":0},{"$f":"BM144-BM147","v":0},{"$f":"BN144-BN147","v":0},{"$f":"BO144-BO147","v":0},{"$f":"BP144-BP147","v":0},{"$f":"BQ144-BQ147","v":0},{"$f":"BR144-BR147","v":0},{"$f":"BS144-BS147","v":0},{"$f":"BT144-BT147","v":0},{"$f":"BU144-BU147","v":0},{"$f":"BV144-BV147","v":0},{"$f":"BW144-BW147","v":0},{"$f":"BX144-BX147","v":0},{"$f":"BY144-BY147","v":0},{"$f":"BZ144-BZ147","v":0},{"$f":"CA144-CA147","v":0},{"$f":"CB144-CB147","v":0},{"$f":"CC144-CC147","v":0},{"$f":"CD144-CD147","v":0},{"$f":"CE144-CE147","v":0},{"$f":"CF144-CF147","v":0},{"$f":"CG144-CG147","v":0},{"$f":"CH144-CH147","v":0},{"$f":"CI144-CI147","v":0},{"$f":"CJ144-CJ147","v":0},{"$f":"CK144-CK147","v":0},{"$f":"CL144-CL147","v":0},{"$f":"CM144-CM147","v":0},{"$f":"CN144-CN147","v":0},{"$f":"CO144-CO147","v":0},{"$f":"CP144-CP147","v":0},{"$f":"CQ144-CQ147","v":0},{"$f":"CR144-CR147","v":0},{"$f":"CS144-CS147","v":0},{"$f":"CT144-CT147","v":0},{"$f":"CU144-CU147","v":0},{"$f":"CV144-CV147","v":0},{"$f":"CW144-CW147","v":0},{"$f":"CX144-CX147","v":0},{"$f":"CY144-CY147","v":0},{"$f":"CZ144-CZ147","v":0},{"$f":"DA144-DA147","v":0},{"$f":"DB144-DB147","v":0},{"$f":"DC144-DC147","v":0},{"$f":"DD144-DD147","v":0},{"$f":"DE144-DE147","v":0},{"$f":"DF144-DF147","v":0},{"$f":"DG144-DG147","v":0},{"$f":"DH144-DH147","v":0},{"$f":"DI144-DI147","v":0},{"$f":"DJ144-DJ147","v":0},{"$f":"DK144-DK147","v":0},{"$f":"DL144-DL147","v":0},{"$f":"DM144-DM147","v":0},{"$f":"DN144-DN147","v":0},{"$f":"DO144-DO147","v":0},{"$f":"DP144-DP147","v":0},{"$f":"DQ144-DQ147","v":0},{"$f":"DR144-DR147","v":0},{"$f":"DS144-DS147","v":0},{"$f":"DT144-DT147","v":0},{"$f":"DU144-DU147","v":0},{"$f":"DV144-DV147","v":0},{"$f":"DW144-DW147","v":0},{"$f":"DX144-DX147","v":0},{"$f":"DY144-DY147","v":0},{"$f":"DZ144-DZ147","v":0},{"$f":"EA144-EA147","v":0},{"$f":"EB144-EB147","v":0},{"$f":"EC144-EC147","v":0},{"$f":"ED144-ED147","v":0},{"$f":"EE144-EE147","v":0},{"$f":"EF144-EF147","v":0},{"$f":"EG144-EG147","v":0},{"$f":"EH144-EH147","v":0},{"$f":"EI144-EI147","v":0},{"$f":"EJ144-EJ147","v":0},{"$f":"EK144-EK147","v":0},{"$f":"EL144-EL147","v":0},{"$f":"EM144-EM147","v":0},{"$f":"EN144-EN147","v":0},{"$f":"EO144-EO147","v":0},{"$f":"EP144-EP147","v":0},{"$f":"EQ144-EQ147","v":0},{"$f":"ER144-ER147","v":0},{"$f":"ES144-ES147","v":0},{"$f":"ET144-ET147","v":0},{"$f":"EU144-EU147","v":0},{"$f":"EV144-EV147","v":0},{"$f":"EW144-EW147","v":0},{"$f":"EX144-EX147","v":0},{"$f":"EY144-EY147","v":0},{"$f":"EZ144-EZ147","v":0},{"$f":"FA144-FA147","v":0},{"$f":"FB144-FB147","v":0},{"$f":"FC144-FC147","v":0},{"$f":"FD144-FD147","v":0},{"$f":"FE144-FE147","v":0},{"$f":"FF144-FF147","v":0},{"$f":"FG144-FG147","v":0},{"$f":"FH144-FH147","v":0},{"$f":"FI144-FI147","v":0},{"$f":"FJ144-FJ147","v":0},{"$f":"FK144-FK147","v":0},{"$f":"FL144-FL147","v":0},{"$f":"FM144-FM147","v":0},{"$f":"FN144-FN147","v":0},{"$f":"FO144-FO147","v":0},{"$f":"FP144-FP147","v":0},{"$f":"FQ144-FQ147","v":0},{"$f":"FR144-FR147","v":0},{"$f":"FS144-FS147","v":0},{"$f":"FT144-FT147","v":0},{"$f":"FU144-FU147","v":0},{"$f":"FV144-FV147","v":0},{"$f":"FW144-FW147","v":0},{"$f":"FX144-FX147","v":0},{"$f":"FY144-FY147","v":0},{"$f":"FZ144-FZ147","v":0},{"$f":"GA144-GA147","v":0},{"$f":"GB144-GB147","v":0},{"$f":"GC144-GC147","v":0},{"$f":"GD144-GD147","v":0},{"$f":"GE144-GE147","v":0},{"$f":"GF144-GF147","v":0},{"$f":"GG144-GG147","v":0},{"$f":"GH144-GH147","v":0},{"$f":"GI144-GI147","v":0},{"$f":"GJ144-GJ147","v":0},{"$f":"GK144-GK147","v":0},{"$f":"GL144-GL147","v":0},{"$f":"GM144-GM147","v":0},{"$f":"GN144-GN147","v":0},{"$f":"GO144-GO147","v":0},{"$f":"GP144-GP147","v":0},{"$f":"GQ144-GQ147","v":0},{"$f":"GR144-GR147","v":0},{"$f":"GS144-GS147","v":0},{"$f":"GT144-GT147","v":0},{"$f":"GU144-GU147","v":0},{"$f":"GV144-GV147","v":0},{"$f":"GW144-GW147","v":0},{"$f":"GX144-GX147","v":0},{"$f":"GY144-GY147","v":0},{"$f":"GZ144-GZ147","v":0},{"$f":"HA144-HA147","v":0},{"$f":"HB144-HB147","v":0},{"$f":"HC144-HC147","v":0},{"$f":"HD144-HD147","v":0},{"$f":"HE144-HE147","v":0},{"$f":"HF144-HF147","v":0},{"$f":"HG144-HG147","v":0},{"$f":"HH144-HH147","v":0},{"$f":"HI144-HI147","v":0},{"$f":"HJ144-HJ147","v":0},{"$f":"HK144-HK147","v":0},{"$f":"HL144-HL147","v":0},{"$f":"HM144-HM147","v":0},{"$f":"HN144-HN147","v":0},{"$f":"HO144-HO147","v":0},{"$f":"HP144-HP147","v":0},{"$f":"HQ144-HQ147","v":0},{"$f":"HR144-HR147","v":0},{"$f":"HS144-HS147","v":0},{"$f":"HT144-HT147","v":0},{"$f":"HU144-HU147","v":0},{"$f":"HV144-HV147","v":0},{"$f":"HW144-HW147","v":0},{"$f":"HX144-HX147","v":0},{"$f":"HY144-HY147","v":0},{"$f":"HZ144-HZ147","v":0},{"$f":"IA144-IA147","v":0},{"$f":"IB144-IB147","v":0},{"$f":"IC144-IC147","v":0},{"$f":"ID144-ID147","v":0},{"$f":"IE144-IE147","v":0},{"$f":"IF144-IF147","v":0},{"$f":"IG144-IG147","v":0},{"$f":"IH144-IH147","v":0},{"$f":"II144-II147","v":0},{"$f":"IJ144-IJ147","v":0},{"$f":"IK144-IK147","v":0},{"$f":"IL144-IL147","v":0},{"$f":"IM144-IM147","v":0},{"$f":"IN144-IN147","v":0},{"$f":"IO144-IO147","v":0},{"$f":"IP144-IP147","v":0},{"$f":"IQ144-IQ147","v":0},{"$f":"IR144-IR147","v":0},{"$f":"IS144-IS147","v":0},{"$f":"IT144-IT147","v":0},{"$f":"IU144-IU147","v":0},{"$f":"IV144-IV147","v":0},{"$f":"IW144-IW147","v":0},{"$f":"IX144-IX147","v":0},{"$f":"IY144-IY147","v":0},{"$f":"IZ144-IZ147","v":0},{"$f":"JA144-JA147","v":0},{"$f":"JB144-JB147","v":0},{"$f":"JC144-JC147","v":0},{"$f":"JD144-JD147","v":0},{"$f":"JE144-JE147","v":0},{"$f":"JF144-JF147","v":0},{"$f":"JG144-JG147","v":0},{"$f":"JH144-JH147","v":0},{"$f":"JI144-JI147","v":0},{"$f":"JJ144-JJ147","v":0},{"$f":"JK144-JK147","v":0},{"$f":"JL144-JL147","v":0},{"$f":"JM144-JM147","v":0},{"$f":"JN144-JN147","v":0},{"$f":"JO144-JO147","v":0},{"$f":"JP144-JP147","v":0},{"$f":"JQ144-JQ147","v":0},{"$f":"JR144-JR147","v":0},{"$f":"JS144-JS147","v":0},{"$f":"JT144-JT147","v":0},{"$f":"JU144-JU147","v":0},{"$f":"JV144-JV147","v":0},{"$f":"JW144-JW147","v":0},{"$f":"JX144-JX147","v":0},{"$f":"JY144-JY147","v":0},{"$f":"JZ144-JZ147","v":0},{"$f":"KA144-KA147","v":0},{"$f":"KB144-KB147","v":0},{"$f":"KC144-KC147","v":0},{"$f":"KD144-KD147","v":0},{"$f":"KE144-KE147","v":0},{"$f":"KF144-KF147","v":0},{"$f":"KG144-KG147","v":0},{"$f":"KH144-KH147","v":0},{"$f":"KI144-KI147","v":0},{"$f":"KJ144-KJ147","v":0},{"$f":"KK144-KK147","v":0},{"$f":"KL144-KL147","v":0},{"$f":"KM144-KM147","v":0},{"$f":"KN144-KN147","v":0},{"$f":"KO144-KO147","v":0},{"$f":"KP144-KP147","v":0},{"$f":"KQ144-KQ147","v":0},{"$f":"KR144-KR147","v":0},{"$f":"KS144-KS147","v":0},{"$f":"KT144-KT147","v":0},{"$f":"KU144-KU147","v":0},{"$f":"KV144-KV147","v":0},{"$f":"KW144-KW147","v":0},{"$f":"KX144-KX147","v":0},{"$f":"KY144-KY147","v":0},{"$f":"KZ144-KZ147","v":0},{"$f":"LA144-LA147","v":0},{"$f":"LB144-LB147","v":0},{"$f":"LC144-LC147","v":0},{"$f":"LD144-LD147","v":0},{"$f":"LE144-LE147","v":0},{"$f":"LF144-LF147","v":0},{"$f":"LG144-LG147","v":0},{"$f":"LH144-LH147","v":0},{"$f":"LI144-LI147","v":0},{"$f":"LJ144-LJ147","v":0},{"$f":"LK144-LK147","v":0},{"$f":"LL144-LL147","v":0},{"$f":"LM144-LM147","v":0},{"$f":"LN144-LN147","v":0},{"$f":"LO144-LO147","v":0},{"$f":"LP144-LP147","v":0},{"$f":"LQ144-LQ147","v":0},{"$f":"LR144-LR147","v":0},{"$f":"LS144-LS147","v":0},{"$f":"LT144-LT147","v":0},{"$f":"LU144-LU147","v":0},{"$f":"LV144-LV147","v":0},{"$f":"LW144-LW147","v":0},{"$f":"LX144-LX147","v":0},{"$f":"LY144-LY147","v":0},{"$f":"LZ144-LZ147","v":0},{"$f":"MA144-MA147","v":0},{"$f":"MB144-MB147","v":0},{"$f":"MC144-MC147","v":0},{"$f":"MD144-MD147","v":0},{"$f":"ME144-ME147","v":0},{"$f":"MF144-MF147","v":0},{"$f":"MG144-MG147","v":0},{"$f":"MH144-MH147","v":0},{"$f":"MI144-MI147","v":0},{"$f":"MJ144-MJ147","v":0},{"$f":"MK144-MK147","v":0},{"$f":"ML144-ML147","v":0},{"$f":"MM144-MM147","v":0},{"$f":"MN144-MN147","v":0},{"$f":"MO144-MO147","v":0},{"$f":"MP144-MP147","v":0},{"$f":"MQ144-MQ147","v":0},{"$f":"MR144-MR147","v":0},{"$f":"MS144-MS147","v":0},{"$f":"MT144-MT147","v":0},{"$f":"MU144-MU147","v":0},{"$f":"MV144-MV147","v":0},{"$f":"MW144-MW147","v":0},{"$f":"MX144-MX147","v":0},{"$f":"MY144-MY147","v":0},{"$f":"MZ144-MZ147","v":0},{"$f":"NA144-NA147","v":0},{"$f":"NB144-NB147","v":0},{"$f":"NC144-NC147","v":0},{"$f":"ND144-ND147","v":0},{"$f":"NE144-NE147","v":0},{"$f":"NF144-NF147","v":0},{"$f":"NG144-NG147","v":0},{"$f":"NH144-NH147","v":0},{"$f":"NI144-NI147","v":0},{"$f":"NJ144-NJ147","v":0},{"$f":"NK144-NK147","v":0},{"$f":"NL144-NL147","v":0},{"$f":"NM144-NM147","v":0},{"$f":"NN144-NN147","v":0},{"$f":"NO144-NO147","v":0},{"$f":"NP144-NP147","v":0},{"$f":"NQ144-NQ147","v":0},{"$f":"NR144-NR147","v":0},{"$f":"NS144-NS147","v":0},{"$f":"NT144-NT147","v":0},{"$f":"NU144-NU147","v":0},{"$f":"NV144-NV147","v":0},{"$f":"NW144-NW147","v":0},{"$f":"NX144-NX147","v":0},{"$f":"NY144-NY147","v":0},{"$f":"NZ144-NZ147","v":0},{"$f":"OA144-OA147","v":0},{"$f":"OB144-OB147","v":0},{"$f":"OC144-OC147","v":0},{"$f":"OD144-OD147","v":0},{"$f":"OE144-OE147","v":0},{"$f":"OF144-OF147","v":0},{"$f":"OG144-OG147","v":0},{"$f":"OH144-OH147","v":0},{"$f":"OI144-OI147","v":0},{"$f":"OJ144-OJ147","v":0},{"$f":"OK144-OK147","v":0},{"$f":"OL144-OL147","v":0},{"$f":"OM144-OM147","v":0},{"$f":"ON144-ON147","v":0},{"$f":"OO144-OO147","v":0},{"$f":"OP144-OP147","v":0},{"$f":"OQ144-OQ147","v":0},{"$f":"OR144-OR147","v":0},{"$f":"OS144-OS147","v":0},{"$f":"OT144-OT147","v":0}]
[null,null,"Funds by debt funding",null,null,null,null,null,null,null,{"$f":"K142-K148-K147","v":0},{"$f":"L142-L148-L147","v":0},{"$f":"M142-M148-M147","v":0},{"$f":"N142-N148-N147","v":3063.6404193685685},{"$f":"O142-O148-O147","v":3092.3978753593751},{"$f":"P142-P148-P147","v":3121.3587740482963},{"$f":"Q142-Q148-Q147","v":3150.5244009238568},{"$f":"R142-R148-R147","v":3179.8960491254525},{"$f":"S142-S148-S147","v":3209.4750194872595},{"$f":"T142-T148-T147","v":2005173.4996094634},{"$f":"U142-U148-U147","v":2013444.8402953527},{"$f":"V142-V148-V147","v":2021750.3002615708},{"$f":"W142-W148-W147","v":0},{"$f":"X142-X148-X147","v":0},{"$f":"Y142-Y148-Y147","v":0},{"$f":"Z142-Z148-Z147","v":0},{"$f":"AA142-AA148-AA147","v":0},{"$f":"AB142-AB148-AB147","v":0},{"$f":"AC142-AC148-AC147","v":0},{"$f":"AD142-AD148-AD147","v":0},{"$f":"AE142-AE148-AE147","v":0},{"$f":"AF142-AF148-AF147","v":0},{"$f":"AG142-AG148-AG147","v":0},{"$f":"AH142-AH148-AH147","v":0},{"$f":"AI142-AI148-AI147","v":0},{"$f":"AJ142-AJ148-AJ147","v":0},{"$f":"AK142-AK148-AK147","v":0},{"$f":"AL142-AL148-AL147","v":0},{"$f":"AM142-AM148-AM147","v":0},{"$f":"AN142-AN148-AN147","v":0},{"$f":"AO142-AO148-AO147","v":0},{"$f":"AP142-AP148-AP147","v":0},{"$f":"AQ142-AQ148-AQ147","v":0},{"$f":"AR142-AR148-AR147","v":0},{"$f":"AS142-AS148-AS147","v":0},{"$f":"AT142-AT148-AT147","v":0},{"$f":"AU142-AU148-AU147","v":0},{"$f":"AV142-AV148-AV147","v":0},{"$f":"AW142-AW148-AW147","v":0},{"$f":"AX142-AX148-AX147","v":0},{"$f":"AY142-AY148-AY147","v":0},{"$f":"AZ142-AZ148-AZ147","v":0},{"$f":"BA142-BA148-BA147","v":0},{"$f":"BB142-BB148-BB147","v":0},{"$f":"BC142-BC148-BC147","v":0},{"$f":"BD142-BD148-BD147","v":0},{"$f":"BE142-BE148-BE147","v":0},{"$f":"BF142-BF148-BF147","v":0},{"$f":"BG142-BG148-BG147","v":0},{"$f":"BH142-BH148-BH147","v":0},{"$f":"BI142-BI148-BI147","v":0},{"$f":"BJ142-BJ148-BJ147","v":0},{"$f":"BK142-BK148-BK147","v":0},{"$f":"BL142-BL148-BL147","v":0},{"$f":"BM142-BM148-BM147","v":0},{"$f":"BN142-BN148-BN147","v":0},{"$f":"BO142-BO148-BO147","v":0},{"$f":"BP142-BP148-BP147","v":0},{"$f":"BQ142-BQ148-BQ147","v":0},{"$f":"BR142-BR148-BR147","v":0},{"$f":"BS142-BS148-BS147","v":0},{"$f":"BT142-BT148-BT147","v":0},{"$f":"BU142-BU148-BU147","v":0},{"$f":"BV142-BV148-BV147","v":0},{"$f":"BW142-BW148-BW147","v":0},{"$f":"BX142-BX148-BX147","v":0},{"$f":"BY142-BY148-BY147","v":0},{"$f":"BZ142-BZ148-BZ147","v":0},{"$f":"CA142-CA148-CA147","v":0},{"$f":"CB142-CB148-CB147","v":0},{"$f":"CC142-CC148-CC147","v":0},{"$f":"CD142-CD148-CD147","v":0},{"$f":"CE142-CE148-CE147","v":0},{"$f":"CF142-CF148-CF147","v":0},{"$f":"CG142-CG148-CG147","v":0},{"$f":"CH142-CH148-CH147","v":0},{"$f":"CI142-CI148-CI147","v":0},{"$f":"CJ142-CJ148-CJ147","v":0},{"$f":"CK142-CK148-CK147","v":0},{"$f":"CL142-CL148-CL147","v":0},{"$f":"CM142-CM148-CM147","v":0},{"$f":"CN142-CN148-CN147","v":0},{"$f":"CO142-CO148-CO147","v":0},{"$f":"CP142-CP148-CP147","v":0},{"$f":"CQ142-CQ148-CQ147","v":0},{"$f":"CR142-CR148-CR147","v":0},{"$f":"CS142-CS148-CS147","v":0},{"$f":"CT142-CT148-CT147","v":0},{"$f":"CU142-CU148-CU147","v":0},{"$f":"CV142-CV148-CV147","v":0},{"$f":"CW142-CW148-CW147","v":0},{"$f":"CX142-CX148-CX147","v":0},{"$f":"CY142-CY148-CY147","v":0},{"$f":"CZ142-CZ148-CZ147","v":0},{"$f":"DA142-DA148-DA147","v":0},{"$f":"DB142-DB148-DB147","v":0},{"$f":"DC142-DC148-DC147","v":0},{"$f":"DD142-DD148-DD147","v":0},{"$f":"DE142-DE148-DE147","v":0},{"$f":"DF142-DF148-DF147","v":0},{"$f":"DG142-DG148-DG147","v":0},{"$f":"DH142-DH148-DH147","v":0},{"$f":"DI142-DI148-DI147","v":0},{"$f":"DJ142-DJ148-DJ147","v":0},{"$f":"DK142-DK148-DK147","v":0},{"$f":"DL142-DL148-DL147","v":0},{"$f":"DM142-DM148-DM147","v":0},{"$f":"DN142-DN148-DN147","v":0},{"$f":"DO142-DO148-DO147","v":0},{"$f":"DP142-DP148-DP147","v":0},{"$f":"DQ142-DQ148-DQ147","v":0},{"$f":"DR142-DR148-DR147","v":0},{"$f":"DS142-DS148-DS147","v":0},{"$f":"DT142-DT148-DT147","v":0},{"$f":"DU142-DU148-DU147","v":0},{"$f":"DV142-DV148-DV147","v":0},{"$f":"DW142-DW148-DW147","v":0},{"$f":"DX142-DX148-DX147","v":0},{"$f":"DY142-DY148-DY147","v":0},{"$f":"DZ142-DZ148-DZ147","v":0},{"$f":"EA142-EA148-EA147","v":0},{"$f":"EB142-EB148-EB147","v":0},{"$f":"EC142-EC148-EC147","v":0},{"$f":"ED142-ED148-ED147","v":0},{"$f":"EE142-EE148-EE147","v":0},{"$f":"EF142-EF148-EF147","v":0},{"$f":"EG142-EG148-EG147","v":0},{"$f":"EH142-EH148-EH147","v":0},{"$f":"EI142-EI148-EI147","v":0},{"$f":"EJ142-EJ148-EJ147","v":0},{"$f":"EK142-EK148-EK147","v":0},{"$f":"EL142-EL148-EL147","v":0},{"$f":"EM142-EM148-EM147","v":0},{"$f":"EN142-EN148-EN147","v":0},{"$f":"EO142-EO148-EO147","v":0},{"$f":"EP142-EP148-EP147","v":0},{"$f":"EQ142-EQ148-EQ147","v":0},{"$f":"ER142-ER148-ER147","v":0},{"$f":"ES142-ES148-ES147","v":0},{"$f":"ET142-ET148-ET147","v":0},{"$f":"EU142-EU148-EU147","v":0},{"$f":"EV142-EV148-EV147","v":0},{"$f":"EW142-EW148-EW147","v":0},{"$f":"EX142-EX148-EX147","v":0},{"$f":"EY142-EY148-EY147","v":0},{"$f":"EZ142-EZ148-EZ147","v":0},{"$f":"FA142-FA148-FA147","v":0},{"$f":"FB142-FB148-FB147","v":0},{"$f":"FC142-FC148-FC147","v":0},{"$f":"FD142-FD148-FD147","v":0},{"$f":"FE142-FE148-FE147","v":0},{"$f":"FF142-FF148-FF147","v":0},{"$f":"FG142-FG148-FG147","v":0},{"$f":"FH142-FH148-FH147","v":0},{"$f":"FI142-FI148-FI147","v":0},{"$f":"FJ142-FJ148-FJ147","v":0},{"$f":"FK142-FK148-FK147","v":0},{"$f":"FL142-FL148-FL147","v":0},{"$f":"FM142-FM148-FM147","v":0},{"$f":"FN142-FN148-FN147","v":0},{"$f":"FO142-FO148-FO147","v":0},{"$f":"FP142-FP148-FP147","v":0},{"$f":"FQ142-FQ148-FQ147","v":0},{"$f":"FR142-FR148-FR147","v":0},{"$f":"FS142-FS148-FS147","v":0},{"$f":"FT142-FT148-FT147","v":0},{"$f":"FU142-FU148-FU147","v":0},{"$f":"FV142-FV148-FV147","v":0},{"$f":"FW142-FW148-FW147","v":0},{"$f":"FX142-FX148-FX147","v":0},{"$f":"FY142-FY148-FY147","v":0},{"$f":"FZ142-FZ148-FZ147","v":0},{"$f":"GA142-GA148-GA147","v":0},{"$f":"GB142-GB148-GB147","v":0},{"$f":"GC142-GC148-GC147","v":0},{"$f":"GD142-GD148-GD147","v":0},{"$f":"GE142-GE148-GE147","v":0},{"$f":"GF142-GF148-GF147","v":0},{"$f":"GG142-GG148-GG147","v":0},{"$f":"GH142-GH148-GH147","v":0},{"$f":"GI142-GI148-GI147","v":0},{"$f":"GJ142-GJ148-GJ147","v":0},{"$f":"GK142-GK148-GK147","v":0},{"$f":"GL142-GL148-GL147","v":0},{"$f":"GM142-GM148-GM147","v":0},{"$f":"GN142-GN148-GN147","v":0},{"$f":"GO142-GO148-GO147","v":0},{"$f":"GP142-GP148-GP147","v":0},{"$f":"GQ142-GQ148-GQ147","v":0},{"$f":"GR142-GR148-GR147","v":0},{"$f":"GS142-GS148-GS147","v":0},{"$f":"GT142-GT148-GT147","v":0},{"$f":"GU142-GU148-GU147","v":0},{"$f":"GV142-GV148-GV147","v":0},{"$f":"GW142-GW148-GW147","v":0},{"$f":"GX142-GX148-GX147","v":0},{"$f":"GY142-GY148-GY147","v":0},{"$f":"GZ142-GZ148-GZ147","v":0},{"$f":"HA142-HA148-HA147","v":0},{"$f":"HB142-HB148-HB147","v":0},{"$f":"HC142-HC148-HC147","v":0},{"$f":"HD142-HD148-HD147","v":0},{"$f":"HE142-HE148-HE147","v":0},{"$f":"HF142-HF148-HF147","v":0},{"$f":"HG142-HG148-HG147","v":0},{"$f":"HH142-HH148-HH147","v":0},{"$f":"HI142-HI148-HI147","v":0},{"$f":"HJ142-HJ148-HJ147","v":0},{"$f":"HK142-HK148-HK147","v":0},{"$f":"HL142-HL148-HL147","v":0},{"$f":"HM142-HM148-HM147","v":0},{"$f":"HN142-HN148-HN147","v":0},{"$f":"HO142-HO148-HO147","v":0},{"$f":"HP142-HP148-HP147","v":0},{"$f":"HQ142-HQ148-HQ147","v":0},{"$f":"HR142-HR148-HR147","v":0},{"$f":"HS142-HS148-HS147","v":0},{"$f":"HT142-HT148-HT147","v":0},{"$f":"HU142-HU148-HU147","v":0},{"$f":"HV142-HV148-HV147","v":0},{"$f":"HW142-HW148-HW147","v":0},{"$f":"HX142-HX148-HX147","v":0},{"$f":"HY142-HY148-HY147","v":0},{"$f":"HZ142-HZ148-HZ147","v":0},{"$f":"IA142-IA148-IA147","v":0},{"$f":"IB142-IB148-IB147","v":0},{"$f":"IC142-IC148-IC147","v":0},{"$f":"ID142-ID148-ID147","v":0},{"$f":"IE142-IE148-IE147","v":0},{"$f":"IF142-IF148-IF147","v":0},{"$f":"IG142-IG148-IG147","v":0},{"$f":"IH142-IH148-IH147","v":0},{"$f":"II142-II148-II147","v":0},{"$f":"IJ142-IJ148-IJ147","v":0},{"$f":"IK142-IK148-IK147","v":0},{"$f":"IL142-IL148-IL147","v":0},{"$f":"IM142-IM148-IM147","v":0},{"$f":"IN142-IN148-IN147","v":0},{"$f":"IO142-IO148-IO147","v":0},{"$f":"IP142-IP148-IP147","v":0},{"$f":"IQ142-IQ148-IQ147","v":0},{"$f":"IR142-IR148-IR147","v":0},{"$f":"IS142-IS148-IS147","v":0},{"$f":"IT142-IT148-IT147","v":0},{"$f":"IU142-IU148-IU147","v":0},{"$f":"IV142-IV148-IV147","v":0},{"$f":"IW142-IW148-IW147","v":0},{"$f":"IX142-IX148-IX147","v":0},{"$f":"IY142-IY148-IY147","v":0},{"$f":"IZ142-IZ148-IZ147","v":0},{"$f":"JA142-JA148-JA147","v":0},{"$f":"JB142-JB148-JB147","v":0},{"$f":"JC142-JC148-JC147","v":0},{"$f":"JD142-JD148-JD147","v":0},{"$f":"JE142-JE148-JE147","v":0},{"$f":"JF142-JF148-JF147","v":0},{"$f":"JG142-JG148-JG147","v":0},{"$f":"JH142-JH148-JH147","v":0},{"$f":"JI142-JI148-JI147","v":0},{"$f":"JJ142-JJ148-JJ147","v":0},{"$f":"JK142-JK148-JK147","v":0},{"$f":"JL142-JL148-JL147","v":0},{"$f":"JM142-JM148-JM147","v":0},{"$f":"JN142-JN148-JN147","v":0},{"$f":"JO142-JO148-JO147","v":0},{"$f":"JP142-JP148-JP147","v":0},{"$f":"JQ142-JQ148-JQ147","v":0},{"$f":"JR142-JR148-JR147","v":0},{"$f":"JS142-JS148-JS147","v":0},{"$f":"JT142-JT148-JT147","v":0},{"$f":"JU142-JU148-JU147","v":0},{"$f":"JV142-JV148-JV147","v":0},{"$f":"JW142-JW148-JW147","v":0},{"$f":"JX142-JX148-JX147","v":0},{"$f":"JY142-JY148-JY147","v":0},{"$f":"JZ142-JZ148-JZ147","v":0},{"$f":"KA142-KA148-KA147","v":0},{"$f":"KB142-KB148-KB147","v":0},{"$f":"KC142-KC148-KC147","v":0},{"$f":"KD142-KD148-KD147","v":0},{"$f":"KE142-KE148-KE147","v":0},{"$f":"KF142-KF148-KF147","v":0},{"$f":"KG142-KG148-KG147","v":0},{"$f":"KH142-KH148-KH147","v":0},{"$f":"KI142-KI148-KI147","v":0},{"$f":"KJ142-KJ148-KJ147","v":0},{"$f":"KK142-KK148-KK147","v":0},{"$f":"KL142-KL148-KL147","v":0},{"$f":"KM142-KM148-KM147","v":0},{"$f":"KN142-KN148-KN147","v":0},{"$f":"KO142-KO148-KO147","v":0},{"$f":"KP142-KP148-KP147","v":0},{"$f":"KQ142-KQ148-KQ147","v":0},{"$f":"KR142-KR148-KR147","v":0},{"$f":"KS142-KS148-KS147","v":0},{"$f":"KT142-KT148-KT147","v":0},{"$f":"KU142-KU148-KU147","v":0},{"$f":"KV142-KV148-KV147","v":0},{"$f":"KW142-KW148-KW147","v":0},{"$f":"KX142-KX148-KX147","v":0},{"$f":"KY142-KY148-KY147","v":0},{"$f":"KZ142-KZ148-KZ147","v":0},{"$f":"LA142-LA148-LA147","v":0},{"$f":"LB142-LB148-LB147","v":0},{"$f":"LC142-LC148-LC147","v":0},{"$f":"LD142-LD148-LD147","v":0},{"$f":"LE142-LE148-LE147","v":0},{"$f":"LF142-LF148-LF147","v":0},{"$f":"LG142-LG148-LG147","v":0},{"$f":"LH142-LH148-LH147","v":0},{"$f":"LI142-LI148-LI147","v":0},{"$f":"LJ142-LJ148-LJ147","v":0},{"$f":"LK142-LK148-LK147","v":0},{"$f":"LL142-LL148-LL147","v":0},{"$f":"LM142-LM148-LM147","v":0},{"$f":"LN142-LN148-LN147","v":0},{"$f":"LO142-LO148-LO147","v":0},{"$f":"LP142-LP148-LP147","v":0},{"$f":"LQ142-LQ148-LQ147","v":0},{"$f":"LR142-LR148-LR147","v":0},{"$f":"LS142-LS148-LS147","v":0},{"$f":"LT142-LT148-LT147","v":0},{"$f":"LU142-LU148-LU147","v":0},{"$f":"LV142-LV148-LV147","v":0},{"$f":"LW142-LW148-LW147","v":0},{"$f":"LX142-LX148-LX147","v":0},{"$f":"LY142-LY148-LY147","v":0},{"$f":"LZ142-LZ148-LZ147","v":0},{"$f":"MA142-MA148-MA147","v":0},{"$f":"MB142-MB148-MB147","v":0},{"$f":"MC142-MC148-MC147","v":0},{"$f":"MD142-MD148-MD147","v":0},{"$f":"ME142-ME148-ME147","v":0},{"$f":"MF142-MF148-MF147","v":0},{"$f":"MG142-MG148-MG147","v":0},{"$f":"MH142-MH148-MH147","v":0},{"$f":"MI142-MI148-MI147","v":0},{"$f":"MJ142-MJ148-MJ147","v":0},{"$f":"MK142-MK148-MK147","v":0},{"$f":"ML142-ML148-ML147","v":0},{"$f":"MM142-MM148-MM147","v":0},{"$f":"MN142-MN148-MN147","v":0},{"$f":"MO142-MO148-MO147","v":0},{"$f":"MP142-MP148-MP147","v":0},{"$f":"MQ142-MQ148-MQ147","v":0},{"$f":"MR142-MR148-MR147","v":0},{"$f":"MS142-MS148-MS147","v":0},{"$f":"MT142-MT148-MT147","v":0},{"$f":"MU142-MU148-MU147","v":0},{"$f":"MV142-MV148-MV147","v":0},{"$f":"MW142-MW148-MW147","v":0},{"$f":"MX142-MX148-MX147","v":0},{"$f":"MY142-MY148-MY147","v":0},{"$f":"MZ142-MZ148-MZ147","v":0},{"$f":"NA142-NA148-NA147","v":0},{"$f":"NB142-NB148-NB147","v":0},{"$f":"NC142-NC148-NC147","v":0},{"$f":"ND142-ND148-ND147","v":0},{"$f":"NE142-NE148-NE147","v":0},{"$f":"NF142-NF148-NF147","v":0},{"$f":"NG142-NG148-NG147","v":0},{"$f":"NH142-NH148-NH147","v":0},{"$f":"NI142-NI148-NI147","v":0},{"$f":"NJ142-NJ148-NJ147","v":0},{"$f":"NK142-NK148-NK147","v":0},{"$f":"NL142-NL148-NL147","v":0},{"$f":"NM142-NM148-NM147","v":0},{"$f":"NN142-NN148-NN147","v":0},{"$f":"NO142-NO148-NO147","v":0},{"$f":"NP142-NP148-NP147","v":0},{"$f":"NQ142-NQ148-NQ147","v":0},{"$f":"NR142-NR148-NR147","v":0},{"$f":"NS142-NS148-NS147","v":0},{"$f":"NT142-NT148-NT147","v":0},{"$f":"NU142-NU148-NU147","v":0},{"$f":"NV142-NV148-NV147","v":0},{"$f":"NW142-NW148-NW147","v":0},{"$f":"NX142-NX148-NX147","v":0},{"$f":"NY142-NY148-NY147","v":0},{"$f":"NZ142-NZ148-NZ147","v":0},{"$f":"OA142-OA148-OA147","v":0},{"$f":"OB142-OB148-OB147","v":0},{"$f":"OC142-OC148-OC147","v":0},{"$f":"OD142-OD148-OD147","v":0},{"$f":"OE142-OE148-OE147","v":0},{"$f":"OF142-OF148-OF147","v":0},{"$f":"OG142-OG148-OG147","v":0},{"$f":"OH142-OH148-OH147","v":0},{"$f":"OI142-OI148-OI147","v":0},{"$f":"OJ142-OJ148-OJ147","v":0},{"$f":"OK142-OK148-OK147","v":0},{"$f":"OL142-OL148-OL147","v":0},{"$f":"OM142-OM148-OM147","v":0},{"$f":"ON142-ON148-ON147","v":0},{"$f":"OO142-OO148-OO147","v":0},{"$f":"OP142-OP148-OP147","v":0},{"$f":"OQ142-OQ148-OQ147","v":0},{"$f":"OR142-OR148-OR147","v":0},{"$f":"OS142-OS148-OS147","v":0},{"$f":"OT142-OT148-OT147","v":0}]
[null,null,null,"Total Funding",null,null,null,null,null,null,{"$f":"SUM(K147:K149)","v":0},{"$f":"SUM(L147:L149)","v":0},0,3404.0449104095205,3435.9976392881945,3468.1764156092181,3500.5826676931742,3533.217832361614,3566.0833549858439,2227970.5551216258,2237160.9336615033,2246389.2225128566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX147:BX149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ147:EJ149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV147:GV149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH147:JH149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT147:LT149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF147:OF149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Schedule"]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G69","v":6},{"$f":"I5","v":"2018-01-01"},{"$f":"EDATE(H153,G153)","v":"2018-07-01"},null,{"$f":"AND(K$2>=$H153,K$2<$I153)","v":false},false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW$2>=$H153,BW$2<$I153)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI$2>=$H153,EI$2<$I153)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU$2>=$H153,GU$2<$I153)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG$2>=$H153,JG$2<$I153)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LS$2>=$H153,LS$2<$I153)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OE$2>=$H153,OE$2<$I153)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Debt fund (EUROs)"]
[null,null,null,"Funding in EUROs",null,null,null,null,null,null,{"$f":"K149/K55","v":0},{"$f":"L149/L55","v":0},{"$f":"M149/M55","v":0},{"$f":"N149/N55","v":210.92009056089259},{"$f":"O149/O55","v":212.89993296783274},{"$f":"P149/P55","v":214.89378163740051},{"$f":"Q149/Q55","v":216.90172507063355},{"$f":"R149/R55","v":218.92385229530311},{"$f":"S149/S55","v":220.96025286893706},{"$f":"T149/T55","v":138048.63438089061},{"$f":"U149/U55","v":138618.08499771182},{"$f":"V149/V55","v":139189.88459832736},{"$f":"W149/W55","v":0},{"$f":"X149/X55","v":0},{"$f":"Y149/Y55","v":0},{"$f":"Z149/Z55","v":0},{"$f":"AA149/AA55","v":0},{"$f":"AB149/AB55","v":0},{"$f":"AC149/AC55","v":0},{"$f":"AD149/AD55","v":0},{"$f":"AE149/AE55","v":0},{"$f":"AF149/AF55","v":0},{"$f":"AG149/AG55","v":0},{"$f":"AH149/AH55","v":0},{"$f":"AI149/AI55","v":0},{"$f":"AJ149/AJ55","v":0},{"$f":"AK149/AK55","v":0},{"$f":"AL149/AL55","v":0},{"$f":"AM149/AM55","v":0},{"$f":"AN149/AN55","v":0},{"$f":"AO149/AO55","v":0},{"$f":"AP149/AP55","v":0},{"$f":"AQ149/AQ55","v":0},{"$f":"AR149/AR55","v":0},{"$f":"AS149/AS55","v":0},{"$f":"AT149/AT55","v":0},{"$f":"AU149/AU55","v":0},{"$f":"AV149/AV55","v":0},{"$f":"AW149/AW55","v":0},{"$f":"AX149/AX55","v":0},{"$f":"AY149/AY55","v":0},{"$f":"AZ149/AZ55","v":0},{"$f":"BA149/BA55","v":0},{"$f":"BB149/BB55","v":0},{"$f":"BC149/BC55","v":0},{"$f":"BD149/BD55","v":0},{"$f":"BE149/BE55","v":0},{"$f":"BF149/BF55","v":0},{"$f":"BG149/BG55","v":0},{"$f":"BH149/BH55","v":0},{"$f":"BI149/BI55","v":0},{"$f":"BJ149/BJ55","v":0},{"$f":"BK149/BK55","v":0},{"$f":"BL149/BL55","v":0},{"$f":"BM149/BM55","v":0},{"$f":"BN149/BN55","v":0},{"$f":"BO149/BO55","v":0},{"$f":"BP149/BP55","v":0},{"$f":"BQ149/BQ55","v":0},{"$f":"BR149/BR55","v":0},{"$f":"BS149/BS55","v":0},{"$f":"BT149/BT55","v":0},{"$f":"BU149/BU55","v":0},{"$f":"BV149/BV55","v":0},{"$f":"BW149/BW55","v":0},{"$f":"BX149/BX55","v":0},{"$f":"BY149/BY55","v":0},{"$f":"BZ149/BZ55","v":0},{"$f":"CA149/CA55","v":0},{"$f":"CB149/CB55","v":0},{"$f":"CC149/CC55","v":0},{"$f":"CD149/CD55","v":0},{"$f":"CE149/CE55","v":0},{"$f":"CF149/CF55","v":0},{"$f":"CG149/CG55","v":0},{"$f":"CH149/CH55","v":0},{"$f":"CI149/CI55","v":0},{"$f":"CJ149/CJ55","v":0},{"$f":"CK149/CK55","v":0},{"$f":"CL149/CL55","v":0},{"$f":"CM149/CM55","v":0},{"$f":"CN149/CN55","v":0},{"$f":"CO149/CO55","v":0},{"$f":"CP149/CP55","v":0},{"$f":"CQ149/CQ55","v":0},{"$f":"CR149/CR55","v":0},{"$f":"CS149/CS55","v":0},{"$f":"CT149/CT55","v":0},{"$f":"CU149/CU55","v":0},{"$f":"CV149/CV55","v":0},{"$f":"CW149/CW55","v":0},{"$f":"CX149/CX55","v":0},{"$f":"CY149/CY55","v":0},{"$f":"CZ149/CZ55","v":0},{"$f":"DA149/DA55","v":0},{"$f":"DB149/DB55","v":0},{"$f":"DC149/DC55","v":0},{"$f":"DD149/DD55","v":0},{"$f":"DE149/DE55","v":0},{"$f":"DF149/DF55","v":0},{"$f":"DG149/DG55","v":0},{"$f":"DH149/DH55","v":0},{"$f":"DI149/DI55","v":0},{"$f":"DJ149/DJ55","v":0},{"$f":"DK149/DK55","v":0},{"$f":"DL149/DL55","v":0},{"$f":"DM149/DM55","v":0},{"$f":"DN149/DN55","v":0},{"$f":"DO149/DO55","v":0},{"$f":"DP149/DP55","v":0},{"$f":"DQ149/DQ55","v":0},{"$f":"DR149/DR55","v":0},{"$f":"DS149/DS55","v":0},{"$f":"DT149/DT55","v":0},{"$f":"DU149/DU55","v":0},{"$f":"DV149/DV55","v":0},{"$f":"DW149/DW55","v":0},{"$f":"DX149/DX55","v":0},{"$f":"DY149/DY55","v":0},{"$f":"DZ149/DZ55","v":0},{"$f":"EA149/EA55","v":0},{"$f":"EB149/EB55","v":0},{"$f":"EC149/EC55","v":0},{"$f":"ED149/ED55","v":0},{"$f":"EE149/EE55","v":0},{"$f":"EF149/EF55","v":0},{"$f":"EG149/EG55","v":0},{"$f":"EH149/EH55","v":0},{"$f":"EI149/EI55","v":0},{"$f":"EJ149/EJ55","v":0},{"$f":"EK149/EK55","v":0},{"$f":"EL149/EL55","v":0},{"$f":"EM149/EM55","v":0},{"$f":"EN149/EN55","v":0},{"$f":"EO149/EO55","v":0},{"$f":"EP149/EP55","v":0},{"$f":"EQ149/EQ55","v":0},{"$f":"ER149/ER55","v":0},{"$f":"ES149/ES55","v":0},{"$f":"ET149/ET55","v":0},{"$f":"EU149/EU55","v":0},{"$f":"EV149/EV55","v":0},{"$f":"EW149/EW55","v":0},{"$f":"EX149/EX55","v":0},{"$f":"EY149/EY55","v":0},{"$f":"EZ149/EZ55","v":0},{"$f":"FA149/FA55","v":0},{"$f":"FB149/FB55","v":0},{"$f":"FC149/FC55","v":0},{"$f":"FD149/FD55","v":0},{"$f":"FE149/FE55","v":0},{"$f":"FF149/FF55","v":0},{"$f":"FG149/FG55","v":0},{"$f":"FH149/FH55","v":0},{"$f":"FI149/FI55","v":0},{"$f":"FJ149/FJ55","v":0},{"$f":"FK149/FK55","v":0},{"$f":"FL149/FL55","v":0},{"$f":"FM149/FM55","v":0},{"$f":"FN149/FN55","v":0},{"$f":"FO149/FO55","v":0},{"$f":"FP149/FP55","v":0},{"$f":"FQ149/FQ55","v":0},{"$f":"FR149/FR55","v":0},{"$f":"FS149/FS55","v":0},{"$f":"FT149/FT55","v":0},{"$f":"FU149/FU55","v":0},{"$f":"FV149/FV55","v":0},{"$f":"FW149/FW55","v":0},{"$f":"FX149/FX55","v":0},{"$f":"FY149/FY55","v":0},{"$f":"FZ149/FZ55","v":0},{"$f":"GA149/GA55","v":0},{"$f":"GB149/GB55","v":0},{"$f":"GC149/GC55","v":0},{"$f":"GD149/GD55","v":0},{"$f":"GE149/GE55","v":0},{"$f":"GF149/GF55","v":0},{"$f":"GG149/GG55","v":0},{"$f":"GH149/GH55","v":0},{"$f":"GI149/GI55","v":0},{"$f":"GJ149/GJ55","v":0},{"$f":"GK149/GK55","v":0},{"$f":"GL149/GL55","v":0},{"$f":"GM149/GM55","v":0},{"$f":"GN149/GN55","v":0},{"$f":"GO149/GO55","v":0},{"$f":"GP149/GP55","v":0},{"$f":"GQ149/GQ55","v":0},{"$f":"GR149/GR55","v":0},{"$f":"GS149/GS55","v":0},{"$f":"GT149/GT55","v":0},{"$f":"GU149/GU55","v":0},{"$f":"GV149/GV55","v":0},{"$f":"GW149/GW55","v":0},{"$f":"GX149/GX55","v":0},{"$f":"GY149/GY55","v":0},{"$f":"GZ149/GZ55","v":0},{"$f":"HA149/HA55","v":0},{"$f":"HB149/HB55","v":0},{"$f":"HC149/HC55","v":0},{"$f":"HD149/HD55","v":0},{"$f":"HE149/HE55","v":0},{"$f":"HF149/HF55","v":0},{"$f":"HG149/HG55","v":0},{"$f":"HH149/HH55","v":0},{"$f":"HI149/HI55","v":0},{"$f":"HJ149/HJ55","v":0},{"$f":"HK149/HK55","v":0},{"$f":"HL149/HL55","v":0},{"$f":"HM149/HM55","v":0},{"$f":"HN149/HN55","v":0},{"$f":"HO149/HO55","v":0},{"$f":"HP149/HP55","v":0},{"$f":"HQ149/HQ55","v":0},{"$f":"HR149/HR55","v":0},{"$f":"HS149/HS55","v":0},{"$f":"HT149/HT55","v":0},{"$f":"HU149/HU55","v":0},{"$f":"HV149/HV55","v":0},{"$f":"HW149/HW55","v":0},{"$f":"HX149/HX55","v":0},{"$f":"HY149/HY55","v":0},{"$f":"HZ149/HZ55","v":0},{"$f":"IA149/IA55","v":0},{"$f":"IB149/IB55","v":0},{"$f":"IC149/IC55","v":0},{"$f":"ID149/ID55","v":0},{"$f":"IE149/IE55","v":0},{"$f":"IF149/IF55","v":0},{"$f":"IG149/IG55","v":0},{"$f":"IH149/IH55","v":0},{"$f":"II149/II55","v":0},{"$f":"IJ149/IJ55","v":0},{"$f":"IK149/IK55","v":0},{"$f":"IL149/IL55","v":0},{"$f":"IM149/IM55","v":0},{"$f":"IN149/IN55","v":0},{"$f":"IO149/IO55","v":0},{"$f":"IP149/IP55","v":0},{"$f":"IQ149/IQ55","v":0},{"$f":"IR149/IR55","v":0},{"$f":"IS149/IS55","v":0},{"$f":"IT149/IT55","v":0},{"$f":"IU149/IU55","v":0},{"$f":"IV149/IV55","v":0},{"$f":"IW149/IW55","v":0},{"$f":"IX149/IX55","v":0},{"$f":"IY149/IY55","v":0},{"$f":"IZ149/IZ55","v":0},{"$f":"JA149/JA55","v":0},{"$f":"JB149/JB55","v":0},{"$f":"JC149/JC55","v":0},{"$f":"JD149/JD55","v":0},{"$f":"JE149/JE55","v":0},{"$f":"JF149/JF55","v":0},{"$f":"JG149/JG55","v":0},{"$f":"JH149/JH55","v":0},{"$f":"JI149/JI55","v":0},{"$f":"JJ149/JJ55","v":0},{"$f":"JK149/JK55","v":0},{"$f":"JL149/JL55","v":0},{"$f":"JM149/JM55","v":0},{"$f":"JN149/JN55","v":0},{"$f":"JO149/JO55","v":0},{"$f":"JP149/JP55","v":0},{"$f":"JQ149/JQ55","v":0},{"$f":"JR149/JR55","v":0},{"$f":"JS149/JS55","v":0},{"$f":"JT149/JT55","v":0},{"$f":"JU149/JU55","v":0},{"$f":"JV149/JV55","v":0},{"$f":"JW149/JW55","v":0},{"$f":"JX149/JX55","v":0},{"$f":"JY149/JY55","v":0},{"$f":"JZ149/JZ55","v":0},{"$f":"KA149/KA55","v":0},{"$f":"KB149/KB55","v":0},{"$f":"KC149/KC55","v":0},{"$f":"KD149/KD55","v":0},{"$f":"KE149/KE55","v":0},{"$f":"KF149/KF55","v":0},{"$f":"KG149/KG55","v":0},{"$f":"KH149/KH55","v":0},{"$f":"KI149/KI55","v":0},{"$f":"KJ149/KJ55","v":0},{"$f":"KK149/KK55","v":0},{"$f":"KL149/KL55","v":0},{"$f":"KM149/KM55","v":0},{"$f":"KN149/KN55","v":0},{"$f":"KO149/KO55","v":0},{"$f":"KP149/KP55","v":0},{"$f":"KQ149/KQ55","v":0},{"$f":"KR149/KR55","v":0},{"$f":"KS149/KS55","v":0},{"$f":"KT149/KT55","v":0},{"$f":"KU149/KU55","v":0},{"$f":"KV149/KV55","v":0},{"$f":"KW149/KW55","v":0},{"$f":"KX149/KX55","v":0},{"$f":"KY149/KY55","v":0},{"$f":"KZ149/KZ55","v":0},{"$f":"LA149/LA55","v":0},{"$f":"LB149/LB55","v":0},{"$f":"LC149/LC55","v":0},{"$f":"LD149/LD55","v":0},{"$f":"LE149/LE55","v":0},{"$f":"LF149/LF55","v":0},{"$f":"LG149/LG55","v":0},{"$f":"LH149/LH55","v":0},{"$f":"LI149/LI55","v":0},{"$f":"LJ149/LJ55","v":0},{"$f":"LK149/LK55","v":0},{"$f":"LL149/LL55","v":0},{"$f":"LM149/LM55","v":0},{"$f":"LN149/LN55","v":0},{"$f":"LO149/LO55","v":0},{"$f":"LP149/LP55","v":0},{"$f":"LQ149/LQ55","v":0},{"$f":"LR149/LR55","v":0},{"$f":"LS149/LS55","v":0},{"$f":"LT149/LT55","v":0},{"$f":"LU149/LU55","v":0},{"$f":"LV149/LV55","v":0},{"$f":"LW149/LW55","v":0},{"$f":"LX149/LX55","v":0},{"$f":"LY149/LY55","v":0},{"$f":"LZ149/LZ55","v":0},{"$f":"MA149/MA55","v":0},{"$f":"MB149/MB55","v":0},{"$f":"MC149/MC55","v":0},{"$f":"MD149/MD55","v":0},{"$f":"ME149/ME55","v":0},{"$f":"MF149/MF55","v":0},{"$f":"MG149/MG55","v":0},{"$f":"MH149/MH55","v":0},{"$f":"MI149/MI55","v":0},{"$f":"MJ149/MJ55","v":0},{"$f":"MK149/MK55","v":0},{"$f":"ML149/ML55","v":0},{"$f":"MM149/MM55","v":0},{"$f":"MN149/MN55","v":0},{"$f":"MO149/MO55","v":0},{"$f":"MP149/MP55","v":0},{"$f":"MQ149/MQ55","v":0},{"$f":"MR149/MR55","v":0},{"$f":"MS149/MS55","v":0},{"$f":"MT149/MT55","v":0},{"$f":"MU149/MU55","v":0},{"$f":"MV149/MV55","v":0},{"$f":"MW149/MW55","v":0},{"$f":"MX149/MX55","v":0},{"$f":"MY149/MY55","v":0},{"$f":"MZ149/MZ55","v":0},{"$f":"NA149/NA55","v":0},{"$f":"NB149/NB55","v":0},{"$f":"NC149/NC55","v":0},{"$f":"ND149/ND55","v":0},{"$f":"NE149/NE55","v":0},{"$f":"NF149/NF55","v":0},{"$f":"NG149/NG55","v":0},{"$f":"NH149/NH55","v":0},{"$f":"NI149/NI55","v":0},{"$f":"NJ149/NJ55","v":0},{"$f":"NK149/NK55","v":0},{"$f":"NL149/NL55","v":0},{"$f":"NM149/NM55","v":0},{"$f":"NN149/NN55","v":0},{"$f":"NO149/NO55","v":0},{"$f":"NP149/NP55","v":0},{"$f":"NQ149/NQ55","v":0},{"$f":"NR149/NR55","v":0},{"$f":"NS149/NS55","v":0},{"$f":"NT149/NT55","v":0},{"$f":"NU149/NU55","v":0},{"$f":"NV149/NV55","v":0},{"$f":"NW149/NW55","v":0},{"$f":"NX149/NX55","v":0},{"$f":"NY149/NY55","v":0},{"$f":"NZ149/NZ55","v":0},{"$f":"OA149/OA55","v":0},{"$f":"OB149/OB55","v":0},{"$f":"OC149/OC55","v":0},{"$f":"OD149/OD55","v":0},{"$f":"OE149/OE55","v":0},{"$f":"OF149/OF55","v":0},{"$f":"OG149/OG55","v":0},{"$f":"OH149/OH55","v":0},{"$f":"OI149/OI55","v":0},{"$f":"OJ149/OJ55","v":0},{"$f":"OK149/OK55","v":0},{"$f":"OL149/OL55","v":0},{"$f":"OM149/OM55","v":0},{"$f":"ON149/ON55","v":0},{"$f":"OO149/OO55","v":0},{"$f":"OP149/OP55","v":0},{"$f":"OQ149/OQ55","v":0},{"$f":"OR149/OR55","v":0},{"$f":"OS149/OS55","v":0},{"$f":"OT149/OT55","v":0}]
[]
[null,null,null,"Opening balance (EUROs)",null,null,null,null,null,null,{"$f":"J162","v":0},{"$f":"K162","v":0},0,0,210.92009056089259,423.8200235287253,638.71380516612578,855.61553023675935,1074.5393825320625,1295.4996354009995,139344.13401629162,277962.21901400341,417152.10361233074,419064.05075388728,417020.2600868583,414465.06541209383,410035.7046971253,404751.52733878756,398658.7566492185,392446.26924534823,386162.9993278422,380398.16225547472,375554.74713167746,37337.529092905344,31812.997383627109,27053.496911537943,22031.664961111223,16507.286728095605,9194.294393403241,1054.4671747481561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1164163223753156E-28,7.8023382939248198E-28,6.4061303886961679E-28,5.0099224834675159E-28,3.6137145782388639E-28,2.2175066730102119E-28,8.2129876778155994E-29,{"$f":"OE162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Project funding",null,null,null,null,null,null,{"$f":"K155","v":0},{"$f":"L155","v":0},0,210.92009056089259,212.89993296783274,214.89378163740051,216.90172507063355,218.92385229530311,220.96025286893706,138048.63438089061,138618.08499771182,139189.88459832736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: cash sweep",null,null,null,null,null,null,{"$f":"K183","v":0},{"$f":"L183","v":0},0,0,0,0,0,0,0,0,0,0,0,3964.500899650991,4466.5375334959026,6328.992264773924,7163.5076715329205,7947.8818565385081,6212.4874038702537,6283.2699175060125,5764.8370723674743,4843.4151237972428,3881.5483986711165,5524.5317092782334,4759.5004720891648,5021.8319504267192,5524.3782330156173,7312.9923346923633,8139.8272186550848,1054.4671747481561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.1164163223753156E-28,1.3140780284504959E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,8.2129876778155994E-29,{"$f":"OF183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Re-finance",null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,334335.66964010103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capitalised interest during grace period",null,null,null,null,null,null,{"$f":"K169*K153","v":0},{"$f":"L169*L153","v":0},0,0,0,0,0,0,0,0,0,0,1911.9471415565158,1920.7102326219833,1911.3428587314338,1899.63154980543,1879.3303131951577,1855.111166969443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX169*BX153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ169*EJ153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV169*GV153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH169*JH153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT169*LT153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF169*OF153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance",null,null,null,null,null,null,{"$f":"K157+K158-K159-K160+K161","v":0},{"$f":"L157+L158-L159-L160+L161","v":0},0,210.92009056089259,423.8200235287253,638.71380516612578,855.61553023675935,1074.5393825320625,1295.4996354009995,139344.13401629162,277962.21901400341,417152.10361233074,419064.05075388728,417020.2600868583,414465.06541209383,410035.7046971253,404751.52733878756,398658.7566492185,392446.26924534823,386162.9993278422,380398.16225547472,375554.74713167746,37337.529092905344,31812.997383627109,27053.496911537943,22031.664961111223,16507.286728095605,9194.294393403241,1054.4671747481561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX157+BX158-BX159-BX160+BX161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ157+EJ158-EJ159-EJ160+EJ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV157+GV158-GV159-GV160+GV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH157+JH158-JH159-JH160+JH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT157+LT158-LT159-LT160+LT161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1164163223753156E-28,7.8023382939248198E-28,6.4061303886961679E-28,5.0099224834675159E-28,3.6137145782388639E-28,2.2175066730102119E-28,8.2129876778155994E-29,0,{"$f":"OF157+OF158-OF159-OF160+OF161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Date Switch",null,null,null,null,null,null,{"$f":"AND(K2>$H$6,K162<0.1)","v":false},{"$f":"AND(L2>$H$6,L162<0.1)","v":false},{"$f":"AND(M2>$H$6,M162<0.1)","v":false},{"$f":"AND(N2>$H$6,N162<0.1)","v":false},{"$f":"AND(O2>$H$6,O162<0.1)","v":false},{"$f":"AND(P2>$H$6,P162<0.1)","v":false},{"$f":"AND(Q2>$H$6,Q162<0.1)","v":false},{"$f":"AND(R2>$H$6,R162<0.1)","v":false},{"$f":"AND(S2>$H$6,S162<0.1)","v":false},{"$f":"AND(T2>$H$6,T162<0.1)","v":false},{"$f":"AND(U2>$H$6,U162<0.1)","v":false},{"$f":"AND(V2>$H$6,V162<0.1)","v":false},{"$f":"AND(W2>$H$6,W162<0.1)","v":false},{"$f":"AND(X2>$H$6,X162<0.1)","v":false},{"$f":"AND(Y2>$H$6,Y162<0.1)","v":false},{"$f":"AND(Z2>$H$6,Z162<0.1)","v":false},{"$f":"AND(AA2>$H$6,AA162<0.1)","v":false},{"$f":"AND(AB2>$H$6,AB162<0.1)","v":false},{"$f":"AND(AC2>$H$6,AC162<0.1)","v":false},{"$f":"AND(AD2>$H$6,AD162<0.1)","v":false},{"$f":"AND(AE2>$H$6,AE162<0.1)","v":false},{"$f":"AND(AF2>$H$6,AF162<0.1)","v":false},{"$f":"AND(AG2>$H$6,AG162<0.1)","v":false},{"$f":"AND(AH2>$H$6,AH162<0.1)","v":false},{"$f":"AND(AI2>$H$6,AI162<0.1)","v":false},{"$f":"AND(AJ2>$H$6,AJ162<0.1)","v":false},{"$f":"AND(AK2>$H$6,AK162<0.1)","v":false},{"$f":"AND(AL2>$H$6,AL162<0.1)","v":false},{"$f":"AND(AM2>$H$6,AM162<0.1)","v":false},{"$f":"AND(AN2>$H$6,AN162<0.1)","v":true},{"$f":"AND(AO2>$H$6,AO162<0.1)","v":true},{"$f":"AND(AP2>$H$6,AP162<0.1)","v":true},{"$f":"AND(AQ2>$H$6,AQ162<0.1)","v":true},{"$f":"AND(AR2>$H$6,AR162<0.1)","v":true},{"$f":"AND(AS2>$H$6,AS162<0.1)","v":true},{"$f":"AND(AT2>$H$6,AT162<0.1)","v":true},{"$f":"AND(AU2>$H$6,AU162<0.1)","v":true},{"$f":"AND(AV2>$H$6,AV162<0.1)","v":true},{"$f":"AND(AW2>$H$6,AW162<0.1)","v":true},{"$f":"AND(AX2>$H$6,AX162<0.1)","v":true},{"$f":"AND(AY2>$H$6,AY162<0.1)","v":true},{"$f":"AND(AZ2>$H$6,AZ162<0.1)","v":true},{"$f":"AND(BA2>$H$6,BA162<0.1)","v":true},{"$f":"AND(BB2>$H$6,BB162<0.1)","v":true},{"$f":"AND(BC2>$H$6,BC162<0.1)","v":true},{"$f":"AND(BD2>$H$6,BD162<0.1)","v":true},{"$f":"AND(BE2>$H$6,BE162<0.1)","v":true},{"$f":"AND(BF2>$H$6,BF162<0.1)","v":true},{"$f":"AND(BG2>$H$6,BG162<0.1)","v":true},{"$f":"AND(BH2>$H$6,BH162<0.1)","v":true},{"$f":"AND(BI2>$H$6,BI162<0.1)","v":true},{"$f":"AND(BJ2>$H$6,BJ162<0.1)","v":true},{"$f":"AND(BK2>$H$6,BK162<0.1)","v":true},{"$f":"AND(BL2>$H$6,BL162<0.1)","v":true},{"$f":"AND(BM2>$H$6,BM162<0.1)","v":true},{"$f":"AND(BN2>$H$6,BN162<0.1)","v":true},{"$f":"AND(BO2>$H$6,BO162<0.1)","v":true},{"$f":"AND(BP2>$H$6,BP162<0.1)","v":true},{"$f":"AND(BQ2>$H$6,BQ162<0.1)","v":true},{"$f":"AND(BR2>$H$6,BR162<0.1)","v":true},{"$f":"AND(BS2>$H$6,BS162<0.1)","v":true},{"$f":"AND(BT2>$H$6,BT162<0.1)","v":true},{"$f":"AND(BU2>$H$6,BU162<0.1)","v":true},{"$f":"AND(BV2>$H$6,BV162<0.1)","v":true},{"$f":"AND(BW2>$H$6,BW162<0.1)","v":true},{"$f":"AND(BX2>$H$6,BX162<0.1)","v":true},{"$f":"AND(BY2>$H$6,BY162<0.1)","v":true},{"$f":"AND(BZ2>$H$6,BZ162<0.1)","v":true},{"$f":"AND(CA2>$H$6,CA162<0.1)","v":true},{"$f":"AND(CB2>$H$6,CB162<0.1)","v":true},{"$f":"AND(CC2>$H$6,CC162<0.1)","v":true},{"$f":"AND(CD2>$H$6,CD162<0.1)","v":true},{"$f":"AND(CE2>$H$6,CE162<0.1)","v":true},{"$f":"AND(CF2>$H$6,CF162<0.1)","v":true},{"$f":"AND(CG2>$H$6,CG162<0.1)","v":true},{"$f":"AND(CH2>$H$6,CH162<0.1)","v":true},{"$f":"AND(CI2>$H$6,CI162<0.1)","v":true},{"$f":"AND(CJ2>$H$6,CJ162<0.1)","v":true},{"$f":"AND(CK2>$H$6,CK162<0.1)","v":true},{"$f":"AND(CL2>$H$6,CL162<0.1)","v":true},{"$f":"AND(CM2>$H$6,CM162<0.1)","v":true},{"$f":"AND(CN2>$H$6,CN162<0.1)","v":true},{"$f":"AND(CO2>$H$6,CO162<0.1)","v":true},{"$f":"AND(CP2>$H$6,CP162<0.1)","v":true},{"$f":"AND(CQ2>$H$6,CQ162<0.1)","v":true},{"$f":"AND(CR2>$H$6,CR162<0.1)","v":true},{"$f":"AND(CS2>$H$6,CS162<0.1)","v":true},{"$f":"AND(CT2>$H$6,CT162<0.1)","v":true},{"$f":"AND(CU2>$H$6,CU162<0.1)","v":true},{"$f":"AND(CV2>$H$6,CV162<0.1)","v":true},{"$f":"AND(CW2>$H$6,CW162<0.1)","v":true},{"$f":"AND(CX2>$H$6,CX162<0.1)","v":true},{"$f":"AND(CY2>$H$6,CY162<0.1)","v":true},{"$f":"AND(CZ2>$H$6,CZ162<0.1)","v":true},{"$f":"AND(DA2>$H$6,DA162<0.1)","v":true},{"$f":"AND(DB2>$H$6,DB162<0.1)","v":true},{"$f":"AND(DC2>$H$6,DC162<0.1)","v":true},{"$f":"AND(DD2>$H$6,DD162<0.1)","v":true},{"$f":"AND(DE2>$H$6,DE162<0.1)","v":true},{"$f":"AND(DF2>$H$6,DF162<0.1)","v":true},{"$f":"AND(DG2>$H$6,DG162<0.1)","v":true},{"$f":"AND(DH2>$H$6,DH162<0.1)","v":true},{"$f":"AND(DI2>$H$6,DI162<0.1)","v":true},{"$f":"AND(DJ2>$H$6,DJ162<0.1)","v":true},{"$f":"AND(DK2>$H$6,DK162<0.1)","v":true},{"$f":"AND(DL2>$H$6,DL162<0.1)","v":true},{"$f":"AND(DM2>$H$6,DM162<0.1)","v":true},{"$f":"AND(DN2>$H$6,DN162<0.1)","v":true},{"$f":"AND(DO2>$H$6,DO162<0.1)","v":true},{"$f":"AND(DP2>$H$6,DP162<0.1)","v":true},{"$f":"AND(DQ2>$H$6,DQ162<0.1)","v":true},{"$f":"AND(DR2>$H$6,DR162<0.1)","v":true},{"$f":"AND(DS2>$H$6,DS162<0.1)","v":true},{"$f":"AND(DT2>$H$6,DT162<0.1)","v":true},{"$f":"AND(DU2>$H$6,DU162<0.1)","v":true},{"$f":"AND(DV2>$H$6,DV162<0.1)","v":true},{"$f":"AND(DW2>$H$6,DW162<0.1)","v":true},{"$f":"AND(DX2>$H$6,DX162<0.1)","v":true},{"$f":"AND(DY2>$H$6,DY162<0.1)","v":true},{"$f":"AND(DZ2>$H$6,DZ162<0.1)","v":true},{"$f":"AND(EA2>$H$6,EA162<0.1)","v":true},{"$f":"AND(EB2>$H$6,EB162<0.1)","v":true},{"$f":"AND(EC2>$H$6,EC162<0.1)","v":true},{"$f":"AND(ED2>$H$6,ED162<0.1)","v":true},{"$f":"AND(EE2>$H$6,EE162<0.1)","v":true},{"$f":"AND(EF2>$H$6,EF162<0.1)","v":true},{"$f":"AND(EG2>$H$6,EG162<0.1)","v":true},{"$f":"AND(EH2>$H$6,EH162<0.1)","v":true},{"$f":"AND(EI2>$H$6,EI162<0.1)","v":true},{"$f":"AND(EJ2>$H$6,EJ162<0.1)","v":true},{"$f":"AND(EK2>$H$6,EK162<0.1)","v":true},{"$f":"AND(EL2>$H$6,EL162<0.1)","v":true},{"$f":"AND(EM2>$H$6,EM162<0.1)","v":true},{"$f":"AND(EN2>$H$6,EN162<0.1)","v":true},{"$f":"AND(EO2>$H$6,EO162<0.1)","v":true},{"$f":"AND(EP2>$H$6,EP162<0.1)","v":true},{"$f":"AND(EQ2>$H$6,EQ162<0.1)","v":true},{"$f":"AND(ER2>$H$6,ER162<0.1)","v":true},{"$f":"AND(ES2>$H$6,ES162<0.1)","v":true},{"$f":"AND(ET2>$H$6,ET162<0.1)","v":true},{"$f":"AND(EU2>$H$6,EU162<0.1)","v":true},{"$f":"AND(EV2>$H$6,EV162<0.1)","v":true},{"$f":"AND(EW2>$H$6,EW162<0.1)","v":true},{"$f":"AND(EX2>$H$6,EX162<0.1)","v":true},{"$f":"AND(EY2>$H$6,EY162<0.1)","v":true},{"$f":"AND(EZ2>$H$6,EZ162<0.1)","v":true},{"$f":"AND(FA2>$H$6,FA162<0.1)","v":true},{"$f":"AND(FB2>$H$6,FB162<0.1)","v":true},{"$f":"AND(FC2>$H$6,FC162<0.1)","v":true},{"$f":"AND(FD2>$H$6,FD162<0.1)","v":true},{"$f":"AND(FE2>$H$6,FE162<0.1)","v":true},{"$f":"AND(FF2>$H$6,FF162<0.1)","v":true},{"$f":"AND(FG2>$H$6,FG162<0.1)","v":true},{"$f":"AND(FH2>$H$6,FH162<0.1)","v":true},{"$f":"AND(FI2>$H$6,FI162<0.1)","v":true},{"$f":"AND(FJ2>$H$6,FJ162<0.1)","v":true},{"$f":"AND(FK2>$H$6,FK162<0.1)","v":true},{"$f":"AND(FL2>$H$6,FL162<0.1)","v":true},{"$f":"AND(FM2>$H$6,FM162<0.1)","v":true},{"$f":"AND(FN2>$H$6,FN162<0.1)","v":true},{"$f":"AND(FO2>$H$6,FO162<0.1)","v":true},{"$f":"AND(FP2>$H$6,FP162<0.1)","v":true},{"$f":"AND(FQ2>$H$6,FQ162<0.1)","v":true},{"$f":"AND(FR2>$H$6,FR162<0.1)","v":true},{"$f":"AND(FS2>$H$6,FS162<0.1)","v":true},{"$f":"AND(FT2>$H$6,FT162<0.1)","v":true},{"$f":"AND(FU2>$H$6,FU162<0.1)","v":true},{"$f":"AND(FV2>$H$6,FV162<0.1)","v":true},{"$f":"AND(FW2>$H$6,FW162<0.1)","v":true},{"$f":"AND(FX2>$H$6,FX162<0.1)","v":true},{"$f":"AND(FY2>$H$6,FY162<0.1)","v":true},{"$f":"AND(FZ2>$H$6,FZ162<0.1)","v":true},{"$f":"AND(GA2>$H$6,GA162<0.1)","v":true},{"$f":"AND(GB2>$H$6,GB162<0.1)","v":true},{"$f":"AND(GC2>$H$6,GC162<0.1)","v":true},{"$f":"AND(GD2>$H$6,GD162<0.1)","v":true},{"$f":"AND(GE2>$H$6,GE162<0.1)","v":true},{"$f":"AND(GF2>$H$6,GF162<0.1)","v":true},{"$f":"AND(GG2>$H$6,GG162<0.1)","v":true},{"$f":"AND(GH2>$H$6,GH162<0.1)","v":true},{"$f":"AND(GI2>$H$6,GI162<0.1)","v":true},{"$f":"AND(GJ2>$H$6,GJ162<0.1)","v":true},{"$f":"AND(GK2>$H$6,GK162<0.1)","v":true},{"$f":"AND(GL2>$H$6,GL162<0.1)","v":true},{"$f":"AND(GM2>$H$6,GM162<0.1)","v":true},{"$f":"AND(GN2>$H$6,GN162<0.1)","v":true},{"$f":"AND(GO2>$H$6,GO162<0.1)","v":true},{"$f":"AND(GP2>$H$6,GP162<0.1)","v":true},{"$f":"AND(GQ2>$H$6,GQ162<0.1)","v":true},{"$f":"AND(GR2>$H$6,GR162<0.1)","v":true},{"$f":"AND(GS2>$H$6,GS162<0.1)","v":true},{"$f":"AND(GT2>$H$6,GT162<0.1)","v":true},{"$f":"AND(GU2>$H$6,GU162<0.1)","v":true},{"$f":"AND(GV2>$H$6,GV162<0.1)","v":true},{"$f":"AND(GW2>$H$6,GW162<0.1)","v":true},{"$f":"AND(GX2>$H$6,GX162<0.1)","v":true},{"$f":"AND(GY2>$H$6,GY162<0.1)","v":true},{"$f":"AND(GZ2>$H$6,GZ162<0.1)","v":true},{"$f":"AND(HA2>$H$6,HA162<0.1)","v":true},{"$f":"AND(HB2>$H$6,HB162<0.1)","v":true},{"$f":"AND(HC2>$H$6,HC162<0.1)","v":true},{"$f":"AND(HD2>$H$6,HD162<0.1)","v":true},{"$f":"AND(HE2>$H$6,HE162<0.1)","v":true},{"$f":"AND(HF2>$H$6,HF162<0.1)","v":true},{"$f":"AND(HG2>$H$6,HG162<0.1)","v":true},{"$f":"AND(HH2>$H$6,HH162<0.1)","v":true},{"$f":"AND(HI2>$H$6,HI162<0.1)","v":true},{"$f":"AND(HJ2>$H$6,HJ162<0.1)","v":true},{"$f":"AND(HK2>$H$6,HK162<0.1)","v":true},{"$f":"AND(HL2>$H$6,HL162<0.1)","v":true},{"$f":"AND(HM2>$H$6,HM162<0.1)","v":true},{"$f":"AND(HN2>$H$6,HN162<0.1)","v":true},{"$f":"AND(HO2>$H$6,HO162<0.1)","v":true},{"$f":"AND(HP2>$H$6,HP162<0.1)","v":true},{"$f":"AND(HQ2>$H$6,HQ162<0.1)","v":true},{"$f":"AND(HR2>$H$6,HR162<0.1)","v":true},{"$f":"AND(HS2>$H$6,HS162<0.1)","v":true},{"$f":"AND(HT2>$H$6,HT162<0.1)","v":true},{"$f":"AND(HU2>$H$6,HU162<0.1)","v":true},{"$f":"AND(HV2>$H$6,HV162<0.1)","v":true},{"$f":"AND(HW2>$H$6,HW162<0.1)","v":true},{"$f":"AND(HX2>$H$6,HX162<0.1)","v":true},{"$f":"AND(HY2>$H$6,HY162<0.1)","v":true},{"$f":"AND(HZ2>$H$6,HZ162<0.1)","v":true},{"$f":"AND(IA2>$H$6,IA162<0.1)","v":true},{"$f":"AND(IB2>$H$6,IB162<0.1)","v":true},{"$f":"AND(IC2>$H$6,IC162<0.1)","v":true},{"$f":"AND(ID2>$H$6,ID162<0.1)","v":true},{"$f":"AND(IE2>$H$6,IE162<0.1)","v":true},{"$f":"AND(IF2>$H$6,IF162<0.1)","v":true},{"$f":"AND(IG2>$H$6,IG162<0.1)","v":true},{"$f":"AND(IH2>$H$6,IH162<0.1)","v":true},{"$f":"AND(II2>$H$6,II162<0.1)","v":true},{"$f":"AND(IJ2>$H$6,IJ162<0.1)","v":true},{"$f":"AND(IK2>$H$6,IK162<0.1)","v":true},{"$f":"AND(IL2>$H$6,IL162<0.1)","v":true},{"$f":"AND(IM2>$H$6,IM162<0.1)","v":true},{"$f":"AND(IN2>$H$6,IN162<0.1)","v":true},{"$f":"AND(IO2>$H$6,IO162<0.1)","v":true},{"$f":"AND(IP2>$H$6,IP162<0.1)","v":true},{"$f":"AND(IQ2>$H$6,IQ162<0.1)","v":true},{"$f":"AND(IR2>$H$6,IR162<0.1)","v":true},{"$f":"AND(IS2>$H$6,IS162<0.1)","v":true},{"$f":"AND(IT2>$H$6,IT162<0.1)","v":true},{"$f":"AND(IU2>$H$6,IU162<0.1)","v":true},{"$f":"AND(IV2>$H$6,IV162<0.1)","v":true},{"$f":"AND(IW2>$H$6,IW162<0.1)","v":true},{"$f":"AND(IX2>$H$6,IX162<0.1)","v":true},{"$f":"AND(IY2>$H$6,IY162<0.1)","v":true},{"$f":"AND(IZ2>$H$6,IZ162<0.1)","v":true},{"$f":"AND(JA2>$H$6,JA162<0.1)","v":true},{"$f":"AND(JB2>$H$6,JB162<0.1)","v":true},{"$f":"AND(JC2>$H$6,JC162<0.1)","v":true},{"$f":"AND(JD2>$H$6,JD162<0.1)","v":true},{"$f":"AND(JE2>$H$6,JE162<0.1)","v":true},{"$f":"AND(JF2>$H$6,JF162<0.1)","v":true},{"$f":"AND(JG2>$H$6,JG162<0.1)","v":true},{"$f":"AND(JH2>$H$6,JH162<0.1)","v":true},{"$f":"AND(JI2>$H$6,JI162<0.1)","v":true},{"$f":"AND(JJ2>$H$6,JJ162<0.1)","v":true},{"$f":"AND(JK2>$H$6,JK162<0.1)","v":true},{"$f":"AND(JL2>$H$6,JL162<0.1)","v":true},{"$f":"AND(JM2>$H$6,JM162<0.1)","v":true},{"$f":"AND(JN2>$H$6,JN162<0.1)","v":true},{"$f":"AND(JO2>$H$6,JO162<0.1)","v":true},{"$f":"AND(JP2>$H$6,JP162<0.1)","v":true},{"$f":"AND(JQ2>$H$6,JQ162<0.1)","v":true},{"$f":"AND(JR2>$H$6,JR162<0.1)","v":true},{"$f":"AND(JS2>$H$6,JS162<0.1)","v":true},{"$f":"AND(JT2>$H$6,JT162<0.1)","v":true},{"$f":"AND(JU2>$H$6,JU162<0.1)","v":true},{"$f":"AND(JV2>$H$6,JV162<0.1)","v":true},{"$f":"AND(JW2>$H$6,JW162<0.1)","v":true},{"$f":"AND(JX2>$H$6,JX162<0.1)","v":true},{"$f":"AND(JY2>$H$6,JY162<0.1)","v":true},{"$f":"AND(JZ2>$H$6,JZ162<0.1)","v":true},{"$f":"AND(KA2>$H$6,KA162<0.1)","v":true},{"$f":"AND(KB2>$H$6,KB162<0.1)","v":true},{"$f":"AND(KC2>$H$6,KC162<0.1)","v":true},{"$f":"AND(KD2>$H$6,KD162<0.1)","v":true},{"$f":"AND(KE2>$H$6,KE162<0.1)","v":true},{"$f":"AND(KF2>$H$6,KF162<0.1)","v":true},{"$f":"AND(KG2>$H$6,KG162<0.1)","v":true},{"$f":"AND(KH2>$H$6,KH162<0.1)","v":true},{"$f":"AND(KI2>$H$6,KI162<0.1)","v":true},{"$f":"AND(KJ2>$H$6,KJ162<0.1)","v":true},{"$f":"AND(KK2>$H$6,KK162<0.1)","v":true},{"$f":"AND(KL2>$H$6,KL162<0.1)","v":true},{"$f":"AND(KM2>$H$6,KM162<0.1)","v":true},{"$f":"AND(KN2>$H$6,KN162<0.1)","v":true},{"$f":"AND(KO2>$H$6,KO162<0.1)","v":true},{"$f":"AND(KP2>$H$6,KP162<0.1)","v":true},{"$f":"AND(KQ2>$H$6,KQ162<0.1)","v":true},{"$f":"AND(KR2>$H$6,KR162<0.1)","v":true},{"$f":"AND(KS2>$H$6,KS162<0.1)","v":true},{"$f":"AND(KT2>$H$6,KT162<0.1)","v":true},{"$f":"AND(KU2>$H$6,KU162<0.1)","v":true},{"$f":"AND(KV2>$H$6,KV162<0.1)","v":true},{"$f":"AND(KW2>$H$6,KW162<0.1)","v":true},{"$f":"AND(KX2>$H$6,KX162<0.1)","v":true},{"$f":"AND(KY2>$H$6,KY162<0.1)","v":true},{"$f":"AND(KZ2>$H$6,KZ162<0.1)","v":true},{"$f":"AND(LA2>$H$6,LA162<0.1)","v":true},{"$f":"AND(LB2>$H$6,LB162<0.1)","v":true},{"$f":"AND(LC2>$H$6,LC162<0.1)","v":true},{"$f":"AND(LD2>$H$6,LD162<0.1)","v":true},{"$f":"AND(LE2>$H$6,LE162<0.1)","v":true},{"$f":"AND(LF2>$H$6,LF162<0.1)","v":true},{"$f":"AND(LG2>$H$6,LG162<0.1)","v":true},{"$f":"AND(LH2>$H$6,LH162<0.1)","v":true},{"$f":"AND(LI2>$H$6,LI162<0.1)","v":true},{"$f":"AND(LJ2>$H$6,LJ162<0.1)","v":true},{"$f":"AND(LK2>$H$6,LK162<0.1)","v":true},{"$f":"AND(LL2>$H$6,LL162<0.1)","v":true},{"$f":"AND(LM2>$H$6,LM162<0.1)","v":true},{"$f":"AND(LN2>$H$6,LN162<0.1)","v":true},{"$f":"AND(LO2>$H$6,LO162<0.1)","v":true},{"$f":"AND(LP2>$H$6,LP162<0.1)","v":true},{"$f":"AND(LQ2>$H$6,LQ162<0.1)","v":true},{"$f":"AND(LR2>$H$6,LR162<0.1)","v":true},{"$f":"AND(LS2>$H$6,LS162<0.1)","v":true},{"$f":"AND(LT2>$H$6,LT162<0.1)","v":true},{"$f":"AND(LU2>$H$6,LU162<0.1)","v":true},{"$f":"AND(LV2>$H$6,LV162<0.1)","v":true},{"$f":"AND(LW2>$H$6,LW162<0.1)","v":true},{"$f":"AND(LX2>$H$6,LX162<0.1)","v":true},{"$f":"AND(LY2>$H$6,LY162<0.1)","v":true},{"$f":"AND(LZ2>$H$6,LZ162<0.1)","v":true},{"$f":"AND(MA2>$H$6,MA162<0.1)","v":true},{"$f":"AND(MB2>$H$6,MB162<0.1)","v":true},{"$f":"AND(MC2>$H$6,MC162<0.1)","v":true},{"$f":"AND(MD2>$H$6,MD162<0.1)","v":true},{"$f":"AND(ME2>$H$6,ME162<0.1)","v":true},{"$f":"AND(MF2>$H$6,MF162<0.1)","v":true},{"$f":"AND(MG2>$H$6,MG162<0.1)","v":true},{"$f":"AND(MH2>$H$6,MH162<0.1)","v":true},{"$f":"AND(MI2>$H$6,MI162<0.1)","v":true},{"$f":"AND(MJ2>$H$6,MJ162<0.1)","v":true},{"$f":"AND(MK2>$H$6,MK162<0.1)","v":true},{"$f":"AND(ML2>$H$6,ML162<0.1)","v":true},{"$f":"AND(MM2>$H$6,MM162<0.1)","v":true},{"$f":"AND(MN2>$H$6,MN162<0.1)","v":true},{"$f":"AND(MO2>$H$6,MO162<0.1)","v":true},{"$f":"AND(MP2>$H$6,MP162<0.1)","v":true},{"$f":"AND(MQ2>$H$6,MQ162<0.1)","v":true},{"$f":"AND(MR2>$H$6,MR162<0.1)","v":true},{"$f":"AND(MS2>$H$6,MS162<0.1)","v":true},{"$f":"AND(MT2>$H$6,MT162<0.1)","v":true},{"$f":"AND(MU2>$H$6,MU162<0.1)","v":true},{"$f":"AND(MV2>$H$6,MV162<0.1)","v":true},{"$f":"AND(MW2>$H$6,MW162<0.1)","v":true},{"$f":"AND(MX2>$H$6,MX162<0.1)","v":true},{"$f":"AND(MY2>$H$6,MY162<0.1)","v":true},{"$f":"AND(MZ2>$H$6,MZ162<0.1)","v":true},{"$f":"AND(NA2>$H$6,NA162<0.1)","v":true},{"$f":"AND(NB2>$H$6,NB162<0.1)","v":true},{"$f":"AND(NC2>$H$6,NC162<0.1)","v":true},{"$f":"AND(ND2>$H$6,ND162<0.1)","v":true},{"$f":"AND(NE2>$H$6,NE162<0.1)","v":true},{"$f":"AND(NF2>$H$6,NF162<0.1)","v":true},{"$f":"AND(NG2>$H$6,NG162<0.1)","v":true},{"$f":"AND(NH2>$H$6,NH162<0.1)","v":true},{"$f":"AND(NI2>$H$6,NI162<0.1)","v":true},{"$f":"AND(NJ2>$H$6,NJ162<0.1)","v":true},{"$f":"AND(NK2>$H$6,NK162<0.1)","v":true},{"$f":"AND(NL2>$H$6,NL162<0.1)","v":true},{"$f":"AND(NM2>$H$6,NM162<0.1)","v":true},{"$f":"AND(NN2>$H$6,NN162<0.1)","v":true},{"$f":"AND(NO2>$H$6,NO162<0.1)","v":true},{"$f":"AND(NP2>$H$6,NP162<0.1)","v":true},{"$f":"AND(NQ2>$H$6,NQ162<0.1)","v":true},{"$f":"AND(NR2>$H$6,NR162<0.1)","v":true},{"$f":"AND(NS2>$H$6,NS162<0.1)","v":true},{"$f":"AND(NT2>$H$6,NT162<0.1)","v":true},{"$f":"AND(NU2>$H$6,NU162<0.1)","v":true},{"$f":"AND(NV2>$H$6,NV162<0.1)","v":true},{"$f":"AND(NW2>$H$6,NW162<0.1)","v":true},{"$f":"AND(NX2>$H$6,NX162<0.1)","v":true},{"$f":"AND(NY2>$H$6,NY162<0.1)","v":true},{"$f":"AND(NZ2>$H$6,NZ162<0.1)","v":true},{"$f":"AND(OA2>$H$6,OA162<0.1)","v":true},{"$f":"AND(OB2>$H$6,OB162<0.1)","v":true},{"$f":"AND(OC2>$H$6,OC162<0.1)","v":true},{"$f":"AND(OD2>$H$6,OD162<0.1)","v":true},{"$f":"AND(OE2>$H$6,OE162<0.1)","v":true},{"$f":"AND(OF2>$H$6,OF162<0.1)","v":true},{"$f":"AND(OG2>$H$6,OG162<0.1)","v":true},{"$f":"AND(OH2>$H$6,OH162<0.1)","v":true},{"$f":"AND(OI2>$H$6,OI162<0.1)","v":true},{"$f":"AND(OJ2>$H$6,OJ162<0.1)","v":true},{"$f":"AND(OK2>$H$6,OK162<0.1)","v":true},{"$f":"AND(OL2>$H$6,OL162<0.1)","v":true},{"$f":"AND(OM2>$H$6,OM162<0.1)","v":true},{"$f":"AND(ON2>$H$6,ON162<0.1)","v":true},{"$f":"AND(OO2>$H$6,OO162<0.1)","v":true},{"$f":"AND(OP2>$H$6,OP162<0.1)","v":true},{"$f":"AND(OQ2>$H$6,OQ162<0.1)","v":true},{"$f":"AND(OR2>$H$6,OR162<0.1)","v":true},{"$f":"AND(OS2>$H$6,OS162<0.1)","v":true},{"$f":"AND(OT2>$H$6,OT162<0.1)","v":true}]
[]
[]
[null,null,null,"EURIBOR",null,null,null,{"$f":"'General Assumptions'!G66","v":0.01},null,null,{"$f":"$H$166/12","v":8.3333333333333339E-4},{"$f":"$H$166/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$166/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$166/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$166/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$166/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$166/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$166/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4]
[null,null,null,"Credit Spread",null,null,null,{"$f":"'General Assumptions'!G67","v":4.4999999999999998E-2},null,null,{"$f":"$H$167/12","v":3.7499999999999999E-3},{"$f":"$H$167/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$167/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$167/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$167/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$167/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$167/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$167/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3]
[null,null,null,"Total rate",null,null,null,null,null,null,{"$f":"K166+K167","v":4.5833333333333334E-3},{"$f":"L166+L167","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"BX166+BX167","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"EJ166+EJ167","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"GV166+GV167","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"JH166+JH167","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"LT166+LT167","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"OF166+OF167","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3]
[null,null,null,"Interest cost (EUROs)",null,null,null,null,null,null,{"$f":"K168*K157","v":0},{"$f":"L168*L157","v":0},0,0,0.96671708173742432,1.9425084411733242,2.9274382736780766,3.9215711802518136,4.92497216993862,5.9377066622545813,638.66061424133659,1273.9935038141823,1911.9471415565158,1920.7102326219833,1911.3428587314338,1899.63154980543,1879.3303131951577,1855.111166969443,1827.1859679755848,1798.7120673745128,1769.9137469192767,1743.4915770042592,1721.2925910201884,171.13034167581617,145.80957134162426,123.99519417788224,100.97846440509311,75.658397503771525,42.140515969764856,4.8329745509290492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX168*BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ168*EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV168*GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH168*JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT168*LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1783574810886864E-30,3.5760717180488759E-30,2.936143094819077E-30,2.2962144715892781E-30,1.6562858483594792E-30,1.0163572251296805E-30,3.7642860189988164E-31,{"$f":"OF168*OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during construction",null,null,null,null,null,null,{"$f":"K169*(K5+K4)","v":0},{"$f":"L169*(L5+L4)","v":0},{"$f":"M169*(M5+M4)","v":0},{"$f":"N169*(N5+N4)","v":0},{"$f":"O169*(O5+O4)","v":0.96671708173742432},{"$f":"P169*(P5+P4)","v":1.9425084411733242},{"$f":"Q169*(Q5+Q4)","v":2.9274382736780766},{"$f":"R169*(R5+R4)","v":3.9215711802518136},{"$f":"S169*(S5+S4)","v":4.92497216993862},{"$f":"T169*(T5+T4)","v":5.9377066622545813},{"$f":"U169*(U5+U4)","v":638.66061424133659},{"$f":"V169*(V5+V4)","v":1273.9935038141823},{"$f":"W169*(W5+W4)","v":0},{"$f":"X169*(X5+X4)","v":0},{"$f":"Y169*(Y5+Y4)","v":0},{"$f":"Z169*(Z5+Z4)","v":0},{"$f":"AA169*(AA5+AA4)","v":0},{"$f":"AB169*(AB5+AB4)","v":0},{"$f":"AC169*(AC5+AC4)","v":0},{"$f":"AD169*(AD5+AD4)","v":0},{"$f":"AE169*(AE5+AE4)","v":0},{"$f":"AF169*(AF5+AF4)","v":0},{"$f":"AG169*(AG5+AG4)","v":0},{"$f":"AH169*(AH5+AH4)","v":0},{"$f":"AI169*(AI5+AI4)","v":0},{"$f":"AJ169*(AJ5+AJ4)","v":0},{"$f":"AK169*(AK5+AK4)","v":0},{"$f":"AL169*(AL5+AL4)","v":0},{"$f":"AM169*(AM5+AM4)","v":0},{"$f":"AN169*(AN5+AN4)","v":0},{"$f":"AO169*(AO5+AO4)","v":0},{"$f":"AP169*(AP5+AP4)","v":0},{"$f":"AQ169*(AQ5+AQ4)","v":0},{"$f":"AR169*(AR5+AR4)","v":0},{"$f":"AS169*(AS5+AS4)","v":0},{"$f":"AT169*(AT5+AT4)","v":0},{"$f":"AU169*(AU5+AU4)","v":0},{"$f":"AV169*(AV5+AV4)","v":0},{"$f":"AW169*(AW5+AW4)","v":0},{"$f":"AX169*(AX5+AX4)","v":0},{"$f":"AY169*(AY5+AY4)","v":0},{"$f":"AZ169*(AZ5+AZ4)","v":0},{"$f":"BA169*(BA5+BA4)","v":0},{"$f":"BB169*(BB5+BB4)","v":0},{"$f":"BC169*(BC5+BC4)","v":0},{"$f":"BD169*(BD5+BD4)","v":0},{"$f":"BE169*(BE5+BE4)","v":0},{"$f":"BF169*(BF5+BF4)","v":0},{"$f":"BG169*(BG5+BG4)","v":0},{"$f":"BH169*(BH5+BH4)","v":0},{"$f":"BI169*(BI5+BI4)","v":0},{"$f":"BJ169*(BJ5+BJ4)","v":0},{"$f":"BK169*(BK5+BK4)","v":0},{"$f":"BL169*(BL5+BL4)","v":0},{"$f":"BM169*(BM5+BM4)","v":0},{"$f":"BN169*(BN5+BN4)","v":0},{"$f":"BO169*(BO5+BO4)","v":0},{"$f":"BP169*(BP5+BP4)","v":0},{"$f":"BQ169*(BQ5+BQ4)","v":0},{"$f":"BR169*(BR5+BR4)","v":0},{"$f":"BS169*(BS5+BS4)","v":0},{"$f":"BT169*(BT5+BT4)","v":0},{"$f":"BU169*(BU5+BU4)","v":0},{"$f":"BV169*(BV5+BV4)","v":0},{"$f":"BW169*(BW5+BW4)","v":0},{"$f":"BX169*(BX5+BX4)","v":0},{"$f":"BY169*(BY5+BY4)","v":0},{"$f":"BZ169*(BZ5+BZ4)","v":0},{"$f":"CA169*(CA5+CA4)","v":0},{"$f":"CB169*(CB5+CB4)","v":0},{"$f":"CC169*(CC5+CC4)","v":0},{"$f":"CD169*(CD5+CD4)","v":0},{"$f":"CE169*(CE5+CE4)","v":0},{"$f":"CF169*(CF5+CF4)","v":0},{"$f":"CG169*(CG5+CG4)","v":0},{"$f":"CH169*(CH5+CH4)","v":0},{"$f":"CI169*(CI5+CI4)","v":0},{"$f":"CJ169*(CJ5+CJ4)","v":0},{"$f":"CK169*(CK5+CK4)","v":0},{"$f":"CL169*(CL5+CL4)","v":0},{"$f":"CM169*(CM5+CM4)","v":0},{"$f":"CN169*(CN5+CN4)","v":0},{"$f":"CO169*(CO5+CO4)","v":0},{"$f":"CP169*(CP5+CP4)","v":0},{"$f":"CQ169*(CQ5+CQ4)","v":0},{"$f":"CR169*(CR5+CR4)","v":0},{"$f":"CS169*(CS5+CS4)","v":0},{"$f":"CT169*(CT5+CT4)","v":0},{"$f":"CU169*(CU5+CU4)","v":0},{"$f":"CV169*(CV5+CV4)","v":0},{"$f":"CW169*(CW5+CW4)","v":0},{"$f":"CX169*(CX5+CX4)","v":0},{"$f":"CY169*(CY5+CY4)","v":0},{"$f":"CZ169*(CZ5+CZ4)","v":0},{"$f":"DA169*(DA5+DA4)","v":0},{"$f":"DB169*(DB5+DB4)","v":0},{"$f":"DC169*(DC5+DC4)","v":0},{"$f":"DD169*(DD5+DD4)","v":0},{"$f":"DE169*(DE5+DE4)","v":0},{"$f":"DF169*(DF5+DF4)","v":0},{"$f":"DG169*(DG5+DG4)","v":0},{"$f":"DH169*(DH5+DH4)","v":0},{"$f":"DI169*(DI5+DI4)","v":0},{"$f":"DJ169*(DJ5+DJ4)","v":0},{"$f":"DK169*(DK5+DK4)","v":0},{"$f":"DL169*(DL5+DL4)","v":0},{"$f":"DM169*(DM5+DM4)","v":0},{"$f":"DN169*(DN5+DN4)","v":0},{"$f":"DO169*(DO5+DO4)","v":0},{"$f":"DP169*(DP5+DP4)","v":0},{"$f":"DQ169*(DQ5+DQ4)","v":0},{"$f":"DR169*(DR5+DR4)","v":0},{"$f":"DS169*(DS5+DS4)","v":0},{"$f":"DT169*(DT5+DT4)","v":0},{"$f":"DU169*(DU5+DU4)","v":0},{"$f":"DV169*(DV5+DV4)","v":0},{"$f":"DW169*(DW5+DW4)","v":0},{"$f":"DX169*(DX5+DX4)","v":0},{"$f":"DY169*(DY5+DY4)","v":0},{"$f":"DZ169*(DZ5+DZ4)","v":0},{"$f":"EA169*(EA5+EA4)","v":0},{"$f":"EB169*(EB5+EB4)","v":0},{"$f":"EC169*(EC5+EC4)","v":0},{"$f":"ED169*(ED5+ED4)","v":0},{"$f":"EE169*(EE5+EE4)","v":0},{"$f":"EF169*(EF5+EF4)","v":0},{"$f":"EG169*(EG5+EG4)","v":0},{"$f":"EH169*(EH5+EH4)","v":0},{"$f":"EI169*(EI5+EI4)","v":0},{"$f":"EJ169*(EJ5+EJ4)","v":0},{"$f":"EK169*(EK5+EK4)","v":0},{"$f":"EL169*(EL5+EL4)","v":0},{"$f":"EM169*(EM5+EM4)","v":0},{"$f":"EN169*(EN5+EN4)","v":0},{"$f":"EO169*(EO5+EO4)","v":0},{"$f":"EP169*(EP5+EP4)","v":0},{"$f":"EQ169*(EQ5+EQ4)","v":0},{"$f":"ER169*(ER5+ER4)","v":0},{"$f":"ES169*(ES5+ES4)","v":0},{"$f":"ET169*(ET5+ET4)","v":0},{"$f":"EU169*(EU5+EU4)","v":0},{"$f":"EV169*(EV5+EV4)","v":0},{"$f":"EW169*(EW5+EW4)","v":0},{"$f":"EX169*(EX5+EX4)","v":0},{"$f":"EY169*(EY5+EY4)","v":0},{"$f":"EZ169*(EZ5+EZ4)","v":0},{"$f":"FA169*(FA5+FA4)","v":0},{"$f":"FB169*(FB5+FB4)","v":0},{"$f":"FC169*(FC5+FC4)","v":0},{"$f":"FD169*(FD5+FD4)","v":0},{"$f":"FE169*(FE5+FE4)","v":0},{"$f":"FF169*(FF5+FF4)","v":0},{"$f":"FG169*(FG5+FG4)","v":0},{"$f":"FH169*(FH5+FH4)","v":0},{"$f":"FI169*(FI5+FI4)","v":0},{"$f":"FJ169*(FJ5+FJ4)","v":0},{"$f":"FK169*(FK5+FK4)","v":0},{"$f":"FL169*(FL5+FL4)","v":0},{"$f":"FM169*(FM5+FM4)","v":0},{"$f":"FN169*(FN5+FN4)","v":0},{"$f":"FO169*(FO5+FO4)","v":0},{"$f":"FP169*(FP5+FP4)","v":0},{"$f":"FQ169*(FQ5+FQ4)","v":0},{"$f":"FR169*(FR5+FR4)","v":0},{"$f":"FS169*(FS5+FS4)","v":0},{"$f":"FT169*(FT5+FT4)","v":0},{"$f":"FU169*(FU5+FU4)","v":0},{"$f":"FV169*(FV5+FV4)","v":0},{"$f":"FW169*(FW5+FW4)","v":0},{"$f":"FX169*(FX5+FX4)","v":0},{"$f":"FY169*(FY5+FY4)","v":0},{"$f":"FZ169*(FZ5+FZ4)","v":0},{"$f":"GA169*(GA5+GA4)","v":0},{"$f":"GB169*(GB5+GB4)","v":0},{"$f":"GC169*(GC5+GC4)","v":0},{"$f":"GD169*(GD5+GD4)","v":0},{"$f":"GE169*(GE5+GE4)","v":0},{"$f":"GF169*(GF5+GF4)","v":0},{"$f":"GG169*(GG5+GG4)","v":0},{"$f":"GH169*(GH5+GH4)","v":0},{"$f":"GI169*(GI5+GI4)","v":0},{"$f":"GJ169*(GJ5+GJ4)","v":0},{"$f":"GK169*(GK5+GK4)","v":0},{"$f":"GL169*(GL5+GL4)","v":0},{"$f":"GM169*(GM5+GM4)","v":0},{"$f":"GN169*(GN5+GN4)","v":0},{"$f":"GO169*(GO5+GO4)","v":0},{"$f":"GP169*(GP5+GP4)","v":0},{"$f":"GQ169*(GQ5+GQ4)","v":0},{"$f":"GR169*(GR5+GR4)","v":0},{"$f":"GS169*(GS5+GS4)","v":0},{"$f":"GT169*(GT5+GT4)","v":0},{"$f":"GU169*(GU5+GU4)","v":0},{"$f":"GV169*(GV5+GV4)","v":0},{"$f":"GW169*(GW5+GW4)","v":0},{"$f":"GX169*(GX5+GX4)","v":0},{"$f":"GY169*(GY5+GY4)","v":0},{"$f":"GZ169*(GZ5+GZ4)","v":0},{"$f":"HA169*(HA5+HA4)","v":0},{"$f":"HB169*(HB5+HB4)","v":0},{"$f":"HC169*(HC5+HC4)","v":0},{"$f":"HD169*(HD5+HD4)","v":0},{"$f":"HE169*(HE5+HE4)","v":0},{"$f":"HF169*(HF5+HF4)","v":0},{"$f":"HG169*(HG5+HG4)","v":0},{"$f":"HH169*(HH5+HH4)","v":0},{"$f":"HI169*(HI5+HI4)","v":0},{"$f":"HJ169*(HJ5+HJ4)","v":0},{"$f":"HK169*(HK5+HK4)","v":0},{"$f":"HL169*(HL5+HL4)","v":0},{"$f":"HM169*(HM5+HM4)","v":0},{"$f":"HN169*(HN5+HN4)","v":0},{"$f":"HO169*(HO5+HO4)","v":0},{"$f":"HP169*(HP5+HP4)","v":0},{"$f":"HQ169*(HQ5+HQ4)","v":0},{"$f":"HR169*(HR5+HR4)","v":0},{"$f":"HS169*(HS5+HS4)","v":0},{"$f":"HT169*(HT5+HT4)","v":0},{"$f":"HU169*(HU5+HU4)","v":0},{"$f":"HV169*(HV5+HV4)","v":0},{"$f":"HW169*(HW5+HW4)","v":0},{"$f":"HX169*(HX5+HX4)","v":0},{"$f":"HY169*(HY5+HY4)","v":0},{"$f":"HZ169*(HZ5+HZ4)","v":0},{"$f":"IA169*(IA5+IA4)","v":0},{"$f":"IB169*(IB5+IB4)","v":0},{"$f":"IC169*(IC5+IC4)","v":0},{"$f":"ID169*(ID5+ID4)","v":0},{"$f":"IE169*(IE5+IE4)","v":0},{"$f":"IF169*(IF5+IF4)","v":0},{"$f":"IG169*(IG5+IG4)","v":0},{"$f":"IH169*(IH5+IH4)","v":0},{"$f":"II169*(II5+II4)","v":0},{"$f":"IJ169*(IJ5+IJ4)","v":0},{"$f":"IK169*(IK5+IK4)","v":0},{"$f":"IL169*(IL5+IL4)","v":0},{"$f":"IM169*(IM5+IM4)","v":0},{"$f":"IN169*(IN5+IN4)","v":0},{"$f":"IO169*(IO5+IO4)","v":0},{"$f":"IP169*(IP5+IP4)","v":0},{"$f":"IQ169*(IQ5+IQ4)","v":0},{"$f":"IR169*(IR5+IR4)","v":0},{"$f":"IS169*(IS5+IS4)","v":0},{"$f":"IT169*(IT5+IT4)","v":0},{"$f":"IU169*(IU5+IU4)","v":0},{"$f":"IV169*(IV5+IV4)","v":0},{"$f":"IW169*(IW5+IW4)","v":0},{"$f":"IX169*(IX5+IX4)","v":0},{"$f":"IY169*(IY5+IY4)","v":0},{"$f":"IZ169*(IZ5+IZ4)","v":0},{"$f":"JA169*(JA5+JA4)","v":0},{"$f":"JB169*(JB5+JB4)","v":0},{"$f":"JC169*(JC5+JC4)","v":0},{"$f":"JD169*(JD5+JD4)","v":0},{"$f":"JE169*(JE5+JE4)","v":0},{"$f":"JF169*(JF5+JF4)","v":0},{"$f":"JG169*(JG5+JG4)","v":0},{"$f":"JH169*(JH5+JH4)","v":0},{"$f":"JI169*(JI5+JI4)","v":0},{"$f":"JJ169*(JJ5+JJ4)","v":0},{"$f":"JK169*(JK5+JK4)","v":0},{"$f":"JL169*(JL5+JL4)","v":0},{"$f":"JM169*(JM5+JM4)","v":0},{"$f":"JN169*(JN5+JN4)","v":0},{"$f":"JO169*(JO5+JO4)","v":0},{"$f":"JP169*(JP5+JP4)","v":0},{"$f":"JQ169*(JQ5+JQ4)","v":0},{"$f":"JR169*(JR5+JR4)","v":0},{"$f":"JS169*(JS5+JS4)","v":0},{"$f":"JT169*(JT5+JT4)","v":0},{"$f":"JU169*(JU5+JU4)","v":0},{"$f":"JV169*(JV5+JV4)","v":0},{"$f":"JW169*(JW5+JW4)","v":0},{"$f":"JX169*(JX5+JX4)","v":0},{"$f":"JY169*(JY5+JY4)","v":0},{"$f":"JZ169*(JZ5+JZ4)","v":0},{"$f":"KA169*(KA5+KA4)","v":0},{"$f":"KB169*(KB5+KB4)","v":0},{"$f":"KC169*(KC5+KC4)","v":0},{"$f":"KD169*(KD5+KD4)","v":0},{"$f":"KE169*(KE5+KE4)","v":0},{"$f":"KF169*(KF5+KF4)","v":0},{"$f":"KG169*(KG5+KG4)","v":0},{"$f":"KH169*(KH5+KH4)","v":0},{"$f":"KI169*(KI5+KI4)","v":0},{"$f":"KJ169*(KJ5+KJ4)","v":0},{"$f":"KK169*(KK5+KK4)","v":0},{"$f":"KL169*(KL5+KL4)","v":0},{"$f":"KM169*(KM5+KM4)","v":0},{"$f":"KN169*(KN5+KN4)","v":0},{"$f":"KO169*(KO5+KO4)","v":0},{"$f":"KP169*(KP5+KP4)","v":0},{"$f":"KQ169*(KQ5+KQ4)","v":0},{"$f":"KR169*(KR5+KR4)","v":0},{"$f":"KS169*(KS5+KS4)","v":0},{"$f":"KT169*(KT5+KT4)","v":0},{"$f":"KU169*(KU5+KU4)","v":0},{"$f":"KV169*(KV5+KV4)","v":0},{"$f":"KW169*(KW5+KW4)","v":0},{"$f":"KX169*(KX5+KX4)","v":0},{"$f":"KY169*(KY5+KY4)","v":0},{"$f":"KZ169*(KZ5+KZ4)","v":0},{"$f":"LA169*(LA5+LA4)","v":0},{"$f":"LB169*(LB5+LB4)","v":0},{"$f":"LC169*(LC5+LC4)","v":0},{"$f":"LD169*(LD5+LD4)","v":0},{"$f":"LE169*(LE5+LE4)","v":0},{"$f":"LF169*(LF5+LF4)","v":0},{"$f":"LG169*(LG5+LG4)","v":0},{"$f":"LH169*(LH5+LH4)","v":0},{"$f":"LI169*(LI5+LI4)","v":0},{"$f":"LJ169*(LJ5+LJ4)","v":0},{"$f":"LK169*(LK5+LK4)","v":0},{"$f":"LL169*(LL5+LL4)","v":0},{"$f":"LM169*(LM5+LM4)","v":0},{"$f":"LN169*(LN5+LN4)","v":0},{"$f":"LO169*(LO5+LO4)","v":0},{"$f":"LP169*(LP5+LP4)","v":0},{"$f":"LQ169*(LQ5+LQ4)","v":0},{"$f":"LR169*(LR5+LR4)","v":0},{"$f":"LS169*(LS5+LS4)","v":0},{"$f":"LT169*(LT5+LT4)","v":0},{"$f":"LU169*(LU5+LU4)","v":0},{"$f":"LV169*(LV5+LV4)","v":0},{"$f":"LW169*(LW5+LW4)","v":0},{"$f":"LX169*(LX5+LX4)","v":0},{"$f":"LY169*(LY5+LY4)","v":0},{"$f":"LZ169*(LZ5+LZ4)","v":0},{"$f":"MA169*(MA5+MA4)","v":0},{"$f":"MB169*(MB5+MB4)","v":0},{"$f":"MC169*(MC5+MC4)","v":0},{"$f":"MD169*(MD5+MD4)","v":0},{"$f":"ME169*(ME5+ME4)","v":0},{"$f":"MF169*(MF5+MF4)","v":0},{"$f":"MG169*(MG5+MG4)","v":0},{"$f":"MH169*(MH5+MH4)","v":0},{"$f":"MI169*(MI5+MI4)","v":0},{"$f":"MJ169*(MJ5+MJ4)","v":0},{"$f":"MK169*(MK5+MK4)","v":0},{"$f":"ML169*(ML5+ML4)","v":0},{"$f":"MM169*(MM5+MM4)","v":0},{"$f":"MN169*(MN5+MN4)","v":0},{"$f":"MO169*(MO5+MO4)","v":0},{"$f":"MP169*(MP5+MP4)","v":0},{"$f":"MQ169*(MQ5+MQ4)","v":0},{"$f":"MR169*(MR5+MR4)","v":0},{"$f":"MS169*(MS5+MS4)","v":0},{"$f":"MT169*(MT5+MT4)","v":0},{"$f":"MU169*(MU5+MU4)","v":0},{"$f":"MV169*(MV5+MV4)","v":0},{"$f":"MW169*(MW5+MW4)","v":0},{"$f":"MX169*(MX5+MX4)","v":0},{"$f":"MY169*(MY5+MY4)","v":0},{"$f":"MZ169*(MZ5+MZ4)","v":0},{"$f":"NA169*(NA5+NA4)","v":0},{"$f":"NB169*(NB5+NB4)","v":0},{"$f":"NC169*(NC5+NC4)","v":0},{"$f":"ND169*(ND5+ND4)","v":0},{"$f":"NE169*(NE5+NE4)","v":0},{"$f":"NF169*(NF5+NF4)","v":0},{"$f":"NG169*(NG5+NG4)","v":0},{"$f":"NH169*(NH5+NH4)","v":0},{"$f":"NI169*(NI5+NI4)","v":0},{"$f":"NJ169*(NJ5+NJ4)","v":0},{"$f":"NK169*(NK5+NK4)","v":0},{"$f":"NL169*(NL5+NL4)","v":0},{"$f":"NM169*(NM5+NM4)","v":0},{"$f":"NN169*(NN5+NN4)","v":0},{"$f":"NO169*(NO5+NO4)","v":0},{"$f":"NP169*(NP5+NP4)","v":0},{"$f":"NQ169*(NQ5+NQ4)","v":0},{"$f":"NR169*(NR5+NR4)","v":0},{"$f":"NS169*(NS5+NS4)","v":0},{"$f":"NT169*(NT5+NT4)","v":0},{"$f":"NU169*(NU5+NU4)","v":0},{"$f":"NV169*(NV5+NV4)","v":0},{"$f":"NW169*(NW5+NW4)","v":0},{"$f":"NX169*(NX5+NX4)","v":0},{"$f":"NY169*(NY5+NY4)","v":0},{"$f":"NZ169*(NZ5+NZ4)","v":0},{"$f":"OA169*(OA5+OA4)","v":0},{"$f":"OB169*(OB5+OB4)","v":0},{"$f":"OC169*(OC5+OC4)","v":0},{"$f":"OD169*(OD5+OD4)","v":0},{"$f":"OE169*(OE5+OE4)","v":0},{"$f":"OF169*(OF5+OF4)","v":0},{"$f":"OG169*(OG5+OG4)","v":0},{"$f":"OH169*(OH5+OH4)","v":0},{"$f":"OI169*(OI5+OI4)","v":0},{"$f":"OJ169*(OJ5+OJ4)","v":0},{"$f":"OK169*(OK5+OK4)","v":0},{"$f":"OL169*(OL5+OL4)","v":0},{"$f":"OM169*(OM5+OM4)","v":0},{"$f":"ON169*(ON5+ON4)","v":0},{"$f":"OO169*(OO5+OO4)","v":0},{"$f":"OP169*(OP5+OP4)","v":0},{"$f":"OQ169*(OQ5+OQ4)","v":0},{"$f":"OR169*(OR5+OR4)","v":0},{"$f":"OS169*(OS5+OS4)","v":0},{"$f":"OT169*(OT5+OT4)","v":0}]
[null,null,null,"Interest expense (paid after COD)",null,null,null,null,null,null,{"$f":"K169-K170-K161","v":0},{"$f":"L169-L170-L161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1827.1859679755848,1798.7120673745128,1769.9137469192767,1743.4915770042592,1721.2925910201884,171.13034167581617,145.80957134162426,123.99519417788224,100.97846440509311,75.658397503771525,42.140515969764856,4.8329745509290492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX169-BX170-BX161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ169-EJ170-EJ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV169-GV170-GV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH169-JH170-JH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT169-LT170-LT161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1783574810886864E-30,3.5760717180488759E-30,2.936143094819077E-30,2.2962144715892781E-30,1.6562858483594792E-30,1.0163572251296805E-30,3.7642860189988164E-31,{"$f":"OF169-OF170-OF161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest Cost in EGP",null,null,null,null,null,null,{"$f":"K169*K55","v":0},{"$f":"L169*L55","v":0},{"$f":"M169*M55","v":0},{"$f":"N169*N55","v":0},{"$f":"O169*O55","v":14.041685255439273},{"$f":"P169*P55","v":28.21517551750307},{"$f":"Q169*Q55","v":42.521403231891099},{"$f":"R169*R55","v":56.961306736125437},{"$f":"S169*S55","v":71.535830294617099},{"$f":"T169*T55","v":86.245924133933698},{"$f":"U169*U55","v":9276.6244640106397},{"$f":"V169*V55","v":18504.913315364338},{"$f":"W169*W55","v":29283.565677242379},{"$f":"X169*X55","v":29417.782019929742},{"$f":"Y169*Y55","v":29274.310423573854},{"$f":"Z169*Z55","v":29094.938893552418},{"$f":"AA169*AA55","v":28784.0032077875},{"$f":"AB169*AB55","v":28413.060442826922},{"$f":"AC169*AC55","v":27985.355418450054},{"$f":"AD169*AD55","v":27549.246427664904},{"$f":"AE169*AE55","v":27108.168591298239},{"$f":"AF169*AF55","v":26703.484104355899},{"$f":"AG169*AG55","v":26363.482307285554},{"$f":"AH169*AH55","v":2621.0487156841523},{"$f":"AI169*AI55","v":2354.8450884732392},{"$f":"AJ169*AJ55","v":2002.5398286094362},{"$f":"AK169*AK55","v":1630.8164049723243},{"$f":"AL169*AL55","v":1221.8937626946574},{"$f":"AM169*AM55","v":680.57526089715918},{"$f":"AN169*AN55","v":78.053218861103147},{"$f":"AO169*AO55","v":0},{"$f":"AP169*AP55","v":0},{"$f":"AQ169*AQ55","v":0},{"$f":"AR169*AR55","v":0},{"$f":"AS169*AS55","v":0},{"$f":"AT169*AT55","v":0},{"$f":"AU169*AU55","v":0},{"$f":"AV169*AV55","v":0},{"$f":"AW169*AW55","v":0},{"$f":"AX169*AX55","v":0},{"$f":"AY169*AY55","v":0},{"$f":"AZ169*AZ55","v":0},{"$f":"BA169*BA55","v":0},{"$f":"BB169*BB55","v":0},{"$f":"BC169*BC55","v":0},{"$f":"BD169*BD55","v":0},{"$f":"BE169*BE55","v":0},{"$f":"BF169*BF55","v":0},{"$f":"BG169*BG55","v":0},{"$f":"BH169*BH55","v":0},{"$f":"BI169*BI55","v":0},{"$f":"BJ169*BJ55","v":0},{"$f":"BK169*BK55","v":0},{"$f":"BL169*BL55","v":0},{"$f":"BM169*BM55","v":0},{"$f":"BN169*BN55","v":0},{"$f":"BO169*BO55","v":0},{"$f":"BP169*BP55","v":0},{"$f":"BQ169*BQ55","v":0},{"$f":"BR169*BR55","v":0},{"$f":"BS169*BS55","v":0},{"$f":"BT169*BT55","v":0},{"$f":"BU169*BU55","v":0},{"$f":"BV169*BV55","v":0},{"$f":"BW169*BW55","v":0},{"$f":"BX169*BX55","v":0},{"$f":"BY169*BY55","v":0},{"$f":"BZ169*BZ55","v":0},{"$f":"CA169*CA55","v":0},{"$f":"CB169*CB55","v":0},{"$f":"CC169*CC55","v":0},{"$f":"CD169*CD55","v":0},{"$f":"CE169*CE55","v":0},{"$f":"CF169*CF55","v":0},{"$f":"CG169*CG55","v":0},{"$f":"CH169*CH55","v":0},{"$f":"CI169*CI55","v":0},{"$f":"CJ169*CJ55","v":0},{"$f":"CK169*CK55","v":0},{"$f":"CL169*CL55","v":0},{"$f":"CM169*CM55","v":0},{"$f":"CN169*CN55","v":0},{"$f":"CO169*CO55","v":0},{"$f":"CP169*CP55","v":0},{"$f":"CQ169*CQ55","v":0},{"$f":"CR169*CR55","v":0},{"$f":"CS169*CS55","v":0},{"$f":"CT169*CT55","v":0},{"$f":"CU169*CU55","v":0},{"$f":"CV169*CV55","v":0},{"$f":"CW169*CW55","v":0},{"$f":"CX169*CX55","v":0},{"$f":"CY169*CY55","v":0},{"$f":"CZ169*CZ55","v":0},{"$f":"DA169*DA55","v":0},{"$f":"DB169*DB55","v":0},{"$f":"DC169*DC55","v":0},{"$f":"DD169*DD55","v":0},{"$f":"DE169*DE55","v":0},{"$f":"DF169*DF55","v":0},{"$f":"DG169*DG55","v":0},{"$f":"DH169*DH55","v":0},{"$f":"DI169*DI55","v":0},{"$f":"DJ169*DJ55","v":0},{"$f":"DK169*DK55","v":0},{"$f":"DL169*DL55","v":0},{"$f":"DM169*DM55","v":0},{"$f":"DN169*DN55","v":0},{"$f":"DO169*DO55","v":0},{"$f":"DP169*DP55","v":0},{"$f":"DQ169*DQ55","v":0},{"$f":"DR169*DR55","v":0},{"$f":"DS169*DS55","v":0},{"$f":"DT169*DT55","v":0},{"$f":"DU169*DU55","v":0},{"$f":"DV169*DV55","v":0},{"$f":"DW169*DW55","v":0},{"$f":"DX169*DX55","v":0},{"$f":"DY169*DY55","v":0},{"$f":"DZ169*DZ55","v":0},{"$f":"EA169*EA55","v":0},{"$f":"EB169*EB55","v":0},{"$f":"EC169*EC55","v":0},{"$f":"ED169*ED55","v":0},{"$f":"EE169*EE55","v":0},{"$f":"EF169*EF55","v":0},{"$f":"EG169*EG55","v":0},{"$f":"EH169*EH55","v":0},{"$f":"EI169*EI55","v":0},{"$f":"EJ169*EJ55","v":0},{"$f":"EK169*EK55","v":0},{"$f":"EL169*EL55","v":0},{"$f":"EM169*EM55","v":0},{"$f":"EN169*EN55","v":0},{"$f":"EO169*EO55","v":0},{"$f":"EP169*EP55","v":0},{"$f":"EQ169*EQ55","v":0},{"$f":"ER169*ER55","v":0},{"$f":"ES169*ES55","v":0},{"$f":"ET169*ET55","v":0},{"$f":"EU169*EU55","v":0},{"$f":"EV169*EV55","v":0},{"$f":"EW169*EW55","v":0},{"$f":"EX169*EX55","v":0},{"$f":"EY169*EY55","v":0},{"$f":"EZ169*EZ55","v":0},{"$f":"FA169*FA55","v":0},{"$f":"FB169*FB55","v":0},{"$f":"FC169*FC55","v":0},{"$f":"FD169*FD55","v":0},{"$f":"FE169*FE55","v":0},{"$f":"FF169*FF55","v":0},{"$f":"FG169*FG55","v":0},{"$f":"FH169*FH55","v":0},{"$f":"FI169*FI55","v":0},{"$f":"FJ169*FJ55","v":0},{"$f":"FK169*FK55","v":0},{"$f":"FL169*FL55","v":0},{"$f":"FM169*FM55","v":0},{"$f":"FN169*FN55","v":0},{"$f":"FO169*FO55","v":0},{"$f":"FP169*FP55","v":0},{"$f":"FQ169*FQ55","v":0},{"$f":"FR169*FR55","v":0},{"$f":"FS169*FS55","v":0},{"$f":"FT169*FT55","v":0},{"$f":"FU169*FU55","v":0},{"$f":"FV169*FV55","v":0},{"$f":"FW169*FW55","v":0},{"$f":"FX169*FX55","v":0},{"$f":"FY169*FY55","v":0},{"$f":"FZ169*FZ55","v":0},{"$f":"GA169*GA55","v":0},{"$f":"GB169*GB55","v":0},{"$f":"GC169*GC55","v":0},{"$f":"GD169*GD55","v":0},{"$f":"GE169*GE55","v":0},{"$f":"GF169*GF55","v":0},{"$f":"GG169*GG55","v":0},{"$f":"GH169*GH55","v":0},{"$f":"GI169*GI55","v":0},{"$f":"GJ169*GJ55","v":0},{"$f":"GK169*GK55","v":0},{"$f":"GL169*GL55","v":0},{"$f":"GM169*GM55","v":0},{"$f":"GN169*GN55","v":0},{"$f":"GO169*GO55","v":0},{"$f":"GP169*GP55","v":0},{"$f":"GQ169*GQ55","v":0},{"$f":"GR169*GR55","v":0},{"$f":"GS169*GS55","v":0},{"$f":"GT169*GT55","v":0},{"$f":"GU169*GU55","v":0},{"$f":"GV169*GV55","v":0},{"$f":"GW169*GW55","v":0},{"$f":"GX169*GX55","v":0},{"$f":"GY169*GY55","v":0},{"$f":"GZ169*GZ55","v":0},{"$f":"HA169*HA55","v":0},{"$f":"HB169*HB55","v":0},{"$f":"HC169*HC55","v":0},{"$f":"HD169*HD55","v":0},{"$f":"HE169*HE55","v":0},{"$f":"HF169*HF55","v":0},{"$f":"HG169*HG55","v":0},{"$f":"HH169*HH55","v":0},{"$f":"HI169*HI55","v":0},{"$f":"HJ169*HJ55","v":0},{"$f":"HK169*HK55","v":0},{"$f":"HL169*HL55","v":0},{"$f":"HM169*HM55","v":0},{"$f":"HN169*HN55","v":0},{"$f":"HO169*HO55","v":0},{"$f":"HP169*HP55","v":0},{"$f":"HQ169*HQ55","v":0},{"$f":"HR169*HR55","v":0},{"$f":"HS169*HS55","v":0},{"$f":"HT169*HT55","v":0},{"$f":"HU169*HU55","v":0},{"$f":"HV169*HV55","v":0},{"$f":"HW169*HW55","v":0},{"$f":"HX169*HX55","v":0},{"$f":"HY169*HY55","v":0},{"$f":"HZ169*HZ55","v":0},{"$f":"IA169*IA55","v":0},{"$f":"IB169*IB55","v":0},{"$f":"IC169*IC55","v":0},{"$f":"ID169*ID55","v":0},{"$f":"IE169*IE55","v":0},{"$f":"IF169*IF55","v":0},{"$f":"IG169*IG55","v":0},{"$f":"IH169*IH55","v":0},{"$f":"II169*II55","v":0},{"$f":"IJ169*IJ55","v":0},{"$f":"IK169*IK55","v":0},{"$f":"IL169*IL55","v":0},{"$f":"IM169*IM55","v":0},{"$f":"IN169*IN55","v":0},{"$f":"IO169*IO55","v":0},{"$f":"IP169*IP55","v":0},{"$f":"IQ169*IQ55","v":0},{"$f":"IR169*IR55","v":0},{"$f":"IS169*IS55","v":0},{"$f":"IT169*IT55","v":0},{"$f":"IU169*IU55","v":0},{"$f":"IV169*IV55","v":0},{"$f":"IW169*IW55","v":0},{"$f":"IX169*IX55","v":0},{"$f":"IY169*IY55","v":0},{"$f":"IZ169*IZ55","v":0},{"$f":"JA169*JA55","v":0},{"$f":"JB169*JB55","v":0},{"$f":"JC169*JC55","v":0},{"$f":"JD169*JD55","v":0},{"$f":"JE169*JE55","v":0},{"$f":"JF169*JF55","v":0},{"$f":"JG169*JG55","v":0},{"$f":"JH169*JH55","v":0},{"$f":"JI169*JI55","v":0},{"$f":"JJ169*JJ55","v":0},{"$f":"JK169*JK55","v":0},{"$f":"JL169*JL55","v":0},{"$f":"JM169*JM55","v":0},{"$f":"JN169*JN55","v":0},{"$f":"JO169*JO55","v":0},{"$f":"JP169*JP55","v":0},{"$f":"JQ169*JQ55","v":0},{"$f":"JR169*JR55","v":0},{"$f":"JS169*JS55","v":0},{"$f":"JT169*JT55","v":0},{"$f":"JU169*JU55","v":0},{"$f":"JV169*JV55","v":0},{"$f":"JW169*JW55","v":0},{"$f":"JX169*JX55","v":0},{"$f":"JY169*JY55","v":0},{"$f":"JZ169*JZ55","v":0},{"$f":"KA169*KA55","v":0},{"$f":"KB169*KB55","v":0},{"$f":"KC169*KC55","v":0},{"$f":"KD169*KD55","v":0},{"$f":"KE169*KE55","v":0},{"$f":"KF169*KF55","v":0},{"$f":"KG169*KG55","v":0},{"$f":"KH169*KH55","v":0},{"$f":"KI169*KI55","v":0},{"$f":"KJ169*KJ55","v":0},{"$f":"KK169*KK55","v":0},{"$f":"KL169*KL55","v":0},{"$f":"KM169*KM55","v":0},{"$f":"KN169*KN55","v":0},{"$f":"KO169*KO55","v":0},{"$f":"KP169*KP55","v":0},{"$f":"KQ169*KQ55","v":0},{"$f":"KR169*KR55","v":0},{"$f":"KS169*KS55","v":0},{"$f":"KT169*KT55","v":0},{"$f":"KU169*KU55","v":0},{"$f":"KV169*KV55","v":0},{"$f":"KW169*KW55","v":0},{"$f":"KX169*KX55","v":0},{"$f":"KY169*KY55","v":0},{"$f":"KZ169*KZ55","v":0},{"$f":"LA169*LA55","v":0},{"$f":"LB169*LB55","v":0},{"$f":"LC169*LC55","v":0},{"$f":"LD169*LD55","v":0},{"$f":"LE169*LE55","v":0},{"$f":"LF169*LF55","v":0},{"$f":"LG169*LG55","v":0},{"$f":"LH169*LH55","v":0},{"$f":"LI169*LI55","v":0},{"$f":"LJ169*LJ55","v":0},{"$f":"LK169*LK55","v":0},{"$f":"LL169*LL55","v":0},{"$f":"LM169*LM55","v":0},{"$f":"LN169*LN55","v":0},{"$f":"LO169*LO55","v":0},{"$f":"LP169*LP55","v":0},{"$f":"LQ169*LQ55","v":0},{"$f":"LR169*LR55","v":0},{"$f":"LS169*LS55","v":0},{"$f":"LT169*LT55","v":0},{"$f":"LU169*LU55","v":0},{"$f":"LV169*LV55","v":0},{"$f":"LW169*LW55","v":0},{"$f":"LX169*LX55","v":0},{"$f":"LY169*LY55","v":0},{"$f":"LZ169*LZ55","v":0},{"$f":"MA169*MA55","v":0},{"$f":"MB169*MB55","v":0},{"$f":"MC169*MC55","v":0},{"$f":"MD169*MD55","v":0},{"$f":"ME169*ME55","v":0},{"$f":"MF169*MF55","v":0},{"$f":"MG169*MG55","v":0},{"$f":"MH169*MH55","v":0},{"$f":"MI169*MI55","v":0},{"$f":"MJ169*MJ55","v":0},{"$f":"MK169*MK55","v":0},{"$f":"ML169*ML55","v":0},{"$f":"MM169*MM55","v":0},{"$f":"MN169*MN55","v":0},{"$f":"MO169*MO55","v":0},{"$f":"MP169*MP55","v":0},{"$f":"MQ169*MQ55","v":0},{"$f":"MR169*MR55","v":0},{"$f":"MS169*MS55","v":0},{"$f":"MT169*MT55","v":0},{"$f":"MU169*MU55","v":0},{"$f":"MV169*MV55","v":0},{"$f":"MW169*MW55","v":0},{"$f":"MX169*MX55","v":0},{"$f":"MY169*MY55","v":0},{"$f":"MZ169*MZ55","v":0},{"$f":"NA169*NA55","v":0},{"$f":"NB169*NB55","v":0},{"$f":"NC169*NC55","v":0},{"$f":"ND169*ND55","v":0},{"$f":"NE169*NE55","v":0},{"$f":"NF169*NF55","v":0},{"$f":"NG169*NG55","v":0},{"$f":"NH169*NH55","v":0},{"$f":"NI169*NI55","v":0},{"$f":"NJ169*NJ55","v":0},{"$f":"NK169*NK55","v":0},{"$f":"NL169*NL55","v":0},{"$f":"NM169*NM55","v":0},{"$f":"NN169*NN55","v":0},{"$f":"NO169*NO55","v":0},{"$f":"NP169*NP55","v":0},{"$f":"NQ169*NQ55","v":0},{"$f":"NR169*NR55","v":0},{"$f":"NS169*NS55","v":0},{"$f":"NT169*NT55","v":0},{"$f":"NU169*NU55","v":0},{"$f":"NV169*NV55","v":0},{"$f":"NW169*NW55","v":0},{"$f":"NX169*NX55","v":0},{"$f":"NY169*NY55","v":2.0548248859196912E-28},{"$f":"NZ169*NZ55","v":1.758633911372709E-28},{"$f":"OA169*OA55","v":1.4439310009165399E-28},{"$f":"OB169*OB55","v":1.1292280904603709E-28},{"$f":"OC169*OC55","v":8.1452518000420192E-29},{"$f":"OD169*OD55","v":4.9982226954803302E-29},{"$f":"OE169*OE55","v":1.8511935909186409E-29},{"$f":"OF169*OF55","v":0},{"$f":"OG169*OG55","v":0},{"$f":"OH169*OH55","v":0},{"$f":"OI169*OI55","v":0},{"$f":"OJ169*OJ55","v":0},{"$f":"OK169*OK55","v":0},{"$f":"OL169*OL55","v":0},{"$f":"OM169*OM55","v":0},{"$f":"ON169*ON55","v":0},{"$f":"OO169*OO55","v":0},{"$f":"OP169*OP55","v":0},{"$f":"OQ169*OQ55","v":0},{"$f":"OR169*OR55","v":0},{"$f":"OS169*OS55","v":0},{"$f":"OT169*OT55","v":0}]
[null,null,null,"Closing balance in EGP",null,null,null,null,null,null,{"$f":"K162*K55","v":0},{"$f":"L162*L55","v":0},{"$f":"M162*M55","v":0},{"$f":"N162*N55","v":3063.6404193685685},{"$f":"O162*O55","v":6156.0382947279431},{"$f":"P162*P55","v":9277.3970687762394},{"$f":"Q162*Q55","v":12427.921469700095},{"$f":"R162*R55","v":15607.81751882555},{"$f":"S162*S55","v":18817.292538312809},{"$f":"T162*T55","v":2023990.7921477761},{"$f":"U162*U55","v":4037435.6324431286},{"$f":"V162*V55","v":6059185.9327046992},{"$f":"W162*W55","v":6418425.1679846719},{"$f":"X162*X55","v":6387122.2742342958},{"$f":"Y162*Y55","v":6347986.6676841639},{"$f":"Z162*Z55","v":6280146.1544263633},{"$f":"AA162*AA55","v":6199213.1875258731},{"$f":"AB162*AB55","v":6105895.7276618294},{"$f":"AC162*AC55","v":6010744.6751268879},{"$f":"AD162*AD55","v":5914509.5108287064},{"$f":"AE162*AE55","v":5826214.7136776503},{"$f":"AF162*AF55","v":5752032.5034077577},{"$f":"AG162*AG55","v":571865.17433108774},{"$f":"AH162*AH55","v":487250.91715400183},{"$f":"AI162*AI55","v":436917.78078751336},{"$f":"AJ162*AJ55","v":355814.48835759802},{"$f":"AK162*AK55","v":266595.00276974344},{"$f":"AL162*AL55","v":148489.14783210747},{"$f":"AM162*AM55","v":17029.793206058868},{"$f":"AN162*AN55","v":0},{"$f":"AO162*AO55","v":0},{"$f":"AP162*AP55","v":0},{"$f":"AQ162*AQ55","v":0},{"$f":"AR162*AR55","v":0},{"$f":"AS162*AS55","v":0},{"$f":"AT162*AT55","v":0},{"$f":"AU162*AU55","v":0},{"$f":"AV162*AV55","v":0},{"$f":"AW162*AW55","v":0},{"$f":"AX162*AX55","v":0},{"$f":"AY162*AY55","v":0},{"$f":"AZ162*AZ55","v":0},{"$f":"BA162*BA55","v":0},{"$f":"BB162*BB55","v":0},{"$f":"BC162*BC55","v":0},{"$f":"BD162*BD55","v":0},{"$f":"BE162*BE55","v":0},{"$f":"BF162*BF55","v":0},{"$f":"BG162*BG55","v":0},{"$f":"BH162*BH55","v":0},{"$f":"BI162*BI55","v":0},{"$f":"BJ162*BJ55","v":0},{"$f":"BK162*BK55","v":0},{"$f":"BL162*BL55","v":0},{"$f":"BM162*BM55","v":0},{"$f":"BN162*BN55","v":0},{"$f":"BO162*BO55","v":0},{"$f":"BP162*BP55","v":0},{"$f":"BQ162*BQ55","v":0},{"$f":"BR162*BR55","v":0},{"$f":"BS162*BS55","v":0},{"$f":"BT162*BT55","v":0},{"$f":"BU162*BU55","v":0},{"$f":"BV162*BV55","v":0},{"$f":"BW162*BW55","v":0},{"$f":"BX162*BX55","v":0},{"$f":"BY162*BY55","v":0},{"$f":"BZ162*BZ55","v":0},{"$f":"CA162*CA55","v":0},{"$f":"CB162*CB55","v":0},{"$f":"CC162*CC55","v":0},{"$f":"CD162*CD55","v":0},{"$f":"CE162*CE55","v":0},{"$f":"CF162*CF55","v":0},{"$f":"CG162*CG55","v":0},{"$f":"CH162*CH55","v":0},{"$f":"CI162*CI55","v":0},{"$f":"CJ162*CJ55","v":0},{"$f":"CK162*CK55","v":0},{"$f":"CL162*CL55","v":0},{"$f":"CM162*CM55","v":0},{"$f":"CN162*CN55","v":0},{"$f":"CO162*CO55","v":0},{"$f":"CP162*CP55","v":0},{"$f":"CQ162*CQ55","v":0},{"$f":"CR162*CR55","v":0},{"$f":"CS162*CS55","v":0},{"$f":"CT162*CT55","v":0},{"$f":"CU162*CU55","v":0},{"$f":"CV162*CV55","v":0},{"$f":"CW162*CW55","v":0},{"$f":"CX162*CX55","v":0},{"$f":"CY162*CY55","v":0},{"$f":"CZ162*CZ55","v":0},{"$f":"DA162*DA55","v":0},{"$f":"DB162*DB55","v":0},{"$f":"DC162*DC55","v":0},{"$f":"DD162*DD55","v":0},{"$f":"DE162*DE55","v":0},{"$f":"DF162*DF55","v":0},{"$f":"DG162*DG55","v":0},{"$f":"DH162*DH55","v":0},{"$f":"DI162*DI55","v":0},{"$f":"DJ162*DJ55","v":0},{"$f":"DK162*DK55","v":0},{"$f":"DL162*DL55","v":0},{"$f":"DM162*DM55","v":0},{"$f":"DN162*DN55","v":0},{"$f":"DO162*DO55","v":0},{"$f":"DP162*DP55","v":0},{"$f":"DQ162*DQ55","v":0},{"$f":"DR162*DR55","v":0},{"$f":"DS162*DS55","v":0},{"$f":"DT162*DT55","v":0},{"$f":"DU162*DU55","v":0},{"$f":"DV162*DV55","v":0},{"$f":"DW162*DW55","v":0},{"$f":"DX162*DX55","v":0},{"$f":"DY162*DY55","v":0},{"$f":"DZ162*DZ55","v":0},{"$f":"EA162*EA55","v":0},{"$f":"EB162*EB55","v":0},{"$f":"EC162*EC55","v":0},{"$f":"ED162*ED55","v":0},{"$f":"EE162*EE55","v":0},{"$f":"EF162*EF55","v":0},{"$f":"EG162*EG55","v":0},{"$f":"EH162*EH55","v":0},{"$f":"EI162*EI55","v":0},{"$f":"EJ162*EJ55","v":0},{"$f":"EK162*EK55","v":0},{"$f":"EL162*EL55","v":0},{"$f":"EM162*EM55","v":0},{"$f":"EN162*EN55","v":0},{"$f":"EO162*EO55","v":0},{"$f":"EP162*EP55","v":0},{"$f":"EQ162*EQ55","v":0},{"$f":"ER162*ER55","v":0},{"$f":"ES162*ES55","v":0},{"$f":"ET162*ET55","v":0},{"$f":"EU162*EU55","v":0},{"$f":"EV162*EV55","v":0},{"$f":"EW162*EW55","v":0},{"$f":"EX162*EX55","v":0},{"$f":"EY162*EY55","v":0},{"$f":"EZ162*EZ55","v":0},{"$f":"FA162*FA55","v":0},{"$f":"FB162*FB55","v":0},{"$f":"FC162*FC55","v":0},{"$f":"FD162*FD55","v":0},{"$f":"FE162*FE55","v":0},{"$f":"FF162*FF55","v":0},{"$f":"FG162*FG55","v":0},{"$f":"FH162*FH55","v":0},{"$f":"FI162*FI55","v":0},{"$f":"FJ162*FJ55","v":0},{"$f":"FK162*FK55","v":0},{"$f":"FL162*FL55","v":0},{"$f":"FM162*FM55","v":0},{"$f":"FN162*FN55","v":0},{"$f":"FO162*FO55","v":0},{"$f":"FP162*FP55","v":0},{"$f":"FQ162*FQ55","v":0},{"$f":"FR162*FR55","v":0},{"$f":"FS162*FS55","v":0},{"$f":"FT162*FT55","v":0},{"$f":"FU162*FU55","v":0},{"$f":"FV162*FV55","v":0},{"$f":"FW162*FW55","v":0},{"$f":"FX162*FX55","v":0},{"$f":"FY162*FY55","v":0},{"$f":"FZ162*FZ55","v":0},{"$f":"GA162*GA55","v":0},{"$f":"GB162*GB55","v":0},{"$f":"GC162*GC55","v":0},{"$f":"GD162*GD55","v":0},{"$f":"GE162*GE55","v":0},{"$f":"GF162*GF55","v":0},{"$f":"GG162*GG55","v":0},{"$f":"GH162*GH55","v":0},{"$f":"GI162*GI55","v":0},{"$f":"GJ162*GJ55","v":0},{"$f":"GK162*GK55","v":0},{"$f":"GL162*GL55","v":0},{"$f":"GM162*GM55","v":0},{"$f":"GN162*GN55","v":0},{"$f":"GO162*GO55","v":0},{"$f":"GP162*GP55","v":0},{"$f":"GQ162*GQ55","v":0},{"$f":"GR162*GR55","v":0},{"$f":"GS162*GS55","v":0},{"$f":"GT162*GT55","v":0},{"$f":"GU162*GU55","v":0},{"$f":"GV162*GV55","v":0},{"$f":"GW162*GW55","v":0},{"$f":"GX162*GX55","v":0},{"$f":"GY162*GY55","v":0},{"$f":"GZ162*GZ55","v":0},{"$f":"HA162*HA55","v":0},{"$f":"HB162*HB55","v":0},{"$f":"HC162*HC55","v":0},{"$f":"HD162*HD55","v":0},{"$f":"HE162*HE55","v":0},{"$f":"HF162*HF55","v":0},{"$f":"HG162*HG55","v":0},{"$f":"HH162*HH55","v":0},{"$f":"HI162*HI55","v":0},{"$f":"HJ162*HJ55","v":0},{"$f":"HK162*HK55","v":0},{"$f":"HL162*HL55","v":0},{"$f":"HM162*HM55","v":0},{"$f":"HN162*HN55","v":0},{"$f":"HO162*HO55","v":0},{"$f":"HP162*HP55","v":0},{"$f":"HQ162*HQ55","v":0},{"$f":"HR162*HR55","v":0},{"$f":"HS162*HS55","v":0},{"$f":"HT162*HT55","v":0},{"$f":"HU162*HU55","v":0},{"$f":"HV162*HV55","v":0},{"$f":"HW162*HW55","v":0},{"$f":"HX162*HX55","v":0},{"$f":"HY162*HY55","v":0},{"$f":"HZ162*HZ55","v":0},{"$f":"IA162*IA55","v":0},{"$f":"IB162*IB55","v":0},{"$f":"IC162*IC55","v":0},{"$f":"ID162*ID55","v":0},{"$f":"IE162*IE55","v":0},{"$f":"IF162*IF55","v":0},{"$f":"IG162*IG55","v":0},{"$f":"IH162*IH55","v":0},{"$f":"II162*II55","v":0},{"$f":"IJ162*IJ55","v":0},{"$f":"IK162*IK55","v":0},{"$f":"IL162*IL55","v":0},{"$f":"IM162*IM55","v":0},{"$f":"IN162*IN55","v":0},{"$f":"IO162*IO55","v":0},{"$f":"IP162*IP55","v":0},{"$f":"IQ162*IQ55","v":0},{"$f":"IR162*IR55","v":0},{"$f":"IS162*IS55","v":0},{"$f":"IT162*IT55","v":0},{"$f":"IU162*IU55","v":0},{"$f":"IV162*IV55","v":0},{"$f":"IW162*IW55","v":0},{"$f":"IX162*IX55","v":0},{"$f":"IY162*IY55","v":0},{"$f":"IZ162*IZ55","v":0},{"$f":"JA162*JA55","v":0},{"$f":"JB162*JB55","v":0},{"$f":"JC162*JC55","v":0},{"$f":"JD162*JD55","v":0},{"$f":"JE162*JE55","v":0},{"$f":"JF162*JF55","v":0},{"$f":"JG162*JG55","v":0},{"$f":"JH162*JH55","v":0},{"$f":"JI162*JI55","v":0},{"$f":"JJ162*JJ55","v":0},{"$f":"JK162*JK55","v":0},{"$f":"JL162*JL55","v":0},{"$f":"JM162*JM55","v":0},{"$f":"JN162*JN55","v":0},{"$f":"JO162*JO55","v":0},{"$f":"JP162*JP55","v":0},{"$f":"JQ162*JQ55","v":0},{"$f":"JR162*JR55","v":0},{"$f":"JS162*JS55","v":0},{"$f":"JT162*JT55","v":0},{"$f":"JU162*JU55","v":0},{"$f":"JV162*JV55","v":0},{"$f":"JW162*JW55","v":0},{"$f":"JX162*JX55","v":0},{"$f":"JY162*JY55","v":0},{"$f":"JZ162*JZ55","v":0},{"$f":"KA162*KA55","v":0},{"$f":"KB162*KB55","v":0},{"$f":"KC162*KC55","v":0},{"$f":"KD162*KD55","v":0},{"$f":"KE162*KE55","v":0},{"$f":"KF162*KF55","v":0},{"$f":"KG162*KG55","v":0},{"$f":"KH162*KH55","v":0},{"$f":"KI162*KI55","v":0},{"$f":"KJ162*KJ55","v":0},{"$f":"KK162*KK55","v":0},{"$f":"KL162*KL55","v":0},{"$f":"KM162*KM55","v":0},{"$f":"KN162*KN55","v":0},{"$f":"KO162*KO55","v":0},{"$f":"KP162*KP55","v":0},{"$f":"KQ162*KQ55","v":0},{"$f":"KR162*KR55","v":0},{"$f":"KS162*KS55","v":0},{"$f":"KT162*KT55","v":0},{"$f":"KU162*KU55","v":0},{"$f":"KV162*KV55","v":0},{"$f":"KW162*KW55","v":0},{"$f":"KX162*KX55","v":0},{"$f":"KY162*KY55","v":0},{"$f":"KZ162*KZ55","v":0},{"$f":"LA162*LA55","v":0},{"$f":"LB162*LB55","v":0},{"$f":"LC162*LC55","v":0},{"$f":"LD162*LD55","v":0},{"$f":"LE162*LE55","v":0},{"$f":"LF162*LF55","v":0},{"$f":"LG162*LG55","v":0},{"$f":"LH162*LH55","v":0},{"$f":"LI162*LI55","v":0},{"$f":"LJ162*LJ55","v":0},{"$f":"LK162*LK55","v":0},{"$f":"LL162*LL55","v":0},{"$f":"LM162*LM55","v":0},{"$f":"LN162*LN55","v":0},{"$f":"LO162*LO55","v":0},{"$f":"LP162*LP55","v":0},{"$f":"LQ162*LQ55","v":0},{"$f":"LR162*LR55","v":0},{"$f":"LS162*LS55","v":0},{"$f":"LT162*LT55","v":0},{"$f":"LU162*LU55","v":0},{"$f":"LV162*LV55","v":0},{"$f":"LW162*LW55","v":0},{"$f":"LX162*LX55","v":0},{"$f":"LY162*LY55","v":0},{"$f":"LZ162*LZ55","v":0},{"$f":"MA162*MA55","v":0},{"$f":"MB162*MB55","v":0},{"$f":"MC162*MC55","v":0},{"$f":"MD162*MD55","v":0},{"$f":"ME162*ME55","v":0},{"$f":"MF162*MF55","v":0},{"$f":"MG162*MG55","v":0},{"$f":"MH162*MH55","v":0},{"$f":"MI162*MI55","v":0},{"$f":"MJ162*MJ55","v":0},{"$f":"MK162*MK55","v":0},{"$f":"ML162*ML55","v":0},{"$f":"MM162*MM55","v":0},{"$f":"MN162*MN55","v":0},{"$f":"MO162*MO55","v":0},{"$f":"MP162*MP55","v":0},{"$f":"MQ162*MQ55","v":0},{"$f":"MR162*MR55","v":0},{"$f":"MS162*MS55","v":0},{"$f":"MT162*MT55","v":0},{"$f":"MU162*MU55","v":0},{"$f":"MV162*MV55","v":0},{"$f":"MW162*MW55","v":0},{"$f":"MX162*MX55","v":0},{"$f":"MY162*MY55","v":0},{"$f":"MZ162*MZ55","v":0},{"$f":"NA162*NA55","v":0},{"$f":"NB162*NB55","v":0},{"$f":"NC162*NC55","v":0},{"$f":"ND162*ND55","v":0},{"$f":"NE162*NE55","v":0},{"$f":"NF162*NF55","v":0},{"$f":"NG162*NG55","v":0},{"$f":"NH162*NH55","v":0},{"$f":"NI162*NI55","v":0},{"$f":"NJ162*NJ55","v":0},{"$f":"NK162*NK55","v":0},{"$f":"NL162*NL55","v":0},{"$f":"NM162*NM55","v":0},{"$f":"NN162*NN55","v":0},{"$f":"NO162*NO55","v":0},{"$f":"NP162*NP55","v":0},{"$f":"NQ162*NQ55","v":0},{"$f":"NR162*NR55","v":0},{"$f":"NS162*NS55","v":0},{"$f":"NT162*NT55","v":0},{"$f":"NU162*NU55","v":0},{"$f":"NV162*NV55","v":0},{"$f":"NW162*NW55","v":0},{"$f":"NX162*NX55","v":4.4832542965520537E-26},{"$f":"NY162*NY55","v":3.8370194429950014E-26},{"$f":"NZ162*NZ55","v":3.1503949110906327E-26},{"$f":"OA162*OA55","v":2.4637703791862641E-26},{"$f":"OB162*OB55","v":1.7771458472818954E-26},{"$f":"OC162*OC55","v":1.0905213153775266E-26},{"$f":"OD162*OD55","v":4.0389678347315797E-27},{"$f":"OE162*OE55","v":0},{"$f":"OF162*OF55","v":0},{"$f":"OG162*OG55","v":0},{"$f":"OH162*OH55","v":0},{"$f":"OI162*OI55","v":0},{"$f":"OJ162*OJ55","v":0},{"$f":"OK162*OK55","v":0},{"$f":"OL162*OL55","v":0},{"$f":"OM162*OM55","v":0},{"$f":"ON162*ON55","v":0},{"$f":"OO162*OO55","v":0},{"$f":"OP162*OP55","v":0},{"$f":"OQ162*OQ55","v":0},{"$f":"OR162*OR55","v":0},{"$f":"OS162*OS55","v":0},{"$f":"OT162*OT55","v":0}]
[null,null,null,"Interest During Construction EGP",null,null,null,null,null,null,{"$f":"K170*K55","v":0},{"$f":"L170*L55","v":0},{"$f":"M170*M55","v":0},{"$f":"N170*N55","v":0},{"$f":"O170*O55","v":14.041685255439273},{"$f":"P170*P55","v":28.21517551750307},{"$f":"Q170*Q55","v":42.521403231891099},{"$f":"R170*R55","v":56.961306736125437},{"$f":"S170*S55","v":71.535830294617099},{"$f":"T170*T55","v":86.245924133933698},{"$f":"U170*U55","v":9276.6244640106397},{"$f":"V170*V55","v":18504.913315364338},{"$f":"W170*W55","v":0},{"$f":"X170*X55","v":0},{"$f":"Y170*Y55","v":0},{"$f":"Z170*Z55","v":0},{"$f":"AA170*AA55","v":0},{"$f":"AB170*AB55","v":0},{"$f":"AC170*AC55","v":0},{"$f":"AD170*AD55","v":0},{"$f":"AE170*AE55","v":0},{"$f":"AF170*AF55","v":0},{"$f":"AG170*AG55","v":0},{"$f":"AH170*AH55","v":0},{"$f":"AI170*AI55","v":0},{"$f":"AJ170*AJ55","v":0},{"$f":"AK170*AK55","v":0},{"$f":"AL170*AL55","v":0},{"$f":"AM170*AM55","v":0},{"$f":"AN170*AN55","v":0},{"$f":"AO170*AO55","v":0},{"$f":"AP170*AP55","v":0},{"$f":"AQ170*AQ55","v":0},{"$f":"AR170*AR55","v":0},{"$f":"AS170*AS55","v":0},{"$f":"AT170*AT55","v":0},{"$f":"AU170*AU55","v":0},{"$f":"AV170*AV55","v":0},{"$f":"AW170*AW55","v":0},{"$f":"AX170*AX55","v":0},{"$f":"AY170*AY55","v":0},{"$f":"AZ170*AZ55","v":0},{"$f":"BA170*BA55","v":0},{"$f":"BB170*BB55","v":0},{"$f":"BC170*BC55","v":0},{"$f":"BD170*BD55","v":0},{"$f":"BE170*BE55","v":0},{"$f":"BF170*BF55","v":0},{"$f":"BG170*BG55","v":0},{"$f":"BH170*BH55","v":0},{"$f":"BI170*BI55","v":0},{"$f":"BJ170*BJ55","v":0},{"$f":"BK170*BK55","v":0},{"$f":"BL170*BL55","v":0},{"$f":"BM170*BM55","v":0},{"$f":"BN170*BN55","v":0},{"$f":"BO170*BO55","v":0},{"$f":"BP170*BP55","v":0},{"$f":"BQ170*BQ55","v":0},{"$f":"BR170*BR55","v":0},{"$f":"BS170*BS55","v":0},{"$f":"BT170*BT55","v":0},{"$f":"BU170*BU55","v":0},{"$f":"BV170*BV55","v":0},{"$f":"BW170*BW55","v":0},{"$f":"BX170*BX55","v":0},{"$f":"BY170*BY55","v":0},{"$f":"BZ170*BZ55","v":0},{"$f":"CA170*CA55","v":0},{"$f":"CB170*CB55","v":0},{"$f":"CC170*CC55","v":0},{"$f":"CD170*CD55","v":0},{"$f":"CE170*CE55","v":0},{"$f":"CF170*CF55","v":0},{"$f":"CG170*CG55","v":0},{"$f":"CH170*CH55","v":0},{"$f":"CI170*CI55","v":0},{"$f":"CJ170*CJ55","v":0},{"$f":"CK170*CK55","v":0},{"$f":"CL170*CL55","v":0},{"$f":"CM170*CM55","v":0},{"$f":"CN170*CN55","v":0},{"$f":"CO170*CO55","v":0},{"$f":"CP170*CP55","v":0},{"$f":"CQ170*CQ55","v":0},{"$f":"CR170*CR55","v":0},{"$f":"CS170*CS55","v":0},{"$f":"CT170*CT55","v":0},{"$f":"CU170*CU55","v":0},{"$f":"CV170*CV55","v":0},{"$f":"CW170*CW55","v":0},{"$f":"CX170*CX55","v":0},{"$f":"CY170*CY55","v":0},{"$f":"CZ170*CZ55","v":0},{"$f":"DA170*DA55","v":0},{"$f":"DB170*DB55","v":0},{"$f":"DC170*DC55","v":0},{"$f":"DD170*DD55","v":0},{"$f":"DE170*DE55","v":0},{"$f":"DF170*DF55","v":0},{"$f":"DG170*DG55","v":0},{"$f":"DH170*DH55","v":0},{"$f":"DI170*DI55","v":0},{"$f":"DJ170*DJ55","v":0},{"$f":"DK170*DK55","v":0},{"$f":"DL170*DL55","v":0},{"$f":"DM170*DM55","v":0},{"$f":"DN170*DN55","v":0},{"$f":"DO170*DO55","v":0},{"$f":"DP170*DP55","v":0},{"$f":"DQ170*DQ55","v":0},{"$f":"DR170*DR55","v":0},{"$f":"DS170*DS55","v":0},{"$f":"DT170*DT55","v":0},{"$f":"DU170*DU55","v":0},{"$f":"DV170*DV55","v":0},{"$f":"DW170*DW55","v":0},{"$f":"DX170*DX55","v":0},{"$f":"DY170*DY55","v":0},{"$f":"DZ170*DZ55","v":0},{"$f":"EA170*EA55","v":0},{"$f":"EB170*EB55","v":0},{"$f":"EC170*EC55","v":0},{"$f":"ED170*ED55","v":0},{"$f":"EE170*EE55","v":0},{"$f":"EF170*EF55","v":0},{"$f":"EG170*EG55","v":0},{"$f":"EH170*EH55","v":0},{"$f":"EI170*EI55","v":0},{"$f":"EJ170*EJ55","v":0},{"$f":"EK170*EK55","v":0},{"$f":"EL170*EL55","v":0},{"$f":"EM170*EM55","v":0},{"$f":"EN170*EN55","v":0},{"$f":"EO170*EO55","v":0},{"$f":"EP170*EP55","v":0},{"$f":"EQ170*EQ55","v":0},{"$f":"ER170*ER55","v":0},{"$f":"ES170*ES55","v":0},{"$f":"ET170*ET55","v":0},{"$f":"EU170*EU55","v":0},{"$f":"EV170*EV55","v":0},{"$f":"EW170*EW55","v":0},{"$f":"EX170*EX55","v":0},{"$f":"EY170*EY55","v":0},{"$f":"EZ170*EZ55","v":0},{"$f":"FA170*FA55","v":0},{"$f":"FB170*FB55","v":0},{"$f":"FC170*FC55","v":0},{"$f":"FD170*FD55","v":0},{"$f":"FE170*FE55","v":0},{"$f":"FF170*FF55","v":0},{"$f":"FG170*FG55","v":0},{"$f":"FH170*FH55","v":0},{"$f":"FI170*FI55","v":0},{"$f":"FJ170*FJ55","v":0},{"$f":"FK170*FK55","v":0},{"$f":"FL170*FL55","v":0},{"$f":"FM170*FM55","v":0},{"$f":"FN170*FN55","v":0},{"$f":"FO170*FO55","v":0},{"$f":"FP170*FP55","v":0},{"$f":"FQ170*FQ55","v":0},{"$f":"FR170*FR55","v":0},{"$f":"FS170*FS55","v":0},{"$f":"FT170*FT55","v":0},{"$f":"FU170*FU55","v":0},{"$f":"FV170*FV55","v":0},{"$f":"FW170*FW55","v":0},{"$f":"FX170*FX55","v":0},{"$f":"FY170*FY55","v":0},{"$f":"FZ170*FZ55","v":0},{"$f":"GA170*GA55","v":0},{"$f":"GB170*GB55","v":0},{"$f":"GC170*GC55","v":0},{"$f":"GD170*GD55","v":0},{"$f":"GE170*GE55","v":0},{"$f":"GF170*GF55","v":0},{"$f":"GG170*GG55","v":0},{"$f":"GH170*GH55","v":0},{"$f":"GI170*GI55","v":0},{"$f":"GJ170*GJ55","v":0},{"$f":"GK170*GK55","v":0},{"$f":"GL170*GL55","v":0},{"$f":"GM170*GM55","v":0},{"$f":"GN170*GN55","v":0},{"$f":"GO170*GO55","v":0},{"$f":"GP170*GP55","v":0},{"$f":"GQ170*GQ55","v":0},{"$f":"GR170*GR55","v":0},{"$f":"GS170*GS55","v":0},{"$f":"GT170*GT55","v":0},{"$f":"GU170*GU55","v":0},{"$f":"GV170*GV55","v":0},{"$f":"GW170*GW55","v":0},{"$f":"GX170*GX55","v":0},{"$f":"GY170*GY55","v":0},{"$f":"GZ170*GZ55","v":0},{"$f":"HA170*HA55","v":0},{"$f":"HB170*HB55","v":0},{"$f":"HC170*HC55","v":0},{"$f":"HD170*HD55","v":0},{"$f":"HE170*HE55","v":0},{"$f":"HF170*HF55","v":0},{"$f":"HG170*HG55","v":0},{"$f":"HH170*HH55","v":0},{"$f":"HI170*HI55","v":0},{"$f":"HJ170*HJ55","v":0},{"$f":"HK170*HK55","v":0},{"$f":"HL170*HL55","v":0},{"$f":"HM170*HM55","v":0},{"$f":"HN170*HN55","v":0},{"$f":"HO170*HO55","v":0},{"$f":"HP170*HP55","v":0},{"$f":"HQ170*HQ55","v":0},{"$f":"HR170*HR55","v":0},{"$f":"HS170*HS55","v":0},{"$f":"HT170*HT55","v":0},{"$f":"HU170*HU55","v":0},{"$f":"HV170*HV55","v":0},{"$f":"HW170*HW55","v":0},{"$f":"HX170*HX55","v":0},{"$f":"HY170*HY55","v":0},{"$f":"HZ170*HZ55","v":0},{"$f":"IA170*IA55","v":0},{"$f":"IB170*IB55","v":0},{"$f":"IC170*IC55","v":0},{"$f":"ID170*ID55","v":0},{"$f":"IE170*IE55","v":0},{"$f":"IF170*IF55","v":0},{"$f":"IG170*IG55","v":0},{"$f":"IH170*IH55","v":0},{"$f":"II170*II55","v":0},{"$f":"IJ170*IJ55","v":0},{"$f":"IK170*IK55","v":0},{"$f":"IL170*IL55","v":0},{"$f":"IM170*IM55","v":0},{"$f":"IN170*IN55","v":0},{"$f":"IO170*IO55","v":0},{"$f":"IP170*IP55","v":0},{"$f":"IQ170*IQ55","v":0},{"$f":"IR170*IR55","v":0},{"$f":"IS170*IS55","v":0},{"$f":"IT170*IT55","v":0},{"$f":"IU170*IU55","v":0},{"$f":"IV170*IV55","v":0},{"$f":"IW170*IW55","v":0},{"$f":"IX170*IX55","v":0},{"$f":"IY170*IY55","v":0},{"$f":"IZ170*IZ55","v":0},{"$f":"JA170*JA55","v":0},{"$f":"JB170*JB55","v":0},{"$f":"JC170*JC55","v":0},{"$f":"JD170*JD55","v":0},{"$f":"JE170*JE55","v":0},{"$f":"JF170*JF55","v":0},{"$f":"JG170*JG55","v":0},{"$f":"JH170*JH55","v":0},{"$f":"JI170*JI55","v":0},{"$f":"JJ170*JJ55","v":0},{"$f":"JK170*JK55","v":0},{"$f":"JL170*JL55","v":0},{"$f":"JM170*JM55","v":0},{"$f":"JN170*JN55","v":0},{"$f":"JO170*JO55","v":0},{"$f":"JP170*JP55","v":0},{"$f":"JQ170*JQ55","v":0},{"$f":"JR170*JR55","v":0},{"$f":"JS170*JS55","v":0},{"$f":"JT170*JT55","v":0},{"$f":"JU170*JU55","v":0},{"$f":"JV170*JV55","v":0},{"$f":"JW170*JW55","v":0},{"$f":"JX170*JX55","v":0},{"$f":"JY170*JY55","v":0},{"$f":"JZ170*JZ55","v":0},{"$f":"KA170*KA55","v":0},{"$f":"KB170*KB55","v":0},{"$f":"KC170*KC55","v":0},{"$f":"KD170*KD55","v":0},{"$f":"KE170*KE55","v":0},{"$f":"KF170*KF55","v":0},{"$f":"KG170*KG55","v":0},{"$f":"KH170*KH55","v":0},{"$f":"KI170*KI55","v":0},{"$f":"KJ170*KJ55","v":0},{"$f":"KK170*KK55","v":0},{"$f":"KL170*KL55","v":0},{"$f":"KM170*KM55","v":0},{"$f":"KN170*KN55","v":0},{"$f":"KO170*KO55","v":0},{"$f":"KP170*KP55","v":0},{"$f":"KQ170*KQ55","v":0},{"$f":"KR170*KR55","v":0},{"$f":"KS170*KS55","v":0},{"$f":"KT170*KT55","v":0},{"$f":"KU170*KU55","v":0},{"$f":"KV170*KV55","v":0},{"$f":"KW170*KW55","v":0},{"$f":"KX170*KX55","v":0},{"$f":"KY170*KY55","v":0},{"$f":"KZ170*KZ55","v":0},{"$f":"LA170*LA55","v":0},{"$f":"LB170*LB55","v":0},{"$f":"LC170*LC55","v":0},{"$f":"LD170*LD55","v":0},{"$f":"LE170*LE55","v":0},{"$f":"LF170*LF55","v":0},{"$f":"LG170*LG55","v":0},{"$f":"LH170*LH55","v":0},{"$f":"LI170*LI55","v":0},{"$f":"LJ170*LJ55","v":0},{"$f":"LK170*LK55","v":0},{"$f":"LL170*LL55","v":0},{"$f":"LM170*LM55","v":0},{"$f":"LN170*LN55","v":0},{"$f":"LO170*LO55","v":0},{"$f":"LP170*LP55","v":0},{"$f":"LQ170*LQ55","v":0},{"$f":"LR170*LR55","v":0},{"$f":"LS170*LS55","v":0},{"$f":"LT170*LT55","v":0},{"$f":"LU170*LU55","v":0},{"$f":"LV170*LV55","v":0},{"$f":"LW170*LW55","v":0},{"$f":"LX170*LX55","v":0},{"$f":"LY170*LY55","v":0},{"$f":"LZ170*LZ55","v":0},{"$f":"MA170*MA55","v":0},{"$f":"MB170*MB55","v":0},{"$f":"MC170*MC55","v":0},{"$f":"MD170*MD55","v":0},{"$f":"ME170*ME55","v":0},{"$f":"MF170*MF55","v":0},{"$f":"MG170*MG55","v":0},{"$f":"MH170*MH55","v":0},{"$f":"MI170*MI55","v":0},{"$f":"MJ170*MJ55","v":0},{"$f":"MK170*MK55","v":0},{"$f":"ML170*ML55","v":0},{"$f":"MM170*MM55","v":0},{"$f":"MN170*MN55","v":0},{"$f":"MO170*MO55","v":0},{"$f":"MP170*MP55","v":0},{"$f":"MQ170*MQ55","v":0},{"$f":"MR170*MR55","v":0},{"$f":"MS170*MS55","v":0},{"$f":"MT170*MT55","v":0},{"$f":"MU170*MU55","v":0},{"$f":"MV170*MV55","v":0},{"$f":"MW170*MW55","v":0},{"$f":"MX170*MX55","v":0},{"$f":"MY170*MY55","v":0},{"$f":"MZ170*MZ55","v":0},{"$f":"NA170*NA55","v":0},{"$f":"NB170*NB55","v":0},{"$f":"NC170*NC55","v":0},{"$f":"ND170*ND55","v":0},{"$f":"NE170*NE55","v":0},{"$f":"NF170*NF55","v":0},{"$f":"NG170*NG55","v":0},{"$f":"NH170*NH55","v":0},{"$f":"NI170*NI55","v":0},{"$f":"NJ170*NJ55","v":0},{"$f":"NK170*NK55","v":0},{"$f":"NL170*NL55","v":0},{"$f":"NM170*NM55","v":0},{"$f":"NN170*NN55","v":0},{"$f":"NO170*NO55","v":0},{"$f":"NP170*NP55","v":0},{"$f":"NQ170*NQ55","v":0},{"$f":"NR170*NR55","v":0},{"$f":"NS170*NS55","v":0},{"$f":"NT170*NT55","v":0},{"$f":"NU170*NU55","v":0},{"$f":"NV170*NV55","v":0},{"$f":"NW170*NW55","v":0},{"$f":"NX170*NX55","v":0},{"$f":"NY170*NY55","v":0},{"$f":"NZ170*NZ55","v":0},{"$f":"OA170*OA55","v":0},{"$f":"OB170*OB55","v":0},{"$f":"OC170*OC55","v":0},{"$f":"OD170*OD55","v":0},{"$f":"OE170*OE55","v":0},{"$f":"OF170*OF55","v":0},{"$f":"OG170*OG55","v":0},{"$f":"OH170*OH55","v":0},{"$f":"OI170*OI55","v":0},{"$f":"OJ170*OJ55","v":0},{"$f":"OK170*OK55","v":0},{"$f":"OL170*OL55","v":0},{"$f":"OM170*OM55","v":0},{"$f":"ON170*ON55","v":0},{"$f":"OO170*OO55","v":0},{"$f":"OP170*OP55","v":0},{"$f":"OQ170*OQ55","v":0},{"$f":"OR170*OR55","v":0},{"$f":"OS170*OS55","v":0},{"$f":"OT170*OT55","v":0}]
[null,null,null,"Interest Capitalised during Grace Period",null,null,null,null,null,null,{"$f":"K161*K55","v":0},{"$f":"L161*L55","v":0},{"$f":"M161*M55","v":0},{"$f":"N161*N55","v":0},{"$f":"O161*O55","v":0},{"$f":"P161*P55","v":0},{"$f":"Q161*Q55","v":0},{"$f":"R161*R55","v":0},{"$f":"S161*S55","v":0},{"$f":"T161*T55","v":0},{"$f":"U161*U55","v":0},{"$f":"V161*V55","v":0},{"$f":"W161*W55","v":29283.565677242379},{"$f":"X161*X55","v":29417.782019929742},{"$f":"Y161*Y55","v":29274.310423573854},{"$f":"Z161*Z55","v":29094.938893552418},{"$f":"AA161*AA55","v":28784.0032077875},{"$f":"AB161*AB55","v":28413.060442826922},{"$f":"AC161*AC55","v":0},{"$f":"AD161*AD55","v":0},{"$f":"AE161*AE55","v":0},{"$f":"AF161*AF55","v":0},{"$f":"AG161*AG55","v":0},{"$f":"AH161*AH55","v":0},{"$f":"AI161*AI55","v":0},{"$f":"AJ161*AJ55","v":0},{"$f":"AK161*AK55","v":0},{"$f":"AL161*AL55","v":0},{"$f":"AM161*AM55","v":0},{"$f":"AN161*AN55","v":0},{"$f":"AO161*AO55","v":0},{"$f":"AP161*AP55","v":0},{"$f":"AQ161*AQ55","v":0},{"$f":"AR161*AR55","v":0},{"$f":"AS161*AS55","v":0},{"$f":"AT161*AT55","v":0},{"$f":"AU161*AU55","v":0},{"$f":"AV161*AV55","v":0},{"$f":"AW161*AW55","v":0},{"$f":"AX161*AX55","v":0},{"$f":"AY161*AY55","v":0},{"$f":"AZ161*AZ55","v":0},{"$f":"BA161*BA55","v":0},{"$f":"BB161*BB55","v":0},{"$f":"BC161*BC55","v":0},{"$f":"BD161*BD55","v":0},{"$f":"BE161*BE55","v":0},{"$f":"BF161*BF55","v":0},{"$f":"BG161*BG55","v":0},{"$f":"BH161*BH55","v":0},{"$f":"BI161*BI55","v":0},{"$f":"BJ161*BJ55","v":0},{"$f":"BK161*BK55","v":0},{"$f":"BL161*BL55","v":0},{"$f":"BM161*BM55","v":0},{"$f":"BN161*BN55","v":0},{"$f":"BO161*BO55","v":0},{"$f":"BP161*BP55","v":0},{"$f":"BQ161*BQ55","v":0},{"$f":"BR161*BR55","v":0},{"$f":"BS161*BS55","v":0},{"$f":"BT161*BT55","v":0},{"$f":"BU161*BU55","v":0},{"$f":"BV161*BV55","v":0},{"$f":"BW161*BW55","v":0},{"$f":"BX161*BX55","v":0},{"$f":"BY161*BY55","v":0},{"$f":"BZ161*BZ55","v":0},{"$f":"CA161*CA55","v":0},{"$f":"CB161*CB55","v":0},{"$f":"CC161*CC55","v":0},{"$f":"CD161*CD55","v":0},{"$f":"CE161*CE55","v":0},{"$f":"CF161*CF55","v":0},{"$f":"CG161*CG55","v":0},{"$f":"CH161*CH55","v":0},{"$f":"CI161*CI55","v":0},{"$f":"CJ161*CJ55","v":0},{"$f":"CK161*CK55","v":0},{"$f":"CL161*CL55","v":0},{"$f":"CM161*CM55","v":0},{"$f":"CN161*CN55","v":0},{"$f":"CO161*CO55","v":0},{"$f":"CP161*CP55","v":0},{"$f":"CQ161*CQ55","v":0},{"$f":"CR161*CR55","v":0},{"$f":"CS161*CS55","v":0},{"$f":"CT161*CT55","v":0},{"$f":"CU161*CU55","v":0},{"$f":"CV161*CV55","v":0},{"$f":"CW161*CW55","v":0},{"$f":"CX161*CX55","v":0},{"$f":"CY161*CY55","v":0},{"$f":"CZ161*CZ55","v":0},{"$f":"DA161*DA55","v":0},{"$f":"DB161*DB55","v":0},{"$f":"DC161*DC55","v":0},{"$f":"DD161*DD55","v":0},{"$f":"DE161*DE55","v":0},{"$f":"DF161*DF55","v":0},{"$f":"DG161*DG55","v":0},{"$f":"DH161*DH55","v":0},{"$f":"DI161*DI55","v":0},{"$f":"DJ161*DJ55","v":0},{"$f":"DK161*DK55","v":0},{"$f":"DL161*DL55","v":0},{"$f":"DM161*DM55","v":0},{"$f":"DN161*DN55","v":0},{"$f":"DO161*DO55","v":0},{"$f":"DP161*DP55","v":0},{"$f":"DQ161*DQ55","v":0},{"$f":"DR161*DR55","v":0},{"$f":"DS161*DS55","v":0},{"$f":"DT161*DT55","v":0},{"$f":"DU161*DU55","v":0},{"$f":"DV161*DV55","v":0},{"$f":"DW161*DW55","v":0},{"$f":"DX161*DX55","v":0},{"$f":"DY161*DY55","v":0},{"$f":"DZ161*DZ55","v":0},{"$f":"EA161*EA55","v":0},{"$f":"EB161*EB55","v":0},{"$f":"EC161*EC55","v":0},{"$f":"ED161*ED55","v":0},{"$f":"EE161*EE55","v":0},{"$f":"EF161*EF55","v":0},{"$f":"EG161*EG55","v":0},{"$f":"EH161*EH55","v":0},{"$f":"EI161*EI55","v":0},{"$f":"EJ161*EJ55","v":0},{"$f":"EK161*EK55","v":0},{"$f":"EL161*EL55","v":0},{"$f":"EM161*EM55","v":0},{"$f":"EN161*EN55","v":0},{"$f":"EO161*EO55","v":0},{"$f":"EP161*EP55","v":0},{"$f":"EQ161*EQ55","v":0},{"$f":"ER161*ER55","v":0},{"$f":"ES161*ES55","v":0},{"$f":"ET161*ET55","v":0},{"$f":"EU161*EU55","v":0},{"$f":"EV161*EV55","v":0},{"$f":"EW161*EW55","v":0},{"$f":"EX161*EX55","v":0},{"$f":"EY161*EY55","v":0},{"$f":"EZ161*EZ55","v":0},{"$f":"FA161*FA55","v":0},{"$f":"FB161*FB55","v":0},{"$f":"FC161*FC55","v":0},{"$f":"FD161*FD55","v":0},{"$f":"FE161*FE55","v":0},{"$f":"FF161*FF55","v":0},{"$f":"FG161*FG55","v":0},{"$f":"FH161*FH55","v":0},{"$f":"FI161*FI55","v":0},{"$f":"FJ161*FJ55","v":0},{"$f":"FK161*FK55","v":0},{"$f":"FL161*FL55","v":0},{"$f":"FM161*FM55","v":0},{"$f":"FN161*FN55","v":0},{"$f":"FO161*FO55","v":0},{"$f":"FP161*FP55","v":0},{"$f":"FQ161*FQ55","v":0},{"$f":"FR161*FR55","v":0},{"$f":"FS161*FS55","v":0},{"$f":"FT161*FT55","v":0},{"$f":"FU161*FU55","v":0},{"$f":"FV161*FV55","v":0},{"$f":"FW161*FW55","v":0},{"$f":"FX161*FX55","v":0},{"$f":"FY161*FY55","v":0},{"$f":"FZ161*FZ55","v":0},{"$f":"GA161*GA55","v":0},{"$f":"GB161*GB55","v":0},{"$f":"GC161*GC55","v":0},{"$f":"GD161*GD55","v":0},{"$f":"GE161*GE55","v":0},{"$f":"GF161*GF55","v":0},{"$f":"GG161*GG55","v":0},{"$f":"GH161*GH55","v":0},{"$f":"GI161*GI55","v":0},{"$f":"GJ161*GJ55","v":0},{"$f":"GK161*GK55","v":0},{"$f":"GL161*GL55","v":0},{"$f":"GM161*GM55","v":0},{"$f":"GN161*GN55","v":0},{"$f":"GO161*GO55","v":0},{"$f":"GP161*GP55","v":0},{"$f":"GQ161*GQ55","v":0},{"$f":"GR161*GR55","v":0},{"$f":"GS161*GS55","v":0},{"$f":"GT161*GT55","v":0},{"$f":"GU161*GU55","v":0},{"$f":"GV161*GV55","v":0},{"$f":"GW161*GW55","v":0},{"$f":"GX161*GX55","v":0},{"$f":"GY161*GY55","v":0},{"$f":"GZ161*GZ55","v":0},{"$f":"HA161*HA55","v":0},{"$f":"HB161*HB55","v":0},{"$f":"HC161*HC55","v":0},{"$f":"HD161*HD55","v":0},{"$f":"HE161*HE55","v":0},{"$f":"HF161*HF55","v":0},{"$f":"HG161*HG55","v":0},{"$f":"HH161*HH55","v":0},{"$f":"HI161*HI55","v":0},{"$f":"HJ161*HJ55","v":0},{"$f":"HK161*HK55","v":0},{"$f":"HL161*HL55","v":0},{"$f":"HM161*HM55","v":0},{"$f":"HN161*HN55","v":0},{"$f":"HO161*HO55","v":0},{"$f":"HP161*HP55","v":0},{"$f":"HQ161*HQ55","v":0},{"$f":"HR161*HR55","v":0},{"$f":"HS161*HS55","v":0},{"$f":"HT161*HT55","v":0},{"$f":"HU161*HU55","v":0},{"$f":"HV161*HV55","v":0},{"$f":"HW161*HW55","v":0},{"$f":"HX161*HX55","v":0},{"$f":"HY161*HY55","v":0},{"$f":"HZ161*HZ55","v":0},{"$f":"IA161*IA55","v":0},{"$f":"IB161*IB55","v":0},{"$f":"IC161*IC55","v":0},{"$f":"ID161*ID55","v":0},{"$f":"IE161*IE55","v":0},{"$f":"IF161*IF55","v":0},{"$f":"IG161*IG55","v":0},{"$f":"IH161*IH55","v":0},{"$f":"II161*II55","v":0},{"$f":"IJ161*IJ55","v":0},{"$f":"IK161*IK55","v":0},{"$f":"IL161*IL55","v":0},{"$f":"IM161*IM55","v":0},{"$f":"IN161*IN55","v":0},{"$f":"IO161*IO55","v":0},{"$f":"IP161*IP55","v":0},{"$f":"IQ161*IQ55","v":0},{"$f":"IR161*IR55","v":0},{"$f":"IS161*IS55","v":0},{"$f":"IT161*IT55","v":0},{"$f":"IU161*IU55","v":0},{"$f":"IV161*IV55","v":0},{"$f":"IW161*IW55","v":0},{"$f":"IX161*IX55","v":0},{"$f":"IY161*IY55","v":0},{"$f":"IZ161*IZ55","v":0},{"$f":"JA161*JA55","v":0},{"$f":"JB161*JB55","v":0},{"$f":"JC161*JC55","v":0},{"$f":"JD161*JD55","v":0},{"$f":"JE161*JE55","v":0},{"$f":"JF161*JF55","v":0},{"$f":"JG161*JG55","v":0},{"$f":"JH161*JH55","v":0},{"$f":"JI161*JI55","v":0},{"$f":"JJ161*JJ55","v":0},{"$f":"JK161*JK55","v":0},{"$f":"JL161*JL55","v":0},{"$f":"JM161*JM55","v":0},{"$f":"JN161*JN55","v":0},{"$f":"JO161*JO55","v":0},{"$f":"JP161*JP55","v":0},{"$f":"JQ161*JQ55","v":0},{"$f":"JR161*JR55","v":0},{"$f":"JS161*JS55","v":0},{"$f":"JT161*JT55","v":0},{"$f":"JU161*JU55","v":0},{"$f":"JV161*JV55","v":0},{"$f":"JW161*JW55","v":0},{"$f":"JX161*JX55","v":0},{"$f":"JY161*JY55","v":0},{"$f":"JZ161*JZ55","v":0},{"$f":"KA161*KA55","v":0},{"$f":"KB161*KB55","v":0},{"$f":"KC161*KC55","v":0},{"$f":"KD161*KD55","v":0},{"$f":"KE161*KE55","v":0},{"$f":"KF161*KF55","v":0},{"$f":"KG161*KG55","v":0},{"$f":"KH161*KH55","v":0},{"$f":"KI161*KI55","v":0},{"$f":"KJ161*KJ55","v":0},{"$f":"KK161*KK55","v":0},{"$f":"KL161*KL55","v":0},{"$f":"KM161*KM55","v":0},{"$f":"KN161*KN55","v":0},{"$f":"KO161*KO55","v":0},{"$f":"KP161*KP55","v":0},{"$f":"KQ161*KQ55","v":0},{"$f":"KR161*KR55","v":0},{"$f":"KS161*KS55","v":0},{"$f":"KT161*KT55","v":0},{"$f":"KU161*KU55","v":0},{"$f":"KV161*KV55","v":0},{"$f":"KW161*KW55","v":0},{"$f":"KX161*KX55","v":0},{"$f":"KY161*KY55","v":0},{"$f":"KZ161*KZ55","v":0},{"$f":"LA161*LA55","v":0},{"$f":"LB161*LB55","v":0},{"$f":"LC161*LC55","v":0},{"$f":"LD161*LD55","v":0},{"$f":"LE161*LE55","v":0},{"$f":"LF161*LF55","v":0},{"$f":"LG161*LG55","v":0},{"$f":"LH161*LH55","v":0},{"$f":"LI161*LI55","v":0},{"$f":"LJ161*LJ55","v":0},{"$f":"LK161*LK55","v":0},{"$f":"LL161*LL55","v":0},{"$f":"LM161*LM55","v":0},{"$f":"LN161*LN55","v":0},{"$f":"LO161*LO55","v":0},{"$f":"LP161*LP55","v":0},{"$f":"LQ161*LQ55","v":0},{"$f":"LR161*LR55","v":0},{"$f":"LS161*LS55","v":0},{"$f":"LT161*LT55","v":0},{"$f":"LU161*LU55","v":0},{"$f":"LV161*LV55","v":0},{"$f":"LW161*LW55","v":0},{"$f":"LX161*LX55","v":0},{"$f":"LY161*LY55","v":0},{"$f":"LZ161*LZ55","v":0},{"$f":"MA161*MA55","v":0},{"$f":"MB161*MB55","v":0},{"$f":"MC161*MC55","v":0},{"$f":"MD161*MD55","v":0},{"$f":"ME161*ME55","v":0},{"$f":"MF161*MF55","v":0},{"$f":"MG161*MG55","v":0},{"$f":"MH161*MH55","v":0},{"$f":"MI161*MI55","v":0},{"$f":"MJ161*MJ55","v":0},{"$f":"MK161*MK55","v":0},{"$f":"ML161*ML55","v":0},{"$f":"MM161*MM55","v":0},{"$f":"MN161*MN55","v":0},{"$f":"MO161*MO55","v":0},{"$f":"MP161*MP55","v":0},{"$f":"MQ161*MQ55","v":0},{"$f":"MR161*MR55","v":0},{"$f":"MS161*MS55","v":0},{"$f":"MT161*MT55","v":0},{"$f":"MU161*MU55","v":0},{"$f":"MV161*MV55","v":0},{"$f":"MW161*MW55","v":0},{"$f":"MX161*MX55","v":0},{"$f":"MY161*MY55","v":0},{"$f":"MZ161*MZ55","v":0},{"$f":"NA161*NA55","v":0},{"$f":"NB161*NB55","v":0},{"$f":"NC161*NC55","v":0},{"$f":"ND161*ND55","v":0},{"$f":"NE161*NE55","v":0},{"$f":"NF161*NF55","v":0},{"$f":"NG161*NG55","v":0},{"$f":"NH161*NH55","v":0},{"$f":"NI161*NI55","v":0},{"$f":"NJ161*NJ55","v":0},{"$f":"NK161*NK55","v":0},{"$f":"NL161*NL55","v":0},{"$f":"NM161*NM55","v":0},{"$f":"NN161*NN55","v":0},{"$f":"NO161*NO55","v":0},{"$f":"NP161*NP55","v":0},{"$f":"NQ161*NQ55","v":0},{"$f":"NR161*NR55","v":0},{"$f":"NS161*NS55","v":0},{"$f":"NT161*NT55","v":0},{"$f":"NU161*NU55","v":0},{"$f":"NV161*NV55","v":0},{"$f":"NW161*NW55","v":0},{"$f":"NX161*NX55","v":0},{"$f":"NY161*NY55","v":0},{"$f":"NZ161*NZ55","v":0},{"$f":"OA161*OA55","v":0},{"$f":"OB161*OB55","v":0},{"$f":"OC161*OC55","v":0},{"$f":"OD161*OD55","v":0},{"$f":"OE161*OE55","v":0},{"$f":"OF161*OF55","v":0},{"$f":"OG161*OG55","v":0},{"$f":"OH161*OH55","v":0},{"$f":"OI161*OI55","v":0},{"$f":"OJ161*OJ55","v":0},{"$f":"OK161*OK55","v":0},{"$f":"OL161*OL55","v":0},{"$f":"OM161*OM55","v":0},{"$f":"ON161*ON55","v":0},{"$f":"OO161*OO55","v":0},{"$f":"OP161*OP55","v":0},{"$f":"OQ161*OQ55","v":0},{"$f":"OR161*OR55","v":0},{"$f":"OS161*OS55","v":0},{"$f":"OT161*OT55","v":0}]
[]
[null,null,null,"Balance for re-financing (EUROS)",null,null,null,null,null,null,{"$f":"K157+K158-K159","v":0},{"$f":"L157+L158-L159","v":0},0,210.92009056089259,423.8200235287253,638.71380516612578,855.61553023675935,1074.5393825320625,1295.4996354009995,139344.13401629162,277962.21901400341,417152.10361233074,417152.10361233074,415099.54985423631,412553.72255336237,408136.0731473199,402872.19702559238,396803.64548224903,392446.26924534823,386162.9993278422,380398.16225547472,375554.74713167746,371673.19873300637,31812.997383627109,27053.496911537943,22031.664961111223,16507.286728095605,9194.294393403241,1054.4671747481561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX157+BX158-BX159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ157+EJ158-EJ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV157+GV158-GV159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH157+JH158-JH159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT157+LT158-LT159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1164163223753156E-28,7.8023382939248198E-28,6.4061303886961679E-28,5.0099224834675159E-28,3.6137145782388639E-28,2.2175066730102119E-28,8.2129876778155994E-29,0,{"$f":"OF157+OF158-OF159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance for re-financing in EGP",null,null,null,null,null,null,{"$f":"K178*K55","v":0},{"$f":"L178*L55","v":0},{"$f":"M178*M55","v":0},{"$f":"N178*N55","v":3063.6404193685685},{"$f":"O178*O55","v":6156.0382947279431},{"$f":"P178*P55","v":9277.3970687762394},{"$f":"Q178*Q55","v":12427.921469700095},{"$f":"R178*R55","v":15607.81751882555},{"$f":"S178*S55","v":18817.292538312809},{"$f":"T178*T55","v":2023990.7921477761},{"$f":"U178*U55","v":4037435.6324431286},{"$f":"V178*V55","v":6059185.9327046992},{"$f":"W178*W55","v":6389141.6023074286},{"$f":"X178*X55","v":6357704.4922143659},{"$f":"Y178*Y55","v":6318712.3572605895},{"$f":"Z178*Z55","v":6251051.2155328114},{"$f":"AA178*AA55","v":6170429.1843180852},{"$f":"AB178*AB55","v":6077482.6672190027},{"$f":"AC178*AC55","v":6010744.6751268879},{"$f":"AD178*AD55","v":5914509.5108287064},{"$f":"AE178*AE55","v":5826214.7136776503},{"$f":"AF178*AF55","v":5752032.5034077577},{"$f":"AG178*AG55","v":5692582.336093328},{"$f":"AH178*AH55","v":487250.91715400183},{"$f":"AI178*AI55","v":436917.78078751336},{"$f":"AJ178*AJ55","v":355814.48835759802},{"$f":"AK178*AK55","v":266595.00276974344},{"$f":"AL178*AL55","v":148489.14783210747},{"$f":"AM178*AM55","v":17029.793206058868},{"$f":"AN178*AN55","v":0},{"$f":"AO178*AO55","v":0},{"$f":"AP178*AP55","v":0},{"$f":"AQ178*AQ55","v":0},{"$f":"AR178*AR55","v":0},{"$f":"AS178*AS55","v":0},{"$f":"AT178*AT55","v":0},{"$f":"AU178*AU55","v":0},{"$f":"AV178*AV55","v":0},{"$f":"AW178*AW55","v":0},{"$f":"AX178*AX55","v":0},{"$f":"AY178*AY55","v":0},{"$f":"AZ178*AZ55","v":0},{"$f":"BA178*BA55","v":0},{"$f":"BB178*BB55","v":0},{"$f":"BC178*BC55","v":0},{"$f":"BD178*BD55","v":0},{"$f":"BE178*BE55","v":0},{"$f":"BF178*BF55","v":0},{"$f":"BG178*BG55","v":0},{"$f":"BH178*BH55","v":0},{"$f":"BI178*BI55","v":0},{"$f":"BJ178*BJ55","v":0},{"$f":"BK178*BK55","v":0},{"$f":"BL178*BL55","v":0},{"$f":"BM178*BM55","v":0},{"$f":"BN178*BN55","v":0},{"$f":"BO178*BO55","v":0},{"$f":"BP178*BP55","v":0},{"$f":"BQ178*BQ55","v":0},{"$f":"BR178*BR55","v":0},{"$f":"BS178*BS55","v":0},{"$f":"BT178*BT55","v":0},{"$f":"BU178*BU55","v":0},{"$f":"BV178*BV55","v":0},{"$f":"BW178*BW55","v":0},{"$f":"BX178*BX55","v":0},{"$f":"BY178*BY55","v":0},{"$f":"BZ178*BZ55","v":0},{"$f":"CA178*CA55","v":0},{"$f":"CB178*CB55","v":0},{"$f":"CC178*CC55","v":0},{"$f":"CD178*CD55","v":0},{"$f":"CE178*CE55","v":0},{"$f":"CF178*CF55","v":0},{"$f":"CG178*CG55","v":0},{"$f":"CH178*CH55","v":0},{"$f":"CI178*CI55","v":0},{"$f":"CJ178*CJ55","v":0},{"$f":"CK178*CK55","v":0},{"$f":"CL178*CL55","v":0},{"$f":"CM178*CM55","v":0},{"$f":"CN178*CN55","v":0},{"$f":"CO178*CO55","v":0},{"$f":"CP178*CP55","v":0},{"$f":"CQ178*CQ55","v":0},{"$f":"CR178*CR55","v":0},{"$f":"CS178*CS55","v":0},{"$f":"CT178*CT55","v":0},{"$f":"CU178*CU55","v":0},{"$f":"CV178*CV55","v":0},{"$f":"CW178*CW55","v":0},{"$f":"CX178*CX55","v":0},{"$f":"CY178*CY55","v":0},{"$f":"CZ178*CZ55","v":0},{"$f":"DA178*DA55","v":0},{"$f":"DB178*DB55","v":0},{"$f":"DC178*DC55","v":0},{"$f":"DD178*DD55","v":0},{"$f":"DE178*DE55","v":0},{"$f":"DF178*DF55","v":0},{"$f":"DG178*DG55","v":0},{"$f":"DH178*DH55","v":0},{"$f":"DI178*DI55","v":0},{"$f":"DJ178*DJ55","v":0},{"$f":"DK178*DK55","v":0},{"$f":"DL178*DL55","v":0},{"$f":"DM178*DM55","v":0},{"$f":"DN178*DN55","v":0},{"$f":"DO178*DO55","v":0},{"$f":"DP178*DP55","v":0},{"$f":"DQ178*DQ55","v":0},{"$f":"DR178*DR55","v":0},{"$f":"DS178*DS55","v":0},{"$f":"DT178*DT55","v":0},{"$f":"DU178*DU55","v":0},{"$f":"DV178*DV55","v":0},{"$f":"DW178*DW55","v":0},{"$f":"DX178*DX55","v":0},{"$f":"DY178*DY55","v":0},{"$f":"DZ178*DZ55","v":0},{"$f":"EA178*EA55","v":0},{"$f":"EB178*EB55","v":0},{"$f":"EC178*EC55","v":0},{"$f":"ED178*ED55","v":0},{"$f":"EE178*EE55","v":0},{"$f":"EF178*EF55","v":0},{"$f":"EG178*EG55","v":0},{"$f":"EH178*EH55","v":0},{"$f":"EI178*EI55","v":0},{"$f":"EJ178*EJ55","v":0},{"$f":"EK178*EK55","v":0},{"$f":"EL178*EL55","v":0},{"$f":"EM178*EM55","v":0},{"$f":"EN178*EN55","v":0},{"$f":"EO178*EO55","v":0},{"$f":"EP178*EP55","v":0},{"$f":"EQ178*EQ55","v":0},{"$f":"ER178*ER55","v":0},{"$f":"ES178*ES55","v":0},{"$f":"ET178*ET55","v":0},{"$f":"EU178*EU55","v":0},{"$f":"EV178*EV55","v":0},{"$f":"EW178*EW55","v":0},{"$f":"EX178*EX55","v":0},{"$f":"EY178*EY55","v":0},{"$f":"EZ178*EZ55","v":0},{"$f":"FA178*FA55","v":0},{"$f":"FB178*FB55","v":0},{"$f":"FC178*FC55","v":0},{"$f":"FD178*FD55","v":0},{"$f":"FE178*FE55","v":0},{"$f":"FF178*FF55","v":0},{"$f":"FG178*FG55","v":0},{"$f":"FH178*FH55","v":0},{"$f":"FI178*FI55","v":0},{"$f":"FJ178*FJ55","v":0},{"$f":"FK178*FK55","v":0},{"$f":"FL178*FL55","v":0},{"$f":"FM178*FM55","v":0},{"$f":"FN178*FN55","v":0},{"$f":"FO178*FO55","v":0},{"$f":"FP178*FP55","v":0},{"$f":"FQ178*FQ55","v":0},{"$f":"FR178*FR55","v":0},{"$f":"FS178*FS55","v":0},{"$f":"FT178*FT55","v":0},{"$f":"FU178*FU55","v":0},{"$f":"FV178*FV55","v":0},{"$f":"FW178*FW55","v":0},{"$f":"FX178*FX55","v":0},{"$f":"FY178*FY55","v":0},{"$f":"FZ178*FZ55","v":0},{"$f":"GA178*GA55","v":0},{"$f":"GB178*GB55","v":0},{"$f":"GC178*GC55","v":0},{"$f":"GD178*GD55","v":0},{"$f":"GE178*GE55","v":0},{"$f":"GF178*GF55","v":0},{"$f":"GG178*GG55","v":0},{"$f":"GH178*GH55","v":0},{"$f":"GI178*GI55","v":0},{"$f":"GJ178*GJ55","v":0},{"$f":"GK178*GK55","v":0},{"$f":"GL178*GL55","v":0},{"$f":"GM178*GM55","v":0},{"$f":"GN178*GN55","v":0},{"$f":"GO178*GO55","v":0},{"$f":"GP178*GP55","v":0},{"$f":"GQ178*GQ55","v":0},{"$f":"GR178*GR55","v":0},{"$f":"GS178*GS55","v":0},{"$f":"GT178*GT55","v":0},{"$f":"GU178*GU55","v":0},{"$f":"GV178*GV55","v":0},{"$f":"GW178*GW55","v":0},{"$f":"GX178*GX55","v":0},{"$f":"GY178*GY55","v":0},{"$f":"GZ178*GZ55","v":0},{"$f":"HA178*HA55","v":0},{"$f":"HB178*HB55","v":0},{"$f":"HC178*HC55","v":0},{"$f":"HD178*HD55","v":0},{"$f":"HE178*HE55","v":0},{"$f":"HF178*HF55","v":0},{"$f":"HG178*HG55","v":0},{"$f":"HH178*HH55","v":0},{"$f":"HI178*HI55","v":0},{"$f":"HJ178*HJ55","v":0},{"$f":"HK178*HK55","v":0},{"$f":"HL178*HL55","v":0},{"$f":"HM178*HM55","v":0},{"$f":"HN178*HN55","v":0},{"$f":"HO178*HO55","v":0},{"$f":"HP178*HP55","v":0},{"$f":"HQ178*HQ55","v":0},{"$f":"HR178*HR55","v":0},{"$f":"HS178*HS55","v":0},{"$f":"HT178*HT55","v":0},{"$f":"HU178*HU55","v":0},{"$f":"HV178*HV55","v":0},{"$f":"HW178*HW55","v":0},{"$f":"HX178*HX55","v":0},{"$f":"HY178*HY55","v":0},{"$f":"HZ178*HZ55","v":0},{"$f":"IA178*IA55","v":0},{"$f":"IB178*IB55","v":0},{"$f":"IC178*IC55","v":0},{"$f":"ID178*ID55","v":0},{"$f":"IE178*IE55","v":0},{"$f":"IF178*IF55","v":0},{"$f":"IG178*IG55","v":0},{"$f":"IH178*IH55","v":0},{"$f":"II178*II55","v":0},{"$f":"IJ178*IJ55","v":0},{"$f":"IK178*IK55","v":0},{"$f":"IL178*IL55","v":0},{"$f":"IM178*IM55","v":0},{"$f":"IN178*IN55","v":0},{"$f":"IO178*IO55","v":0},{"$f":"IP178*IP55","v":0},{"$f":"IQ178*IQ55","v":0},{"$f":"IR178*IR55","v":0},{"$f":"IS178*IS55","v":0},{"$f":"IT178*IT55","v":0},{"$f":"IU178*IU55","v":0},{"$f":"IV178*IV55","v":0},{"$f":"IW178*IW55","v":0},{"$f":"IX178*IX55","v":0},{"$f":"IY178*IY55","v":0},{"$f":"IZ178*IZ55","v":0},{"$f":"JA178*JA55","v":0},{"$f":"JB178*JB55","v":0},{"$f":"JC178*JC55","v":0},{"$f":"JD178*JD55","v":0},{"$f":"JE178*JE55","v":0},{"$f":"JF178*JF55","v":0},{"$f":"JG178*JG55","v":0},{"$f":"JH178*JH55","v":0},{"$f":"JI178*JI55","v":0},{"$f":"JJ178*JJ55","v":0},{"$f":"JK178*JK55","v":0},{"$f":"JL178*JL55","v":0},{"$f":"JM178*JM55","v":0},{"$f":"JN178*JN55","v":0},{"$f":"JO178*JO55","v":0},{"$f":"JP178*JP55","v":0},{"$f":"JQ178*JQ55","v":0},{"$f":"JR178*JR55","v":0},{"$f":"JS178*JS55","v":0},{"$f":"JT178*JT55","v":0},{"$f":"JU178*JU55","v":0},{"$f":"JV178*JV55","v":0},{"$f":"JW178*JW55","v":0},{"$f":"JX178*JX55","v":0},{"$f":"JY178*JY55","v":0},{"$f":"JZ178*JZ55","v":0},{"$f":"KA178*KA55","v":0},{"$f":"KB178*KB55","v":0},{"$f":"KC178*KC55","v":0},{"$f":"KD178*KD55","v":0},{"$f":"KE178*KE55","v":0},{"$f":"KF178*KF55","v":0},{"$f":"KG178*KG55","v":0},{"$f":"KH178*KH55","v":0},{"$f":"KI178*KI55","v":0},{"$f":"KJ178*KJ55","v":0},{"$f":"KK178*KK55","v":0},{"$f":"KL178*KL55","v":0},{"$f":"KM178*KM55","v":0},{"$f":"KN178*KN55","v":0},{"$f":"KO178*KO55","v":0},{"$f":"KP178*KP55","v":0},{"$f":"KQ178*KQ55","v":0},{"$f":"KR178*KR55","v":0},{"$f":"KS178*KS55","v":0},{"$f":"KT178*KT55","v":0},{"$f":"KU178*KU55","v":0},{"$f":"KV178*KV55","v":0},{"$f":"KW178*KW55","v":0},{"$f":"KX178*KX55","v":0},{"$f":"KY178*KY55","v":0},{"$f":"KZ178*KZ55","v":0},{"$f":"LA178*LA55","v":0},{"$f":"LB178*LB55","v":0},{"$f":"LC178*LC55","v":0},{"$f":"LD178*LD55","v":0},{"$f":"LE178*LE55","v":0},{"$f":"LF178*LF55","v":0},{"$f":"LG178*LG55","v":0},{"$f":"LH178*LH55","v":0},{"$f":"LI178*LI55","v":0},{"$f":"LJ178*LJ55","v":0},{"$f":"LK178*LK55","v":0},{"$f":"LL178*LL55","v":0},{"$f":"LM178*LM55","v":0},{"$f":"LN178*LN55","v":0},{"$f":"LO178*LO55","v":0},{"$f":"LP178*LP55","v":0},{"$f":"LQ178*LQ55","v":0},{"$f":"LR178*LR55","v":0},{"$f":"LS178*LS55","v":0},{"$f":"LT178*LT55","v":0},{"$f":"LU178*LU55","v":0},{"$f":"LV178*LV55","v":0},{"$f":"LW178*LW55","v":0},{"$f":"LX178*LX55","v":0},{"$f":"LY178*LY55","v":0},{"$f":"LZ178*LZ55","v":0},{"$f":"MA178*MA55","v":0},{"$f":"MB178*MB55","v":0},{"$f":"MC178*MC55","v":0},{"$f":"MD178*MD55","v":0},{"$f":"ME178*ME55","v":0},{"$f":"MF178*MF55","v":0},{"$f":"MG178*MG55","v":0},{"$f":"MH178*MH55","v":0},{"$f":"MI178*MI55","v":0},{"$f":"MJ178*MJ55","v":0},{"$f":"MK178*MK55","v":0},{"$f":"ML178*ML55","v":0},{"$f":"MM178*MM55","v":0},{"$f":"MN178*MN55","v":0},{"$f":"MO178*MO55","v":0},{"$f":"MP178*MP55","v":0},{"$f":"MQ178*MQ55","v":0},{"$f":"MR178*MR55","v":0},{"$f":"MS178*MS55","v":0},{"$f":"MT178*MT55","v":0},{"$f":"MU178*MU55","v":0},{"$f":"MV178*MV55","v":0},{"$f":"MW178*MW55","v":0},{"$f":"MX178*MX55","v":0},{"$f":"MY178*MY55","v":0},{"$f":"MZ178*MZ55","v":0},{"$f":"NA178*NA55","v":0},{"$f":"NB178*NB55","v":0},{"$f":"NC178*NC55","v":0},{"$f":"ND178*ND55","v":0},{"$f":"NE178*NE55","v":0},{"$f":"NF178*NF55","v":0},{"$f":"NG178*NG55","v":0},{"$f":"NH178*NH55","v":0},{"$f":"NI178*NI55","v":0},{"$f":"NJ178*NJ55","v":0},{"$f":"NK178*NK55","v":0},{"$f":"NL178*NL55","v":0},{"$f":"NM178*NM55","v":0},{"$f":"NN178*NN55","v":0},{"$f":"NO178*NO55","v":0},{"$f":"NP178*NP55","v":0},{"$f":"NQ178*NQ55","v":0},{"$f":"NR178*NR55","v":0},{"$f":"NS178*NS55","v":0},{"$f":"NT178*NT55","v":0},{"$f":"NU178*NU55","v":0},{"$f":"NV178*NV55","v":0},{"$f":"NW178*NW55","v":0},{"$f":"NX178*NX55","v":4.4832542965520537E-26},{"$f":"NY178*NY55","v":3.8370194429950014E-26},{"$f":"NZ178*NZ55","v":3.1503949110906327E-26},{"$f":"OA178*OA55","v":2.4637703791862641E-26},{"$f":"OB178*OB55","v":1.7771458472818954E-26},{"$f":"OC178*OC55","v":1.0905213153775266E-26},{"$f":"OD178*OD55","v":4.0389678347315797E-27},{"$f":"OE178*OE55","v":0},{"$f":"OF178*OF55","v":0},{"$f":"OG178*OG55","v":0},{"$f":"OH178*OH55","v":0},{"$f":"OI178*OI55","v":0},{"$f":"OJ178*OJ55","v":0},{"$f":"OK178*OK55","v":0},{"$f":"OL178*OL55","v":0},{"$f":"OM178*OM55","v":0},{"$f":"ON178*ON55","v":0},{"$f":"OO178*OO55","v":0},{"$f":"OP178*OP55","v":0},{"$f":"OQ178*OQ55","v":0},{"$f":"OR178*OR55","v":0},{"$f":"OS178*OS55","v":0},{"$f":"OT178*OT55","v":0}]
[null,null,null,"Amount re-financed (EURO)",null,null,null,null,null,null,{"$f":"K204/K55","v":0},{"$f":"L204/L55","v":0},{"$f":"M204/M55","v":0},{"$f":"N204/N55","v":0},{"$f":"O204/O55","v":0},{"$f":"P204/P55","v":0},{"$f":"Q204/Q55","v":0},{"$f":"R204/R55","v":0},{"$f":"S204/S55","v":0},{"$f":"T204/T55","v":0},{"$f":"U204/U55","v":0},{"$f":"V204/V55","v":0},{"$f":"W204/W55","v":0},{"$f":"X204/X55","v":0},{"$f":"Y204/Y55","v":0},{"$f":"Z204/Z55","v":0},{"$f":"AA204/AA55","v":0},{"$f":"AB204/AB55","v":0},{"$f":"AC204/AC55","v":0},{"$f":"AD204/AD55","v":0},{"$f":"AE204/AE55","v":0},{"$f":"AF204/AF55","v":0},{"$f":"AG204/AG55","v":334335.66964010103},{"$f":"AH204/AH55","v":0},{"$f":"AI204/AI55","v":0},{"$f":"AJ204/AJ55","v":0},{"$f":"AK204/AK55","v":0},{"$f":"AL204/AL55","v":0},{"$f":"AM204/AM55","v":0},{"$f":"AN204/AN55","v":0},{"$f":"AO204/AO55","v":0},{"$f":"AP204/AP55","v":0},{"$f":"AQ204/AQ55","v":0},{"$f":"AR204/AR55","v":0},{"$f":"AS204/AS55","v":0},{"$f":"AT204/AT55","v":0},{"$f":"AU204/AU55","v":0},{"$f":"AV204/AV55","v":0},{"$f":"AW204/AW55","v":0},{"$f":"AX204/AX55","v":0},{"$f":"AY204/AY55","v":0},{"$f":"AZ204/AZ55","v":0},{"$f":"BA204/BA55","v":0},{"$f":"BB204/BB55","v":0},{"$f":"BC204/BC55","v":0},{"$f":"BD204/BD55","v":0},{"$f":"BE204/BE55","v":0},{"$f":"BF204/BF55","v":0},{"$f":"BG204/BG55","v":0},{"$f":"BH204/BH55","v":0},{"$f":"BI204/BI55","v":0},{"$f":"BJ204/BJ55","v":0},{"$f":"BK204/BK55","v":0},{"$f":"BL204/BL55","v":0},{"$f":"BM204/BM55","v":0},{"$f":"BN204/BN55","v":0},{"$f":"BO204/BO55","v":0},{"$f":"BP204/BP55","v":0},{"$f":"BQ204/BQ55","v":0},{"$f":"BR204/BR55","v":0},{"$f":"BS204/BS55","v":0},{"$f":"BT204/BT55","v":0},{"$f":"BU204/BU55","v":0},{"$f":"BV204/BV55","v":0},{"$f":"BW204/BW55","v":0},{"$f":"BX204/BX55","v":0},{"$f":"BY204/BY55","v":0},{"$f":"BZ204/BZ55","v":0},{"$f":"CA204/CA55","v":0},{"$f":"CB204/CB55","v":0},{"$f":"CC204/CC55","v":0},{"$f":"CD204/CD55","v":0},{"$f":"CE204/CE55","v":0},{"$f":"CF204/CF55","v":0},{"$f":"CG204/CG55","v":0},{"$f":"CH204/CH55","v":0},{"$f":"CI204/CI55","v":0},{"$f":"CJ204/CJ55","v":0},{"$f":"CK204/CK55","v":0},{"$f":"CL204/CL55","v":0},{"$f":"CM204/CM55","v":0},{"$f":"CN204/CN55","v":0},{"$f":"CO204/CO55","v":0},{"$f":"CP204/CP55","v":0},{"$f":"CQ204/CQ55","v":0},{"$f":"CR204/CR55","v":0},{"$f":"CS204/CS55","v":0},{"$f":"CT204/CT55","v":0},{"$f":"CU204/CU55","v":0},{"$f":"CV204/CV55","v":0},{"$f":"CW204/CW55","v":0},{"$f":"CX204/CX55","v":0},{"$f":"CY204/CY55","v":0},{"$f":"CZ204/CZ55","v":0},{"$f":"DA204/DA55","v":0},{"$f":"DB204/DB55","v":0},{"$f":"DC204/DC55","v":0},{"$f":"DD204/DD55","v":0},{"$f":"DE204/DE55","v":0},{"$f":"DF204/DF55","v":0},{"$f":"DG204/DG55","v":0},{"$f":"DH204/DH55","v":0},{"$f":"DI204/DI55","v":0},{"$f":"DJ204/DJ55","v":0},{"$f":"DK204/DK55","v":0},{"$f":"DL204/DL55","v":0},{"$f":"DM204/DM55","v":0},{"$f":"DN204/DN55","v":0},{"$f":"DO204/DO55","v":0},{"$f":"DP204/DP55","v":0},{"$f":"DQ204/DQ55","v":0},{"$f":"DR204/DR55","v":0},{"$f":"DS204/DS55","v":0},{"$f":"DT204/DT55","v":0},{"$f":"DU204/DU55","v":0},{"$f":"DV204/DV55","v":0},{"$f":"DW204/DW55","v":0},{"$f":"DX204/DX55","v":0},{"$f":"DY204/DY55","v":0},{"$f":"DZ204/DZ55","v":0},{"$f":"EA204/EA55","v":0},{"$f":"EB204/EB55","v":0},{"$f":"EC204/EC55","v":0},{"$f":"ED204/ED55","v":0},{"$f":"EE204/EE55","v":0},{"$f":"EF204/EF55","v":0},{"$f":"EG204/EG55","v":0},{"$f":"EH204/EH55","v":0},{"$f":"EI204/EI55","v":0},{"$f":"EJ204/EJ55","v":0},{"$f":"EK204/EK55","v":0},{"$f":"EL204/EL55","v":0},{"$f":"EM204/EM55","v":0},{"$f":"EN204/EN55","v":0},{"$f":"EO204/EO55","v":0},{"$f":"EP204/EP55","v":0},{"$f":"EQ204/EQ55","v":0},{"$f":"ER204/ER55","v":0},{"$f":"ES204/ES55","v":0},{"$f":"ET204/ET55","v":0},{"$f":"EU204/EU55","v":0},{"$f":"EV204/EV55","v":0},{"$f":"EW204/EW55","v":0},{"$f":"EX204/EX55","v":0},{"$f":"EY204/EY55","v":0},{"$f":"EZ204/EZ55","v":0},{"$f":"FA204/FA55","v":0},{"$f":"FB204/FB55","v":0},{"$f":"FC204/FC55","v":0},{"$f":"FD204/FD55","v":0},{"$f":"FE204/FE55","v":0},{"$f":"FF204/FF55","v":0},{"$f":"FG204/FG55","v":0},{"$f":"FH204/FH55","v":0},{"$f":"FI204/FI55","v":0},{"$f":"FJ204/FJ55","v":0},{"$f":"FK204/FK55","v":0},{"$f":"FL204/FL55","v":0},{"$f":"FM204/FM55","v":0},{"$f":"FN204/FN55","v":0},{"$f":"FO204/FO55","v":0},{"$f":"FP204/FP55","v":0},{"$f":"FQ204/FQ55","v":0},{"$f":"FR204/FR55","v":0},{"$f":"FS204/FS55","v":0},{"$f":"FT204/FT55","v":0},{"$f":"FU204/FU55","v":0},{"$f":"FV204/FV55","v":0},{"$f":"FW204/FW55","v":0},{"$f":"FX204/FX55","v":0},{"$f":"FY204/FY55","v":0},{"$f":"FZ204/FZ55","v":0},{"$f":"GA204/GA55","v":0},{"$f":"GB204/GB55","v":0},{"$f":"GC204/GC55","v":0},{"$f":"GD204/GD55","v":0},{"$f":"GE204/GE55","v":0},{"$f":"GF204/GF55","v":0},{"$f":"GG204/GG55","v":0},{"$f":"GH204/GH55","v":0},{"$f":"GI204/GI55","v":0},{"$f":"GJ204/GJ55","v":0},{"$f":"GK204/GK55","v":0},{"$f":"GL204/GL55","v":0},{"$f":"GM204/GM55","v":0},{"$f":"GN204/GN55","v":0},{"$f":"GO204/GO55","v":0},{"$f":"GP204/GP55","v":0},{"$f":"GQ204/GQ55","v":0},{"$f":"GR204/GR55","v":0},{"$f":"GS204/GS55","v":0},{"$f":"GT204/GT55","v":0},{"$f":"GU204/GU55","v":0},{"$f":"GV204/GV55","v":0},{"$f":"GW204/GW55","v":0},{"$f":"GX204/GX55","v":0},{"$f":"GY204/GY55","v":0},{"$f":"GZ204/GZ55","v":0},{"$f":"HA204/HA55","v":0},{"$f":"HB204/HB55","v":0},{"$f":"HC204/HC55","v":0},{"$f":"HD204/HD55","v":0},{"$f":"HE204/HE55","v":0},{"$f":"HF204/HF55","v":0},{"$f":"HG204/HG55","v":0},{"$f":"HH204/HH55","v":0},{"$f":"HI204/HI55","v":0},{"$f":"HJ204/HJ55","v":0},{"$f":"HK204/HK55","v":0},{"$f":"HL204/HL55","v":0},{"$f":"HM204/HM55","v":0},{"$f":"HN204/HN55","v":0},{"$f":"HO204/HO55","v":0},{"$f":"HP204/HP55","v":0},{"$f":"HQ204/HQ55","v":0},{"$f":"HR204/HR55","v":0},{"$f":"HS204/HS55","v":0},{"$f":"HT204/HT55","v":0},{"$f":"HU204/HU55","v":0},{"$f":"HV204/HV55","v":0},{"$f":"HW204/HW55","v":0},{"$f":"HX204/HX55","v":0},{"$f":"HY204/HY55","v":0},{"$f":"HZ204/HZ55","v":0},{"$f":"IA204/IA55","v":0},{"$f":"IB204/IB55","v":0},{"$f":"IC204/IC55","v":0},{"$f":"ID204/ID55","v":0},{"$f":"IE204/IE55","v":0},{"$f":"IF204/IF55","v":0},{"$f":"IG204/IG55","v":0},{"$f":"IH204/IH55","v":0},{"$f":"II204/II55","v":0},{"$f":"IJ204/IJ55","v":0},{"$f":"IK204/IK55","v":0},{"$f":"IL204/IL55","v":0},{"$f":"IM204/IM55","v":0},{"$f":"IN204/IN55","v":0},{"$f":"IO204/IO55","v":0},{"$f":"IP204/IP55","v":0},{"$f":"IQ204/IQ55","v":0},{"$f":"IR204/IR55","v":0},{"$f":"IS204/IS55","v":0},{"$f":"IT204/IT55","v":0},{"$f":"IU204/IU55","v":0},{"$f":"IV204/IV55","v":0},{"$f":"IW204/IW55","v":0},{"$f":"IX204/IX55","v":0},{"$f":"IY204/IY55","v":0},{"$f":"IZ204/IZ55","v":0},{"$f":"JA204/JA55","v":0},{"$f":"JB204/JB55","v":0},{"$f":"JC204/JC55","v":0},{"$f":"JD204/JD55","v":0},{"$f":"JE204/JE55","v":0},{"$f":"JF204/JF55","v":0},{"$f":"JG204/JG55","v":0},{"$f":"JH204/JH55","v":0},{"$f":"JI204/JI55","v":0},{"$f":"JJ204/JJ55","v":0},{"$f":"JK204/JK55","v":0},{"$f":"JL204/JL55","v":0},{"$f":"JM204/JM55","v":0},{"$f":"JN204/JN55","v":0},{"$f":"JO204/JO55","v":0},{"$f":"JP204/JP55","v":0},{"$f":"JQ204/JQ55","v":0},{"$f":"JR204/JR55","v":0},{"$f":"JS204/JS55","v":0},{"$f":"JT204/JT55","v":0},{"$f":"JU204/JU55","v":0},{"$f":"JV204/JV55","v":0},{"$f":"JW204/JW55","v":0},{"$f":"JX204/JX55","v":0},{"$f":"JY204/JY55","v":0},{"$f":"JZ204/JZ55","v":0},{"$f":"KA204/KA55","v":0},{"$f":"KB204/KB55","v":0},{"$f":"KC204/KC55","v":0},{"$f":"KD204/KD55","v":0},{"$f":"KE204/KE55","v":0},{"$f":"KF204/KF55","v":0},{"$f":"KG204/KG55","v":0},{"$f":"KH204/KH55","v":0},{"$f":"KI204/KI55","v":0},{"$f":"KJ204/KJ55","v":0},{"$f":"KK204/KK55","v":0},{"$f":"KL204/KL55","v":0},{"$f":"KM204/KM55","v":0},{"$f":"KN204/KN55","v":0},{"$f":"KO204/KO55","v":0},{"$f":"KP204/KP55","v":0},{"$f":"KQ204/KQ55","v":0},{"$f":"KR204/KR55","v":0},{"$f":"KS204/KS55","v":0},{"$f":"KT204/KT55","v":0},{"$f":"KU204/KU55","v":0},{"$f":"KV204/KV55","v":0},{"$f":"KW204/KW55","v":0},{"$f":"KX204/KX55","v":0},{"$f":"KY204/KY55","v":0},{"$f":"KZ204/KZ55","v":0},{"$f":"LA204/LA55","v":0},{"$f":"LB204/LB55","v":0},{"$f":"LC204/LC55","v":0},{"$f":"LD204/LD55","v":0},{"$f":"LE204/LE55","v":0},{"$f":"LF204/LF55","v":0},{"$f":"LG204/LG55","v":0},{"$f":"LH204/LH55","v":0},{"$f":"LI204/LI55","v":0},{"$f":"LJ204/LJ55","v":0},{"$f":"LK204/LK55","v":0},{"$f":"LL204/LL55","v":0},{"$f":"LM204/LM55","v":0},{"$f":"LN204/LN55","v":0},{"$f":"LO204/LO55","v":0},{"$f":"LP204/LP55","v":0},{"$f":"LQ204/LQ55","v":0},{"$f":"LR204/LR55","v":0},{"$f":"LS204/LS55","v":0},{"$f":"LT204/LT55","v":0},{"$f":"LU204/LU55","v":0},{"$f":"LV204/LV55","v":0},{"$f":"LW204/LW55","v":0},{"$f":"LX204/LX55","v":0},{"$f":"LY204/LY55","v":0},{"$f":"LZ204/LZ55","v":0},{"$f":"MA204/MA55","v":0},{"$f":"MB204/MB55","v":0},{"$f":"MC204/MC55","v":0},{"$f":"MD204/MD55","v":0},{"$f":"ME204/ME55","v":0},{"$f":"MF204/MF55","v":0},{"$f":"MG204/MG55","v":0},{"$f":"MH204/MH55","v":0},{"$f":"MI204/MI55","v":0},{"$f":"MJ204/MJ55","v":0},{"$f":"MK204/MK55","v":0},{"$f":"ML204/ML55","v":0},{"$f":"MM204/MM55","v":0},{"$f":"MN204/MN55","v":0},{"$f":"MO204/MO55","v":0},{"$f":"MP204/MP55","v":0},{"$f":"MQ204/MQ55","v":0},{"$f":"MR204/MR55","v":0},{"$f":"MS204/MS55","v":0},{"$f":"MT204/MT55","v":0},{"$f":"MU204/MU55","v":0},{"$f":"MV204/MV55","v":0},{"$f":"MW204/MW55","v":0},{"$f":"MX204/MX55","v":0},{"$f":"MY204/MY55","v":0},{"$f":"MZ204/MZ55","v":0},{"$f":"NA204/NA55","v":0},{"$f":"NB204/NB55","v":0},{"$f":"NC204/NC55","v":0},{"$f":"ND204/ND55","v":0},{"$f":"NE204/NE55","v":0},{"$f":"NF204/NF55","v":0},{"$f":"NG204/NG55","v":0},{"$f":"NH204/NH55","v":0},{"$f":"NI204/NI55","v":0},{"$f":"NJ204/NJ55","v":0},{"$f":"NK204/NK55","v":0},{"$f":"NL204/NL55","v":0},{"$f":"NM204/NM55","v":0},{"$f":"NN204/NN55","v":0},{"$f":"NO204/NO55","v":0},{"$f":"NP204/NP55","v":0},{"$f":"NQ204/NQ55","v":0},{"$f":"NR204/NR55","v":0},{"$f":"NS204/NS55","v":0},{"$f":"NT204/NT55","v":0},{"$f":"NU204/NU55","v":0},{"$f":"NV204/NV55","v":0},{"$f":"NW204/NW55","v":0},{"$f":"NX204/NX55","v":0},{"$f":"NY204/NY55","v":0},{"$f":"NZ204/NZ55","v":0},{"$f":"OA204/OA55","v":0},{"$f":"OB204/OB55","v":0},{"$f":"OC204/OC55","v":0},{"$f":"OD204/OD55","v":0},{"$f":"OE204/OE55","v":0},{"$f":"OF204/OF55","v":0},{"$f":"OG204/OG55","v":0},{"$f":"OH204/OH55","v":0},{"$f":"OI204/OI55","v":0},{"$f":"OJ204/OJ55","v":0},{"$f":"OK204/OK55","v":0},{"$f":"OL204/OL55","v":0},{"$f":"OM204/OM55","v":0},{"$f":"ON204/ON55","v":0},{"$f":"OO204/OO55","v":0},{"$f":"OP204/OP55","v":0},{"$f":"OQ204/OQ55","v":0},{"$f":"OR204/OR55","v":0},{"$f":"OS204/OS55","v":0},{"$f":"OT204/OT55","v":0}]
[]
[null,null,null,"Project funding (EGP)"]
[null,null,null,"Cash sweep in EURO",null,null,null,null,null,null,{"$f":"K292/K55","v":0},{"$f":"L292/L55","v":0},{"$f":"M292/M55","v":0},{"$f":"N292/N55","v":0},{"$f":"O292/O55","v":0},{"$f":"P292/P55","v":0},{"$f":"Q292/Q55","v":0},{"$f":"R292/R55","v":0},{"$f":"S292/S55","v":0},{"$f":"T292/T55","v":0},{"$f":"U292/U55","v":0},{"$f":"V292/V55","v":0},{"$f":"W292/W55","v":0},{"$f":"X292/X55","v":3964.500899650991},{"$f":"Y292/Y55","v":4466.5375334959026},{"$f":"Z292/Z55","v":6328.992264773924},{"$f":"AA292/AA55","v":7163.5076715329205},{"$f":"AB292/AB55","v":7947.8818565385081},{"$f":"AC292/AC55","v":6212.4874038702537},{"$f":"AD292/AD55","v":6283.2699175060125},{"$f":"AE292/AE55","v":5764.8370723674743},{"$f":"AF292/AF55","v":4843.4151237972428},{"$f":"AG292/AG55","v":3881.5483986711165},{"$f":"AH292/AH55","v":5524.5317092782334},{"$f":"AI292/AI55","v":4759.5004720891648},{"$f":"AJ292/AJ55","v":5021.8319504267192},{"$f":"AK292/AK55","v":5524.3782330156173},{"$f":"AL292/AL55","v":7312.9923346923633},{"$f":"AM292/AM55","v":8139.8272186550848},{"$f":"AN292/AN55","v":1054.4671747481561},{"$f":"AO292/AO55","v":0},{"$f":"AP292/AP55","v":0},{"$f":"AQ292/AQ55","v":0},{"$f":"AR292/AR55","v":0},{"$f":"AS292/AS55","v":0},{"$f":"AT292/AT55","v":0},{"$f":"AU292/AU55","v":0},{"$f":"AV292/AV55","v":0},{"$f":"AW292/AW55","v":0},{"$f":"AX292/AX55","v":0},{"$f":"AY292/AY55","v":0},{"$f":"AZ292/AZ55","v":0},{"$f":"BA292/BA55","v":0},{"$f":"BB292/BB55","v":0},{"$f":"BC292/BC55","v":0},{"$f":"BD292/BD55","v":0},{"$f":"BE292/BE55","v":0},{"$f":"BF292/BF55","v":0},{"$f":"BG292/BG55","v":0},{"$f":"BH292/BH55","v":0},{"$f":"BI292/BI55","v":0},{"$f":"BJ292/BJ55","v":0},{"$f":"BK292/BK55","v":0},{"$f":"BL292/BL55","v":0},{"$f":"BM292/BM55","v":0},{"$f":"BN292/BN55","v":0},{"$f":"BO292/BO55","v":0},{"$f":"BP292/BP55","v":0},{"$f":"BQ292/BQ55","v":0},{"$f":"BR292/BR55","v":0},{"$f":"BS292/BS55","v":0},{"$f":"BT292/BT55","v":0},{"$f":"BU292/BU55","v":0},{"$f":"BV292/BV55","v":0},{"$f":"BW292/BW55","v":0},{"$f":"BX292/BX55","v":0},{"$f":"BY292/BY55","v":0},{"$f":"BZ292/BZ55","v":0},{"$f":"CA292/CA55","v":0},{"$f":"CB292/CB55","v":0},{"$f":"CC292/CC55","v":0},{"$f":"CD292/CD55","v":0},{"$f":"CE292/CE55","v":0},{"$f":"CF292/CF55","v":0},{"$f":"CG292/CG55","v":0},{"$f":"CH292/CH55","v":0},{"$f":"CI292/CI55","v":0},{"$f":"CJ292/CJ55","v":0},{"$f":"CK292/CK55","v":0},{"$f":"CL292/CL55","v":0},{"$f":"CM292/CM55","v":0},{"$f":"CN292/CN55","v":0},{"$f":"CO292/CO55","v":0},{"$f":"CP292/CP55","v":0},{"$f":"CQ292/CQ55","v":0},{"$f":"CR292/CR55","v":0},{"$f":"CS292/CS55","v":0},{"$f":"CT292/CT55","v":0},{"$f":"CU292/CU55","v":0},{"$f":"CV292/CV55","v":0},{"$f":"CW292/CW55","v":0},{"$f":"CX292/CX55","v":0},{"$f":"CY292/CY55","v":0},{"$f":"CZ292/CZ55","v":0},{"$f":"DA292/DA55","v":0},{"$f":"DB292/DB55","v":0},{"$f":"DC292/DC55","v":0},{"$f":"DD292/DD55","v":0},{"$f":"DE292/DE55","v":0},{"$f":"DF292/DF55","v":0},{"$f":"DG292/DG55","v":0},{"$f":"DH292/DH55","v":0},{"$f":"DI292/DI55","v":0},{"$f":"DJ292/DJ55","v":0},{"$f":"DK292/DK55","v":0},{"$f":"DL292/DL55","v":0},{"$f":"DM292/DM55","v":0},{"$f":"DN292/DN55","v":0},{"$f":"DO292/DO55","v":0},{"$f":"DP292/DP55","v":0},{"$f":"DQ292/DQ55","v":0},{"$f":"DR292/DR55","v":0},{"$f":"DS292/DS55","v":0},{"$f":"DT292/DT55","v":0},{"$f":"DU292/DU55","v":0},{"$f":"DV292/DV55","v":0},{"$f":"DW292/DW55","v":0},{"$f":"DX292/DX55","v":0},{"$f":"DY292/DY55","v":0},{"$f":"DZ292/DZ55","v":0},{"$f":"EA292/EA55","v":0},{"$f":"EB292/EB55","v":0},{"$f":"EC292/EC55","v":0},{"$f":"ED292/ED55","v":0},{"$f":"EE292/EE55","v":0},{"$f":"EF292/EF55","v":0},{"$f":"EG292/EG55","v":0},{"$f":"EH292/EH55","v":0},{"$f":"EI292/EI55","v":0},{"$f":"EJ292/EJ55","v":0},{"$f":"EK292/EK55","v":0},{"$f":"EL292/EL55","v":0},{"$f":"EM292/EM55","v":0},{"$f":"EN292/EN55","v":0},{"$f":"EO292/EO55","v":0},{"$f":"EP292/EP55","v":0},{"$f":"EQ292/EQ55","v":0},{"$f":"ER292/ER55","v":0},{"$f":"ES292/ES55","v":0},{"$f":"ET292/ET55","v":0},{"$f":"EU292/EU55","v":0},{"$f":"EV292/EV55","v":0},{"$f":"EW292/EW55","v":0},{"$f":"EX292/EX55","v":0},{"$f":"EY292/EY55","v":0},{"$f":"EZ292/EZ55","v":0},{"$f":"FA292/FA55","v":0},{"$f":"FB292/FB55","v":0},{"$f":"FC292/FC55","v":0},{"$f":"FD292/FD55","v":0},{"$f":"FE292/FE55","v":0},{"$f":"FF292/FF55","v":0},{"$f":"FG292/FG55","v":0},{"$f":"FH292/FH55","v":0},{"$f":"FI292/FI55","v":0},{"$f":"FJ292/FJ55","v":0},{"$f":"FK292/FK55","v":0},{"$f":"FL292/FL55","v":0},{"$f":"FM292/FM55","v":0},{"$f":"FN292/FN55","v":0},{"$f":"FO292/FO55","v":0},{"$f":"FP292/FP55","v":0},{"$f":"FQ292/FQ55","v":0},{"$f":"FR292/FR55","v":0},{"$f":"FS292/FS55","v":0},{"$f":"FT292/FT55","v":0},{"$f":"FU292/FU55","v":0},{"$f":"FV292/FV55","v":0},{"$f":"FW292/FW55","v":0},{"$f":"FX292/FX55","v":0},{"$f":"FY292/FY55","v":0},{"$f":"FZ292/FZ55","v":0},{"$f":"GA292/GA55","v":0},{"$f":"GB292/GB55","v":0},{"$f":"GC292/GC55","v":0},{"$f":"GD292/GD55","v":0},{"$f":"GE292/GE55","v":0},{"$f":"GF292/GF55","v":0},{"$f":"GG292/GG55","v":0},{"$f":"GH292/GH55","v":0},{"$f":"GI292/GI55","v":0},{"$f":"GJ292/GJ55","v":0},{"$f":"GK292/GK55","v":0},{"$f":"GL292/GL55","v":0},{"$f":"GM292/GM55","v":0},{"$f":"GN292/GN55","v":0},{"$f":"GO292/GO55","v":0},{"$f":"GP292/GP55","v":0},{"$f":"GQ292/GQ55","v":0},{"$f":"GR292/GR55","v":0},{"$f":"GS292/GS55","v":0},{"$f":"GT292/GT55","v":0},{"$f":"GU292/GU55","v":0},{"$f":"GV292/GV55","v":0},{"$f":"GW292/GW55","v":0},{"$f":"GX292/GX55","v":0},{"$f":"GY292/GY55","v":0},{"$f":"GZ292/GZ55","v":0},{"$f":"HA292/HA55","v":0},{"$f":"HB292/HB55","v":0},{"$f":"HC292/HC55","v":0},{"$f":"HD292/HD55","v":0},{"$f":"HE292/HE55","v":0},{"$f":"HF292/HF55","v":0},{"$f":"HG292/HG55","v":0},{"$f":"HH292/HH55","v":0},{"$f":"HI292/HI55","v":0},{"$f":"HJ292/HJ55","v":0},{"$f":"HK292/HK55","v":0},{"$f":"HL292/HL55","v":0},{"$f":"HM292/HM55","v":0},{"$f":"HN292/HN55","v":0},{"$f":"HO292/HO55","v":0},{"$f":"HP292/HP55","v":0},{"$f":"HQ292/HQ55","v":0},{"$f":"HR292/HR55","v":0},{"$f":"HS292/HS55","v":0},{"$f":"HT292/HT55","v":0},{"$f":"HU292/HU55","v":0},{"$f":"HV292/HV55","v":0},{"$f":"HW292/HW55","v":0},{"$f":"HX292/HX55","v":0},{"$f":"HY292/HY55","v":0},{"$f":"HZ292/HZ55","v":0},{"$f":"IA292/IA55","v":0},{"$f":"IB292/IB55","v":0},{"$f":"IC292/IC55","v":0},{"$f":"ID292/ID55","v":0},{"$f":"IE292/IE55","v":0},{"$f":"IF292/IF55","v":0},{"$f":"IG292/IG55","v":0},{"$f":"IH292/IH55","v":0},{"$f":"II292/II55","v":0},{"$f":"IJ292/IJ55","v":0},{"$f":"IK292/IK55","v":0},{"$f":"IL292/IL55","v":0},{"$f":"IM292/IM55","v":0},{"$f":"IN292/IN55","v":0},{"$f":"IO292/IO55","v":0},{"$f":"IP292/IP55","v":0},{"$f":"IQ292/IQ55","v":0},{"$f":"IR292/IR55","v":0},{"$f":"IS292/IS55","v":0},{"$f":"IT292/IT55","v":0},{"$f":"IU292/IU55","v":0},{"$f":"IV292/IV55","v":0},{"$f":"IW292/IW55","v":0},{"$f":"IX292/IX55","v":0},{"$f":"IY292/IY55","v":0},{"$f":"IZ292/IZ55","v":0},{"$f":"JA292/JA55","v":0},{"$f":"JB292/JB55","v":0},{"$f":"JC292/JC55","v":0},{"$f":"JD292/JD55","v":0},{"$f":"JE292/JE55","v":0},{"$f":"JF292/JF55","v":0},{"$f":"JG292/JG55","v":0},{"$f":"JH292/JH55","v":0},{"$f":"JI292/JI55","v":0},{"$f":"JJ292/JJ55","v":0},{"$f":"JK292/JK55","v":0},{"$f":"JL292/JL55","v":0},{"$f":"JM292/JM55","v":0},{"$f":"JN292/JN55","v":0},{"$f":"JO292/JO55","v":0},{"$f":"JP292/JP55","v":0},{"$f":"JQ292/JQ55","v":0},{"$f":"JR292/JR55","v":0},{"$f":"JS292/JS55","v":0},{"$f":"JT292/JT55","v":0},{"$f":"JU292/JU55","v":0},{"$f":"JV292/JV55","v":0},{"$f":"JW292/JW55","v":0},{"$f":"JX292/JX55","v":0},{"$f":"JY292/JY55","v":0},{"$f":"JZ292/JZ55","v":0},{"$f":"KA292/KA55","v":0},{"$f":"KB292/KB55","v":0},{"$f":"KC292/KC55","v":0},{"$f":"KD292/KD55","v":0},{"$f":"KE292/KE55","v":0},{"$f":"KF292/KF55","v":0},{"$f":"KG292/KG55","v":0},{"$f":"KH292/KH55","v":0},{"$f":"KI292/KI55","v":0},{"$f":"KJ292/KJ55","v":0},{"$f":"KK292/KK55","v":0},{"$f":"KL292/KL55","v":0},{"$f":"KM292/KM55","v":0},{"$f":"KN292/KN55","v":0},{"$f":"KO292/KO55","v":0},{"$f":"KP292/KP55","v":0},{"$f":"KQ292/KQ55","v":0},{"$f":"KR292/KR55","v":0},{"$f":"KS292/KS55","v":0},{"$f":"KT292/KT55","v":0},{"$f":"KU292/KU55","v":0},{"$f":"KV292/KV55","v":0},{"$f":"KW292/KW55","v":0},{"$f":"KX292/KX55","v":0},{"$f":"KY292/KY55","v":0},{"$f":"KZ292/KZ55","v":0},{"$f":"LA292/LA55","v":0},{"$f":"LB292/LB55","v":0},{"$f":"LC292/LC55","v":0},{"$f":"LD292/LD55","v":0},{"$f":"LE292/LE55","v":0},{"$f":"LF292/LF55","v":0},{"$f":"LG292/LG55","v":0},{"$f":"LH292/LH55","v":0},{"$f":"LI292/LI55","v":0},{"$f":"LJ292/LJ55","v":0},{"$f":"LK292/LK55","v":0},{"$f":"LL292/LL55","v":0},{"$f":"LM292/LM55","v":0},{"$f":"LN292/LN55","v":0},{"$f":"LO292/LO55","v":0},{"$f":"LP292/LP55","v":0},{"$f":"LQ292/LQ55","v":0},{"$f":"LR292/LR55","v":0},{"$f":"LS292/LS55","v":0},{"$f":"LT292/LT55","v":0},{"$f":"LU292/LU55","v":0},{"$f":"LV292/LV55","v":0},{"$f":"LW292/LW55","v":0},{"$f":"LX292/LX55","v":0},{"$f":"LY292/LY55","v":0},{"$f":"LZ292/LZ55","v":0},{"$f":"MA292/MA55","v":0},{"$f":"MB292/MB55","v":0},{"$f":"MC292/MC55","v":0},{"$f":"MD292/MD55","v":0},{"$f":"ME292/ME55","v":0},{"$f":"MF292/MF55","v":0},{"$f":"MG292/MG55","v":0},{"$f":"MH292/MH55","v":0},{"$f":"MI292/MI55","v":0},{"$f":"MJ292/MJ55","v":0},{"$f":"MK292/MK55","v":0},{"$f":"ML292/ML55","v":0},{"$f":"MM292/MM55","v":0},{"$f":"MN292/MN55","v":0},{"$f":"MO292/MO55","v":0},{"$f":"MP292/MP55","v":0},{"$f":"MQ292/MQ55","v":0},{"$f":"MR292/MR55","v":0},{"$f":"MS292/MS55","v":0},{"$f":"MT292/MT55","v":0},{"$f":"MU292/MU55","v":0},{"$f":"MV292/MV55","v":0},{"$f":"MW292/MW55","v":0},{"$f":"MX292/MX55","v":0},{"$f":"MY292/MY55","v":0},{"$f":"MZ292/MZ55","v":0},{"$f":"NA292/NA55","v":0},{"$f":"NB292/NB55","v":0},{"$f":"NC292/NC55","v":0},{"$f":"ND292/ND55","v":0},{"$f":"NE292/NE55","v":0},{"$f":"NF292/NF55","v":0},{"$f":"NG292/NG55","v":0},{"$f":"NH292/NH55","v":0},{"$f":"NI292/NI55","v":0},{"$f":"NJ292/NJ55","v":0},{"$f":"NK292/NK55","v":0},{"$f":"NL292/NL55","v":0},{"$f":"NM292/NM55","v":0},{"$f":"NN292/NN55","v":0},{"$f":"NO292/NO55","v":0},{"$f":"NP292/NP55","v":0},{"$f":"NQ292/NQ55","v":0},{"$f":"NR292/NR55","v":0},{"$f":"NS292/NS55","v":0},{"$f":"NT292/NT55","v":0},{"$f":"NU292/NU55","v":0},{"$f":"NV292/NV55","v":0},{"$f":"NW292/NW55","v":0},{"$f":"NX292/NX55","v":-9.1164163223753156E-28},{"$f":"NY292/NY55","v":1.3140780284504959E-28},{"$f":"NZ292/NZ55","v":1.396207905228652E-28},{"$f":"OA292/OA55","v":1.396207905228652E-28},{"$f":"OB292/OB55","v":1.396207905228652E-28},{"$f":"OC292/OC55","v":1.396207905228652E-28},{"$f":"OD292/OD55","v":1.396207905228652E-28},{"$f":"OE292/OE55","v":8.2129876778155994E-29},{"$f":"OF292/OF55","v":0},{"$f":"OG292/OG55","v":0},{"$f":"OH292/OH55","v":0},{"$f":"OI292/OI55","v":0},{"$f":"OJ292/OJ55","v":0},{"$f":"OK292/OK55","v":0},{"$f":"OL292/OL55","v":0},{"$f":"OM292/OM55","v":0},{"$f":"ON292/ON55","v":0},{"$f":"OO292/OO55","v":0},{"$f":"OP292/OP55","v":0},{"$f":"OQ292/OQ55","v":0},{"$f":"OR292/OR55","v":0},{"$f":"OS292/OS55","v":0},{"$f":"OT292/OT55","v":0}]
[null,null,null,"Interest cost (EGP)",null,null,null,null,null,null,{"$f":"K171*K55","v":0},{"$f":"L171*L55","v":0},{"$f":"M171*M55","v":0},{"$f":"N171*N55","v":0},{"$f":"O171*O55","v":0},{"$f":"P171*P55","v":0},{"$f":"Q171*Q55","v":0},{"$f":"R171*R55","v":0},{"$f":"S171*S55","v":0},{"$f":"T171*T55","v":0},{"$f":"U171*U55","v":0},{"$f":"V171*V55","v":0},{"$f":"W171*W55","v":0},{"$f":"X171*X55","v":0},{"$f":"Y171*Y55","v":0},{"$f":"Z171*Z55","v":0},{"$f":"AA171*AA55","v":0},{"$f":"AB171*AB55","v":0},{"$f":"AC171*AC55","v":27985.355418450054},{"$f":"AD171*AD55","v":27549.246427664904},{"$f":"AE171*AE55","v":27108.168591298239},{"$f":"AF171*AF55","v":26703.484104355899},{"$f":"AG171*AG55","v":26363.482307285554},{"$f":"AH171*AH55","v":2621.0487156841523},{"$f":"AI171*AI55","v":2354.8450884732392},{"$f":"AJ171*AJ55","v":2002.5398286094362},{"$f":"AK171*AK55","v":1630.8164049723243},{"$f":"AL171*AL55","v":1221.8937626946574},{"$f":"AM171*AM55","v":680.57526089715918},{"$f":"AN171*AN55","v":78.053218861103147},{"$f":"AO171*AO55","v":0},{"$f":"AP171*AP55","v":0},{"$f":"AQ171*AQ55","v":0},{"$f":"AR171*AR55","v":0},{"$f":"AS171*AS55","v":0},{"$f":"AT171*AT55","v":0},{"$f":"AU171*AU55","v":0},{"$f":"AV171*AV55","v":0},{"$f":"AW171*AW55","v":0},{"$f":"AX171*AX55","v":0},{"$f":"AY171*AY55","v":0},{"$f":"AZ171*AZ55","v":0},{"$f":"BA171*BA55","v":0},{"$f":"BB171*BB55","v":0},{"$f":"BC171*BC55","v":0},{"$f":"BD171*BD55","v":0},{"$f":"BE171*BE55","v":0},{"$f":"BF171*BF55","v":0},{"$f":"BG171*BG55","v":0},{"$f":"BH171*BH55","v":0},{"$f":"BI171*BI55","v":0},{"$f":"BJ171*BJ55","v":0},{"$f":"BK171*BK55","v":0},{"$f":"BL171*BL55","v":0},{"$f":"BM171*BM55","v":0},{"$f":"BN171*BN55","v":0},{"$f":"BO171*BO55","v":0},{"$f":"BP171*BP55","v":0},{"$f":"BQ171*BQ55","v":0},{"$f":"BR171*BR55","v":0},{"$f":"BS171*BS55","v":0},{"$f":"BT171*BT55","v":0},{"$f":"BU171*BU55","v":0},{"$f":"BV171*BV55","v":0},{"$f":"BW171*BW55","v":0},{"$f":"BX171*BX55","v":0},{"$f":"BY171*BY55","v":0},{"$f":"BZ171*BZ55","v":0},{"$f":"CA171*CA55","v":0},{"$f":"CB171*CB55","v":0},{"$f":"CC171*CC55","v":0},{"$f":"CD171*CD55","v":0},{"$f":"CE171*CE55","v":0},{"$f":"CF171*CF55","v":0},{"$f":"CG171*CG55","v":0},{"$f":"CH171*CH55","v":0},{"$f":"CI171*CI55","v":0},{"$f":"CJ171*CJ55","v":0},{"$f":"CK171*CK55","v":0},{"$f":"CL171*CL55","v":0},{"$f":"CM171*CM55","v":0},{"$f":"CN171*CN55","v":0},{"$f":"CO171*CO55","v":0},{"$f":"CP171*CP55","v":0},{"$f":"CQ171*CQ55","v":0},{"$f":"CR171*CR55","v":0},{"$f":"CS171*CS55","v":0},{"$f":"CT171*CT55","v":0},{"$f":"CU171*CU55","v":0},{"$f":"CV171*CV55","v":0},{"$f":"CW171*CW55","v":0},{"$f":"CX171*CX55","v":0},{"$f":"CY171*CY55","v":0},{"$f":"CZ171*CZ55","v":0},{"$f":"DA171*DA55","v":0},{"$f":"DB171*DB55","v":0},{"$f":"DC171*DC55","v":0},{"$f":"DD171*DD55","v":0},{"$f":"DE171*DE55","v":0},{"$f":"DF171*DF55","v":0},{"$f":"DG171*DG55","v":0},{"$f":"DH171*DH55","v":0},{"$f":"DI171*DI55","v":0},{"$f":"DJ171*DJ55","v":0},{"$f":"DK171*DK55","v":0},{"$f":"DL171*DL55","v":0},{"$f":"DM171*DM55","v":0},{"$f":"DN171*DN55","v":0},{"$f":"DO171*DO55","v":0},{"$f":"DP171*DP55","v":0},{"$f":"DQ171*DQ55","v":0},{"$f":"DR171*DR55","v":0},{"$f":"DS171*DS55","v":0},{"$f":"DT171*DT55","v":0},{"$f":"DU171*DU55","v":0},{"$f":"DV171*DV55","v":0},{"$f":"DW171*DW55","v":0},{"$f":"DX171*DX55","v":0},{"$f":"DY171*DY55","v":0},{"$f":"DZ171*DZ55","v":0},{"$f":"EA171*EA55","v":0},{"$f":"EB171*EB55","v":0},{"$f":"EC171*EC55","v":0},{"$f":"ED171*ED55","v":0},{"$f":"EE171*EE55","v":0},{"$f":"EF171*EF55","v":0},{"$f":"EG171*EG55","v":0},{"$f":"EH171*EH55","v":0},{"$f":"EI171*EI55","v":0},{"$f":"EJ171*EJ55","v":0},{"$f":"EK171*EK55","v":0},{"$f":"EL171*EL55","v":0},{"$f":"EM171*EM55","v":0},{"$f":"EN171*EN55","v":0},{"$f":"EO171*EO55","v":0},{"$f":"EP171*EP55","v":0},{"$f":"EQ171*EQ55","v":0},{"$f":"ER171*ER55","v":0},{"$f":"ES171*ES55","v":0},{"$f":"ET171*ET55","v":0},{"$f":"EU171*EU55","v":0},{"$f":"EV171*EV55","v":0},{"$f":"EW171*EW55","v":0},{"$f":"EX171*EX55","v":0},{"$f":"EY171*EY55","v":0},{"$f":"EZ171*EZ55","v":0},{"$f":"FA171*FA55","v":0},{"$f":"FB171*FB55","v":0},{"$f":"FC171*FC55","v":0},{"$f":"FD171*FD55","v":0},{"$f":"FE171*FE55","v":0},{"$f":"FF171*FF55","v":0},{"$f":"FG171*FG55","v":0},{"$f":"FH171*FH55","v":0},{"$f":"FI171*FI55","v":0},{"$f":"FJ171*FJ55","v":0},{"$f":"FK171*FK55","v":0},{"$f":"FL171*FL55","v":0},{"$f":"FM171*FM55","v":0},{"$f":"FN171*FN55","v":0},{"$f":"FO171*FO55","v":0},{"$f":"FP171*FP55","v":0},{"$f":"FQ171*FQ55","v":0},{"$f":"FR171*FR55","v":0},{"$f":"FS171*FS55","v":0},{"$f":"FT171*FT55","v":0},{"$f":"FU171*FU55","v":0},{"$f":"FV171*FV55","v":0},{"$f":"FW171*FW55","v":0},{"$f":"FX171*FX55","v":0},{"$f":"FY171*FY55","v":0},{"$f":"FZ171*FZ55","v":0},{"$f":"GA171*GA55","v":0},{"$f":"GB171*GB55","v":0},{"$f":"GC171*GC55","v":0},{"$f":"GD171*GD55","v":0},{"$f":"GE171*GE55","v":0},{"$f":"GF171*GF55","v":0},{"$f":"GG171*GG55","v":0},{"$f":"GH171*GH55","v":0},{"$f":"GI171*GI55","v":0},{"$f":"GJ171*GJ55","v":0},{"$f":"GK171*GK55","v":0},{"$f":"GL171*GL55","v":0},{"$f":"GM171*GM55","v":0},{"$f":"GN171*GN55","v":0},{"$f":"GO171*GO55","v":0},{"$f":"GP171*GP55","v":0},{"$f":"GQ171*GQ55","v":0},{"$f":"GR171*GR55","v":0},{"$f":"GS171*GS55","v":0},{"$f":"GT171*GT55","v":0},{"$f":"GU171*GU55","v":0},{"$f":"GV171*GV55","v":0},{"$f":"GW171*GW55","v":0},{"$f":"GX171*GX55","v":0},{"$f":"GY171*GY55","v":0},{"$f":"GZ171*GZ55","v":0},{"$f":"HA171*HA55","v":0},{"$f":"HB171*HB55","v":0},{"$f":"HC171*HC55","v":0},{"$f":"HD171*HD55","v":0},{"$f":"HE171*HE55","v":0},{"$f":"HF171*HF55","v":0},{"$f":"HG171*HG55","v":0},{"$f":"HH171*HH55","v":0},{"$f":"HI171*HI55","v":0},{"$f":"HJ171*HJ55","v":0},{"$f":"HK171*HK55","v":0},{"$f":"HL171*HL55","v":0},{"$f":"HM171*HM55","v":0},{"$f":"HN171*HN55","v":0},{"$f":"HO171*HO55","v":0},{"$f":"HP171*HP55","v":0},{"$f":"HQ171*HQ55","v":0},{"$f":"HR171*HR55","v":0},{"$f":"HS171*HS55","v":0},{"$f":"HT171*HT55","v":0},{"$f":"HU171*HU55","v":0},{"$f":"HV171*HV55","v":0},{"$f":"HW171*HW55","v":0},{"$f":"HX171*HX55","v":0},{"$f":"HY171*HY55","v":0},{"$f":"HZ171*HZ55","v":0},{"$f":"IA171*IA55","v":0},{"$f":"IB171*IB55","v":0},{"$f":"IC171*IC55","v":0},{"$f":"ID171*ID55","v":0},{"$f":"IE171*IE55","v":0},{"$f":"IF171*IF55","v":0},{"$f":"IG171*IG55","v":0},{"$f":"IH171*IH55","v":0},{"$f":"II171*II55","v":0},{"$f":"IJ171*IJ55","v":0},{"$f":"IK171*IK55","v":0},{"$f":"IL171*IL55","v":0},{"$f":"IM171*IM55","v":0},{"$f":"IN171*IN55","v":0},{"$f":"IO171*IO55","v":0},{"$f":"IP171*IP55","v":0},{"$f":"IQ171*IQ55","v":0},{"$f":"IR171*IR55","v":0},{"$f":"IS171*IS55","v":0},{"$f":"IT171*IT55","v":0},{"$f":"IU171*IU55","v":0},{"$f":"IV171*IV55","v":0},{"$f":"IW171*IW55","v":0},{"$f":"IX171*IX55","v":0},{"$f":"IY171*IY55","v":0},{"$f":"IZ171*IZ55","v":0},{"$f":"JA171*JA55","v":0},{"$f":"JB171*JB55","v":0},{"$f":"JC171*JC55","v":0},{"$f":"JD171*JD55","v":0},{"$f":"JE171*JE55","v":0},{"$f":"JF171*JF55","v":0},{"$f":"JG171*JG55","v":0},{"$f":"JH171*JH55","v":0},{"$f":"JI171*JI55","v":0},{"$f":"JJ171*JJ55","v":0},{"$f":"JK171*JK55","v":0},{"$f":"JL171*JL55","v":0},{"$f":"JM171*JM55","v":0},{"$f":"JN171*JN55","v":0},{"$f":"JO171*JO55","v":0},{"$f":"JP171*JP55","v":0},{"$f":"JQ171*JQ55","v":0},{"$f":"JR171*JR55","v":0},{"$f":"JS171*JS55","v":0},{"$f":"JT171*JT55","v":0},{"$f":"JU171*JU55","v":0},{"$f":"JV171*JV55","v":0},{"$f":"JW171*JW55","v":0},{"$f":"JX171*JX55","v":0},{"$f":"JY171*JY55","v":0},{"$f":"JZ171*JZ55","v":0},{"$f":"KA171*KA55","v":0},{"$f":"KB171*KB55","v":0},{"$f":"KC171*KC55","v":0},{"$f":"KD171*KD55","v":0},{"$f":"KE171*KE55","v":0},{"$f":"KF171*KF55","v":0},{"$f":"KG171*KG55","v":0},{"$f":"KH171*KH55","v":0},{"$f":"KI171*KI55","v":0},{"$f":"KJ171*KJ55","v":0},{"$f":"KK171*KK55","v":0},{"$f":"KL171*KL55","v":0},{"$f":"KM171*KM55","v":0},{"$f":"KN171*KN55","v":0},{"$f":"KO171*KO55","v":0},{"$f":"KP171*KP55","v":0},{"$f":"KQ171*KQ55","v":0},{"$f":"KR171*KR55","v":0},{"$f":"KS171*KS55","v":0},{"$f":"KT171*KT55","v":0},{"$f":"KU171*KU55","v":0},{"$f":"KV171*KV55","v":0},{"$f":"KW171*KW55","v":0},{"$f":"KX171*KX55","v":0},{"$f":"KY171*KY55","v":0},{"$f":"KZ171*KZ55","v":0},{"$f":"LA171*LA55","v":0},{"$f":"LB171*LB55","v":0},{"$f":"LC171*LC55","v":0},{"$f":"LD171*LD55","v":0},{"$f":"LE171*LE55","v":0},{"$f":"LF171*LF55","v":0},{"$f":"LG171*LG55","v":0},{"$f":"LH171*LH55","v":0},{"$f":"LI171*LI55","v":0},{"$f":"LJ171*LJ55","v":0},{"$f":"LK171*LK55","v":0},{"$f":"LL171*LL55","v":0},{"$f":"LM171*LM55","v":0},{"$f":"LN171*LN55","v":0},{"$f":"LO171*LO55","v":0},{"$f":"LP171*LP55","v":0},{"$f":"LQ171*LQ55","v":0},{"$f":"LR171*LR55","v":0},{"$f":"LS171*LS55","v":0},{"$f":"LT171*LT55","v":0},{"$f":"LU171*LU55","v":0},{"$f":"LV171*LV55","v":0},{"$f":"LW171*LW55","v":0},{"$f":"LX171*LX55","v":0},{"$f":"LY171*LY55","v":0},{"$f":"LZ171*LZ55","v":0},{"$f":"MA171*MA55","v":0},{"$f":"MB171*MB55","v":0},{"$f":"MC171*MC55","v":0},{"$f":"MD171*MD55","v":0},{"$f":"ME171*ME55","v":0},{"$f":"MF171*MF55","v":0},{"$f":"MG171*MG55","v":0},{"$f":"MH171*MH55","v":0},{"$f":"MI171*MI55","v":0},{"$f":"MJ171*MJ55","v":0},{"$f":"MK171*MK55","v":0},{"$f":"ML171*ML55","v":0},{"$f":"MM171*MM55","v":0},{"$f":"MN171*MN55","v":0},{"$f":"MO171*MO55","v":0},{"$f":"MP171*MP55","v":0},{"$f":"MQ171*MQ55","v":0},{"$f":"MR171*MR55","v":0},{"$f":"MS171*MS55","v":0},{"$f":"MT171*MT55","v":0},{"$f":"MU171*MU55","v":0},{"$f":"MV171*MV55","v":0},{"$f":"MW171*MW55","v":0},{"$f":"MX171*MX55","v":0},{"$f":"MY171*MY55","v":0},{"$f":"MZ171*MZ55","v":0},{"$f":"NA171*NA55","v":0},{"$f":"NB171*NB55","v":0},{"$f":"NC171*NC55","v":0},{"$f":"ND171*ND55","v":0},{"$f":"NE171*NE55","v":0},{"$f":"NF171*NF55","v":0},{"$f":"NG171*NG55","v":0},{"$f":"NH171*NH55","v":0},{"$f":"NI171*NI55","v":0},{"$f":"NJ171*NJ55","v":0},{"$f":"NK171*NK55","v":0},{"$f":"NL171*NL55","v":0},{"$f":"NM171*NM55","v":0},{"$f":"NN171*NN55","v":0},{"$f":"NO171*NO55","v":0},{"$f":"NP171*NP55","v":0},{"$f":"NQ171*NQ55","v":0},{"$f":"NR171*NR55","v":0},{"$f":"NS171*NS55","v":0},{"$f":"NT171*NT55","v":0},{"$f":"NU171*NU55","v":0},{"$f":"NV171*NV55","v":0},{"$f":"NW171*NW55","v":0},{"$f":"NX171*NX55","v":0},{"$f":"NY171*NY55","v":2.0548248859196912E-28},{"$f":"NZ171*NZ55","v":1.758633911372709E-28},{"$f":"OA171*OA55","v":1.4439310009165399E-28},{"$f":"OB171*OB55","v":1.1292280904603709E-28},{"$f":"OC171*OC55","v":8.1452518000420192E-29},{"$f":"OD171*OD55","v":4.9982226954803302E-29},{"$f":"OE171*OE55","v":1.8511935909186409E-29},{"$f":"OF171*OF55","v":0},{"$f":"OG171*OG55","v":0},{"$f":"OH171*OH55","v":0},{"$f":"OI171*OI55","v":0},{"$f":"OJ171*OJ55","v":0},{"$f":"OK171*OK55","v":0},{"$f":"OL171*OL55","v":0},{"$f":"OM171*OM55","v":0},{"$f":"ON171*ON55","v":0},{"$f":"OO171*OO55","v":0},{"$f":"OP171*OP55","v":0},{"$f":"OQ171*OQ55","v":0},{"$f":"OR171*OR55","v":0},{"$f":"OS171*OS55","v":0},{"$f":"OT171*OT55","v":0}]
[]
[null,null,null,"Currency Translation Adjustments"]
[null,null,null,"Opening Balance in EGP",null,null,null,null,null,null,{"$f":"K157*K55","v":0},{"$f":"L157*L55","v":0},{"$f":"M157*M55","v":0},{"$f":"N157*N55","v":0},{"$f":"O157*O55","v":3063.6404193685685},{"$f":"P157*P55","v":6156.0382947279431},{"$f":"Q157*Q55","v":9277.3970687762394},{"$f":"R157*R55","v":12427.921469700095},{"$f":"S157*S55","v":15607.81751882555},{"$f":"T157*T55","v":18817.292538312809},{"$f":"U157*U55","v":2023990.7921477761},{"$f":"V157*V55","v":4037435.6324431286},{"$f":"W157*W55","v":6389141.6023074286},{"$f":"X157*X55","v":6418425.1679846719},{"$f":"Y157*Y55","v":6387122.2742342958},{"$f":"Z157*Z55","v":6347986.6676841639},{"$f":"AA157*AA55","v":6280146.1544263633},{"$f":"AB157*AB55","v":6199213.1875258731},{"$f":"AC157*AC55","v":6105895.7276618294},{"$f":"AD157*AD55","v":6010744.6751268879},{"$f":"AE157*AE55","v":5914509.5108287064},{"$f":"AF157*AF55","v":5826214.7136776503},{"$f":"AG157*AG55","v":5752032.5034077577},{"$f":"AH157*AH55","v":571865.17433108774},{"$f":"AI157*AI55","v":513784.38293961581},{"$f":"AJ157*AJ55","v":436917.78078751336},{"$f":"AK157*AK55","v":355814.48835759802},{"$f":"AL157*AL55","v":266595.00276974344},{"$f":"AM157*AM55","v":148489.14783210747},{"$f":"AN157*AN55","v":17029.793206058868},{"$f":"AO157*AO55","v":0},{"$f":"AP157*AP55","v":0},{"$f":"AQ157*AQ55","v":0},{"$f":"AR157*AR55","v":0},{"$f":"AS157*AS55","v":0},{"$f":"AT157*AT55","v":0},{"$f":"AU157*AU55","v":0},{"$f":"AV157*AV55","v":0},{"$f":"AW157*AW55","v":0},{"$f":"AX157*AX55","v":0},{"$f":"AY157*AY55","v":0},{"$f":"AZ157*AZ55","v":0},{"$f":"BA157*BA55","v":0},{"$f":"BB157*BB55","v":0},{"$f":"BC157*BC55","v":0},{"$f":"BD157*BD55","v":0},{"$f":"BE157*BE55","v":0},{"$f":"BF157*BF55","v":0},{"$f":"BG157*BG55","v":0},{"$f":"BH157*BH55","v":0},{"$f":"BI157*BI55","v":0},{"$f":"BJ157*BJ55","v":0},{"$f":"BK157*BK55","v":0},{"$f":"BL157*BL55","v":0},{"$f":"BM157*BM55","v":0},{"$f":"BN157*BN55","v":0},{"$f":"BO157*BO55","v":0},{"$f":"BP157*BP55","v":0},{"$f":"BQ157*BQ55","v":0},{"$f":"BR157*BR55","v":0},{"$f":"BS157*BS55","v":0},{"$f":"BT157*BT55","v":0},{"$f":"BU157*BU55","v":0},{"$f":"BV157*BV55","v":0},{"$f":"BW157*BW55","v":0},{"$f":"BX157*BX55","v":0},{"$f":"BY157*BY55","v":0},{"$f":"BZ157*BZ55","v":0},{"$f":"CA157*CA55","v":0},{"$f":"CB157*CB55","v":0},{"$f":"CC157*CC55","v":0},{"$f":"CD157*CD55","v":0},{"$f":"CE157*CE55","v":0},{"$f":"CF157*CF55","v":0},{"$f":"CG157*CG55","v":0},{"$f":"CH157*CH55","v":0},{"$f":"CI157*CI55","v":0},{"$f":"CJ157*CJ55","v":0},{"$f":"CK157*CK55","v":0},{"$f":"CL157*CL55","v":0},{"$f":"CM157*CM55","v":0},{"$f":"CN157*CN55","v":0},{"$f":"CO157*CO55","v":0},{"$f":"CP157*CP55","v":0},{"$f":"CQ157*CQ55","v":0},{"$f":"CR157*CR55","v":0},{"$f":"CS157*CS55","v":0},{"$f":"CT157*CT55","v":0},{"$f":"CU157*CU55","v":0},{"$f":"CV157*CV55","v":0},{"$f":"CW157*CW55","v":0},{"$f":"CX157*CX55","v":0},{"$f":"CY157*CY55","v":0},{"$f":"CZ157*CZ55","v":0},{"$f":"DA157*DA55","v":0},{"$f":"DB157*DB55","v":0},{"$f":"DC157*DC55","v":0},{"$f":"DD157*DD55","v":0},{"$f":"DE157*DE55","v":0},{"$f":"DF157*DF55","v":0},{"$f":"DG157*DG55","v":0},{"$f":"DH157*DH55","v":0},{"$f":"DI157*DI55","v":0},{"$f":"DJ157*DJ55","v":0},{"$f":"DK157*DK55","v":0},{"$f":"DL157*DL55","v":0},{"$f":"DM157*DM55","v":0},{"$f":"DN157*DN55","v":0},{"$f":"DO157*DO55","v":0},{"$f":"DP157*DP55","v":0},{"$f":"DQ157*DQ55","v":0},{"$f":"DR157*DR55","v":0},{"$f":"DS157*DS55","v":0},{"$f":"DT157*DT55","v":0},{"$f":"DU157*DU55","v":0},{"$f":"DV157*DV55","v":0},{"$f":"DW157*DW55","v":0},{"$f":"DX157*DX55","v":0},{"$f":"DY157*DY55","v":0},{"$f":"DZ157*DZ55","v":0},{"$f":"EA157*EA55","v":0},{"$f":"EB157*EB55","v":0},{"$f":"EC157*EC55","v":0},{"$f":"ED157*ED55","v":0},{"$f":"EE157*EE55","v":0},{"$f":"EF157*EF55","v":0},{"$f":"EG157*EG55","v":0},{"$f":"EH157*EH55","v":0},{"$f":"EI157*EI55","v":0},{"$f":"EJ157*EJ55","v":0},{"$f":"EK157*EK55","v":0},{"$f":"EL157*EL55","v":0},{"$f":"EM157*EM55","v":0},{"$f":"EN157*EN55","v":0},{"$f":"EO157*EO55","v":0},{"$f":"EP157*EP55","v":0},{"$f":"EQ157*EQ55","v":0},{"$f":"ER157*ER55","v":0},{"$f":"ES157*ES55","v":0},{"$f":"ET157*ET55","v":0},{"$f":"EU157*EU55","v":0},{"$f":"EV157*EV55","v":0},{"$f":"EW157*EW55","v":0},{"$f":"EX157*EX55","v":0},{"$f":"EY157*EY55","v":0},{"$f":"EZ157*EZ55","v":0},{"$f":"FA157*FA55","v":0},{"$f":"FB157*FB55","v":0},{"$f":"FC157*FC55","v":0},{"$f":"FD157*FD55","v":0},{"$f":"FE157*FE55","v":0},{"$f":"FF157*FF55","v":0},{"$f":"FG157*FG55","v":0},{"$f":"FH157*FH55","v":0},{"$f":"FI157*FI55","v":0},{"$f":"FJ157*FJ55","v":0},{"$f":"FK157*FK55","v":0},{"$f":"FL157*FL55","v":0},{"$f":"FM157*FM55","v":0},{"$f":"FN157*FN55","v":0},{"$f":"FO157*FO55","v":0},{"$f":"FP157*FP55","v":0},{"$f":"FQ157*FQ55","v":0},{"$f":"FR157*FR55","v":0},{"$f":"FS157*FS55","v":0},{"$f":"FT157*FT55","v":0},{"$f":"FU157*FU55","v":0},{"$f":"FV157*FV55","v":0},{"$f":"FW157*FW55","v":0},{"$f":"FX157*FX55","v":0},{"$f":"FY157*FY55","v":0},{"$f":"FZ157*FZ55","v":0},{"$f":"GA157*GA55","v":0},{"$f":"GB157*GB55","v":0},{"$f":"GC157*GC55","v":0},{"$f":"GD157*GD55","v":0},{"$f":"GE157*GE55","v":0},{"$f":"GF157*GF55","v":0},{"$f":"GG157*GG55","v":0},{"$f":"GH157*GH55","v":0},{"$f":"GI157*GI55","v":0},{"$f":"GJ157*GJ55","v":0},{"$f":"GK157*GK55","v":0},{"$f":"GL157*GL55","v":0},{"$f":"GM157*GM55","v":0},{"$f":"GN157*GN55","v":0},{"$f":"GO157*GO55","v":0},{"$f":"GP157*GP55","v":0},{"$f":"GQ157*GQ55","v":0},{"$f":"GR157*GR55","v":0},{"$f":"GS157*GS55","v":0},{"$f":"GT157*GT55","v":0},{"$f":"GU157*GU55","v":0},{"$f":"GV157*GV55","v":0},{"$f":"GW157*GW55","v":0},{"$f":"GX157*GX55","v":0},{"$f":"GY157*GY55","v":0},{"$f":"GZ157*GZ55","v":0},{"$f":"HA157*HA55","v":0},{"$f":"HB157*HB55","v":0},{"$f":"HC157*HC55","v":0},{"$f":"HD157*HD55","v":0},{"$f":"HE157*HE55","v":0},{"$f":"HF157*HF55","v":0},{"$f":"HG157*HG55","v":0},{"$f":"HH157*HH55","v":0},{"$f":"HI157*HI55","v":0},{"$f":"HJ157*HJ55","v":0},{"$f":"HK157*HK55","v":0},{"$f":"HL157*HL55","v":0},{"$f":"HM157*HM55","v":0},{"$f":"HN157*HN55","v":0},{"$f":"HO157*HO55","v":0},{"$f":"HP157*HP55","v":0},{"$f":"HQ157*HQ55","v":0},{"$f":"HR157*HR55","v":0},{"$f":"HS157*HS55","v":0},{"$f":"HT157*HT55","v":0},{"$f":"HU157*HU55","v":0},{"$f":"HV157*HV55","v":0},{"$f":"HW157*HW55","v":0},{"$f":"HX157*HX55","v":0},{"$f":"HY157*HY55","v":0},{"$f":"HZ157*HZ55","v":0},{"$f":"IA157*IA55","v":0},{"$f":"IB157*IB55","v":0},{"$f":"IC157*IC55","v":0},{"$f":"ID157*ID55","v":0},{"$f":"IE157*IE55","v":0},{"$f":"IF157*IF55","v":0},{"$f":"IG157*IG55","v":0},{"$f":"IH157*IH55","v":0},{"$f":"II157*II55","v":0},{"$f":"IJ157*IJ55","v":0},{"$f":"IK157*IK55","v":0},{"$f":"IL157*IL55","v":0},{"$f":"IM157*IM55","v":0},{"$f":"IN157*IN55","v":0},{"$f":"IO157*IO55","v":0},{"$f":"IP157*IP55","v":0},{"$f":"IQ157*IQ55","v":0},{"$f":"IR157*IR55","v":0},{"$f":"IS157*IS55","v":0},{"$f":"IT157*IT55","v":0},{"$f":"IU157*IU55","v":0},{"$f":"IV157*IV55","v":0},{"$f":"IW157*IW55","v":0},{"$f":"IX157*IX55","v":0},{"$f":"IY157*IY55","v":0},{"$f":"IZ157*IZ55","v":0},{"$f":"JA157*JA55","v":0},{"$f":"JB157*JB55","v":0},{"$f":"JC157*JC55","v":0},{"$f":"JD157*JD55","v":0},{"$f":"JE157*JE55","v":0},{"$f":"JF157*JF55","v":0},{"$f":"JG157*JG55","v":0},{"$f":"JH157*JH55","v":0},{"$f":"JI157*JI55","v":0},{"$f":"JJ157*JJ55","v":0},{"$f":"JK157*JK55","v":0},{"$f":"JL157*JL55","v":0},{"$f":"JM157*JM55","v":0},{"$f":"JN157*JN55","v":0},{"$f":"JO157*JO55","v":0},{"$f":"JP157*JP55","v":0},{"$f":"JQ157*JQ55","v":0},{"$f":"JR157*JR55","v":0},{"$f":"JS157*JS55","v":0},{"$f":"JT157*JT55","v":0},{"$f":"JU157*JU55","v":0},{"$f":"JV157*JV55","v":0},{"$f":"JW157*JW55","v":0},{"$f":"JX157*JX55","v":0},{"$f":"JY157*JY55","v":0},{"$f":"JZ157*JZ55","v":0},{"$f":"KA157*KA55","v":0},{"$f":"KB157*KB55","v":0},{"$f":"KC157*KC55","v":0},{"$f":"KD157*KD55","v":0},{"$f":"KE157*KE55","v":0},{"$f":"KF157*KF55","v":0},{"$f":"KG157*KG55","v":0},{"$f":"KH157*KH55","v":0},{"$f":"KI157*KI55","v":0},{"$f":"KJ157*KJ55","v":0},{"$f":"KK157*KK55","v":0},{"$f":"KL157*KL55","v":0},{"$f":"KM157*KM55","v":0},{"$f":"KN157*KN55","v":0},{"$f":"KO157*KO55","v":0},{"$f":"KP157*KP55","v":0},{"$f":"KQ157*KQ55","v":0},{"$f":"KR157*KR55","v":0},{"$f":"KS157*KS55","v":0},{"$f":"KT157*KT55","v":0},{"$f":"KU157*KU55","v":0},{"$f":"KV157*KV55","v":0},{"$f":"KW157*KW55","v":0},{"$f":"KX157*KX55","v":0},{"$f":"KY157*KY55","v":0},{"$f":"KZ157*KZ55","v":0},{"$f":"LA157*LA55","v":0},{"$f":"LB157*LB55","v":0},{"$f":"LC157*LC55","v":0},{"$f":"LD157*LD55","v":0},{"$f":"LE157*LE55","v":0},{"$f":"LF157*LF55","v":0},{"$f":"LG157*LG55","v":0},{"$f":"LH157*LH55","v":0},{"$f":"LI157*LI55","v":0},{"$f":"LJ157*LJ55","v":0},{"$f":"LK157*LK55","v":0},{"$f":"LL157*LL55","v":0},{"$f":"LM157*LM55","v":0},{"$f":"LN157*LN55","v":0},{"$f":"LO157*LO55","v":0},{"$f":"LP157*LP55","v":0},{"$f":"LQ157*LQ55","v":0},{"$f":"LR157*LR55","v":0},{"$f":"LS157*LS55","v":0},{"$f":"LT157*LT55","v":0},{"$f":"LU157*LU55","v":0},{"$f":"LV157*LV55","v":0},{"$f":"LW157*LW55","v":0},{"$f":"LX157*LX55","v":0},{"$f":"LY157*LY55","v":0},{"$f":"LZ157*LZ55","v":0},{"$f":"MA157*MA55","v":0},{"$f":"MB157*MB55","v":0},{"$f":"MC157*MC55","v":0},{"$f":"MD157*MD55","v":0},{"$f":"ME157*ME55","v":0},{"$f":"MF157*MF55","v":0},{"$f":"MG157*MG55","v":0},{"$f":"MH157*MH55","v":0},{"$f":"MI157*MI55","v":0},{"$f":"MJ157*MJ55","v":0},{"$f":"MK157*MK55","v":0},{"$f":"ML157*ML55","v":0},{"$f":"MM157*MM55","v":0},{"$f":"MN157*MN55","v":0},{"$f":"MO157*MO55","v":0},{"$f":"MP157*MP55","v":0},{"$f":"MQ157*MQ55","v":0},{"$f":"MR157*MR55","v":0},{"$f":"MS157*MS55","v":0},{"$f":"MT157*MT55","v":0},{"$f":"MU157*MU55","v":0},{"$f":"MV157*MV55","v":0},{"$f":"MW157*MW55","v":0},{"$f":"MX157*MX55","v":0},{"$f":"MY157*MY55","v":0},{"$f":"MZ157*MZ55","v":0},{"$f":"NA157*NA55","v":0},{"$f":"NB157*NB55","v":0},{"$f":"NC157*NC55","v":0},{"$f":"ND157*ND55","v":0},{"$f":"NE157*NE55","v":0},{"$f":"NF157*NF55","v":0},{"$f":"NG157*NG55","v":0},{"$f":"NH157*NH55","v":0},{"$f":"NI157*NI55","v":0},{"$f":"NJ157*NJ55","v":0},{"$f":"NK157*NK55","v":0},{"$f":"NL157*NL55","v":0},{"$f":"NM157*NM55","v":0},{"$f":"NN157*NN55","v":0},{"$f":"NO157*NO55","v":0},{"$f":"NP157*NP55","v":0},{"$f":"NQ157*NQ55","v":0},{"$f":"NR157*NR55","v":0},{"$f":"NS157*NS55","v":0},{"$f":"NT157*NT55","v":0},{"$f":"NU157*NU55","v":0},{"$f":"NV157*NV55","v":0},{"$f":"NW157*NW55","v":0},{"$f":"NX157*NX55","v":0},{"$f":"NY157*NY55","v":4.4832542965520537E-26},{"$f":"NZ157*NZ55","v":3.8370194429950014E-26},{"$f":"OA157*OA55","v":3.1503949110906327E-26},{"$f":"OB157*OB55","v":2.4637703791862641E-26},{"$f":"OC157*OC55","v":1.7771458472818954E-26},{"$f":"OD157*OD55","v":1.0905213153775266E-26},{"$f":"OE157*OE55","v":4.0389678347315797E-27},{"$f":"OF157*OF55","v":0},{"$f":"OG157*OG55","v":0},{"$f":"OH157*OH55","v":0},{"$f":"OI157*OI55","v":0},{"$f":"OJ157*OJ55","v":0},{"$f":"OK157*OK55","v":0},{"$f":"OL157*OL55","v":0},{"$f":"OM157*OM55","v":0},{"$f":"ON157*ON55","v":0},{"$f":"OO157*OO55","v":0},{"$f":"OP157*OP55","v":0},{"$f":"OQ157*OQ55","v":0},{"$f":"OR157*OR55","v":0},{"$f":"OS157*OS55","v":0},{"$f":"OT157*OT55","v":0}]
[null,null,null,"Currency Adjstment factor",null,null,null,null,null,null,{"$f":"(K55-J55)/K55","v":1},{"$f":"(L55-K55)/L55","v":0},{"$f":"(M55-L55)/M55","v":0},{"$f":"(N55-M55)/N55","v":0},{"$f":"(O55-N55)/O55","v":0},{"$f":"(P55-O55)/P55","v":0},{"$f":"(Q55-P55)/Q55","v":0},{"$f":"(R55-Q55)/R55","v":0},{"$f":"(S55-R55)/S55","v":0},{"$f":"(T55-S55)/T55","v":0},{"$f":"(U55-T55)/U55","v":0},{"$f":"(V55-U55)/V55","v":0},{"$f":"(W55-V55)/W55","v":5.164319248826274E-2},{"$f":"(X55-W55)/X55","v":0},{"$f":"(Y55-X55)/Y55","v":0},{"$f":"(Z55-Y55)/Z55","v":0},{"$f":"(AA55-Z55)/AA55","v":0},{"$f":"(AB55-AA55)/AB55","v":0},{"$f":"(AC55-AB55)/AC55","v":0},{"$f":"(AD55-AC55)/AD55","v":0},{"$f":"(AE55-AD55)/AE55","v":0},{"$f":"(AF55-AE55)/AF55","v":0},{"$f":"(AG55-AF55)/AG55","v":0},{"$f":"(AH55-AG55)/AH55","v":0},{"$f":"(AI55-AH55)/AI55","v":5.1643192488263011E-2},{"$f":"(AJ55-AI55)/AJ55","v":0},{"$f":"(AK55-AJ55)/AK55","v":0},{"$f":"(AL55-AK55)/AL55","v":0},{"$f":"(AM55-AL55)/AM55","v":0},{"$f":"(AN55-AM55)/AN55","v":0},{"$f":"(AO55-AN55)/AO55","v":0},{"$f":"(AP55-AO55)/AP55","v":0},{"$f":"(AQ55-AP55)/AQ55","v":0},{"$f":"(AR55-AQ55)/AR55","v":0},{"$f":"(AS55-AR55)/AS55","v":0},{"$f":"(AT55-AS55)/AT55","v":0},{"$f":"(AU55-AT55)/AU55","v":5.1643192488262733E-2},{"$f":"(AV55-AU55)/AV55","v":0},{"$f":"(AW55-AV55)/AW55","v":0},{"$f":"(AX55-AW55)/AX55","v":0},{"$f":"(AY55-AX55)/AY55","v":0},{"$f":"(AZ55-AY55)/AZ55","v":0},{"$f":"(BA55-AZ55)/BA55","v":0},{"$f":"(BB55-BA55)/BB55","v":0},{"$f":"(BC55-BB55)/BC55","v":0},{"$f":"(BD55-BC55)/BD55","v":0},{"$f":"(BE55-BD55)/BE55","v":0},{"$f":"(BF55-BE55)/BF55","v":0},{"$f":"(BG55-BF55)/BG55","v":5.1643192488262928E-2},{"$f":"(BH55-BG55)/BH55","v":0},{"$f":"(BI55-BH55)/BI55","v":0},{"$f":"(BJ55-BI55)/BJ55","v":0},{"$f":"(BK55-BJ55)/BK55","v":0},{"$f":"(BL55-BK55)/BL55","v":0},{"$f":"(BM55-BL55)/BM55","v":0},{"$f":"(BN55-BM55)/BN55","v":0},{"$f":"(BO55-BN55)/BO55","v":0},{"$f":"(BP55-BO55)/BP55","v":0},{"$f":"(BQ55-BP55)/BQ55","v":0},{"$f":"(BR55-BQ55)/BR55","v":0},{"$f":"(BS55-BR55)/BS55","v":5.1643192488262851E-2},{"$f":"(BT55-BS55)/BT55","v":0},{"$f":"(BU55-BT55)/BU55","v":0},{"$f":"(BV55-BU55)/BV55","v":0},{"$f":"(BW55-BV55)/BW55","v":0},{"$f":"(BX55-BW55)/BX55","v":0},{"$f":"(BY55-BX55)/BY55","v":0},{"$f":"(BZ55-BY55)/BZ55","v":0},{"$f":"(CA55-BZ55)/CA55","v":0},{"$f":"(CB55-CA55)/CB55","v":0},{"$f":"(CC55-CB55)/CC55","v":0},{"$f":"(CD55-CC55)/CD55","v":0},{"$f":"(CE55-CD55)/CE55","v":5.1643192488262879E-2},{"$f":"(CF55-CE55)/CF55","v":0},{"$f":"(CG55-CF55)/CG55","v":0},{"$f":"(CH55-CG55)/CH55","v":0},{"$f":"(CI55-CH55)/CI55","v":0},{"$f":"(CJ55-CI55)/CJ55","v":0},{"$f":"(CK55-CJ55)/CK55","v":0},{"$f":"(CL55-CK55)/CL55","v":0},{"$f":"(CM55-CL55)/CM55","v":0},{"$f":"(CN55-CM55)/CN55","v":0},{"$f":"(CO55-CN55)/CO55","v":0},{"$f":"(CP55-CO55)/CP55","v":0},{"$f":"(CQ55-CP55)/CQ55","v":5.1643192488262692E-2},{"$f":"(CR55-CQ55)/CR55","v":0},{"$f":"(CS55-CR55)/CS55","v":0},{"$f":"(CT55-CS55)/CT55","v":0},{"$f":"(CU55-CT55)/CU55","v":0},{"$f":"(CV55-CU55)/CV55","v":0},{"$f":"(CW55-CV55)/CW55","v":0},{"$f":"(CX55-CW55)/CX55","v":0},{"$f":"(CY55-CX55)/CY55","v":0},{"$f":"(CZ55-CY55)/CZ55","v":0},{"$f":"(DA55-CZ55)/DA55","v":0},{"$f":"(DB55-DA55)/DB55","v":0},{"$f":"(DC55-DB55)/DC55","v":5.1643192488262851E-2},{"$f":"(DD55-DC55)/DD55","v":0},{"$f":"(DE55-DD55)/DE55","v":0},{"$f":"(DF55-DE55)/DF55","v":0},{"$f":"(DG55-DF55)/DG55","v":0},{"$f":"(DH55-DG55)/DH55","v":0},{"$f":"(DI55-DH55)/DI55","v":0},{"$f":"(DJ55-DI55)/DJ55","v":0},{"$f":"(DK55-DJ55)/DK55","v":0},{"$f":"(DL55-DK55)/DL55","v":0},{"$f":"(DM55-DL55)/DM55","v":0},{"$f":"(DN55-DM55)/DN55","v":0},{"$f":"(DO55-DN55)/DO55","v":5.1643192488262865E-2},{"$f":"(DP55-DO55)/DP55","v":0},{"$f":"(DQ55-DP55)/DQ55","v":0},{"$f":"(DR55-DQ55)/DR55","v":0},{"$f":"(DS55-DR55)/DS55","v":0},{"$f":"(DT55-DS55)/DT55","v":0},{"$f":"(DU55-DT55)/DU55","v":0},{"$f":"(DV55-DU55)/DV55","v":0},{"$f":"(DW55-DV55)/DW55","v":0},{"$f":"(DX55-DW55)/DX55","v":0},{"$f":"(DY55-DX55)/DY55","v":0},{"$f":"(DZ55-DY55)/DZ55","v":0},{"$f":"(EA55-DZ55)/EA55","v":5.1643192488262907E-2},{"$f":"(EB55-EA55)/EB55","v":0},{"$f":"(EC55-EB55)/EC55","v":0},{"$f":"(ED55-EC55)/ED55","v":0},{"$f":"(EE55-ED55)/EE55","v":0},{"$f":"(EF55-EE55)/EF55","v":0},{"$f":"(EG55-EF55)/EG55","v":0},{"$f":"(EH55-EG55)/EH55","v":0},{"$f":"(EI55-EH55)/EI55","v":0},{"$f":"(EJ55-EI55)/EJ55","v":0},{"$f":"(EK55-EJ55)/EK55","v":0},{"$f":"(EL55-EK55)/EL55","v":0},{"$f":"(EM55-EL55)/EM55","v":5.1643192488262886E-2},{"$f":"(EN55-EM55)/EN55","v":0},{"$f":"(EO55-EN55)/EO55","v":0},{"$f":"(EP55-EO55)/EP55","v":0},{"$f":"(EQ55-EP55)/EQ55","v":0},{"$f":"(ER55-EQ55)/ER55","v":0},{"$f":"(ES55-ER55)/ES55","v":0},{"$f":"(ET55-ES55)/ET55","v":0},{"$f":"(EU55-ET55)/EU55","v":0},{"$f":"(EV55-EU55)/EV55","v":0},{"$f":"(EW55-EV55)/EW55","v":0},{"$f":"(EX55-EW55)/EX55","v":0},{"$f":"(EY55-EX55)/EY55","v":5.1643192488262893E-2},{"$f":"(EZ55-EY55)/EZ55","v":0},{"$f":"(FA55-EZ55)/FA55","v":0},{"$f":"(FB55-FA55)/FB55","v":0},{"$f":"(FC55-FB55)/FC55","v":0},{"$f":"(FD55-FC55)/FD55","v":0},{"$f":"(FE55-FD55)/FE55","v":0},{"$f":"(FF55-FE55)/FF55","v":0},{"$f":"(FG55-FF55)/FG55","v":0},{"$f":"(FH55-FG55)/FH55","v":0},{"$f":"(FI55-FH55)/FI55","v":0},{"$f":"(FJ55-FI55)/FJ55","v":0},{"$f":"(FK55-FJ55)/FK55","v":5.1643192488262955E-2},{"$f":"(FL55-FK55)/FL55","v":0},{"$f":"(FM55-FL55)/FM55","v":0},{"$f":"(FN55-FM55)/FN55","v":0},{"$f":"(FO55-FN55)/FO55","v":0},{"$f":"(FP55-FO55)/FP55","v":0},{"$f":"(FQ55-FP55)/FQ55","v":0},{"$f":"(FR55-FQ55)/FR55","v":0},{"$f":"(FS55-FR55)/FS55","v":0},{"$f":"(FT55-FS55)/FT55","v":0},{"$f":"(FU55-FT55)/FU55","v":0},{"$f":"(FV55-FU55)/FV55","v":0},{"$f":"(FW55-FV55)/FW55","v":5.1643192488262921E-2},{"$f":"(FX55-FW55)/FX55","v":0},{"$f":"(FY55-FX55)/FY55","v":0},{"$f":"(FZ55-FY55)/FZ55","v":0},{"$f":"(GA55-FZ55)/GA55","v":0},{"$f":"(GB55-GA55)/GB55","v":0},{"$f":"(GC55-GB55)/GC55","v":0},{"$f":"(GD55-GC55)/GD55","v":0},{"$f":"(GE55-GD55)/GE55","v":0},{"$f":"(GF55-GE55)/GF55","v":0},{"$f":"(GG55-GF55)/GG55","v":0},{"$f":"(GH55-GG55)/GH55","v":0},{"$f":"(GI55-GH55)/GI55","v":5.1643192488262608E-2},{"$f":"(GJ55-GI55)/GJ55","v":0},{"$f":"(GK55-GJ55)/GK55","v":0},{"$f":"(GL55-GK55)/GL55","v":0},{"$f":"(GM55-GL55)/GM55","v":0},{"$f":"(GN55-GM55)/GN55","v":0},{"$f":"(GO55-GN55)/GO55","v":0},{"$f":"(GP55-GO55)/GP55","v":0},{"$f":"(GQ55-GP55)/GQ55","v":0},{"$f":"(GR55-GQ55)/GR55","v":0},{"$f":"(GS55-GR55)/GS55","v":0},{"$f":"(GT55-GS55)/GT55","v":0},{"$f":"(GU55-GT55)/GU55","v":5.1643192488262907E-2},{"$f":"(GV55-GU55)/GV55","v":0},{"$f":"(GW55-GV55)/GW55","v":0},{"$f":"(GX55-GW55)/GX55","v":0},{"$f":"(GY55-GX55)/GY55","v":0},{"$f":"(GZ55-GY55)/GZ55","v":0},{"$f":"(HA55-GZ55)/HA55","v":0},{"$f":"(HB55-HA55)/HB55","v":0},{"$f":"(HC55-HB55)/HC55","v":0},{"$f":"(HD55-HC55)/HD55","v":0},{"$f":"(HE55-HD55)/HE55","v":0},{"$f":"(HF55-HE55)/HF55","v":0},{"$f":"(HG55-HF55)/HG55","v":5.1643192488262796E-2},{"$f":"(HH55-HG55)/HH55","v":0},{"$f":"(HI55-HH55)/HI55","v":0},{"$f":"(HJ55-HI55)/HJ55","v":0},{"$f":"(HK55-HJ55)/HK55","v":0},{"$f":"(HL55-HK55)/HL55","v":0},{"$f":"(HM55-HL55)/HM55","v":0},{"$f":"(HN55-HM55)/HN55","v":0},{"$f":"(HO55-HN55)/HO55","v":0},{"$f":"(HP55-HO55)/HP55","v":0},{"$f":"(HQ55-HP55)/HQ55","v":0},{"$f":"(HR55-HQ55)/HR55","v":0},{"$f":"(HS55-HR55)/HS55","v":5.1643192488262955E-2},{"$f":"(HT55-HS55)/HT55","v":0},{"$f":"(HU55-HT55)/HU55","v":0},{"$f":"(HV55-HU55)/HV55","v":0},{"$f":"(HW55-HV55)/HW55","v":0},{"$f":"(HX55-HW55)/HX55","v":0},{"$f":"(HY55-HX55)/HY55","v":0},{"$f":"(HZ55-HY55)/HZ55","v":0},{"$f":"(IA55-HZ55)/IA55","v":0},{"$f":"(IB55-IA55)/IB55","v":0},{"$f":"(IC55-IB55)/IC55","v":0},{"$f":"(ID55-IC55)/ID55","v":0},{"$f":"(IE55-ID55)/IE55","v":5.1643192488263039E-2},{"$f":"(IF55-IE55)/IF55","v":0},{"$f":"(IG55-IF55)/IG55","v":0},{"$f":"(IH55-IG55)/IH55","v":0},{"$f":"(II55-IH55)/II55","v":0},{"$f":"(IJ55-II55)/IJ55","v":0},{"$f":"(IK55-IJ55)/IK55","v":0},{"$f":"(IL55-IK55)/IL55","v":0},{"$f":"(IM55-IL55)/IM55","v":0},{"$f":"(IN55-IM55)/IN55","v":0},{"$f":"(IO55-IN55)/IO55","v":0},{"$f":"(IP55-IO55)/IP55","v":0},{"$f":"(IQ55-IP55)/IQ55","v":5.1643192488262719E-2},{"$f":"(IR55-IQ55)/IR55","v":0},{"$f":"(IS55-IR55)/IS55","v":0},{"$f":"(IT55-IS55)/IT55","v":0},{"$f":"(IU55-IT55)/IU55","v":0},{"$f":"(IV55-IU55)/IV55","v":0},{"$f":"(IW55-IV55)/IW55","v":0},{"$f":"(IX55-IW55)/IX55","v":0},{"$f":"(IY55-IX55)/IY55","v":0},{"$f":"(IZ55-IY55)/IZ55","v":0},{"$f":"(JA55-IZ55)/JA55","v":0},{"$f":"(JB55-JA55)/JB55","v":0},{"$f":"(JC55-JB55)/JC55","v":5.1643192488262886E-2},{"$f":"(JD55-JC55)/JD55","v":0},{"$f":"(JE55-JD55)/JE55","v":0},{"$f":"(JF55-JE55)/JF55","v":0},{"$f":"(JG55-JF55)/JG55","v":0},{"$f":"(JH55-JG55)/JH55","v":0},{"$f":"(JI55-JH55)/JI55","v":0},{"$f":"(JJ55-JI55)/JJ55","v":0},{"$f":"(JK55-JJ55)/JK55","v":0},{"$f":"(JL55-JK55)/JL55","v":0},{"$f":"(JM55-JL55)/JM55","v":0},{"$f":"(JN55-JM55)/JN55","v":0},{"$f":"(JO55-JN55)/JO55","v":5.1643192488262893E-2},{"$f":"(JP55-JO55)/JP55","v":0},{"$f":"(JQ55-JP55)/JQ55","v":0},{"$f":"(JR55-JQ55)/JR55","v":0},{"$f":"(JS55-JR55)/JS55","v":0},{"$f":"(JT55-JS55)/JT55","v":0},{"$f":"(JU55-JT55)/JU55","v":0},{"$f":"(JV55-JU55)/JV55","v":0},{"$f":"(JW55-JV55)/JW55","v":0},{"$f":"(JX55-JW55)/JX55","v":0},{"$f":"(JY55-JX55)/JY55","v":0},{"$f":"(JZ55-JY55)/JZ55","v":0},{"$f":"(KA55-JZ55)/KA55","v":5.1643192488262823E-2},{"$f":"(KB55-KA55)/KB55","v":0},{"$f":"(KC55-KB55)/KC55","v":0},{"$f":"(KD55-KC55)/KD55","v":0},{"$f":"(KE55-KD55)/KE55","v":0},{"$f":"(KF55-KE55)/KF55","v":0},{"$f":"(KG55-KF55)/KG55","v":0},{"$f":"(KH55-KG55)/KH55","v":0},{"$f":"(KI55-KH55)/KI55","v":0},{"$f":"(KJ55-KI55)/KJ55","v":0},{"$f":"(KK55-KJ55)/KK55","v":0},{"$f":"(KL55-KK55)/KL55","v":0},{"$f":"(KM55-KL55)/KM55","v":0},{"$f":"(KN55-KM55)/KN55","v":0},{"$f":"(KO55-KN55)/KO55","v":0},{"$f":"(KP55-KO55)/KP55","v":0},{"$f":"(KQ55-KP55)/KQ55","v":0},{"$f":"(KR55-KQ55)/KR55","v":0},{"$f":"(KS55-KR55)/KS55","v":0},{"$f":"(KT55-KS55)/KT55","v":0},{"$f":"(KU55-KT55)/KU55","v":0},{"$f":"(KV55-KU55)/KV55","v":0},{"$f":"(KW55-KV55)/KW55","v":0},{"$f":"(KX55-KW55)/KX55","v":0},{"$f":"(KY55-KX55)/KY55","v":0},{"$f":"(KZ55-KY55)/KZ55","v":0},{"$f":"(LA55-KZ55)/LA55","v":0},{"$f":"(LB55-LA55)/LB55","v":0},{"$f":"(LC55-LB55)/LC55","v":0},{"$f":"(LD55-LC55)/LD55","v":0},{"$f":"(LE55-LD55)/LE55","v":0},{"$f":"(LF55-LE55)/LF55","v":0},{"$f":"(LG55-LF55)/LG55","v":0},{"$f":"(LH55-LG55)/LH55","v":0},{"$f":"(LI55-LH55)/LI55","v":0},{"$f":"(LJ55-LI55)/LJ55","v":0},{"$f":"(LK55-LJ55)/LK55","v":0},{"$f":"(LL55-LK55)/LL55","v":0},{"$f":"(LM55-LL55)/LM55","v":0},{"$f":"(LN55-LM55)/LN55","v":0},{"$f":"(LO55-LN55)/LO55","v":0},{"$f":"(LP55-LO55)/LP55","v":0},{"$f":"(LQ55-LP55)/LQ55","v":0},{"$f":"(LR55-LQ55)/LR55","v":0},{"$f":"(LS55-LR55)/LS55","v":0},{"$f":"(LT55-LS55)/LT55","v":0},{"$f":"(LU55-LT55)/LU55","v":0},{"$f":"(LV55-LU55)/LV55","v":0},{"$f":"(LW55-LV55)/LW55","v":0},{"$f":"(LX55-LW55)/LX55","v":0},{"$f":"(LY55-LX55)/LY55","v":0},{"$f":"(LZ55-LY55)/LZ55","v":0},{"$f":"(MA55-LZ55)/MA55","v":0},{"$f":"(MB55-MA55)/MB55","v":0},{"$f":"(MC55-MB55)/MC55","v":0},{"$f":"(MD55-MC55)/MD55","v":0},{"$f":"(ME55-MD55)/ME55","v":0},{"$f":"(MF55-ME55)/MF55","v":0},{"$f":"(MG55-MF55)/MG55","v":0},{"$f":"(MH55-MG55)/MH55","v":0},{"$f":"(MI55-MH55)/MI55","v":0},{"$f":"(MJ55-MI55)/MJ55","v":0},{"$f":"(MK55-MJ55)/MK55","v":0},{"$f":"(ML55-MK55)/ML55","v":0},{"$f":"(MM55-ML55)/MM55","v":0},{"$f":"(MN55-MM55)/MN55","v":0},{"$f":"(MO55-MN55)/MO55","v":0},{"$f":"(MP55-MO55)/MP55","v":0},{"$f":"(MQ55-MP55)/MQ55","v":0},{"$f":"(MR55-MQ55)/MR55","v":0},{"$f":"(MS55-MR55)/MS55","v":0},{"$f":"(MT55-MS55)/MT55","v":0},{"$f":"(MU55-MT55)/MU55","v":0},{"$f":"(MV55-MU55)/MV55","v":0},{"$f":"(MW55-MV55)/MW55","v":0},{"$f":"(MX55-MW55)/MX55","v":0},{"$f":"(MY55-MX55)/MY55","v":0},{"$f":"(MZ55-MY55)/MZ55","v":0},{"$f":"(NA55-MZ55)/NA55","v":0},{"$f":"(NB55-NA55)/NB55","v":0},{"$f":"(NC55-NB55)/NC55","v":0},{"$f":"(ND55-NC55)/ND55","v":0},{"$f":"(NE55-ND55)/NE55","v":0},{"$f":"(NF55-NE55)/NF55","v":0},{"$f":"(NG55-NF55)/NG55","v":0},{"$f":"(NH55-NG55)/NH55","v":0},{"$f":"(NI55-NH55)/NI55","v":0},{"$f":"(NJ55-NI55)/NJ55","v":0},{"$f":"(NK55-NJ55)/NK55","v":0},{"$f":"(NL55-NK55)/NL55","v":0},{"$f":"(NM55-NL55)/NM55","v":0},{"$f":"(NN55-NM55)/NN55","v":0},{"$f":"(NO55-NN55)/NO55","v":0},{"$f":"(NP55-NO55)/NP55","v":0},{"$f":"(NQ55-NP55)/NQ55","v":0},{"$f":"(NR55-NQ55)/NR55","v":0},{"$f":"(NS55-NR55)/NS55","v":0},{"$f":"(NT55-NS55)/NT55","v":0},{"$f":"(NU55-NT55)/NU55","v":0},{"$f":"(NV55-NU55)/NV55","v":0},{"$f":"(NW55-NV55)/NW55","v":0},{"$f":"(NX55-NW55)/NX55","v":0},{"$f":"(NY55-NX55)/NY55","v":0},{"$f":"(NZ55-NY55)/NZ55","v":0},{"$f":"(OA55-NZ55)/OA55","v":0},{"$f":"(OB55-OA55)/OB55","v":0},{"$f":"(OC55-OB55)/OC55","v":0},{"$f":"(OD55-OC55)/OD55","v":0},{"$f":"(OE55-OD55)/OE55","v":0},{"$f":"(OF55-OE55)/OF55","v":0},{"$f":"(OG55-OF55)/OG55","v":0},{"$f":"(OH55-OG55)/OH55","v":0},{"$f":"(OI55-OH55)/OI55","v":0},{"$f":"(OJ55-OI55)/OJ55","v":0},{"$f":"(OK55-OJ55)/OK55","v":0},{"$f":"(OL55-OK55)/OL55","v":0},{"$f":"(OM55-OL55)/OM55","v":0},{"$f":"(ON55-OM55)/ON55","v":0},{"$f":"(OO55-ON55)/OO55","v":0},{"$f":"(OP55-OO55)/OP55","v":0},{"$f":"(OQ55-OP55)/OQ55","v":0},{"$f":"(OR55-OQ55)/OR55","v":0},{"$f":"(OS55-OR55)/OS55","v":0},{"$f":"(OT55-OS55)/OT55","v":0}]
[null,null,null,"Loss",null,null,null,null,null,null,{"$f":"K188*K187","v":0},{"$f":"L188*L187","v":0},0,0,0,0,0,0,0,0,0,0,329955.66960272996,0,0,0,0,0,0,0,0,0,0,0,26533.465785614015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX188*BX187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ188*EJ187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV188*GV187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH188*JH187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT188*LT187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF188*OF187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W188*W174","v":331467.96642174252}]
["Re-Financing"]
[null,"Re-financing Switches"]
[null,null,"Refinancing Date",null,null,null,null,null,{"$f":"F19","v":"2018-11-01"},null,{"$f":"K2=$I$193","v":false},{"$f":"L2=$I$193","v":false},{"$f":"M2=$I$193","v":false},{"$f":"N2=$I$193","v":false},{"$f":"O2=$I$193","v":false},{"$f":"P2=$I$193","v":false},{"$f":"Q2=$I$193","v":false},{"$f":"R2=$I$193","v":false},{"$f":"S2=$I$193","v":false},{"$f":"T2=$I$193","v":false},{"$f":"U2=$I$193","v":false},{"$f":"V2=$I$193","v":false},{"$f":"W2=$I$193","v":false},{"$f":"X2=$I$193","v":false},{"$f":"Y2=$I$193","v":false},{"$f":"Z2=$I$193","v":false},{"$f":"AA2=$I$193","v":false},{"$f":"AB2=$I$193","v":false},{"$f":"AC2=$I$193","v":false},{"$f":"AD2=$I$193","v":false},{"$f":"AE2=$I$193","v":false},{"$f":"AF2=$I$193","v":false},{"$f":"AG2=$I$193","v":true},{"$f":"AH2=$I$193","v":false},{"$f":"AI2=$I$193","v":false},{"$f":"AJ2=$I$193","v":false},{"$f":"AK2=$I$193","v":false},{"$f":"AL2=$I$193","v":false},{"$f":"AM2=$I$193","v":false},{"$f":"AN2=$I$193","v":false},{"$f":"AO2=$I$193","v":false},{"$f":"AP2=$I$193","v":false},{"$f":"AQ2=$I$193","v":false},{"$f":"AR2=$I$193","v":false},{"$f":"AS2=$I$193","v":false},{"$f":"AT2=$I$193","v":false},{"$f":"AU2=$I$193","v":false},{"$f":"AV2=$I$193","v":false},{"$f":"AW2=$I$193","v":false},{"$f":"AX2=$I$193","v":false},{"$f":"AY2=$I$193","v":false},{"$f":"AZ2=$I$193","v":false},{"$f":"BA2=$I$193","v":false},{"$f":"BB2=$I$193","v":false},{"$f":"BC2=$I$193","v":false},{"$f":"BD2=$I$193","v":false},{"$f":"BE2=$I$193","v":false},{"$f":"BF2=$I$193","v":false},{"$f":"BG2=$I$193","v":false},{"$f":"BH2=$I$193","v":false},{"$f":"BI2=$I$193","v":false},{"$f":"BJ2=$I$193","v":false},{"$f":"BK2=$I$193","v":false},{"$f":"BL2=$I$193","v":false},{"$f":"BM2=$I$193","v":false},{"$f":"BN2=$I$193","v":false},{"$f":"BO2=$I$193","v":false},{"$f":"BP2=$I$193","v":false},{"$f":"BQ2=$I$193","v":false},{"$f":"BR2=$I$193","v":false},{"$f":"BS2=$I$193","v":false},{"$f":"BT2=$I$193","v":false},{"$f":"BU2=$I$193","v":false},{"$f":"BV2=$I$193","v":false},{"$f":"BW2=$I$193","v":false},{"$f":"BX2=$I$193","v":false},{"$f":"BY2=$I$193","v":false},{"$f":"BZ2=$I$193","v":false},{"$f":"CA2=$I$193","v":false},{"$f":"CB2=$I$193","v":false},{"$f":"CC2=$I$193","v":false},{"$f":"CD2=$I$193","v":false},{"$f":"CE2=$I$193","v":false},{"$f":"CF2=$I$193","v":false},{"$f":"CG2=$I$193","v":false},{"$f":"CH2=$I$193","v":false},{"$f":"CI2=$I$193","v":false},{"$f":"CJ2=$I$193","v":false},{"$f":"CK2=$I$193","v":false},{"$f":"CL2=$I$193","v":false},{"$f":"CM2=$I$193","v":false},{"$f":"CN2=$I$193","v":false},{"$f":"CO2=$I$193","v":false},{"$f":"CP2=$I$193","v":false},{"$f":"CQ2=$I$193","v":false},{"$f":"CR2=$I$193","v":false},{"$f":"CS2=$I$193","v":false},{"$f":"CT2=$I$193","v":false},{"$f":"CU2=$I$193","v":false},{"$f":"CV2=$I$193","v":false},{"$f":"CW2=$I$193","v":false},{"$f":"CX2=$I$193","v":false},{"$f":"CY2=$I$193","v":false},{"$f":"CZ2=$I$193","v":false},{"$f":"DA2=$I$193","v":false},{"$f":"DB2=$I$193","v":false},{"$f":"DC2=$I$193","v":false},{"$f":"DD2=$I$193","v":false},{"$f":"DE2=$I$193","v":false},{"$f":"DF2=$I$193","v":false},{"$f":"DG2=$I$193","v":false},{"$f":"DH2=$I$193","v":false},{"$f":"DI2=$I$193","v":false},{"$f":"DJ2=$I$193","v":false},{"$f":"DK2=$I$193","v":false},{"$f":"DL2=$I$193","v":false},{"$f":"DM2=$I$193","v":false},{"$f":"DN2=$I$193","v":false},{"$f":"DO2=$I$193","v":false},{"$f":"DP2=$I$193","v":false},{"$f":"DQ2=$I$193","v":false},{"$f":"DR2=$I$193","v":false},{"$f":"DS2=$I$193","v":false},{"$f":"DT2=$I$193","v":false},{"$f":"DU2=$I$193","v":false},{"$f":"DV2=$I$193","v":false},{"$f":"DW2=$I$193","v":false},{"$f":"DX2=$I$193","v":false},{"$f":"DY2=$I$193","v":false},{"$f":"DZ2=$I$193","v":false},{"$f":"EA2=$I$193","v":false},{"$f":"EB2=$I$193","v":false},{"$f":"EC2=$I$193","v":false},{"$f":"ED2=$I$193","v":false},{"$f":"EE2=$I$193","v":false},{"$f":"EF2=$I$193","v":false},{"$f":"EG2=$I$193","v":false},{"$f":"EH2=$I$193","v":false},{"$f":"EI2=$I$193","v":false},{"$f":"EJ2=$I$193","v":false},{"$f":"EK2=$I$193","v":false},{"$f":"EL2=$I$193","v":false},{"$f":"EM2=$I$193","v":false},{"$f":"EN2=$I$193","v":false},{"$f":"EO2=$I$193","v":false},{"$f":"EP2=$I$193","v":false},{"$f":"EQ2=$I$193","v":false},{"$f":"ER2=$I$193","v":false},{"$f":"ES2=$I$193","v":false},{"$f":"ET2=$I$193","v":false},{"$f":"EU2=$I$193","v":false},{"$f":"EV2=$I$193","v":false},{"$f":"EW2=$I$193","v":false},{"$f":"EX2=$I$193","v":false},{"$f":"EY2=$I$193","v":false},{"$f":"EZ2=$I$193","v":false},{"$f":"FA2=$I$193","v":false},{"$f":"FB2=$I$193","v":false},{"$f":"FC2=$I$193","v":false},{"$f":"FD2=$I$193","v":false},{"$f":"FE2=$I$193","v":false},{"$f":"FF2=$I$193","v":false},{"$f":"FG2=$I$193","v":false},{"$f":"FH2=$I$193","v":false},{"$f":"FI2=$I$193","v":false},{"$f":"FJ2=$I$193","v":false},{"$f":"FK2=$I$193","v":false},{"$f":"FL2=$I$193","v":false},{"$f":"FM2=$I$193","v":false},{"$f":"FN2=$I$193","v":false},{"$f":"FO2=$I$193","v":false},{"$f":"FP2=$I$193","v":false},{"$f":"FQ2=$I$193","v":false},{"$f":"FR2=$I$193","v":false},{"$f":"FS2=$I$193","v":false},{"$f":"FT2=$I$193","v":false},{"$f":"FU2=$I$193","v":false},{"$f":"FV2=$I$193","v":false},{"$f":"FW2=$I$193","v":false},{"$f":"FX2=$I$193","v":false},{"$f":"FY2=$I$193","v":false},{"$f":"FZ2=$I$193","v":false},{"$f":"GA2=$I$193","v":false},{"$f":"GB2=$I$193","v":false},{"$f":"GC2=$I$193","v":false},{"$f":"GD2=$I$193","v":false},{"$f":"GE2=$I$193","v":false},{"$f":"GF2=$I$193","v":false},{"$f":"GG2=$I$193","v":false},{"$f":"GH2=$I$193","v":false},{"$f":"GI2=$I$193","v":false},{"$f":"GJ2=$I$193","v":false},{"$f":"GK2=$I$193","v":false},{"$f":"GL2=$I$193","v":false},{"$f":"GM2=$I$193","v":false},{"$f":"GN2=$I$193","v":false},{"$f":"GO2=$I$193","v":false},{"$f":"GP2=$I$193","v":false},{"$f":"GQ2=$I$193","v":false},{"$f":"GR2=$I$193","v":false},{"$f":"GS2=$I$193","v":false},{"$f":"GT2=$I$193","v":false},{"$f":"GU2=$I$193","v":false},{"$f":"GV2=$I$193","v":false},{"$f":"GW2=$I$193","v":false},{"$f":"GX2=$I$193","v":false},{"$f":"GY2=$I$193","v":false},{"$f":"GZ2=$I$193","v":false},{"$f":"HA2=$I$193","v":false},{"$f":"HB2=$I$193","v":false},{"$f":"HC2=$I$193","v":false},{"$f":"HD2=$I$193","v":false},{"$f":"HE2=$I$193","v":false},{"$f":"HF2=$I$193","v":false},{"$f":"HG2=$I$193","v":false},{"$f":"HH2=$I$193","v":false},{"$f":"HI2=$I$193","v":false},{"$f":"HJ2=$I$193","v":false},{"$f":"HK2=$I$193","v":false},{"$f":"HL2=$I$193","v":false},{"$f":"HM2=$I$193","v":false},{"$f":"HN2=$I$193","v":false},{"$f":"HO2=$I$193","v":false},{"$f":"HP2=$I$193","v":false},{"$f":"HQ2=$I$193","v":false},{"$f":"HR2=$I$193","v":false},{"$f":"HS2=$I$193","v":false},{"$f":"HT2=$I$193","v":false},{"$f":"HU2=$I$193","v":false},{"$f":"HV2=$I$193","v":false},{"$f":"HW2=$I$193","v":false},{"$f":"HX2=$I$193","v":false},{"$f":"HY2=$I$193","v":false},{"$f":"HZ2=$I$193","v":false},{"$f":"IA2=$I$193","v":false},{"$f":"IB2=$I$193","v":false},{"$f":"IC2=$I$193","v":false},{"$f":"ID2=$I$193","v":false},{"$f":"IE2=$I$193","v":false},{"$f":"IF2=$I$193","v":false},{"$f":"IG2=$I$193","v":false},{"$f":"IH2=$I$193","v":false},{"$f":"II2=$I$193","v":false},{"$f":"IJ2=$I$193","v":false},{"$f":"IK2=$I$193","v":false},{"$f":"IL2=$I$193","v":false},{"$f":"IM2=$I$193","v":false},{"$f":"IN2=$I$193","v":false},{"$f":"IO2=$I$193","v":false},{"$f":"IP2=$I$193","v":false},{"$f":"IQ2=$I$193","v":false},{"$f":"IR2=$I$193","v":false},{"$f":"IS2=$I$193","v":false},{"$f":"IT2=$I$193","v":false},{"$f":"IU2=$I$193","v":false},{"$f":"IV2=$I$193","v":false},{"$f":"IW2=$I$193","v":false},{"$f":"IX2=$I$193","v":false},{"$f":"IY2=$I$193","v":false},{"$f":"IZ2=$I$193","v":false},{"$f":"JA2=$I$193","v":false},{"$f":"JB2=$I$193","v":false},{"$f":"JC2=$I$193","v":false},{"$f":"JD2=$I$193","v":false},{"$f":"JE2=$I$193","v":false},{"$f":"JF2=$I$193","v":false},{"$f":"JG2=$I$193","v":false},{"$f":"JH2=$I$193","v":false},{"$f":"JI2=$I$193","v":false},{"$f":"JJ2=$I$193","v":false},{"$f":"JK2=$I$193","v":false},{"$f":"JL2=$I$193","v":false},{"$f":"JM2=$I$193","v":false},{"$f":"JN2=$I$193","v":false},{"$f":"JO2=$I$193","v":false},{"$f":"JP2=$I$193","v":false},{"$f":"JQ2=$I$193","v":false},{"$f":"JR2=$I$193","v":false},{"$f":"JS2=$I$193","v":false},{"$f":"JT2=$I$193","v":false},{"$f":"JU2=$I$193","v":false},{"$f":"JV2=$I$193","v":false},{"$f":"JW2=$I$193","v":false},{"$f":"JX2=$I$193","v":false},{"$f":"JY2=$I$193","v":false},{"$f":"JZ2=$I$193","v":false},{"$f":"KA2=$I$193","v":false},{"$f":"KB2=$I$193","v":false},{"$f":"KC2=$I$193","v":false},{"$f":"KD2=$I$193","v":false},{"$f":"KE2=$I$193","v":false},{"$f":"KF2=$I$193","v":false},{"$f":"KG2=$I$193","v":false},{"$f":"KH2=$I$193","v":false},{"$f":"KI2=$I$193","v":false},{"$f":"KJ2=$I$193","v":false},{"$f":"KK2=$I$193","v":false},{"$f":"KL2=$I$193","v":false},{"$f":"KM2=$I$193","v":false},{"$f":"KN2=$I$193","v":false},{"$f":"KO2=$I$193","v":false},{"$f":"KP2=$I$193","v":false},{"$f":"KQ2=$I$193","v":false},{"$f":"KR2=$I$193","v":false},{"$f":"KS2=$I$193","v":false},{"$f":"KT2=$I$193","v":false},{"$f":"KU2=$I$193","v":false},{"$f":"KV2=$I$193","v":false},{"$f":"KW2=$I$193","v":false},{"$f":"KX2=$I$193","v":false},{"$f":"KY2=$I$193","v":false},{"$f":"KZ2=$I$193","v":false},{"$f":"LA2=$I$193","v":false},{"$f":"LB2=$I$193","v":false},{"$f":"LC2=$I$193","v":false},{"$f":"LD2=$I$193","v":false},{"$f":"LE2=$I$193","v":false},{"$f":"LF2=$I$193","v":false},{"$f":"LG2=$I$193","v":false},{"$f":"LH2=$I$193","v":false},{"$f":"LI2=$I$193","v":false},{"$f":"LJ2=$I$193","v":false},{"$f":"LK2=$I$193","v":false},{"$f":"LL2=$I$193","v":false},{"$f":"LM2=$I$193","v":false},{"$f":"LN2=$I$193","v":false},{"$f":"LO2=$I$193","v":false},{"$f":"LP2=$I$193","v":false},{"$f":"LQ2=$I$193","v":false},{"$f":"LR2=$I$193","v":false},{"$f":"LS2=$I$193","v":false},{"$f":"LT2=$I$193","v":false},{"$f":"LU2=$I$193","v":false},{"$f":"LV2=$I$193","v":false},{"$f":"LW2=$I$193","v":false},{"$f":"LX2=$I$193","v":false},{"$f":"LY2=$I$193","v":false},{"$f":"LZ2=$I$193","v":false},{"$f":"MA2=$I$193","v":false},{"$f":"MB2=$I$193","v":false},{"$f":"MC2=$I$193","v":false},{"$f":"MD2=$I$193","v":false},{"$f":"ME2=$I$193","v":false},{"$f":"MF2=$I$193","v":false},{"$f":"MG2=$I$193","v":false},{"$f":"MH2=$I$193","v":false},{"$f":"MI2=$I$193","v":false},{"$f":"MJ2=$I$193","v":false},{"$f":"MK2=$I$193","v":false},{"$f":"ML2=$I$193","v":false},{"$f":"MM2=$I$193","v":false},{"$f":"MN2=$I$193","v":false},{"$f":"MO2=$I$193","v":false},{"$f":"MP2=$I$193","v":false},{"$f":"MQ2=$I$193","v":false},{"$f":"MR2=$I$193","v":false},{"$f":"MS2=$I$193","v":false},{"$f":"MT2=$I$193","v":false},{"$f":"MU2=$I$193","v":false},{"$f":"MV2=$I$193","v":false},{"$f":"MW2=$I$193","v":false},{"$f":"MX2=$I$193","v":false},{"$f":"MY2=$I$193","v":false},{"$f":"MZ2=$I$193","v":false},{"$f":"NA2=$I$193","v":false},{"$f":"NB2=$I$193","v":false},{"$f":"NC2=$I$193","v":false},{"$f":"ND2=$I$193","v":false},{"$f":"NE2=$I$193","v":false},{"$f":"NF2=$I$193","v":false},{"$f":"NG2=$I$193","v":false},{"$f":"NH2=$I$193","v":false},{"$f":"NI2=$I$193","v":false},{"$f":"NJ2=$I$193","v":false},{"$f":"NK2=$I$193","v":false},{"$f":"NL2=$I$193","v":false},{"$f":"NM2=$I$193","v":false},{"$f":"NN2=$I$193","v":false},{"$f":"NO2=$I$193","v":false},{"$f":"NP2=$I$193","v":false},{"$f":"NQ2=$I$193","v":false},{"$f":"NR2=$I$193","v":false},{"$f":"NS2=$I$193","v":false},{"$f":"NT2=$I$193","v":false},{"$f":"NU2=$I$193","v":false},{"$f":"NV2=$I$193","v":false},{"$f":"NW2=$I$193","v":false},{"$f":"NX2=$I$193","v":false},{"$f":"NY2=$I$193","v":false},{"$f":"NZ2=$I$193","v":false},{"$f":"OA2=$I$193","v":false},{"$f":"OB2=$I$193","v":false},{"$f":"OC2=$I$193","v":false},{"$f":"OD2=$I$193","v":false},{"$f":"OE2=$I$193","v":false},{"$f":"OF2=$I$193","v":false},{"$f":"OG2=$I$193","v":false},{"$f":"OH2=$I$193","v":false},{"$f":"OI2=$I$193","v":false},{"$f":"OJ2=$I$193","v":false},{"$f":"OK2=$I$193","v":false},{"$f":"OL2=$I$193","v":false},{"$f":"OM2=$I$193","v":false},{"$f":"ON2=$I$193","v":false},{"$f":"OO2=$I$193","v":false},{"$f":"OP2=$I$193","v":false},{"$f":"OQ2=$I$193","v":false},{"$f":"OR2=$I$193","v":false},{"$f":"OS2=$I$193","v":false},{"$f":"OT2=$I$193","v":false}]
[null,null,"Interest Rate",null,null,null,null,null,{"$f":"'General Assumptions'!G53","v":0.05},null,{"$f":"$I$194/12","v":4.1666666666666666E-3},{"$f":"$I$194/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$194/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$194/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$194/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$194/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$194/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$194/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3]
[null,null,"Repayment",null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"'General Assumptions'!G54","v":10},{"$f":"EDATE(I193,F195)","v":"2019-11-01"},{"$f":"EDATE(H195,G195*12-F195)","v":"2028-11-01"},null,{"$f":"AND(K$2>=$H195,K$2<$I195)","v":false},{"$f":"AND(L$2>=$H195,L$2<$I195)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX$2>=$H195,BX$2<$I195)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ$2>=$H195,EJ$2<$I195)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H195,GV$2<$I195)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H195,JH$2<$I195)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H195,LT$2<$I195)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H195,OF$2<$I195)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Sources and uses for refinancing"]
[null,null,"Sources of Funds"]
[null,null,null,"Local Bank Loan Draws",null,null,null,null,{"$f":"'General Assumptions'!G52","v":0.8},{"$f":"SUM(K199:OT199)","v":5363478.2040094323},{"$f":"$I$199*K129*K193","v":0},{"$f":"$I$199*L129*L193","v":0},{"$f":"$I$199*M129*M193","v":0},{"$f":"$I$199*N129*N193","v":0},{"$f":"$I$199*O129*O193","v":0},{"$f":"$I$199*P129*P193","v":0},{"$f":"$I$199*Q129*Q193","v":0},{"$f":"$I$199*R129*R193","v":0},{"$f":"$I$199*S129*S193","v":0},{"$f":"$I$199*T129*T193","v":0},{"$f":"$I$199*U129*U193","v":0},{"$f":"$I$199*V129*V193","v":0},{"$f":"$I$199*W129*W193","v":0},{"$f":"$I$199*X129*X193","v":0},{"$f":"$I$199*Y129*Y193","v":0},{"$f":"$I$199*Z129*Z193","v":0},{"$f":"$I$199*AA129*AA193","v":0},{"$f":"$I$199*AB129*AB193","v":0},{"$f":"$I$199*AC129*AC193","v":0},{"$f":"$I$199*AD129*AD193","v":0},{"$f":"$I$199*AE129*AE193","v":0},{"$f":"$I$199*AF129*AF193","v":0},{"$f":"$I$199*AG129*AG193","v":5363478.2040094323},{"$f":"$I$199*AH129*AH193","v":0},{"$f":"$I$199*AI129*AI193","v":0},{"$f":"$I$199*AJ129*AJ193","v":0},{"$f":"$I$199*AK129*AK193","v":0},{"$f":"$I$199*AL129*AL193","v":0},{"$f":"$I$199*AM129*AM193","v":0},{"$f":"$I$199*AN129*AN193","v":0},{"$f":"$I$199*AO129*AO193","v":0},{"$f":"$I$199*AP129*AP193","v":0},{"$f":"$I$199*AQ129*AQ193","v":0},{"$f":"$I$199*AR129*AR193","v":0},{"$f":"$I$199*AS129*AS193","v":0},{"$f":"$I$199*AT129*AT193","v":0},{"$f":"$I$199*AU129*AU193","v":0},{"$f":"$I$199*AV129*AV193","v":0},{"$f":"$I$199*AW129*AW193","v":0},{"$f":"$I$199*AX129*AX193","v":0},{"$f":"$I$199*AY129*AY193","v":0},{"$f":"$I$199*AZ129*AZ193","v":0},{"$f":"$I$199*BA129*BA193","v":0},{"$f":"$I$199*BB129*BB193","v":0},{"$f":"$I$199*BC129*BC193","v":0},{"$f":"$I$199*BD129*BD193","v":0},{"$f":"$I$199*BE129*BE193","v":0},{"$f":"$I$199*BF129*BF193","v":0},{"$f":"$I$199*BG129*BG193","v":0},{"$f":"$I$199*BH129*BH193","v":0},{"$f":"$I$199*BI129*BI193","v":0},{"$f":"$I$199*BJ129*BJ193","v":0},{"$f":"$I$199*BK129*BK193","v":0},{"$f":"$I$199*BL129*BL193","v":0},{"$f":"$I$199*BM129*BM193","v":0},{"$f":"$I$199*BN129*BN193","v":0},{"$f":"$I$199*BO129*BO193","v":0},{"$f":"$I$199*BP129*BP193","v":0},{"$f":"$I$199*BQ129*BQ193","v":0},{"$f":"$I$199*BR129*BR193","v":0},{"$f":"$I$199*BS129*BS193","v":0},{"$f":"$I$199*BT129*BT193","v":0},{"$f":"$I$199*BU129*BU193","v":0},{"$f":"$I$199*BV129*BV193","v":0},{"$f":"$I$199*BW129*BW193","v":0},{"$f":"$I$199*BX129*BX193","v":0},{"$f":"$I$199*BY129*BY193","v":0},{"$f":"$I$199*BZ129*BZ193","v":0},{"$f":"$I$199*CA129*CA193","v":0},{"$f":"$I$199*CB129*CB193","v":0},{"$f":"$I$199*CC129*CC193","v":0},{"$f":"$I$199*CD129*CD193","v":0},{"$f":"$I$199*CE129*CE193","v":0},{"$f":"$I$199*CF129*CF193","v":0},{"$f":"$I$199*CG129*CG193","v":0},{"$f":"$I$199*CH129*CH193","v":0},{"$f":"$I$199*CI129*CI193","v":0},{"$f":"$I$199*CJ129*CJ193","v":0},{"$f":"$I$199*CK129*CK193","v":0},{"$f":"$I$199*CL129*CL193","v":0},{"$f":"$I$199*CM129*CM193","v":0},{"$f":"$I$199*CN129*CN193","v":0},{"$f":"$I$199*CO129*CO193","v":0},{"$f":"$I$199*CP129*CP193","v":0},{"$f":"$I$199*CQ129*CQ193","v":0},{"$f":"$I$199*CR129*CR193","v":0},{"$f":"$I$199*CS129*CS193","v":0},{"$f":"$I$199*CT129*CT193","v":0},{"$f":"$I$199*CU129*CU193","v":0},{"$f":"$I$199*CV129*CV193","v":0},{"$f":"$I$199*CW129*CW193","v":0},{"$f":"$I$199*CX129*CX193","v":0},{"$f":"$I$199*CY129*CY193","v":0},{"$f":"$I$199*CZ129*CZ193","v":0},{"$f":"$I$199*DA129*DA193","v":0},{"$f":"$I$199*DB129*DB193","v":0},{"$f":"$I$199*DC129*DC193","v":0},{"$f":"$I$199*DD129*DD193","v":0},{"$f":"$I$199*DE129*DE193","v":0},{"$f":"$I$199*DF129*DF193","v":0},{"$f":"$I$199*DG129*DG193","v":0},{"$f":"$I$199*DH129*DH193","v":0},{"$f":"$I$199*DI129*DI193","v":0},{"$f":"$I$199*DJ129*DJ193","v":0},{"$f":"$I$199*DK129*DK193","v":0},{"$f":"$I$199*DL129*DL193","v":0},{"$f":"$I$199*DM129*DM193","v":0},{"$f":"$I$199*DN129*DN193","v":0},{"$f":"$I$199*DO129*DO193","v":0},{"$f":"$I$199*DP129*DP193","v":0},{"$f":"$I$199*DQ129*DQ193","v":0},{"$f":"$I$199*DR129*DR193","v":0},{"$f":"$I$199*DS129*DS193","v":0},{"$f":"$I$199*DT129*DT193","v":0},{"$f":"$I$199*DU129*DU193","v":0},{"$f":"$I$199*DV129*DV193","v":0},{"$f":"$I$199*DW129*DW193","v":0},{"$f":"$I$199*DX129*DX193","v":0},{"$f":"$I$199*DY129*DY193","v":0},{"$f":"$I$199*DZ129*DZ193","v":0},{"$f":"$I$199*EA129*EA193","v":0},{"$f":"$I$199*EB129*EB193","v":0},{"$f":"$I$199*EC129*EC193","v":0},{"$f":"$I$199*ED129*ED193","v":0},{"$f":"$I$199*EE129*EE193","v":0},{"$f":"$I$199*EF129*EF193","v":0},{"$f":"$I$199*EG129*EG193","v":0},{"$f":"$I$199*EH129*EH193","v":0},{"$f":"$I$199*EI129*EI193","v":0},{"$f":"$I$199*EJ129*EJ193","v":0},{"$f":"$I$199*EK129*EK193","v":0},{"$f":"$I$199*EL129*EL193","v":0},{"$f":"$I$199*EM129*EM193","v":0},{"$f":"$I$199*EN129*EN193","v":0},{"$f":"$I$199*EO129*EO193","v":0},{"$f":"$I$199*EP129*EP193","v":0},{"$f":"$I$199*EQ129*EQ193","v":0},{"$f":"$I$199*ER129*ER193","v":0},{"$f":"$I$199*ES129*ES193","v":0},{"$f":"$I$199*ET129*ET193","v":0},{"$f":"$I$199*EU129*EU193","v":0},{"$f":"$I$199*EV129*EV193","v":0},{"$f":"$I$199*EW129*EW193","v":0},{"$f":"$I$199*EX129*EX193","v":0},{"$f":"$I$199*EY129*EY193","v":0},{"$f":"$I$199*EZ129*EZ193","v":0},{"$f":"$I$199*FA129*FA193","v":0},{"$f":"$I$199*FB129*FB193","v":0},{"$f":"$I$199*FC129*FC193","v":0},{"$f":"$I$199*FD129*FD193","v":0},{"$f":"$I$199*FE129*FE193","v":0},{"$f":"$I$199*FF129*FF193","v":0},{"$f":"$I$199*FG129*FG193","v":0},{"$f":"$I$199*FH129*FH193","v":0},{"$f":"$I$199*FI129*FI193","v":0},{"$f":"$I$199*FJ129*FJ193","v":0},{"$f":"$I$199*FK129*FK193","v":0},{"$f":"$I$199*FL129*FL193","v":0},{"$f":"$I$199*FM129*FM193","v":0},{"$f":"$I$199*FN129*FN193","v":0},{"$f":"$I$199*FO129*FO193","v":0},{"$f":"$I$199*FP129*FP193","v":0},{"$f":"$I$199*FQ129*FQ193","v":0},{"$f":"$I$199*FR129*FR193","v":0},{"$f":"$I$199*FS129*FS193","v":0},{"$f":"$I$199*FT129*FT193","v":0},{"$f":"$I$199*FU129*FU193","v":0},{"$f":"$I$199*FV129*FV193","v":0},{"$f":"$I$199*FW129*FW193","v":0},{"$f":"$I$199*FX129*FX193","v":0},{"$f":"$I$199*FY129*FY193","v":0},{"$f":"$I$199*FZ129*FZ193","v":0},{"$f":"$I$199*GA129*GA193","v":0},{"$f":"$I$199*GB129*GB193","v":0},{"$f":"$I$199*GC129*GC193","v":0},{"$f":"$I$199*GD129*GD193","v":0},{"$f":"$I$199*GE129*GE193","v":0},{"$f":"$I$199*GF129*GF193","v":0},{"$f":"$I$199*GG129*GG193","v":0},{"$f":"$I$199*GH129*GH193","v":0},{"$f":"$I$199*GI129*GI193","v":0},{"$f":"$I$199*GJ129*GJ193","v":0},{"$f":"$I$199*GK129*GK193","v":0},{"$f":"$I$199*GL129*GL193","v":0},{"$f":"$I$199*GM129*GM193","v":0},{"$f":"$I$199*GN129*GN193","v":0},{"$f":"$I$199*GO129*GO193","v":0},{"$f":"$I$199*GP129*GP193","v":0},{"$f":"$I$199*GQ129*GQ193","v":0},{"$f":"$I$199*GR129*GR193","v":0},{"$f":"$I$199*GS129*GS193","v":0},{"$f":"$I$199*GT129*GT193","v":0},{"$f":"$I$199*GU129*GU193","v":0},{"$f":"$I$199*GV129*GV193","v":0},{"$f":"$I$199*GW129*GW193","v":0},{"$f":"$I$199*GX129*GX193","v":0},{"$f":"$I$199*GY129*GY193","v":0},{"$f":"$I$199*GZ129*GZ193","v":0},{"$f":"$I$199*HA129*HA193","v":0},{"$f":"$I$199*HB129*HB193","v":0},{"$f":"$I$199*HC129*HC193","v":0},{"$f":"$I$199*HD129*HD193","v":0},{"$f":"$I$199*HE129*HE193","v":0},{"$f":"$I$199*HF129*HF193","v":0},{"$f":"$I$199*HG129*HG193","v":0},{"$f":"$I$199*HH129*HH193","v":0},{"$f":"$I$199*HI129*HI193","v":0},{"$f":"$I$199*HJ129*HJ193","v":0},{"$f":"$I$199*HK129*HK193","v":0},{"$f":"$I$199*HL129*HL193","v":0},{"$f":"$I$199*HM129*HM193","v":0},{"$f":"$I$199*HN129*HN193","v":0},{"$f":"$I$199*HO129*HO193","v":0},{"$f":"$I$199*HP129*HP193","v":0},{"$f":"$I$199*HQ129*HQ193","v":0},{"$f":"$I$199*HR129*HR193","v":0},{"$f":"$I$199*HS129*HS193","v":0},{"$f":"$I$199*HT129*HT193","v":0},{"$f":"$I$199*HU129*HU193","v":0},{"$f":"$I$199*HV129*HV193","v":0},{"$f":"$I$199*HW129*HW193","v":0},{"$f":"$I$199*HX129*HX193","v":0},{"$f":"$I$199*HY129*HY193","v":0},{"$f":"$I$199*HZ129*HZ193","v":0},{"$f":"$I$199*IA129*IA193","v":0},{"$f":"$I$199*IB129*IB193","v":0},{"$f":"$I$199*IC129*IC193","v":0},{"$f":"$I$199*ID129*ID193","v":0},{"$f":"$I$199*IE129*IE193","v":0},{"$f":"$I$199*IF129*IF193","v":0},{"$f":"$I$199*IG129*IG193","v":0},{"$f":"$I$199*IH129*IH193","v":0},{"$f":"$I$199*II129*II193","v":0},{"$f":"$I$199*IJ129*IJ193","v":0},{"$f":"$I$199*IK129*IK193","v":0},{"$f":"$I$199*IL129*IL193","v":0},{"$f":"$I$199*IM129*IM193","v":0},{"$f":"$I$199*IN129*IN193","v":0},{"$f":"$I$199*IO129*IO193","v":0},{"$f":"$I$199*IP129*IP193","v":0},{"$f":"$I$199*IQ129*IQ193","v":0},{"$f":"$I$199*IR129*IR193","v":0},{"$f":"$I$199*IS129*IS193","v":0},{"$f":"$I$199*IT129*IT193","v":0},{"$f":"$I$199*IU129*IU193","v":0},{"$f":"$I$199*IV129*IV193","v":0},{"$f":"$I$199*IW129*IW193","v":0},{"$f":"$I$199*IX129*IX193","v":0},{"$f":"$I$199*IY129*IY193","v":0},{"$f":"$I$199*IZ129*IZ193","v":0},{"$f":"$I$199*JA129*JA193","v":0},{"$f":"$I$199*JB129*JB193","v":0},{"$f":"$I$199*JC129*JC193","v":0},{"$f":"$I$199*JD129*JD193","v":0},{"$f":"$I$199*JE129*JE193","v":0},{"$f":"$I$199*JF129*JF193","v":0},{"$f":"$I$199*JG129*JG193","v":0},{"$f":"$I$199*JH129*JH193","v":0},{"$f":"$I$199*JI129*JI193","v":0},{"$f":"$I$199*JJ129*JJ193","v":0},{"$f":"$I$199*JK129*JK193","v":0},{"$f":"$I$199*JL129*JL193","v":0},{"$f":"$I$199*JM129*JM193","v":0},{"$f":"$I$199*JN129*JN193","v":0},{"$f":"$I$199*JO129*JO193","v":0},{"$f":"$I$199*JP129*JP193","v":0},{"$f":"$I$199*JQ129*JQ193","v":0},{"$f":"$I$199*JR129*JR193","v":0},{"$f":"$I$199*JS129*JS193","v":0},{"$f":"$I$199*JT129*JT193","v":0},{"$f":"$I$199*JU129*JU193","v":0},{"$f":"$I$199*JV129*JV193","v":0},{"$f":"$I$199*JW129*JW193","v":0},{"$f":"$I$199*JX129*JX193","v":0},{"$f":"$I$199*JY129*JY193","v":0},{"$f":"$I$199*JZ129*JZ193","v":0},{"$f":"$I$199*KA129*KA193","v":0},{"$f":"$I$199*KB129*KB193","v":0},{"$f":"$I$199*KC129*KC193","v":0},{"$f":"$I$199*KD129*KD193","v":0},{"$f":"$I$199*KE129*KE193","v":0},{"$f":"$I$199*KF129*KF193","v":0},{"$f":"$I$199*KG129*KG193","v":0},{"$f":"$I$199*KH129*KH193","v":0},{"$f":"$I$199*KI129*KI193","v":0},{"$f":"$I$199*KJ129*KJ193","v":0},{"$f":"$I$199*KK129*KK193","v":0},{"$f":"$I$199*KL129*KL193","v":0},{"$f":"$I$199*KM129*KM193","v":0},{"$f":"$I$199*KN129*KN193","v":0},{"$f":"$I$199*KO129*KO193","v":0},{"$f":"$I$199*KP129*KP193","v":0},{"$f":"$I$199*KQ129*KQ193","v":0},{"$f":"$I$199*KR129*KR193","v":0},{"$f":"$I$199*KS129*KS193","v":0},{"$f":"$I$199*KT129*KT193","v":0},{"$f":"$I$199*KU129*KU193","v":0},{"$f":"$I$199*KV129*KV193","v":0},{"$f":"$I$199*KW129*KW193","v":0},{"$f":"$I$199*KX129*KX193","v":0},{"$f":"$I$199*KY129*KY193","v":0},{"$f":"$I$199*KZ129*KZ193","v":0},{"$f":"$I$199*LA129*LA193","v":0},{"$f":"$I$199*LB129*LB193","v":0},{"$f":"$I$199*LC129*LC193","v":0},{"$f":"$I$199*LD129*LD193","v":0},{"$f":"$I$199*LE129*LE193","v":0},{"$f":"$I$199*LF129*LF193","v":0},{"$f":"$I$199*LG129*LG193","v":0},{"$f":"$I$199*LH129*LH193","v":0},{"$f":"$I$199*LI129*LI193","v":0},{"$f":"$I$199*LJ129*LJ193","v":0},{"$f":"$I$199*LK129*LK193","v":0},{"$f":"$I$199*LL129*LL193","v":0},{"$f":"$I$199*LM129*LM193","v":0},{"$f":"$I$199*LN129*LN193","v":0},{"$f":"$I$199*LO129*LO193","v":0},{"$f":"$I$199*LP129*LP193","v":0},{"$f":"$I$199*LQ129*LQ193","v":0},{"$f":"$I$199*LR129*LR193","v":0},{"$f":"$I$199*LS129*LS193","v":0},{"$f":"$I$199*LT129*LT193","v":0},{"$f":"$I$199*LU129*LU193","v":0},{"$f":"$I$199*LV129*LV193","v":0},{"$f":"$I$199*LW129*LW193","v":0},{"$f":"$I$199*LX129*LX193","v":0},{"$f":"$I$199*LY129*LY193","v":0},{"$f":"$I$199*LZ129*LZ193","v":0},{"$f":"$I$199*MA129*MA193","v":0},{"$f":"$I$199*MB129*MB193","v":0},{"$f":"$I$199*MC129*MC193","v":0},{"$f":"$I$199*MD129*MD193","v":0},{"$f":"$I$199*ME129*ME193","v":0},{"$f":"$I$199*MF129*MF193","v":0},{"$f":"$I$199*MG129*MG193","v":0},{"$f":"$I$199*MH129*MH193","v":0},{"$f":"$I$199*MI129*MI193","v":0},{"$f":"$I$199*MJ129*MJ193","v":0},{"$f":"$I$199*MK129*MK193","v":0},{"$f":"$I$199*ML129*ML193","v":0},{"$f":"$I$199*MM129*MM193","v":0},{"$f":"$I$199*MN129*MN193","v":0},{"$f":"$I$199*MO129*MO193","v":0},{"$f":"$I$199*MP129*MP193","v":0},{"$f":"$I$199*MQ129*MQ193","v":0},{"$f":"$I$199*MR129*MR193","v":0},{"$f":"$I$199*MS129*MS193","v":0},{"$f":"$I$199*MT129*MT193","v":0},{"$f":"$I$199*MU129*MU193","v":0},{"$f":"$I$199*MV129*MV193","v":0},{"$f":"$I$199*MW129*MW193","v":0},{"$f":"$I$199*MX129*MX193","v":0},{"$f":"$I$199*MY129*MY193","v":0},{"$f":"$I$199*MZ129*MZ193","v":0},{"$f":"$I$199*NA129*NA193","v":0},{"$f":"$I$199*NB129*NB193","v":0},{"$f":"$I$199*NC129*NC193","v":0},{"$f":"$I$199*ND129*ND193","v":0},{"$f":"$I$199*NE129*NE193","v":0},{"$f":"$I$199*NF129*NF193","v":0},{"$f":"$I$199*NG129*NG193","v":0},{"$f":"$I$199*NH129*NH193","v":0},{"$f":"$I$199*NI129*NI193","v":0},{"$f":"$I$199*NJ129*NJ193","v":0},{"$f":"$I$199*NK129*NK193","v":0},{"$f":"$I$199*NL129*NL193","v":0},{"$f":"$I$199*NM129*NM193","v":0},{"$f":"$I$199*NN129*NN193","v":0},{"$f":"$I$199*NO129*NO193","v":0},{"$f":"$I$199*NP129*NP193","v":0},{"$f":"$I$199*NQ129*NQ193","v":0},{"$f":"$I$199*NR129*NR193","v":0},{"$f":"$I$199*NS129*NS193","v":0},{"$f":"$I$199*NT129*NT193","v":0},{"$f":"$I$199*NU129*NU193","v":0},{"$f":"$I$199*NV129*NV193","v":0},{"$f":"$I$199*NW129*NW193","v":0},{"$f":"$I$199*NX129*NX193","v":0},{"$f":"$I$199*NY129*NY193","v":0},{"$f":"$I$199*NZ129*NZ193","v":0},{"$f":"$I$199*OA129*OA193","v":0},{"$f":"$I$199*OB129*OB193","v":0},{"$f":"$I$199*OC129*OC193","v":0},{"$f":"$I$199*OD129*OD193","v":0},{"$f":"$I$199*OE129*OE193","v":0},{"$f":"$I$199*OF129*OF193","v":0},{"$f":"$I$199*OG129*OG193","v":0},{"$f":"$I$199*OH129*OH193","v":0},{"$f":"$I$199*OI129*OI193","v":0},{"$f":"$I$199*OJ129*OJ193","v":0},{"$f":"$I$199*OK129*OK193","v":0},{"$f":"$I$199*OL129*OL193","v":0},{"$f":"$I$199*OM129*OM193","v":0},{"$f":"$I$199*ON129*ON193","v":0},{"$f":"$I$199*OO129*OO193","v":0},{"$f":"$I$199*OP129*OP193","v":0},{"$f":"$I$199*OQ129*OQ193","v":0},{"$f":"$I$199*OR129*OR193","v":0},{"$f":"$I$199*OS129*OS193","v":0},{"$f":"$I$199*OT129*OT193","v":0}]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Signing fee",null,null,null,null,{"$f":"'General Assumptions'!G55","v":0.02},null,{"$f":"$I$202*K199","v":0},{"$f":"$I$202*L199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107269.56408018865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$202*BX199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$202*EJ199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$202*GV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$202*JH199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$202*LT199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$202*OF199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deposit into cash account",null,null,null,null,null,null,{"$f":"K193*K228","v":0},{"$f":"L193*L228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.4781670027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193*BX228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ193*EJ228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV193*GV228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH193*JH228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT193*LT228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF193*OF228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Re-payment of debt fund",null,null,null,null,null,null,{"$f":"MIN(K179*K193,K199-K202-K203)","v":0},{"$f":"MIN(L179*L193,L199-L202-L203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5120717.1617622403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX179*BX193,BX199-BX202-BX203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ179*EJ193,EJ199-EJ202-EJ203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV179*GV193,GV199-GV202-GV203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH179*JH193,JH199-JH202-JH203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT179*LT193,LT199-LT202-LT203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF179*OF193,OF199-OF202-OF203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,null,null,null,{"$f":"K199-K202-K204-K203","v":0},{"$f":"L199-L202-L204-L203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2014213502407074E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX199-BX202-BX204-BX203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ199-EJ202-EJ204-EJ203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV199-GV202-GV204-GV203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH199-JH202-JH204-JH203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT199-LT202-LT204-LT203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF199-OF202-OF204-OF203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Local Debt"]
[null,"Local Debt Balance"]
[null,null,"Repayment Dates",null,null,null,{"$f":"I193","v":"2018-11-01"},{"$f":"MONTH(G209)","v":11},{"$f":"IF(H209>6,H209-6,H209+6)","v":5},null,{"$f":"AND(K195,OR($H$209=MONTH(K2),$I$209=MONTH(K2)))","v":false},{"$f":"AND(L195,OR($H$209=MONTH(L2),$I$209=MONTH(L2)))","v":false},{"$f":"AND(M195,OR($H$209=MONTH(M2),$I$209=MONTH(M2)))","v":false},{"$f":"AND(N195,OR($H$209=MONTH(N2),$I$209=MONTH(N2)))","v":false},{"$f":"AND(O195,OR($H$209=MONTH(O2),$I$209=MONTH(O2)))","v":false},{"$f":"AND(P195,OR($H$209=MONTH(P2),$I$209=MONTH(P2)))","v":false},{"$f":"AND(Q195,OR($H$209=MONTH(Q2),$I$209=MONTH(Q2)))","v":false},{"$f":"AND(R195,OR($H$209=MONTH(R2),$I$209=MONTH(R2)))","v":false},{"$f":"AND(S195,OR($H$209=MONTH(S2),$I$209=MONTH(S2)))","v":false},{"$f":"AND(T195,OR($H$209=MONTH(T2),$I$209=MONTH(T2)))","v":false},{"$f":"AND(U195,OR($H$209=MONTH(U2),$I$209=MONTH(U2)))","v":false},{"$f":"AND(V195,OR($H$209=MONTH(V2),$I$209=MONTH(V2)))","v":false},{"$f":"AND(W195,OR($H$209=MONTH(W2),$I$209=MONTH(W2)))","v":false},{"$f":"AND(X195,OR($H$209=MONTH(X2),$I$209=MONTH(X2)))","v":false},{"$f":"AND(Y195,OR($H$209=MONTH(Y2),$I$209=MONTH(Y2)))","v":false},{"$f":"AND(Z195,OR($H$209=MONTH(Z2),$I$209=MONTH(Z2)))","v":false},{"$f":"AND(AA195,OR($H$209=MONTH(AA2),$I$209=MONTH(AA2)))","v":false},{"$f":"AND(AB195,OR($H$209=MONTH(AB2),$I$209=MONTH(AB2)))","v":false},{"$f":"AND(AC195,OR($H$209=MONTH(AC2),$I$209=MONTH(AC2)))","v":false},{"$f":"AND(AD195,OR($H$209=MONTH(AD2),$I$209=MONTH(AD2)))","v":false},{"$f":"AND(AE195,OR($H$209=MONTH(AE2),$I$209=MONTH(AE2)))","v":false},{"$f":"AND(AF195,OR($H$209=MONTH(AF2),$I$209=MONTH(AF2)))","v":false},{"$f":"AND(AG195,OR($H$209=MONTH(AG2),$I$209=MONTH(AG2)))","v":false},{"$f":"AND(AH195,OR($H$209=MONTH(AH2),$I$209=MONTH(AH2)))","v":false},{"$f":"AND(AI195,OR($H$209=MONTH(AI2),$I$209=MONTH(AI2)))","v":false},{"$f":"AND(AJ195,OR($H$209=MONTH(AJ2),$I$209=MONTH(AJ2)))","v":false},{"$f":"AND(AK195,OR($H$209=MONTH(AK2),$I$209=MONTH(AK2)))","v":false},{"$f":"AND(AL195,OR($H$209=MONTH(AL2),$I$209=MONTH(AL2)))","v":false},{"$f":"AND(AM195,OR($H$209=MONTH(AM2),$I$209=MONTH(AM2)))","v":false},{"$f":"AND(AN195,OR($H$209=MONTH(AN2),$I$209=MONTH(AN2)))","v":false},{"$f":"AND(AO195,OR($H$209=MONTH(AO2),$I$209=MONTH(AO2)))","v":false},{"$f":"AND(AP195,OR($H$209=MONTH(AP2),$I$209=MONTH(AP2)))","v":false},{"$f":"AND(AQ195,OR($H$209=MONTH(AQ2),$I$209=MONTH(AQ2)))","v":false},{"$f":"AND(AR195,OR($H$209=MONTH(AR2),$I$209=MONTH(AR2)))","v":false},{"$f":"AND(AS195,OR($H$209=MONTH(AS2),$I$209=MONTH(AS2)))","v":true},{"$f":"AND(AT195,OR($H$209=MONTH(AT2),$I$209=MONTH(AT2)))","v":false},{"$f":"AND(AU195,OR($H$209=MONTH(AU2),$I$209=MONTH(AU2)))","v":false},{"$f":"AND(AV195,OR($H$209=MONTH(AV2),$I$209=MONTH(AV2)))","v":false},{"$f":"AND(AW195,OR($H$209=MONTH(AW2),$I$209=MONTH(AW2)))","v":false},{"$f":"AND(AX195,OR($H$209=MONTH(AX2),$I$209=MONTH(AX2)))","v":false},{"$f":"AND(AY195,OR($H$209=MONTH(AY2),$I$209=MONTH(AY2)))","v":true},{"$f":"AND(AZ195,OR($H$209=MONTH(AZ2),$I$209=MONTH(AZ2)))","v":false},{"$f":"AND(BA195,OR($H$209=MONTH(BA2),$I$209=MONTH(BA2)))","v":false},{"$f":"AND(BB195,OR($H$209=MONTH(BB2),$I$209=MONTH(BB2)))","v":false},{"$f":"AND(BC195,OR($H$209=MONTH(BC2),$I$209=MONTH(BC2)))","v":false},{"$f":"AND(BD195,OR($H$209=MONTH(BD2),$I$209=MONTH(BD2)))","v":false},{"$f":"AND(BE195,OR($H$209=MONTH(BE2),$I$209=MONTH(BE2)))","v":true},{"$f":"AND(BF195,OR($H$209=MONTH(BF2),$I$209=MONTH(BF2)))","v":false},{"$f":"AND(BG195,OR($H$209=MONTH(BG2),$I$209=MONTH(BG2)))","v":false},{"$f":"AND(BH195,OR($H$209=MONTH(BH2),$I$209=MONTH(BH2)))","v":false},{"$f":"AND(BI195,OR($H$209=MONTH(BI2),$I$209=MONTH(BI2)))","v":false},{"$f":"AND(BJ195,OR($H$209=MONTH(BJ2),$I$209=MONTH(BJ2)))","v":false},{"$f":"AND(BK195,OR($H$209=MONTH(BK2),$I$209=MONTH(BK2)))","v":true},{"$f":"AND(BL195,OR($H$209=MONTH(BL2),$I$209=MONTH(BL2)))","v":false},{"$f":"AND(BM195,OR($H$209=MONTH(BM2),$I$209=MONTH(BM2)))","v":false},{"$f":"AND(BN195,OR($H$209=MONTH(BN2),$I$209=MONTH(BN2)))","v":false},{"$f":"AND(BO195,OR($H$209=MONTH(BO2),$I$209=MONTH(BO2)))","v":false},{"$f":"AND(BP195,OR($H$209=MONTH(BP2),$I$209=MONTH(BP2)))","v":false},{"$f":"AND(BQ195,OR($H$209=MONTH(BQ2),$I$209=MONTH(BQ2)))","v":true},{"$f":"AND(BR195,OR($H$209=MONTH(BR2),$I$209=MONTH(BR2)))","v":false},{"$f":"AND(BS195,OR($H$209=MONTH(BS2),$I$209=MONTH(BS2)))","v":false},{"$f":"AND(BT195,OR($H$209=MONTH(BT2),$I$209=MONTH(BT2)))","v":false},{"$f":"AND(BU195,OR($H$209=MONTH(BU2),$I$209=MONTH(BU2)))","v":false},{"$f":"AND(BV195,OR($H$209=MONTH(BV2),$I$209=MONTH(BV2)))","v":false},{"$f":"AND(BW195,OR($H$209=MONTH(BW2),$I$209=MONTH(BW2)))","v":true},{"$f":"AND(BX195,OR($H$209=MONTH(BX2),$I$209=MONTH(BX2)))","v":false},{"$f":"AND(BY195,OR($H$209=MONTH(BY2),$I$209=MONTH(BY2)))","v":false},{"$f":"AND(BZ195,OR($H$209=MONTH(BZ2),$I$209=MONTH(BZ2)))","v":false},{"$f":"AND(CA195,OR($H$209=MONTH(CA2),$I$209=MONTH(CA2)))","v":false},{"$f":"AND(CB195,OR($H$209=MONTH(CB2),$I$209=MONTH(CB2)))","v":false},{"$f":"AND(CC195,OR($H$209=MONTH(CC2),$I$209=MONTH(CC2)))","v":true},{"$f":"AND(CD195,OR($H$209=MONTH(CD2),$I$209=MONTH(CD2)))","v":false},{"$f":"AND(CE195,OR($H$209=MONTH(CE2),$I$209=MONTH(CE2)))","v":false},{"$f":"AND(CF195,OR($H$209=MONTH(CF2),$I$209=MONTH(CF2)))","v":false},{"$f":"AND(CG195,OR($H$209=MONTH(CG2),$I$209=MONTH(CG2)))","v":false},{"$f":"AND(CH195,OR($H$209=MONTH(CH2),$I$209=MONTH(CH2)))","v":false},{"$f":"AND(CI195,OR($H$209=MONTH(CI2),$I$209=MONTH(CI2)))","v":true},{"$f":"AND(CJ195,OR($H$209=MONTH(CJ2),$I$209=MONTH(CJ2)))","v":false},{"$f":"AND(CK195,OR($H$209=MONTH(CK2),$I$209=MONTH(CK2)))","v":false},{"$f":"AND(CL195,OR($H$209=MONTH(CL2),$I$209=MONTH(CL2)))","v":false},{"$f":"AND(CM195,OR($H$209=MONTH(CM2),$I$209=MONTH(CM2)))","v":false},{"$f":"AND(CN195,OR($H$209=MONTH(CN2),$I$209=MONTH(CN2)))","v":false},{"$f":"AND(CO195,OR($H$209=MONTH(CO2),$I$209=MONTH(CO2)))","v":true},{"$f":"AND(CP195,OR($H$209=MONTH(CP2),$I$209=MONTH(CP2)))","v":false},{"$f":"AND(CQ195,OR($H$209=MONTH(CQ2),$I$209=MONTH(CQ2)))","v":false},{"$f":"AND(CR195,OR($H$209=MONTH(CR2),$I$209=MONTH(CR2)))","v":false},{"$f":"AND(CS195,OR($H$209=MONTH(CS2),$I$209=MONTH(CS2)))","v":false},{"$f":"AND(CT195,OR($H$209=MONTH(CT2),$I$209=MONTH(CT2)))","v":false},{"$f":"AND(CU195,OR($H$209=MONTH(CU2),$I$209=MONTH(CU2)))","v":true},{"$f":"AND(CV195,OR($H$209=MONTH(CV2),$I$209=MONTH(CV2)))","v":false},{"$f":"AND(CW195,OR($H$209=MONTH(CW2),$I$209=MONTH(CW2)))","v":false},{"$f":"AND(CX195,OR($H$209=MONTH(CX2),$I$209=MONTH(CX2)))","v":false},{"$f":"AND(CY195,OR($H$209=MONTH(CY2),$I$209=MONTH(CY2)))","v":false},{"$f":"AND(CZ195,OR($H$209=MONTH(CZ2),$I$209=MONTH(CZ2)))","v":false},{"$f":"AND(DA195,OR($H$209=MONTH(DA2),$I$209=MONTH(DA2)))","v":true},{"$f":"AND(DB195,OR($H$209=MONTH(DB2),$I$209=MONTH(DB2)))","v":false},{"$f":"AND(DC195,OR($H$209=MONTH(DC2),$I$209=MONTH(DC2)))","v":false},{"$f":"AND(DD195,OR($H$209=MONTH(DD2),$I$209=MONTH(DD2)))","v":false},{"$f":"AND(DE195,OR($H$209=MONTH(DE2),$I$209=MONTH(DE2)))","v":false},{"$f":"AND(DF195,OR($H$209=MONTH(DF2),$I$209=MONTH(DF2)))","v":false},{"$f":"AND(DG195,OR($H$209=MONTH(DG2),$I$209=MONTH(DG2)))","v":true},{"$f":"AND(DH195,OR($H$209=MONTH(DH2),$I$209=MONTH(DH2)))","v":false},{"$f":"AND(DI195,OR($H$209=MONTH(DI2),$I$209=MONTH(DI2)))","v":false},{"$f":"AND(DJ195,OR($H$209=MONTH(DJ2),$I$209=MONTH(DJ2)))","v":false},{"$f":"AND(DK195,OR($H$209=MONTH(DK2),$I$209=MONTH(DK2)))","v":false},{"$f":"AND(DL195,OR($H$209=MONTH(DL2),$I$209=MONTH(DL2)))","v":false},{"$f":"AND(DM195,OR($H$209=MONTH(DM2),$I$209=MONTH(DM2)))","v":true},{"$f":"AND(DN195,OR($H$209=MONTH(DN2),$I$209=MONTH(DN2)))","v":false},{"$f":"AND(DO195,OR($H$209=MONTH(DO2),$I$209=MONTH(DO2)))","v":false},{"$f":"AND(DP195,OR($H$209=MONTH(DP2),$I$209=MONTH(DP2)))","v":false},{"$f":"AND(DQ195,OR($H$209=MONTH(DQ2),$I$209=MONTH(DQ2)))","v":false},{"$f":"AND(DR195,OR($H$209=MONTH(DR2),$I$209=MONTH(DR2)))","v":false},{"$f":"AND(DS195,OR($H$209=MONTH(DS2),$I$209=MONTH(DS2)))","v":true},{"$f":"AND(DT195,OR($H$209=MONTH(DT2),$I$209=MONTH(DT2)))","v":false},{"$f":"AND(DU195,OR($H$209=MONTH(DU2),$I$209=MONTH(DU2)))","v":false},{"$f":"AND(DV195,OR($H$209=MONTH(DV2),$I$209=MONTH(DV2)))","v":false},{"$f":"AND(DW195,OR($H$209=MONTH(DW2),$I$209=MONTH(DW2)))","v":false},{"$f":"AND(DX195,OR($H$209=MONTH(DX2),$I$209=MONTH(DX2)))","v":false},{"$f":"AND(DY195,OR($H$209=MONTH(DY2),$I$209=MONTH(DY2)))","v":true},{"$f":"AND(DZ195,OR($H$209=MONTH(DZ2),$I$209=MONTH(DZ2)))","v":false},{"$f":"AND(EA195,OR($H$209=MONTH(EA2),$I$209=MONTH(EA2)))","v":false},{"$f":"AND(EB195,OR($H$209=MONTH(EB2),$I$209=MONTH(EB2)))","v":false},{"$f":"AND(EC195,OR($H$209=MONTH(EC2),$I$209=MONTH(EC2)))","v":false},{"$f":"AND(ED195,OR($H$209=MONTH(ED2),$I$209=MONTH(ED2)))","v":false},{"$f":"AND(EE195,OR($H$209=MONTH(EE2),$I$209=MONTH(EE2)))","v":true},{"$f":"AND(EF195,OR($H$209=MONTH(EF2),$I$209=MONTH(EF2)))","v":false},{"$f":"AND(EG195,OR($H$209=MONTH(EG2),$I$209=MONTH(EG2)))","v":false},{"$f":"AND(EH195,OR($H$209=MONTH(EH2),$I$209=MONTH(EH2)))","v":false},{"$f":"AND(EI195,OR($H$209=MONTH(EI2),$I$209=MONTH(EI2)))","v":false},{"$f":"AND(EJ195,OR($H$209=MONTH(EJ2),$I$209=MONTH(EJ2)))","v":false},{"$f":"AND(EK195,OR($H$209=MONTH(EK2),$I$209=MONTH(EK2)))","v":true},{"$f":"AND(EL195,OR($H$209=MONTH(EL2),$I$209=MONTH(EL2)))","v":false},{"$f":"AND(EM195,OR($H$209=MONTH(EM2),$I$209=MONTH(EM2)))","v":false},{"$f":"AND(EN195,OR($H$209=MONTH(EN2),$I$209=MONTH(EN2)))","v":false},{"$f":"AND(EO195,OR($H$209=MONTH(EO2),$I$209=MONTH(EO2)))","v":false},{"$f":"AND(EP195,OR($H$209=MONTH(EP2),$I$209=MONTH(EP2)))","v":false},{"$f":"AND(EQ195,OR($H$209=MONTH(EQ2),$I$209=MONTH(EQ2)))","v":true},{"$f":"AND(ER195,OR($H$209=MONTH(ER2),$I$209=MONTH(ER2)))","v":false},{"$f":"AND(ES195,OR($H$209=MONTH(ES2),$I$209=MONTH(ES2)))","v":false},{"$f":"AND(ET195,OR($H$209=MONTH(ET2),$I$209=MONTH(ET2)))","v":false},{"$f":"AND(EU195,OR($H$209=MONTH(EU2),$I$209=MONTH(EU2)))","v":false},{"$f":"AND(EV195,OR($H$209=MONTH(EV2),$I$209=MONTH(EV2)))","v":false},{"$f":"AND(EW195,OR($H$209=MONTH(EW2),$I$209=MONTH(EW2)))","v":false},{"$f":"AND(EX195,OR($H$209=MONTH(EX2),$I$209=MONTH(EX2)))","v":false},{"$f":"AND(EY195,OR($H$209=MONTH(EY2),$I$209=MONTH(EY2)))","v":false},{"$f":"AND(EZ195,OR($H$209=MONTH(EZ2),$I$209=MONTH(EZ2)))","v":false},{"$f":"AND(FA195,OR($H$209=MONTH(FA2),$I$209=MONTH(FA2)))","v":false},{"$f":"AND(FB195,OR($H$209=MONTH(FB2),$I$209=MONTH(FB2)))","v":false},{"$f":"AND(FC195,OR($H$209=MONTH(FC2),$I$209=MONTH(FC2)))","v":false},{"$f":"AND(FD195,OR($H$209=MONTH(FD2),$I$209=MONTH(FD2)))","v":false},{"$f":"AND(FE195,OR($H$209=MONTH(FE2),$I$209=MONTH(FE2)))","v":false},{"$f":"AND(FF195,OR($H$209=MONTH(FF2),$I$209=MONTH(FF2)))","v":false},{"$f":"AND(FG195,OR($H$209=MONTH(FG2),$I$209=MONTH(FG2)))","v":false},{"$f":"AND(FH195,OR($H$209=MONTH(FH2),$I$209=MONTH(FH2)))","v":false},{"$f":"AND(FI195,OR($H$209=MONTH(FI2),$I$209=MONTH(FI2)))","v":false},{"$f":"AND(FJ195,OR($H$209=MONTH(FJ2),$I$209=MONTH(FJ2)))","v":false},{"$f":"AND(FK195,OR($H$209=MONTH(FK2),$I$209=MONTH(FK2)))","v":false},{"$f":"AND(FL195,OR($H$209=MONTH(FL2),$I$209=MONTH(FL2)))","v":false},{"$f":"AND(FM195,OR($H$209=MONTH(FM2),$I$209=MONTH(FM2)))","v":false},{"$f":"AND(FN195,OR($H$209=MONTH(FN2),$I$209=MONTH(FN2)))","v":false},{"$f":"AND(FO195,OR($H$209=MONTH(FO2),$I$209=MONTH(FO2)))","v":false},{"$f":"AND(FP195,OR($H$209=MONTH(FP2),$I$209=MONTH(FP2)))","v":false},{"$f":"AND(FQ195,OR($H$209=MONTH(FQ2),$I$209=MONTH(FQ2)))","v":false},{"$f":"AND(FR195,OR($H$209=MONTH(FR2),$I$209=MONTH(FR2)))","v":false},{"$f":"AND(FS195,OR($H$209=MONTH(FS2),$I$209=MONTH(FS2)))","v":false},{"$f":"AND(FT195,OR($H$209=MONTH(FT2),$I$209=MONTH(FT2)))","v":false},{"$f":"AND(FU195,OR($H$209=MONTH(FU2),$I$209=MONTH(FU2)))","v":false},{"$f":"AND(FV195,OR($H$209=MONTH(FV2),$I$209=MONTH(FV2)))","v":false},{"$f":"AND(FW195,OR($H$209=MONTH(FW2),$I$209=MONTH(FW2)))","v":false},{"$f":"AND(FX195,OR($H$209=MONTH(FX2),$I$209=MONTH(FX2)))","v":false},{"$f":"AND(FY195,OR($H$209=MONTH(FY2),$I$209=MONTH(FY2)))","v":false},{"$f":"AND(FZ195,OR($H$209=MONTH(FZ2),$I$209=MONTH(FZ2)))","v":false},{"$f":"AND(GA195,OR($H$209=MONTH(GA2),$I$209=MONTH(GA2)))","v":false},{"$f":"AND(GB195,OR($H$209=MONTH(GB2),$I$209=MONTH(GB2)))","v":false},{"$f":"AND(GC195,OR($H$209=MONTH(GC2),$I$209=MONTH(GC2)))","v":false},{"$f":"AND(GD195,OR($H$209=MONTH(GD2),$I$209=MONTH(GD2)))","v":false},{"$f":"AND(GE195,OR($H$209=MONTH(GE2),$I$209=MONTH(GE2)))","v":false},{"$f":"AND(GF195,OR($H$209=MONTH(GF2),$I$209=MONTH(GF2)))","v":false},{"$f":"AND(GG195,OR($H$209=MONTH(GG2),$I$209=MONTH(GG2)))","v":false},{"$f":"AND(GH195,OR($H$209=MONTH(GH2),$I$209=MONTH(GH2)))","v":false},{"$f":"AND(GI195,OR($H$209=MONTH(GI2),$I$209=MONTH(GI2)))","v":false},{"$f":"AND(GJ195,OR($H$209=MONTH(GJ2),$I$209=MONTH(GJ2)))","v":false},{"$f":"AND(GK195,OR($H$209=MONTH(GK2),$I$209=MONTH(GK2)))","v":false},{"$f":"AND(GL195,OR($H$209=MONTH(GL2),$I$209=MONTH(GL2)))","v":false},{"$f":"AND(GM195,OR($H$209=MONTH(GM2),$I$209=MONTH(GM2)))","v":false},{"$f":"AND(GN195,OR($H$209=MONTH(GN2),$I$209=MONTH(GN2)))","v":false},{"$f":"AND(GO195,OR($H$209=MONTH(GO2),$I$209=MONTH(GO2)))","v":false},{"$f":"AND(GP195,OR($H$209=MONTH(GP2),$I$209=MONTH(GP2)))","v":false},{"$f":"AND(GQ195,OR($H$209=MONTH(GQ2),$I$209=MONTH(GQ2)))","v":false},{"$f":"AND(GR195,OR($H$209=MONTH(GR2),$I$209=MONTH(GR2)))","v":false},{"$f":"AND(GS195,OR($H$209=MONTH(GS2),$I$209=MONTH(GS2)))","v":false},{"$f":"AND(GT195,OR($H$209=MONTH(GT2),$I$209=MONTH(GT2)))","v":false},{"$f":"AND(GU195,OR($H$209=MONTH(GU2),$I$209=MONTH(GU2)))","v":false},{"$f":"AND(GV195,OR($H$209=MONTH(GV2),$I$209=MONTH(GV2)))","v":false},{"$f":"AND(GW195,OR($H$209=MONTH(GW2),$I$209=MONTH(GW2)))","v":false},{"$f":"AND(GX195,OR($H$209=MONTH(GX2),$I$209=MONTH(GX2)))","v":false},{"$f":"AND(GY195,OR($H$209=MONTH(GY2),$I$209=MONTH(GY2)))","v":false},{"$f":"AND(GZ195,OR($H$209=MONTH(GZ2),$I$209=MONTH(GZ2)))","v":false},{"$f":"AND(HA195,OR($H$209=MONTH(HA2),$I$209=MONTH(HA2)))","v":false},{"$f":"AND(HB195,OR($H$209=MONTH(HB2),$I$209=MONTH(HB2)))","v":false},{"$f":"AND(HC195,OR($H$209=MONTH(HC2),$I$209=MONTH(HC2)))","v":false},{"$f":"AND(HD195,OR($H$209=MONTH(HD2),$I$209=MONTH(HD2)))","v":false},{"$f":"AND(HE195,OR($H$209=MONTH(HE2),$I$209=MONTH(HE2)))","v":false},{"$f":"AND(HF195,OR($H$209=MONTH(HF2),$I$209=MONTH(HF2)))","v":false},{"$f":"AND(HG195,OR($H$209=MONTH(HG2),$I$209=MONTH(HG2)))","v":false},{"$f":"AND(HH195,OR($H$209=MONTH(HH2),$I$209=MONTH(HH2)))","v":false},{"$f":"AND(HI195,OR($H$209=MONTH(HI2),$I$209=MONTH(HI2)))","v":false},{"$f":"AND(HJ195,OR($H$209=MONTH(HJ2),$I$209=MONTH(HJ2)))","v":false},{"$f":"AND(HK195,OR($H$209=MONTH(HK2),$I$209=MONTH(HK2)))","v":false},{"$f":"AND(HL195,OR($H$209=MONTH(HL2),$I$209=MONTH(HL2)))","v":false},{"$f":"AND(HM195,OR($H$209=MONTH(HM2),$I$209=MONTH(HM2)))","v":false},{"$f":"AND(HN195,OR($H$209=MONTH(HN2),$I$209=MONTH(HN2)))","v":false},{"$f":"AND(HO195,OR($H$209=MONTH(HO2),$I$209=MONTH(HO2)))","v":false},{"$f":"AND(HP195,OR($H$209=MONTH(HP2),$I$209=MONTH(HP2)))","v":false},{"$f":"AND(HQ195,OR($H$209=MONTH(HQ2),$I$209=MONTH(HQ2)))","v":false},{"$f":"AND(HR195,OR($H$209=MONTH(HR2),$I$209=MONTH(HR2)))","v":false},{"$f":"AND(HS195,OR($H$209=MONTH(HS2),$I$209=MONTH(HS2)))","v":false},{"$f":"AND(HT195,OR($H$209=MONTH(HT2),$I$209=MONTH(HT2)))","v":false},{"$f":"AND(HU195,OR($H$209=MONTH(HU2),$I$209=MONTH(HU2)))","v":false},{"$f":"AND(HV195,OR($H$209=MONTH(HV2),$I$209=MONTH(HV2)))","v":false},{"$f":"AND(HW195,OR($H$209=MONTH(HW2),$I$209=MONTH(HW2)))","v":false},{"$f":"AND(HX195,OR($H$209=MONTH(HX2),$I$209=MONTH(HX2)))","v":false},{"$f":"AND(HY195,OR($H$209=MONTH(HY2),$I$209=MONTH(HY2)))","v":false},{"$f":"AND(HZ195,OR($H$209=MONTH(HZ2),$I$209=MONTH(HZ2)))","v":false},{"$f":"AND(IA195,OR($H$209=MONTH(IA2),$I$209=MONTH(IA2)))","v":false},{"$f":"AND(IB195,OR($H$209=MONTH(IB2),$I$209=MONTH(IB2)))","v":false},{"$f":"AND(IC195,OR($H$209=MONTH(IC2),$I$209=MONTH(IC2)))","v":false},{"$f":"AND(ID195,OR($H$209=MONTH(ID2),$I$209=MONTH(ID2)))","v":false},{"$f":"AND(IE195,OR($H$209=MONTH(IE2),$I$209=MONTH(IE2)))","v":false},{"$f":"AND(IF195,OR($H$209=MONTH(IF2),$I$209=MONTH(IF2)))","v":false},{"$f":"AND(IG195,OR($H$209=MONTH(IG2),$I$209=MONTH(IG2)))","v":false},{"$f":"AND(IH195,OR($H$209=MONTH(IH2),$I$209=MONTH(IH2)))","v":false},{"$f":"AND(II195,OR($H$209=MONTH(II2),$I$209=MONTH(II2)))","v":false},{"$f":"AND(IJ195,OR($H$209=MONTH(IJ2),$I$209=MONTH(IJ2)))","v":false},{"$f":"AND(IK195,OR($H$209=MONTH(IK2),$I$209=MONTH(IK2)))","v":false},{"$f":"AND(IL195,OR($H$209=MONTH(IL2),$I$209=MONTH(IL2)))","v":false},{"$f":"AND(IM195,OR($H$209=MONTH(IM2),$I$209=MONTH(IM2)))","v":false},{"$f":"AND(IN195,OR($H$209=MONTH(IN2),$I$209=MONTH(IN2)))","v":false},{"$f":"AND(IO195,OR($H$209=MONTH(IO2),$I$209=MONTH(IO2)))","v":false},{"$f":"AND(IP195,OR($H$209=MONTH(IP2),$I$209=MONTH(IP2)))","v":false},{"$f":"AND(IQ195,OR($H$209=MONTH(IQ2),$I$209=MONTH(IQ2)))","v":false},{"$f":"AND(IR195,OR($H$209=MONTH(IR2),$I$209=MONTH(IR2)))","v":false},{"$f":"AND(IS195,OR($H$209=MONTH(IS2),$I$209=MONTH(IS2)))","v":false},{"$f":"AND(IT195,OR($H$209=MONTH(IT2),$I$209=MONTH(IT2)))","v":false},{"$f":"AND(IU195,OR($H$209=MONTH(IU2),$I$209=MONTH(IU2)))","v":false},{"$f":"AND(IV195,OR($H$209=MONTH(IV2),$I$209=MONTH(IV2)))","v":false},{"$f":"AND(IW195,OR($H$209=MONTH(IW2),$I$209=MONTH(IW2)))","v":false},{"$f":"AND(IX195,OR($H$209=MONTH(IX2),$I$209=MONTH(IX2)))","v":false},{"$f":"AND(IY195,OR($H$209=MONTH(IY2),$I$209=MONTH(IY2)))","v":false},{"$f":"AND(IZ195,OR($H$209=MONTH(IZ2),$I$209=MONTH(IZ2)))","v":false},{"$f":"AND(JA195,OR($H$209=MONTH(JA2),$I$209=MONTH(JA2)))","v":false},{"$f":"AND(JB195,OR($H$209=MONTH(JB2),$I$209=MONTH(JB2)))","v":false},{"$f":"AND(JC195,OR($H$209=MONTH(JC2),$I$209=MONTH(JC2)))","v":false},{"$f":"AND(JD195,OR($H$209=MONTH(JD2),$I$209=MONTH(JD2)))","v":false},{"$f":"AND(JE195,OR($H$209=MONTH(JE2),$I$209=MONTH(JE2)))","v":false},{"$f":"AND(JF195,OR($H$209=MONTH(JF2),$I$209=MONTH(JF2)))","v":false},{"$f":"AND(JG195,OR($H$209=MONTH(JG2),$I$209=MONTH(JG2)))","v":false},{"$f":"AND(JH195,OR($H$209=MONTH(JH2),$I$209=MONTH(JH2)))","v":false},{"$f":"AND(JI195,OR($H$209=MONTH(JI2),$I$209=MONTH(JI2)))","v":false},{"$f":"AND(JJ195,OR($H$209=MONTH(JJ2),$I$209=MONTH(JJ2)))","v":false},{"$f":"AND(JK195,OR($H$209=MONTH(JK2),$I$209=MONTH(JK2)))","v":false},{"$f":"AND(JL195,OR($H$209=MONTH(JL2),$I$209=MONTH(JL2)))","v":false},{"$f":"AND(JM195,OR($H$209=MONTH(JM2),$I$209=MONTH(JM2)))","v":false},{"$f":"AND(JN195,OR($H$209=MONTH(JN2),$I$209=MONTH(JN2)))","v":false},{"$f":"AND(JO195,OR($H$209=MONTH(JO2),$I$209=MONTH(JO2)))","v":false},{"$f":"AND(JP195,OR($H$209=MONTH(JP2),$I$209=MONTH(JP2)))","v":false},{"$f":"AND(JQ195,OR($H$209=MONTH(JQ2),$I$209=MONTH(JQ2)))","v":false},{"$f":"AND(JR195,OR($H$209=MONTH(JR2),$I$209=MONTH(JR2)))","v":false},{"$f":"AND(JS195,OR($H$209=MONTH(JS2),$I$209=MONTH(JS2)))","v":false},{"$f":"AND(JT195,OR($H$209=MONTH(JT2),$I$209=MONTH(JT2)))","v":false},{"$f":"AND(JU195,OR($H$209=MONTH(JU2),$I$209=MONTH(JU2)))","v":false},{"$f":"AND(JV195,OR($H$209=MONTH(JV2),$I$209=MONTH(JV2)))","v":false},{"$f":"AND(JW195,OR($H$209=MONTH(JW2),$I$209=MONTH(JW2)))","v":false},{"$f":"AND(JX195,OR($H$209=MONTH(JX2),$I$209=MONTH(JX2)))","v":false},{"$f":"AND(JY195,OR($H$209=MONTH(JY2),$I$209=MONTH(JY2)))","v":false},{"$f":"AND(JZ195,OR($H$209=MONTH(JZ2),$I$209=MONTH(JZ2)))","v":false},{"$f":"AND(KA195,OR($H$209=MONTH(KA2),$I$209=MONTH(KA2)))","v":false},{"$f":"AND(KB195,OR($H$209=MONTH(KB2),$I$209=MONTH(KB2)))","v":false},{"$f":"AND(KC195,OR($H$209=MONTH(KC2),$I$209=MONTH(KC2)))","v":false},{"$f":"AND(KD195,OR($H$209=MONTH(KD2),$I$209=MONTH(KD2)))","v":false},{"$f":"AND(KE195,OR($H$209=MONTH(KE2),$I$209=MONTH(KE2)))","v":false},{"$f":"AND(KF195,OR($H$209=MONTH(KF2),$I$209=MONTH(KF2)))","v":false},{"$f":"AND(KG195,OR($H$209=MONTH(KG2),$I$209=MONTH(KG2)))","v":false},{"$f":"AND(KH195,OR($H$209=MONTH(KH2),$I$209=MONTH(KH2)))","v":false},{"$f":"AND(KI195,OR($H$209=MONTH(KI2),$I$209=MONTH(KI2)))","v":false},{"$f":"AND(KJ195,OR($H$209=MONTH(KJ2),$I$209=MONTH(KJ2)))","v":false},{"$f":"AND(KK195,OR($H$209=MONTH(KK2),$I$209=MONTH(KK2)))","v":false},{"$f":"AND(KL195,OR($H$209=MONTH(KL2),$I$209=MONTH(KL2)))","v":false},{"$f":"AND(KM195,OR($H$209=MONTH(KM2),$I$209=MONTH(KM2)))","v":false},{"$f":"AND(KN195,OR($H$209=MONTH(KN2),$I$209=MONTH(KN2)))","v":false},{"$f":"AND(KO195,OR($H$209=MONTH(KO2),$I$209=MONTH(KO2)))","v":false},{"$f":"AND(KP195,OR($H$209=MONTH(KP2),$I$209=MONTH(KP2)))","v":false},{"$f":"AND(KQ195,OR($H$209=MONTH(KQ2),$I$209=MONTH(KQ2)))","v":false},{"$f":"AND(KR195,OR($H$209=MONTH(KR2),$I$209=MONTH(KR2)))","v":false},{"$f":"AND(KS195,OR($H$209=MONTH(KS2),$I$209=MONTH(KS2)))","v":false},{"$f":"AND(KT195,OR($H$209=MONTH(KT2),$I$209=MONTH(KT2)))","v":false},{"$f":"AND(KU195,OR($H$209=MONTH(KU2),$I$209=MONTH(KU2)))","v":false},{"$f":"AND(KV195,OR($H$209=MONTH(KV2),$I$209=MONTH(KV2)))","v":false},{"$f":"AND(KW195,OR($H$209=MONTH(KW2),$I$209=MONTH(KW2)))","v":false},{"$f":"AND(KX195,OR($H$209=MONTH(KX2),$I$209=MONTH(KX2)))","v":false},{"$f":"AND(KY195,OR($H$209=MONTH(KY2),$I$209=MONTH(KY2)))","v":false},{"$f":"AND(KZ195,OR($H$209=MONTH(KZ2),$I$209=MONTH(KZ2)))","v":false},{"$f":"AND(LA195,OR($H$209=MONTH(LA2),$I$209=MONTH(LA2)))","v":false},{"$f":"AND(LB195,OR($H$209=MONTH(LB2),$I$209=MONTH(LB2)))","v":false},{"$f":"AND(LC195,OR($H$209=MONTH(LC2),$I$209=MONTH(LC2)))","v":false},{"$f":"AND(LD195,OR($H$209=MONTH(LD2),$I$209=MONTH(LD2)))","v":false},{"$f":"AND(LE195,OR($H$209=MONTH(LE2),$I$209=MONTH(LE2)))","v":false},{"$f":"AND(LF195,OR($H$209=MONTH(LF2),$I$209=MONTH(LF2)))","v":false},{"$f":"AND(LG195,OR($H$209=MONTH(LG2),$I$209=MONTH(LG2)))","v":false},{"$f":"AND(LH195,OR($H$209=MONTH(LH2),$I$209=MONTH(LH2)))","v":false},{"$f":"AND(LI195,OR($H$209=MONTH(LI2),$I$209=MONTH(LI2)))","v":false},{"$f":"AND(LJ195,OR($H$209=MONTH(LJ2),$I$209=MONTH(LJ2)))","v":false},{"$f":"AND(LK195,OR($H$209=MONTH(LK2),$I$209=MONTH(LK2)))","v":false},{"$f":"AND(LL195,OR($H$209=MONTH(LL2),$I$209=MONTH(LL2)))","v":false},{"$f":"AND(LM195,OR($H$209=MONTH(LM2),$I$209=MONTH(LM2)))","v":false},{"$f":"AND(LN195,OR($H$209=MONTH(LN2),$I$209=MONTH(LN2)))","v":false},{"$f":"AND(LO195,OR($H$209=MONTH(LO2),$I$209=MONTH(LO2)))","v":false},{"$f":"AND(LP195,OR($H$209=MONTH(LP2),$I$209=MONTH(LP2)))","v":false},{"$f":"AND(LQ195,OR($H$209=MONTH(LQ2),$I$209=MONTH(LQ2)))","v":false},{"$f":"AND(LR195,OR($H$209=MONTH(LR2),$I$209=MONTH(LR2)))","v":false},{"$f":"AND(LS195,OR($H$209=MONTH(LS2),$I$209=MONTH(LS2)))","v":false},{"$f":"AND(LT195,OR($H$209=MONTH(LT2),$I$209=MONTH(LT2)))","v":false},{"$f":"AND(LU195,OR($H$209=MONTH(LU2),$I$209=MONTH(LU2)))","v":false},{"$f":"AND(LV195,OR($H$209=MONTH(LV2),$I$209=MONTH(LV2)))","v":false},{"$f":"AND(LW195,OR($H$209=MONTH(LW2),$I$209=MONTH(LW2)))","v":false},{"$f":"AND(LX195,OR($H$209=MONTH(LX2),$I$209=MONTH(LX2)))","v":false},{"$f":"AND(LY195,OR($H$209=MONTH(LY2),$I$209=MONTH(LY2)))","v":false},{"$f":"AND(LZ195,OR($H$209=MONTH(LZ2),$I$209=MONTH(LZ2)))","v":false},{"$f":"AND(MA195,OR($H$209=MONTH(MA2),$I$209=MONTH(MA2)))","v":false},{"$f":"AND(MB195,OR($H$209=MONTH(MB2),$I$209=MONTH(MB2)))","v":false},{"$f":"AND(MC195,OR($H$209=MONTH(MC2),$I$209=MONTH(MC2)))","v":false},{"$f":"AND(MD195,OR($H$209=MONTH(MD2),$I$209=MONTH(MD2)))","v":false},{"$f":"AND(ME195,OR($H$209=MONTH(ME2),$I$209=MONTH(ME2)))","v":false},{"$f":"AND(MF195,OR($H$209=MONTH(MF2),$I$209=MONTH(MF2)))","v":false},{"$f":"AND(MG195,OR($H$209=MONTH(MG2),$I$209=MONTH(MG2)))","v":false},{"$f":"AND(MH195,OR($H$209=MONTH(MH2),$I$209=MONTH(MH2)))","v":false},{"$f":"AND(MI195,OR($H$209=MONTH(MI2),$I$209=MONTH(MI2)))","v":false},{"$f":"AND(MJ195,OR($H$209=MONTH(MJ2),$I$209=MONTH(MJ2)))","v":false},{"$f":"AND(MK195,OR($H$209=MONTH(MK2),$I$209=MONTH(MK2)))","v":false},{"$f":"AND(ML195,OR($H$209=MONTH(ML2),$I$209=MONTH(ML2)))","v":false},{"$f":"AND(MM195,OR($H$209=MONTH(MM2),$I$209=MONTH(MM2)))","v":false},{"$f":"AND(MN195,OR($H$209=MONTH(MN2),$I$209=MONTH(MN2)))","v":false},{"$f":"AND(MO195,OR($H$209=MONTH(MO2),$I$209=MONTH(MO2)))","v":false},{"$f":"AND(MP195,OR($H$209=MONTH(MP2),$I$209=MONTH(MP2)))","v":false},{"$f":"AND(MQ195,OR($H$209=MONTH(MQ2),$I$209=MONTH(MQ2)))","v":false},{"$f":"AND(MR195,OR($H$209=MONTH(MR2),$I$209=MONTH(MR2)))","v":false},{"$f":"AND(MS195,OR($H$209=MONTH(MS2),$I$209=MONTH(MS2)))","v":false},{"$f":"AND(MT195,OR($H$209=MONTH(MT2),$I$209=MONTH(MT2)))","v":false},{"$f":"AND(MU195,OR($H$209=MONTH(MU2),$I$209=MONTH(MU2)))","v":false},{"$f":"AND(MV195,OR($H$209=MONTH(MV2),$I$209=MONTH(MV2)))","v":false},{"$f":"AND(MW195,OR($H$209=MONTH(MW2),$I$209=MONTH(MW2)))","v":false},{"$f":"AND(MX195,OR($H$209=MONTH(MX2),$I$209=MONTH(MX2)))","v":false},{"$f":"AND(MY195,OR($H$209=MONTH(MY2),$I$209=MONTH(MY2)))","v":false},{"$f":"AND(MZ195,OR($H$209=MONTH(MZ2),$I$209=MONTH(MZ2)))","v":false},{"$f":"AND(NA195,OR($H$209=MONTH(NA2),$I$209=MONTH(NA2)))","v":false},{"$f":"AND(NB195,OR($H$209=MONTH(NB2),$I$209=MONTH(NB2)))","v":false},{"$f":"AND(NC195,OR($H$209=MONTH(NC2),$I$209=MONTH(NC2)))","v":false},{"$f":"AND(ND195,OR($H$209=MONTH(ND2),$I$209=MONTH(ND2)))","v":false},{"$f":"AND(NE195,OR($H$209=MONTH(NE2),$I$209=MONTH(NE2)))","v":false},{"$f":"AND(NF195,OR($H$209=MONTH(NF2),$I$209=MONTH(NF2)))","v":false},{"$f":"AND(NG195,OR($H$209=MONTH(NG2),$I$209=MONTH(NG2)))","v":false},{"$f":"AND(NH195,OR($H$209=MONTH(NH2),$I$209=MONTH(NH2)))","v":false},{"$f":"AND(NI195,OR($H$209=MONTH(NI2),$I$209=MONTH(NI2)))","v":false},{"$f":"AND(NJ195,OR($H$209=MONTH(NJ2),$I$209=MONTH(NJ2)))","v":false},{"$f":"AND(NK195,OR($H$209=MONTH(NK2),$I$209=MONTH(NK2)))","v":false},{"$f":"AND(NL195,OR($H$209=MONTH(NL2),$I$209=MONTH(NL2)))","v":false},{"$f":"AND(NM195,OR($H$209=MONTH(NM2),$I$209=MONTH(NM2)))","v":false},{"$f":"AND(NN195,OR($H$209=MONTH(NN2),$I$209=MONTH(NN2)))","v":false},{"$f":"AND(NO195,OR($H$209=MONTH(NO2),$I$209=MONTH(NO2)))","v":false},{"$f":"AND(NP195,OR($H$209=MONTH(NP2),$I$209=MONTH(NP2)))","v":false},{"$f":"AND(NQ195,OR($H$209=MONTH(NQ2),$I$209=MONTH(NQ2)))","v":false},{"$f":"AND(NR195,OR($H$209=MONTH(NR2),$I$209=MONTH(NR2)))","v":false},{"$f":"AND(NS195,OR($H$209=MONTH(NS2),$I$209=MONTH(NS2)))","v":false},{"$f":"AND(NT195,OR($H$209=MONTH(NT2),$I$209=MONTH(NT2)))","v":false},{"$f":"AND(NU195,OR($H$209=MONTH(NU2),$I$209=MONTH(NU2)))","v":false},{"$f":"AND(NV195,OR($H$209=MONTH(NV2),$I$209=MONTH(NV2)))","v":false},{"$f":"AND(NW195,OR($H$209=MONTH(NW2),$I$209=MONTH(NW2)))","v":false},{"$f":"AND(NX195,OR($H$209=MONTH(NX2),$I$209=MONTH(NX2)))","v":false},{"$f":"AND(NY195,OR($H$209=MONTH(NY2),$I$209=MONTH(NY2)))","v":false},{"$f":"AND(NZ195,OR($H$209=MONTH(NZ2),$I$209=MONTH(NZ2)))","v":false},{"$f":"AND(OA195,OR($H$209=MONTH(OA2),$I$209=MONTH(OA2)))","v":false},{"$f":"AND(OB195,OR($H$209=MONTH(OB2),$I$209=MONTH(OB2)))","v":false},{"$f":"AND(OC195,OR($H$209=MONTH(OC2),$I$209=MONTH(OC2)))","v":false},{"$f":"AND(OD195,OR($H$209=MONTH(OD2),$I$209=MONTH(OD2)))","v":false},{"$f":"AND(OE195,OR($H$209=MONTH(OE2),$I$209=MONTH(OE2)))","v":false},{"$f":"AND(OF195,OR($H$209=MONTH(OF2),$I$209=MONTH(OF2)))","v":false},{"$f":"AND(OG195,OR($H$209=MONTH(OG2),$I$209=MONTH(OG2)))","v":false},{"$f":"AND(OH195,OR($H$209=MONTH(OH2),$I$209=MONTH(OH2)))","v":false},{"$f":"AND(OI195,OR($H$209=MONTH(OI2),$I$209=MONTH(OI2)))","v":false},{"$f":"AND(OJ195,OR($H$209=MONTH(OJ2),$I$209=MONTH(OJ2)))","v":false},{"$f":"AND(OK195,OR($H$209=MONTH(OK2),$I$209=MONTH(OK2)))","v":false},{"$f":"AND(OL195,OR($H$209=MONTH(OL2),$I$209=MONTH(OL2)))","v":false},{"$f":"AND(OM195,OR($H$209=MONTH(OM2),$I$209=MONTH(OM2)))","v":false},{"$f":"AND(ON195,OR($H$209=MONTH(ON2),$I$209=MONTH(ON2)))","v":false},{"$f":"AND(OO195,OR($H$209=MONTH(OO2),$I$209=MONTH(OO2)))","v":false},{"$f":"AND(OP195,OR($H$209=MONTH(OP2),$I$209=MONTH(OP2)))","v":false},{"$f":"AND(OQ195,OR($H$209=MONTH(OQ2),$I$209=MONTH(OQ2)))","v":false},{"$f":"AND(OR195,OR($H$209=MONTH(OR2),$I$209=MONTH(OR2)))","v":false},{"$f":"AND(OS195,OR($H$209=MONTH(OS2),$I$209=MONTH(OS2)))","v":false},{"$f":"AND(OT195,OR($H$209=MONTH(OT2),$I$209=MONTH(OT2)))","v":false}]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"EDATE(I193,0)","v":"2018-11-01"},{"$f":"EDATE(H210,G210-1)","v":"2019-10-01"},null,{"$f":"AND(K$2>=$H210,K$2<=$I210)","v":false},{"$f":"AND(L$2>=$H210,L$2<=$I210)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H210,BX$2<=$I210)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H210,EJ$2<=$I210)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H210,GV$2<=$I210)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H210,JH$2<=$I210)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H210,LT$2<=$I210)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H210,OF$2<=$I210)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J215","v":0},{"$f":"K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5363478.2040094323,5385826.0298594721,5408266.9716505529,5430801.4173657633,5453429.756604787,5476152.38059064,5498969.6821764344,5521882.0558521692,5544889.897751553,5567993.6056588516,5591193.5790157635,5614490.2189283287,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,{"$f":"BW215","v":3742993.4792855512},3742993.4792855512,3742993.4792855512,3742993.4792855512,3742993.4792855512,3742993.4792855512,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,623832.24654759164,623832.24654759164,623832.24654759164,623832.24654759164,{"$f":"EI215","v":623832.24654759164},623832.24654759164,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"GU215","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"JG215","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"LS215","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"OE215","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10]
[null,null,"Add: funding",null,null,null,null,null,null,null,{"$f":"K199","v":0},{"$f":"L199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5363478.2040094323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Capitalised During Grace Period",null,null,null,null,null,null,null,{"$f":"IF(K210,K216,0)","v":0},{"$f":"IF(L210,L216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,22440.941791081132,22534.445715210637,22628.339239024015,22722.623985853279,22817.301585794332,22912.373675735143,23007.841899384039,23103.707907298136,23199.97335691188,23296.639912565683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX210,BX216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ210,EJ216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV210,GV216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH210,JH216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT210,LT216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF210,OF216,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Repayments",null,null,null,{"$f":"'General Assumptions'!G57","v":true},{"$f":"COUNTIF(195:195,TRUE)","v":108},{"$f":"J214/H214*6","v":311916.12327379605},{"$f":"J199+SUM(K213:OT213)","v":5614490.2189283296},{"$f":"IF(K195,$I$214*K209,0)","v":0},{"$f":"IF(L195,$I$214*L209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,{"$f":"IF(BX195,$I$214*BX209,0)","v":0},0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,{"$f":"IF(EJ195,$I$214*EJ209,0)","v":0},311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV195,$I$214*GV209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH195,$I$214*JH209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT195,$I$214*LT209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF195,$I$214*OF209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K211+K212-K214+K213","v":0},{"$f":"L211+L212-L214+L213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5363478.2040094323,5385826.0298594721,5408266.9716505529,5430801.4173657633,5453429.756604787,5476152.38059064,5498969.6821764344,5521882.0558521692,5544889.897751553,5567993.6056588516,5591193.5790157635,5614490.2189283287,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,3742993.4792855512,{"$f":"BX211+BX212-BX214+BX213","v":3742993.4792855512},3742993.4792855512,3742993.4792855512,3742993.4792855512,3742993.4792855512,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,623832.24654759164,623832.24654759164,623832.24654759164,623832.24654759164,623832.24654759164,{"$f":"EJ211+EJ212-EJ214+EJ213","v":623832.24654759164},311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"GV211+GV212-GV214+GV213","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"JH211+JH212-JH214+JH213","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"LT211+LT212-LT214+LT213","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"OF211+OF212-OF214+OF213","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10]
[null,null,"Local Bank Interest",null,null,null,null,null,null,null,{"$f":"K211*K194","v":0},{"$f":"L211*L194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,22440.941791081132,22534.445715210637,22628.339239024015,22722.623985853279,22817.301585794332,22912.373675735143,23007.841899384039,23103.707907298136,23199.97335691188,23296.639912565683,23393.709245534701,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BX211*BX194","v":15595.806163689796},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,2599.3010272816318,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EJ211*EJ194","v":2599.3010272816318},2599.3010272816318,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GV211*GV194","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JH211*JH194","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LT211*LT194","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"OF211*OF194","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[]
[null,"Accrued Interest Expense"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J222","v":0},{"$f":"K222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,44788.76764112043,67323.213356331064,89951.552595355082,112674.17658120836,135491.4781670027,158403.85184273784,181411.69374212189,204515.40164942003,227715.37500633192,251012.01491889759,0,22094.058731893885,44188.11746378777,66282.176195681648,88376.23492757554,110470.29365946943,0,20794.408218253066,41588.816436506131,62383.224654759193,83177.632873012262,103972.04109126533,0,19494.757704612246,38989.515409224492,58484.273113836738,77979.030818448984,97473.78852306123,0,18195.10719097143,36390.21438194286,54585.32157291429,72780.42876388572,90975.535954857158,0,16895.456677330614,33790.913354661228,50686.370031991843,67581.826709322457,84477.283386653071,{"$f":"BW222","v":0},15595.806163689796,31191.612327379593,46787.418491069388,62383.224654759186,77979.030818448984,0,14296.155650048981,28592.311300097961,42888.46695014694,57184.622600195922,71480.778250244897,0,12996.505136408165,25993.010272816329,38989.515409224492,51986.020545632658,64982.525682040825,0,11696.854622767347,23393.709245534694,35090.563868302037,46787.418491069388,58484.273113836738,0,10397.204109126531,20794.408218253062,31191.612327379593,41588.816436506124,51986.020545632651,0,9097.5535954857151,18195.10719097143,27292.660786457145,36390.21438194286,45487.767977428579,0,7797.9030818448982,15595.806163689796,23393.709245534694,31191.612327379593,38989.515409224492,0,6498.2525682040823,12996.505136408165,19494.757704612246,25993.010272816329,32491.262841020412,0,5198.6020545632655,10397.204109126531,15595.806163689796,20794.408218253062,25993.010272816326,0,3898.9515409224487,7797.9030818448973,11696.854622767347,15595.806163689795,19494.757704612242,0,2599.3010272816318,5198.6020545632637,7797.9030818448955,{"$f":"EI222","v":10397.204109126527},12996.505136408159,0,1299.650513640815,2599.30102728163,3898.951540922445,5198.60205456326,6498.252568204075,0,-1.9402553637822469E-12,-3.8805107275644938E-12,-5.820766091346741E-12,-7.7610214551289875E-12,-9.701276818911234E-12,-1.164153218269348E-11,-1.3581787546475727E-11,-1.5522042910257975E-11,-1.7462298274040222E-11,-1.9402553637822468E-11,-2.1342809001604714E-11,-2.3283064365386961E-11,-2.5223319729169207E-11,-2.7163575092951454E-11,-2.91038304567337E-11,-3.104408582051595E-11,-3.2984341184298197E-11,-3.4924596548080443E-11,-3.686485191186269E-11,-3.8805107275644936E-11,-4.0745362639427182E-11,-4.2685618003209429E-11,-4.4625873366991675E-11,-4.6566128730773922E-11,-4.8506384094556168E-11,-5.0446639458338415E-11,-5.2386894822120661E-11,-5.4327150185902908E-11,-5.6267405549685154E-11,-5.8207660913467401E-11,-6.0147916277249647E-11,-6.20881716410319E-11,-6.4028427004814153E-11,-6.5968682368596406E-11,-6.7908937732378659E-11,-6.9849193096160912E-11,-7.1789448459943165E-11,-7.3729703823725418E-11,-7.5669959187507671E-11,-7.7610214551289924E-11,-7.9550469915072177E-11,-8.149072527885443E-11,-8.3430980642636683E-11,-8.5371236006418935E-11,-8.7311491370201188E-11,-8.9251746733983441E-11,-9.1192002097765694E-11,-9.3132257461547947E-11,-9.50725128253302E-11,-9.7012768189112453E-11,-9.8953023552894706E-11,-1.0089327891667696E-10,-1.0283353428045921E-10,-1.0477378964424146E-10,-1.0671404500802372E-10,{"$f":"GU222","v":-1.0865430037180597E-10},-1.1059455573558822E-10,-1.1253481109937048E-10,-1.1447506646315273E-10,-1.1641532182693497E-10,-1.1835557719071721E-10,-1.2029583255449945E-10,-1.2223608791828169E-10,-1.2417634328206393E-10,-1.2611659864584617E-10,-1.2805685400962841E-10,-1.2999710937341065E-10,-1.3193736473719289E-10,-1.3387762010097513E-10,-1.3581787546475737E-10,-1.3775813082853961E-10,-1.3969838619232185E-10,-1.4163864155610409E-10,-1.4357889691988633E-10,-1.4551915228366857E-10,-1.4745940764745081E-10,-1.4939966301123305E-10,-1.5133991837501529E-10,-1.5328017373879753E-10,-1.5522042910257977E-10,-1.5716068446636201E-10,-1.5910093983014425E-10,-1.6104119519392649E-10,-1.6298145055770873E-10,-1.6492170592149097E-10,-1.6686196128527321E-10,-1.6880221664905545E-10,-1.7074247201283769E-10,-1.7268272737661993E-10,-1.7462298274040217E-10,-1.7656323810418441E-10,-1.7850349346796665E-10,-1.8044374883174889E-10,-1.8238400419553113E-10,-1.8432425955931337E-10,-1.8626451492309561E-10,-1.8820477028687785E-10,-1.9014502565066009E-10,-1.9208528101444233E-10,-1.9402553637822457E-10,-1.9596579174200681E-10,-1.9790604710578905E-10,-1.9984630246957129E-10,-2.0178655783335353E-10,-2.0372681319713577E-10,-2.0566706856091801E-10,-2.0760732392470025E-10,-2.0954757928848249E-10,-2.1148783465226473E-10,-2.1342809001604697E-10,-2.1536834537982921E-10,-2.1730860074361145E-10,-2.1924885610739369E-10,-2.2118911147117593E-10,-2.2312936683495817E-10,-2.2506962219874041E-10,-2.2700987756252265E-10,-2.2895013292630489E-10,-2.3089038829008713E-10,{"$f":"JG222","v":-2.3283064365386937E-10},-2.3477089901765161E-10,-2.3671115438143385E-10,-2.3865140974521609E-10,-2.4059166510899833E-10,-2.4253192047278057E-10,-2.4447217583656281E-10,-2.4641243120034505E-10,-2.4835268656412729E-10,-2.5029294192790953E-10,-2.5223319729169177E-10,-2.5417345265547401E-10,-2.5611370801925625E-10,-2.5805396338303849E-10,-2.5999421874682073E-10,-2.6193447411060297E-10,-2.6387472947438521E-10,-2.6581498483816745E-10,-2.6775524020194969E-10,-2.6969549556573193E-10,-2.7163575092951417E-10,-2.7357600629329641E-10,-2.7551626165707865E-10,-2.7745651702086089E-10,-2.7939677238464313E-10,-2.8133702774842537E-10,-2.8327728311220761E-10,-2.8521753847598985E-10,-2.8715779383977209E-10,-2.8909804920355433E-10,-2.9103830456733657E-10,-2.9297855993111881E-10,-2.9491881529490105E-10,-2.9685907065868329E-10,-2.9879932602246553E-10,-3.0073958138624777E-10,-3.0267983675003001E-10,-3.0462009211381225E-10,-3.0656034747759449E-10,-3.0850060284137673E-10,-3.1044085820515897E-10,-3.1238111356894121E-10,-3.1432136893272345E-10,-3.1626162429650569E-10,-3.1820187966028793E-10,-3.2014213502407017E-10,-3.2208239038785241E-10,-3.2402264575163465E-10,-3.2596290111541689E-10,-3.2790315647919913E-10,-3.2984341184298137E-10,-3.3178366720676361E-10,-3.3372392257054585E-10,-3.3566417793432809E-10,-3.3760443329811033E-10,-3.3954468866189257E-10,-3.4148494402567481E-10,-3.4342519938945705E-10,-3.4536545475323929E-10,-3.4730571011702153E-10,-3.4924596548080377E-10,-3.5118622084458601E-10,-3.5312647620836825E-10,-3.5506673157215049E-10,{"$f":"LS222","v":-3.5700698693593273E-10},-3.5894724229971497E-10,-3.6088749766349721E-10,-3.6282775302727945E-10,-3.6476800839106169E-10,-3.6670826375484393E-10,-3.6864851911862617E-10,-3.7058877448240841E-10,-3.7252902984619065E-10,-3.7446928520997289E-10,-3.7640954057375513E-10,-3.7834979593753737E-10,-3.8029005130131961E-10,-3.8223030666510185E-10,-3.8417056202888409E-10,-3.8611081739266633E-10,-3.8805107275644857E-10,-3.8999132812023081E-10,-3.9193158348401305E-10,-3.9387183884779529E-10,-3.9581209421157753E-10,-3.9775234957535977E-10,-3.9969260493914201E-10,-4.0163286030292425E-10,-4.0357311566670649E-10,-4.0551337103048873E-10,-4.0745362639427097E-10,-4.0939388175805321E-10,-4.1133413712183545E-10,-4.1327439248561769E-10,-4.1521464784939993E-10,-4.1715490321318217E-10,-4.1909515857696441E-10,-4.2103541394074665E-10,-4.2297566930452889E-10,-4.2491592466831113E-10,-4.2685618003209337E-10,-4.2879643539587561E-10,-4.3073669075965785E-10,-4.3267694612344009E-10,-4.3461720148722233E-10,-4.3655745685100457E-10,-4.3849771221478681E-10,-4.4043796757856905E-10,-4.4237822294235129E-10,-4.4431847830613353E-10,-4.4625873366991577E-10,-4.4819898903369801E-10,-4.5013924439748025E-10,-4.5207949976126249E-10,-4.5401975512504473E-10,-4.5596001048882697E-10,-4.5790026585260921E-10,-4.5984052121639145E-10,-4.6178077658017369E-10,-4.6372103194395593E-10,-4.6566128730773817E-10,-4.6760154267152046E-10,-4.695417980353027E-10,-4.7148205339908494E-10,-4.7342230876286718E-10,-4.7536256412664942E-10,-4.7730281949043166E-10,-4.792430748542139E-10,{"$f":"OE222","v":-4.8118333021799614E-10},-4.8312358558177838E-10,-4.8506384094556062E-10,-4.8700409630934286E-10,-4.889443516731251E-10,-4.9088460703690734E-10,-4.9282486240068958E-10,-4.9476511776447182E-10,-4.9670537312825406E-10,-4.986456284920363E-10,-5.0058588385581854E-10,-5.0252613921960078E-10,-5.0446639458338302E-10,-5.0640664994716526E-10,-5.083469053109475E-10]
[null,null,"Add: Accrued Interest Expense",null,null,null,null,null,null,null,{"$f":"K216","v":0},{"$f":"L216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,22440.941791081132,22534.445715210637,22628.339239024015,22722.623985853279,22817.301585794332,22912.373675735143,23007.841899384039,23103.707907298136,23199.97335691188,23296.639912565683,23393.709245534701,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BX216","v":15595.806163689796},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,2599.3010272816318,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EJ216","v":2599.3010272816318},2599.3010272816318,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GV216","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JH216","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LT216","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"OF216","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[null,null,"Less: Interest Paid",null,null,null,null,null,null,null,{"$f":"(K220+K219)*K209","v":0},{"$f":"(L220+L219)*L209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,274405.72416443226,0,0,0,0,0,132564.35239136333,0,0,0,0,0,124766.4493095184,0,0,0,0,0,116968.54622767348,0,0,0,0,0,109170.6431458286,0,0,0,0,0,101372.74006398369,{"$f":"(BX220+BX219)*BX209","v":0},0,0,0,0,93574.836982138775,0,0,0,0,0,85776.93390029388,0,0,0,0,0,77979.030818448984,0,0,0,0,0,70181.127736604089,0,0,0,0,0,62383.224654759179,0,0,0,0,0,54585.321572914298,0,0,0,0,0,46787.418491069388,0,0,0,0,0,38989.515409224492,0,0,0,0,0,31191.612327379589,0,0,0,0,0,23393.70924553469,0,0,0,0,{"$f":"(EJ220+EJ219)*EJ209","v":0},15595.806163689791,0,0,0,0,0,7797.90308184489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV220+GV219)*GV209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH220+JH219)*JH209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT220+LT219)*LT209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF220+OF219)*OF209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K219+K220-K221","v":0},{"$f":"L219+L220-L221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,44788.76764112043,67323.213356331064,89951.552595355082,112674.17658120836,135491.4781670027,158403.85184273784,181411.69374212189,204515.40164942003,227715.37500633192,251012.01491889759,0,22094.058731893885,44188.11746378777,66282.176195681648,88376.23492757554,110470.29365946943,0,20794.408218253066,41588.816436506131,62383.224654759193,83177.632873012262,103972.04109126533,0,19494.757704612246,38989.515409224492,58484.273113836738,77979.030818448984,97473.78852306123,0,18195.10719097143,36390.21438194286,54585.32157291429,72780.42876388572,90975.535954857158,0,16895.456677330614,33790.913354661228,50686.370031991843,67581.826709322457,84477.283386653071,0,{"$f":"BX219+BX220-BX221","v":15595.806163689796},31191.612327379593,46787.418491069388,62383.224654759186,77979.030818448984,0,14296.155650048981,28592.311300097961,42888.46695014694,57184.622600195922,71480.778250244897,0,12996.505136408165,25993.010272816329,38989.515409224492,51986.020545632658,64982.525682040825,0,11696.854622767347,23393.709245534694,35090.563868302037,46787.418491069388,58484.273113836738,0,10397.204109126531,20794.408218253062,31191.612327379593,41588.816436506124,51986.020545632651,0,9097.5535954857151,18195.10719097143,27292.660786457145,36390.21438194286,45487.767977428579,0,7797.9030818448982,15595.806163689796,23393.709245534694,31191.612327379593,38989.515409224492,0,6498.2525682040823,12996.505136408165,19494.757704612246,25993.010272816329,32491.262841020412,0,5198.6020545632655,10397.204109126531,15595.806163689796,20794.408218253062,25993.010272816326,0,3898.9515409224487,7797.9030818448973,11696.854622767347,15595.806163689795,19494.757704612242,0,2599.3010272816318,5198.6020545632637,7797.9030818448955,10397.204109126527,{"$f":"EJ219+EJ220-EJ221","v":12996.505136408159},0,1299.650513640815,2599.30102728163,3898.951540922445,5198.60205456326,6498.252568204075,0,-1.9402553637822469E-12,-3.8805107275644938E-12,-5.820766091346741E-12,-7.7610214551289875E-12,-9.701276818911234E-12,-1.164153218269348E-11,-1.3581787546475727E-11,-1.5522042910257975E-11,-1.7462298274040222E-11,-1.9402553637822468E-11,-2.1342809001604714E-11,-2.3283064365386961E-11,-2.5223319729169207E-11,-2.7163575092951454E-11,-2.91038304567337E-11,-3.104408582051595E-11,-3.2984341184298197E-11,-3.4924596548080443E-11,-3.686485191186269E-11,-3.8805107275644936E-11,-4.0745362639427182E-11,-4.2685618003209429E-11,-4.4625873366991675E-11,-4.6566128730773922E-11,-4.8506384094556168E-11,-5.0446639458338415E-11,-5.2386894822120661E-11,-5.4327150185902908E-11,-5.6267405549685154E-11,-5.8207660913467401E-11,-6.0147916277249647E-11,-6.20881716410319E-11,-6.4028427004814153E-11,-6.5968682368596406E-11,-6.7908937732378659E-11,-6.9849193096160912E-11,-7.1789448459943165E-11,-7.3729703823725418E-11,-7.5669959187507671E-11,-7.7610214551289924E-11,-7.9550469915072177E-11,-8.149072527885443E-11,-8.3430980642636683E-11,-8.5371236006418935E-11,-8.7311491370201188E-11,-8.9251746733983441E-11,-9.1192002097765694E-11,-9.3132257461547947E-11,-9.50725128253302E-11,-9.7012768189112453E-11,-9.8953023552894706E-11,-1.0089327891667696E-10,-1.0283353428045921E-10,-1.0477378964424146E-10,-1.0671404500802372E-10,-1.0865430037180597E-10,{"$f":"GV219+GV220-GV221","v":-1.1059455573558822E-10},-1.1253481109937048E-10,-1.1447506646315273E-10,-1.1641532182693497E-10,-1.1835557719071721E-10,-1.2029583255449945E-10,-1.2223608791828169E-10,-1.2417634328206393E-10,-1.2611659864584617E-10,-1.2805685400962841E-10,-1.2999710937341065E-10,-1.3193736473719289E-10,-1.3387762010097513E-10,-1.3581787546475737E-10,-1.3775813082853961E-10,-1.3969838619232185E-10,-1.4163864155610409E-10,-1.4357889691988633E-10,-1.4551915228366857E-10,-1.4745940764745081E-10,-1.4939966301123305E-10,-1.5133991837501529E-10,-1.5328017373879753E-10,-1.5522042910257977E-10,-1.5716068446636201E-10,-1.5910093983014425E-10,-1.6104119519392649E-10,-1.6298145055770873E-10,-1.6492170592149097E-10,-1.6686196128527321E-10,-1.6880221664905545E-10,-1.7074247201283769E-10,-1.7268272737661993E-10,-1.7462298274040217E-10,-1.7656323810418441E-10,-1.7850349346796665E-10,-1.8044374883174889E-10,-1.8238400419553113E-10,-1.8432425955931337E-10,-1.8626451492309561E-10,-1.8820477028687785E-10,-1.9014502565066009E-10,-1.9208528101444233E-10,-1.9402553637822457E-10,-1.9596579174200681E-10,-1.9790604710578905E-10,-1.9984630246957129E-10,-2.0178655783335353E-10,-2.0372681319713577E-10,-2.0566706856091801E-10,-2.0760732392470025E-10,-2.0954757928848249E-10,-2.1148783465226473E-10,-2.1342809001604697E-10,-2.1536834537982921E-10,-2.1730860074361145E-10,-2.1924885610739369E-10,-2.2118911147117593E-10,-2.2312936683495817E-10,-2.2506962219874041E-10,-2.2700987756252265E-10,-2.2895013292630489E-10,-2.3089038829008713E-10,-2.3283064365386937E-10,{"$f":"JH219+JH220-JH221","v":-2.3477089901765161E-10},-2.3671115438143385E-10,-2.3865140974521609E-10,-2.4059166510899833E-10,-2.4253192047278057E-10,-2.4447217583656281E-10,-2.4641243120034505E-10,-2.4835268656412729E-10,-2.5029294192790953E-10,-2.5223319729169177E-10,-2.5417345265547401E-10,-2.5611370801925625E-10,-2.5805396338303849E-10,-2.5999421874682073E-10,-2.6193447411060297E-10,-2.6387472947438521E-10,-2.6581498483816745E-10,-2.6775524020194969E-10,-2.6969549556573193E-10,-2.7163575092951417E-10,-2.7357600629329641E-10,-2.7551626165707865E-10,-2.7745651702086089E-10,-2.7939677238464313E-10,-2.8133702774842537E-10,-2.8327728311220761E-10,-2.8521753847598985E-10,-2.8715779383977209E-10,-2.8909804920355433E-10,-2.9103830456733657E-10,-2.9297855993111881E-10,-2.9491881529490105E-10,-2.9685907065868329E-10,-2.9879932602246553E-10,-3.0073958138624777E-10,-3.0267983675003001E-10,-3.0462009211381225E-10,-3.0656034747759449E-10,-3.0850060284137673E-10,-3.1044085820515897E-10,-3.1238111356894121E-10,-3.1432136893272345E-10,-3.1626162429650569E-10,-3.1820187966028793E-10,-3.2014213502407017E-10,-3.2208239038785241E-10,-3.2402264575163465E-10,-3.2596290111541689E-10,-3.2790315647919913E-10,-3.2984341184298137E-10,-3.3178366720676361E-10,-3.3372392257054585E-10,-3.3566417793432809E-10,-3.3760443329811033E-10,-3.3954468866189257E-10,-3.4148494402567481E-10,-3.4342519938945705E-10,-3.4536545475323929E-10,-3.4730571011702153E-10,-3.4924596548080377E-10,-3.5118622084458601E-10,-3.5312647620836825E-10,-3.5506673157215049E-10,-3.5700698693593273E-10,{"$f":"LT219+LT220-LT221","v":-3.5894724229971497E-10},-3.6088749766349721E-10,-3.6282775302727945E-10,-3.6476800839106169E-10,-3.6670826375484393E-10,-3.6864851911862617E-10,-3.7058877448240841E-10,-3.7252902984619065E-10,-3.7446928520997289E-10,-3.7640954057375513E-10,-3.7834979593753737E-10,-3.8029005130131961E-10,-3.8223030666510185E-10,-3.8417056202888409E-10,-3.8611081739266633E-10,-3.8805107275644857E-10,-3.8999132812023081E-10,-3.9193158348401305E-10,-3.9387183884779529E-10,-3.9581209421157753E-10,-3.9775234957535977E-10,-3.9969260493914201E-10,-4.0163286030292425E-10,-4.0357311566670649E-10,-4.0551337103048873E-10,-4.0745362639427097E-10,-4.0939388175805321E-10,-4.1133413712183545E-10,-4.1327439248561769E-10,-4.1521464784939993E-10,-4.1715490321318217E-10,-4.1909515857696441E-10,-4.2103541394074665E-10,-4.2297566930452889E-10,-4.2491592466831113E-10,-4.2685618003209337E-10,-4.2879643539587561E-10,-4.3073669075965785E-10,-4.3267694612344009E-10,-4.3461720148722233E-10,-4.3655745685100457E-10,-4.3849771221478681E-10,-4.4043796757856905E-10,-4.4237822294235129E-10,-4.4431847830613353E-10,-4.4625873366991577E-10,-4.4819898903369801E-10,-4.5013924439748025E-10,-4.5207949976126249E-10,-4.5401975512504473E-10,-4.5596001048882697E-10,-4.5790026585260921E-10,-4.5984052121639145E-10,-4.6178077658017369E-10,-4.6372103194395593E-10,-4.6566128730773817E-10,-4.6760154267152046E-10,-4.695417980353027E-10,-4.7148205339908494E-10,-4.7342230876286718E-10,-4.7536256412664942E-10,-4.7730281949043166E-10,-4.792430748542139E-10,-4.8118333021799614E-10,{"$f":"OF219+OF220-OF221","v":-4.8312358558177838E-10},-4.8506384094556062E-10,-4.8700409630934286E-10,-4.889443516731251E-10,-4.9088460703690734E-10,-4.9282486240068958E-10,-4.9476511776447182E-10,-4.9670537312825406E-10,-4.986456284920363E-10,-5.0058588385581854E-10,-5.0252613921960078E-10,-5.0446639458338302E-10,-5.0640664994716526E-10,-5.083469053109475E-10,-5.1028716067472974E-10]
[]
[null,null,"Debt Service",null,null,null,null,null,null,null,{"$f":"K220+K214","v":0},{"$f":"L220+L214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,22440.941791081132,22534.445715210637,22628.339239024015,22722.623985853279,22817.301585794332,22912.373675735143,23007.841899384039,23103.707907298136,23199.97335691188,23296.639912565683,335309.83251933078,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,334010.18200568995,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,332710.53149204911,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,331410.88097840827,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,330111.23046476749,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,328811.57995112665,{"$f":"BX220+BX214","v":15595.806163689796},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,327511.92943748587,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,326212.27892384504,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,324912.6284102042,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,323612.97789656342,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,322313.32738292258,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,321013.67686928174,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,319714.02635564096,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,318414.37584200012,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,317114.72532835935,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,315815.07481471851,2599.3010272816318,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EJ220+EJ214","v":2599.3010272816318},314515.42430107767,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,313215.77378743689,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GV220+GV214","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JH220+JH214","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LT220+LT214","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"OF220+OF214","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[]
[null,"Minimum Cash Balance"]
[null,null,"Next 6 month debt service",null,null,null,{"$f":"'General Assumptions'!G61","v":6},null,null,null,{"$f":"SUM(OFFSET(K224,0,1,1,$G$227))*OR(K210,K195)","v":0},{"$f":"SUM(OFFSET(L224,0,1,1,$G$227))*OR(L210,L195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.4781670027,136056.02599269853,136622.92610100145,137192.18829308896,137763.82241097683,138337.8383376892,450830.36927122565,450012.05432738445,449098.2711598943,448088.62198449002,446982.70735947206,445780.12617880024,444480.47566515941,443180.82515151857,441881.17463787773,440581.52412423689,439281.87361059606,437982.22309695522,436682.57258331444,435382.92206967366,434083.27155603271,432783.62104239187,431483.97052875103,430184.32001511019,428884.66950146947,427585.01898782869,426285.36847418791,424985.71796054707,423686.06744690624,422386.41693326546,421086.76641962468,419787.11590598378,418487.465392343,417187.81487870216,415888.16436506133,414588.51385142049,413288.86333777971,411989.21282413893,410689.56231049815,409389.91179685737,408090.26128321653,406790.61076957575,405490.96025593486,{"$f":"SUM(OFFSET(BX224,0,1,1,$G$227))*OR(BX210,BX195)","v":404191.30974229402},402891.65922865324,401592.0087150124,400292.35820137162,398992.70768773078,397693.05717408995,396393.40666044911,395093.75614680827,393794.10563316743,392494.4551195266,391194.80460588576,389895.15409224504,388595.5035786042,387295.85306496342,385996.20255132264,384696.5520376818,383396.90152404102,382097.25101040013,380797.60049675935,379497.94998311851,378198.29946947767,376898.64895583689,375598.99844219605,374299.34792855522,372999.69741491438,371700.04690127354,370400.3963876327,369100.74587399187,367801.09536035103,366501.44484671031,365201.79433306953,363902.14381942869,362602.49330578791,361302.84279214707,360003.19227850629,358703.54176486545,357403.89125122462,356104.24073758378,354804.590223943,353504.93971030216,352205.28919666132,350905.63868302054,349605.98816937977,348306.33765573893,347006.68714209815,345707.03662845737,344407.38611481659,343107.73560117569,341808.08508753486,340508.43457389408,339208.78406025324,337909.13354661246,336609.48303297162,335309.83251933072,334010.18200568995,332710.53149204911,331410.88097840827,330111.23046476743,328811.57995112659,327511.92943748581,326212.27892384504,324912.62841020426,323612.97789656348,322313.32738292264,{"$f":"SUM(OFFSET(EJ224,0,1,1,$G$227))*OR(EJ210,EJ195)","v":321013.67686928186},319714.02635564096,318414.37584200012,317114.72532835935,315815.07481471851,314515.42430107773,313215.77378743689,-1.164153218269348E-11,-1.164153218269348E-11,-1.164153218269348E-11,-1.164153218269348E-11,-1.164153218269348E-11,-1.164153218269348E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GV224,0,1,1,$G$227))*OR(GV210,GV195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(JH224,0,1,1,$G$227))*OR(JH210,JH195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(LT224,0,1,1,$G$227))*OR(LT210,LT195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(OF224,0,1,1,$G$227))*OR(OF210,OF195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shortfall in cash",null,null,null,null,null,null,null,{"$f":"MAX(K227-K231,0)","v":0},{"$f":"MAX(L227-L231,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.4781670027,564.54782569551026,1131.4479339984246,1700.7101260859345,2272.3442439738137,2846.3601706861809,315338.89110422262,314520.57616038143,186526.28138877812,39093.015253766382,0,0,0,443180.82515151857,378744.55950221245,322007.03702292615,261205.16369538571,192444.11603024454,95048.071943910618,428918.15929193061,308369.49230495346,185734.10759199291,61750.196374247898,0,0,427585.01898782869,364140.23503412283,308360.26915680571,248572.90279968717,180870.61391042452,84680.517261216359,404231.21264918247,284935.08014269604,163566.9167099836,40861.266946358839,0,0,411989.21282413893,349568.7417758446,294779.58162197052,236041.69749987402,169433.18494056247,74483.58492034598,{"$f":"MAX(BX227-BX231,0)","v":379749.35273222526},261740.1527658859,141673.80227340746,20281.219086064957,0,0,396393.40666044911,335032.03051720205,281268.88812015753,223617.52589645254,158139.88635625638,64467.428667050204,355484.84536074853,238799.10363831295,120071.29976561997,28.744672523869667,0,0,380797.60049675935,320532.16121422284,267832.32144012209,211306.70062891016,146999.22616689536,54642.770031034248,331450.64193860767,216127.13040387235,98776.868253445195,0,0,0,365201.79433306953,306071.30916272081,254474.24584812799,199115.8877870139,136020.18863324213,45020.930415669049,312382.96083555557,198490.37113829405,82586.742253221106,0,0,0,349605.98816937977,291651.77152275306,241199.27018270839,187052.126896492,125212.26119214945,35613.86501024093,306194.22007729392,193849.81932643463,79510.776400073199,0,0,0,334010.18200568995,277275.97421401221,228012.26169397091,175122.85204049782,114585.46291109564,26434.198628873972,299778.08029497106,189025.23679782779,76294.405119695584,0,{"$f":"MAX(EJ227-EJ231,0)","v":0},0,318414.37584200012,262946.47920337273,214918.36067003754,163335.91418179875,104150.37455999054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GV227-GV231,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JH227-JH231,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(LT227-LT231,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OF227-OF231,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J237","v":0},{"$f":"K237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,262571.98977111618,408995.60673072364,557013.60032962519,697651.16191266989,824760.35070145328,0,63136.615135665292,118574.48710131076,178076.70991521035,245538.10706671068,341634.50063940382,6464.7627777430462,125713.77925107926,247049.51345039895,369733.77415450313,484834.63446056511,586232.95339455572,0,62145.133440065067,116625.44880374138,175113.16464721906,241515.80302284093,336406.24915840832,15555.903256801306,133552.38524964693,253620.89816871856,375026.89741870249,488882.88431161945,589100.14615016291,0,61120.820534653525,114610.33017488683,172048.56378334251,237357.42582901329,331007.37533558888,{"$f":"BW237","v":24441.957010068756},141151.50646276734,259918.20644160494,380011.13911530667,492587.01116045588,591587.38497563102,0,60061.725629606226,112525.21751300988,168876.92922307405,233054.91824962938,325427.72542519483,33110.658217855671,148496.74942665047,265924.90278570267,384667.80736515793,495926.15336478234,593671.62575971056,0,58965.788768895669,110365.97802935555,165591.94832692674,228599.7722753007,319656.57789752097,41549.055476306705,155572.91649740119,271623.52813418751,388977.16648905794,498878.28444164101,595328.53767665313,0,57830.834656707899,108128.24745765993,162186.95500513318,223983.00364526417,313682.61134919641,45020.930415669049,157613.86959928973,272217.84797072189,388112.70784537971,496586.44398348895,591670.53060690453,0,56654.566132985885,105807.41695938977,158654.90973196537,219195.12492266714,307493.87059093476,35613.86501024093,146658.61524745944,259698.00766018004,374015.42837083212,480942.19261960499,574539.44004012819,0,55434.557278036875,103398.61928443736,154988.37842426961,214226.11704003095,301077.73080861184,26434.198628873972,135887.39161237646,247318.57277686789,360014.65222452173,{"$f":"EI237","v":465350.0478583498},557415.41485647287,0,54168.246124986603,100896.71414468097,151179.51011927897,209065.39922744635,294420.85968755052,0,107713.59184127295,217387.64765614632,328312.57819940388,431905.68368424411,522286.98207111354,598851.60444572556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Increase in cash - Trapped",null,null,null,null,null,null,null,{"$f":"K289","v":0},{"$f":"L289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63136.615135665292,55437.87196564547,59502.222813899578,67461.397151500336,96096.393572693109,0,119249.01647333622,121335.73419931969,122684.26070410416,115100.86030606199,101398.31893399062,0,62145.133440065067,54480.315363676316,58487.715843477665,66402.638375621871,94890.44613556737,0,117996.48199284563,120068.51291907163,121405.99924998396,113855.98689291696,100217.26183854343,0,61120.820534653525,53489.5096402333,57438.233608455688,65308.862045670758,93649.949506575591,0,{"$f":"BX289","v":116709.54945269859},118766.6999788376,120092.93267370175,112575.8720451492,99000.37381517519,0,60061.725629606226,52463.491883403651,56351.711710064163,64177.989026555311,92372.807175565482,0,115386.09120879478,117428.15335905219,118742.90457945525,111258.34599962438,97745.472394928278,0,58965.788768895669,51400.189260459883,55225.970297571184,63007.823948373974,91056.805622220301,0,114023.86102109449,116050.6116367863,117353.63835487046,109901.11795258308,96450.253235012089,0,57830.834656707899,50297.412800952035,54058.707547473241,61796.04864013099,89699.607703932226,0,112592.93918362066,114603.97837143217,115894.85987465785,108473.73613810921,95084.086623415627,0,56654.566132985885,49152.850826403883,52847.492772575592,60540.215190701761,88298.745668267598,0,111044.75023721851,113039.39241272061,114317.42071065209,106926.76424877287,93597.247420523228,0,55434.557278036875,47964.062006400491,51589.759139832247,59237.738615761351,86851.613768580908,0,109453.19298350249,111431.18116449143,112696.07944765386,105335.39563382808,{"$f":"EJ289","v":92065.366998123063},0,54168.246124986603,46728.468019694366,50282.79597459799,57885.889108167365,85355.460460104179,0,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add : Increase in cash from Grace Period",null,null,null,null,null,null,null,{"$f":"K298","v":0},{"$f":"L298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.47816700302,0,0,0,0,0,0,127080.51160411314,146423.61695960743,148017.99359890161,140637.56158304465,127109.18878878343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction in Cash in repayment month",null,null,null,null,null,null,null,{"$f":"K282","v":0},{"$f":"L282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,824760.35070145328,0,0,0,0,0,341634.50063940382,0,0,0,0,0,586232.95339455572,0,0,0,0,0,336406.24915840832,0,0,0,0,0,589100.14615016291,0,0,0,0,0,331007.37533558888,{"$f":"BX282","v":0},0,0,0,0,591587.38497563102,0,0,0,0,0,325427.72542519483,0,0,0,0,0,593671.62575971056,0,0,0,0,0,319656.57789752097,0,0,0,0,0,595328.53767665313,0,0,0,0,0,313682.61134919641,0,0,0,0,0,591670.53060690453,0,0,0,0,0,307493.87059093476,0,0,0,0,0,574539.44004012819,0,0,0,0,0,301077.73080861184,0,0,0,0,{"$f":"EJ282","v":0},557415.41485647287,0,0,0,0,0,294420.85968755052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction after local debt reapyment",null,null,null,null,null,null,null,{"$f":"K283","v":0},{"$f":"L283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,598851.60444572556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: cash trapped to meet shortfall",null,null,null,null,null,null,null,{"$f":"K300","v":0},{"$f":"L300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6464.7627777430462,0,0,0,0,0,0,0,0,0,0,0,15555.903256801306,0,0,0,0,0,0,0,0,0,0,0,24441.957010068756,{"$f":"BX300","v":0},0,0,0,0,0,0,0,0,0,0,33110.658217855671,0,0,0,0,0,0,0,0,0,0,0,41549.055476306705,0,0,0,0,0,0,0,0,0,0,0,45020.930415669049,0,0,0,0,0,0,0,0,0,0,0,35613.86501024093,0,0,0,0,0,0,0,0,0,0,0,26434.198628873972,0,0,0,0,{"$f":"EJ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K231+K232-K234+K233-K235+K236","v":0},{"$f":"L231+L232-L234+L233-L235+L236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,262571.98977111618,408995.60673072364,557013.60032962519,697651.16191266989,824760.35070145328,0,63136.615135665292,118574.48710131076,178076.70991521035,245538.10706671068,341634.50063940382,6464.7627777430462,125713.77925107926,247049.51345039895,369733.77415450313,484834.63446056511,586232.95339455572,0,62145.133440065067,116625.44880374138,175113.16464721906,241515.80302284093,336406.24915840832,15555.903256801306,133552.38524964693,253620.89816871856,375026.89741870249,488882.88431161945,589100.14615016291,0,61120.820534653525,114610.33017488683,172048.56378334251,237357.42582901329,331007.37533558888,24441.957010068756,{"$f":"BX231+BX232-BX234+BX233-BX235+BX236","v":141151.50646276734},259918.20644160494,380011.13911530667,492587.01116045588,591587.38497563102,0,60061.725629606226,112525.21751300988,168876.92922307405,233054.91824962938,325427.72542519483,33110.658217855671,148496.74942665047,265924.90278570267,384667.80736515793,495926.15336478234,593671.62575971056,0,58965.788768895669,110365.97802935555,165591.94832692674,228599.7722753007,319656.57789752097,41549.055476306705,155572.91649740119,271623.52813418751,388977.16648905794,498878.28444164101,595328.53767665313,0,57830.834656707899,108128.24745765993,162186.95500513318,223983.00364526417,313682.61134919641,45020.930415669049,157613.86959928973,272217.84797072189,388112.70784537971,496586.44398348895,591670.53060690453,0,56654.566132985885,105807.41695938977,158654.90973196537,219195.12492266714,307493.87059093476,35613.86501024093,146658.61524745944,259698.00766018004,374015.42837083212,480942.19261960499,574539.44004012819,0,55434.557278036875,103398.61928443736,154988.37842426961,214226.11704003095,301077.73080861184,26434.198628873972,135887.39161237646,247318.57277686789,360014.65222452173,465350.0478583498,{"$f":"EJ231+EJ232-EJ234+EJ233-EJ235+EJ236","v":557415.41485647287},0,54168.246124986603,100896.71414468097,151179.51011927897,209065.39922744635,294420.85968755052,0,107713.59184127295,217387.64765614632,328312.57819940388,431905.68368424411,522286.98207111354,598851.60444572556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV231+GV232-GV234+GV233-GV235+GV236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH231+JH232-JH234+JH233-JH235+JH236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT231+LT232-LT234+LT233-LT235+LT236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF231+OF232-OF234+OF233-OF235+OF236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Positive Balance test",null,null,null,null,{"$f":"AND(K239:OT239)","v":true},null,null,{"$f":"K237>=0","v":true},{"$f":"L237>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX237>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ237>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV237>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH237>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT237>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF237>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Interest Income",null,null,null,null,{"$f":"'General Assumptions'!G63/12","v":5.8333333333333336E-3},null,null,{"$f":"K231*$H$241","v":0},{"$f":"L231*$H$241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,1531.669940331511,2385.8077059292214,3249.2460019228138,4069.6317778239081,4811.1020457584773,0,368.29692162471423,691.68450809097953,1038.780807838727,1432.3056245558123,1992.8679203965223,37.711116203501106,733.33037896462906,1441.1221617939939,2156.7803492346015,2828.2020343532968,3419.6922281349084,0,362.51327840037959,680.31511802182479,1021.4934604421112,1408.8421842999055,1962.3697867573819,90.74276899800762,779.05558062294051,1479.455239317525,2187.656901609098,2851.8168251511138,3436.4175192092839,0,356.5381197854789,668.56025935350647,1003.616622069498,1384.5849840025776,1930.8763561242686,{"$f":"BX231*$H$241","v":142.57808255873442},823.38378769947622,1516.1895375760289,2216.7316448392889,2873.4242317693261,3450.9264123578478,0,350.360066172703,656.39710215922435,985.11542046793204,1359.4870231228381,1898.3283983136366,193.14550627082477,866.2310383221278,1551.2285995832656,2243.8955429634216,2892.9025612945638,3463.0844835983116,0,343.96710115189143,643.80153850457407,965.95303190707273,1333.4986716059209,1864.6633710688725,242.3694902784558,907.50867956817365,1584.4705807827606,2269.0334711861715,2910.1233259095725,3472.7498031138102,0,337.34653549746275,630.74811016968295,946.09057086327687,1306.567521264041,1829.8152328703125,262.6220940914028,919.41423932919008,1587.9374464958778,2263.9907957647151,2896.7542565703525,3451.4114285402766,0,330.48496910908432,617.20993226310702,925.48697343646472,1278.6382287155584,1793.7142451137861,207.7475458930721,855.50858894351347,1514.9050446843837,2181.7566654965208,2805.4961236143627,3351.4800669007477,0,323.36825078854844,603.15861249255124,904.09887414157276,1249.6523494001806,1756.2867630502358,154.19949200176484,792.67645107219607,1442.6916745317294,2100.0854713097101,{"$f":"EJ231*$H$241","v":2714.541945840374},3251.5899199960918,0,315.9814357290885,588.56416584397232,881.88047569579408,1219.5481621601039,1717.4550148440449,0,628.32928574075891,1268.0946113275202,1915.1567061631895,2519.4498214914242,3046.6740620814958,3493.3010259333992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV231*$H$241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH231*$H$241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT231*$H$241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF231*$H$241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IDC and Fee Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J249","v":0},{"$f":"K249","v":0},0,0,0,14.041685255439273,42.256860772942346,84.778264004833446,141.73957074095887,213.27540103557595,299.52132516950962,9576.1457891801492,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"BW249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"EI249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"GU249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"JG249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"LS249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"OE249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315]
[null,null,"Add: IDC",null,null,null,null,null,null,null,{"$f":"K175","v":0},0,0,0,14.041685255439273,28.21517551750307,42.521403231891099,56.961306736125437,71.535830294617099,86.245924133933698,9276.6244640106397,18504.913315364338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Signing Fees",null,null,null,null,null,null,null,{"$f":"K202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107269.56408018865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation on IDC"]
[null,null,"Less: Amortization ofSigning Fees"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K244+K245+K246-K247-K248","v":0},{"$f":"L244+L245+L246-L247-L248","v":0},0,0,14.041685255439273,42.256860772942346,84.778264004833446,141.73957074095887,213.27540103557595,299.52132516950962,9576.1457891801492,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"BX244+BX245+BX246-BX247-BX248","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"EJ244+EJ245+EJ246-EJ247-EJ248","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"GV244+GV245+GV246-GV247-GV248","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"JH244+JH245+JH246-JH247-JH248","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"LT244+LT245+LT246-LT247-LT248","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"OF244+OF245+OF246-OF247-OF248","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315]
[]
[]
[]
["Profit and loss Statement"]
[null,"Revenues",null,null,null,null,null,null,null,null,{"$f":"K89","v":0},{"$f":"L89","v":0},{"$f":"M89","v":0},{"$f":"N89","v":0},{"$f":"O89","v":0},{"$f":"P89","v":0},{"$f":"Q89","v":0},{"$f":"R89","v":0},{"$f":"S89","v":0},{"$f":"T89","v":0},{"$f":"U89","v":0},{"$f":"V89","v":0},{"$f":"W89","v":71256.115578183977},{"$f":"X89","v":78950.989970968207},{"$f":"Y89","v":107482.18797811912},{"$f":"Z89","v":120269.39856062716},{"$f":"AA89","v":132288.67133765726},{"$f":"AB89","v":133700.31167307429},{"$f":"AC89","v":134354.09740331443},{"$f":"AD89","v":125978.46580576523},{"$f":"AE89","v":111467.03841186063},{"$f":"AF89","v":96400.868382734552},{"$f":"AG89","v":74690.237482181416},{"$f":"AH89","v":66589.199596993669},{"$f":"AI89","v":70901.46050302517},{"$f":"AJ89","v":78558.036060208178},{"$f":"AK89","v":106947.22893430502},{"$f":"AL89","v":119670.79516722406},{"$f":"AM89","v":131630.2457654067},{"$f":"AN89","v":133034.8601016489},{"$f":"AO89","v":133685.39181747343},{"$f":"AP89","v":125351.44731203731},{"$f":"AQ89","v":110912.24601874582},{"$f":"AR89","v":95921.063148555884},{"$f":"AS89","v":74318.490137087821},{"$f":"AT89","v":66257.772639514849},{"$f":"AU89","v":70548.57061280965},{"$f":"AV89","v":78167.037954891988},{"$f":"AW89","v":106414.93248216253},{"$f":"AX89","v":119075.17113537829},{"$f":"AY89","v":130975.09730093728},{"$f":"AZ89","v":132372.72060772259},{"$f":"BA89","v":133020.01450497258},{"$f":"BB89","v":124727.54960715979},{"$f":"BC89","v":110360.21493160844},{"$f":"BD89","v":95443.645995175713},{"$f":"BE89","v":73948.593048376351},{"$f":"BF89","v":65927.995256273411},{"$f":"BG89","v":70197.437121880299},{"$f":"BH89","v":77777.98592060848},{"$f":"BI89","v":105885.28536947268},{"$f":"BJ89","v":118482.5116362476},{"$f":"BK89","v":130323.20963346786},{"$f":"BL89","v":131713.87670646343},{"$f":"BM89","v":132357.94890037022},{"$f":"BN89","v":124106.75715838023},{"$f":"BO89","v":109810.93140690989},{"$f":"BP89","v":94968.605036667257},{"$f":"BQ89","v":73580.537006973376},{"$f":"BR89","v":65599.859237028475},{"$f":"BS89","v":69848.051288307906},{"$f":"BT89","v":77390.870271396489},{"$f":"BU89","v":105358.2744099752},{"$f":"BV89","v":117892.80191479568},{"$f":"BW89","v":129674.56653339906},{"$f":"BX89","v":131058.31199508742},{"$f":"BY89","v":131699.17852067392},{"$f":"BZ89","v":123489.05451025561},{"$f":"CA89","v":109264.38176951575},{"$f":"CB89","v":94495.928446262231},{"$f":"CC89","v":73214.312849640541},{"$f":"CD89","v":65273.356412403031},{"$f":"CE89","v":69500.404413673416},{"$f":"CF89","v":77005.681369503713},{"$f":"CG89","v":104833.88648304042},{"$f":"CH89","v":117306.02728942483},{"$f":"CI89","v":129029.15185190941},{"$f":"CJ89","v":130406.0101524505},{"$f":"CK89","v":131043.6869649302},{"$f":"CL89","v":122874.42628426754},{"$f":"CM89","v":108720.55241235513},{"$f":"CN89","v":94025.604456056288},{"$f":"CO89","v":72849.911458746632},{"$f":"CP89","v":64948.478653680606},{"$f":"CQ89","v":69154.487842851493},{"$f":"CR89","v":76622.409625146713},{"$f":"CS89","v":104312.1085333424},{"$f":"CT89","v":116722.17315161035},{"$f":"CU89","v":128386.94952055297},{"$f":"CV89","v":129756.95493864178},{"$f":"CW89","v":130391.45791381614},{"$f":"CX89","v":122262.85717843934},{"$f":"CY89","v":108179.42979608226},{"$f":"CZ89","v":93557.621356716205},{"$f":"DA89","v":72487.323762040585},{"$f":"DB89","v":64625.217872602851},{"$f":"DC89","v":68810.292963794913},{"$f":"DD89","v":76241.045496272214},{"$f":"DE89","v":103792.92757053404},{"$f":"DF89","v":116141.22496553695},{"$f":"DG89","v":127747.94355085959},{"$f":"DH89","v":129111.13019457967},{"$f":"DI89","v":129742.47512923324},{"$f":"DJ89","v":121654.33196695523},{"$f":"DK89","v":107641.00044873917},{"$f":"DL89","v":93091.967497188336},{"$f":"DM89","v":72126.540732425681},{"$f":"DN89","v":64303.566021168233},{"$f":"DO89","v":68467.811207320308},{"$f":"DP89","v":75861.579488319578},{"$f":"DQ89","v":103276.33066892368},{"$f":"DR89","v":115563.16826773685},{"$f":"DS89","v":127112.11803393676},{"$f":"DT89","v":128468.51984160928},{"$f":"DU89","v":129096.7224539031},{"$f":"DV89","v":121048.83549978123},{"$f":"DW89","v":107105.25096542039},{"$f":"DX89","v":92628.631284408533},{"$f":"DY89","v":71767.553387734748},{"$f":"DZ89","v":63983.515091431647},{"$f":"EA89","v":68127.03404689474},{"$f":"EB89","v":75484.002153984329},{"$f":"EC89","v":102762.30496715324},{"$f":"ED89","v":114987.98866672967},{"$f":"EE89","v":126479.45714007349},{"$f":"EF89","v":127829.10788110223},{"$f":"EG89","v":128454.18381096504},{"$f":"EH89","v":120446.3527022878},{"$f":"EI89","v":106572.16800793915},{"$f":"EJ89","v":92167.601183013496},{"$f":"EK89","v":71410.352790506542},{"$f":"EL89","v":63665.05711530499},{"$f":"EM89","v":67787.952998423367},{"$f":"EN89","v":75108.304092983031},{"$f":"EO89","v":102250.83766787803},{"$f":"EP89","v":114415.67184266404},{"$f":"EQ89","v":125849.94511834618},{"$f":"ER89","v":127192.87839405824},{"$f":"ES89","v":127814.84320357601},{"$f":"ET89","v":119846.86857487472},{"$f":"EU89","v":106041.73830449539},{"$f":"EV89","v":91708.865715053529},{"$f":"EW89","v":71054.930047763221},{"$f":"EX89","v":63348.184164358863},{"$f":"EY89","v":67450.559620038359},{"$f":"EZ89","v":74734.475951819215},{"$f":"FA89","v":101741.91603744811},{"$f":"FB89","v":113846.20354696133},{"$f":"FC89","v":125223.56629622662},{"$f":"FD89","v":126559.81554070899},{"$f":"FE89","v":127178.68471451222},{"$f":"FF89","v":119250.36819259763},{"$f":"FG89","v":105513.9486493452},{"$f":"FH89","v":91252.413459706906},{"$f":"FI89","v":70701.276310788991},{"$f":"FJ89","v":63032.888349625136},{"$f":"FK89","v":67114.845511888576},{"$f":"FL89","v":74362.50842355052},{"$f":"FM89","v":101235.52740559141},{"$f":"FN89","v":113279.56960196065},{"$f":"FO89","v":124600.3050791917},{"$f":"FP89","v":125929.90356012365},{"$f":"FQ89","v":126545.69250577285},{"$f":"FR89","v":130984.86362172713},{"$f":"FS89","v":116506.56380736735},{"$f":"FT89","v":101289.40294463783},{"$f":"FU89","v":78890.741745389503},{"$f":"FV89","v":70704.186172754882},{"$f":"FW89","v":75679.045932660607},{"$f":"FX89","v":84292.749220716636},{"$f":"FY89","v":115358.14697109637},{"$f":"FZ89","v":129761.5563397013},{"$f":"GA89","v":143480.43845350092},{"$f":"GB89","v":145774.51132066821},{"$f":"GC89","v":147258.11068676788},{"$f":"GD89","v":138804.56762289794},{"$f":"GE89","v":123461.92351822794},{"$f":"GF89","v":107336.30888156932},{"$f":"GG89","v":83600.463401956731},{"$f":"GH89","v":74925.176233952341},{"$f":"GI89","v":80197.031613765284},{"$f":"GJ89","v":89324.966914621138},{"$f":"GK89","v":122244.94700657696},{"$f":"GL89","v":137508.22975868554},{"$f":"GM89","v":152046.11946153513},{"$f":"GN89","v":154477.14686132819},{"$f":"GO89","v":156049.31606350245},{"$f":"GP89","v":147091.10243928808},{"$f":"GQ89","v":130832.51329962301},{"$f":"GR89","v":113744.21083927985},{"$f":"GS89","v":88591.352120610012},{"$f":"GT89","v":79398.156425595502},{"$f":"GU89","v":84984.737854413383},{"$f":"GV89","v":94657.604456649686},{"$f":"GW89","v":129542.88414831304},{"$f":"GX89","v":145717.37411862626},{"$f":"GY89","v":161123.16558611221},{"$f":"GZ89","v":163699.32360756255},{"$f":"HA89","v":165365.35020257471},{"$f":"HB89","v":155872.33754140508},{"$f":"HC89","v":138643.12209398596},{"$f":"HD89","v":120534.66002567267},{"$f":"HE89","v":93880.193376705734},{"$f":"HF89","v":84138.1703807944},{"$f":"HG89","v":90058.266781830389},{"$f":"HH89","v":100308.59669991009},{"$f":"HI89","v":137276.50299165654},{"$f":"HJ89","v":154416.59860861162},{"$f":"HK89","v":170742.10496412774},{"$f":"HL89","v":173472.05780301715},{"$f":"HM89","v":175237.54501104102},{"$f":"HN89","v":165177.80618749518},{"$f":"HO89","v":146920.01872613479},{"$f":"HP89","v":127730.49424056715},{"$f":"HQ89","v":99484.774726643809},{"$f":"HR89","v":89161.159826948642},{"$f":"HS89","v":95434.681808883717},{"$f":"HT89","v":106296.94919559498},{"$f":"HU89","v":145471.8134269955},{"$f":"HV89","v":163635.16066685127},{"$f":"HW89","v":180935.28824072462},{"$f":"HX89","v":183828.21733921391},{"$f":"HY89","v":185699.10288871691},{"$f":"HZ89","v":175038.80475049801},{"$f":"IA89","v":155691.04025120725},{"$f":"IB89","v":135355.91468432907},{"$f":"IC89","v":105423.94563139915},{"$f":"ID89","v":94484.018201343046},{"$f":"IE89","v":101132.06502215756},{"$f":"IF89","v":112642.80211290234},{"$f":"IG89","v":154156.37811683465},{"$f":"IH89","v":173404.06437998649},{"$f":"II89","v":191736.99737175048},{"$f":"IJ89","v":194802.6322976237},{"$f":"IK89","v":196785.20839527607},{"$f":"IL89","v":185488.49797475064},{"$f":"IM89","v":164985.68557690468},{"$f":"IN89","v":143436.56735192181},{"$f":"IO89","v":111717.68085147628},{"$f":"IP89","v":100124.64746755683},{"$f":"IQ89","v":107169.57799605548},{"$f":"IR89","v":119367.49797493051},{"$f":"IS89","v":163359.40519519587},{"$f":"IT89","v":183756.16475677027},{"$f":"IU89","v":203183.56092164485},{"$f":"IV89","v":206432.21209102243},{"$f":"IW89","v":208533.14658379598},{"$f":"IX89","v":196562.03051644287},{"$f":"IY89","v":174835.21467491891},{"$f":"IZ89","v":151999.6292861251},{"$f":"JA89","v":118387.14762649759},{"$f":"JB89","v":106102.01832377225},{"$f":"JC89","v":113567.52623746225},{"$f":"JD89","v":126493.65343835823},{"$f":"JE89","v":173111.84650110765},{"$f":"JF89","v":194726.27822681217},{"$f":"JG89","v":215313.47624452919},{"$f":"JH89","v":218756.06959810414},{"$f":"JI89","v":220982.42839873352},{"$f":"JJ89","v":208296.64514295856},{"$f":"JK89","v":185272.75371521024},{"$f":"JL89","v":161073.89998001029},{"$f":"JM89","v":125454.77686536608},{"$f":"JN89","v":112436.23400547697},{"$f":"JO89","v":120347.42747770635},{"$f":"JP89","v":134045.23535832111},{"$f":"JQ89","v":183446.50167656434},{"$f":"JR89","v":206351.29973602048},{"$f":"JS89","v":228167.53895942177},{"$f":"JT89","v":231815.65270884259},{"$f":"JU89","v":234174.92356007034},{"$f":"JV89","v":220731.80798863451},{"$f":"JW89","v":196333.40647672853},{"$f":"JX89","v":170689.89823607856},{"$f":"JY89","v":132944.33858643018},{"$f":"JZ89","v":119148.59789714238},{"$f":"KA89","v":127532.08404150435},{"$f":"KB89","v":142047.64139430734},{"$f":"KC89","v":194398.12847906048},{"$f":"KD89","v":218670.32683255972},{"$f":"KE89","v":241788.98015503128},{"$f":"KF89","v":245654.8837230182},{"$f":"KG89","v":248155.00138054925},{"$f":"KH89","v":233909.34128820032},{"$f":"KI89","v":208054.3724092755},{"$f":"KJ89","v":180879.96480782173},{"$f":"KK89","v":140881.02186137368},{"$f":"KL89","v":126261.68518027205},{"$f":"KM89","v":135145.65953628073},{"$f":"KN89","v":150527.78542816881},{"$f":"KO89","v":206003.55967970553},{"$f":"KP89","v":231724.7911606523},{"$f":"KQ89","v":256223.61178558017},{"$f":"KR89","v":260320.30707073849},{"$f":"KS89","v":262969.67998959846},{"$f":"KT89","v":247873.56403430979},{"$f":"KU89","v":220475.07174357647},{"$f":"KV89","v":191678.37116891172},{"$f":"KW89","v":149291.51953169898},{"$f":"KX89","v":133799.41875878733},{"$f":"KY89","v":143213.76011978529},{"$f":"KZ89","v":159514.18808152681},{"$f":"LA89","v":218301.82694007325},{"$f":"LB89","v":245558.59780446696},{"$f":"LC89","v":271519.9807466559},{"$f":"LD89","v":275861.24585177028},{"$f":"LE89","v":278668.78446582105},{"$f":"LF89","v":262671.44103222917},{"$f":"LG89","v":233637.27807033624},{"$f":"LH89","v":203121.4347758338},{"$f":"LI89","v":158204.11798272526},{"$f":"LJ89","v":141787.14971710599},{"$f":"LK89","v":0},{"$f":"LL89","v":0},{"$f":"LM89","v":0},{"$f":"LN89","v":0},{"$f":"LO89","v":0},{"$f":"LP89","v":0},{"$f":"LQ89","v":0},{"$f":"LR89","v":0},{"$f":"LS89","v":0},{"$f":"LT89","v":0},{"$f":"LU89","v":0},{"$f":"LV89","v":0},{"$f":"LW89","v":0},{"$f":"LX89","v":0},{"$f":"LY89","v":0},{"$f":"LZ89","v":0},{"$f":"MA89","v":0},{"$f":"MB89","v":0},{"$f":"MC89","v":0},{"$f":"MD89","v":0},{"$f":"ME89","v":0},{"$f":"MF89","v":0},{"$f":"MG89","v":0},{"$f":"MH89","v":0},{"$f":"MI89","v":0},{"$f":"MJ89","v":0},{"$f":"MK89","v":0},{"$f":"ML89","v":0},{"$f":"MM89","v":0},{"$f":"MN89","v":0},{"$f":"MO89","v":0},{"$f":"MP89","v":0},{"$f":"MQ89","v":0},{"$f":"MR89","v":0},{"$f":"MS89","v":0},{"$f":"MT89","v":0},{"$f":"MU89","v":0},{"$f":"MV89","v":0},{"$f":"MW89","v":0},{"$f":"MX89","v":0},{"$f":"MY89","v":0},{"$f":"MZ89","v":0},{"$f":"NA89","v":0},{"$f":"NB89","v":0},{"$f":"NC89","v":0},{"$f":"ND89","v":0},{"$f":"NE89","v":0},{"$f":"NF89","v":0},{"$f":"NG89","v":0},{"$f":"NH89","v":0},{"$f":"NI89","v":0},{"$f":"NJ89","v":0},{"$f":"NK89","v":0},{"$f":"NL89","v":0},{"$f":"NM89","v":0},{"$f":"NN89","v":0},{"$f":"NO89","v":0},{"$f":"NP89","v":0},{"$f":"NQ89","v":0},{"$f":"NR89","v":0},{"$f":"NS89","v":0},{"$f":"NT89","v":0},{"$f":"NU89","v":0},{"$f":"NV89","v":0},{"$f":"NW89","v":0},{"$f":"NX89","v":0},{"$f":"NY89","v":0},{"$f":"NZ89","v":0},{"$f":"OA89","v":0},{"$f":"OB89","v":0},{"$f":"OC89","v":0},{"$f":"OD89","v":0},{"$f":"OE89","v":0},{"$f":"OF89","v":0},{"$f":"OG89","v":0},{"$f":"OH89","v":0},{"$f":"OI89","v":0},{"$f":"OJ89","v":0},{"$f":"OK89","v":0},{"$f":"OL89","v":0},{"$f":"OM89","v":0},{"$f":"ON89","v":0},{"$f":"OO89","v":0},{"$f":"OP89","v":0},{"$f":"OQ89","v":0},{"$f":"OR89","v":0},{"$f":"OS89","v":0},{"$f":"OT89","v":0}]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,{"$f":"K95","v":0},{"$f":"L95","v":0},{"$f":"M95","v":0},{"$f":"N95","v":0},{"$f":"O95","v":0},{"$f":"P95","v":0},{"$f":"Q95","v":0},{"$f":"R95","v":0},{"$f":"S95","v":0},{"$f":"T95","v":0},{"$f":"U95","v":0},{"$f":"V95","v":0},{"$f":"W95","v":10535.439807878111},{"$f":"X95","v":10541.072997262349},{"$f":"Y95","v":10546.735826766931},{"$f":"Z95","v":10552.42845234911},{"$f":"AA95","v":10558.151030786732},{"$f":"AB95","v":10563.90371968257},{"$f":"AC95","v":10569.686677468648},{"$f":"AD95","v":10575.500063410611},{"$f":"AE95","v":10581.344037612114},{"$f":"AF95","v":10587.218761019227},{"$f":"AG95","v":10593.124395424869},{"$f":"AH95","v":10599.061103473266},{"$f":"AI95","v":11120.440915685247},{"$f":"AJ95","v":11126.440262379461},{"$f":"AK95","v":11132.47117580184},{"$f":"AL95","v":11138.53382204686},{"$f":"AM95","v":11144.628368082929},{"$f":"AN95","v":11150.754981756996},{"$f":"AO95","v":11156.913831799167},{"$f":"AP95","v":11163.10508782736},{"$f":"AQ95","v":11169.32892035196},{"$f":"AR95","v":11175.585500780537},{"$f":"AS95","v":11181.875001422546},{"$f":"AT95","v":11188.197595494088},{"$f":"AU95","v":11738.03230700106},{"$f":"AV95","v":11744.421611230398},{"$f":"AW95","v":11750.844534025233},{"$f":"AX95","v":11757.301252276178},{"$f":"AY95","v":11763.791943804592},{"$f":"AZ95","v":11770.316787367472},{"$f":"BA95","v":11776.875962662387},{"$f":"BB95","v":11783.46965033241},{"$f":"BC95","v":11790.098031971109},{"$f":"BD95","v":11796.761290127542},{"$f":"BE95","v":11803.459608311283},{"$f":"BF95","v":11810.193170997474},{"$f":"BG95","v":12390.036396424477},{"$f":"BH95","v":12396.841005428723},{"$f":"BI95","v":12403.681418205222},{"$f":"BJ95","v":12410.557823142479},{"$f":"BK95","v":12417.470409620239},{"$f":"BL95","v":12424.419368014707},{"$f":"BM95","v":12431.40488970379},{"$f":"BN95","v":12438.427167072365},{"$f":"BO95","v":12445.486393517582},{"$f":"BP95","v":12452.582763454182},{"$f":"BQ95","v":12459.716472319866},{"$f":"BR95","v":12466.887716580661},{"$f":"BS95","v":13078.377939205722},{"$f":"BT95","v":13085.624847795243},{"$f":"BU95","v":13092.909887402217},{"$f":"BV95","v":13100.233258660393},{"$f":"BW95","v":13107.595163259208},{"$f":"BX95","v":13114.995803949318},{"$f":"BY95","v":13122.435384548191},{"$f":"BZ95","v":13129.914109945723},{"$f":"CA95","v":13137.432186109878},{"$f":"CB95","v":13144.989820092358},{"$f":"CC95","v":13152.587220034311},{"$f":"CD95","v":13160.224595172058},{"$f":"CE95","v":13805.089805768492},{"$f":"CF95","v":13812.807763416331},{"$f":"CG95","v":13820.566330597758},{"$f":"CH95","v":13828.365720987716},{"$f":"CI95","v":13836.206149385454},{"$f":"CJ95","v":13844.087831720421},{"$f":"CK95","v":13852.010985058219},{"$f":"CL95","v":13859.975827606591},{"$f":"CM95","v":13867.982578721418},{"$f":"CN95","v":13876.031458912759},{"$f":"CO95","v":13884.122689850938},{"$f":"CP95","v":13892.256494372637},{"$f":"CQ95","v":14572.319083784862},{"$f":"CR95","v":14580.538708679811},{"$f":"CS95","v":14588.801582728029},{"$f":"CT95","v":14597.107933493335},{"$f":"CU95","v":14605.457989736926},{"$f":"CV95","v":14613.851981423664},{"$f":"CW95","v":14622.290139728422},{"$f":"CX95","v":14630.772697042437},{"$f":"CY95","v":14639.299886979727},{"$f":"CZ95","v":14647.871944383505},{"$f":"DA95","v":14656.489105332666},{"$f":"DB95","v":14665.151607148277},{"$f":"DC95","v":15382.333526491382},{"$f":"DD95","v":15391.087427004504},{"$f":"DE95","v":15399.887387865856},{"$f":"DF95","v":15408.733651430908},{"$f":"DG95","v":15417.626461330332},{"$f":"DH95","v":15426.566062476708},{"$f":"DI95","v":15435.552701071274},{"$f":"DJ95","v":15444.586624610702},{"$f":"DK95","v":15453.668081893913},{"$f":"DL95","v":15462.797323028939},{"$f":"DM95","v":15471.974599439794},{"$f":"DN95","v":15481.20016387342},{"$f":"DO95","v":16237.528367007815},{"$f":"DP95","v":16246.851271054291},{"$f":"DQ95","v":16256.22322937163},{"$f":"DR95","v":16265.644500068411},{"$f":"DS95","v":16275.115342611298},{"$f":"DT95","v":16284.636017832188},{"$f":"DU95","v":16294.206787935402},{"$f":"DV95","v":16303.827916504892},{"$f":"DW95","v":16313.499668511511},{"$f":"DX95","v":16323.222310320312},{"$f":"DY95","v":16332.996109697875},{"$f":"DZ95","v":16342.821335819686},{"$f":"EA95","v":17140.433519555045},{"$f":"EB95","v":17150.362412364539},{"$f":"EC95","v":17160.343547972505},{"$f":"ED95","v":17170.377201264575},{"$f":"EE95","v":17180.46364857275},{"$f":"EF95","v":17190.603167682999},{"$f":"EG95","v":17200.79603784292},{"$f":"EH95","v":17211.042539769427},{"$f":"EI95","v":17221.342955656481},{"$f":"EJ95","v":17231.697569182852},{"$f":"EK95","v":17242.106665519957},{"$f":"EL95","v":17252.570531339683},{"$f":"EM95","v":18093.72118966937},{"$f":"EN95","v":18104.295460511483},{"$f":"EO95","v":18114.925369933968},{"$f":"EP95","v":18125.611210690022},{"$f":"EQ95","v":18136.353277073227},{"$f":"ER95","v":18147.151864925643},{"$f":"ES95","v":18158.007271645962},{"$f":"ET95","v":18168.91979619769},{"$f":"EU95","v":18179.8897391174},{"$f":"EV95","v":18190.917402522988},{"$f":"EW95","v":18202.003090122002},{"$f":"EX95","v":18213.147107220015},{"$f":"EY95","v":19100.213916780613},{"$f":"EZ95","v":19111.475515227463},{"$f":"FA95","v":19122.796368762411},{"$f":"FB95","v":19134.17678916761},{"$f":"FC95","v":19145.617089865722},{"$f":"FD95","v":19157.117585928543},{"$f":"FE95","v":19168.678594085683},{"$f":"FF95","v":19180.300432733275},{"$f":"FG95","v":19191.983421942765},{"$f":"FH95","v":19203.727883469714},{"$f":"FI95","v":19215.534140762666},{"$f":"FJ95","v":19227.402518972049},{"$f":"FK95","v":20162.893073865027},{"$f":"FL95","v":20174.886676210921},{"$f":"FM95","v":20186.943385225637},{"$f":"FN95","v":20199.063532957174},{"$f":"FO95","v":20211.247453200667},{"$f":"FP95","v":20223.495481507573},{"$f":"FQ95","v":20235.807955194923},{"$f":"FR95","v":20248.185213354609},{"$f":"FS95","v":20260.627596862716},{"$f":"FT95","v":20273.135448388919},{"$f":"FU95","v":20285.709112405912},{"$f":"FV95","v":20298.348935198901},{"$f":"FW95","v":21284.907850305623},{"$f":"FX95","v":21297.681036803999},{"$f":"FY95","v":21310.521431904675},{"$f":"FZ95","v":21323.429389238761},{"$f":"GA95","v":21336.405264298079},{"$f":"GB95","v":21349.449414444935},{"$f":"GC95","v":21362.562198921962},{"$f":"GD95","v":21375.743978862029},{"$f":"GE95","v":21388.995117298164},{"$f":"GF95","v":21402.315979173567},{"$f":"GG95","v":21415.706931351666},{"$f":"GH95","v":21429.168342626203},{"$f":"GI95","v":22469.584745596203},{"$f":"GJ95","v":22483.188189216973},{"$f":"GK95","v":22496.863209999192},{"$f":"GL95","v":22510.610184559995},{"$f":"GM95","v":22524.429491498169},{"$f":"GN95","v":22538.321511404571},{"$f":"GO95","v":22552.286626872607},{"$f":"GP95","v":22566.325222508774},{"$f":"GQ95","v":22580.437684943259},{"$f":"GR95","v":22594.624402840564},{"$f":"GS95","v":22608.88576691024},{"$f":"GT95","v":22623.222169917619},{"$f":"GU95","v":23720.437603116457},{"$f":"GV95","v":23734.925270572578},{"$f":"GW95","v":23749.48916770564},{"$f":"GX95","v":23764.129695612897},{"$f":"GY95","v":23778.84725750205},{"$f":"GZ95","v":23793.642258702366},{"$f":"HA95","v":23808.515106675826},{"$f":"HB95","v":23823.466211028346},{"$f":"HC95","v":23838.495983521068},{"$f":"HD95","v":23853.604838081701},{"$f":"HE95","v":23868.793190815904},{"$f":"HF95","v":23884.061460018766},{"$f":"HG95","v":25041.178214888503},{"$f":"HH95","v":25056.607580729273},{"$f":"HI95","v":25072.118131175986},{"$f":"HJ95","v":25087.710293397213},{"$f":"HK95","v":25103.384496809162},{"$f":"HL95","v":25119.141173087501},{"$f":"HM95","v":25134.980756179233},{"$f":"HN95","v":25150.903682314667},{"$f":"HO95","v":25166.910390019417},{"$f":"HP95","v":25183.001320126492},{"$f":"HQ95","v":25199.176915788419},{"$f":"HR95","v":25215.437622489462},{"$f":"HS95","v":26435.727530006254},{"$f":"HT95","v":26452.159804626677},{"$f":"HU95","v":26468.678540852423},{"$f":"HV95","v":26485.28419361803},{"$f":"HW95","v":26501.977220251756},{"$f":"HX95","v":26518.758080488187},{"$f":"HY95","v":26535.627236480883},{"$f":"HZ95","v":26552.585152815118},{"$f":"IA95","v":26569.632296520678},{"$f":"IB95","v":26586.76913708471},{"$f":"IC95","v":26603.996146464662},{"$f":"ID95","v":26621.313799101277},{"$f":"IE95","v":27908.227501312849},{"$f":"IF95","v":27925.727873783599},{"$f":"IG95","v":27943.320327864018},{"$f":"IH95","v":27961.005348059389},{"$f":"II95","v":27978.783421424308},{"$f":"IJ95","v":27996.655037576107},{"$f":"IK95","v":28014.620688708324},{"$f":"IL95","v":28032.68086960429},{"$f":"IM95","v":28050.836077650711},{"$f":"IN95","v":28069.086812851405},{"$f":"IO95","v":28087.433577841053},{"$f":"IP95","v":28105.876877899045},{"$f":"IQ95","v":29463.053606895046},{"$f":"IR95","v":29481.691503576392},{"$f":"IS95","v":29500.427467172041},{"$f":"IT95","v":29519.262013680112},{"$f":"IU95","v":29538.195661813748},{"$f":"IV95","v":29557.228933015413},{"$f":"IW95","v":29576.362351471227},{"$f":"IX95","v":29595.596444125429},{"$f":"IY95","v":29614.931740694868},{"$f":"IZ95","v":29634.368773683607},{"$f":"JA95","v":29653.908078397581},{"$f":"JB95","v":29673.550192959345},{"$f":"JC95","v":31104.828085072593},{"$f":"JD95","v":31124.677445038229},{"$f":"JE95","v":31144.631246267592},{"$f":"JF95","v":31164.69003829869},{"$f":"JG95","v":31184.854373561015},{"$f":"JH95","v":31205.124807390785},{"$f":"JI95","v":31225.501898046226},{"$f":"JJ95","v":31245.986206722951},{"$f":"JK95","v":31266.578297569406},{"$f":"JL95","v":31287.278737702414},{"$f":"JM95","v":31308.088097222797},{"$f":"JN95","v":31329.006949231072},{"$f":"JO95","v":32838.433923792196},{"$f":"JP95","v":32859.573492155592},{"$f":"JQ95","v":32880.824290464865},{"$f":"JR95","v":32902.186903977985},{"$f":"JS95","v":32923.661921032362},{"$f":"JT95","v":32945.249933061066},{"$f":"JU95","v":32966.951534609114},{"$f":"JV95","v":32988.767323349821},{"$f":"JW95","v":33010.697900101295},{"$f":"JX95","v":33032.743868842947},{"$f":"JY95","v":33054.905836732156},{"$f":"JZ95","v":33077.184414120973},{"$f":"KA95","v":34669.029647697316},{"$f":"KB95","v":34691.543288004337},{"$f":"KC95","v":34714.175388203716},{"$f":"KD95","v":34736.926571595184},{"$f":"KE95","v":34759.7974647581},{"$f":"KF95","v":34782.788697568671},{"$f":"KG95","v":34805.900903217342},{"$f":"KH95","v":34829.134718226196},{"$f":"KI95","v":34852.490782466513},{"$f":"KJ95","v":34875.969739176377},{"$f":"KK95","v":34899.572234978383},{"$f":"KL95","v":34923.298919897468},{"$f":"KM95","v":34947.150447378808},{"$f":"KN95","v":34971.127474305787},{"$f":"KO95","v":34995.230661018119},{"$f":"KP95","v":35019.460671330031},{"$f":"KQ95","v":35043.818172548534},{"$f":"KR95","v":35068.303835491795},{"$f":"KS95","v":35092.918334507624},{"$f":"KT95","v":35117.662347492056},{"$f":"KU95","v":35142.536555907995},{"$f":"KV95","v":35167.541644803998},{"$f":"KW95","v":35192.678302833134},{"$f":"KX95","v":35217.947222271963},{"$f":"KY95","v":35243.349099039588},{"$f":"KZ95","v":35268.884632716821},{"$f":"LA95","v":35294.554526565458},{"$f":"LB95","v":35320.359487547641},{"$f":"LC95","v":35346.300226345345},{"$f":"LD95","v":35372.377457379916},{"$f":"LE95","v":35398.591898831779},{"$f":"LF95","v":35424.944272660199},{"$f":"LG95","v":35451.435304623177},{"$f":"LH95","v":35478.065724297419},{"$f":"LI95","v":35504.836265098449},{"$f":"LJ95","v":35531.747664300805},{"$f":"LK95","v":0},{"$f":"LL95","v":0},{"$f":"LM95","v":0},{"$f":"LN95","v":0},{"$f":"LO95","v":0},{"$f":"LP95","v":0},{"$f":"LQ95","v":0},{"$f":"LR95","v":0},{"$f":"LS95","v":0},{"$f":"LT95","v":0},{"$f":"LU95","v":0},{"$f":"LV95","v":0},{"$f":"LW95","v":0},{"$f":"LX95","v":0},{"$f":"LY95","v":0},{"$f":"LZ95","v":0},{"$f":"MA95","v":0},{"$f":"MB95","v":0},{"$f":"MC95","v":0},{"$f":"MD95","v":0},{"$f":"ME95","v":0},{"$f":"MF95","v":0},{"$f":"MG95","v":0},{"$f":"MH95","v":0},{"$f":"MI95","v":0},{"$f":"MJ95","v":0},{"$f":"MK95","v":0},{"$f":"ML95","v":0},{"$f":"MM95","v":0},{"$f":"MN95","v":0},{"$f":"MO95","v":0},{"$f":"MP95","v":0},{"$f":"MQ95","v":0},{"$f":"MR95","v":0},{"$f":"MS95","v":0},{"$f":"MT95","v":0},{"$f":"MU95","v":0},{"$f":"MV95","v":0},{"$f":"MW95","v":0},{"$f":"MX95","v":0},{"$f":"MY95","v":0},{"$f":"MZ95","v":0},{"$f":"NA95","v":0},{"$f":"NB95","v":0},{"$f":"NC95","v":0},{"$f":"ND95","v":0},{"$f":"NE95","v":0},{"$f":"NF95","v":0},{"$f":"NG95","v":0},{"$f":"NH95","v":0},{"$f":"NI95","v":0},{"$f":"NJ95","v":0},{"$f":"NK95","v":0},{"$f":"NL95","v":0},{"$f":"NM95","v":0},{"$f":"NN95","v":0},{"$f":"NO95","v":0},{"$f":"NP95","v":0},{"$f":"NQ95","v":0},{"$f":"NR95","v":0},{"$f":"NS95","v":0},{"$f":"NT95","v":0},{"$f":"NU95","v":0},{"$f":"NV95","v":0},{"$f":"NW95","v":0},{"$f":"NX95","v":0},{"$f":"NY95","v":0},{"$f":"NZ95","v":0},{"$f":"OA95","v":0},{"$f":"OB95","v":0},{"$f":"OC95","v":0},{"$f":"OD95","v":0},{"$f":"OE95","v":0},{"$f":"OF95","v":0},{"$f":"OG95","v":0},{"$f":"OH95","v":0},{"$f":"OI95","v":0},{"$f":"OJ95","v":0},{"$f":"OK95","v":0},{"$f":"OL95","v":0},{"$f":"OM95","v":0},{"$f":"ON95","v":0},{"$f":"OO95","v":0},{"$f":"OP95","v":0},{"$f":"OQ95","v":0},{"$f":"OR95","v":0},{"$f":"OS95","v":0},{"$f":"OT95","v":0}]
[null,null,"EBITDA",null,null,null,null,null,null,null,{"$f":"K254-K255","v":0},{"$f":"L254-L255","v":0},0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.916973705855,96935.45215135219,109716.97010827805,121730.52030687053,123136.40795339172,123784.41072584578,115402.96574235462,100885.69437424852,85813.649621715333,64097.113086756544,55990.138493520404,59781.019587339921,67431.595797828719,95814.757758503183,108532.2613451772,120485.61739732377,121884.1051198919,122528.47798567425,114188.34222420995,99742.917098393867,84745.477647775348,63136.615135665277,55069.575044020763,58810.538305808586,66422.61634366159,94664.087948137298,107317.8698831021,119211.30535713269,120602.40382035512,121243.13854231019,112944.07995682738,98570.116899637331,83646.884705048171,62145.133440065067,54117.802085275936,57807.400725455824,65381.144915179757,93481.603951267462,106071.95381310512,117905.73922384763,119289.45733844873,119926.54401066643,111668.32999130787,97365.445013392309,82516.022273213079,61120.820534653511,53132.971520447813,56769.673349102188,64305.245423601242,92265.364522572985,104792.56865613529,116566.97137013986,{"$f":"BX254-BX255","v":117943.3161911381},118576.74313612572,110359.14040030989,96126.949583405876,81350.938626169867,60061.725629606226,52113.131817230969,55695.314607904926,63192.873606087378,91013.320152442669,103477.66156843712,115192.94570252395,116561.92232073008,117191.67597987197,109014.45045666094,94852.569833633708,80149.572997143521,58965.788768895698,51056.222159307967,54582.168759066633,62041.870916466898,89723.306950614366,102125.06521811702,113781.49153081604,115143.10295721811,115769.16777408772,107632.0844813969,93540.129909102528,78909.749412332705,57830.834656707921,49960.066265454574,53427.959437303529,60849.958069267712,88393.040182668192,100732.49131410604,112330.31708952926,113684.56413210297,114306.92242816197,106209.74534234453,92187.33236684525,77629.170174159401,56654.566132985885,48822.365857294812,52230.282840312495,59614.728217265285,87020.107439552055,99297.523767668434,110837.00269132546,112183.88382377708,112802.5156659677,104745.00758327634,90791.751296908886,76305.408974088219,55434.557278036875,47640.693755611959,50986.600527339695,58333.639741619787,85601.961419180734,97817.611465465088,109298.99349150073,110638.50471341923,111253.38777312211,103235.31016251838,89350.825052282671,{"$f":"EJ254-EJ255","v":74935.90361383064},54168.246124986588,46412.486583965307,49694.231808753997,57004.008632471552,84135.912297944073,96290.060631974018,107713.59184127295,109045.72652913259,109656.83593193005,101677.94877867703,87861.848565377994,73517.948312530541,52852.926957641219,45135.037057138848,48350.345703257743,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636091,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402427,72048.685576237185,51485.742170026322,43805.485830653088,46951.952438023553,54187.621747339595,81048.584020365772,93080.506069003488,104389.05762599103,105706.40807861608,106309.88455057793,110736.67840837252,96245.936210504631,81016.267496248911,58605.032632983595,50405.837237555985,54394.138082354984,62995.068183912634,94047.625539191693,108438.12695046254,122144.03318920283,124425.06190622327,125895.54848784591,117428.82364403592,102072.92840092977,85933.992902395752,62184.756470605062,53496.007891326139,57727.446868169078,66841.778725404161,99748.083796577761,114997.61957412555,129521.68997003695,131938.82534992363,133497.02943662985,124524.7772167793,108252.07561467975,91149.586436439291,65982.466353699769,56774.934255677887,61264.300251296925,{"$f":"GV254-GV255","v":70922.679186077105},105793.39498060739,121953.24442301337,137344.31832861016,139905.68134886018,141556.83509589889,132048.87133037674,114804.62611046489,96681.055187590973,70011.400185889826,60254.10892077563,65017.088566941886,75251.989119180827,112204.38486048055,129328.8883152144,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518051,121753.10833611537,102547.49292044065,74285.597810855397,63945.722204459176,68998.954278877471,79844.789390968304,119003.13488614309,137149.87647323325,154433.31102047287,157309.45925872572,159163.47565223603,148486.21959768288,129121.40795468657,108769.14554724435,78819.949484934492,67862.704402241769,73223.837520844711,84717.074239118738,126213.05778897063,145443.05903192711,163758.21395032617,166805.9772600476,168770.58770656775,157455.81710514636,136934.84949925396,115367.48053907041,83630.247273635236,72018.770589657783,77706.524389160433,89885.80647135411,133858.97772802383,154236.90274309018,173645.3652598311,176874.98315800703,178956.78423232475,166966.43407231744,145220.28293422406,122365.26051244148,88733.239548100013,76428.468130812907,82462.698152389668,95368.975993319997,141967.21525484006,163561.58818851347,184128.62187096817,{"$f":"JH254-JH255","v":187550.94479071334},189756.92650068729,177050.65893623562,154006.17541764083,129786.62124230788,94146.688768143271,81107.227056245902,87508.993553914159,101185.66186616552,150565.67738609947,173449.11283204251,195243.87703838942,198870.40277578152,201207.97202546123,187743.04066528467,163322.70857662725,137657.15436723561,99889.432749698026,86071.413483021402,92863.054393807033,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027318,210872.09502544953,213349.1004773319,199080.20656997414,173201.88162680899,146003.99506864534,105981.4496263953,91338.38626037458,100198.50908890192,115556.65795386302,171008.32901868742,196705.33048932225,221179.79361303162,225252.0032352467,227876.76165509084,212755.90168681773,185332.53518766846,156510.82952410771,114098.84122886584,98581.471536515368,107970.4110207457,124245.30344880998,183007.2724135078,210238.23831691931,236173.68052031056,240488.86839439036,243270.19256698928,227246.49675956898,198185.84276571305,167643.36905153637,122699.28171762681,106255.40205280518,0,0,0,0,0,0,0,0,0,{"$f":"LT254-LT255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF254-OF255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation without IDC",null,null,null,null,null,null,null,null,{"$f":"K132","v":0},{"$f":"L132","v":0},{"$f":"M132","v":0},{"$f":"N132","v":0},{"$f":"O132","v":0},{"$f":"P132","v":0},{"$f":"Q132","v":0},{"$f":"R132","v":0},{"$f":"S132","v":0},{"$f":"T132","v":0},{"$f":"U132","v":0},{"$f":"V132","v":0},{"$f":"W132","v":69836.955781372802},{"$f":"X132","v":69836.955781372802},{"$f":"Y132","v":69836.955781372802},{"$f":"Z132","v":69836.955781372802},{"$f":"AA132","v":69836.955781372802},{"$f":"AB132","v":69836.955781372802},{"$f":"AC132","v":69836.955781372802},{"$f":"AD132","v":69836.955781372802},{"$f":"AE132","v":69836.955781372802},{"$f":"AF132","v":69836.955781372802},{"$f":"AG132","v":69836.955781372802},{"$f":"AH132","v":69836.955781372802},{"$f":"AI132","v":69836.955781372802},{"$f":"AJ132","v":69836.955781372802},{"$f":"AK132","v":69836.955781372802},{"$f":"AL132","v":69836.955781372802},{"$f":"AM132","v":69836.955781372802},{"$f":"AN132","v":69836.955781372802},{"$f":"AO132","v":69836.955781372802},{"$f":"AP132","v":69836.955781372802},{"$f":"AQ132","v":69836.955781372802},{"$f":"AR132","v":69836.955781372802},{"$f":"AS132","v":69836.955781372802},{"$f":"AT132","v":69836.955781372802},{"$f":"AU132","v":69836.955781372802},{"$f":"AV132","v":69836.955781372802},{"$f":"AW132","v":69836.955781372802},{"$f":"AX132","v":69836.955781372802},{"$f":"AY132","v":69836.955781372802},{"$f":"AZ132","v":69836.955781372802},{"$f":"BA132","v":69836.955781372802},{"$f":"BB132","v":69836.955781372802},{"$f":"BC132","v":69836.955781372802},{"$f":"BD132","v":69836.955781372802},{"$f":"BE132","v":69836.955781372802},{"$f":"BF132","v":69836.955781372802},{"$f":"BG132","v":69836.955781372802},{"$f":"BH132","v":69836.955781372802},{"$f":"BI132","v":69836.955781372802},{"$f":"BJ132","v":69836.955781372802},{"$f":"BK132","v":69836.955781372802},{"$f":"BL132","v":69836.955781372802},{"$f":"BM132","v":69836.955781372802},{"$f":"BN132","v":69836.955781372802},{"$f":"BO132","v":69836.955781372802},{"$f":"BP132","v":69836.955781372802},{"$f":"BQ132","v":69836.955781372802},{"$f":"BR132","v":69836.955781372802},{"$f":"BS132","v":69836.955781372802},{"$f":"BT132","v":69836.955781372802},{"$f":"BU132","v":69836.955781372802},{"$f":"BV132","v":69836.955781372802},{"$f":"BW132","v":69836.955781372802},{"$f":"BX132","v":69836.955781372802},{"$f":"BY132","v":69836.955781372802},{"$f":"BZ132","v":69836.955781372802},{"$f":"CA132","v":69836.955781372802},{"$f":"CB132","v":69836.955781372802},{"$f":"CC132","v":69836.955781372802},{"$f":"CD132","v":69836.955781372802},{"$f":"CE132","v":69836.955781372802},{"$f":"CF132","v":69836.955781372802},{"$f":"CG132","v":69836.955781372802},{"$f":"CH132","v":69836.955781372802},{"$f":"CI132","v":69836.955781372802},{"$f":"CJ132","v":69836.955781372802},{"$f":"CK132","v":69836.955781372802},{"$f":"CL132","v":69836.955781372802},{"$f":"CM132","v":69836.955781372802},{"$f":"CN132","v":69836.955781372802},{"$f":"CO132","v":69836.955781372802},{"$f":"CP132","v":69836.955781372802},{"$f":"CQ132","v":69836.955781372802},{"$f":"CR132","v":69836.955781372802},{"$f":"CS132","v":69836.955781372802},{"$f":"CT132","v":69836.955781372802},{"$f":"CU132","v":69836.955781372802},{"$f":"CV132","v":69836.955781372802},{"$f":"CW132","v":69836.955781372802},{"$f":"CX132","v":69836.955781372802},{"$f":"CY132","v":69836.955781372802},{"$f":"CZ132","v":69836.955781372802},{"$f":"DA132","v":69836.955781372802},{"$f":"DB132","v":69836.955781372802},{"$f":"DC132","v":69836.955781372802},{"$f":"DD132","v":69836.955781372802},{"$f":"DE132","v":69836.955781372802},{"$f":"DF132","v":69836.955781372802},{"$f":"DG132","v":69836.955781372802},{"$f":"DH132","v":69836.955781372802},{"$f":"DI132","v":69836.955781372802},{"$f":"DJ132","v":69836.955781372802},{"$f":"DK132","v":69836.955781372802},{"$f":"DL132","v":69836.955781372802},{"$f":"DM132","v":69836.955781372802},{"$f":"DN132","v":69836.955781362951},{"$f":"DO132","v":0},{"$f":"DP132","v":0},{"$f":"DQ132","v":0},{"$f":"DR132","v":0},{"$f":"DS132","v":0},{"$f":"DT132","v":0},{"$f":"DU132","v":0},{"$f":"DV132","v":0},{"$f":"DW132","v":0},{"$f":"DX132","v":0},{"$f":"DY132","v":0},{"$f":"DZ132","v":0},{"$f":"EA132","v":0},{"$f":"EB132","v":0},{"$f":"EC132","v":0},{"$f":"ED132","v":0},{"$f":"EE132","v":0},{"$f":"EF132","v":0},{"$f":"EG132","v":0},{"$f":"EH132","v":0},{"$f":"EI132","v":0},{"$f":"EJ132","v":0},{"$f":"EK132","v":0},{"$f":"EL132","v":0},{"$f":"EM132","v":0},{"$f":"EN132","v":0},{"$f":"EO132","v":0},{"$f":"EP132","v":0},{"$f":"EQ132","v":0},{"$f":"ER132","v":0},{"$f":"ES132","v":0},{"$f":"ET132","v":0},{"$f":"EU132","v":0},{"$f":"EV132","v":0},{"$f":"EW132","v":0},{"$f":"EX132","v":0},{"$f":"EY132","v":0},{"$f":"EZ132","v":0},{"$f":"FA132","v":0},{"$f":"FB132","v":0},{"$f":"FC132","v":0},{"$f":"FD132","v":0},{"$f":"FE132","v":0},{"$f":"FF132","v":0},{"$f":"FG132","v":0},{"$f":"FH132","v":0},{"$f":"FI132","v":0},{"$f":"FJ132","v":0},{"$f":"FK132","v":0},{"$f":"FL132","v":0},{"$f":"FM132","v":0},{"$f":"FN132","v":0},{"$f":"FO132","v":0},{"$f":"FP132","v":0},{"$f":"FQ132","v":0},{"$f":"FR132","v":0},{"$f":"FS132","v":0},{"$f":"FT132","v":0},{"$f":"FU132","v":0},{"$f":"FV132","v":0},{"$f":"FW132","v":0},{"$f":"FX132","v":0},{"$f":"FY132","v":0},{"$f":"FZ132","v":0},{"$f":"GA132","v":0},{"$f":"GB132","v":0},{"$f":"GC132","v":0},{"$f":"GD132","v":0},{"$f":"GE132","v":0},{"$f":"GF132","v":0},{"$f":"GG132","v":0},{"$f":"GH132","v":0},{"$f":"GI132","v":0},{"$f":"GJ132","v":0},{"$f":"GK132","v":0},{"$f":"GL132","v":0},{"$f":"GM132","v":0},{"$f":"GN132","v":0},{"$f":"GO132","v":0},{"$f":"GP132","v":0},{"$f":"GQ132","v":0},{"$f":"GR132","v":0},{"$f":"GS132","v":0},{"$f":"GT132","v":0},{"$f":"GU132","v":0},{"$f":"GV132","v":0},{"$f":"GW132","v":0},{"$f":"GX132","v":0},{"$f":"GY132","v":0},{"$f":"GZ132","v":0},{"$f":"HA132","v":0},{"$f":"HB132","v":0},{"$f":"HC132","v":0},{"$f":"HD132","v":0},{"$f":"HE132","v":0},{"$f":"HF132","v":0},{"$f":"HG132","v":0},{"$f":"HH132","v":0},{"$f":"HI132","v":0},{"$f":"HJ132","v":0},{"$f":"HK132","v":0},{"$f":"HL132","v":0},{"$f":"HM132","v":0},{"$f":"HN132","v":0},{"$f":"HO132","v":0},{"$f":"HP132","v":0},{"$f":"HQ132","v":0},{"$f":"HR132","v":0},{"$f":"HS132","v":0},{"$f":"HT132","v":0},{"$f":"HU132","v":0},{"$f":"HV132","v":0},{"$f":"HW132","v":0},{"$f":"HX132","v":0},{"$f":"HY132","v":0},{"$f":"HZ132","v":0},{"$f":"IA132","v":0},{"$f":"IB132","v":0},{"$f":"IC132","v":0},{"$f":"ID132","v":0},{"$f":"IE132","v":0},{"$f":"IF132","v":0},{"$f":"IG132","v":0},{"$f":"IH132","v":0},{"$f":"II132","v":0},{"$f":"IJ132","v":0},{"$f":"IK132","v":0},{"$f":"IL132","v":0},{"$f":"IM132","v":0},{"$f":"IN132","v":0},{"$f":"IO132","v":0},{"$f":"IP132","v":0},{"$f":"IQ132","v":0},{"$f":"IR132","v":0},{"$f":"IS132","v":0},{"$f":"IT132","v":0},{"$f":"IU132","v":0},{"$f":"IV132","v":0},{"$f":"IW132","v":0},{"$f":"IX132","v":0},{"$f":"IY132","v":0},{"$f":"IZ132","v":0},{"$f":"JA132","v":0},{"$f":"JB132","v":0},{"$f":"JC132","v":0},{"$f":"JD132","v":0},{"$f":"JE132","v":0},{"$f":"JF132","v":0},{"$f":"JG132","v":0},{"$f":"JH132","v":0},{"$f":"JI132","v":0},{"$f":"JJ132","v":0},{"$f":"JK132","v":0},{"$f":"JL132","v":0},{"$f":"JM132","v":0},{"$f":"JN132","v":0},{"$f":"JO132","v":0},{"$f":"JP132","v":0},{"$f":"JQ132","v":0},{"$f":"JR132","v":0},{"$f":"JS132","v":0},{"$f":"JT132","v":0},{"$f":"JU132","v":0},{"$f":"JV132","v":0},{"$f":"JW132","v":0},{"$f":"JX132","v":0},{"$f":"JY132","v":0},{"$f":"JZ132","v":0},{"$f":"KA132","v":0},{"$f":"KB132","v":0},{"$f":"KC132","v":0},{"$f":"KD132","v":0},{"$f":"KE132","v":0},{"$f":"KF132","v":0},{"$f":"KG132","v":0},{"$f":"KH132","v":0},{"$f":"KI132","v":0},{"$f":"KJ132","v":0},{"$f":"KK132","v":0},{"$f":"KL132","v":0},{"$f":"KM132","v":0},{"$f":"KN132","v":0},{"$f":"KO132","v":0},{"$f":"KP132","v":0},{"$f":"KQ132","v":0},{"$f":"KR132","v":0},{"$f":"KS132","v":0},{"$f":"KT132","v":0},{"$f":"KU132","v":0},{"$f":"KV132","v":0},{"$f":"KW132","v":0},{"$f":"KX132","v":0},{"$f":"KY132","v":0},{"$f":"KZ132","v":0},{"$f":"LA132","v":0},{"$f":"LB132","v":0},{"$f":"LC132","v":0},{"$f":"LD132","v":0},{"$f":"LE132","v":0},{"$f":"LF132","v":0},{"$f":"LG132","v":0},{"$f":"LH132","v":0},{"$f":"LI132","v":0},{"$f":"LJ132","v":0},{"$f":"LK132","v":0},{"$f":"LL132","v":0},{"$f":"LM132","v":0},{"$f":"LN132","v":0},{"$f":"LO132","v":0},{"$f":"LP132","v":0},{"$f":"LQ132","v":0},{"$f":"LR132","v":0},{"$f":"LS132","v":0},{"$f":"LT132","v":0},{"$f":"LU132","v":0},{"$f":"LV132","v":0},{"$f":"LW132","v":0},{"$f":"LX132","v":0},{"$f":"LY132","v":0},{"$f":"LZ132","v":0},{"$f":"MA132","v":0},{"$f":"MB132","v":0},{"$f":"MC132","v":0},{"$f":"MD132","v":0},{"$f":"ME132","v":0},{"$f":"MF132","v":0},{"$f":"MG132","v":0},{"$f":"MH132","v":0},{"$f":"MI132","v":0},{"$f":"MJ132","v":0},{"$f":"MK132","v":0},{"$f":"ML132","v":0},{"$f":"MM132","v":0},{"$f":"MN132","v":0},{"$f":"MO132","v":0},{"$f":"MP132","v":0},{"$f":"MQ132","v":0},{"$f":"MR132","v":0},{"$f":"MS132","v":0},{"$f":"MT132","v":0},{"$f":"MU132","v":0},{"$f":"MV132","v":0},{"$f":"MW132","v":0},{"$f":"MX132","v":0},{"$f":"MY132","v":0},{"$f":"MZ132","v":0},{"$f":"NA132","v":0},{"$f":"NB132","v":0},{"$f":"NC132","v":0},{"$f":"ND132","v":0},{"$f":"NE132","v":0},{"$f":"NF132","v":0},{"$f":"NG132","v":0},{"$f":"NH132","v":0},{"$f":"NI132","v":0},{"$f":"NJ132","v":0},{"$f":"NK132","v":0},{"$f":"NL132","v":0},{"$f":"NM132","v":0},{"$f":"NN132","v":0},{"$f":"NO132","v":0},{"$f":"NP132","v":0},{"$f":"NQ132","v":0},{"$f":"NR132","v":0},{"$f":"NS132","v":0},{"$f":"NT132","v":0},{"$f":"NU132","v":0},{"$f":"NV132","v":0},{"$f":"NW132","v":0},{"$f":"NX132","v":0},{"$f":"NY132","v":0},{"$f":"NZ132","v":0},{"$f":"OA132","v":0},{"$f":"OB132","v":0},{"$f":"OC132","v":0},{"$f":"OD132","v":0},{"$f":"OE132","v":0},{"$f":"OF132","v":0},{"$f":"OG132","v":0},{"$f":"OH132","v":0},{"$f":"OI132","v":0},{"$f":"OJ132","v":0},{"$f":"OK132","v":0},{"$f":"OL132","v":0},{"$f":"OM132","v":0},{"$f":"ON132","v":0},{"$f":"OO132","v":0},{"$f":"OP132","v":0},{"$f":"OQ132","v":0},{"$f":"OR132","v":0},{"$f":"OS132","v":0},{"$f":"OT132","v":0}]
[null,"Depreciation on IDC"]
[null,"Amortization Signing fees"]
[null,null,"EBIT",null,null,null,null,null,null,null,{"$f":"K256-K257-K258-K259","v":0},{"$f":"L256-L257-L258-L259","v":0},0,0,0,0,0,0,0,0,0,0,-9116.2800110669341,-1427.0388076669478,27098.496369979388,39880.01432690525,51893.564525497728,53299.452172018922,53947.454944472978,45566.009960981813,31048.738592875714,15976.69384034253,-5739.8426946162581,-13846.817287852398,-10055.936194032882,-2405.3599835440837,25977.801977130381,38695.305563804402,50648.661615950972,52047.149338519099,52691.522204301451,44351.386442837145,29905.961317021065,14908.521866402545,-6700.3406457075253,-14767.380737352039,-11026.417475564216,-3414.3394377112127,24827.132166764495,37480.9141017293,49374.349575759887,50765.448038982315,51406.182760937387,43107.124175454577,28733.161118264528,13809.928923675368,-7691.8223413077358,-15719.153696096866,-12029.555055916979,-4455.8108661930455,23644.648169894659,36234.998031732321,48068.783442474829,49452.501557075928,50089.588229293629,41831.374209935064,27528.489232019507,12679.066491840276,-8716.1352467192919,-16703.98426092499,-13067.282432270615,-5531.7103577715607,22428.408741200183,34955.61287476249,46730.015588767055,{"$f":"BX256-BX257-BX258-BX259","v":48106.360409765301},48739.787354752916,40522.184618937084,26289.993802033074,11513.982844797065,-9775.2301517665765,-17723.823964141833,-14141.641173467877,-6644.0821752854245,21176.364371069867,33640.705787064318,45355.989921151151,46724.96653935728,47354.72019849917,39177.494675288137,25015.614052260906,10312.617215770719,-10871.167012477104,-18780.733622064836,-15254.787022306169,-7795.0848649059044,19886.351169241563,32288.109436744213,43944.535749443239,45306.147175845312,45932.211992714918,37795.128700024099,23703.174127729726,9072.7936309599027,-12006.121124664882,-19876.889515918228,-16408.996344069274,-8986.9977121050906,18556.084401295389,30895.535532733236,42493.361308156454,43847.608350730166,44469.966646789166,36372.789560971723,22350.376585472448,7792.2143927865982,-13182.389648386918,-21014.589924068139,52230.282840312495,59614.728217265285,87020.107439552055,99297.523767668434,110837.00269132546,112183.88382377708,112802.5156659677,104745.00758327634,90791.751296908886,76305.408974088219,55434.557278036875,47640.693755611959,50986.600527339695,58333.639741619787,85601.961419180734,97817.611465465088,109298.99349150073,110638.50471341923,111253.38777312211,103235.31016251838,89350.825052282671,{"$f":"EJ256-EJ257-EJ258-EJ259","v":74935.90361383064},54168.246124986588,46412.486583965307,49694.231808753997,57004.008632471552,84135.912297944073,96290.060631974018,107713.59184127295,109045.72652913259,109656.83593193005,101677.94877867703,87861.848565377994,73517.948312530541,52852.926957641219,45135.037057138848,48350.345703257743,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636091,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402427,72048.685576237185,51485.742170026322,43805.485830653088,46951.952438023553,54187.621747339595,81048.584020365772,93080.506069003488,104389.05762599103,105706.40807861608,106309.88455057793,110736.67840837252,96245.936210504631,81016.267496248911,58605.032632983595,50405.837237555985,54394.138082354984,62995.068183912634,94047.625539191693,108438.12695046254,122144.03318920283,124425.06190622327,125895.54848784591,117428.82364403592,102072.92840092977,85933.992902395752,62184.756470605062,53496.007891326139,57727.446868169078,66841.778725404161,99748.083796577761,114997.61957412555,129521.68997003695,131938.82534992363,133497.02943662985,124524.7772167793,108252.07561467975,91149.586436439291,65982.466353699769,56774.934255677887,61264.300251296925,{"$f":"GV256-GV257-GV258-GV259","v":70922.679186077105},105793.39498060739,121953.24442301337,137344.31832861016,139905.68134886018,141556.83509589889,132048.87133037674,114804.62611046489,96681.055187590973,70011.400185889826,60254.10892077563,65017.088566941886,75251.989119180827,112204.38486048055,129328.8883152144,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518051,121753.10833611537,102547.49292044065,74285.597810855397,63945.722204459176,68998.954278877471,79844.789390968304,119003.13488614309,137149.87647323325,154433.31102047287,157309.45925872572,159163.47565223603,148486.21959768288,129121.40795468657,108769.14554724435,78819.949484934492,67862.704402241769,73223.837520844711,84717.074239118738,126213.05778897063,145443.05903192711,163758.21395032617,166805.9772600476,168770.58770656775,157455.81710514636,136934.84949925396,115367.48053907041,83630.247273635236,72018.770589657783,77706.524389160433,89885.80647135411,133858.97772802383,154236.90274309018,173645.3652598311,176874.98315800703,178956.78423232475,166966.43407231744,145220.28293422406,122365.26051244148,88733.239548100013,76428.468130812907,82462.698152389668,95368.975993319997,141967.21525484006,163561.58818851347,184128.62187096817,{"$f":"JH256-JH257-JH258-JH259","v":187550.94479071334},189756.92650068729,177050.65893623562,154006.17541764083,129786.62124230788,94146.688768143271,81107.227056245902,87508.993553914159,101185.66186616552,150565.67738609947,173449.11283204251,195243.87703838942,198870.40277578152,201207.97202546123,187743.04066528467,163322.70857662725,137657.15436723561,99889.432749698026,86071.413483021402,92863.054393807033,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027318,210872.09502544953,213349.1004773319,199080.20656997414,173201.88162680899,146003.99506864534,105981.4496263953,91338.38626037458,100198.50908890192,115556.65795386302,171008.32901868742,196705.33048932225,221179.79361303162,225252.0032352467,227876.76165509084,212755.90168681773,185332.53518766846,156510.82952410771,114098.84122886584,98581.471536515368,107970.4110207457,124245.30344880998,183007.2724135078,210238.23831691931,236173.68052031056,240488.86839439036,243270.19256698928,227246.49675956898,198185.84276571305,167643.36905153637,122699.28171762681,106255.40205280518,0,0,0,0,0,0,0,0,0,{"$f":"LT256-LT257-LT258-LT259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF256-OF257-OF258-OF259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest expense on Debt fund",null,null,null,null,null,null,null,null,{"$f":"K184+K176","v":0},{"$f":"L184+L176","v":0},0,0,0,0,0,0,0,0,0,0,29283.565677242379,29417.782019929742,29274.310423573854,29094.938893552418,28784.0032077875,28413.060442826922,27985.355418450054,27549.246427664904,27108.168591298239,26703.484104355899,26363.482307285554,2621.0487156841523,2354.8450884732392,2002.5398286094362,1630.8164049723243,1221.8937626946574,680.57526089715918,78.053218861103147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX184+BX176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ184+EJ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV184+GV176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH184+JH176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT184+LT176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0548248859196912E-28,1.758633911372709E-28,1.4439310009165399E-28,1.1292280904603709E-28,8.1452518000420192E-29,4.9982226954803302E-29,1.8511935909186409E-29,{"$f":"OF184+OF176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest on Local banks fund",null,null,null,null,null,null,null,null,{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,22440.941791081132,22534.445715210637,22628.339239024015,22722.623985853279,22817.301585794332,22912.373675735143,23007.841899384039,23103.707907298136,23199.97335691188,23296.639912565683,23393.709245534701,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BW216","v":16895.456677330614},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EI216","v":2599.3010272816318},2599.3010272816318,2599.3010272816318,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GU216","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JG216","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LS216","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"OE216","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[null,"Interest Income from cash balance",null,null,null,null,null,null,null,null,{"$f":"K241","v":0},{"$f":"L241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,1531.669940331511,2385.8077059292214,3249.2460019228138,4069.6317778239081,4811.1020457584773,0,368.29692162471423,691.68450809097953,1038.780807838727,1432.3056245558123,1992.8679203965223,37.711116203501106,733.33037896462906,1441.1221617939939,2156.7803492346015,2828.2020343532968,3419.6922281349084,0,362.51327840037959,680.31511802182479,1021.4934604421112,1408.8421842999055,1962.3697867573819,90.74276899800762,779.05558062294051,1479.455239317525,2187.656901609098,2851.8168251511138,3436.4175192092839,0,356.5381197854789,668.56025935350647,1003.616622069498,1384.5849840025776,1930.8763561242686,{"$f":"BX241","v":142.57808255873442},823.38378769947622,1516.1895375760289,2216.7316448392889,2873.4242317693261,3450.9264123578478,0,350.360066172703,656.39710215922435,985.11542046793204,1359.4870231228381,1898.3283983136366,193.14550627082477,866.2310383221278,1551.2285995832656,2243.8955429634216,2892.9025612945638,3463.0844835983116,0,343.96710115189143,643.80153850457407,965.95303190707273,1333.4986716059209,1864.6633710688725,242.3694902784558,907.50867956817365,1584.4705807827606,2269.0334711861715,2910.1233259095725,3472.7498031138102,0,337.34653549746275,630.74811016968295,946.09057086327687,1306.567521264041,1829.8152328703125,262.6220940914028,919.41423932919008,1587.9374464958778,2263.9907957647151,2896.7542565703525,3451.4114285402766,0,330.48496910908432,617.20993226310702,925.48697343646472,1278.6382287155584,1793.7142451137861,207.7475458930721,855.50858894351347,1514.9050446843837,2181.7566654965208,2805.4961236143627,3351.4800669007477,0,323.36825078854844,603.15861249255124,904.09887414157276,1249.6523494001806,1756.2867630502358,154.19949200176484,792.67645107219607,1442.6916745317294,2100.0854713097101,{"$f":"EJ241","v":2714.541945840374},3251.5899199960918,0,315.9814357290885,588.56416584397232,881.88047569579408,1219.5481621601039,1717.4550148440449,0,628.32928574075891,1268.0946113275202,1915.1567061631895,2519.4498214914242,3046.6740620814958,3493.3010259333992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loss on Currency Translation",null,null,null,null,null,null,null,null,{"$f":"K189","v":0},0,0,0,0,0,0,0,0,0,0,0,329955.66960272996,0,0,0,0,0,0,0,0,0,0,0,26533.465785614015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,null,null,null,null,{"$f":"K260-K261-K262-K264+K263","v":0},{"$f":"L260-L261-L262-L264+L263","v":0},0,0,0,0,0,0,0,0,0,0,-368355.51529103925,-30844.82082759669,-2175.8140535944658,10785.075433352831,23109.561317710228,24886.391729192001,25962.099526022925,18016.763533316909,3940.5700015774746,-10726.790264013369,-32103.325001901812,-38025.324897601669,-60594.821903227086,-26151.978571389973,2509.0132891082262,15541.154771230651,27941.151725233663,29847.089399897035,31215.350245248923,23633.486241468232,9955.2339620319981,-4318.4862683392294,-25282.947845483748,-36861.439469245925,-32752.179285833387,-24816.713661514117,3771.8542427093371,16819.160994391226,29273.158764262524,30008.750936932749,31345.104921648952,23753.838118995507,10095.533249246064,-4156.2772602244004,-25066.538331425894,-35213.911400709112,-31161.799482128845,-23270.253452783465,5171.3839257245245,18149.08251141998,30536.395524619966,31348.137135102505,32673.536618945142,25115.722258281159,11521.038942657175,-2664.22387398004,-23474.824918481438,-33599.440938255604,-29606.200989815748,-21758.606775748667,6536.5686859390662,19444.741181434452,31765.435267560708,{"$f":"BX260-BX261-BX262-BX264+BX263","v":32653.132328634238},33967.364978762591,26442.567992823315,12910.919283182566,-1208.3990871234055,-21920.109903098528,-32019.979614190815,-28087.436757344156,-20283.840723175181,7865.3241414888189,20704.037160138174,32958.162669415804,33921.60690921994,35224.44610041313,27732.218138463235,14263.004458816162,209.01464065711798,-20404.587665286959,-30477.588244832183,-26607.674543921625,-18848.137949168678,9155.449578381289,21924.753485582787,34112.344497744765,35151.31255699724,36442.516563156561,28982.395171680328,15575.003489789367,1585.7128477429442,-18930.575430677603,-28974.443111403943,-25169.203404057527,-17453.803197421123,10404.621376672951,23104.549458511563,35225.62294554105,36312.327362976677,37591.477804273462,30162.823925622703,16816.464299392264,2891.0655675120524,-17528.881301691541,-27512.842492272222,46062.515241217501,53733.685581324309,81447.341844784431,94077.909428179904,106132.46436823516,107193.02931510689,108459.42220034795,101061.31057339747,87774.905907842141,73912.303043139313,53587.435290374357,43741.742214689511,47411.017237205793,55037.846813189892,82607.108752399858,95168.312273942807,107156.32871362851,108193.40317813936,109446.76319691268,102078.70080976847,88851.609496310746,{"$f":"EJ260-EJ261-EJ262-EJ264+EJ263","v":75051.144532389386},54820.535017701048,45112.836070324491,48710.56273084227,56292.922284674707,83718.142259999062,96209.958280493316,108131.39634247619,109045.72652913259,110285.16521767082,102946.04339000455,89777.005271541188,76037.398134021962,55899.601019722715,48628.338083072245,48350.345703257743,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636091,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402427,72048.685576237185,51485.742170026322,43805.485830653088,46951.952438023553,54187.621747339595,81048.584020365772,93080.506069003488,104389.05762599103,105706.40807861608,106309.88455057793,110736.67840837252,96245.936210504631,81016.267496248911,58605.032632983595,50405.837237555985,54394.138082354984,62995.068183912634,94047.625539191693,108438.12695046254,122144.03318920283,124425.06190622327,125895.54848784591,117428.82364403592,102072.92840092977,85933.992902395752,62184.756470605062,53496.007891326139,57727.446868169078,66841.778725404161,99748.083796577761,114997.61957412555,129521.68997003695,131938.82534992363,133497.02943662985,124524.7772167793,108252.07561467975,91149.586436439291,65982.466353699769,56774.934255677887,61264.300251296925,{"$f":"GV260-GV261-GV262-GV264+GV263","v":70922.679186077105},105793.39498060739,121953.24442301337,137344.31832861016,139905.68134886018,141556.83509589889,132048.87133037674,114804.62611046489,96681.055187590973,70011.400185889826,60254.10892077563,65017.088566941886,75251.989119180827,112204.38486048055,129328.8883152144,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518051,121753.10833611537,102547.49292044065,74285.597810855397,63945.722204459176,68998.954278877471,79844.789390968304,119003.13488614309,137149.87647323325,154433.31102047287,157309.45925872572,159163.47565223603,148486.21959768288,129121.40795468657,108769.14554724435,78819.949484934492,67862.704402241769,73223.837520844711,84717.074239118738,126213.05778897063,145443.05903192711,163758.21395032617,166805.9772600476,168770.58770656775,157455.81710514636,136934.84949925396,115367.48053907041,83630.247273635236,72018.770589657783,77706.524389160433,89885.80647135411,133858.97772802383,154236.90274309018,173645.3652598311,176874.98315800703,178956.78423232475,166966.43407231744,145220.28293422406,122365.26051244148,88733.239548100013,76428.468130812907,82462.698152389668,95368.975993319997,141967.21525484006,163561.58818851347,184128.62187096817,{"$f":"JH260-JH261-JH262-JH264+JH263","v":187550.94479071334},189756.92650068729,177050.65893623562,154006.17541764083,129786.62124230788,94146.688768143271,81107.227056245902,87508.993553914159,101185.66186616552,150565.67738609947,173449.11283204251,195243.87703838942,198870.40277578152,201207.97202546123,187743.04066528467,163322.70857662725,137657.15436723561,99889.432749698026,86071.413483021402,92863.054393807033,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027318,210872.09502544953,213349.1004773319,199080.20656997414,173201.88162680899,146003.99506864534,105981.4496263953,91338.38626037458,100198.50908890192,115556.65795386302,171008.32901868742,196705.33048932225,221179.79361303162,225252.0032352467,227876.76165509084,212755.90168681773,185332.53518766846,156510.82952410771,114098.84122886584,98581.471536515368,107970.4110207457,124245.30344880998,183007.2724135078,210238.23831691931,236173.68052031056,240488.86839439036,243270.19256698928,227246.49675956898,198185.84276571305,167643.36905153637,122699.28171762681,106255.40205280518,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,{"$f":"LT260-LT261-LT262-LT264+LT263","v":1.9402553637822469E-12},1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822465E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,{"$f":"OF260-OF261-OF262-OF264+OF263","v":1.9402553637822469E-12},1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12]
[null,"Taxes",null,null,null,"Tax rate",{"$f":"'General Assumptions'!F48","v":0.22500000000000001},{"$f":"'General Assumptions'!F49","v":false},null,null,{"$f":"$G$266*(K265+K264)*$H$266","v":0},{"$f":"$G$266*(L265+L264)*$H$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$266*(BX265+BX264)*$H$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$266*(EJ265+EJ264)*$H$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$266*(GV265+GV264)*$H$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$266*(JH265+JH264)*$H$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$266*(LT265+LT264)*$H$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$266*(OF265+OF264)*$H$266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,null,null,null,null,null,{"$f":"K265-K266","v":0},{"$f":"L265-L266","v":0},0,0,0,0,0,0,0,0,0,0,-368355.51529103925,-30844.82082759669,-2175.8140535944658,10785.075433352831,23109.561317710228,24886.391729192001,25962.099526022925,18016.763533316909,3940.5700015774746,-10726.790264013369,-32103.325001901812,-38025.324897601669,-60594.821903227086,-26151.978571389973,2509.0132891082262,15541.154771230651,27941.151725233663,29847.089399897035,31215.350245248923,23633.486241468232,9955.2339620319981,-4318.4862683392294,-25282.947845483748,-36861.439469245925,-32752.179285833387,-24816.713661514117,3771.8542427093371,16819.160994391226,29273.158764262524,30008.750936932749,31345.104921648952,23753.838118995507,10095.533249246064,-4156.2772602244004,-25066.538331425894,-35213.911400709112,-31161.799482128845,-23270.253452783465,5171.3839257245245,18149.08251141998,30536.395524619966,31348.137135102505,32673.536618945142,25115.722258281159,11521.038942657175,-2664.22387398004,-23474.824918481438,-33599.440938255604,-29606.200989815748,-21758.606775748667,6536.5686859390662,19444.741181434452,31765.435267560708,{"$f":"BX265-BX266","v":32653.132328634238},33967.364978762591,26442.567992823315,12910.919283182566,-1208.3990871234055,-21920.109903098528,-32019.979614190815,-28087.436757344156,-20283.840723175181,7865.3241414888189,20704.037160138174,32958.162669415804,33921.60690921994,35224.44610041313,27732.218138463235,14263.004458816162,209.01464065711798,-20404.587665286959,-30477.588244832183,-26607.674543921625,-18848.137949168678,9155.449578381289,21924.753485582787,34112.344497744765,35151.31255699724,36442.516563156561,28982.395171680328,15575.003489789367,1585.7128477429442,-18930.575430677603,-28974.443111403943,-25169.203404057527,-17453.803197421123,10404.621376672951,23104.549458511563,35225.62294554105,36312.327362976677,37591.477804273462,30162.823925622703,16816.464299392264,2891.0655675120524,-17528.881301691541,-27512.842492272222,46062.515241217501,53733.685581324309,81447.341844784431,94077.909428179904,106132.46436823516,107193.02931510689,108459.42220034795,101061.31057339747,87774.905907842141,73912.303043139313,53587.435290374357,43741.742214689511,47411.017237205793,55037.846813189892,82607.108752399858,95168.312273942807,107156.32871362851,108193.40317813936,109446.76319691268,102078.70080976847,88851.609496310746,{"$f":"EJ265-EJ266","v":75051.144532389386},54820.535017701048,45112.836070324491,48710.56273084227,56292.922284674707,83718.142259999062,96209.958280493316,108131.39634247619,109045.72652913259,110285.16521767082,102946.04339000455,89777.005271541188,76037.398134021962,55899.601019722715,48628.338083072245,48350.345703257743,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636091,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402427,72048.685576237185,51485.742170026322,43805.485830653088,46951.952438023553,54187.621747339595,81048.584020365772,93080.506069003488,104389.05762599103,105706.40807861608,106309.88455057793,110736.67840837252,96245.936210504631,81016.267496248911,58605.032632983595,50405.837237555985,54394.138082354984,62995.068183912634,94047.625539191693,108438.12695046254,122144.03318920283,124425.06190622327,125895.54848784591,117428.82364403592,102072.92840092977,85933.992902395752,62184.756470605062,53496.007891326139,57727.446868169078,66841.778725404161,99748.083796577761,114997.61957412555,129521.68997003695,131938.82534992363,133497.02943662985,124524.7772167793,108252.07561467975,91149.586436439291,65982.466353699769,56774.934255677887,61264.300251296925,{"$f":"GV265-GV266","v":70922.679186077105},105793.39498060739,121953.24442301337,137344.31832861016,139905.68134886018,141556.83509589889,132048.87133037674,114804.62611046489,96681.055187590973,70011.400185889826,60254.10892077563,65017.088566941886,75251.989119180827,112204.38486048055,129328.8883152144,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518051,121753.10833611537,102547.49292044065,74285.597810855397,63945.722204459176,68998.954278877471,79844.789390968304,119003.13488614309,137149.87647323325,154433.31102047287,157309.45925872572,159163.47565223603,148486.21959768288,129121.40795468657,108769.14554724435,78819.949484934492,67862.704402241769,73223.837520844711,84717.074239118738,126213.05778897063,145443.05903192711,163758.21395032617,166805.9772600476,168770.58770656775,157455.81710514636,136934.84949925396,115367.48053907041,83630.247273635236,72018.770589657783,77706.524389160433,89885.80647135411,133858.97772802383,154236.90274309018,173645.3652598311,176874.98315800703,178956.78423232475,166966.43407231744,145220.28293422406,122365.26051244148,88733.239548100013,76428.468130812907,82462.698152389668,95368.975993319997,141967.21525484006,163561.58818851347,184128.62187096817,{"$f":"JH265-JH266","v":187550.94479071334},189756.92650068729,177050.65893623562,154006.17541764083,129786.62124230788,94146.688768143271,81107.227056245902,87508.993553914159,101185.66186616552,150565.67738609947,173449.11283204251,195243.87703838942,198870.40277578152,201207.97202546123,187743.04066528467,163322.70857662725,137657.15436723561,99889.432749698026,86071.413483021402,92863.054393807033,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027318,210872.09502544953,213349.1004773319,199080.20656997414,173201.88162680899,146003.99506864534,105981.4496263953,91338.38626037458,100198.50908890192,115556.65795386302,171008.32901868742,196705.33048932225,221179.79361303162,225252.0032352467,227876.76165509084,212755.90168681773,185332.53518766846,156510.82952410771,114098.84122886584,98581.471536515368,107970.4110207457,124245.30344880998,183007.2724135078,210238.23831691931,236173.68052031056,240488.86839439036,243270.19256698928,227246.49675956898,198185.84276571305,167643.36905153637,122699.28171762681,106255.40205280518,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,{"$f":"LT265-LT266","v":1.9402553637822469E-12},1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822465E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,{"$f":"OF265-OF266","v":1.9402553637822469E-12},1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12]
[]
[null,null,"Earnings to Rooftop Owner",null,null,null,{"$f":"F36","v":0.5},null,null,null,{"$f":"K267*$G$269","v":0},0,0,0,0,0,0,0,0,0,0,0,-184177.75764551962,-15422.410413798345,-1087.9070267972329,5392.5377166764156,11554.780658855114,12443.195864596,12981.049763011462,9008.3817666584546,1970.2850007887373,-5363.3951320066844,-16051.662500950906,-19012.662448800835,-30297.410951613543,-13075.989285694986,1254.5066445541131,7770.5773856153255,13970.575862616832,14923.544699948518,15607.675122624461,11816.743120734116,4977.616981015999,-2159.2431341696147,-12641.473922741874,-18430.719734622962,-16376.089642916693,-12408.356830757059,1885.9271213546685,8409.5804971956131,14636.579382131262,15004.375468466375,15672.552460824476,11876.919059497754,5047.7666246230319,-2078.1386301122002,-12533.269165712947,-17606.955700354556,-15580.899741064422,-11635.126726391733,2585.6919628622622,9074.5412557099899,15268.197762309983,15674.068567551252,16336.768309472571,12557.86112914058,5760.5194713285873,-1332.11193699002,-11737.412459240719,-16799.720469127802,-14803.100494907874,-10879.303387874334,3268.2843429695331,9722.3705907172262,{"$f":"BW267*$G$269","v":15882.717633780354},16326.566164317119,16983.682489381295,13221.283996411657,6455.4596415912829,-604.19954356170274,-10960.054951549264,-16009.989807095408,-14043.718378672078,-10141.92036158759,3932.6620707444094,10352.018580069087,16479.081334707902,16960.80345460997,17612.223050206565,13866.109069231617,7131.5022294080809,104.50732032855899,-10202.29383264348,-15238.794122416091,-13303.837271960812,-9424.0689745843392,4577.7247891906445,10962.376742791394,17056.172248872383,17575.65627849862,18221.258281578281,14491.197585840164,7787.5017448946837,792.85642387147209,-9465.2877153388017,-14487.221555701972,-12584.601702028764,-8726.9015987105613,5202.3106883364753,11552.274729255781,17612.811472770525,18156.163681488339,18795.738902136731,15081.411962811351,8408.2321496961322,1445.5327837560262,-8764.4406508457705,-13756.421246136111,23031.257620608751,26866.842790662155,40723.670922392215,47038.954714089952,53066.23218411758,53596.514657553445,54229.711100173976,50530.655286698733,43887.452953921071,36956.151521569656,26793.717645187178,21870.871107344756,23705.508618602897,27518.923406594946,41303.554376199929,47584.156136971404,53578.164356814254,54096.701589069678,54723.381598456341,51039.350404884237,{"$f":"EI267*$G$269","v":44425.804748155373},37525.572266194693,27410.267508850524,22556.418035162245,24355.281365421135,28146.461142337354,41859.071129999531,48104.979140246658,54065.698171238095,54522.863264566295,55142.582608835408,51473.021695002273,44888.502635770594,38018.699067010981,27949.800509861358,24314.169041536123,24175.172851628871,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180453,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701213,36024.342788118593,25742.871085013161,21902.742915326544,23475.976219011776,27093.810873669798,40524.292010182886,46540.253034501744,52194.528812995515,52853.204039308039,53154.942275288966,55368.339204186261,48122.968105252316,40508.133748124455,29302.516316491798,25202.918618777992,27197.069041177492,31497.534091956317,47023.812769595846,54219.063475231269,61072.016594601417,62212.530953111636,62947.774243922955,58714.411822017959,51036.464200464885,42966.996451197876,31092.378235302531,26748.003945663069,28863.723434084539,33420.889362702081,49874.04189828888,57498.809787062775,64760.844985018477,65969.412674961815,66748.514718314924,62262.38860838965,54126.037807339875,45574.793218219645,32991.233176849884,28387.467127838943,{"$f":"GU267*$G$269","v":30632.150125648463},35461.339593038552,52896.697490303697,60976.622211506685,68672.159164305078,69952.840674430088,70778.417547949444,66024.435665188372,57402.313055232444,48340.527593795487,35005.700092944913,30127.054460387815,32508.544283470943,37625.994559590414,56102.192430240277,64664.444157607199,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590254,60876.554168057686,51273.746460220325,37142.798905427699,31972.861102229588,34499.477139438735,39922.394695484152,59501.567443071544,68574.938236616625,77216.655510236436,78654.729629362861,79581.737826118013,74243.10979884144,64560.703977343284,54384.572773622174,39409.974742467246,33931.352201120884,36611.918760422355,42358.537119559369,63106.528894485316,72721.529515963557,81879.106975163086,83402.988630023799,84385.293853283874,78727.908552573179,68467.424749626982,57683.740269535207,41815.123636817618,36009.385294828891,38853.262194580217,44942.903235677055,66929.488864011917,77118.451371545088,86822.682629915551,88437.491579003516,89478.392116162373,83483.21703615872,72610.141467112029,61182.630256220742,44366.619774050007,38214.234065406454,41231.349076194834,47684.487996659998,70983.607627420031,81780.794094256737,{"$f":"JG267*$G$269","v":92064.310935484085},93775.472395356672,94878.463250343644,88525.329468117809,77003.087708820414,64893.310621153942,47073.344384071635,40553.613528122951,43754.496776957079,50592.830933082761,75282.838693049736,86724.556416021253,97621.938519194708,99435.20138789076,100603.98601273062,93871.520332642336,81661.354288313625,68828.577183617803,49944.716374849013,43035.706741510701,46431.527196903517,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513659,105436.04751272476,106674.55023866595,99540.103284987068,86600.940813404493,73001.997534322669,52990.724813197652,45669.19313018729,50099.25454445096,57778.328976931509,85504.164509343711,98352.665244661126,110589.89680651581,112626.00161762335,113938.38082754542,106377.95084340886,92666.267593834229,78255.414762053857,57049.420614432922,49290.735768257684,53985.205510372849,62122.65172440499,91503.636206753901,105119.11915845965,118086.84026015528,120244.43419719518,121635.09628349464,113623.24837978449,99092.921382856526,83821.684525768185,61349.640858813407,53127.701026402588,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"LS267*$G$269","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112324E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"OE267*$G$269","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13]
[null,null,"Earnings to Development Co.",null,null,null,{"$f":"F37","v":0.5},null,null,null,{"$f":"K267*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,-184177.75764551962,-15422.410413798345,-1087.9070267972329,5392.5377166764156,11554.780658855114,12443.195864596,12981.049763011462,9008.3817666584546,1970.2850007887373,-5363.3951320066844,-16051.662500950906,-19012.662448800835,-30297.410951613543,-13075.989285694986,1254.5066445541131,7770.5773856153255,13970.575862616832,14923.544699948518,15607.675122624461,11816.743120734116,4977.616981015999,-2159.2431341696147,-12641.473922741874,-18430.719734622962,-16376.089642916693,-12408.356830757059,1885.9271213546685,8409.5804971956131,14636.579382131262,15004.375468466375,15672.552460824476,11876.919059497754,5047.7666246230319,-2078.1386301122002,-12533.269165712947,-17606.955700354556,-15580.899741064422,-11635.126726391733,2585.6919628622622,9074.5412557099899,15268.197762309983,15674.068567551252,16336.768309472571,12557.86112914058,5760.5194713285873,-1332.11193699002,-11737.412459240719,-16799.720469127802,-14803.100494907874,-10879.303387874334,3268.2843429695331,9722.3705907172262,{"$f":"BW267*$G$270","v":15882.717633780354},16326.566164317119,16983.682489381295,13221.283996411657,6455.4596415912829,-604.19954356170274,-10960.054951549264,-16009.989807095408,-14043.718378672078,-10141.92036158759,3932.6620707444094,10352.018580069087,16479.081334707902,16960.80345460997,17612.223050206565,13866.109069231617,7131.5022294080809,104.50732032855899,-10202.29383264348,-15238.794122416091,-13303.837271960812,-9424.0689745843392,4577.7247891906445,10962.376742791394,17056.172248872383,17575.65627849862,18221.258281578281,14491.197585840164,7787.5017448946837,792.85642387147209,-9465.2877153388017,-14487.221555701972,-12584.601702028764,-8726.9015987105613,5202.3106883364753,11552.274729255781,17612.811472770525,18156.163681488339,18795.738902136731,15081.411962811351,8408.2321496961322,1445.5327837560262,-8764.4406508457705,-13756.421246136111,23031.257620608751,26866.842790662155,40723.670922392215,47038.954714089952,53066.23218411758,53596.514657553445,54229.711100173976,50530.655286698733,43887.452953921071,36956.151521569656,26793.717645187178,21870.871107344756,23705.508618602897,27518.923406594946,41303.554376199929,47584.156136971404,53578.164356814254,54096.701589069678,54723.381598456341,51039.350404884237,{"$f":"EI267*$G$270","v":44425.804748155373},37525.572266194693,27410.267508850524,22556.418035162245,24355.281365421135,28146.461142337354,41859.071129999531,48104.979140246658,54065.698171238095,54522.863264566295,55142.582608835408,51473.021695002273,44888.502635770594,38018.699067010981,27949.800509861358,24314.169041536123,24175.172851628871,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180453,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701213,36024.342788118593,25742.871085013161,21902.742915326544,23475.976219011776,27093.810873669798,40524.292010182886,46540.253034501744,52194.528812995515,52853.204039308039,53154.942275288966,55368.339204186261,48122.968105252316,40508.133748124455,29302.516316491798,25202.918618777992,27197.069041177492,31497.534091956317,47023.812769595846,54219.063475231269,61072.016594601417,62212.530953111636,62947.774243922955,58714.411822017959,51036.464200464885,42966.996451197876,31092.378235302531,26748.003945663069,28863.723434084539,33420.889362702081,49874.04189828888,57498.809787062775,64760.844985018477,65969.412674961815,66748.514718314924,62262.38860838965,54126.037807339875,45574.793218219645,32991.233176849884,28387.467127838943,{"$f":"GU267*$G$270","v":30632.150125648463},35461.339593038552,52896.697490303697,60976.622211506685,68672.159164305078,69952.840674430088,70778.417547949444,66024.435665188372,57402.313055232444,48340.527593795487,35005.700092944913,30127.054460387815,32508.544283470943,37625.994559590414,56102.192430240277,64664.444157607199,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590254,60876.554168057686,51273.746460220325,37142.798905427699,31972.861102229588,34499.477139438735,39922.394695484152,59501.567443071544,68574.938236616625,77216.655510236436,78654.729629362861,79581.737826118013,74243.10979884144,64560.703977343284,54384.572773622174,39409.974742467246,33931.352201120884,36611.918760422355,42358.537119559369,63106.528894485316,72721.529515963557,81879.106975163086,83402.988630023799,84385.293853283874,78727.908552573179,68467.424749626982,57683.740269535207,41815.123636817618,36009.385294828891,38853.262194580217,44942.903235677055,66929.488864011917,77118.451371545088,86822.682629915551,88437.491579003516,89478.392116162373,83483.21703615872,72610.141467112029,61182.630256220742,44366.619774050007,38214.234065406454,41231.349076194834,47684.487996659998,70983.607627420031,81780.794094256737,{"$f":"JG267*$G$270","v":92064.310935484085},93775.472395356672,94878.463250343644,88525.329468117809,77003.087708820414,64893.310621153942,47073.344384071635,40553.613528122951,43754.496776957079,50592.830933082761,75282.838693049736,86724.556416021253,97621.938519194708,99435.20138789076,100603.98601273062,93871.520332642336,81661.354288313625,68828.577183617803,49944.716374849013,43035.706741510701,46431.527196903517,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513659,105436.04751272476,106674.55023866595,99540.103284987068,86600.940813404493,73001.997534322669,52990.724813197652,45669.19313018729,50099.25454445096,57778.328976931509,85504.164509343711,98352.665244661126,110589.89680651581,112626.00161762335,113938.38082754542,106377.95084340886,92666.267593834229,78255.414762053857,57049.420614432922,49290.735768257684,53985.205510372849,62122.65172440499,91503.636206753901,105119.11915845965,118086.84026015528,120244.43419719518,121635.09628349464,113623.24837978449,99092.921382856526,83821.684525768185,61349.640858813407,53127.701026402588,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"LS267*$G$270","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112324E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"OE267*$G$270","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13]
[]
[null,"Annual taxes",null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(K2)=1,K266,J272+K266)","v":0},{"$f":"IF(MONTH(L2)=1,L266,K272+L266)","v":0},{"$f":"IF(MONTH(M2)=1,M266,L272+M266)","v":0},{"$f":"IF(MONTH(N2)=1,N266,M272+N266)","v":0},{"$f":"IF(MONTH(O2)=1,O266,N272+O266)","v":0},{"$f":"IF(MONTH(P2)=1,P266,O272+P266)","v":0},{"$f":"IF(MONTH(Q2)=1,Q266,P272+Q266)","v":0},{"$f":"IF(MONTH(R2)=1,R266,Q272+R266)","v":0},{"$f":"IF(MONTH(S2)=1,S266,R272+S266)","v":0},{"$f":"IF(MONTH(T2)=1,T266,S272+T266)","v":0},{"$f":"IF(MONTH(U2)=1,U266,T272+U266)","v":0},{"$f":"IF(MONTH(V2)=1,V266,U272+V266)","v":0},{"$f":"IF(MONTH(W2)=1,W266,V272+W266)","v":0},{"$f":"IF(MONTH(X2)=1,X266,W272+X266)","v":0},{"$f":"IF(MONTH(Y2)=1,Y266,X272+Y266)","v":0},{"$f":"IF(MONTH(Z2)=1,Z266,Y272+Z266)","v":0},{"$f":"IF(MONTH(AA2)=1,AA266,Z272+AA266)","v":0},{"$f":"IF(MONTH(AB2)=1,AB266,AA272+AB266)","v":0},{"$f":"IF(MONTH(AC2)=1,AC266,AB272+AC266)","v":0},{"$f":"IF(MONTH(AD2)=1,AD266,AC272+AD266)","v":0},{"$f":"IF(MONTH(AE2)=1,AE266,AD272+AE266)","v":0},{"$f":"IF(MONTH(AF2)=1,AF266,AE272+AF266)","v":0},{"$f":"IF(MONTH(AG2)=1,AG266,AF272+AG266)","v":0},{"$f":"IF(MONTH(AH2)=1,AH266,AG272+AH266)","v":0},{"$f":"IF(MONTH(AI2)=1,AI266,AH272+AI266)","v":0},{"$f":"IF(MONTH(AJ2)=1,AJ266,AI272+AJ266)","v":0},{"$f":"IF(MONTH(AK2)=1,AK266,AJ272+AK266)","v":0},{"$f":"IF(MONTH(AL2)=1,AL266,AK272+AL266)","v":0},{"$f":"IF(MONTH(AM2)=1,AM266,AL272+AM266)","v":0},{"$f":"IF(MONTH(AN2)=1,AN266,AM272+AN266)","v":0},{"$f":"IF(MONTH(AO2)=1,AO266,AN272+AO266)","v":0},{"$f":"IF(MONTH(AP2)=1,AP266,AO272+AP266)","v":0},{"$f":"IF(MONTH(AQ2)=1,AQ266,AP272+AQ266)","v":0},{"$f":"IF(MONTH(AR2)=1,AR266,AQ272+AR266)","v":0},{"$f":"IF(MONTH(AS2)=1,AS266,AR272+AS266)","v":0},{"$f":"IF(MONTH(AT2)=1,AT266,AS272+AT266)","v":0},{"$f":"IF(MONTH(AU2)=1,AU266,AT272+AU266)","v":0},{"$f":"IF(MONTH(AV2)=1,AV266,AU272+AV266)","v":0},{"$f":"IF(MONTH(AW2)=1,AW266,AV272+AW266)","v":0},{"$f":"IF(MONTH(AX2)=1,AX266,AW272+AX266)","v":0},{"$f":"IF(MONTH(AY2)=1,AY266,AX272+AY266)","v":0},{"$f":"IF(MONTH(AZ2)=1,AZ266,AY272+AZ266)","v":0},{"$f":"IF(MONTH(BA2)=1,BA266,AZ272+BA266)","v":0},{"$f":"IF(MONTH(BB2)=1,BB266,BA272+BB266)","v":0},{"$f":"IF(MONTH(BC2)=1,BC266,BB272+BC266)","v":0},{"$f":"IF(MONTH(BD2)=1,BD266,BC272+BD266)","v":0},{"$f":"IF(MONTH(BE2)=1,BE266,BD272+BE266)","v":0},{"$f":"IF(MONTH(BF2)=1,BF266,BE272+BF266)","v":0},{"$f":"IF(MONTH(BG2)=1,BG266,BF272+BG266)","v":0},{"$f":"IF(MONTH(BH2)=1,BH266,BG272+BH266)","v":0},{"$f":"IF(MONTH(BI2)=1,BI266,BH272+BI266)","v":0},{"$f":"IF(MONTH(BJ2)=1,BJ266,BI272+BJ266)","v":0},{"$f":"IF(MONTH(BK2)=1,BK266,BJ272+BK266)","v":0},{"$f":"IF(MONTH(BL2)=1,BL266,BK272+BL266)","v":0},{"$f":"IF(MONTH(BM2)=1,BM266,BL272+BM266)","v":0},{"$f":"IF(MONTH(BN2)=1,BN266,BM272+BN266)","v":0},{"$f":"IF(MONTH(BO2)=1,BO266,BN272+BO266)","v":0},{"$f":"IF(MONTH(BP2)=1,BP266,BO272+BP266)","v":0},{"$f":"IF(MONTH(BQ2)=1,BQ266,BP272+BQ266)","v":0},{"$f":"IF(MONTH(BR2)=1,BR266,BQ272+BR266)","v":0},{"$f":"IF(MONTH(BS2)=1,BS266,BR272+BS266)","v":0},{"$f":"IF(MONTH(BT2)=1,BT266,BS272+BT266)","v":0},{"$f":"IF(MONTH(BU2)=1,BU266,BT272+BU266)","v":0},{"$f":"IF(MONTH(BV2)=1,BV266,BU272+BV266)","v":0},{"$f":"IF(MONTH(BW2)=1,BW266,BV272+BW266)","v":0},{"$f":"IF(MONTH(BX2)=1,BX266,BW272+BX266)","v":0},{"$f":"IF(MONTH(BY2)=1,BY266,BX272+BY266)","v":0},{"$f":"IF(MONTH(BZ2)=1,BZ266,BY272+BZ266)","v":0},{"$f":"IF(MONTH(CA2)=1,CA266,BZ272+CA266)","v":0},{"$f":"IF(MONTH(CB2)=1,CB266,CA272+CB266)","v":0},{"$f":"IF(MONTH(CC2)=1,CC266,CB272+CC266)","v":0},{"$f":"IF(MONTH(CD2)=1,CD266,CC272+CD266)","v":0},{"$f":"IF(MONTH(CE2)=1,CE266,CD272+CE266)","v":0},{"$f":"IF(MONTH(CF2)=1,CF266,CE272+CF266)","v":0},{"$f":"IF(MONTH(CG2)=1,CG266,CF272+CG266)","v":0},{"$f":"IF(MONTH(CH2)=1,CH266,CG272+CH266)","v":0},{"$f":"IF(MONTH(CI2)=1,CI266,CH272+CI266)","v":0},{"$f":"IF(MONTH(CJ2)=1,CJ266,CI272+CJ266)","v":0},{"$f":"IF(MONTH(CK2)=1,CK266,CJ272+CK266)","v":0},{"$f":"IF(MONTH(CL2)=1,CL266,CK272+CL266)","v":0},{"$f":"IF(MONTH(CM2)=1,CM266,CL272+CM266)","v":0},{"$f":"IF(MONTH(CN2)=1,CN266,CM272+CN266)","v":0},{"$f":"IF(MONTH(CO2)=1,CO266,CN272+CO266)","v":0},{"$f":"IF(MONTH(CP2)=1,CP266,CO272+CP266)","v":0},{"$f":"IF(MONTH(CQ2)=1,CQ266,CP272+CQ266)","v":0},{"$f":"IF(MONTH(CR2)=1,CR266,CQ272+CR266)","v":0},{"$f":"IF(MONTH(CS2)=1,CS266,CR272+CS266)","v":0},{"$f":"IF(MONTH(CT2)=1,CT266,CS272+CT266)","v":0},{"$f":"IF(MONTH(CU2)=1,CU266,CT272+CU266)","v":0},{"$f":"IF(MONTH(CV2)=1,CV266,CU272+CV266)","v":0},{"$f":"IF(MONTH(CW2)=1,CW266,CV272+CW266)","v":0},{"$f":"IF(MONTH(CX2)=1,CX266,CW272+CX266)","v":0},{"$f":"IF(MONTH(CY2)=1,CY266,CX272+CY266)","v":0},{"$f":"IF(MONTH(CZ2)=1,CZ266,CY272+CZ266)","v":0},{"$f":"IF(MONTH(DA2)=1,DA266,CZ272+DA266)","v":0},{"$f":"IF(MONTH(DB2)=1,DB266,DA272+DB266)","v":0},{"$f":"IF(MONTH(DC2)=1,DC266,DB272+DC266)","v":0},{"$f":"IF(MONTH(DD2)=1,DD266,DC272+DD266)","v":0},{"$f":"IF(MONTH(DE2)=1,DE266,DD272+DE266)","v":0},{"$f":"IF(MONTH(DF2)=1,DF266,DE272+DF266)","v":0},{"$f":"IF(MONTH(DG2)=1,DG266,DF272+DG266)","v":0},{"$f":"IF(MONTH(DH2)=1,DH266,DG272+DH266)","v":0},{"$f":"IF(MONTH(DI2)=1,DI266,DH272+DI266)","v":0},{"$f":"IF(MONTH(DJ2)=1,DJ266,DI272+DJ266)","v":0},{"$f":"IF(MONTH(DK2)=1,DK266,DJ272+DK266)","v":0},{"$f":"IF(MONTH(DL2)=1,DL266,DK272+DL266)","v":0},{"$f":"IF(MONTH(DM2)=1,DM266,DL272+DM266)","v":0},{"$f":"IF(MONTH(DN2)=1,DN266,DM272+DN266)","v":0},{"$f":"IF(MONTH(DO2)=1,DO266,DN272+DO266)","v":0},{"$f":"IF(MONTH(DP2)=1,DP266,DO272+DP266)","v":0},{"$f":"IF(MONTH(DQ2)=1,DQ266,DP272+DQ266)","v":0},{"$f":"IF(MONTH(DR2)=1,DR266,DQ272+DR266)","v":0},{"$f":"IF(MONTH(DS2)=1,DS266,DR272+DS266)","v":0},{"$f":"IF(MONTH(DT2)=1,DT266,DS272+DT266)","v":0},{"$f":"IF(MONTH(DU2)=1,DU266,DT272+DU266)","v":0},{"$f":"IF(MONTH(DV2)=1,DV266,DU272+DV266)","v":0},{"$f":"IF(MONTH(DW2)=1,DW266,DV272+DW266)","v":0},{"$f":"IF(MONTH(DX2)=1,DX266,DW272+DX266)","v":0},{"$f":"IF(MONTH(DY2)=1,DY266,DX272+DY266)","v":0},{"$f":"IF(MONTH(DZ2)=1,DZ266,DY272+DZ266)","v":0},{"$f":"IF(MONTH(EA2)=1,EA266,DZ272+EA266)","v":0},{"$f":"IF(MONTH(EB2)=1,EB266,EA272+EB266)","v":0},{"$f":"IF(MONTH(EC2)=1,EC266,EB272+EC266)","v":0},{"$f":"IF(MONTH(ED2)=1,ED266,EC272+ED266)","v":0},{"$f":"IF(MONTH(EE2)=1,EE266,ED272+EE266)","v":0},{"$f":"IF(MONTH(EF2)=1,EF266,EE272+EF266)","v":0},{"$f":"IF(MONTH(EG2)=1,EG266,EF272+EG266)","v":0},{"$f":"IF(MONTH(EH2)=1,EH266,EG272+EH266)","v":0},{"$f":"IF(MONTH(EI2)=1,EI266,EH272+EI266)","v":0},{"$f":"IF(MONTH(EJ2)=1,EJ266,EI272+EJ266)","v":0},{"$f":"IF(MONTH(EK2)=1,EK266,EJ272+EK266)","v":0},{"$f":"IF(MONTH(EL2)=1,EL266,EK272+EL266)","v":0},{"$f":"IF(MONTH(EM2)=1,EM266,EL272+EM266)","v":0},{"$f":"IF(MONTH(EN2)=1,EN266,EM272+EN266)","v":0},{"$f":"IF(MONTH(EO2)=1,EO266,EN272+EO266)","v":0},{"$f":"IF(MONTH(EP2)=1,EP266,EO272+EP266)","v":0},{"$f":"IF(MONTH(EQ2)=1,EQ266,EP272+EQ266)","v":0},{"$f":"IF(MONTH(ER2)=1,ER266,EQ272+ER266)","v":0},{"$f":"IF(MONTH(ES2)=1,ES266,ER272+ES266)","v":0},{"$f":"IF(MONTH(ET2)=1,ET266,ES272+ET266)","v":0},{"$f":"IF(MONTH(EU2)=1,EU266,ET272+EU266)","v":0},{"$f":"IF(MONTH(EV2)=1,EV266,EU272+EV266)","v":0},{"$f":"IF(MONTH(EW2)=1,EW266,EV272+EW266)","v":0},{"$f":"IF(MONTH(EX2)=1,EX266,EW272+EX266)","v":0},{"$f":"IF(MONTH(EY2)=1,EY266,EX272+EY266)","v":0},{"$f":"IF(MONTH(EZ2)=1,EZ266,EY272+EZ266)","v":0},{"$f":"IF(MONTH(FA2)=1,FA266,EZ272+FA266)","v":0},{"$f":"IF(MONTH(FB2)=1,FB266,FA272+FB266)","v":0},{"$f":"IF(MONTH(FC2)=1,FC266,FB272+FC266)","v":0},{"$f":"IF(MONTH(FD2)=1,FD266,FC272+FD266)","v":0},{"$f":"IF(MONTH(FE2)=1,FE266,FD272+FE266)","v":0},{"$f":"IF(MONTH(FF2)=1,FF266,FE272+FF266)","v":0},{"$f":"IF(MONTH(FG2)=1,FG266,FF272+FG266)","v":0},{"$f":"IF(MONTH(FH2)=1,FH266,FG272+FH266)","v":0},{"$f":"IF(MONTH(FI2)=1,FI266,FH272+FI266)","v":0},{"$f":"IF(MONTH(FJ2)=1,FJ266,FI272+FJ266)","v":0},{"$f":"IF(MONTH(FK2)=1,FK266,FJ272+FK266)","v":0},{"$f":"IF(MONTH(FL2)=1,FL266,FK272+FL266)","v":0},{"$f":"IF(MONTH(FM2)=1,FM266,FL272+FM266)","v":0},{"$f":"IF(MONTH(FN2)=1,FN266,FM272+FN266)","v":0},{"$f":"IF(MONTH(FO2)=1,FO266,FN272+FO266)","v":0},{"$f":"IF(MONTH(FP2)=1,FP266,FO272+FP266)","v":0},{"$f":"IF(MONTH(FQ2)=1,FQ266,FP272+FQ266)","v":0},{"$f":"IF(MONTH(FR2)=1,FR266,FQ272+FR266)","v":0},{"$f":"IF(MONTH(FS2)=1,FS266,FR272+FS266)","v":0},{"$f":"IF(MONTH(FT2)=1,FT266,FS272+FT266)","v":0},{"$f":"IF(MONTH(FU2)=1,FU266,FT272+FU266)","v":0},{"$f":"IF(MONTH(FV2)=1,FV266,FU272+FV266)","v":0},{"$f":"IF(MONTH(FW2)=1,FW266,FV272+FW266)","v":0},{"$f":"IF(MONTH(FX2)=1,FX266,FW272+FX266)","v":0},{"$f":"IF(MONTH(FY2)=1,FY266,FX272+FY266)","v":0},{"$f":"IF(MONTH(FZ2)=1,FZ266,FY272+FZ266)","v":0},{"$f":"IF(MONTH(GA2)=1,GA266,FZ272+GA266)","v":0},{"$f":"IF(MONTH(GB2)=1,GB266,GA272+GB266)","v":0},{"$f":"IF(MONTH(GC2)=1,GC266,GB272+GC266)","v":0},{"$f":"IF(MONTH(GD2)=1,GD266,GC272+GD266)","v":0},{"$f":"IF(MONTH(GE2)=1,GE266,GD272+GE266)","v":0},{"$f":"IF(MONTH(GF2)=1,GF266,GE272+GF266)","v":0},{"$f":"IF(MONTH(GG2)=1,GG266,GF272+GG266)","v":0},{"$f":"IF(MONTH(GH2)=1,GH266,GG272+GH266)","v":0},{"$f":"IF(MONTH(GI2)=1,GI266,GH272+GI266)","v":0},{"$f":"IF(MONTH(GJ2)=1,GJ266,GI272+GJ266)","v":0},{"$f":"IF(MONTH(GK2)=1,GK266,GJ272+GK266)","v":0},{"$f":"IF(MONTH(GL2)=1,GL266,GK272+GL266)","v":0},{"$f":"IF(MONTH(GM2)=1,GM266,GL272+GM266)","v":0},{"$f":"IF(MONTH(GN2)=1,GN266,GM272+GN266)","v":0},{"$f":"IF(MONTH(GO2)=1,GO266,GN272+GO266)","v":0},{"$f":"IF(MONTH(GP2)=1,GP266,GO272+GP266)","v":0},{"$f":"IF(MONTH(GQ2)=1,GQ266,GP272+GQ266)","v":0},{"$f":"IF(MONTH(GR2)=1,GR266,GQ272+GR266)","v":0},{"$f":"IF(MONTH(GS2)=1,GS266,GR272+GS266)","v":0},{"$f":"IF(MONTH(GT2)=1,GT266,GS272+GT266)","v":0},{"$f":"IF(MONTH(GU2)=1,GU266,GT272+GU266)","v":0},{"$f":"IF(MONTH(GV2)=1,GV266,GU272+GV266)","v":0},{"$f":"IF(MONTH(GW2)=1,GW266,GV272+GW266)","v":0},{"$f":"IF(MONTH(GX2)=1,GX266,GW272+GX266)","v":0},{"$f":"IF(MONTH(GY2)=1,GY266,GX272+GY266)","v":0},{"$f":"IF(MONTH(GZ2)=1,GZ266,GY272+GZ266)","v":0},{"$f":"IF(MONTH(HA2)=1,HA266,GZ272+HA266)","v":0},{"$f":"IF(MONTH(HB2)=1,HB266,HA272+HB266)","v":0},{"$f":"IF(MONTH(HC2)=1,HC266,HB272+HC266)","v":0},{"$f":"IF(MONTH(HD2)=1,HD266,HC272+HD266)","v":0},{"$f":"IF(MONTH(HE2)=1,HE266,HD272+HE266)","v":0},{"$f":"IF(MONTH(HF2)=1,HF266,HE272+HF266)","v":0},{"$f":"IF(MONTH(HG2)=1,HG266,HF272+HG266)","v":0},{"$f":"IF(MONTH(HH2)=1,HH266,HG272+HH266)","v":0},{"$f":"IF(MONTH(HI2)=1,HI266,HH272+HI266)","v":0},{"$f":"IF(MONTH(HJ2)=1,HJ266,HI272+HJ266)","v":0},{"$f":"IF(MONTH(HK2)=1,HK266,HJ272+HK266)","v":0},{"$f":"IF(MONTH(HL2)=1,HL266,HK272+HL266)","v":0},{"$f":"IF(MONTH(HM2)=1,HM266,HL272+HM266)","v":0},{"$f":"IF(MONTH(HN2)=1,HN266,HM272+HN266)","v":0},{"$f":"IF(MONTH(HO2)=1,HO266,HN272+HO266)","v":0},{"$f":"IF(MONTH(HP2)=1,HP266,HO272+HP266)","v":0},{"$f":"IF(MONTH(HQ2)=1,HQ266,HP272+HQ266)","v":0},{"$f":"IF(MONTH(HR2)=1,HR266,HQ272+HR266)","v":0},{"$f":"IF(MONTH(HS2)=1,HS266,HR272+HS266)","v":0},{"$f":"IF(MONTH(HT2)=1,HT266,HS272+HT266)","v":0},{"$f":"IF(MONTH(HU2)=1,HU266,HT272+HU266)","v":0},{"$f":"IF(MONTH(HV2)=1,HV266,HU272+HV266)","v":0},{"$f":"IF(MONTH(HW2)=1,HW266,HV272+HW266)","v":0},{"$f":"IF(MONTH(HX2)=1,HX266,HW272+HX266)","v":0},{"$f":"IF(MONTH(HY2)=1,HY266,HX272+HY266)","v":0},{"$f":"IF(MONTH(HZ2)=1,HZ266,HY272+HZ266)","v":0},{"$f":"IF(MONTH(IA2)=1,IA266,HZ272+IA266)","v":0},{"$f":"IF(MONTH(IB2)=1,IB266,IA272+IB266)","v":0},{"$f":"IF(MONTH(IC2)=1,IC266,IB272+IC266)","v":0},{"$f":"IF(MONTH(ID2)=1,ID266,IC272+ID266)","v":0},{"$f":"IF(MONTH(IE2)=1,IE266,ID272+IE266)","v":0},{"$f":"IF(MONTH(IF2)=1,IF266,IE272+IF266)","v":0},{"$f":"IF(MONTH(IG2)=1,IG266,IF272+IG266)","v":0},{"$f":"IF(MONTH(IH2)=1,IH266,IG272+IH266)","v":0},{"$f":"IF(MONTH(II2)=1,II266,IH272+II266)","v":0},{"$f":"IF(MONTH(IJ2)=1,IJ266,II272+IJ266)","v":0},{"$f":"IF(MONTH(IK2)=1,IK266,IJ272+IK266)","v":0},{"$f":"IF(MONTH(IL2)=1,IL266,IK272+IL266)","v":0},{"$f":"IF(MONTH(IM2)=1,IM266,IL272+IM266)","v":0},{"$f":"IF(MONTH(IN2)=1,IN266,IM272+IN266)","v":0},{"$f":"IF(MONTH(IO2)=1,IO266,IN272+IO266)","v":0},{"$f":"IF(MONTH(IP2)=1,IP266,IO272+IP266)","v":0},{"$f":"IF(MONTH(IQ2)=1,IQ266,IP272+IQ266)","v":0},{"$f":"IF(MONTH(IR2)=1,IR266,IQ272+IR266)","v":0},{"$f":"IF(MONTH(IS2)=1,IS266,IR272+IS266)","v":0},{"$f":"IF(MONTH(IT2)=1,IT266,IS272+IT266)","v":0},{"$f":"IF(MONTH(IU2)=1,IU266,IT272+IU266)","v":0},{"$f":"IF(MONTH(IV2)=1,IV266,IU272+IV266)","v":0},{"$f":"IF(MONTH(IW2)=1,IW266,IV272+IW266)","v":0},{"$f":"IF(MONTH(IX2)=1,IX266,IW272+IX266)","v":0},{"$f":"IF(MONTH(IY2)=1,IY266,IX272+IY266)","v":0},{"$f":"IF(MONTH(IZ2)=1,IZ266,IY272+IZ266)","v":0},{"$f":"IF(MONTH(JA2)=1,JA266,IZ272+JA266)","v":0},{"$f":"IF(MONTH(JB2)=1,JB266,JA272+JB266)","v":0},{"$f":"IF(MONTH(JC2)=1,JC266,JB272+JC266)","v":0},{"$f":"IF(MONTH(JD2)=1,JD266,JC272+JD266)","v":0},{"$f":"IF(MONTH(JE2)=1,JE266,JD272+JE266)","v":0},{"$f":"IF(MONTH(JF2)=1,JF266,JE272+JF266)","v":0},{"$f":"IF(MONTH(JG2)=1,JG266,JF272+JG266)","v":0},{"$f":"IF(MONTH(JH2)=1,JH266,JG272+JH266)","v":0},{"$f":"IF(MONTH(JI2)=1,JI266,JH272+JI266)","v":0},{"$f":"IF(MONTH(JJ2)=1,JJ266,JI272+JJ266)","v":0},{"$f":"IF(MONTH(JK2)=1,JK266,JJ272+JK266)","v":0},{"$f":"IF(MONTH(JL2)=1,JL266,JK272+JL266)","v":0},{"$f":"IF(MONTH(JM2)=1,JM266,JL272+JM266)","v":0},{"$f":"IF(MONTH(JN2)=1,JN266,JM272+JN266)","v":0},{"$f":"IF(MONTH(JO2)=1,JO266,JN272+JO266)","v":0},{"$f":"IF(MONTH(JP2)=1,JP266,JO272+JP266)","v":0},{"$f":"IF(MONTH(JQ2)=1,JQ266,JP272+JQ266)","v":0},{"$f":"IF(MONTH(JR2)=1,JR266,JQ272+JR266)","v":0},{"$f":"IF(MONTH(JS2)=1,JS266,JR272+JS266)","v":0},{"$f":"IF(MONTH(JT2)=1,JT266,JS272+JT266)","v":0},{"$f":"IF(MONTH(JU2)=1,JU266,JT272+JU266)","v":0},{"$f":"IF(MONTH(JV2)=1,JV266,JU272+JV266)","v":0},{"$f":"IF(MONTH(JW2)=1,JW266,JV272+JW266)","v":0},{"$f":"IF(MONTH(JX2)=1,JX266,JW272+JX266)","v":0},{"$f":"IF(MONTH(JY2)=1,JY266,JX272+JY266)","v":0},{"$f":"IF(MONTH(JZ2)=1,JZ266,JY272+JZ266)","v":0},{"$f":"IF(MONTH(KA2)=1,KA266,JZ272+KA266)","v":0},{"$f":"IF(MONTH(KB2)=1,KB266,KA272+KB266)","v":0},{"$f":"IF(MONTH(KC2)=1,KC266,KB272+KC266)","v":0},{"$f":"IF(MONTH(KD2)=1,KD266,KC272+KD266)","v":0},{"$f":"IF(MONTH(KE2)=1,KE266,KD272+KE266)","v":0},{"$f":"IF(MONTH(KF2)=1,KF266,KE272+KF266)","v":0},{"$f":"IF(MONTH(KG2)=1,KG266,KF272+KG266)","v":0},{"$f":"IF(MONTH(KH2)=1,KH266,KG272+KH266)","v":0},{"$f":"IF(MONTH(KI2)=1,KI266,KH272+KI266)","v":0},{"$f":"IF(MONTH(KJ2)=1,KJ266,KI272+KJ266)","v":0},{"$f":"IF(MONTH(KK2)=1,KK266,KJ272+KK266)","v":0},{"$f":"IF(MONTH(KL2)=1,KL266,KK272+KL266)","v":0},{"$f":"IF(MONTH(KM2)=1,KM266,KL272+KM266)","v":0},{"$f":"IF(MONTH(KN2)=1,KN266,KM272+KN266)","v":0},{"$f":"IF(MONTH(KO2)=1,KO266,KN272+KO266)","v":0},{"$f":"IF(MONTH(KP2)=1,KP266,KO272+KP266)","v":0},{"$f":"IF(MONTH(KQ2)=1,KQ266,KP272+KQ266)","v":0},{"$f":"IF(MONTH(KR2)=1,KR266,KQ272+KR266)","v":0},{"$f":"IF(MONTH(KS2)=1,KS266,KR272+KS266)","v":0},{"$f":"IF(MONTH(KT2)=1,KT266,KS272+KT266)","v":0},{"$f":"IF(MONTH(KU2)=1,KU266,KT272+KU266)","v":0},{"$f":"IF(MONTH(KV2)=1,KV266,KU272+KV266)","v":0},{"$f":"IF(MONTH(KW2)=1,KW266,KV272+KW266)","v":0},{"$f":"IF(MONTH(KX2)=1,KX266,KW272+KX266)","v":0},{"$f":"IF(MONTH(KY2)=1,KY266,KX272+KY266)","v":0},{"$f":"IF(MONTH(KZ2)=1,KZ266,KY272+KZ266)","v":0},{"$f":"IF(MONTH(LA2)=1,LA266,KZ272+LA266)","v":0},{"$f":"IF(MONTH(LB2)=1,LB266,LA272+LB266)","v":0},{"$f":"IF(MONTH(LC2)=1,LC266,LB272+LC266)","v":0},{"$f":"IF(MONTH(LD2)=1,LD266,LC272+LD266)","v":0},{"$f":"IF(MONTH(LE2)=1,LE266,LD272+LE266)","v":0},{"$f":"IF(MONTH(LF2)=1,LF266,LE272+LF266)","v":0},{"$f":"IF(MONTH(LG2)=1,LG266,LF272+LG266)","v":0},{"$f":"IF(MONTH(LH2)=1,LH266,LG272+LH266)","v":0},{"$f":"IF(MONTH(LI2)=1,LI266,LH272+LI266)","v":0},{"$f":"IF(MONTH(LJ2)=1,LJ266,LI272+LJ266)","v":0},{"$f":"IF(MONTH(LK2)=1,LK266,LJ272+LK266)","v":0},{"$f":"IF(MONTH(LL2)=1,LL266,LK272+LL266)","v":0},{"$f":"IF(MONTH(LM2)=1,LM266,LL272+LM266)","v":0},{"$f":"IF(MONTH(LN2)=1,LN266,LM272+LN266)","v":0},{"$f":"IF(MONTH(LO2)=1,LO266,LN272+LO266)","v":0},{"$f":"IF(MONTH(LP2)=1,LP266,LO272+LP266)","v":0},{"$f":"IF(MONTH(LQ2)=1,LQ266,LP272+LQ266)","v":0},{"$f":"IF(MONTH(LR2)=1,LR266,LQ272+LR266)","v":0},{"$f":"IF(MONTH(LS2)=1,LS266,LR272+LS266)","v":0},{"$f":"IF(MONTH(LT2)=1,LT266,LS272+LT266)","v":0},{"$f":"IF(MONTH(LU2)=1,LU266,LT272+LU266)","v":0},{"$f":"IF(MONTH(LV2)=1,LV266,LU272+LV266)","v":0},{"$f":"IF(MONTH(LW2)=1,LW266,LV272+LW266)","v":0},{"$f":"IF(MONTH(LX2)=1,LX266,LW272+LX266)","v":0},{"$f":"IF(MONTH(LY2)=1,LY266,LX272+LY266)","v":0},{"$f":"IF(MONTH(LZ2)=1,LZ266,LY272+LZ266)","v":0},{"$f":"IF(MONTH(MA2)=1,MA266,LZ272+MA266)","v":0},{"$f":"IF(MONTH(MB2)=1,MB266,MA272+MB266)","v":0},{"$f":"IF(MONTH(MC2)=1,MC266,MB272+MC266)","v":0},{"$f":"IF(MONTH(MD2)=1,MD266,MC272+MD266)","v":0},{"$f":"IF(MONTH(ME2)=1,ME266,MD272+ME266)","v":0},{"$f":"IF(MONTH(MF2)=1,MF266,ME272+MF266)","v":0},{"$f":"IF(MONTH(MG2)=1,MG266,MF272+MG266)","v":0},{"$f":"IF(MONTH(MH2)=1,MH266,MG272+MH266)","v":0},{"$f":"IF(MONTH(MI2)=1,MI266,MH272+MI266)","v":0},{"$f":"IF(MONTH(MJ2)=1,MJ266,MI272+MJ266)","v":0},{"$f":"IF(MONTH(MK2)=1,MK266,MJ272+MK266)","v":0},{"$f":"IF(MONTH(ML2)=1,ML266,MK272+ML266)","v":0},{"$f":"IF(MONTH(MM2)=1,MM266,ML272+MM266)","v":0},{"$f":"IF(MONTH(MN2)=1,MN266,MM272+MN266)","v":0},{"$f":"IF(MONTH(MO2)=1,MO266,MN272+MO266)","v":0},{"$f":"IF(MONTH(MP2)=1,MP266,MO272+MP266)","v":0},{"$f":"IF(MONTH(MQ2)=1,MQ266,MP272+MQ266)","v":0},{"$f":"IF(MONTH(MR2)=1,MR266,MQ272+MR266)","v":0},{"$f":"IF(MONTH(MS2)=1,MS266,MR272+MS266)","v":0},{"$f":"IF(MONTH(MT2)=1,MT266,MS272+MT266)","v":0},{"$f":"IF(MONTH(MU2)=1,MU266,MT272+MU266)","v":0},{"$f":"IF(MONTH(MV2)=1,MV266,MU272+MV266)","v":0},{"$f":"IF(MONTH(MW2)=1,MW266,MV272+MW266)","v":0},{"$f":"IF(MONTH(MX2)=1,MX266,MW272+MX266)","v":0},{"$f":"IF(MONTH(MY2)=1,MY266,MX272+MY266)","v":0},{"$f":"IF(MONTH(MZ2)=1,MZ266,MY272+MZ266)","v":0},{"$f":"IF(MONTH(NA2)=1,NA266,MZ272+NA266)","v":0},{"$f":"IF(MONTH(NB2)=1,NB266,NA272+NB266)","v":0},{"$f":"IF(MONTH(NC2)=1,NC266,NB272+NC266)","v":0},{"$f":"IF(MONTH(ND2)=1,ND266,NC272+ND266)","v":0},{"$f":"IF(MONTH(NE2)=1,NE266,ND272+NE266)","v":0},{"$f":"IF(MONTH(NF2)=1,NF266,NE272+NF266)","v":0},{"$f":"IF(MONTH(NG2)=1,NG266,NF272+NG266)","v":0},{"$f":"IF(MONTH(NH2)=1,NH266,NG272+NH266)","v":0},{"$f":"IF(MONTH(NI2)=1,NI266,NH272+NI266)","v":0},{"$f":"IF(MONTH(NJ2)=1,NJ266,NI272+NJ266)","v":0},{"$f":"IF(MONTH(NK2)=1,NK266,NJ272+NK266)","v":0},{"$f":"IF(MONTH(NL2)=1,NL266,NK272+NL266)","v":0},{"$f":"IF(MONTH(NM2)=1,NM266,NL272+NM266)","v":0},{"$f":"IF(MONTH(NN2)=1,NN266,NM272+NN266)","v":0},{"$f":"IF(MONTH(NO2)=1,NO266,NN272+NO266)","v":0},{"$f":"IF(MONTH(NP2)=1,NP266,NO272+NP266)","v":0},{"$f":"IF(MONTH(NQ2)=1,NQ266,NP272+NQ266)","v":0},{"$f":"IF(MONTH(NR2)=1,NR266,NQ272+NR266)","v":0},{"$f":"IF(MONTH(NS2)=1,NS266,NR272+NS266)","v":0},{"$f":"IF(MONTH(NT2)=1,NT266,NS272+NT266)","v":0},{"$f":"IF(MONTH(NU2)=1,NU266,NT272+NU266)","v":0},{"$f":"IF(MONTH(NV2)=1,NV266,NU272+NV266)","v":0},{"$f":"IF(MONTH(NW2)=1,NW266,NV272+NW266)","v":0},{"$f":"IF(MONTH(NX2)=1,NX266,NW272+NX266)","v":0},{"$f":"IF(MONTH(NY2)=1,NY266,NX272+NY266)","v":0},{"$f":"IF(MONTH(NZ2)=1,NZ266,NY272+NZ266)","v":0},{"$f":"IF(MONTH(OA2)=1,OA266,NZ272+OA266)","v":0},{"$f":"IF(MONTH(OB2)=1,OB266,OA272+OB266)","v":0},{"$f":"IF(MONTH(OC2)=1,OC266,OB272+OC266)","v":0},{"$f":"IF(MONTH(OD2)=1,OD266,OC272+OD266)","v":0},{"$f":"IF(MONTH(OE2)=1,OE266,OD272+OE266)","v":0},{"$f":"IF(MONTH(OF2)=1,OF266,OE272+OF266)","v":0},{"$f":"IF(MONTH(OG2)=1,OG266,OF272+OG266)","v":0},{"$f":"IF(MONTH(OH2)=1,OH266,OG272+OH266)","v":0},{"$f":"IF(MONTH(OI2)=1,OI266,OH272+OI266)","v":0},{"$f":"IF(MONTH(OJ2)=1,OJ266,OI272+OJ266)","v":0},{"$f":"IF(MONTH(OK2)=1,OK266,OJ272+OK266)","v":0},{"$f":"IF(MONTH(OL2)=1,OL266,OK272+OL266)","v":0},{"$f":"IF(MONTH(OM2)=1,OM266,OL272+OM266)","v":0},{"$f":"IF(MONTH(ON2)=1,ON266,OM272+ON266)","v":0},{"$f":"IF(MONTH(OO2)=1,OO266,ON272+OO266)","v":0},{"$f":"IF(MONTH(OP2)=1,OP266,OO272+OP266)","v":0},{"$f":"IF(MONTH(OQ2)=1,OQ266,OP272+OQ266)","v":0},{"$f":"IF(MONTH(OR2)=1,OR266,OQ272+OR266)","v":0},{"$f":"IF(MONTH(OS2)=1,OS266,OR272+OS266)","v":0},{"$f":"IF(MONTH(OT2)=1,OT266,OS272+OT266)","v":0}]
[null,"Negative tax test",null,null,null,null,null,{"$f":"COUNTIF(K273:OT273,TRUE)","v":0},null,null,{"$f":"AND(MONTH(K2)=12,K272<0)","v":false},{"$f":"AND(MONTH(L2)=12,L272<0)","v":false},{"$f":"AND(MONTH(M2)=12,M272<0)","v":false},{"$f":"AND(MONTH(N2)=12,N272<0)","v":false},{"$f":"AND(MONTH(O2)=12,O272<0)","v":false},{"$f":"AND(MONTH(P2)=12,P272<0)","v":false},{"$f":"AND(MONTH(Q2)=12,Q272<0)","v":false},{"$f":"AND(MONTH(R2)=12,R272<0)","v":false},{"$f":"AND(MONTH(S2)=12,S272<0)","v":false},{"$f":"AND(MONTH(T2)=12,T272<0)","v":false},{"$f":"AND(MONTH(U2)=12,U272<0)","v":false},{"$f":"AND(MONTH(V2)=12,V272<0)","v":false},{"$f":"AND(MONTH(W2)=12,W272<0)","v":false},{"$f":"AND(MONTH(X2)=12,X272<0)","v":false},{"$f":"AND(MONTH(Y2)=12,Y272<0)","v":false},{"$f":"AND(MONTH(Z2)=12,Z272<0)","v":false},{"$f":"AND(MONTH(AA2)=12,AA272<0)","v":false},{"$f":"AND(MONTH(AB2)=12,AB272<0)","v":false},{"$f":"AND(MONTH(AC2)=12,AC272<0)","v":false},{"$f":"AND(MONTH(AD2)=12,AD272<0)","v":false},{"$f":"AND(MONTH(AE2)=12,AE272<0)","v":false},{"$f":"AND(MONTH(AF2)=12,AF272<0)","v":false},{"$f":"AND(MONTH(AG2)=12,AG272<0)","v":false},{"$f":"AND(MONTH(AH2)=12,AH272<0)","v":false},{"$f":"AND(MONTH(AI2)=12,AI272<0)","v":false},{"$f":"AND(MONTH(AJ2)=12,AJ272<0)","v":false},{"$f":"AND(MONTH(AK2)=12,AK272<0)","v":false},{"$f":"AND(MONTH(AL2)=12,AL272<0)","v":false},{"$f":"AND(MONTH(AM2)=12,AM272<0)","v":false},{"$f":"AND(MONTH(AN2)=12,AN272<0)","v":false},{"$f":"AND(MONTH(AO2)=12,AO272<0)","v":false},{"$f":"AND(MONTH(AP2)=12,AP272<0)","v":false},{"$f":"AND(MONTH(AQ2)=12,AQ272<0)","v":false},{"$f":"AND(MONTH(AR2)=12,AR272<0)","v":false},{"$f":"AND(MONTH(AS2)=12,AS272<0)","v":false},{"$f":"AND(MONTH(AT2)=12,AT272<0)","v":false},{"$f":"AND(MONTH(AU2)=12,AU272<0)","v":false},{"$f":"AND(MONTH(AV2)=12,AV272<0)","v":false},{"$f":"AND(MONTH(AW2)=12,AW272<0)","v":false},{"$f":"AND(MONTH(AX2)=12,AX272<0)","v":false},{"$f":"AND(MONTH(AY2)=12,AY272<0)","v":false},{"$f":"AND(MONTH(AZ2)=12,AZ272<0)","v":false},{"$f":"AND(MONTH(BA2)=12,BA272<0)","v":false},{"$f":"AND(MONTH(BB2)=12,BB272<0)","v":false},{"$f":"AND(MONTH(BC2)=12,BC272<0)","v":false},{"$f":"AND(MONTH(BD2)=12,BD272<0)","v":false},{"$f":"AND(MONTH(BE2)=12,BE272<0)","v":false},{"$f":"AND(MONTH(BF2)=12,BF272<0)","v":false},{"$f":"AND(MONTH(BG2)=12,BG272<0)","v":false},{"$f":"AND(MONTH(BH2)=12,BH272<0)","v":false},{"$f":"AND(MONTH(BI2)=12,BI272<0)","v":false},{"$f":"AND(MONTH(BJ2)=12,BJ272<0)","v":false},{"$f":"AND(MONTH(BK2)=12,BK272<0)","v":false},{"$f":"AND(MONTH(BL2)=12,BL272<0)","v":false},{"$f":"AND(MONTH(BM2)=12,BM272<0)","v":false},{"$f":"AND(MONTH(BN2)=12,BN272<0)","v":false},{"$f":"AND(MONTH(BO2)=12,BO272<0)","v":false},{"$f":"AND(MONTH(BP2)=12,BP272<0)","v":false},{"$f":"AND(MONTH(BQ2)=12,BQ272<0)","v":false},{"$f":"AND(MONTH(BR2)=12,BR272<0)","v":false},{"$f":"AND(MONTH(BS2)=12,BS272<0)","v":false},{"$f":"AND(MONTH(BT2)=12,BT272<0)","v":false},{"$f":"AND(MONTH(BU2)=12,BU272<0)","v":false},{"$f":"AND(MONTH(BV2)=12,BV272<0)","v":false},{"$f":"AND(MONTH(BW2)=12,BW272<0)","v":false},{"$f":"AND(MONTH(BX2)=12,BX272<0)","v":false},{"$f":"AND(MONTH(BY2)=12,BY272<0)","v":false},{"$f":"AND(MONTH(BZ2)=12,BZ272<0)","v":false},{"$f":"AND(MONTH(CA2)=12,CA272<0)","v":false},{"$f":"AND(MONTH(CB2)=12,CB272<0)","v":false},{"$f":"AND(MONTH(CC2)=12,CC272<0)","v":false},{"$f":"AND(MONTH(CD2)=12,CD272<0)","v":false},{"$f":"AND(MONTH(CE2)=12,CE272<0)","v":false},{"$f":"AND(MONTH(CF2)=12,CF272<0)","v":false},{"$f":"AND(MONTH(CG2)=12,CG272<0)","v":false},{"$f":"AND(MONTH(CH2)=12,CH272<0)","v":false},{"$f":"AND(MONTH(CI2)=12,CI272<0)","v":false},{"$f":"AND(MONTH(CJ2)=12,CJ272<0)","v":false},{"$f":"AND(MONTH(CK2)=12,CK272<0)","v":false},{"$f":"AND(MONTH(CL2)=12,CL272<0)","v":false},{"$f":"AND(MONTH(CM2)=12,CM272<0)","v":false},{"$f":"AND(MONTH(CN2)=12,CN272<0)","v":false},{"$f":"AND(MONTH(CO2)=12,CO272<0)","v":false},{"$f":"AND(MONTH(CP2)=12,CP272<0)","v":false},{"$f":"AND(MONTH(CQ2)=12,CQ272<0)","v":false},{"$f":"AND(MONTH(CR2)=12,CR272<0)","v":false},{"$f":"AND(MONTH(CS2)=12,CS272<0)","v":false},{"$f":"AND(MONTH(CT2)=12,CT272<0)","v":false},{"$f":"AND(MONTH(CU2)=12,CU272<0)","v":false},{"$f":"AND(MONTH(CV2)=12,CV272<0)","v":false},{"$f":"AND(MONTH(CW2)=12,CW272<0)","v":false},{"$f":"AND(MONTH(CX2)=12,CX272<0)","v":false},{"$f":"AND(MONTH(CY2)=12,CY272<0)","v":false},{"$f":"AND(MONTH(CZ2)=12,CZ272<0)","v":false},{"$f":"AND(MONTH(DA2)=12,DA272<0)","v":false},{"$f":"AND(MONTH(DB2)=12,DB272<0)","v":false},{"$f":"AND(MONTH(DC2)=12,DC272<0)","v":false},{"$f":"AND(MONTH(DD2)=12,DD272<0)","v":false},{"$f":"AND(MONTH(DE2)=12,DE272<0)","v":false},{"$f":"AND(MONTH(DF2)=12,DF272<0)","v":false},{"$f":"AND(MONTH(DG2)=12,DG272<0)","v":false},{"$f":"AND(MONTH(DH2)=12,DH272<0)","v":false},{"$f":"AND(MONTH(DI2)=12,DI272<0)","v":false},{"$f":"AND(MONTH(DJ2)=12,DJ272<0)","v":false},{"$f":"AND(MONTH(DK2)=12,DK272<0)","v":false},{"$f":"AND(MONTH(DL2)=12,DL272<0)","v":false},{"$f":"AND(MONTH(DM2)=12,DM272<0)","v":false},{"$f":"AND(MONTH(DN2)=12,DN272<0)","v":false},{"$f":"AND(MONTH(DO2)=12,DO272<0)","v":false},{"$f":"AND(MONTH(DP2)=12,DP272<0)","v":false},{"$f":"AND(MONTH(DQ2)=12,DQ272<0)","v":false},{"$f":"AND(MONTH(DR2)=12,DR272<0)","v":false},{"$f":"AND(MONTH(DS2)=12,DS272<0)","v":false},{"$f":"AND(MONTH(DT2)=12,DT272<0)","v":false},{"$f":"AND(MONTH(DU2)=12,DU272<0)","v":false},{"$f":"AND(MONTH(DV2)=12,DV272<0)","v":false},{"$f":"AND(MONTH(DW2)=12,DW272<0)","v":false},{"$f":"AND(MONTH(DX2)=12,DX272<0)","v":false},{"$f":"AND(MONTH(DY2)=12,DY272<0)","v":false},{"$f":"AND(MONTH(DZ2)=12,DZ272<0)","v":false},{"$f":"AND(MONTH(EA2)=12,EA272<0)","v":false},{"$f":"AND(MONTH(EB2)=12,EB272<0)","v":false},{"$f":"AND(MONTH(EC2)=12,EC272<0)","v":false},{"$f":"AND(MONTH(ED2)=12,ED272<0)","v":false},{"$f":"AND(MONTH(EE2)=12,EE272<0)","v":false},{"$f":"AND(MONTH(EF2)=12,EF272<0)","v":false},{"$f":"AND(MONTH(EG2)=12,EG272<0)","v":false},{"$f":"AND(MONTH(EH2)=12,EH272<0)","v":false},{"$f":"AND(MONTH(EI2)=12,EI272<0)","v":false},{"$f":"AND(MONTH(EJ2)=12,EJ272<0)","v":false},{"$f":"AND(MONTH(EK2)=12,EK272<0)","v":false},{"$f":"AND(MONTH(EL2)=12,EL272<0)","v":false},{"$f":"AND(MONTH(EM2)=12,EM272<0)","v":false},{"$f":"AND(MONTH(EN2)=12,EN272<0)","v":false},{"$f":"AND(MONTH(EO2)=12,EO272<0)","v":false},{"$f":"AND(MONTH(EP2)=12,EP272<0)","v":false},{"$f":"AND(MONTH(EQ2)=12,EQ272<0)","v":false},{"$f":"AND(MONTH(ER2)=12,ER272<0)","v":false},{"$f":"AND(MONTH(ES2)=12,ES272<0)","v":false},{"$f":"AND(MONTH(ET2)=12,ET272<0)","v":false},{"$f":"AND(MONTH(EU2)=12,EU272<0)","v":false},{"$f":"AND(MONTH(EV2)=12,EV272<0)","v":false},{"$f":"AND(MONTH(EW2)=12,EW272<0)","v":false},{"$f":"AND(MONTH(EX2)=12,EX272<0)","v":false},{"$f":"AND(MONTH(EY2)=12,EY272<0)","v":false},{"$f":"AND(MONTH(EZ2)=12,EZ272<0)","v":false},{"$f":"AND(MONTH(FA2)=12,FA272<0)","v":false},{"$f":"AND(MONTH(FB2)=12,FB272<0)","v":false},{"$f":"AND(MONTH(FC2)=12,FC272<0)","v":false},{"$f":"AND(MONTH(FD2)=12,FD272<0)","v":false},{"$f":"AND(MONTH(FE2)=12,FE272<0)","v":false},{"$f":"AND(MONTH(FF2)=12,FF272<0)","v":false},{"$f":"AND(MONTH(FG2)=12,FG272<0)","v":false},{"$f":"AND(MONTH(FH2)=12,FH272<0)","v":false},{"$f":"AND(MONTH(FI2)=12,FI272<0)","v":false},{"$f":"AND(MONTH(FJ2)=12,FJ272<0)","v":false},{"$f":"AND(MONTH(FK2)=12,FK272<0)","v":false},{"$f":"AND(MONTH(FL2)=12,FL272<0)","v":false},{"$f":"AND(MONTH(FM2)=12,FM272<0)","v":false},{"$f":"AND(MONTH(FN2)=12,FN272<0)","v":false},{"$f":"AND(MONTH(FO2)=12,FO272<0)","v":false},{"$f":"AND(MONTH(FP2)=12,FP272<0)","v":false},{"$f":"AND(MONTH(FQ2)=12,FQ272<0)","v":false},{"$f":"AND(MONTH(FR2)=12,FR272<0)","v":false},{"$f":"AND(MONTH(FS2)=12,FS272<0)","v":false},{"$f":"AND(MONTH(FT2)=12,FT272<0)","v":false},{"$f":"AND(MONTH(FU2)=12,FU272<0)","v":false},{"$f":"AND(MONTH(FV2)=12,FV272<0)","v":false},{"$f":"AND(MONTH(FW2)=12,FW272<0)","v":false},{"$f":"AND(MONTH(FX2)=12,FX272<0)","v":false},{"$f":"AND(MONTH(FY2)=12,FY272<0)","v":false},{"$f":"AND(MONTH(FZ2)=12,FZ272<0)","v":false},{"$f":"AND(MONTH(GA2)=12,GA272<0)","v":false},{"$f":"AND(MONTH(GB2)=12,GB272<0)","v":false},{"$f":"AND(MONTH(GC2)=12,GC272<0)","v":false},{"$f":"AND(MONTH(GD2)=12,GD272<0)","v":false},{"$f":"AND(MONTH(GE2)=12,GE272<0)","v":false},{"$f":"AND(MONTH(GF2)=12,GF272<0)","v":false},{"$f":"AND(MONTH(GG2)=12,GG272<0)","v":false},{"$f":"AND(MONTH(GH2)=12,GH272<0)","v":false},{"$f":"AND(MONTH(GI2)=12,GI272<0)","v":false},{"$f":"AND(MONTH(GJ2)=12,GJ272<0)","v":false},{"$f":"AND(MONTH(GK2)=12,GK272<0)","v":false},{"$f":"AND(MONTH(GL2)=12,GL272<0)","v":false},{"$f":"AND(MONTH(GM2)=12,GM272<0)","v":false},{"$f":"AND(MONTH(GN2)=12,GN272<0)","v":false},{"$f":"AND(MONTH(GO2)=12,GO272<0)","v":false},{"$f":"AND(MONTH(GP2)=12,GP272<0)","v":false},{"$f":"AND(MONTH(GQ2)=12,GQ272<0)","v":false},{"$f":"AND(MONTH(GR2)=12,GR272<0)","v":false},{"$f":"AND(MONTH(GS2)=12,GS272<0)","v":false},{"$f":"AND(MONTH(GT2)=12,GT272<0)","v":false},{"$f":"AND(MONTH(GU2)=12,GU272<0)","v":false},{"$f":"AND(MONTH(GV2)=12,GV272<0)","v":false},{"$f":"AND(MONTH(GW2)=12,GW272<0)","v":false},{"$f":"AND(MONTH(GX2)=12,GX272<0)","v":false},{"$f":"AND(MONTH(GY2)=12,GY272<0)","v":false},{"$f":"AND(MONTH(GZ2)=12,GZ272<0)","v":false},{"$f":"AND(MONTH(HA2)=12,HA272<0)","v":false},{"$f":"AND(MONTH(HB2)=12,HB272<0)","v":false},{"$f":"AND(MONTH(HC2)=12,HC272<0)","v":false},{"$f":"AND(MONTH(HD2)=12,HD272<0)","v":false},{"$f":"AND(MONTH(HE2)=12,HE272<0)","v":false},{"$f":"AND(MONTH(HF2)=12,HF272<0)","v":false},{"$f":"AND(MONTH(HG2)=12,HG272<0)","v":false},{"$f":"AND(MONTH(HH2)=12,HH272<0)","v":false},{"$f":"AND(MONTH(HI2)=12,HI272<0)","v":false},{"$f":"AND(MONTH(HJ2)=12,HJ272<0)","v":false},{"$f":"AND(MONTH(HK2)=12,HK272<0)","v":false},{"$f":"AND(MONTH(HL2)=12,HL272<0)","v":false},{"$f":"AND(MONTH(HM2)=12,HM272<0)","v":false},{"$f":"AND(MONTH(HN2)=12,HN272<0)","v":false},{"$f":"AND(MONTH(HO2)=12,HO272<0)","v":false},{"$f":"AND(MONTH(HP2)=12,HP272<0)","v":false},{"$f":"AND(MONTH(HQ2)=12,HQ272<0)","v":false},{"$f":"AND(MONTH(HR2)=12,HR272<0)","v":false},{"$f":"AND(MONTH(HS2)=12,HS272<0)","v":false},{"$f":"AND(MONTH(HT2)=12,HT272<0)","v":false},{"$f":"AND(MONTH(HU2)=12,HU272<0)","v":false},{"$f":"AND(MONTH(HV2)=12,HV272<0)","v":false},{"$f":"AND(MONTH(HW2)=12,HW272<0)","v":false},{"$f":"AND(MONTH(HX2)=12,HX272<0)","v":false},{"$f":"AND(MONTH(HY2)=12,HY272<0)","v":false},{"$f":"AND(MONTH(HZ2)=12,HZ272<0)","v":false},{"$f":"AND(MONTH(IA2)=12,IA272<0)","v":false},{"$f":"AND(MONTH(IB2)=12,IB272<0)","v":false},{"$f":"AND(MONTH(IC2)=12,IC272<0)","v":false},{"$f":"AND(MONTH(ID2)=12,ID272<0)","v":false},{"$f":"AND(MONTH(IE2)=12,IE272<0)","v":false},{"$f":"AND(MONTH(IF2)=12,IF272<0)","v":false},{"$f":"AND(MONTH(IG2)=12,IG272<0)","v":false},{"$f":"AND(MONTH(IH2)=12,IH272<0)","v":false},{"$f":"AND(MONTH(II2)=12,II272<0)","v":false},{"$f":"AND(MONTH(IJ2)=12,IJ272<0)","v":false},{"$f":"AND(MONTH(IK2)=12,IK272<0)","v":false},{"$f":"AND(MONTH(IL2)=12,IL272<0)","v":false},{"$f":"AND(MONTH(IM2)=12,IM272<0)","v":false},{"$f":"AND(MONTH(IN2)=12,IN272<0)","v":false},{"$f":"AND(MONTH(IO2)=12,IO272<0)","v":false},{"$f":"AND(MONTH(IP2)=12,IP272<0)","v":false},{"$f":"AND(MONTH(IQ2)=12,IQ272<0)","v":false},{"$f":"AND(MONTH(IR2)=12,IR272<0)","v":false},{"$f":"AND(MONTH(IS2)=12,IS272<0)","v":false},{"$f":"AND(MONTH(IT2)=12,IT272<0)","v":false},{"$f":"AND(MONTH(IU2)=12,IU272<0)","v":false},{"$f":"AND(MONTH(IV2)=12,IV272<0)","v":false},{"$f":"AND(MONTH(IW2)=12,IW272<0)","v":false},{"$f":"AND(MONTH(IX2)=12,IX272<0)","v":false},{"$f":"AND(MONTH(IY2)=12,IY272<0)","v":false},{"$f":"AND(MONTH(IZ2)=12,IZ272<0)","v":false},{"$f":"AND(MONTH(JA2)=12,JA272<0)","v":false},{"$f":"AND(MONTH(JB2)=12,JB272<0)","v":false},{"$f":"AND(MONTH(JC2)=12,JC272<0)","v":false},{"$f":"AND(MONTH(JD2)=12,JD272<0)","v":false},{"$f":"AND(MONTH(JE2)=12,JE272<0)","v":false},{"$f":"AND(MONTH(JF2)=12,JF272<0)","v":false},{"$f":"AND(MONTH(JG2)=12,JG272<0)","v":false},{"$f":"AND(MONTH(JH2)=12,JH272<0)","v":false},{"$f":"AND(MONTH(JI2)=12,JI272<0)","v":false},{"$f":"AND(MONTH(JJ2)=12,JJ272<0)","v":false},{"$f":"AND(MONTH(JK2)=12,JK272<0)","v":false},{"$f":"AND(MONTH(JL2)=12,JL272<0)","v":false},{"$f":"AND(MONTH(JM2)=12,JM272<0)","v":false},{"$f":"AND(MONTH(JN2)=12,JN272<0)","v":false},{"$f":"AND(MONTH(JO2)=12,JO272<0)","v":false},{"$f":"AND(MONTH(JP2)=12,JP272<0)","v":false},{"$f":"AND(MONTH(JQ2)=12,JQ272<0)","v":false},{"$f":"AND(MONTH(JR2)=12,JR272<0)","v":false},{"$f":"AND(MONTH(JS2)=12,JS272<0)","v":false},{"$f":"AND(MONTH(JT2)=12,JT272<0)","v":false},{"$f":"AND(MONTH(JU2)=12,JU272<0)","v":false},{"$f":"AND(MONTH(JV2)=12,JV272<0)","v":false},{"$f":"AND(MONTH(JW2)=12,JW272<0)","v":false},{"$f":"AND(MONTH(JX2)=12,JX272<0)","v":false},{"$f":"AND(MONTH(JY2)=12,JY272<0)","v":false},{"$f":"AND(MONTH(JZ2)=12,JZ272<0)","v":false},{"$f":"AND(MONTH(KA2)=12,KA272<0)","v":false},{"$f":"AND(MONTH(KB2)=12,KB272<0)","v":false},{"$f":"AND(MONTH(KC2)=12,KC272<0)","v":false},{"$f":"AND(MONTH(KD2)=12,KD272<0)","v":false},{"$f":"AND(MONTH(KE2)=12,KE272<0)","v":false},{"$f":"AND(MONTH(KF2)=12,KF272<0)","v":false},{"$f":"AND(MONTH(KG2)=12,KG272<0)","v":false},{"$f":"AND(MONTH(KH2)=12,KH272<0)","v":false},{"$f":"AND(MONTH(KI2)=12,KI272<0)","v":false},{"$f":"AND(MONTH(KJ2)=12,KJ272<0)","v":false},{"$f":"AND(MONTH(KK2)=12,KK272<0)","v":false},{"$f":"AND(MONTH(KL2)=12,KL272<0)","v":false},{"$f":"AND(MONTH(KM2)=12,KM272<0)","v":false},{"$f":"AND(MONTH(KN2)=12,KN272<0)","v":false},{"$f":"AND(MONTH(KO2)=12,KO272<0)","v":false},{"$f":"AND(MONTH(KP2)=12,KP272<0)","v":false},{"$f":"AND(MONTH(KQ2)=12,KQ272<0)","v":false},{"$f":"AND(MONTH(KR2)=12,KR272<0)","v":false},{"$f":"AND(MONTH(KS2)=12,KS272<0)","v":false},{"$f":"AND(MONTH(KT2)=12,KT272<0)","v":false},{"$f":"AND(MONTH(KU2)=12,KU272<0)","v":false},{"$f":"AND(MONTH(KV2)=12,KV272<0)","v":false},{"$f":"AND(MONTH(KW2)=12,KW272<0)","v":false},{"$f":"AND(MONTH(KX2)=12,KX272<0)","v":false},{"$f":"AND(MONTH(KY2)=12,KY272<0)","v":false},{"$f":"AND(MONTH(KZ2)=12,KZ272<0)","v":false},{"$f":"AND(MONTH(LA2)=12,LA272<0)","v":false},{"$f":"AND(MONTH(LB2)=12,LB272<0)","v":false},{"$f":"AND(MONTH(LC2)=12,LC272<0)","v":false},{"$f":"AND(MONTH(LD2)=12,LD272<0)","v":false},{"$f":"AND(MONTH(LE2)=12,LE272<0)","v":false},{"$f":"AND(MONTH(LF2)=12,LF272<0)","v":false},{"$f":"AND(MONTH(LG2)=12,LG272<0)","v":false},{"$f":"AND(MONTH(LH2)=12,LH272<0)","v":false},{"$f":"AND(MONTH(LI2)=12,LI272<0)","v":false},{"$f":"AND(MONTH(LJ2)=12,LJ272<0)","v":false},{"$f":"AND(MONTH(LK2)=12,LK272<0)","v":false},{"$f":"AND(MONTH(LL2)=12,LL272<0)","v":false},{"$f":"AND(MONTH(LM2)=12,LM272<0)","v":false},{"$f":"AND(MONTH(LN2)=12,LN272<0)","v":false},{"$f":"AND(MONTH(LO2)=12,LO272<0)","v":false},{"$f":"AND(MONTH(LP2)=12,LP272<0)","v":false},{"$f":"AND(MONTH(LQ2)=12,LQ272<0)","v":false},{"$f":"AND(MONTH(LR2)=12,LR272<0)","v":false},{"$f":"AND(MONTH(LS2)=12,LS272<0)","v":false},{"$f":"AND(MONTH(LT2)=12,LT272<0)","v":false},{"$f":"AND(MONTH(LU2)=12,LU272<0)","v":false},{"$f":"AND(MONTH(LV2)=12,LV272<0)","v":false},{"$f":"AND(MONTH(LW2)=12,LW272<0)","v":false},{"$f":"AND(MONTH(LX2)=12,LX272<0)","v":false},{"$f":"AND(MONTH(LY2)=12,LY272<0)","v":false},{"$f":"AND(MONTH(LZ2)=12,LZ272<0)","v":false},{"$f":"AND(MONTH(MA2)=12,MA272<0)","v":false},{"$f":"AND(MONTH(MB2)=12,MB272<0)","v":false},{"$f":"AND(MONTH(MC2)=12,MC272<0)","v":false},{"$f":"AND(MONTH(MD2)=12,MD272<0)","v":false},{"$f":"AND(MONTH(ME2)=12,ME272<0)","v":false},{"$f":"AND(MONTH(MF2)=12,MF272<0)","v":false},{"$f":"AND(MONTH(MG2)=12,MG272<0)","v":false},{"$f":"AND(MONTH(MH2)=12,MH272<0)","v":false},{"$f":"AND(MONTH(MI2)=12,MI272<0)","v":false},{"$f":"AND(MONTH(MJ2)=12,MJ272<0)","v":false},{"$f":"AND(MONTH(MK2)=12,MK272<0)","v":false},{"$f":"AND(MONTH(ML2)=12,ML272<0)","v":false},{"$f":"AND(MONTH(MM2)=12,MM272<0)","v":false},{"$f":"AND(MONTH(MN2)=12,MN272<0)","v":false},{"$f":"AND(MONTH(MO2)=12,MO272<0)","v":false},{"$f":"AND(MONTH(MP2)=12,MP272<0)","v":false},{"$f":"AND(MONTH(MQ2)=12,MQ272<0)","v":false},{"$f":"AND(MONTH(MR2)=12,MR272<0)","v":false},{"$f":"AND(MONTH(MS2)=12,MS272<0)","v":false},{"$f":"AND(MONTH(MT2)=12,MT272<0)","v":false},{"$f":"AND(MONTH(MU2)=12,MU272<0)","v":false},{"$f":"AND(MONTH(MV2)=12,MV272<0)","v":false},{"$f":"AND(MONTH(MW2)=12,MW272<0)","v":false},{"$f":"AND(MONTH(MX2)=12,MX272<0)","v":false},{"$f":"AND(MONTH(MY2)=12,MY272<0)","v":false},{"$f":"AND(MONTH(MZ2)=12,MZ272<0)","v":false},{"$f":"AND(MONTH(NA2)=12,NA272<0)","v":false},{"$f":"AND(MONTH(NB2)=12,NB272<0)","v":false},{"$f":"AND(MONTH(NC2)=12,NC272<0)","v":false},{"$f":"AND(MONTH(ND2)=12,ND272<0)","v":false},{"$f":"AND(MONTH(NE2)=12,NE272<0)","v":false},{"$f":"AND(MONTH(NF2)=12,NF272<0)","v":false},{"$f":"AND(MONTH(NG2)=12,NG272<0)","v":false},{"$f":"AND(MONTH(NH2)=12,NH272<0)","v":false},{"$f":"AND(MONTH(NI2)=12,NI272<0)","v":false},{"$f":"AND(MONTH(NJ2)=12,NJ272<0)","v":false},{"$f":"AND(MONTH(NK2)=12,NK272<0)","v":false},{"$f":"AND(MONTH(NL2)=12,NL272<0)","v":false},{"$f":"AND(MONTH(NM2)=12,NM272<0)","v":false},{"$f":"AND(MONTH(NN2)=12,NN272<0)","v":false},{"$f":"AND(MONTH(NO2)=12,NO272<0)","v":false},{"$f":"AND(MONTH(NP2)=12,NP272<0)","v":false},{"$f":"AND(MONTH(NQ2)=12,NQ272<0)","v":false},{"$f":"AND(MONTH(NR2)=12,NR272<0)","v":false},{"$f":"AND(MONTH(NS2)=12,NS272<0)","v":false},{"$f":"AND(MONTH(NT2)=12,NT272<0)","v":false},{"$f":"AND(MONTH(NU2)=12,NU272<0)","v":false},{"$f":"AND(MONTH(NV2)=12,NV272<0)","v":false},{"$f":"AND(MONTH(NW2)=12,NW272<0)","v":false},{"$f":"AND(MONTH(NX2)=12,NX272<0)","v":false},{"$f":"AND(MONTH(NY2)=12,NY272<0)","v":false},{"$f":"AND(MONTH(NZ2)=12,NZ272<0)","v":false},{"$f":"AND(MONTH(OA2)=12,OA272<0)","v":false},{"$f":"AND(MONTH(OB2)=12,OB272<0)","v":false},{"$f":"AND(MONTH(OC2)=12,OC272<0)","v":false},{"$f":"AND(MONTH(OD2)=12,OD272<0)","v":false},{"$f":"AND(MONTH(OE2)=12,OE272<0)","v":false},{"$f":"AND(MONTH(OF2)=12,OF272<0)","v":false},{"$f":"AND(MONTH(OG2)=12,OG272<0)","v":false},{"$f":"AND(MONTH(OH2)=12,OH272<0)","v":false},{"$f":"AND(MONTH(OI2)=12,OI272<0)","v":false},{"$f":"AND(MONTH(OJ2)=12,OJ272<0)","v":false},{"$f":"AND(MONTH(OK2)=12,OK272<0)","v":false},{"$f":"AND(MONTH(OL2)=12,OL272<0)","v":false},{"$f":"AND(MONTH(OM2)=12,OM272<0)","v":false},{"$f":"AND(MONTH(ON2)=12,ON272<0)","v":false},{"$f":"AND(MONTH(OO2)=12,OO272<0)","v":false},{"$f":"AND(MONTH(OP2)=12,OP272<0)","v":false},{"$f":"AND(MONTH(OQ2)=12,OQ272<0)","v":false},{"$f":"AND(MONTH(OR2)=12,OR272<0)","v":false},{"$f":"AND(MONTH(OS2)=12,OS272<0)","v":false},{"$f":"AND(MONTH(OT2)=12,OT272<0)","v":false}]
[]
[]
["Cash flow waterfall (EGP)"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K118","v":0},{"$f":"L118","v":0},{"$f":"M118","v":0},{"$f":"N118","v":0},{"$f":"O118","v":0},{"$f":"P118","v":0},{"$f":"Q118","v":0},{"$f":"R118","v":0},{"$f":"S118","v":0},{"$f":"T118","v":0},{"$f":"U118","v":0},{"$f":"V118","v":0},{"$f":"W118","v":60720.675770305868},{"$f":"X118","v":68409.916973705855},{"$f":"Y118","v":96935.45215135219},{"$f":"Z118","v":109716.97010827805},{"$f":"AA118","v":121730.52030687053},{"$f":"AB118","v":123136.40795339172},{"$f":"AC118","v":123784.41072584578},{"$f":"AD118","v":115402.96574235462},{"$f":"AE118","v":100885.69437424852},{"$f":"AF118","v":85813.649621715333},{"$f":"AG118","v":64097.113086756544},{"$f":"AH118","v":55990.138493520404},{"$f":"AI118","v":59781.019587339921},{"$f":"AJ118","v":67431.595797828719},{"$f":"AK118","v":95814.757758503183},{"$f":"AL118","v":108532.2613451772},{"$f":"AM118","v":120485.61739732377},{"$f":"AN118","v":121884.1051198919},{"$f":"AO118","v":122528.47798567425},{"$f":"AP118","v":114188.34222420995},{"$f":"AQ118","v":99742.917098393867},{"$f":"AR118","v":84745.477647775348},{"$f":"AS118","v":63136.615135665277},{"$f":"AT118","v":55069.575044020763},{"$f":"AU118","v":58810.538305808586},{"$f":"AV118","v":66422.61634366159},{"$f":"AW118","v":94664.087948137298},{"$f":"AX118","v":107317.8698831021},{"$f":"AY118","v":119211.30535713269},{"$f":"AZ118","v":120602.40382035512},{"$f":"BA118","v":121243.13854231019},{"$f":"BB118","v":112944.07995682738},{"$f":"BC118","v":98570.116899637331},{"$f":"BD118","v":83646.884705048171},{"$f":"BE118","v":62145.133440065067},{"$f":"BF118","v":54117.802085275936},{"$f":"BG118","v":57807.400725455824},{"$f":"BH118","v":65381.144915179757},{"$f":"BI118","v":93481.603951267462},{"$f":"BJ118","v":106071.95381310512},{"$f":"BK118","v":117905.73922384763},{"$f":"BL118","v":119289.45733844873},{"$f":"BM118","v":119926.54401066643},{"$f":"BN118","v":111668.32999130787},{"$f":"BO118","v":97365.445013392309},{"$f":"BP118","v":82516.022273213079},{"$f":"BQ118","v":61120.820534653511},{"$f":"BR118","v":53132.971520447813},{"$f":"BS118","v":56769.673349102188},{"$f":"BT118","v":64305.245423601242},{"$f":"BU118","v":92265.364522572985},{"$f":"BV118","v":104792.56865613529},{"$f":"BW118","v":116566.97137013986},{"$f":"BX118","v":117943.3161911381},{"$f":"BY118","v":118576.74313612572},{"$f":"BZ118","v":110359.14040030989},{"$f":"CA118","v":96126.949583405876},{"$f":"CB118","v":81350.938626169867},{"$f":"CC118","v":60061.725629606226},{"$f":"CD118","v":52113.131817230969},{"$f":"CE118","v":55695.314607904926},{"$f":"CF118","v":63192.873606087378},{"$f":"CG118","v":91013.320152442669},{"$f":"CH118","v":103477.66156843712},{"$f":"CI118","v":115192.94570252395},{"$f":"CJ118","v":116561.92232073008},{"$f":"CK118","v":117191.67597987197},{"$f":"CL118","v":109014.45045666094},{"$f":"CM118","v":94852.569833633708},{"$f":"CN118","v":80149.572997143521},{"$f":"CO118","v":58965.788768895698},{"$f":"CP118","v":51056.222159307967},{"$f":"CQ118","v":54582.168759066633},{"$f":"CR118","v":62041.870916466898},{"$f":"CS118","v":89723.306950614366},{"$f":"CT118","v":102125.06521811702},{"$f":"CU118","v":113781.49153081604},{"$f":"CV118","v":115143.10295721811},{"$f":"CW118","v":115769.16777408772},{"$f":"CX118","v":107632.0844813969},{"$f":"CY118","v":93540.129909102528},{"$f":"CZ118","v":78909.749412332705},{"$f":"DA118","v":57830.834656707921},{"$f":"DB118","v":49960.066265454574},{"$f":"DC118","v":53427.959437303529},{"$f":"DD118","v":60849.958069267712},{"$f":"DE118","v":88393.040182668192},{"$f":"DF118","v":100732.49131410604},{"$f":"DG118","v":112330.31708952926},{"$f":"DH118","v":113684.56413210297},{"$f":"DI118","v":114306.92242816197},{"$f":"DJ118","v":106209.74534234453},{"$f":"DK118","v":92187.33236684525},{"$f":"DL118","v":77629.170174159401},{"$f":"DM118","v":56654.566132985885},{"$f":"DN118","v":48822.365857294812},{"$f":"DO118","v":52230.282840312495},{"$f":"DP118","v":59614.728217265285},{"$f":"DQ118","v":87020.107439552055},{"$f":"DR118","v":99297.523767668434},{"$f":"DS118","v":110837.00269132546},{"$f":"DT118","v":112183.88382377708},{"$f":"DU118","v":112802.5156659677},{"$f":"DV118","v":104745.00758327634},{"$f":"DW118","v":90791.751296908886},{"$f":"DX118","v":76305.408974088219},{"$f":"DY118","v":55434.557278036875},{"$f":"DZ118","v":47640.693755611959},{"$f":"EA118","v":50986.600527339695},{"$f":"EB118","v":58333.639741619787},{"$f":"EC118","v":85601.961419180734},{"$f":"ED118","v":97817.611465465088},{"$f":"EE118","v":109298.99349150073},{"$f":"EF118","v":110638.50471341923},{"$f":"EG118","v":111253.38777312211},{"$f":"EH118","v":103235.31016251838},{"$f":"EI118","v":89350.825052282671},{"$f":"EJ118","v":74935.90361383064},{"$f":"EK118","v":54168.246124986588},{"$f":"EL118","v":46412.486583965307},{"$f":"EM118","v":49694.231808753997},{"$f":"EN118","v":57004.008632471552},{"$f":"EO118","v":84135.912297944073},{"$f":"EP118","v":96290.060631974018},{"$f":"EQ118","v":107713.59184127295},{"$f":"ER118","v":109045.72652913259},{"$f":"ES118","v":109656.83593193005},{"$f":"ET118","v":101677.94877867703},{"$f":"EU118","v":87861.848565377994},{"$f":"EV118","v":73517.948312530541},{"$f":"EW118","v":52852.926957641219},{"$f":"EX118","v":45135.037057138848},{"$f":"EY118","v":48350.345703257743},{"$f":"EZ118","v":55623.000436591756},{"$f":"FA118","v":82619.1196686857},{"$f":"FB118","v":94712.026757793719},{"$f":"FC118","v":106077.94920636091},{"$f":"FD118","v":107402.69795478045},{"$f":"FE118","v":108010.00612042654},{"$f":"FF118","v":100070.06775986435},{"$f":"FG118","v":86321.965227402427},{"$f":"FH118","v":72048.685576237185},{"$f":"FI118","v":51485.742170026322},{"$f":"FJ118","v":43805.485830653088},{"$f":"FK118","v":46951.952438023553},{"$f":"FL118","v":54187.621747339595},{"$f":"FM118","v":81048.584020365772},{"$f":"FN118","v":93080.506069003488},{"$f":"FO118","v":104389.05762599103},{"$f":"FP118","v":105706.40807861608},{"$f":"FQ118","v":106309.88455057793},{"$f":"FR118","v":110736.67840837252},{"$f":"FS118","v":96245.936210504631},{"$f":"FT118","v":81016.267496248911},{"$f":"FU118","v":58605.032632983595},{"$f":"FV118","v":50405.837237555985},{"$f":"FW118","v":54394.138082354984},{"$f":"FX118","v":62995.068183912634},{"$f":"FY118","v":94047.625539191693},{"$f":"FZ118","v":108438.12695046254},{"$f":"GA118","v":122144.03318920283},{"$f":"GB118","v":124425.06190622327},{"$f":"GC118","v":125895.54848784591},{"$f":"GD118","v":117428.82364403592},{"$f":"GE118","v":102072.92840092977},{"$f":"GF118","v":85933.992902395752},{"$f":"GG118","v":62184.756470605062},{"$f":"GH118","v":53496.007891326139},{"$f":"GI118","v":57727.446868169078},{"$f":"GJ118","v":66841.778725404161},{"$f":"GK118","v":99748.083796577761},{"$f":"GL118","v":114997.61957412555},{"$f":"GM118","v":129521.68997003695},{"$f":"GN118","v":131938.82534992363},{"$f":"GO118","v":133497.02943662985},{"$f":"GP118","v":124524.7772167793},{"$f":"GQ118","v":108252.07561467975},{"$f":"GR118","v":91149.586436439291},{"$f":"GS118","v":65982.466353699769},{"$f":"GT118","v":56774.934255677887},{"$f":"GU118","v":61264.300251296925},{"$f":"GV118","v":70922.679186077105},{"$f":"GW118","v":105793.39498060739},{"$f":"GX118","v":121953.24442301337},{"$f":"GY118","v":137344.31832861016},{"$f":"GZ118","v":139905.68134886018},{"$f":"HA118","v":141556.83509589889},{"$f":"HB118","v":132048.87133037674},{"$f":"HC118","v":114804.62611046489},{"$f":"HD118","v":96681.055187590973},{"$f":"HE118","v":70011.400185889826},{"$f":"HF118","v":60254.10892077563},{"$f":"HG118","v":65017.088566941886},{"$f":"HH118","v":75251.989119180827},{"$f":"HI118","v":112204.38486048055},{"$f":"HJ118","v":129328.8883152144},{"$f":"HK118","v":145638.72046731858},{"$f":"HL118","v":148352.91662992965},{"$f":"HM118","v":150102.56425486179},{"$f":"HN118","v":140026.90250518051},{"$f":"HO118","v":121753.10833611537},{"$f":"HP118","v":102547.49292044065},{"$f":"HQ118","v":74285.597810855397},{"$f":"HR118","v":63945.722204459176},{"$f":"HS118","v":68998.954278877471},{"$f":"HT118","v":79844.789390968304},{"$f":"HU118","v":119003.13488614309},{"$f":"HV118","v":137149.87647323325},{"$f":"HW118","v":154433.31102047287},{"$f":"HX118","v":157309.45925872572},{"$f":"HY118","v":159163.47565223603},{"$f":"HZ118","v":148486.21959768288},{"$f":"IA118","v":129121.40795468657},{"$f":"IB118","v":108769.14554724435},{"$f":"IC118","v":78819.949484934492},{"$f":"ID118","v":67862.704402241769},{"$f":"IE118","v":73223.837520844711},{"$f":"IF118","v":84717.074239118738},{"$f":"IG118","v":126213.05778897063},{"$f":"IH118","v":145443.05903192711},{"$f":"II118","v":163758.21395032617},{"$f":"IJ118","v":166805.9772600476},{"$f":"IK118","v":168770.58770656775},{"$f":"IL118","v":157455.81710514636},{"$f":"IM118","v":136934.84949925396},{"$f":"IN118","v":115367.48053907041},{"$f":"IO118","v":83630.247273635236},{"$f":"IP118","v":72018.770589657783},{"$f":"IQ118","v":77706.524389160433},{"$f":"IR118","v":89885.80647135411},{"$f":"IS118","v":133858.97772802383},{"$f":"IT118","v":154236.90274309018},{"$f":"IU118","v":173645.3652598311},{"$f":"IV118","v":176874.98315800703},{"$f":"IW118","v":178956.78423232475},{"$f":"IX118","v":166966.43407231744},{"$f":"IY118","v":145220.28293422406},{"$f":"IZ118","v":122365.26051244148},{"$f":"JA118","v":88733.239548100013},{"$f":"JB118","v":76428.468130812907},{"$f":"JC118","v":82462.698152389668},{"$f":"JD118","v":95368.975993319997},{"$f":"JE118","v":141967.21525484006},{"$f":"JF118","v":163561.58818851347},{"$f":"JG118","v":184128.62187096817},{"$f":"JH118","v":187550.94479071334},{"$f":"JI118","v":189756.92650068729},{"$f":"JJ118","v":177050.65893623562},{"$f":"JK118","v":154006.17541764083},{"$f":"JL118","v":129786.62124230788},{"$f":"JM118","v":94146.688768143271},{"$f":"JN118","v":81107.227056245902},{"$f":"JO118","v":87508.993553914159},{"$f":"JP118","v":101185.66186616552},{"$f":"JQ118","v":150565.67738609947},{"$f":"JR118","v":173449.11283204251},{"$f":"JS118","v":195243.87703838942},{"$f":"JT118","v":198870.40277578152},{"$f":"JU118","v":201207.97202546123},{"$f":"JV118","v":187743.04066528467},{"$f":"JW118","v":163322.70857662725},{"$f":"JX118","v":137657.15436723561},{"$f":"JY118","v":99889.432749698026},{"$f":"JZ118","v":86071.413483021402},{"$f":"KA118","v":92863.054393807033},{"$f":"KB118","v":107356.098106303},{"$f":"KC118","v":159683.95309085678},{"$f":"KD118","v":183933.40026096452},{"$f":"KE118","v":207029.18269027318},{"$f":"KF118","v":210872.09502544953},{"$f":"KG118","v":213349.1004773319},{"$f":"KH118","v":199080.20656997414},{"$f":"KI118","v":173201.88162680899},{"$f":"KJ118","v":146003.99506864534},{"$f":"KK118","v":105981.4496263953},{"$f":"KL118","v":91338.38626037458},{"$f":"KM118","v":100198.50908890192},{"$f":"KN118","v":115556.65795386302},{"$f":"KO118","v":171008.32901868742},{"$f":"KP118","v":196705.33048932225},{"$f":"KQ118","v":221179.79361303162},{"$f":"KR118","v":225252.0032352467},{"$f":"KS118","v":227876.76165509084},{"$f":"KT118","v":212755.90168681773},{"$f":"KU118","v":185332.53518766846},{"$f":"KV118","v":156510.82952410771},{"$f":"KW118","v":114098.84122886584},{"$f":"KX118","v":98581.471536515368},{"$f":"KY118","v":107970.4110207457},{"$f":"KZ118","v":124245.30344880998},{"$f":"LA118","v":183007.2724135078},{"$f":"LB118","v":210238.23831691931},{"$f":"LC118","v":236173.68052031056},{"$f":"LD118","v":240488.86839439036},{"$f":"LE118","v":243270.19256698928},{"$f":"LF118","v":227246.49675956898},{"$f":"LG118","v":198185.84276571305},{"$f":"LH118","v":167643.36905153637},{"$f":"LI118","v":122699.28171762681},{"$f":"LJ118","v":106255.40205280518},{"$f":"LK118","v":0},{"$f":"LL118","v":0},{"$f":"LM118","v":0},{"$f":"LN118","v":0},{"$f":"LO118","v":0},{"$f":"LP118","v":0},{"$f":"LQ118","v":0},{"$f":"LR118","v":0},{"$f":"LS118","v":0},{"$f":"LT118","v":0},{"$f":"LU118","v":0},{"$f":"LV118","v":0},{"$f":"LW118","v":0},{"$f":"LX118","v":0},{"$f":"LY118","v":0},{"$f":"LZ118","v":0},{"$f":"MA118","v":0},{"$f":"MB118","v":0},{"$f":"MC118","v":0},{"$f":"MD118","v":0},{"$f":"ME118","v":0},{"$f":"MF118","v":0},{"$f":"MG118","v":0},{"$f":"MH118","v":0},{"$f":"MI118","v":0},{"$f":"MJ118","v":0},{"$f":"MK118","v":0},{"$f":"ML118","v":0},{"$f":"MM118","v":0},{"$f":"MN118","v":0},{"$f":"MO118","v":0},{"$f":"MP118","v":0},{"$f":"MQ118","v":0},{"$f":"MR118","v":0},{"$f":"MS118","v":0},{"$f":"MT118","v":0},{"$f":"MU118","v":0},{"$f":"MV118","v":0},{"$f":"MW118","v":0},{"$f":"MX118","v":0},{"$f":"MY118","v":0},{"$f":"MZ118","v":0},{"$f":"NA118","v":0},{"$f":"NB118","v":0},{"$f":"NC118","v":0},{"$f":"ND118","v":0},{"$f":"NE118","v":0},{"$f":"NF118","v":0},{"$f":"NG118","v":0},{"$f":"NH118","v":0},{"$f":"NI118","v":0},{"$f":"NJ118","v":0},{"$f":"NK118","v":0},{"$f":"NL118","v":0},{"$f":"NM118","v":0},{"$f":"NN118","v":0},{"$f":"NO118","v":0},{"$f":"NP118","v":0},{"$f":"NQ118","v":0},{"$f":"NR118","v":0},{"$f":"NS118","v":0},{"$f":"NT118","v":0},{"$f":"NU118","v":0},{"$f":"NV118","v":0},{"$f":"NW118","v":0},{"$f":"NX118","v":0},{"$f":"NY118","v":0},{"$f":"NZ118","v":0},{"$f":"OA118","v":0},{"$f":"OB118","v":0},{"$f":"OC118","v":0},{"$f":"OD118","v":0},{"$f":"OE118","v":0},{"$f":"OF118","v":0},{"$f":"OG118","v":0},{"$f":"OH118","v":0},{"$f":"OI118","v":0},{"$f":"OJ118","v":0},{"$f":"OK118","v":0},{"$f":"OL118","v":0},{"$f":"OM118","v":0},{"$f":"ON118","v":0},{"$f":"OO118","v":0},{"$f":"OP118","v":0},{"$f":"OQ118","v":0},{"$f":"OR118","v":0},{"$f":"OS118","v":0},{"$f":"OT118","v":0}]
[null,"Less: taxes",null,null,null,null,null,null,null,null,{"$f":"K266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: working capital changes",null,null,null,null,null,null,null,null,{"$f":"K120","v":0},{"$f":"L120","v":0},{"$f":"M120","v":0},{"$f":"N120","v":0},{"$f":"O120","v":0},{"$f":"P120","v":0},{"$f":"Q120","v":0},{"$f":"R120","v":0},{"$f":"S120","v":0},{"$f":"T120","v":0},{"$f":"U120","v":0},{"$f":"V120","v":0},{"$f":"W120","v":60720.675770305868},{"$f":"X120","v":7689.2412033999863},{"$f":"Y120","v":28525.53517764635},{"$f":"Z120","v":12781.517956925876},{"$f":"AA120","v":12013.550198592478},{"$f":"AB120","v":1405.8876465211943},{"$f":"AC120","v":648.00277245405596},{"$f":"AD120","v":-8381.4449834911793},{"$f":"AE120","v":-14517.271368106085},{"$f":"AF120","v":-15072.044752533184},{"$f":"AG120","v":-21716.536534958788},{"$f":"AH120","v":-8106.9745932361402},{"$f":"AI120","v":3790.8810938195165},{"$f":"AJ120","v":7650.5762104887981},{"$f":"AK120","v":28383.161960674479},{"$f":"AL120","v":12717.503586674022},{"$f":"AM120","v":11953.35605214657},{"$f":"AN120","v":1398.4877225681412},{"$f":"AO120","v":644.37286578238127},{"$f":"AP120","v":-8340.1357614643057},{"$f":"AQ120","v":-14445.42512581608},{"$f":"AR120","v":-14997.439450618505},{"$f":"AS120","v":-21608.86251211007},{"$f":"AT120","v":-8067.0400916445287},{"$f":"AU120","v":3740.9632617878306},{"$f":"AV120","v":7612.0780378529817},{"$f":"AW120","v":28241.471604475708},{"$f":"AX120","v":12653.781934964805},{"$f":"AY120","v":11893.435474030601},{"$f":"AZ120","v":1391.098463222399},{"$f":"BA120","v":640.73472195511567},{"$f":"BB120","v":-8299.0585854828096},{"$f":"BC120","v":-14373.963057190049},{"$f":"BD120","v":-14923.23219458916},{"$f":"BE120","v":-21501.751264983104},{"$f":"BF120","v":-8027.3313547891303},{"$f":"BG120","v":3689.5986401798873},{"$f":"BH120","v":7573.7441897239187},{"$f":"BI120","v":28100.459036087705},{"$f":"BJ120","v":12590.349861837662},{"$f":"BK120","v":11833.785410742523},{"$f":"BL120","v":1383.7181146010989},{"$f":"BM120","v":637.08667221774522},{"$f":"BN120","v":-8258.2140193585656},{"$f":"BO120","v":-14302.884977915557},{"$f":"BP120","v":-14849.42274017923},{"$f":"BQ120","v":-21395.201738559568},{"$f":"BR120","v":-7987.8490142057126},{"$f":"BS120","v":3636.701828654368},{"$f":"BT120","v":7535.5720744990613},{"$f":"BU120","v":27960.119098971729},{"$f":"BV120","v":12527.204133562278},{"$f":"BW120","v":11774.40271400458},{"$f":"BX120","v":1376.3448209982453},{"$f":"BY120","v":633.42694498760102},{"$f":"BZ120","v":-8217.6027358158317},{"$f":"CA120","v":-14232.190816904025},{"$f":"CB120","v":-14776.010957235994},{"$f":"CC120","v":-21289.212996563627},{"$f":"CD120","v":-7948.5938123752567},{"$f":"CE120","v":3582.1827906739636},{"$f":"CF120","v":7497.5589981824451},{"$f":"CG120","v":27820.446546355292},{"$f":"CH120","v":12464.341415994466},{"$f":"CI120","v":11715.284134086847},{"$f":"CJ120","v":1368.9766182061285},{"$f":"CK120","v":629.75365914191934},{"$f":"CL120","v":-8177.2255232110329},{"$f":"CM120","v":-14161.880623027231},{"$f":"CN120","v":-14702.996836490187},{"$f":"CO120","v":-21183.784228247838},{"$f":"CP120","v":-7909.5666095877095},{"$f":"CQ120","v":3525.9465997586449},{"$f":"CR120","v":7459.7021574002792},{"$f":"CS120","v":27681.436034147468},{"$f":"CT120","v":12401.758267502635},{"$f":"CU120","v":11656.426312699026},{"$f":"CV120","v":1361.6114264020871},{"$f":"CW120","v":626.0648168695916},{"$f":"CX120","v":-8137.0832926908042},{"$f":"CY120","v":-14091.954572294388},{"$f":"CZ120","v":-14630.380496769809},{"$f":"DA120","v":-21078.914755624784},{"$f":"DB120","v":-7870.7683912533321},{"$f":"DC120","v":3467.8931718489475},{"$f":"DD120","v":7421.9986319641612},{"$f":"DE120","v":27543.08211340048},{"$f":"DF120","v":12339.451131437847},{"$f":"DG120","v":11597.825775423204},{"$f":"DH120","v":1354.247042573712},{"$f":"DI120","v":622.35829605898471},{"$f":"DJ120","v":-8097.1770858174423},{"$f":"DK120","v":-14022.412975499246},{"$f":"DL120","v":-14558.162192685879},{"$f":"DM120","v":-20974.604041173516},{"$f":"DN120","v":-7832.2002756910733},{"$f":"DO120","v":3407.9169830176979},{"$f":"DP120","v":7384.4453769527972},{"$f":"DQ120","v":27405.379222286763},{"$f":"DR120","v":12277.416328116393},{"$f":"DS120","v":11539.478923657007},{"$f":"DT120","v":1346.8811324516428},{"$f":"DU120","v":618.63184219060349},{"$f":"DV120","v":-8057.5080826913618},{"$f":"DW120","v":-13953.256286367468},{"$f":"DX120","v":-14486.342322820652},{"$f":"DY120","v":-20870.851696051337},{"$f":"DZ120","v":-7793.8635224249156},{"$f":"EA120","v":3345.9067717277503},{"$f":"EB120","v":7347.039214280092},{"$f":"EC120","v":27268.321677560954},{"$f":"ED120","v":12215.65004628434},{"$f":"EE120","v":11481.38202603563},{"$f":"EF120","v":1339.5112219184957},{"$f":"EG120","v":614.88305970288638},{"$f":"EH120","v":-8018.077610603752},{"$f":"EI120","v":-13884.485110235706},{"$f":"EJ120","v":-14414.921438452046},{"$f":"EK120","v":-20767.657488844066},{"$f":"EL120","v":-7755.7595410212962},{"$f":"EM120","v":3281.7452247887195},{"$f":"EN120","v":7309.7768237175333},{"$f":"EO120","v":27131.903665472499},{"$f":"EP120","v":12154.148334029946},{"$f":"EQ120","v":11423.531209298933},{"$f":"ER120","v":1332.1346878596378},{"$f":"ES120","v":611.10940279744682},{"$f":"ET120","v":-7978.8871532530029},{"$f":"EU120","v":-13816.10021329904},{"$f":"EV120","v":-14343.900252847452},{"$f":"EW120","v":-20665.021354889308},{"$f":"EX120","v":-7717.8899005023632},{"$f":"EY120","v":3215.3086461188941},{"$f":"EZ120","v":7272.6547333340059},{"$f":"FA120","v":26996.119232093944},{"$f":"FB120","v":12092.907089108019},{"$f":"FC120","v":11365.922448567188},{"$f":"FD120","v":1324.7487484195299},{"$f":"FE120","v":607.3081656460854},{"$f":"FF120","v":-7939.9383605621842},{"$f":"FG120","v":-13748.102532461926},{"$f":"FH120","v":-14273.279651165227},{"$f":"FI120","v":-20562.94340621087},{"$f":"FJ120","v":-7680.2563393732344},{"$f":"FK120","v":3146.4666073704575},{"$f":"FL120","v":7235.6693093160575},{"$f":"FM120","v":26860.962273026176},{"$f":"FN120","v":12031.922048637702},{"$f":"FO120","v":11308.551556987572},{"$f":"FP120","v":1317.3504526250181},{"$f":"FQ120","v":603.47647196185426},{"$f":"FR120","v":4426.7938577946043},{"$f":"FS120","v":-14490.742197867905},{"$f":"FT120","v":-15229.668714255706},{"$f":"FU120","v":-22411.234863265316},{"$f":"FV120","v":-8199.1953954275959},{"$f":"FW120","v":3988.3008447989996},{"$f":"FX120","v":8600.930101557642},{"$f":"FY120","v":31052.557355279067},{"$f":"FZ120","v":14390.501411270845},{"$f":"GA120","v":13705.90623874031},{"$f":"GB120","v":2281.0287170204392},{"$f":"GC120","v":1470.4865816226666},{"$f":"GD120","v":-8466.7248438099778},{"$f":"GE120","v":-15355.895243106177},{"$f":"GF120","v":-16138.935498534003},{"$f":"GG120","v":-23749.236431790705},{"$f":"GH120","v":-8688.7485792789084},{"$f":"GI120","v":4231.4389768429537},{"$f":"GJ120","v":9114.331857235069},{"$f":"GK120","v":32906.3050711736},{"$f":"GL120","v":15249.53577754779},{"$f":"GM120","v":14524.070395911389},{"$f":"GN120","v":2417.1353798866476},{"$f":"GO120","v":1558.204086706246},{"$f":"GP120","v":-8972.2522198505467},{"$f":"GQ120","v":-16272.70160209958},{"$f":"GR120","v":-17102.489178240474},{"$f":"GS120","v":-25167.120082739522},{"$f":"GT120","v":-9207.5320980218821},{"$f":"GU120","v":4489.365995619024},{"$f":"GV120","v":9658.3789347801649},{"$f":"GW120","v":34870.715794530304},{"$f":"GX120","v":16159.849442405975},{"$f":"GY120","v":15391.073905596786},{"$f":"GZ120","v":2561.3630202499917},{"$f":"HA120","v":1651.153747038712},{"$f":"HB120","v":-9507.963765522145},{"$f":"HC120","v":-17244.245219911812},{"$f":"HD120","v":-18123.570922873929},{"$f":"HE120","v":-26669.655001701118},{"$f":"HF120","v":-9757.2912651141814},{"$f":"HG120","v":4762.9796461662481},{"$f":"HH120","v":10234.900552238905},{"$f":"HI120","v":36952.395741299726},{"$f":"HJ120","v":17124.503454733873},{"$f":"HK120","v":16309.832152104209},{"$f":"HL120","v":2714.1961626110715},{"$f":"HM120","v":1749.6476249321422},{"$f":"HN120","v":-10075.661749681283},{"$f":"HO120","v":-18273.794169065106},{"$f":"HP120","v":-19205.615415674722},{"$f":"HQ120","v":-28261.895109585268},{"$f":"HR120","v":-10339.875606396192},{"$f":"HS120","v":5053.2320744182944},{"$f":"HT120","v":10845.835112090848},{"$f":"HU120","v":39158.34549517477},{"$f":"HV120","v":18146.741587090146},{"$f":"HW120","v":17283.434547239653},{"$f":"HX120","v":2876.1482382528775},{"$f":"HY120","v":1854.0163935102755},{"$f":"HZ120","v":-10677.256054553145},{"$f":"IA120","v":-19364.811642996327},{"$f":"IB120","v":-20352.262407442235},{"$f":"IC120","v":-29949.196062309842},{"$f":"ID120","v":-10957.245082692738},{"$f":"IE120","v":5361.1331186029711},{"$f":"IF120","v":11493.236718274027},{"$f":"IG120","v":41495.983549851881},{"$f":"IH120","v":19230.001242956467},{"$f":"II120","v":18315.154918399057},{"$f":"IJ120","v":3047.7633097213984},{"$f":"IK120","v":1964.6104465201206},{"$f":"IL120","v":-11314.77060142142},{"$f":"IM120","v":-20520.967605892423},{"$f":"IN120","v":-21567.368960183579},{"$f":"IO120","v":-31737.233265435178},{"$f":"IP120","v":-11611.476683977467},{"$f":"IQ120","v":5687.7537995026651},{"$f":"IR120","v":12179.282082193691},{"$f":"IS120","v":43973.17125666971},{"$f":"IT120","v":20377.925015066314},{"$f":"IU120","v":19408.462516740954},{"$f":"IV120","v":3229.6178981759294},{"$f":"IW120","v":2081.8010743176856},{"$f":"IX120","v":-11990.350160007307},{"$f":"IY120","v":-21746.151138093439},{"$f":"IZ120","v":-22855.022421782545},{"$f":"JA120","v":-33632.020964341471},{"$f":"JB120","v":-12304.771417287091},{"$f":"JC120","v":6034.2300215767609},{"$f":"JD120","v":12906.277840930343},{"$f":"JE120","v":46598.239261520066},{"$f":"JF120","v":21594.37293367341},{"$f":"JG120","v":20567.033682454727},{"$f":"JH120","v":3422.3229197451728},{"$f":"JI120","v":2205.9817099739739},{"$f":"JJ120","v":-12706.267564451729},{"$f":"JK120","v":-23044.48351859473},{"$f":"JL120","v":-24219.554175332974},{"$f":"JM120","v":-35639.932474164583},{"$f":"JN120","v":-13039.461711897355},{"$f":"JO120","v":6401.7664976682572},{"$f":"JP120","v":13676.668312251393},{"$f":"JQ120","v":49380.015519933964},{"$f":"JR120","v":22883.435445943032},{"$f":"JS120","v":21794.764206346968},{"$f":"JT120","v":3626.525737392134},{"$f":"JU120","v":2337.5692496796837},{"$f":"JV120","v":-13464.931360176561},{"$f":"JW120","v":-24420.332088657451},{"$f":"JX120","v":-25665.554209391645},{"$f":"JY120","v":-37767.721617537609},{"$f":"JZ120","v":-13818.019266676623},{"$f":"KA120","v":6791.6409107856161},{"$f":"KB120","v":14493.043712495957},{"$f":"KC120","v":52327.854984553778},{"$f":"KD120","v":24249.447170107742},{"$f":"KE120","v":23095.78242930866},{"$f":"KF120","v":3842.9123351763119},{"$f":"KG120","v":2477.0054518823745},{"$f":"KH120","v":-14268.893907357793},{"$f":"KI120","v":-25878.324943165178},{"$f":"KJ120","v":-27197.886558163591},{"$f":"KK120","v":-40022.545442250048},{"$f":"KL120","v":-14643.063366020724},{"$f":"KM120","v":8860.1228285273537},{"$f":"KN120","v":15358.148864961127},{"$f":"KO120","v":55451.671064824404},{"$f":"KP120","v":25697.001470634859},{"$f":"KQ120","v":24474.4631237094},{"$f":"KR120","v":4072.2096222150722},{"$f":"KS120","v":2624.7584198441182},{"$f":"KT120","v":-15120.859968273086},{"$f":"KU120","v":-27423.36649914927},{"$f":"KV120","v":-28821.705663560773},{"$f":"KW120","v":-42411.988295241841},{"$f":"KX120","v":-15517.369692350447},{"$f":"KY120","v":9388.93948423033},{"$f":"KZ120","v":16274.892428064253},{"$f":"LA120","v":58761.968964697793},{"$f":"LB120","v":27230.965903411561},{"$f":"LC120","v":25935.442203391256},{"$f":"LD120","v":4315.1878740798275},{"$f":"LE120","v":2781.324172598921},{"$f":"LF120","v":-16023.69580742027},{"$f":"LG120","v":-29060.653993855871},{"$f":"LH120","v":-30542.473714176682},{"$f":"LI120","v":-44944.087333909527},{"$f":"LJ120","v":-16443.879664821667},{"$f":"LK120","v":-106255.40205280518},{"$f":"LL120","v":0},{"$f":"LM120","v":0},{"$f":"LN120","v":0},{"$f":"LO120","v":0},{"$f":"LP120","v":0},{"$f":"LQ120","v":0},{"$f":"LR120","v":0},{"$f":"LS120","v":0},{"$f":"LT120","v":0},{"$f":"LU120","v":0},{"$f":"LV120","v":0},{"$f":"LW120","v":0},{"$f":"LX120","v":0},{"$f":"LY120","v":0},{"$f":"LZ120","v":0},{"$f":"MA120","v":0},{"$f":"MB120","v":0},{"$f":"MC120","v":0},{"$f":"MD120","v":0},{"$f":"ME120","v":0},{"$f":"MF120","v":0},{"$f":"MG120","v":0},{"$f":"MH120","v":0},{"$f":"MI120","v":0},{"$f":"MJ120","v":0},{"$f":"MK120","v":0},{"$f":"ML120","v":0},{"$f":"MM120","v":0},{"$f":"MN120","v":0},{"$f":"MO120","v":0},{"$f":"MP120","v":0},{"$f":"MQ120","v":0},{"$f":"MR120","v":0},{"$f":"MS120","v":0},{"$f":"MT120","v":0},{"$f":"MU120","v":0},{"$f":"MV120","v":0},{"$f":"MW120","v":0},{"$f":"MX120","v":0},{"$f":"MY120","v":0},{"$f":"MZ120","v":0},{"$f":"NA120","v":0},{"$f":"NB120","v":0},{"$f":"NC120","v":0},{"$f":"ND120","v":0},{"$f":"NE120","v":0},{"$f":"NF120","v":0},{"$f":"NG120","v":0},{"$f":"NH120","v":0},{"$f":"NI120","v":0},{"$f":"NJ120","v":0},{"$f":"NK120","v":0},{"$f":"NL120","v":0},{"$f":"NM120","v":0},{"$f":"NN120","v":0},{"$f":"NO120","v":0},{"$f":"NP120","v":0},{"$f":"NQ120","v":0},{"$f":"NR120","v":0},{"$f":"NS120","v":0},{"$f":"NT120","v":0},{"$f":"NU120","v":0},{"$f":"NV120","v":0},{"$f":"NW120","v":0},{"$f":"NX120","v":0},{"$f":"NY120","v":0},{"$f":"NZ120","v":0},{"$f":"OA120","v":0},{"$f":"OB120","v":0},{"$f":"OC120","v":0},{"$f":"OD120","v":0},{"$f":"OE120","v":0},{"$f":"OF120","v":0},{"$f":"OG120","v":0},{"$f":"OH120","v":0},{"$f":"OI120","v":0},{"$f":"OJ120","v":0},{"$f":"OK120","v":0},{"$f":"OL120","v":0},{"$f":"OM120","v":0},{"$f":"ON120","v":0},{"$f":"OO120","v":0},{"$f":"OP120","v":0},{"$f":"OQ120","v":0},{"$f":"OR120","v":0},{"$f":"OS120","v":0},{"$f":"OT120","v":0}]
[null,"Add: Change in Accrued Interest",null,null,null,null,null,null,null,null,{"$f":"K222-K219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,22440.941791081128,22534.445715210633,22628.339239024019,22722.623985853279,22817.301585794339,22912.373675735143,23007.841899384046,23103.707907298143,23199.973356911883,23296.639912565675,-251012.01491889759,22094.058731893885,22094.058731893885,22094.058731893878,22094.058731893892,22094.058731893892,-110470.29365946943,20794.408218253066,20794.408218253066,20794.408218253062,20794.408218253069,20794.408218253069,-103972.04109126533,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,-97473.78852306123,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.107190971437,-90975.535954857158,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BW222-BW219","v":-84477.283386653071},15595.806163689796,15595.806163689796,15595.806163689795,15595.806163689798,15595.806163689798,-77979.030818448984,14296.155650048981,14296.155650048981,14296.155650048979,14296.155650048982,14296.155650048975,-71480.778250244897,12996.505136408165,12996.505136408165,12996.505136408163,12996.505136408166,12996.505136408166,-64982.525682040825,11696.854622767347,11696.854622767347,11696.854622767343,11696.854622767351,11696.854622767351,-58484.273113836738,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126527,-51986.020545632651,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857187,-45487.767977428579,7797.9030818448982,7797.9030818448982,7797.9030818448973,7797.9030818448991,7797.9030818448991,-38989.515409224492,6498.2525682040823,6498.2525682040823,6498.2525682040814,6498.2525682040832,6498.2525682040832,-32491.262841020412,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632637,-25993.010272816326,3898.9515409224487,3898.9515409224487,3898.9515409224496,3898.9515409224477,3898.9515409224477,-19494.757704612242,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EI222-EI219","v":2599.3010272816318},2599.3010272816318,-12996.505136408159,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,-6498.252568204075,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822473E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822481E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822497E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,{"$f":"GU222-GU219","v":-1.9402553637822529E-12},-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"JG222-JG219","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"LS222-LS219","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.9402553637822917E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"OE222-OE219","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12]
[null,"Add: Interest Income from Cash Balance",null,null,null,null,null,null,null,null,{"$f":"K241","v":0},{"$f":"L241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,1531.669940331511,2385.8077059292214,3249.2460019228138,4069.6317778239081,4811.1020457584773,0,368.29692162471423,691.68450809097953,1038.780807838727,1432.3056245558123,1992.8679203965223,37.711116203501106,733.33037896462906,1441.1221617939939,2156.7803492346015,2828.2020343532968,3419.6922281349084,0,362.51327840037959,680.31511802182479,1021.4934604421112,1408.8421842999055,1962.3697867573819,90.74276899800762,779.05558062294051,1479.455239317525,2187.656901609098,2851.8168251511138,3436.4175192092839,0,356.5381197854789,668.56025935350647,1003.616622069498,1384.5849840025776,1930.8763561242686,{"$f":"BX241","v":142.57808255873442},823.38378769947622,1516.1895375760289,2216.7316448392889,2873.4242317693261,3450.9264123578478,0,350.360066172703,656.39710215922435,985.11542046793204,1359.4870231228381,1898.3283983136366,193.14550627082477,866.2310383221278,1551.2285995832656,2243.8955429634216,2892.9025612945638,3463.0844835983116,0,343.96710115189143,643.80153850457407,965.95303190707273,1333.4986716059209,1864.6633710688725,242.3694902784558,907.50867956817365,1584.4705807827606,2269.0334711861715,2910.1233259095725,3472.7498031138102,0,337.34653549746275,630.74811016968295,946.09057086327687,1306.567521264041,1829.8152328703125,262.6220940914028,919.41423932919008,1587.9374464958778,2263.9907957647151,2896.7542565703525,3451.4114285402766,0,330.48496910908432,617.20993226310702,925.48697343646472,1278.6382287155584,1793.7142451137861,207.7475458930721,855.50858894351347,1514.9050446843837,2181.7566654965208,2805.4961236143627,3351.4800669007477,0,323.36825078854844,603.15861249255124,904.09887414157276,1249.6523494001806,1756.2867630502358,154.19949200176484,792.67645107219607,1442.6916745317294,2100.0854713097101,{"$f":"EJ241","v":2714.541945840374},3251.5899199960918,0,315.9814357290885,588.56416584397232,881.88047569579408,1219.5481621601039,1717.4550148440449,0,628.32928574075891,1268.0946113275202,1915.1567061631895,2519.4498214914242,3046.6740620814958,3493.3010259333992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash Balance Available in Repayment Month",null,null,null,null,null,null,null,null,{"$f":"K231*K209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,824760.35070145328,0,0,0,0,0,341634.50063940382,0,0,0,0,0,586232.95339455572,0,0,0,0,0,336406.24915840832,0,0,0,0,0,589100.14615016291,0,0,0,0,0,{"$f":"BW231*BW209","v":331007.37533558888},0,0,0,0,0,591587.38497563102,0,0,0,0,0,325427.72542519483,0,0,0,0,0,593671.62575971056,0,0,0,0,0,319656.57789752097,0,0,0,0,0,595328.53767665313,0,0,0,0,0,313682.61134919641,0,0,0,0,0,591670.53060690453,0,0,0,0,0,307493.87059093476,0,0,0,0,0,574539.44004012819,0,0,0,0,0,301077.73080861184,0,0,0,{"$f":"EI231*EI209","v":0},0,557415.41485647287,0,0,0,0,0,294420.85968755052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU231*GU209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG231*JG209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS231*LS209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE231*OE209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: cash available after local debt repaid",null,null,null,null,null,{"$f":"I195","v":"2028-11-01"},null,null,{"$f":"(K2>$H$283)*K231","v":0},{"$f":"(L2>$H$283)*L231","v":0},{"$f":"(M2>$H$283)*M231","v":0},{"$f":"(N2>$H$283)*N231","v":0},{"$f":"(O2>$H$283)*O231","v":0},{"$f":"(P2>$H$283)*P231","v":0},{"$f":"(Q2>$H$283)*Q231","v":0},{"$f":"(R2>$H$283)*R231","v":0},{"$f":"(S2>$H$283)*S231","v":0},{"$f":"(T2>$H$283)*T231","v":0},{"$f":"(U2>$H$283)*U231","v":0},{"$f":"(V2>$H$283)*V231","v":0},{"$f":"(W2>$H$283)*W231","v":0},{"$f":"(X2>$H$283)*X231","v":0},{"$f":"(Y2>$H$283)*Y231","v":0},{"$f":"(Z2>$H$283)*Z231","v":0},{"$f":"(AA2>$H$283)*AA231","v":0},{"$f":"(AB2>$H$283)*AB231","v":0},{"$f":"(AC2>$H$283)*AC231","v":0},{"$f":"(AD2>$H$283)*AD231","v":0},{"$f":"(AE2>$H$283)*AE231","v":0},{"$f":"(AF2>$H$283)*AF231","v":0},{"$f":"(AG2>$H$283)*AG231","v":0},{"$f":"(AH2>$H$283)*AH231","v":0},{"$f":"(AI2>$H$283)*AI231","v":0},{"$f":"(AJ2>$H$283)*AJ231","v":0},{"$f":"(AK2>$H$283)*AK231","v":0},{"$f":"(AL2>$H$283)*AL231","v":0},{"$f":"(AM2>$H$283)*AM231","v":0},{"$f":"(AN2>$H$283)*AN231","v":0},{"$f":"(AO2>$H$283)*AO231","v":0},{"$f":"(AP2>$H$283)*AP231","v":0},{"$f":"(AQ2>$H$283)*AQ231","v":0},{"$f":"(AR2>$H$283)*AR231","v":0},{"$f":"(AS2>$H$283)*AS231","v":0},{"$f":"(AT2>$H$283)*AT231","v":0},{"$f":"(AU2>$H$283)*AU231","v":0},{"$f":"(AV2>$H$283)*AV231","v":0},{"$f":"(AW2>$H$283)*AW231","v":0},{"$f":"(AX2>$H$283)*AX231","v":0},{"$f":"(AY2>$H$283)*AY231","v":0},{"$f":"(AZ2>$H$283)*AZ231","v":0},{"$f":"(BA2>$H$283)*BA231","v":0},{"$f":"(BB2>$H$283)*BB231","v":0},{"$f":"(BC2>$H$283)*BC231","v":0},{"$f":"(BD2>$H$283)*BD231","v":0},{"$f":"(BE2>$H$283)*BE231","v":0},{"$f":"(BF2>$H$283)*BF231","v":0},{"$f":"(BG2>$H$283)*BG231","v":0},{"$f":"(BH2>$H$283)*BH231","v":0},{"$f":"(BI2>$H$283)*BI231","v":0},{"$f":"(BJ2>$H$283)*BJ231","v":0},{"$f":"(BK2>$H$283)*BK231","v":0},{"$f":"(BL2>$H$283)*BL231","v":0},{"$f":"(BM2>$H$283)*BM231","v":0},{"$f":"(BN2>$H$283)*BN231","v":0},{"$f":"(BO2>$H$283)*BO231","v":0},{"$f":"(BP2>$H$283)*BP231","v":0},{"$f":"(BQ2>$H$283)*BQ231","v":0},{"$f":"(BR2>$H$283)*BR231","v":0},{"$f":"(BS2>$H$283)*BS231","v":0},{"$f":"(BT2>$H$283)*BT231","v":0},{"$f":"(BU2>$H$283)*BU231","v":0},{"$f":"(BV2>$H$283)*BV231","v":0},{"$f":"(BW2>$H$283)*BW231","v":0},{"$f":"(BX2>$H$283)*BX231","v":0},{"$f":"(BY2>$H$283)*BY231","v":0},{"$f":"(BZ2>$H$283)*BZ231","v":0},{"$f":"(CA2>$H$283)*CA231","v":0},{"$f":"(CB2>$H$283)*CB231","v":0},{"$f":"(CC2>$H$283)*CC231","v":0},{"$f":"(CD2>$H$283)*CD231","v":0},{"$f":"(CE2>$H$283)*CE231","v":0},{"$f":"(CF2>$H$283)*CF231","v":0},{"$f":"(CG2>$H$283)*CG231","v":0},{"$f":"(CH2>$H$283)*CH231","v":0},{"$f":"(CI2>$H$283)*CI231","v":0},{"$f":"(CJ2>$H$283)*CJ231","v":0},{"$f":"(CK2>$H$283)*CK231","v":0},{"$f":"(CL2>$H$283)*CL231","v":0},{"$f":"(CM2>$H$283)*CM231","v":0},{"$f":"(CN2>$H$283)*CN231","v":0},{"$f":"(CO2>$H$283)*CO231","v":0},{"$f":"(CP2>$H$283)*CP231","v":0},{"$f":"(CQ2>$H$283)*CQ231","v":0},{"$f":"(CR2>$H$283)*CR231","v":0},{"$f":"(CS2>$H$283)*CS231","v":0},{"$f":"(CT2>$H$283)*CT231","v":0},{"$f":"(CU2>$H$283)*CU231","v":0},{"$f":"(CV2>$H$283)*CV231","v":0},{"$f":"(CW2>$H$283)*CW231","v":0},{"$f":"(CX2>$H$283)*CX231","v":0},{"$f":"(CY2>$H$283)*CY231","v":0},{"$f":"(CZ2>$H$283)*CZ231","v":0},{"$f":"(DA2>$H$283)*DA231","v":0},{"$f":"(DB2>$H$283)*DB231","v":0},{"$f":"(DC2>$H$283)*DC231","v":0},{"$f":"(DD2>$H$283)*DD231","v":0},{"$f":"(DE2>$H$283)*DE231","v":0},{"$f":"(DF2>$H$283)*DF231","v":0},{"$f":"(DG2>$H$283)*DG231","v":0},{"$f":"(DH2>$H$283)*DH231","v":0},{"$f":"(DI2>$H$283)*DI231","v":0},{"$f":"(DJ2>$H$283)*DJ231","v":0},{"$f":"(DK2>$H$283)*DK231","v":0},{"$f":"(DL2>$H$283)*DL231","v":0},{"$f":"(DM2>$H$283)*DM231","v":0},{"$f":"(DN2>$H$283)*DN231","v":0},{"$f":"(DO2>$H$283)*DO231","v":0},{"$f":"(DP2>$H$283)*DP231","v":0},{"$f":"(DQ2>$H$283)*DQ231","v":0},{"$f":"(DR2>$H$283)*DR231","v":0},{"$f":"(DS2>$H$283)*DS231","v":0},{"$f":"(DT2>$H$283)*DT231","v":0},{"$f":"(DU2>$H$283)*DU231","v":0},{"$f":"(DV2>$H$283)*DV231","v":0},{"$f":"(DW2>$H$283)*DW231","v":0},{"$f":"(DX2>$H$283)*DX231","v":0},{"$f":"(DY2>$H$283)*DY231","v":0},{"$f":"(DZ2>$H$283)*DZ231","v":0},{"$f":"(EA2>$H$283)*EA231","v":0},{"$f":"(EB2>$H$283)*EB231","v":0},{"$f":"(EC2>$H$283)*EC231","v":0},{"$f":"(ED2>$H$283)*ED231","v":0},{"$f":"(EE2>$H$283)*EE231","v":0},{"$f":"(EF2>$H$283)*EF231","v":0},{"$f":"(EG2>$H$283)*EG231","v":0},{"$f":"(EH2>$H$283)*EH231","v":0},{"$f":"(EI2>$H$283)*EI231","v":0},{"$f":"(EJ2>$H$283)*EJ231","v":0},{"$f":"(EK2>$H$283)*EK231","v":0},{"$f":"(EL2>$H$283)*EL231","v":0},{"$f":"(EM2>$H$283)*EM231","v":0},{"$f":"(EN2>$H$283)*EN231","v":0},{"$f":"(EO2>$H$283)*EO231","v":0},{"$f":"(EP2>$H$283)*EP231","v":0},{"$f":"(EQ2>$H$283)*EQ231","v":0},{"$f":"(ER2>$H$283)*ER231","v":0},{"$f":"(ES2>$H$283)*ES231","v":0},{"$f":"(ET2>$H$283)*ET231","v":0},{"$f":"(EU2>$H$283)*EU231","v":0},{"$f":"(EV2>$H$283)*EV231","v":0},{"$f":"(EW2>$H$283)*EW231","v":0},{"$f":"(EX2>$H$283)*EX231","v":598851.60444572556},{"$f":"(EY2>$H$283)*EY231","v":0},{"$f":"(EZ2>$H$283)*EZ231","v":0},{"$f":"(FA2>$H$283)*FA231","v":0},{"$f":"(FB2>$H$283)*FB231","v":0},{"$f":"(FC2>$H$283)*FC231","v":0},{"$f":"(FD2>$H$283)*FD231","v":0},{"$f":"(FE2>$H$283)*FE231","v":0},{"$f":"(FF2>$H$283)*FF231","v":0},{"$f":"(FG2>$H$283)*FG231","v":0},{"$f":"(FH2>$H$283)*FH231","v":0},{"$f":"(FI2>$H$283)*FI231","v":0},{"$f":"(FJ2>$H$283)*FJ231","v":0},{"$f":"(FK2>$H$283)*FK231","v":0},{"$f":"(FL2>$H$283)*FL231","v":0},{"$f":"(FM2>$H$283)*FM231","v":0},{"$f":"(FN2>$H$283)*FN231","v":0},{"$f":"(FO2>$H$283)*FO231","v":0},{"$f":"(FP2>$H$283)*FP231","v":0},{"$f":"(FQ2>$H$283)*FQ231","v":0},{"$f":"(FR2>$H$283)*FR231","v":0},{"$f":"(FS2>$H$283)*FS231","v":0},{"$f":"(FT2>$H$283)*FT231","v":0},{"$f":"(FU2>$H$283)*FU231","v":0},{"$f":"(FV2>$H$283)*FV231","v":0},{"$f":"(FW2>$H$283)*FW231","v":0},{"$f":"(FX2>$H$283)*FX231","v":0},{"$f":"(FY2>$H$283)*FY231","v":0},{"$f":"(FZ2>$H$283)*FZ231","v":0},{"$f":"(GA2>$H$283)*GA231","v":0},{"$f":"(GB2>$H$283)*GB231","v":0},{"$f":"(GC2>$H$283)*GC231","v":0},{"$f":"(GD2>$H$283)*GD231","v":0},{"$f":"(GE2>$H$283)*GE231","v":0},{"$f":"(GF2>$H$283)*GF231","v":0},{"$f":"(GG2>$H$283)*GG231","v":0},{"$f":"(GH2>$H$283)*GH231","v":0},{"$f":"(GI2>$H$283)*GI231","v":0},{"$f":"(GJ2>$H$283)*GJ231","v":0},{"$f":"(GK2>$H$283)*GK231","v":0},{"$f":"(GL2>$H$283)*GL231","v":0},{"$f":"(GM2>$H$283)*GM231","v":0},{"$f":"(GN2>$H$283)*GN231","v":0},{"$f":"(GO2>$H$283)*GO231","v":0},{"$f":"(GP2>$H$283)*GP231","v":0},{"$f":"(GQ2>$H$283)*GQ231","v":0},{"$f":"(GR2>$H$283)*GR231","v":0},{"$f":"(GS2>$H$283)*GS231","v":0},{"$f":"(GT2>$H$283)*GT231","v":0},{"$f":"(GU2>$H$283)*GU231","v":0},{"$f":"(GV2>$H$283)*GV231","v":0},{"$f":"(GW2>$H$283)*GW231","v":0},{"$f":"(GX2>$H$283)*GX231","v":0},{"$f":"(GY2>$H$283)*GY231","v":0},{"$f":"(GZ2>$H$283)*GZ231","v":0},{"$f":"(HA2>$H$283)*HA231","v":0},{"$f":"(HB2>$H$283)*HB231","v":0},{"$f":"(HC2>$H$283)*HC231","v":0},{"$f":"(HD2>$H$283)*HD231","v":0},{"$f":"(HE2>$H$283)*HE231","v":0},{"$f":"(HF2>$H$283)*HF231","v":0},{"$f":"(HG2>$H$283)*HG231","v":0},{"$f":"(HH2>$H$283)*HH231","v":0},{"$f":"(HI2>$H$283)*HI231","v":0},{"$f":"(HJ2>$H$283)*HJ231","v":0},{"$f":"(HK2>$H$283)*HK231","v":0},{"$f":"(HL2>$H$283)*HL231","v":0},{"$f":"(HM2>$H$283)*HM231","v":0},{"$f":"(HN2>$H$283)*HN231","v":0},{"$f":"(HO2>$H$283)*HO231","v":0},{"$f":"(HP2>$H$283)*HP231","v":0},{"$f":"(HQ2>$H$283)*HQ231","v":0},{"$f":"(HR2>$H$283)*HR231","v":0},{"$f":"(HS2>$H$283)*HS231","v":0},{"$f":"(HT2>$H$283)*HT231","v":0},{"$f":"(HU2>$H$283)*HU231","v":0},{"$f":"(HV2>$H$283)*HV231","v":0},{"$f":"(HW2>$H$283)*HW231","v":0},{"$f":"(HX2>$H$283)*HX231","v":0},{"$f":"(HY2>$H$283)*HY231","v":0},{"$f":"(HZ2>$H$283)*HZ231","v":0},{"$f":"(IA2>$H$283)*IA231","v":0},{"$f":"(IB2>$H$283)*IB231","v":0},{"$f":"(IC2>$H$283)*IC231","v":0},{"$f":"(ID2>$H$283)*ID231","v":0},{"$f":"(IE2>$H$283)*IE231","v":0},{"$f":"(IF2>$H$283)*IF231","v":0},{"$f":"(IG2>$H$283)*IG231","v":0},{"$f":"(IH2>$H$283)*IH231","v":0},{"$f":"(II2>$H$283)*II231","v":0},{"$f":"(IJ2>$H$283)*IJ231","v":0},{"$f":"(IK2>$H$283)*IK231","v":0},{"$f":"(IL2>$H$283)*IL231","v":0},{"$f":"(IM2>$H$283)*IM231","v":0},{"$f":"(IN2>$H$283)*IN231","v":0},{"$f":"(IO2>$H$283)*IO231","v":0},{"$f":"(IP2>$H$283)*IP231","v":0},{"$f":"(IQ2>$H$283)*IQ231","v":0},{"$f":"(IR2>$H$283)*IR231","v":0},{"$f":"(IS2>$H$283)*IS231","v":0},{"$f":"(IT2>$H$283)*IT231","v":0},{"$f":"(IU2>$H$283)*IU231","v":0},{"$f":"(IV2>$H$283)*IV231","v":0},{"$f":"(IW2>$H$283)*IW231","v":0},{"$f":"(IX2>$H$283)*IX231","v":0},{"$f":"(IY2>$H$283)*IY231","v":0},{"$f":"(IZ2>$H$283)*IZ231","v":0},{"$f":"(JA2>$H$283)*JA231","v":0},{"$f":"(JB2>$H$283)*JB231","v":0},{"$f":"(JC2>$H$283)*JC231","v":0},{"$f":"(JD2>$H$283)*JD231","v":0},{"$f":"(JE2>$H$283)*JE231","v":0},{"$f":"(JF2>$H$283)*JF231","v":0},{"$f":"(JG2>$H$283)*JG231","v":0},{"$f":"(JH2>$H$283)*JH231","v":0},{"$f":"(JI2>$H$283)*JI231","v":0},{"$f":"(JJ2>$H$283)*JJ231","v":0},{"$f":"(JK2>$H$283)*JK231","v":0},{"$f":"(JL2>$H$283)*JL231","v":0},{"$f":"(JM2>$H$283)*JM231","v":0},{"$f":"(JN2>$H$283)*JN231","v":0},{"$f":"(JO2>$H$283)*JO231","v":0},{"$f":"(JP2>$H$283)*JP231","v":0},{"$f":"(JQ2>$H$283)*JQ231","v":0},{"$f":"(JR2>$H$283)*JR231","v":0},{"$f":"(JS2>$H$283)*JS231","v":0},{"$f":"(JT2>$H$283)*JT231","v":0},{"$f":"(JU2>$H$283)*JU231","v":0},{"$f":"(JV2>$H$283)*JV231","v":0},{"$f":"(JW2>$H$283)*JW231","v":0},{"$f":"(JX2>$H$283)*JX231","v":0},{"$f":"(JY2>$H$283)*JY231","v":0},{"$f":"(JZ2>$H$283)*JZ231","v":0},{"$f":"(KA2>$H$283)*KA231","v":0},{"$f":"(KB2>$H$283)*KB231","v":0},{"$f":"(KC2>$H$283)*KC231","v":0},{"$f":"(KD2>$H$283)*KD231","v":0},{"$f":"(KE2>$H$283)*KE231","v":0},{"$f":"(KF2>$H$283)*KF231","v":0},{"$f":"(KG2>$H$283)*KG231","v":0},{"$f":"(KH2>$H$283)*KH231","v":0},{"$f":"(KI2>$H$283)*KI231","v":0},{"$f":"(KJ2>$H$283)*KJ231","v":0},{"$f":"(KK2>$H$283)*KK231","v":0},{"$f":"(KL2>$H$283)*KL231","v":0},{"$f":"(KM2>$H$283)*KM231","v":0},{"$f":"(KN2>$H$283)*KN231","v":0},{"$f":"(KO2>$H$283)*KO231","v":0},{"$f":"(KP2>$H$283)*KP231","v":0},{"$f":"(KQ2>$H$283)*KQ231","v":0},{"$f":"(KR2>$H$283)*KR231","v":0},{"$f":"(KS2>$H$283)*KS231","v":0},{"$f":"(KT2>$H$283)*KT231","v":0},{"$f":"(KU2>$H$283)*KU231","v":0},{"$f":"(KV2>$H$283)*KV231","v":0},{"$f":"(KW2>$H$283)*KW231","v":0},{"$f":"(KX2>$H$283)*KX231","v":0},{"$f":"(KY2>$H$283)*KY231","v":0},{"$f":"(KZ2>$H$283)*KZ231","v":0},{"$f":"(LA2>$H$283)*LA231","v":0},{"$f":"(LB2>$H$283)*LB231","v":0},{"$f":"(LC2>$H$283)*LC231","v":0},{"$f":"(LD2>$H$283)*LD231","v":0},{"$f":"(LE2>$H$283)*LE231","v":0},{"$f":"(LF2>$H$283)*LF231","v":0},{"$f":"(LG2>$H$283)*LG231","v":0},{"$f":"(LH2>$H$283)*LH231","v":0},{"$f":"(LI2>$H$283)*LI231","v":0},{"$f":"(LJ2>$H$283)*LJ231","v":0},{"$f":"(LK2>$H$283)*LK231","v":0},{"$f":"(LL2>$H$283)*LL231","v":0},{"$f":"(LM2>$H$283)*LM231","v":0},{"$f":"(LN2>$H$283)*LN231","v":0},{"$f":"(LO2>$H$283)*LO231","v":0},{"$f":"(LP2>$H$283)*LP231","v":0},{"$f":"(LQ2>$H$283)*LQ231","v":0},{"$f":"(LR2>$H$283)*LR231","v":0},{"$f":"(LS2>$H$283)*LS231","v":0},{"$f":"(LT2>$H$283)*LT231","v":0},{"$f":"(LU2>$H$283)*LU231","v":0},{"$f":"(LV2>$H$283)*LV231","v":0},{"$f":"(LW2>$H$283)*LW231","v":0},{"$f":"(LX2>$H$283)*LX231","v":0},{"$f":"(LY2>$H$283)*LY231","v":0},{"$f":"(LZ2>$H$283)*LZ231","v":0},{"$f":"(MA2>$H$283)*MA231","v":0},{"$f":"(MB2>$H$283)*MB231","v":0},{"$f":"(MC2>$H$283)*MC231","v":0},{"$f":"(MD2>$H$283)*MD231","v":0},{"$f":"(ME2>$H$283)*ME231","v":0},{"$f":"(MF2>$H$283)*MF231","v":0},{"$f":"(MG2>$H$283)*MG231","v":0},{"$f":"(MH2>$H$283)*MH231","v":0},{"$f":"(MI2>$H$283)*MI231","v":0},{"$f":"(MJ2>$H$283)*MJ231","v":0},{"$f":"(MK2>$H$283)*MK231","v":0},{"$f":"(ML2>$H$283)*ML231","v":0},{"$f":"(MM2>$H$283)*MM231","v":0},{"$f":"(MN2>$H$283)*MN231","v":0},{"$f":"(MO2>$H$283)*MO231","v":0},{"$f":"(MP2>$H$283)*MP231","v":0},{"$f":"(MQ2>$H$283)*MQ231","v":0},{"$f":"(MR2>$H$283)*MR231","v":0},{"$f":"(MS2>$H$283)*MS231","v":0},{"$f":"(MT2>$H$283)*MT231","v":0},{"$f":"(MU2>$H$283)*MU231","v":0},{"$f":"(MV2>$H$283)*MV231","v":0},{"$f":"(MW2>$H$283)*MW231","v":0},{"$f":"(MX2>$H$283)*MX231","v":0},{"$f":"(MY2>$H$283)*MY231","v":0},{"$f":"(MZ2>$H$283)*MZ231","v":0},{"$f":"(NA2>$H$283)*NA231","v":0},{"$f":"(NB2>$H$283)*NB231","v":0},{"$f":"(NC2>$H$283)*NC231","v":0},{"$f":"(ND2>$H$283)*ND231","v":0},{"$f":"(NE2>$H$283)*NE231","v":0},{"$f":"(NF2>$H$283)*NF231","v":0},{"$f":"(NG2>$H$283)*NG231","v":0},{"$f":"(NH2>$H$283)*NH231","v":0},{"$f":"(NI2>$H$283)*NI231","v":0},{"$f":"(NJ2>$H$283)*NJ231","v":0},{"$f":"(NK2>$H$283)*NK231","v":0},{"$f":"(NL2>$H$283)*NL231","v":0},{"$f":"(NM2>$H$283)*NM231","v":0},{"$f":"(NN2>$H$283)*NN231","v":0},{"$f":"(NO2>$H$283)*NO231","v":0},{"$f":"(NP2>$H$283)*NP231","v":0},{"$f":"(NQ2>$H$283)*NQ231","v":0},{"$f":"(NR2>$H$283)*NR231","v":0},{"$f":"(NS2>$H$283)*NS231","v":0},{"$f":"(NT2>$H$283)*NT231","v":0},{"$f":"(NU2>$H$283)*NU231","v":0},{"$f":"(NV2>$H$283)*NV231","v":0},{"$f":"(NW2>$H$283)*NW231","v":0},{"$f":"(NX2>$H$283)*NX231","v":0},{"$f":"(NY2>$H$283)*NY231","v":0},{"$f":"(NZ2>$H$283)*NZ231","v":0},{"$f":"(OA2>$H$283)*OA231","v":0},{"$f":"(OB2>$H$283)*OB231","v":0},{"$f":"(OC2>$H$283)*OC231","v":0},{"$f":"(OD2>$H$283)*OD231","v":0},{"$f":"(OE2>$H$283)*OE231","v":0},{"$f":"(OF2>$H$283)*OF231","v":0},{"$f":"(OG2>$H$283)*OG231","v":0},{"$f":"(OH2>$H$283)*OH231","v":0},{"$f":"(OI2>$H$283)*OI231","v":0},{"$f":"(OJ2>$H$283)*OJ231","v":0},{"$f":"(OK2>$H$283)*OK231","v":0},{"$f":"(OL2>$H$283)*OL231","v":0},{"$f":"(OM2>$H$283)*OM231","v":0},{"$f":"(ON2>$H$283)*ON231","v":0},{"$f":"(OO2>$H$283)*OO231","v":0},{"$f":"(OP2>$H$283)*OP231","v":0},{"$f":"(OQ2>$H$283)*OQ231","v":0},{"$f":"(OR2>$H$283)*OR231","v":0},{"$f":"(OS2>$H$283)*OS231","v":0},{"$f":"(OT2>$H$283)*OT231","v":0}]
[null,null,"Cash available for debt service",null,null,null,null,null,null,null,{"$f":"K277-K278-K279+K280+K282+K283+K281","v":0},{"$f":"L277-L278-L279+L280+L282+L283+L281","v":0},0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687053,123136.40795339172,123784.4107258458,115402.9657423546,100885.69437424852,85813.649621715333,87235.305892770033,79221.447240575711,83105.832258524737,90850.301992826906,119327.74870033065,132139.92988694576,144188.35802903312,146423.61695960743,148017.99359890161,140637.56158304465,127109.18878878343,663304.91547608958,85230.673867559177,77531.930697539356,81596.281545793463,89555.455883394214,118190.452304587,340474.94478343299,140043.42469158929,142130.14241757276,143478.66892235723,135895.26852431506,122192.72715224369,569327.48923647357,81639.891144677313,73975.073068288562,77982.473548089911,85897.396080234117,114385.20384017962,346966.78423520958,136191.58918381706,138263.62011004306,139601.10644095539,132051.0940838884,118412.36902951486,584077.04998772813,78016.277211984139,70384.966317563914,74333.690285786302,82204.318723001372,110545.40618390621,353253.53696119541,{"$f":"BX277-BX278-BX279+BX280+BX282+BX283+BX281","v":132305.35561638838},134362.50614252739,135688.73883739155,128171.67820883899,114596.17997886498,598410.21919570968,74357.881279655208,66759.647533452633,70647.867360113145,78474.144676604294,106668.96282561446,359322.93714170071,128382.59634520294,130424.65849546035,131739.40971586341,124254.85113603254,110741.97753133644,612301.75755841169,70662.643391663019,63097.043883227234,66922.824920338535,74704.678571141325,102753.66024498765,365162.03337287012,124421.06513022102,126447.81574591283,127750.84246399699,120298.32206170961,106847.45734413862,625725.01634646708,66928.388252193618,59394.966396437754,63156.261142958952,70893.602235616709,98797.161299417945,370757.14991874417,120390.84226546556,122401.88145327706,123692.76295650275,116271.6392199541,102881.98970526052,633761.59680037969,63152.818701189964,55651.103394607962,59345.745340779671,67038.467758905841,94796.998236471685,376093.84576269658,116243.35229178178,118237.99446728388,119516.02276521536,112125.36630333614,98795.849475086492,628203.31880830077,59333.508818959323,51863.013547322938,55488.710680754695,63136.690156683799,90750.565309503363,381156.87133251491,112052.49401078412,114030.48219177306,115295.38047493549,107934.69666110972,{"$f":"EJ277-EJ278-EJ279+EJ280+EJ282+EJ283+EJ281","v":94664.668025404695},622606.40325389151,55467.896638627419,48028.118533335182,51582.446488238806,59185.539621808181,86655.110973744988,385930.12276616448,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV277-GV278-GV279+GV280+GV282+GV283+GV281","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH277-JH278-JH279+JH280+JH282+JH283+JH281","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"LT277-LT278-LT279+LT280+LT282+LT283+LT281","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.9402553637822917E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"OF277-OF278-OF279+OF280+OF282+OF283+OF281","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12]
[null,"Interest on debt fund",null,null,null,null,null,null,null,null,{"$f":"K173-K175-K176","v":0},{"$f":"L173-L175-L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27985.355418450054,27549.246427664904,27108.168591298239,26703.484104355899,26363.482307285554,2621.0487156841523,2354.8450884732392,2002.5398286094362,1630.8164049723243,1221.8937626946574,680.57526089715918,78.053218861103147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX173-BX175-BX176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ173-EJ175-EJ176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV173-GV175-GV176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH173-JH175-JH176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT173-LT175-LT176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0548248859196912E-28,1.758633911372709E-28,1.4439310009165399E-28,1.1292280904603709E-28,8.1452518000420192E-29,4.9982226954803302E-29,1.8511935909186409E-29,{"$f":"OF173-OF175-OF176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest for local banks",null,null,null,null,null,null,null,null,{"$f":"K216-K213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23393.709245534701,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BW216-BW213","v":16895.456677330614},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EI216-EI213","v":2599.3010272816318},2599.3010272816318,2599.3010272816318,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GU216-GU213","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JG216-JG213","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LS216-LS213","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"OE216-OE213","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[null,"Repayments to local banks",null,null,null,null,null,null,null,null,{"$f":"K214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,{"$f":"BW214","v":311916.12327379605},0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,{"$f":"EI214","v":0},0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K284-K285-K286-K287","v":0},{"$f":"L284-L285-L286-L287","v":0},0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687053,95151.052534941671,96235.164298180898,88294.797151056366,74182.210269892617,59450.167314429782,84614.257177085878,76866.602152102467,81103.292429915295,89219.485587854579,118105.85493763599,131459.35462604859,144110.30481017201,146423.61695960743,148017.99359890161,140637.56158304465,127109.18878878343,327995.08295675879,63136.615135665292,55437.87196564547,59502.222813899578,67461.397151500336,96096.393572693109,6464.7627777430462,119249.01647333622,121335.73419931969,122684.26070410416,115100.86030606199,101398.31893399062,236616.95774442446,62145.133440065067,54480.315363676316,58487.715843477665,66402.638375621871,94890.44613556737,15555.903256801306,117996.48199284563,120068.51291907163,121405.99924998396,113855.98689291696,100217.26183854343,253965.81952296069,61120.820534653525,53489.5096402333,57438.233608455688,65308.862045670758,93649.949506575591,24441.957010068756,{"$f":"BX284-BX285-BX286-BX287","v":116709.54945269859},118766.6999788376,120092.93267370175,112575.8720451492,99000.37381517519,270898.28975822381,60061.725629606226,52463.491883403651,56351.711710064163,64177.989026555311,92372.807175565482,33110.658217855671,115386.09120879478,117428.15335905219,118742.90457945525,111258.34599962438,97745.472394928278,287389.12914820749,58965.788768895669,51400.189260459883,55225.970297571184,63007.823948373974,91056.805622220301,41549.055476306705,114023.86102109449,116050.6116367863,117353.63835487046,109901.11795258308,96450.253235012089,303411.68896354444,57830.834656707899,50297.412800952035,54058.707547473241,61796.04864013099,89699.607703932226,49743.473049462424,112592.93918362066,114603.97837143217,115894.85987465785,108473.73613810921,95084.086623415627,314047.57044473873,56654.566132985885,49152.850826403883,52847.492772575592,60540.215190701761,88298.745668267598,57679.469920696458,111044.75023721851,113039.39241272061,114317.42071065209,106926.76424877287,93597.247420523228,311088.59347994148,55434.557278036875,47964.062006400491,51589.759139832247,59237.738615761351,86851.613768580908,65341.796517796407,109453.19298350249,111431.18116449143,112696.07944765386,105335.39563382808,{"$f":"EJ284-EJ285-EJ286-EJ287","v":92065.366998123063},308090.97895281378,54168.246124986603,46728.468019694366,50282.79597459799,57885.889108167365,85355.460460104179,72714.34897872759,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV284-GV285-GV286-GV287","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH284-JH285-JH286-JH287","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"LT284-LT285-LT286-LT287","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,-4.4832542965520543E-26,6.4623485355705287E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"OF284-OF285-OF286-OF287","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,"Cash Deposited",null,null,null,null,null,null,null,null,{"$f":"K288*NOT(K304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63136.615135665292,55437.87196564547,59502.222813899578,67461.397151500336,96096.393572693109,0,119249.01647333622,121335.73419931969,122684.26070410416,115100.86030606199,101398.31893399062,0,62145.133440065067,54480.315363676316,58487.715843477665,66402.638375621871,94890.44613556737,0,117996.48199284563,120068.51291907163,121405.99924998396,113855.98689291696,100217.26183854343,0,61120.820534653525,53489.5096402333,57438.233608455688,65308.862045670758,93649.949506575591,{"$f":"BW288*NOT(BW304)","v":0},116709.54945269859,118766.6999788376,120092.93267370175,112575.8720451492,99000.37381517519,0,60061.725629606226,52463.491883403651,56351.711710064163,64177.989026555311,92372.807175565482,0,115386.09120879478,117428.15335905219,118742.90457945525,111258.34599962438,97745.472394928278,0,58965.788768895669,51400.189260459883,55225.970297571184,63007.823948373974,91056.805622220301,0,114023.86102109449,116050.6116367863,117353.63835487046,109901.11795258308,96450.253235012089,0,57830.834656707899,50297.412800952035,54058.707547473241,61796.04864013099,89699.607703932226,0,112592.93918362066,114603.97837143217,115894.85987465785,108473.73613810921,95084.086623415627,0,56654.566132985885,49152.850826403883,52847.492772575592,60540.215190701761,88298.745668267598,0,111044.75023721851,113039.39241272061,114317.42071065209,106926.76424877287,93597.247420523228,0,55434.557278036875,47964.062006400491,51589.759139832247,59237.738615761351,86851.613768580908,0,109453.19298350249,111431.18116449143,112696.07944765386,{"$f":"EI288*NOT(EI304)","v":105335.39563382808},92065.366998123063,0,54168.246124986603,46728.468019694366,50282.79597459799,57885.889108167365,85355.460460104179,0,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU288*NOT(GU304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG288*NOT(JG304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS288*NOT(LS304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE288*NOT(OE304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash after Deposit",null,null,null,null,null,null,null,{"$f":"K288-K289","v":0},{"$f":"L288-L289","v":0},0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687053,95151.052534941671,96235.164298180898,88294.797151056366,74182.210269892617,59450.167314429782,84614.257177085878,76866.602152102467,81103.292429915295,89219.485587854579,118105.85493763599,131459.35462604859,144110.30481017201,146423.61695960743,148017.99359890161,140637.56158304465,127109.18878878343,327995.08295675879,0,0,0,0,0,6464.7627777430462,0,0,0,0,0,236616.95774442446,0,0,0,0,0,15555.903256801306,0,0,0,0,0,253965.81952296069,0,0,0,0,0,24441.957010068756,{"$f":"BX288-BX289","v":0},0,0,0,0,270898.28975822381,0,0,0,0,0,33110.658217855671,0,0,0,0,0,287389.12914820749,0,0,0,0,0,41549.055476306705,0,0,0,0,0,303411.68896354444,0,0,0,0,0,49743.473049462424,0,0,0,0,0,314047.57044473873,0,0,0,0,0,57679.469920696458,0,0,0,0,0,311088.59347994148,0,0,0,0,0,65341.796517796407,0,0,0,0,{"$f":"EJ288-EJ289","v":0},308090.97895281378,0,0,0,0,0,72714.34897872759,0,0,0,0,0,0,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV288-GV289","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH288-JH289","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"LT288-LT289","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,-4.4832542965520543E-26,6.4623485355705287E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"OF288-OF289","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,"Cash Sweep Percent",null,null,null,null,null,null,{"$f":"'General Assumptions'!G68","v":1},null,{"$f":"IF(K210,1,$I$291)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BW210,1,$I$291)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EI210,1,$I$291)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GU210,1,$I$291)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JG210,1,$I$291)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LS210,1,$I$291)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OE210,1,$I$291)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cash sweep to debt fund",null,null,null,null,null,null,null,null,{"$f":"MIN(K290*K291,K157*K55)","v":0},{"$f":"MIN(L290*L291,L157*L55)","v":0},{"$f":"MIN(M290*M291,M157*M55)","v":0},{"$f":"MIN(N290*N291,N157*N55)","v":0},{"$f":"MIN(O290*O291,O157*O55)","v":0},{"$f":"MIN(P290*P291,P157*P55)","v":0},{"$f":"MIN(Q290*Q291,Q157*Q55)","v":0},{"$f":"MIN(R290*R291,R157*R55)","v":0},{"$f":"MIN(S290*S291,S157*S55)","v":0},{"$f":"MIN(T290*T291,T157*T55)","v":0},{"$f":"MIN(U290*U291,U157*U55)","v":0},{"$f":"MIN(V290*V291,V157*V55)","v":0},{"$f":"MIN(W290*W291,W157*W55)","v":0},{"$f":"MIN(X290*X291,X157*X55)","v":60720.675770305868},{"$f":"MIN(Y290*Y291,Y157*Y55)","v":68409.91697370584},{"$f":"MIN(Z290*Z291,Z157*Z55)","v":96935.452151352176},{"$f":"MIN(AA290*AA291,AA157*AA55)","v":109716.97010827805},{"$f":"MIN(AB290*AB291,AB157*AB55)","v":121730.52030687053},{"$f":"MIN(AC290*AC291,AC157*AC55)","v":95151.052534941671},{"$f":"MIN(AD290*AD291,AD157*AD55)","v":96235.164298180898},{"$f":"MIN(AE290*AE291,AE157*AE55)","v":88294.797151056366},{"$f":"MIN(AF290*AF291,AF157*AF55)","v":74182.210269892617},{"$f":"MIN(AG290*AG291,AG157*AG55)","v":59450.167314429782},{"$f":"MIN(AH290*AH291,AH157*AH55)","v":84614.257177085878},{"$f":"MIN(AI290*AI291,AI157*AI55)","v":76866.602152102467},{"$f":"MIN(AJ290*AJ291,AJ157*AJ55)","v":81103.292429915295},{"$f":"MIN(AK290*AK291,AK157*AK55)","v":89219.485587854579},{"$f":"MIN(AL290*AL291,AL157*AL55)","v":118105.85493763599},{"$f":"MIN(AM290*AM291,AM157*AM55)","v":131459.35462604859},{"$f":"MIN(AN290*AN291,AN157*AN55)","v":17029.793206058868},{"$f":"MIN(AO290*AO291,AO157*AO55)","v":0},{"$f":"MIN(AP290*AP291,AP157*AP55)","v":0},{"$f":"MIN(AQ290*AQ291,AQ157*AQ55)","v":0},{"$f":"MIN(AR290*AR291,AR157*AR55)","v":0},{"$f":"MIN(AS290*AS291,AS157*AS55)","v":0},{"$f":"MIN(AT290*AT291,AT157*AT55)","v":0},{"$f":"MIN(AU290*AU291,AU157*AU55)","v":0},{"$f":"MIN(AV290*AV291,AV157*AV55)","v":0},{"$f":"MIN(AW290*AW291,AW157*AW55)","v":0},{"$f":"MIN(AX290*AX291,AX157*AX55)","v":0},{"$f":"MIN(AY290*AY291,AY157*AY55)","v":0},{"$f":"MIN(AZ290*AZ291,AZ157*AZ55)","v":0},{"$f":"MIN(BA290*BA291,BA157*BA55)","v":0},{"$f":"MIN(BB290*BB291,BB157*BB55)","v":0},{"$f":"MIN(BC290*BC291,BC157*BC55)","v":0},{"$f":"MIN(BD290*BD291,BD157*BD55)","v":0},{"$f":"MIN(BE290*BE291,BE157*BE55)","v":0},{"$f":"MIN(BF290*BF291,BF157*BF55)","v":0},{"$f":"MIN(BG290*BG291,BG157*BG55)","v":0},{"$f":"MIN(BH290*BH291,BH157*BH55)","v":0},{"$f":"MIN(BI290*BI291,BI157*BI55)","v":0},{"$f":"MIN(BJ290*BJ291,BJ157*BJ55)","v":0},{"$f":"MIN(BK290*BK291,BK157*BK55)","v":0},{"$f":"MIN(BL290*BL291,BL157*BL55)","v":0},{"$f":"MIN(BM290*BM291,BM157*BM55)","v":0},{"$f":"MIN(BN290*BN291,BN157*BN55)","v":0},{"$f":"MIN(BO290*BO291,BO157*BO55)","v":0},{"$f":"MIN(BP290*BP291,BP157*BP55)","v":0},{"$f":"MIN(BQ290*BQ291,BQ157*BQ55)","v":0},{"$f":"MIN(BR290*BR291,BR157*BR55)","v":0},{"$f":"MIN(BS290*BS291,BS157*BS55)","v":0},{"$f":"MIN(BT290*BT291,BT157*BT55)","v":0},{"$f":"MIN(BU290*BU291,BU157*BU55)","v":0},{"$f":"MIN(BV290*BV291,BV157*BV55)","v":0},{"$f":"MIN(BW290*BW291,BW157*BW55)","v":0},{"$f":"MIN(BX290*BX291,BX157*BX55)","v":0},{"$f":"MIN(BY290*BY291,BY157*BY55)","v":0},{"$f":"MIN(BZ290*BZ291,BZ157*BZ55)","v":0},{"$f":"MIN(CA290*CA291,CA157*CA55)","v":0},{"$f":"MIN(CB290*CB291,CB157*CB55)","v":0},{"$f":"MIN(CC290*CC291,CC157*CC55)","v":0},{"$f":"MIN(CD290*CD291,CD157*CD55)","v":0},{"$f":"MIN(CE290*CE291,CE157*CE55)","v":0},{"$f":"MIN(CF290*CF291,CF157*CF55)","v":0},{"$f":"MIN(CG290*CG291,CG157*CG55)","v":0},{"$f":"MIN(CH290*CH291,CH157*CH55)","v":0},{"$f":"MIN(CI290*CI291,CI157*CI55)","v":0},{"$f":"MIN(CJ290*CJ291,CJ157*CJ55)","v":0},{"$f":"MIN(CK290*CK291,CK157*CK55)","v":0},{"$f":"MIN(CL290*CL291,CL157*CL55)","v":0},{"$f":"MIN(CM290*CM291,CM157*CM55)","v":0},{"$f":"MIN(CN290*CN291,CN157*CN55)","v":0},{"$f":"MIN(CO290*CO291,CO157*CO55)","v":0},{"$f":"MIN(CP290*CP291,CP157*CP55)","v":0},{"$f":"MIN(CQ290*CQ291,CQ157*CQ55)","v":0},{"$f":"MIN(CR290*CR291,CR157*CR55)","v":0},{"$f":"MIN(CS290*CS291,CS157*CS55)","v":0},{"$f":"MIN(CT290*CT291,CT157*CT55)","v":0},{"$f":"MIN(CU290*CU291,CU157*CU55)","v":0},{"$f":"MIN(CV290*CV291,CV157*CV55)","v":0},{"$f":"MIN(CW290*CW291,CW157*CW55)","v":0},{"$f":"MIN(CX290*CX291,CX157*CX55)","v":0},{"$f":"MIN(CY290*CY291,CY157*CY55)","v":0},{"$f":"MIN(CZ290*CZ291,CZ157*CZ55)","v":0},{"$f":"MIN(DA290*DA291,DA157*DA55)","v":0},{"$f":"MIN(DB290*DB291,DB157*DB55)","v":0},{"$f":"MIN(DC290*DC291,DC157*DC55)","v":0},{"$f":"MIN(DD290*DD291,DD157*DD55)","v":0},{"$f":"MIN(DE290*DE291,DE157*DE55)","v":0},{"$f":"MIN(DF290*DF291,DF157*DF55)","v":0},{"$f":"MIN(DG290*DG291,DG157*DG55)","v":0},{"$f":"MIN(DH290*DH291,DH157*DH55)","v":0},{"$f":"MIN(DI290*DI291,DI157*DI55)","v":0},{"$f":"MIN(DJ290*DJ291,DJ157*DJ55)","v":0},{"$f":"MIN(DK290*DK291,DK157*DK55)","v":0},{"$f":"MIN(DL290*DL291,DL157*DL55)","v":0},{"$f":"MIN(DM290*DM291,DM157*DM55)","v":0},{"$f":"MIN(DN290*DN291,DN157*DN55)","v":0},{"$f":"MIN(DO290*DO291,DO157*DO55)","v":0},{"$f":"MIN(DP290*DP291,DP157*DP55)","v":0},{"$f":"MIN(DQ290*DQ291,DQ157*DQ55)","v":0},{"$f":"MIN(DR290*DR291,DR157*DR55)","v":0},{"$f":"MIN(DS290*DS291,DS157*DS55)","v":0},{"$f":"MIN(DT290*DT291,DT157*DT55)","v":0},{"$f":"MIN(DU290*DU291,DU157*DU55)","v":0},{"$f":"MIN(DV290*DV291,DV157*DV55)","v":0},{"$f":"MIN(DW290*DW291,DW157*DW55)","v":0},{"$f":"MIN(DX290*DX291,DX157*DX55)","v":0},{"$f":"MIN(DY290*DY291,DY157*DY55)","v":0},{"$f":"MIN(DZ290*DZ291,DZ157*DZ55)","v":0},{"$f":"MIN(EA290*EA291,EA157*EA55)","v":0},{"$f":"MIN(EB290*EB291,EB157*EB55)","v":0},{"$f":"MIN(EC290*EC291,EC157*EC55)","v":0},{"$f":"MIN(ED290*ED291,ED157*ED55)","v":0},{"$f":"MIN(EE290*EE291,EE157*EE55)","v":0},{"$f":"MIN(EF290*EF291,EF157*EF55)","v":0},{"$f":"MIN(EG290*EG291,EG157*EG55)","v":0},{"$f":"MIN(EH290*EH291,EH157*EH55)","v":0},{"$f":"MIN(EI290*EI291,EI157*EI55)","v":0},{"$f":"MIN(EJ290*EJ291,EJ157*EJ55)","v":0},{"$f":"MIN(EK290*EK291,EK157*EK55)","v":0},{"$f":"MIN(EL290*EL291,EL157*EL55)","v":0},{"$f":"MIN(EM290*EM291,EM157*EM55)","v":0},{"$f":"MIN(EN290*EN291,EN157*EN55)","v":0},{"$f":"MIN(EO290*EO291,EO157*EO55)","v":0},{"$f":"MIN(EP290*EP291,EP157*EP55)","v":0},{"$f":"MIN(EQ290*EQ291,EQ157*EQ55)","v":0},{"$f":"MIN(ER290*ER291,ER157*ER55)","v":0},{"$f":"MIN(ES290*ES291,ES157*ES55)","v":0},{"$f":"MIN(ET290*ET291,ET157*ET55)","v":0},{"$f":"MIN(EU290*EU291,EU157*EU55)","v":0},{"$f":"MIN(EV290*EV291,EV157*EV55)","v":0},{"$f":"MIN(EW290*EW291,EW157*EW55)","v":0},{"$f":"MIN(EX290*EX291,EX157*EX55)","v":0},{"$f":"MIN(EY290*EY291,EY157*EY55)","v":0},{"$f":"MIN(EZ290*EZ291,EZ157*EZ55)","v":0},{"$f":"MIN(FA290*FA291,FA157*FA55)","v":0},{"$f":"MIN(FB290*FB291,FB157*FB55)","v":0},{"$f":"MIN(FC290*FC291,FC157*FC55)","v":0},{"$f":"MIN(FD290*FD291,FD157*FD55)","v":0},{"$f":"MIN(FE290*FE291,FE157*FE55)","v":0},{"$f":"MIN(FF290*FF291,FF157*FF55)","v":0},{"$f":"MIN(FG290*FG291,FG157*FG55)","v":0},{"$f":"MIN(FH290*FH291,FH157*FH55)","v":0},{"$f":"MIN(FI290*FI291,FI157*FI55)","v":0},{"$f":"MIN(FJ290*FJ291,FJ157*FJ55)","v":0},{"$f":"MIN(FK290*FK291,FK157*FK55)","v":0},{"$f":"MIN(FL290*FL291,FL157*FL55)","v":0},{"$f":"MIN(FM290*FM291,FM157*FM55)","v":0},{"$f":"MIN(FN290*FN291,FN157*FN55)","v":0},{"$f":"MIN(FO290*FO291,FO157*FO55)","v":0},{"$f":"MIN(FP290*FP291,FP157*FP55)","v":0},{"$f":"MIN(FQ290*FQ291,FQ157*FQ55)","v":0},{"$f":"MIN(FR290*FR291,FR157*FR55)","v":0},{"$f":"MIN(FS290*FS291,FS157*FS55)","v":0},{"$f":"MIN(FT290*FT291,FT157*FT55)","v":0},{"$f":"MIN(FU290*FU291,FU157*FU55)","v":0},{"$f":"MIN(FV290*FV291,FV157*FV55)","v":0},{"$f":"MIN(FW290*FW291,FW157*FW55)","v":0},{"$f":"MIN(FX290*FX291,FX157*FX55)","v":0},{"$f":"MIN(FY290*FY291,FY157*FY55)","v":0},{"$f":"MIN(FZ290*FZ291,FZ157*FZ55)","v":0},{"$f":"MIN(GA290*GA291,GA157*GA55)","v":0},{"$f":"MIN(GB290*GB291,GB157*GB55)","v":0},{"$f":"MIN(GC290*GC291,GC157*GC55)","v":0},{"$f":"MIN(GD290*GD291,GD157*GD55)","v":0},{"$f":"MIN(GE290*GE291,GE157*GE55)","v":0},{"$f":"MIN(GF290*GF291,GF157*GF55)","v":0},{"$f":"MIN(GG290*GG291,GG157*GG55)","v":0},{"$f":"MIN(GH290*GH291,GH157*GH55)","v":0},{"$f":"MIN(GI290*GI291,GI157*GI55)","v":0},{"$f":"MIN(GJ290*GJ291,GJ157*GJ55)","v":0},{"$f":"MIN(GK290*GK291,GK157*GK55)","v":0},{"$f":"MIN(GL290*GL291,GL157*GL55)","v":0},{"$f":"MIN(GM290*GM291,GM157*GM55)","v":0},{"$f":"MIN(GN290*GN291,GN157*GN55)","v":0},{"$f":"MIN(GO290*GO291,GO157*GO55)","v":0},{"$f":"MIN(GP290*GP291,GP157*GP55)","v":0},{"$f":"MIN(GQ290*GQ291,GQ157*GQ55)","v":0},{"$f":"MIN(GR290*GR291,GR157*GR55)","v":0},{"$f":"MIN(GS290*GS291,GS157*GS55)","v":0},{"$f":"MIN(GT290*GT291,GT157*GT55)","v":0},{"$f":"MIN(GU290*GU291,GU157*GU55)","v":0},{"$f":"MIN(GV290*GV291,GV157*GV55)","v":0},{"$f":"MIN(GW290*GW291,GW157*GW55)","v":0},{"$f":"MIN(GX290*GX291,GX157*GX55)","v":0},{"$f":"MIN(GY290*GY291,GY157*GY55)","v":0},{"$f":"MIN(GZ290*GZ291,GZ157*GZ55)","v":0},{"$f":"MIN(HA290*HA291,HA157*HA55)","v":0},{"$f":"MIN(HB290*HB291,HB157*HB55)","v":0},{"$f":"MIN(HC290*HC291,HC157*HC55)","v":0},{"$f":"MIN(HD290*HD291,HD157*HD55)","v":0},{"$f":"MIN(HE290*HE291,HE157*HE55)","v":0},{"$f":"MIN(HF290*HF291,HF157*HF55)","v":0},{"$f":"MIN(HG290*HG291,HG157*HG55)","v":0},{"$f":"MIN(HH290*HH291,HH157*HH55)","v":0},{"$f":"MIN(HI290*HI291,HI157*HI55)","v":0},{"$f":"MIN(HJ290*HJ291,HJ157*HJ55)","v":0},{"$f":"MIN(HK290*HK291,HK157*HK55)","v":0},{"$f":"MIN(HL290*HL291,HL157*HL55)","v":0},{"$f":"MIN(HM290*HM291,HM157*HM55)","v":0},{"$f":"MIN(HN290*HN291,HN157*HN55)","v":0},{"$f":"MIN(HO290*HO291,HO157*HO55)","v":0},{"$f":"MIN(HP290*HP291,HP157*HP55)","v":0},{"$f":"MIN(HQ290*HQ291,HQ157*HQ55)","v":0},{"$f":"MIN(HR290*HR291,HR157*HR55)","v":0},{"$f":"MIN(HS290*HS291,HS157*HS55)","v":0},{"$f":"MIN(HT290*HT291,HT157*HT55)","v":0},{"$f":"MIN(HU290*HU291,HU157*HU55)","v":0},{"$f":"MIN(HV290*HV291,HV157*HV55)","v":0},{"$f":"MIN(HW290*HW291,HW157*HW55)","v":0},{"$f":"MIN(HX290*HX291,HX157*HX55)","v":0},{"$f":"MIN(HY290*HY291,HY157*HY55)","v":0},{"$f":"MIN(HZ290*HZ291,HZ157*HZ55)","v":0},{"$f":"MIN(IA290*IA291,IA157*IA55)","v":0},{"$f":"MIN(IB290*IB291,IB157*IB55)","v":0},{"$f":"MIN(IC290*IC291,IC157*IC55)","v":0},{"$f":"MIN(ID290*ID291,ID157*ID55)","v":0},{"$f":"MIN(IE290*IE291,IE157*IE55)","v":0},{"$f":"MIN(IF290*IF291,IF157*IF55)","v":0},{"$f":"MIN(IG290*IG291,IG157*IG55)","v":0},{"$f":"MIN(IH290*IH291,IH157*IH55)","v":0},{"$f":"MIN(II290*II291,II157*II55)","v":0},{"$f":"MIN(IJ290*IJ291,IJ157*IJ55)","v":0},{"$f":"MIN(IK290*IK291,IK157*IK55)","v":0},{"$f":"MIN(IL290*IL291,IL157*IL55)","v":0},{"$f":"MIN(IM290*IM291,IM157*IM55)","v":0},{"$f":"MIN(IN290*IN291,IN157*IN55)","v":0},{"$f":"MIN(IO290*IO291,IO157*IO55)","v":0},{"$f":"MIN(IP290*IP291,IP157*IP55)","v":0},{"$f":"MIN(IQ290*IQ291,IQ157*IQ55)","v":0},{"$f":"MIN(IR290*IR291,IR157*IR55)","v":0},{"$f":"MIN(IS290*IS291,IS157*IS55)","v":0},{"$f":"MIN(IT290*IT291,IT157*IT55)","v":0},{"$f":"MIN(IU290*IU291,IU157*IU55)","v":0},{"$f":"MIN(IV290*IV291,IV157*IV55)","v":0},{"$f":"MIN(IW290*IW291,IW157*IW55)","v":0},{"$f":"MIN(IX290*IX291,IX157*IX55)","v":0},{"$f":"MIN(IY290*IY291,IY157*IY55)","v":0},{"$f":"MIN(IZ290*IZ291,IZ157*IZ55)","v":0},{"$f":"MIN(JA290*JA291,JA157*JA55)","v":0},{"$f":"MIN(JB290*JB291,JB157*JB55)","v":0},{"$f":"MIN(JC290*JC291,JC157*JC55)","v":0},{"$f":"MIN(JD290*JD291,JD157*JD55)","v":0},{"$f":"MIN(JE290*JE291,JE157*JE55)","v":0},{"$f":"MIN(JF290*JF291,JF157*JF55)","v":0},{"$f":"MIN(JG290*JG291,JG157*JG55)","v":0},{"$f":"MIN(JH290*JH291,JH157*JH55)","v":0},{"$f":"MIN(JI290*JI291,JI157*JI55)","v":0},{"$f":"MIN(JJ290*JJ291,JJ157*JJ55)","v":0},{"$f":"MIN(JK290*JK291,JK157*JK55)","v":0},{"$f":"MIN(JL290*JL291,JL157*JL55)","v":0},{"$f":"MIN(JM290*JM291,JM157*JM55)","v":0},{"$f":"MIN(JN290*JN291,JN157*JN55)","v":0},{"$f":"MIN(JO290*JO291,JO157*JO55)","v":0},{"$f":"MIN(JP290*JP291,JP157*JP55)","v":0},{"$f":"MIN(JQ290*JQ291,JQ157*JQ55)","v":0},{"$f":"MIN(JR290*JR291,JR157*JR55)","v":0},{"$f":"MIN(JS290*JS291,JS157*JS55)","v":0},{"$f":"MIN(JT290*JT291,JT157*JT55)","v":0},{"$f":"MIN(JU290*JU291,JU157*JU55)","v":0},{"$f":"MIN(JV290*JV291,JV157*JV55)","v":0},{"$f":"MIN(JW290*JW291,JW157*JW55)","v":0},{"$f":"MIN(JX290*JX291,JX157*JX55)","v":0},{"$f":"MIN(JY290*JY291,JY157*JY55)","v":0},{"$f":"MIN(JZ290*JZ291,JZ157*JZ55)","v":0},{"$f":"MIN(KA290*KA291,KA157*KA55)","v":0},{"$f":"MIN(KB290*KB291,KB157*KB55)","v":0},{"$f":"MIN(KC290*KC291,KC157*KC55)","v":0},{"$f":"MIN(KD290*KD291,KD157*KD55)","v":0},{"$f":"MIN(KE290*KE291,KE157*KE55)","v":0},{"$f":"MIN(KF290*KF291,KF157*KF55)","v":0},{"$f":"MIN(KG290*KG291,KG157*KG55)","v":0},{"$f":"MIN(KH290*KH291,KH157*KH55)","v":0},{"$f":"MIN(KI290*KI291,KI157*KI55)","v":0},{"$f":"MIN(KJ290*KJ291,KJ157*KJ55)","v":0},{"$f":"MIN(KK290*KK291,KK157*KK55)","v":0},{"$f":"MIN(KL290*KL291,KL157*KL55)","v":0},{"$f":"MIN(KM290*KM291,KM157*KM55)","v":0},{"$f":"MIN(KN290*KN291,KN157*KN55)","v":0},{"$f":"MIN(KO290*KO291,KO157*KO55)","v":0},{"$f":"MIN(KP290*KP291,KP157*KP55)","v":0},{"$f":"MIN(KQ290*KQ291,KQ157*KQ55)","v":0},{"$f":"MIN(KR290*KR291,KR157*KR55)","v":0},{"$f":"MIN(KS290*KS291,KS157*KS55)","v":0},{"$f":"MIN(KT290*KT291,KT157*KT55)","v":0},{"$f":"MIN(KU290*KU291,KU157*KU55)","v":0},{"$f":"MIN(KV290*KV291,KV157*KV55)","v":0},{"$f":"MIN(KW290*KW291,KW157*KW55)","v":0},{"$f":"MIN(KX290*KX291,KX157*KX55)","v":0},{"$f":"MIN(KY290*KY291,KY157*KY55)","v":0},{"$f":"MIN(KZ290*KZ291,KZ157*KZ55)","v":0},{"$f":"MIN(LA290*LA291,LA157*LA55)","v":0},{"$f":"MIN(LB290*LB291,LB157*LB55)","v":0},{"$f":"MIN(LC290*LC291,LC157*LC55)","v":0},{"$f":"MIN(LD290*LD291,LD157*LD55)","v":0},{"$f":"MIN(LE290*LE291,LE157*LE55)","v":0},{"$f":"MIN(LF290*LF291,LF157*LF55)","v":0},{"$f":"MIN(LG290*LG291,LG157*LG55)","v":0},{"$f":"MIN(LH290*LH291,LH157*LH55)","v":0},{"$f":"MIN(LI290*LI291,LI157*LI55)","v":0},{"$f":"MIN(LJ290*LJ291,LJ157*LJ55)","v":0},{"$f":"MIN(LK290*LK291,LK157*LK55)","v":0},{"$f":"MIN(LL290*LL291,LL157*LL55)","v":0},{"$f":"MIN(LM290*LM291,LM157*LM55)","v":0},{"$f":"MIN(LN290*LN291,LN157*LN55)","v":0},{"$f":"MIN(LO290*LO291,LO157*LO55)","v":0},{"$f":"MIN(LP290*LP291,LP157*LP55)","v":0},{"$f":"MIN(LQ290*LQ291,LQ157*LQ55)","v":0},{"$f":"MIN(LR290*LR291,LR157*LR55)","v":0},{"$f":"MIN(LS290*LS291,LS157*LS55)","v":0},{"$f":"MIN(LT290*LT291,LT157*LT55)","v":0},{"$f":"MIN(LU290*LU291,LU157*LU55)","v":0},{"$f":"MIN(LV290*LV291,LV157*LV55)","v":0},{"$f":"MIN(LW290*LW291,LW157*LW55)","v":0},{"$f":"MIN(LX290*LX291,LX157*LX55)","v":0},{"$f":"MIN(LY290*LY291,LY157*LY55)","v":0},{"$f":"MIN(LZ290*LZ291,LZ157*LZ55)","v":0},{"$f":"MIN(MA290*MA291,MA157*MA55)","v":0},{"$f":"MIN(MB290*MB291,MB157*MB55)","v":0},{"$f":"MIN(MC290*MC291,MC157*MC55)","v":0},{"$f":"MIN(MD290*MD291,MD157*MD55)","v":0},{"$f":"MIN(ME290*ME291,ME157*ME55)","v":0},{"$f":"MIN(MF290*MF291,MF157*MF55)","v":0},{"$f":"MIN(MG290*MG291,MG157*MG55)","v":0},{"$f":"MIN(MH290*MH291,MH157*MH55)","v":0},{"$f":"MIN(MI290*MI291,MI157*MI55)","v":0},{"$f":"MIN(MJ290*MJ291,MJ157*MJ55)","v":0},{"$f":"MIN(MK290*MK291,MK157*MK55)","v":0},{"$f":"MIN(ML290*ML291,ML157*ML55)","v":0},{"$f":"MIN(MM290*MM291,MM157*MM55)","v":0},{"$f":"MIN(MN290*MN291,MN157*MN55)","v":0},{"$f":"MIN(MO290*MO291,MO157*MO55)","v":0},{"$f":"MIN(MP290*MP291,MP157*MP55)","v":0},{"$f":"MIN(MQ290*MQ291,MQ157*MQ55)","v":0},{"$f":"MIN(MR290*MR291,MR157*MR55)","v":0},{"$f":"MIN(MS290*MS291,MS157*MS55)","v":0},{"$f":"MIN(MT290*MT291,MT157*MT55)","v":0},{"$f":"MIN(MU290*MU291,MU157*MU55)","v":0},{"$f":"MIN(MV290*MV291,MV157*MV55)","v":0},{"$f":"MIN(MW290*MW291,MW157*MW55)","v":0},{"$f":"MIN(MX290*MX291,MX157*MX55)","v":0},{"$f":"MIN(MY290*MY291,MY157*MY55)","v":0},{"$f":"MIN(MZ290*MZ291,MZ157*MZ55)","v":0},{"$f":"MIN(NA290*NA291,NA157*NA55)","v":0},{"$f":"MIN(NB290*NB291,NB157*NB55)","v":0},{"$f":"MIN(NC290*NC291,NC157*NC55)","v":0},{"$f":"MIN(ND290*ND291,ND157*ND55)","v":0},{"$f":"MIN(NE290*NE291,NE157*NE55)","v":0},{"$f":"MIN(NF290*NF291,NF157*NF55)","v":0},{"$f":"MIN(NG290*NG291,NG157*NG55)","v":0},{"$f":"MIN(NH290*NH291,NH157*NH55)","v":0},{"$f":"MIN(NI290*NI291,NI157*NI55)","v":0},{"$f":"MIN(NJ290*NJ291,NJ157*NJ55)","v":0},{"$f":"MIN(NK290*NK291,NK157*NK55)","v":0},{"$f":"MIN(NL290*NL291,NL157*NL55)","v":0},{"$f":"MIN(NM290*NM291,NM157*NM55)","v":0},{"$f":"MIN(NN290*NN291,NN157*NN55)","v":0},{"$f":"MIN(NO290*NO291,NO157*NO55)","v":0},{"$f":"MIN(NP290*NP291,NP157*NP55)","v":0},{"$f":"MIN(NQ290*NQ291,NQ157*NQ55)","v":0},{"$f":"MIN(NR290*NR291,NR157*NR55)","v":0},{"$f":"MIN(NS290*NS291,NS157*NS55)","v":0},{"$f":"MIN(NT290*NT291,NT157*NT55)","v":0},{"$f":"MIN(NU290*NU291,NU157*NU55)","v":0},{"$f":"MIN(NV290*NV291,NV157*NV55)","v":0},{"$f":"MIN(NW290*NW291,NW157*NW55)","v":0},{"$f":"MIN(NX290*NX291,NX157*NX55)","v":-4.4832542965520543E-26},{"$f":"MIN(NY290*NY291,NY157*NY55)","v":6.4623485355705287E-27},{"$f":"MIN(NZ290*NZ291,NZ157*NZ55)","v":6.8662453190436868E-27},{"$f":"MIN(OA290*OA291,OA157*OA55)","v":6.8662453190436868E-27},{"$f":"MIN(OB290*OB291,OB157*OB55)","v":6.8662453190436868E-27},{"$f":"MIN(OC290*OC291,OC157*OC55)","v":6.8662453190436868E-27},{"$f":"MIN(OD290*OD291,OD157*OD55)","v":6.8662453190436868E-27},{"$f":"MIN(OE290*OE291,OE157*OE55)","v":4.0389678347315797E-27},{"$f":"MIN(OF290*OF291,OF157*OF55)","v":0},{"$f":"MIN(OG290*OG291,OG157*OG55)","v":0},{"$f":"MIN(OH290*OH291,OH157*OH55)","v":0},{"$f":"MIN(OI290*OI291,OI157*OI55)","v":0},{"$f":"MIN(OJ290*OJ291,OJ157*OJ55)","v":0},{"$f":"MIN(OK290*OK291,OK157*OK55)","v":0},{"$f":"MIN(OL290*OL291,OL157*OL55)","v":0},{"$f":"MIN(OM290*OM291,OM157*OM55)","v":0},{"$f":"MIN(ON290*ON291,ON157*ON55)","v":0},{"$f":"MIN(OO290*OO291,OO157*OO55)","v":0},{"$f":"MIN(OP290*OP291,OP157*OP55)","v":0},{"$f":"MIN(OQ290*OQ291,OQ157*OQ55)","v":0},{"$f":"MIN(OR290*OR291,OR157*OR55)","v":0},{"$f":"MIN(OS290*OS291,OS157*OS55)","v":0},{"$f":"MIN(OT290*OT291,OT157*OT55)","v":0}]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K290-K292","v":0},{"$f":"L290-L292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127080.51160411314,146423.61695960743,148017.99359890161,140637.56158304465,127109.18878878343,327995.08295675879,0,0,0,0,0,6464.7627777430462,0,0,0,0,0,236616.95774442446,0,0,0,0,0,15555.903256801306,0,0,0,0,0,253965.81952296069,0,0,0,0,0,24441.957010068756,{"$f":"BX290-BX292","v":0},0,0,0,0,270898.28975822381,0,0,0,0,0,33110.658217855671,0,0,0,0,0,287389.12914820749,0,0,0,0,0,41549.055476306705,0,0,0,0,0,303411.68896354444,0,0,0,0,0,49743.473049462424,0,0,0,0,0,314047.57044473873,0,0,0,0,0,57679.469920696458,0,0,0,0,0,311088.59347994148,0,0,0,0,0,65341.796517796407,0,0,0,0,{"$f":"EJ290-EJ292","v":0},308090.97895281378,0,0,0,0,0,72714.34897872759,0,0,0,0,0,0,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV290-GV292","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH290-JH292","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"LT290-LT292","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,0,0,0,0,0,0,0,2.827277484312107E-27,{"$f":"OF290-OF292","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,"Add: Cash from re-financing",null,null,null,null,null,null,null,null,{"$f":"K199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5363478.2040094323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: fees paid at re-financing",null,null,null,null,null,null,null,null,{"$f":"K202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107269.56408018865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayments of debt fund",null,null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5120717.1617622403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash flow after re-financing",null,null,null,null,null,null,null,null,{"$f":"K293+K294-K295-K296","v":0},{"$f":"L293+L294-L295-L296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.47816700302,0,0,0,0,0,0,127080.51160411314,146423.61695960743,148017.99359890161,140637.56158304465,127109.18878878343,327995.08295675879,0,0,0,0,0,6464.7627777430462,0,0,0,0,0,236616.95774442446,0,0,0,0,0,15555.903256801306,0,0,0,0,0,253965.81952296069,0,0,0,0,0,24441.957010068756,{"$f":"BX293+BX294-BX295-BX296","v":0},0,0,0,0,270898.28975822381,0,0,0,0,0,33110.658217855671,0,0,0,0,0,287389.12914820749,0,0,0,0,0,41549.055476306705,0,0,0,0,0,303411.68896354444,0,0,0,0,0,49743.473049462424,0,0,0,0,0,314047.57044473873,0,0,0,0,0,57679.469920696458,0,0,0,0,0,311088.59347994148,0,0,0,0,0,65341.796517796407,0,0,0,0,{"$f":"EJ293+EJ294-EJ295-EJ296","v":0},308090.97895281378,0,0,0,0,0,72714.34897872759,0,0,0,0,0,0,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV293+GV294-GV295-GV296","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH293+JH294-JH295-JH296","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"LT293+LT294-LT295-LT296","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,0,0,0,0,0,0,0,2.827277484312107E-27,{"$f":"OF293+OF294-OF295-OF296","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,"Less: Increase in cash balance",null,null,null,null,null,null,null,null,{"$f":"K297*OR(K210,K153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.47816700302,0,0,0,0,0,0,127080.51160411314,146423.61695960743,148017.99359890161,140637.56158304465,127109.18878878343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW297*OR(BW210,BW153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI297*OR(EI210,EI153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU297*OR(GU210,GU153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG297*OR(JG210,JG153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS297*OR(LS210,LS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE297*OR(OE210,OE153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends Paid",null,null,null,null,null,null,null,{"$f":"MAX(K297-K298-K228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327995.08295675879,0,0,0,0,0,0,0,0,0,0,0,236616.95774442446,0,0,0,0,0,0,0,0,0,0,0,253965.81952296069,0,0,0,0,0,{"$f":"MAX(BW297-BW298-BW228,0)","v":0},0,0,0,0,0,270898.28975822381,0,0,0,0,0,0,0,0,0,0,0,287389.12914820749,0,0,0,0,0,0,0,0,0,0,0,303411.68896354444,0,0,0,0,0,4722.542633793375,0,0,0,0,0,314047.57044473873,0,0,0,0,0,22065.604910455528,0,0,0,0,0,311088.59347994148,0,0,0,0,0,38907.597888922435,0,0,0,{"$f":"MAX(EI297-EI298-EI228,0)","v":0},0,308090.97895281378,0,0,0,0,0,72714.34897872759,0,0,0,0,0,0,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,{"$f":"MAX(GU297-GU298-GU228,0)","v":56774.934255677901},61264.30025129694,70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,{"$f":"MAX(JG297-JG298-JG228,0)","v":163561.58818851344},184128.62187096817,187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"MAX(LS297-LS298-LS228,0)","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,0,0,0,0,0,0,0,{"$f":"MAX(OE297-OE298-OE228,0)","v":2.827277484312107E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,"Less: cash trapped",null,null,null,null,null,null,null,null,{"$f":"K297-K298-K299","v":0},{"$f":"L297-L298-L299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6464.7627777430462,0,0,0,0,0,0,0,0,0,0,0,15555.903256801306,0,0,0,0,0,0,0,0,0,0,0,24441.957010068756,{"$f":"BX297-BX298-BX299","v":0},0,0,0,0,0,0,0,0,0,0,33110.658217855671,0,0,0,0,0,0,0,0,0,0,0,41549.055476306705,0,0,0,0,0,0,0,0,0,0,0,45020.930415669049,0,0,0,0,0,0,0,0,0,0,0,35613.86501024093,0,0,0,0,0,0,0,0,0,0,0,26434.198628873972,0,0,0,0,{"$f":"EJ297-EJ298-EJ299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV297-GV298-GV299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH297-JH298-JH299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT297-LT298-LT299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF297-OF298-OF299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Rooftop owners",null,null,null,{"$f":"F36","v":0.5},null,null,null,{"$f":"K299*$G$301","v":0},{"$f":"L299*$G$301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163997.5414783794,0,0,0,0,0,0,0,0,0,0,0,118308.47887221223,0,0,0,0,0,0,0,0,0,0,0,126982.90976148035,0,0,0,0,0,0,{"$f":"BX299*$G$301","v":0},0,0,0,0,135449.1448791119,0,0,0,0,0,0,0,0,0,0,0,143694.56457410374,0,0,0,0,0,0,0,0,0,0,0,151705.84448177222,0,0,0,0,0,2361.2713168966875,0,0,0,0,0,157023.78522236936,0,0,0,0,0,11032.802455227764,0,0,0,0,0,155544.29673997074,0,0,0,0,0,19453.798944461218,0,0,0,0,{"$f":"EJ299*$G$301","v":0},154045.48947640689,0,0,0,0,0,36357.174489363795,0,0,0,0,0,0,327598.91621465009,22567.518528569424,24175.172851628875,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180461,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701206,36024.342788118593,25742.871085013161,21902.742915326548,23475.976219011769,27093.810873669798,40524.292010182893,46540.253034501729,52194.52881299553,52853.204039308039,53154.942275288959,55368.339204186268,48122.968105252308,40508.133748124455,29302.51631649179,25202.918618777992,27197.069041177496,31497.534091956313,47023.812769595846,54219.063475231262,61072.016594601417,62212.530953111622,62947.774243922948,58714.411822017973,51036.464200464878,42966.996451197883,31092.378235302524,26748.003945663062,28863.723434084546,33420.889362702081,49874.04189828888,57498.809787062783,64760.844985018492,65969.412674961801,66748.514718314924,62262.388608389665,54126.037807339882,45574.793218219645,32991.233176849884,28387.467127838951,{"$f":"GV299*$G$301","v":30632.15012564847},35461.339593038545,52896.697490303697,60976.622211506685,68672.159164305092,69952.840674430088,70778.417547949444,66024.435665188357,57402.313055232451,48340.527593795472,35005.700092944906,30127.054460387819,32508.544283470961,37625.994559590414,56102.192430240262,64664.444157607184,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590239,60876.554168057686,51273.746460220333,37142.798905427684,31972.861102229588,34499.477139438728,39922.394695484159,59501.567443071552,68574.93823661661,77216.655510236422,78654.729629362875,79581.737826118013,74243.10979884144,64560.703977343292,54384.572773622167,39409.974742467253,33931.35220112087,36611.918760422355,42358.537119559376,63106.528894485324,72721.529515963557,81879.1069751631,83402.988630023814,84385.293853283889,78727.908552573193,68467.424749626996,57683.740269535207,41815.123636817625,36009.385294828884,38853.262194580209,44942.903235677062,66929.488864011932,77118.451371545074,86822.682629915551,88437.49157900353,89478.392116162373,83483.217036158749,72610.141467112015,61182.630256220742,44366.619774049999,38214.234065406454,41231.349076194827,47684.487996659998,70983.607627420031,81780.794094256722,{"$f":"JH299*$G$301","v":92064.310935484085},93775.472395356657,94878.463250343673,88525.329468117779,77003.087708820429,64893.310621153927,47073.344384071628,40553.613528122951,43754.496776957065,50592.830933082754,75282.838693049736,86724.556416021223,97621.938519194693,99435.201387890775,100603.98601273062,93871.520332642351,81661.354288313625,68828.577183617817,49944.716374849013,43035.706741510709,46431.527196903524,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513661,105436.04751272476,106674.55023866596,99540.103284987083,86600.940813404464,73001.997534322669,52990.724813197652,45669.193130187283,50099.254544450945,57778.328976931509,85504.164509343696,98352.665244661112,110589.89680651581,112626.00161762336,113938.38082754541,106377.95084340886,92666.267593834244,78255.414762053842,57049.420614432907,49290.735768257684,53985.205510372864,62122.651724405005,91503.636206753872,105119.11915845965,118086.84026015527,120244.43419719518,121635.09628349463,113623.24837978446,99092.921382856526,83821.684525768171,61349.640858813422,53127.701026402588,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,{"$f":"LT299*$G$301","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,0,0,0,0,0,0,0,1.4136387421560535E-27,{"$f":"OF299*$G$301","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27]
[null,null,"Dividends to Development Co.",null,null,null,{"$f":"F37","v":0.5},null,null,null,{"$f":"K299*$G$302","v":0},{"$f":"L299*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163997.5414783794,0,0,0,0,0,0,0,0,0,0,0,118308.47887221223,0,0,0,0,0,0,0,0,0,0,0,126982.90976148035,0,0,0,0,0,0,{"$f":"BX299*$G$302","v":0},0,0,0,0,135449.1448791119,0,0,0,0,0,0,0,0,0,0,0,143694.56457410374,0,0,0,0,0,0,0,0,0,0,0,151705.84448177222,0,0,0,0,0,2361.2713168966875,0,0,0,0,0,157023.78522236936,0,0,0,0,0,11032.802455227764,0,0,0,0,0,155544.29673997074,0,0,0,0,0,19453.798944461218,0,0,0,0,{"$f":"EJ299*$G$302","v":0},154045.48947640689,0,0,0,0,0,36357.174489363795,0,0,0,0,0,0,327598.91621465009,22567.518528569424,24175.172851628875,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180461,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701206,36024.342788118593,25742.871085013161,21902.742915326548,23475.976219011769,27093.810873669798,40524.292010182893,46540.253034501729,52194.52881299553,52853.204039308039,53154.942275288959,55368.339204186268,48122.968105252308,40508.133748124455,29302.51631649179,25202.918618777992,27197.069041177496,31497.534091956313,47023.812769595846,54219.063475231262,61072.016594601417,62212.530953111622,62947.774243922948,58714.411822017973,51036.464200464878,42966.996451197883,31092.378235302524,26748.003945663062,28863.723434084546,33420.889362702081,49874.04189828888,57498.809787062783,64760.844985018492,65969.412674961801,66748.514718314924,62262.388608389665,54126.037807339882,45574.793218219645,32991.233176849884,28387.467127838951,{"$f":"GV299*$G$302","v":30632.15012564847},35461.339593038545,52896.697490303697,60976.622211506685,68672.159164305092,69952.840674430088,70778.417547949444,66024.435665188357,57402.313055232451,48340.527593795472,35005.700092944906,30127.054460387819,32508.544283470961,37625.994559590414,56102.192430240262,64664.444157607184,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590239,60876.554168057686,51273.746460220333,37142.798905427684,31972.861102229588,34499.477139438728,39922.394695484159,59501.567443071552,68574.93823661661,77216.655510236422,78654.729629362875,79581.737826118013,74243.10979884144,64560.703977343292,54384.572773622167,39409.974742467253,33931.35220112087,36611.918760422355,42358.537119559376,63106.528894485324,72721.529515963557,81879.1069751631,83402.988630023814,84385.293853283889,78727.908552573193,68467.424749626996,57683.740269535207,41815.123636817625,36009.385294828884,38853.262194580209,44942.903235677062,66929.488864011932,77118.451371545074,86822.682629915551,88437.49157900353,89478.392116162373,83483.217036158749,72610.141467112015,61182.630256220742,44366.619774049999,38214.234065406454,41231.349076194827,47684.487996659998,70983.607627420031,81780.794094256722,{"$f":"JH299*$G$302","v":92064.310935484085},93775.472395356657,94878.463250343673,88525.329468117779,77003.087708820429,64893.310621153927,47073.344384071628,40553.613528122951,43754.496776957065,50592.830933082754,75282.838693049736,86724.556416021223,97621.938519194693,99435.201387890775,100603.98601273062,93871.520332642351,81661.354288313625,68828.577183617817,49944.716374849013,43035.706741510709,46431.527196903524,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513661,105436.04751272476,106674.55023866596,99540.103284987083,86600.940813404464,73001.997534322669,52990.724813197652,45669.193130187283,50099.254544450945,57778.328976931509,85504.164509343696,98352.665244661112,110589.89680651581,112626.00161762336,113938.38082754541,106377.95084340886,92666.267593834244,78255.414762053842,57049.420614432907,49290.735768257684,53985.205510372864,62122.651724405005,91503.636206753872,105119.11915845965,118086.84026015527,120244.43419719518,121635.09628349463,113623.24837978446,99092.921382856526,83821.684525768171,61349.640858813422,53127.701026402588,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,{"$f":"LT299*$G$302","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,0,0,0,0,0,0,0,1.4136387421560535E-27,{"$f":"OF299*$G$302","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27]
[]
[null,null,"Dividends allowed",null,null,null,null,{"$f":"H195","v":"2019-11-01"},{"$f":"I195","v":"2028-11-01"},null,{"$f":"OR(K2<$H$304,K2>$I$304,K209)","v":true},{"$f":"OR(L2<$H$304,L2>$I$304,L209)","v":true},{"$f":"OR(M2<$H$304,M2>$I$304,M209)","v":true},{"$f":"OR(N2<$H$304,N2>$I$304,N209)","v":true},{"$f":"OR(O2<$H$304,O2>$I$304,O209)","v":true},{"$f":"OR(P2<$H$304,P2>$I$304,P209)","v":true},{"$f":"OR(Q2<$H$304,Q2>$I$304,Q209)","v":true},{"$f":"OR(R2<$H$304,R2>$I$304,R209)","v":true},{"$f":"OR(S2<$H$304,S2>$I$304,S209)","v":true},{"$f":"OR(T2<$H$304,T2>$I$304,T209)","v":true},{"$f":"OR(U2<$H$304,U2>$I$304,U209)","v":true},{"$f":"OR(V2<$H$304,V2>$I$304,V209)","v":true},{"$f":"OR(W2<$H$304,W2>$I$304,W209)","v":true},{"$f":"OR(X2<$H$304,X2>$I$304,X209)","v":true},{"$f":"OR(Y2<$H$304,Y2>$I$304,Y209)","v":true},{"$f":"OR(Z2<$H$304,Z2>$I$304,Z209)","v":true},{"$f":"OR(AA2<$H$304,AA2>$I$304,AA209)","v":true},{"$f":"OR(AB2<$H$304,AB2>$I$304,AB209)","v":true},{"$f":"OR(AC2<$H$304,AC2>$I$304,AC209)","v":true},{"$f":"OR(AD2<$H$304,AD2>$I$304,AD209)","v":true},{"$f":"OR(AE2<$H$304,AE2>$I$304,AE209)","v":true},{"$f":"OR(AF2<$H$304,AF2>$I$304,AF209)","v":true},{"$f":"OR(AG2<$H$304,AG2>$I$304,AG209)","v":true},{"$f":"OR(AH2<$H$304,AH2>$I$304,AH209)","v":true},{"$f":"OR(AI2<$H$304,AI2>$I$304,AI209)","v":true},{"$f":"OR(AJ2<$H$304,AJ2>$I$304,AJ209)","v":true},{"$f":"OR(AK2<$H$304,AK2>$I$304,AK209)","v":true},{"$f":"OR(AL2<$H$304,AL2>$I$304,AL209)","v":true},{"$f":"OR(AM2<$H$304,AM2>$I$304,AM209)","v":true},{"$f":"OR(AN2<$H$304,AN2>$I$304,AN209)","v":true},{"$f":"OR(AO2<$H$304,AO2>$I$304,AO209)","v":true},{"$f":"OR(AP2<$H$304,AP2>$I$304,AP209)","v":true},{"$f":"OR(AQ2<$H$304,AQ2>$I$304,AQ209)","v":true},{"$f":"OR(AR2<$H$304,AR2>$I$304,AR209)","v":true},{"$f":"OR(AS2<$H$304,AS2>$I$304,AS209)","v":true},{"$f":"OR(AT2<$H$304,AT2>$I$304,AT209)","v":false},{"$f":"OR(AU2<$H$304,AU2>$I$304,AU209)","v":false},{"$f":"OR(AV2<$H$304,AV2>$I$304,AV209)","v":false},{"$f":"OR(AW2<$H$304,AW2>$I$304,AW209)","v":false},{"$f":"OR(AX2<$H$304,AX2>$I$304,AX209)","v":false},{"$f":"OR(AY2<$H$304,AY2>$I$304,AY209)","v":true},{"$f":"OR(AZ2<$H$304,AZ2>$I$304,AZ209)","v":false},{"$f":"OR(BA2<$H$304,BA2>$I$304,BA209)","v":false},{"$f":"OR(BB2<$H$304,BB2>$I$304,BB209)","v":false},{"$f":"OR(BC2<$H$304,BC2>$I$304,BC209)","v":false},{"$f":"OR(BD2<$H$304,BD2>$I$304,BD209)","v":false},{"$f":"OR(BE2<$H$304,BE2>$I$304,BE209)","v":true},{"$f":"OR(BF2<$H$304,BF2>$I$304,BF209)","v":false},{"$f":"OR(BG2<$H$304,BG2>$I$304,BG209)","v":false},{"$f":"OR(BH2<$H$304,BH2>$I$304,BH209)","v":false},{"$f":"OR(BI2<$H$304,BI2>$I$304,BI209)","v":false},{"$f":"OR(BJ2<$H$304,BJ2>$I$304,BJ209)","v":false},{"$f":"OR(BK2<$H$304,BK2>$I$304,BK209)","v":true},{"$f":"OR(BL2<$H$304,BL2>$I$304,BL209)","v":false},{"$f":"OR(BM2<$H$304,BM2>$I$304,BM209)","v":false},{"$f":"OR(BN2<$H$304,BN2>$I$304,BN209)","v":false},{"$f":"OR(BO2<$H$304,BO2>$I$304,BO209)","v":false},{"$f":"OR(BP2<$H$304,BP2>$I$304,BP209)","v":false},{"$f":"OR(BQ2<$H$304,BQ2>$I$304,BQ209)","v":true},{"$f":"OR(BR2<$H$304,BR2>$I$304,BR209)","v":false},{"$f":"OR(BS2<$H$304,BS2>$I$304,BS209)","v":false},{"$f":"OR(BT2<$H$304,BT2>$I$304,BT209)","v":false},{"$f":"OR(BU2<$H$304,BU2>$I$304,BU209)","v":false},{"$f":"OR(BV2<$H$304,BV2>$I$304,BV209)","v":false},{"$f":"OR(BW2<$H$304,BW2>$I$304,BW209)","v":true},{"$f":"OR(BX2<$H$304,BX2>$I$304,BX209)","v":false},{"$f":"OR(BY2<$H$304,BY2>$I$304,BY209)","v":false},{"$f":"OR(BZ2<$H$304,BZ2>$I$304,BZ209)","v":false},{"$f":"OR(CA2<$H$304,CA2>$I$304,CA209)","v":false},{"$f":"OR(CB2<$H$304,CB2>$I$304,CB209)","v":false},{"$f":"OR(CC2<$H$304,CC2>$I$304,CC209)","v":true},{"$f":"OR(CD2<$H$304,CD2>$I$304,CD209)","v":false},{"$f":"OR(CE2<$H$304,CE2>$I$304,CE209)","v":false},{"$f":"OR(CF2<$H$304,CF2>$I$304,CF209)","v":false},{"$f":"OR(CG2<$H$304,CG2>$I$304,CG209)","v":false},{"$f":"OR(CH2<$H$304,CH2>$I$304,CH209)","v":false},{"$f":"OR(CI2<$H$304,CI2>$I$304,CI209)","v":true},{"$f":"OR(CJ2<$H$304,CJ2>$I$304,CJ209)","v":false},{"$f":"OR(CK2<$H$304,CK2>$I$304,CK209)","v":false},{"$f":"OR(CL2<$H$304,CL2>$I$304,CL209)","v":false},{"$f":"OR(CM2<$H$304,CM2>$I$304,CM209)","v":false},{"$f":"OR(CN2<$H$304,CN2>$I$304,CN209)","v":false},{"$f":"OR(CO2<$H$304,CO2>$I$304,CO209)","v":true},{"$f":"OR(CP2<$H$304,CP2>$I$304,CP209)","v":false},{"$f":"OR(CQ2<$H$304,CQ2>$I$304,CQ209)","v":false},{"$f":"OR(CR2<$H$304,CR2>$I$304,CR209)","v":false},{"$f":"OR(CS2<$H$304,CS2>$I$304,CS209)","v":false},{"$f":"OR(CT2<$H$304,CT2>$I$304,CT209)","v":false},{"$f":"OR(CU2<$H$304,CU2>$I$304,CU209)","v":true},{"$f":"OR(CV2<$H$304,CV2>$I$304,CV209)","v":false},{"$f":"OR(CW2<$H$304,CW2>$I$304,CW209)","v":false},{"$f":"OR(CX2<$H$304,CX2>$I$304,CX209)","v":false},{"$f":"OR(CY2<$H$304,CY2>$I$304,CY209)","v":false},{"$f":"OR(CZ2<$H$304,CZ2>$I$304,CZ209)","v":false},{"$f":"OR(DA2<$H$304,DA2>$I$304,DA209)","v":true},{"$f":"OR(DB2<$H$304,DB2>$I$304,DB209)","v":false},{"$f":"OR(DC2<$H$304,DC2>$I$304,DC209)","v":false},{"$f":"OR(DD2<$H$304,DD2>$I$304,DD209)","v":false},{"$f":"OR(DE2<$H$304,DE2>$I$304,DE209)","v":false},{"$f":"OR(DF2<$H$304,DF2>$I$304,DF209)","v":false},{"$f":"OR(DG2<$H$304,DG2>$I$304,DG209)","v":true},{"$f":"OR(DH2<$H$304,DH2>$I$304,DH209)","v":false},{"$f":"OR(DI2<$H$304,DI2>$I$304,DI209)","v":false},{"$f":"OR(DJ2<$H$304,DJ2>$I$304,DJ209)","v":false},{"$f":"OR(DK2<$H$304,DK2>$I$304,DK209)","v":false},{"$f":"OR(DL2<$H$304,DL2>$I$304,DL209)","v":false},{"$f":"OR(DM2<$H$304,DM2>$I$304,DM209)","v":true},{"$f":"OR(DN2<$H$304,DN2>$I$304,DN209)","v":false},{"$f":"OR(DO2<$H$304,DO2>$I$304,DO209)","v":false},{"$f":"OR(DP2<$H$304,DP2>$I$304,DP209)","v":false},{"$f":"OR(DQ2<$H$304,DQ2>$I$304,DQ209)","v":false},{"$f":"OR(DR2<$H$304,DR2>$I$304,DR209)","v":false},{"$f":"OR(DS2<$H$304,DS2>$I$304,DS209)","v":true},{"$f":"OR(DT2<$H$304,DT2>$I$304,DT209)","v":false},{"$f":"OR(DU2<$H$304,DU2>$I$304,DU209)","v":false},{"$f":"OR(DV2<$H$304,DV2>$I$304,DV209)","v":false},{"$f":"OR(DW2<$H$304,DW2>$I$304,DW209)","v":false},{"$f":"OR(DX2<$H$304,DX2>$I$304,DX209)","v":false},{"$f":"OR(DY2<$H$304,DY2>$I$304,DY209)","v":true},{"$f":"OR(DZ2<$H$304,DZ2>$I$304,DZ209)","v":false},{"$f":"OR(EA2<$H$304,EA2>$I$304,EA209)","v":false},{"$f":"OR(EB2<$H$304,EB2>$I$304,EB209)","v":false},{"$f":"OR(EC2<$H$304,EC2>$I$304,EC209)","v":false},{"$f":"OR(ED2<$H$304,ED2>$I$304,ED209)","v":false},{"$f":"OR(EE2<$H$304,EE2>$I$304,EE209)","v":true},{"$f":"OR(EF2<$H$304,EF2>$I$304,EF209)","v":false},{"$f":"OR(EG2<$H$304,EG2>$I$304,EG209)","v":false},{"$f":"OR(EH2<$H$304,EH2>$I$304,EH209)","v":false},{"$f":"OR(EI2<$H$304,EI2>$I$304,EI209)","v":false},{"$f":"OR(EJ2<$H$304,EJ2>$I$304,EJ209)","v":false},{"$f":"OR(EK2<$H$304,EK2>$I$304,EK209)","v":true},{"$f":"OR(EL2<$H$304,EL2>$I$304,EL209)","v":false},{"$f":"OR(EM2<$H$304,EM2>$I$304,EM209)","v":false},{"$f":"OR(EN2<$H$304,EN2>$I$304,EN209)","v":false},{"$f":"OR(EO2<$H$304,EO2>$I$304,EO209)","v":false},{"$f":"OR(EP2<$H$304,EP2>$I$304,EP209)","v":false},{"$f":"OR(EQ2<$H$304,EQ2>$I$304,EQ209)","v":true},{"$f":"OR(ER2<$H$304,ER2>$I$304,ER209)","v":false},{"$f":"OR(ES2<$H$304,ES2>$I$304,ES209)","v":false},{"$f":"OR(ET2<$H$304,ET2>$I$304,ET209)","v":false},{"$f":"OR(EU2<$H$304,EU2>$I$304,EU209)","v":false},{"$f":"OR(EV2<$H$304,EV2>$I$304,EV209)","v":false},{"$f":"OR(EW2<$H$304,EW2>$I$304,EW209)","v":false},{"$f":"OR(EX2<$H$304,EX2>$I$304,EX209)","v":true},{"$f":"OR(EY2<$H$304,EY2>$I$304,EY209)","v":true},{"$f":"OR(EZ2<$H$304,EZ2>$I$304,EZ209)","v":true},{"$f":"OR(FA2<$H$304,FA2>$I$304,FA209)","v":true},{"$f":"OR(FB2<$H$304,FB2>$I$304,FB209)","v":true},{"$f":"OR(FC2<$H$304,FC2>$I$304,FC209)","v":true},{"$f":"OR(FD2<$H$304,FD2>$I$304,FD209)","v":true},{"$f":"OR(FE2<$H$304,FE2>$I$304,FE209)","v":true},{"$f":"OR(FF2<$H$304,FF2>$I$304,FF209)","v":true},{"$f":"OR(FG2<$H$304,FG2>$I$304,FG209)","v":true},{"$f":"OR(FH2<$H$304,FH2>$I$304,FH209)","v":true},{"$f":"OR(FI2<$H$304,FI2>$I$304,FI209)","v":true},{"$f":"OR(FJ2<$H$304,FJ2>$I$304,FJ209)","v":true},{"$f":"OR(FK2<$H$304,FK2>$I$304,FK209)","v":true},{"$f":"OR(FL2<$H$304,FL2>$I$304,FL209)","v":true},{"$f":"OR(FM2<$H$304,FM2>$I$304,FM209)","v":true},{"$f":"OR(FN2<$H$304,FN2>$I$304,FN209)","v":true},{"$f":"OR(FO2<$H$304,FO2>$I$304,FO209)","v":true},{"$f":"OR(FP2<$H$304,FP2>$I$304,FP209)","v":true},{"$f":"OR(FQ2<$H$304,FQ2>$I$304,FQ209)","v":true},{"$f":"OR(FR2<$H$304,FR2>$I$304,FR209)","v":true},{"$f":"OR(FS2<$H$304,FS2>$I$304,FS209)","v":true},{"$f":"OR(FT2<$H$304,FT2>$I$304,FT209)","v":true},{"$f":"OR(FU2<$H$304,FU2>$I$304,FU209)","v":true},{"$f":"OR(FV2<$H$304,FV2>$I$304,FV209)","v":true},{"$f":"OR(FW2<$H$304,FW2>$I$304,FW209)","v":true},{"$f":"OR(FX2<$H$304,FX2>$I$304,FX209)","v":true},{"$f":"OR(FY2<$H$304,FY2>$I$304,FY209)","v":true},{"$f":"OR(FZ2<$H$304,FZ2>$I$304,FZ209)","v":true},{"$f":"OR(GA2<$H$304,GA2>$I$304,GA209)","v":true},{"$f":"OR(GB2<$H$304,GB2>$I$304,GB209)","v":true},{"$f":"OR(GC2<$H$304,GC2>$I$304,GC209)","v":true},{"$f":"OR(GD2<$H$304,GD2>$I$304,GD209)","v":true},{"$f":"OR(GE2<$H$304,GE2>$I$304,GE209)","v":true},{"$f":"OR(GF2<$H$304,GF2>$I$304,GF209)","v":true},{"$f":"OR(GG2<$H$304,GG2>$I$304,GG209)","v":true},{"$f":"OR(GH2<$H$304,GH2>$I$304,GH209)","v":true},{"$f":"OR(GI2<$H$304,GI2>$I$304,GI209)","v":true},{"$f":"OR(GJ2<$H$304,GJ2>$I$304,GJ209)","v":true},{"$f":"OR(GK2<$H$304,GK2>$I$304,GK209)","v":true},{"$f":"OR(GL2<$H$304,GL2>$I$304,GL209)","v":true},{"$f":"OR(GM2<$H$304,GM2>$I$304,GM209)","v":true},{"$f":"OR(GN2<$H$304,GN2>$I$304,GN209)","v":true},{"$f":"OR(GO2<$H$304,GO2>$I$304,GO209)","v":true},{"$f":"OR(GP2<$H$304,GP2>$I$304,GP209)","v":true},{"$f":"OR(GQ2<$H$304,GQ2>$I$304,GQ209)","v":true},{"$f":"OR(GR2<$H$304,GR2>$I$304,GR209)","v":true},{"$f":"OR(GS2<$H$304,GS2>$I$304,GS209)","v":true},{"$f":"OR(GT2<$H$304,GT2>$I$304,GT209)","v":true},{"$f":"OR(GU2<$H$304,GU2>$I$304,GU209)","v":true},{"$f":"OR(GV2<$H$304,GV2>$I$304,GV209)","v":true},{"$f":"OR(GW2<$H$304,GW2>$I$304,GW209)","v":true},{"$f":"OR(GX2<$H$304,GX2>$I$304,GX209)","v":true},{"$f":"OR(GY2<$H$304,GY2>$I$304,GY209)","v":true},{"$f":"OR(GZ2<$H$304,GZ2>$I$304,GZ209)","v":true},{"$f":"OR(HA2<$H$304,HA2>$I$304,HA209)","v":true},{"$f":"OR(HB2<$H$304,HB2>$I$304,HB209)","v":true},{"$f":"OR(HC2<$H$304,HC2>$I$304,HC209)","v":true},{"$f":"OR(HD2<$H$304,HD2>$I$304,HD209)","v":true},{"$f":"OR(HE2<$H$304,HE2>$I$304,HE209)","v":true},{"$f":"OR(HF2<$H$304,HF2>$I$304,HF209)","v":true},{"$f":"OR(HG2<$H$304,HG2>$I$304,HG209)","v":true},{"$f":"OR(HH2<$H$304,HH2>$I$304,HH209)","v":true},{"$f":"OR(HI2<$H$304,HI2>$I$304,HI209)","v":true},{"$f":"OR(HJ2<$H$304,HJ2>$I$304,HJ209)","v":true},{"$f":"OR(HK2<$H$304,HK2>$I$304,HK209)","v":true},{"$f":"OR(HL2<$H$304,HL2>$I$304,HL209)","v":true},{"$f":"OR(HM2<$H$304,HM2>$I$304,HM209)","v":true},{"$f":"OR(HN2<$H$304,HN2>$I$304,HN209)","v":true},{"$f":"OR(HO2<$H$304,HO2>$I$304,HO209)","v":true},{"$f":"OR(HP2<$H$304,HP2>$I$304,HP209)","v":true},{"$f":"OR(HQ2<$H$304,HQ2>$I$304,HQ209)","v":true},{"$f":"OR(HR2<$H$304,HR2>$I$304,HR209)","v":true},{"$f":"OR(HS2<$H$304,HS2>$I$304,HS209)","v":true},{"$f":"OR(HT2<$H$304,HT2>$I$304,HT209)","v":true},{"$f":"OR(HU2<$H$304,HU2>$I$304,HU209)","v":true},{"$f":"OR(HV2<$H$304,HV2>$I$304,HV209)","v":true},{"$f":"OR(HW2<$H$304,HW2>$I$304,HW209)","v":true},{"$f":"OR(HX2<$H$304,HX2>$I$304,HX209)","v":true},{"$f":"OR(HY2<$H$304,HY2>$I$304,HY209)","v":true},{"$f":"OR(HZ2<$H$304,HZ2>$I$304,HZ209)","v":true},{"$f":"OR(IA2<$H$304,IA2>$I$304,IA209)","v":true},{"$f":"OR(IB2<$H$304,IB2>$I$304,IB209)","v":true},{"$f":"OR(IC2<$H$304,IC2>$I$304,IC209)","v":true},{"$f":"OR(ID2<$H$304,ID2>$I$304,ID209)","v":true},{"$f":"OR(IE2<$H$304,IE2>$I$304,IE209)","v":true},{"$f":"OR(IF2<$H$304,IF2>$I$304,IF209)","v":true},{"$f":"OR(IG2<$H$304,IG2>$I$304,IG209)","v":true},{"$f":"OR(IH2<$H$304,IH2>$I$304,IH209)","v":true},{"$f":"OR(II2<$H$304,II2>$I$304,II209)","v":true},{"$f":"OR(IJ2<$H$304,IJ2>$I$304,IJ209)","v":true},{"$f":"OR(IK2<$H$304,IK2>$I$304,IK209)","v":true},{"$f":"OR(IL2<$H$304,IL2>$I$304,IL209)","v":true},{"$f":"OR(IM2<$H$304,IM2>$I$304,IM209)","v":true},{"$f":"OR(IN2<$H$304,IN2>$I$304,IN209)","v":true},{"$f":"OR(IO2<$H$304,IO2>$I$304,IO209)","v":true},{"$f":"OR(IP2<$H$304,IP2>$I$304,IP209)","v":true},{"$f":"OR(IQ2<$H$304,IQ2>$I$304,IQ209)","v":true},{"$f":"OR(IR2<$H$304,IR2>$I$304,IR209)","v":true},{"$f":"OR(IS2<$H$304,IS2>$I$304,IS209)","v":true},{"$f":"OR(IT2<$H$304,IT2>$I$304,IT209)","v":true},{"$f":"OR(IU2<$H$304,IU2>$I$304,IU209)","v":true},{"$f":"OR(IV2<$H$304,IV2>$I$304,IV209)","v":true},{"$f":"OR(IW2<$H$304,IW2>$I$304,IW209)","v":true},{"$f":"OR(IX2<$H$304,IX2>$I$304,IX209)","v":true},{"$f":"OR(IY2<$H$304,IY2>$I$304,IY209)","v":true},{"$f":"OR(IZ2<$H$304,IZ2>$I$304,IZ209)","v":true},{"$f":"OR(JA2<$H$304,JA2>$I$304,JA209)","v":true},{"$f":"OR(JB2<$H$304,JB2>$I$304,JB209)","v":true},{"$f":"OR(JC2<$H$304,JC2>$I$304,JC209)","v":true},{"$f":"OR(JD2<$H$304,JD2>$I$304,JD209)","v":true},{"$f":"OR(JE2<$H$304,JE2>$I$304,JE209)","v":true},{"$f":"OR(JF2<$H$304,JF2>$I$304,JF209)","v":true},{"$f":"OR(JG2<$H$304,JG2>$I$304,JG209)","v":true},{"$f":"OR(JH2<$H$304,JH2>$I$304,JH209)","v":true},{"$f":"OR(JI2<$H$304,JI2>$I$304,JI209)","v":true},{"$f":"OR(JJ2<$H$304,JJ2>$I$304,JJ209)","v":true},{"$f":"OR(JK2<$H$304,JK2>$I$304,JK209)","v":true},{"$f":"OR(JL2<$H$304,JL2>$I$304,JL209)","v":true},{"$f":"OR(JM2<$H$304,JM2>$I$304,JM209)","v":true},{"$f":"OR(JN2<$H$304,JN2>$I$304,JN209)","v":true},{"$f":"OR(JO2<$H$304,JO2>$I$304,JO209)","v":true},{"$f":"OR(JP2<$H$304,JP2>$I$304,JP209)","v":true},{"$f":"OR(JQ2<$H$304,JQ2>$I$304,JQ209)","v":true},{"$f":"OR(JR2<$H$304,JR2>$I$304,JR209)","v":true},{"$f":"OR(JS2<$H$304,JS2>$I$304,JS209)","v":true},{"$f":"OR(JT2<$H$304,JT2>$I$304,JT209)","v":true},{"$f":"OR(JU2<$H$304,JU2>$I$304,JU209)","v":true},{"$f":"OR(JV2<$H$304,JV2>$I$304,JV209)","v":true},{"$f":"OR(JW2<$H$304,JW2>$I$304,JW209)","v":true},{"$f":"OR(JX2<$H$304,JX2>$I$304,JX209)","v":true},{"$f":"OR(JY2<$H$304,JY2>$I$304,JY209)","v":true},{"$f":"OR(JZ2<$H$304,JZ2>$I$304,JZ209)","v":true},{"$f":"OR(KA2<$H$304,KA2>$I$304,KA209)","v":true},{"$f":"OR(KB2<$H$304,KB2>$I$304,KB209)","v":true},{"$f":"OR(KC2<$H$304,KC2>$I$304,KC209)","v":true},{"$f":"OR(KD2<$H$304,KD2>$I$304,KD209)","v":true},{"$f":"OR(KE2<$H$304,KE2>$I$304,KE209)","v":true},{"$f":"OR(KF2<$H$304,KF2>$I$304,KF209)","v":true},{"$f":"OR(KG2<$H$304,KG2>$I$304,KG209)","v":true},{"$f":"OR(KH2<$H$304,KH2>$I$304,KH209)","v":true},{"$f":"OR(KI2<$H$304,KI2>$I$304,KI209)","v":true},{"$f":"OR(KJ2<$H$304,KJ2>$I$304,KJ209)","v":true},{"$f":"OR(KK2<$H$304,KK2>$I$304,KK209)","v":true},{"$f":"OR(KL2<$H$304,KL2>$I$304,KL209)","v":true},{"$f":"OR(KM2<$H$304,KM2>$I$304,KM209)","v":true},{"$f":"OR(KN2<$H$304,KN2>$I$304,KN209)","v":true},{"$f":"OR(KO2<$H$304,KO2>$I$304,KO209)","v":true},{"$f":"OR(KP2<$H$304,KP2>$I$304,KP209)","v":true},{"$f":"OR(KQ2<$H$304,KQ2>$I$304,KQ209)","v":true},{"$f":"OR(KR2<$H$304,KR2>$I$304,KR209)","v":true},{"$f":"OR(KS2<$H$304,KS2>$I$304,KS209)","v":true},{"$f":"OR(KT2<$H$304,KT2>$I$304,KT209)","v":true},{"$f":"OR(KU2<$H$304,KU2>$I$304,KU209)","v":true},{"$f":"OR(KV2<$H$304,KV2>$I$304,KV209)","v":true},{"$f":"OR(KW2<$H$304,KW2>$I$304,KW209)","v":true},{"$f":"OR(KX2<$H$304,KX2>$I$304,KX209)","v":true},{"$f":"OR(KY2<$H$304,KY2>$I$304,KY209)","v":true},{"$f":"OR(KZ2<$H$304,KZ2>$I$304,KZ209)","v":true},{"$f":"OR(LA2<$H$304,LA2>$I$304,LA209)","v":true},{"$f":"OR(LB2<$H$304,LB2>$I$304,LB209)","v":true},{"$f":"OR(LC2<$H$304,LC2>$I$304,LC209)","v":true},{"$f":"OR(LD2<$H$304,LD2>$I$304,LD209)","v":true},{"$f":"OR(LE2<$H$304,LE2>$I$304,LE209)","v":true},{"$f":"OR(LF2<$H$304,LF2>$I$304,LF209)","v":true},{"$f":"OR(LG2<$H$304,LG2>$I$304,LG209)","v":true},{"$f":"OR(LH2<$H$304,LH2>$I$304,LH209)","v":true},{"$f":"OR(LI2<$H$304,LI2>$I$304,LI209)","v":true},{"$f":"OR(LJ2<$H$304,LJ2>$I$304,LJ209)","v":true},{"$f":"OR(LK2<$H$304,LK2>$I$304,LK209)","v":true},{"$f":"OR(LL2<$H$304,LL2>$I$304,LL209)","v":true},{"$f":"OR(LM2<$H$304,LM2>$I$304,LM209)","v":true},{"$f":"OR(LN2<$H$304,LN2>$I$304,LN209)","v":true},{"$f":"OR(LO2<$H$304,LO2>$I$304,LO209)","v":true},{"$f":"OR(LP2<$H$304,LP2>$I$304,LP209)","v":true},{"$f":"OR(LQ2<$H$304,LQ2>$I$304,LQ209)","v":true},{"$f":"OR(LR2<$H$304,LR2>$I$304,LR209)","v":true},{"$f":"OR(LS2<$H$304,LS2>$I$304,LS209)","v":true},{"$f":"OR(LT2<$H$304,LT2>$I$304,LT209)","v":true},{"$f":"OR(LU2<$H$304,LU2>$I$304,LU209)","v":true},{"$f":"OR(LV2<$H$304,LV2>$I$304,LV209)","v":true},{"$f":"OR(LW2<$H$304,LW2>$I$304,LW209)","v":true},{"$f":"OR(LX2<$H$304,LX2>$I$304,LX209)","v":true},{"$f":"OR(LY2<$H$304,LY2>$I$304,LY209)","v":true},{"$f":"OR(LZ2<$H$304,LZ2>$I$304,LZ209)","v":true},{"$f":"OR(MA2<$H$304,MA2>$I$304,MA209)","v":true},{"$f":"OR(MB2<$H$304,MB2>$I$304,MB209)","v":true},{"$f":"OR(MC2<$H$304,MC2>$I$304,MC209)","v":true},{"$f":"OR(MD2<$H$304,MD2>$I$304,MD209)","v":true},{"$f":"OR(ME2<$H$304,ME2>$I$304,ME209)","v":true},{"$f":"OR(MF2<$H$304,MF2>$I$304,MF209)","v":true},{"$f":"OR(MG2<$H$304,MG2>$I$304,MG209)","v":true},{"$f":"OR(MH2<$H$304,MH2>$I$304,MH209)","v":true},{"$f":"OR(MI2<$H$304,MI2>$I$304,MI209)","v":true},{"$f":"OR(MJ2<$H$304,MJ2>$I$304,MJ209)","v":true},{"$f":"OR(MK2<$H$304,MK2>$I$304,MK209)","v":true},{"$f":"OR(ML2<$H$304,ML2>$I$304,ML209)","v":true},{"$f":"OR(MM2<$H$304,MM2>$I$304,MM209)","v":true},{"$f":"OR(MN2<$H$304,MN2>$I$304,MN209)","v":true},{"$f":"OR(MO2<$H$304,MO2>$I$304,MO209)","v":true},{"$f":"OR(MP2<$H$304,MP2>$I$304,MP209)","v":true},{"$f":"OR(MQ2<$H$304,MQ2>$I$304,MQ209)","v":true},{"$f":"OR(MR2<$H$304,MR2>$I$304,MR209)","v":true},{"$f":"OR(MS2<$H$304,MS2>$I$304,MS209)","v":true},{"$f":"OR(MT2<$H$304,MT2>$I$304,MT209)","v":true},{"$f":"OR(MU2<$H$304,MU2>$I$304,MU209)","v":true},{"$f":"OR(MV2<$H$304,MV2>$I$304,MV209)","v":true},{"$f":"OR(MW2<$H$304,MW2>$I$304,MW209)","v":true},{"$f":"OR(MX2<$H$304,MX2>$I$304,MX209)","v":true},{"$f":"OR(MY2<$H$304,MY2>$I$304,MY209)","v":true},{"$f":"OR(MZ2<$H$304,MZ2>$I$304,MZ209)","v":true},{"$f":"OR(NA2<$H$304,NA2>$I$304,NA209)","v":true},{"$f":"OR(NB2<$H$304,NB2>$I$304,NB209)","v":true},{"$f":"OR(NC2<$H$304,NC2>$I$304,NC209)","v":true},{"$f":"OR(ND2<$H$304,ND2>$I$304,ND209)","v":true},{"$f":"OR(NE2<$H$304,NE2>$I$304,NE209)","v":true},{"$f":"OR(NF2<$H$304,NF2>$I$304,NF209)","v":true},{"$f":"OR(NG2<$H$304,NG2>$I$304,NG209)","v":true},{"$f":"OR(NH2<$H$304,NH2>$I$304,NH209)","v":true},{"$f":"OR(NI2<$H$304,NI2>$I$304,NI209)","v":true},{"$f":"OR(NJ2<$H$304,NJ2>$I$304,NJ209)","v":true},{"$f":"OR(NK2<$H$304,NK2>$I$304,NK209)","v":true},{"$f":"OR(NL2<$H$304,NL2>$I$304,NL209)","v":true},{"$f":"OR(NM2<$H$304,NM2>$I$304,NM209)","v":true},{"$f":"OR(NN2<$H$304,NN2>$I$304,NN209)","v":true},{"$f":"OR(NO2<$H$304,NO2>$I$304,NO209)","v":true},{"$f":"OR(NP2<$H$304,NP2>$I$304,NP209)","v":true},{"$f":"OR(NQ2<$H$304,NQ2>$I$304,NQ209)","v":true},{"$f":"OR(NR2<$H$304,NR2>$I$304,NR209)","v":true},{"$f":"OR(NS2<$H$304,NS2>$I$304,NS209)","v":true},{"$f":"OR(NT2<$H$304,NT2>$I$304,NT209)","v":true},{"$f":"OR(NU2<$H$304,NU2>$I$304,NU209)","v":true},{"$f":"OR(NV2<$H$304,NV2>$I$304,NV209)","v":true},{"$f":"OR(NW2<$H$304,NW2>$I$304,NW209)","v":true},{"$f":"OR(NX2<$H$304,NX2>$I$304,NX209)","v":true},{"$f":"OR(NY2<$H$304,NY2>$I$304,NY209)","v":true},{"$f":"OR(NZ2<$H$304,NZ2>$I$304,NZ209)","v":true},{"$f":"OR(OA2<$H$304,OA2>$I$304,OA209)","v":true},{"$f":"OR(OB2<$H$304,OB2>$I$304,OB209)","v":true},{"$f":"OR(OC2<$H$304,OC2>$I$304,OC209)","v":true},{"$f":"OR(OD2<$H$304,OD2>$I$304,OD209)","v":true},{"$f":"OR(OE2<$H$304,OE2>$I$304,OE209)","v":true},{"$f":"OR(OF2<$H$304,OF2>$I$304,OF209)","v":true},{"$f":"OR(OG2<$H$304,OG2>$I$304,OG209)","v":true},{"$f":"OR(OH2<$H$304,OH2>$I$304,OH209)","v":true},{"$f":"OR(OI2<$H$304,OI2>$I$304,OI209)","v":true},{"$f":"OR(OJ2<$H$304,OJ2>$I$304,OJ209)","v":true},{"$f":"OR(OK2<$H$304,OK2>$I$304,OK209)","v":true},{"$f":"OR(OL2<$H$304,OL2>$I$304,OL209)","v":true},{"$f":"OR(OM2<$H$304,OM2>$I$304,OM209)","v":true},{"$f":"OR(ON2<$H$304,ON2>$I$304,ON209)","v":true},{"$f":"OR(OO2<$H$304,OO2>$I$304,OO209)","v":true},{"$f":"OR(OP2<$H$304,OP2>$I$304,OP209)","v":true},{"$f":"OR(OQ2<$H$304,OQ2>$I$304,OQ209)","v":true},{"$f":"OR(OR2<$H$304,OR2>$I$304,OR209)","v":true},{"$f":"OR(OS2<$H$304,OS2>$I$304,OS209)","v":true},{"$f":"OR(OT2<$H$304,OT2>$I$304,OT209)","v":true}]
[]
["Balance Sheet"]
[null,"Assets"]
[null,null,"Cash",null,null,null,null,null,null,null,{"$f":"K237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,262571.98977111618,408995.60673072364,557013.60032962519,697651.16191266989,824760.35070145328,0,63136.615135665292,118574.48710131076,178076.70991521035,245538.10706671068,341634.50063940382,6464.7627777430462,125713.77925107926,247049.51345039895,369733.77415450313,484834.63446056511,586232.95339455572,0,62145.133440065067,116625.44880374138,175113.16464721906,241515.80302284093,336406.24915840832,15555.903256801306,133552.38524964693,253620.89816871856,375026.89741870249,488882.88431161945,589100.14615016291,0,61120.820534653525,114610.33017488683,172048.56378334251,237357.42582901329,331007.37533558888,{"$f":"BW237","v":24441.957010068756},141151.50646276734,259918.20644160494,380011.13911530667,492587.01116045588,591587.38497563102,0,60061.725629606226,112525.21751300988,168876.92922307405,233054.91824962938,325427.72542519483,33110.658217855671,148496.74942665047,265924.90278570267,384667.80736515793,495926.15336478234,593671.62575971056,0,58965.788768895669,110365.97802935555,165591.94832692674,228599.7722753007,319656.57789752097,41549.055476306705,155572.91649740119,271623.52813418751,388977.16648905794,498878.28444164101,595328.53767665313,0,57830.834656707899,108128.24745765993,162186.95500513318,223983.00364526417,313682.61134919641,45020.930415669049,157613.86959928973,272217.84797072189,388112.70784537971,496586.44398348895,591670.53060690453,0,56654.566132985885,105807.41695938977,158654.90973196537,219195.12492266714,307493.87059093476,35613.86501024093,146658.61524745944,259698.00766018004,374015.42837083212,480942.19261960499,574539.44004012819,0,55434.557278036875,103398.61928443736,154988.37842426961,214226.11704003095,301077.73080861184,26434.198628873972,135887.39161237646,247318.57277686789,360014.65222452173,{"$f":"EI237","v":465350.0478583498},557415.41485647287,0,54168.246124986603,100896.71414468097,151179.51011927897,209065.39922744635,294420.85968755052,0,107713.59184127295,217387.64765614632,328312.57819940388,431905.68368424411,522286.98207111354,598851.60444572556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accounts Recievables",null,null,null,null,null,null,null,{"$f":"K102","v":0},{"$f":"L102","v":0},{"$f":"M102","v":0},{"$f":"N102","v":0},{"$f":"O102","v":0},{"$f":"P102","v":0},{"$f":"Q102","v":0},{"$f":"R102","v":0},{"$f":"S102","v":0},{"$f":"T102","v":0},{"$f":"U102","v":0},{"$f":"V102","v":0},{"$f":"W102","v":71256.115578183977},{"$f":"X102","v":78950.989970968207},{"$f":"Y102","v":107482.18797811914},{"$f":"Z102","v":120269.39856062719},{"$f":"AA102","v":132288.67133765729},{"$f":"AB102","v":133700.31167307432},{"$f":"AC102","v":134354.09740331446},{"$f":"AD102","v":125978.46580576524},{"$f":"AE102","v":111467.03841186066},{"$f":"AF102","v":96400.868382734581},{"$f":"AG102","v":74690.237482181445},{"$f":"AH102","v":66589.199596993698},{"$f":"AI102","v":70901.460503025199},{"$f":"AJ102","v":78558.036060208207},{"$f":"AK102","v":106947.22893430507},{"$f":"AL102","v":119670.7951672241},{"$f":"AM102","v":131630.24576540675},{"$f":"AN102","v":133034.86010164896},{"$f":"AO102","v":133685.39181747352},{"$f":"AP102","v":125351.4473120374},{"$f":"AQ102","v":110912.24601874591},{"$f":"AR102","v":95921.063148555986},{"$f":"AS102","v":74318.490137087923},{"$f":"AT102","v":66257.772639514937},{"$f":"AU102","v":70548.570612809737},{"$f":"AV102","v":78167.037954892061},{"$f":"AW102","v":106414.93248216259},{"$f":"AX102","v":119075.17113537835},{"$f":"AY102","v":130975.09730093736},{"$f":"AZ102","v":132372.72060772264},{"$f":"BA102","v":133020.01450497267},{"$f":"BB102","v":124727.54960715989},{"$f":"BC102","v":110360.21493160854},{"$f":"BD102","v":95443.645995175815},{"$f":"BE102","v":73948.593048376453},{"$f":"BF102","v":65927.995256273512},{"$f":"BG102","v":70197.437121880401},{"$f":"BH102","v":77777.985920608568},{"$f":"BI102","v":105885.28536947278},{"$f":"BJ102","v":118482.5116362477},{"$f":"BK102","v":130323.20963346798},{"$f":"BL102","v":131713.87670646355},{"$f":"BM102","v":132357.94890037036},{"$f":"BN102","v":124106.75715838038},{"$f":"BO102","v":109810.93140691004},{"$f":"BP102","v":94968.605036667403},{"$f":"BQ102","v":73580.537006973522},{"$f":"BR102","v":65599.859237028606},{"$f":"BS102","v":69848.051288308037},{"$f":"BT102","v":77390.87027139662},{"$f":"BU102","v":105358.27440997532},{"$f":"BV102","v":117892.80191479578},{"$f":"BW102","v":129674.56653339916},{"$f":"BX102","v":131058.31199508753},{"$f":"BY102","v":131699.178520674},{"$f":"BZ102","v":123489.05451025569},{"$f":"CA102","v":109264.38176951584},{"$f":"CB102","v":94495.928446262318},{"$f":"CC102","v":73214.312849640643},{"$f":"CD102","v":65273.356412403125},{"$f":"CE102","v":69500.404413673532},{"$f":"CF102","v":77005.681369503814},{"$f":"CG102","v":104833.88648304054},{"$f":"CH102","v":117306.02728942495},{"$f":"CI102","v":129029.15185190954},{"$f":"CJ102","v":130406.01015245065},{"$f":"CK102","v":131043.68696493036},{"$f":"CL102","v":122874.4262842677},{"$f":"CM102","v":108720.55241235529},{"$f":"CN102","v":94025.604456056448},{"$f":"CO102","v":72849.911458746792},{"$f":"CP102","v":64948.478653680781},{"$f":"CQ102","v":69154.487842851653},{"$f":"CR102","v":76622.409625146887},{"$f":"CS102","v":104312.10853334257},{"$f":"CT102","v":116722.17315161051},{"$f":"CU102","v":128386.94952055313},{"$f":"CV102","v":129756.95493864195},{"$f":"CW102","v":130391.4579138163},{"$f":"CX102","v":122262.85717843952},{"$f":"CY102","v":108179.42979608242},{"$f":"CZ102","v":93557.62135671638},{"$f":"DA102","v":72487.32376204076},{"$f":"DB102","v":64625.21787260304},{"$f":"DC102","v":68810.292963795087},{"$f":"DD102","v":76241.045496272374},{"$f":"DE102","v":103792.9275705342},{"$f":"DF102","v":116141.2249655371},{"$f":"DG102","v":127747.94355085974},{"$f":"DH102","v":129111.13019457982},{"$f":"DI102","v":129742.47512923337},{"$f":"DJ102","v":121654.33196695536},{"$f":"DK102","v":107641.00044873932},{"$f":"DL102","v":93091.967497188467},{"$f":"DM102","v":72126.540732425812},{"$f":"DN102","v":64303.566021168357},{"$f":"DO102","v":68467.811207320454},{"$f":"DP102","v":75861.579488319723},{"$f":"DQ102","v":103276.33066892382},{"$f":"DR102","v":115563.168267737},{"$f":"DS102","v":127112.11803393689},{"$f":"DT102","v":128468.51984160942},{"$f":"DU102","v":129096.72245390325},{"$f":"DV102","v":121048.83549978137},{"$f":"DW102","v":107105.25096542052},{"$f":"DX102","v":92628.631284408679},{"$f":"DY102","v":71767.553387734893},{"$f":"DZ102","v":63983.515091431793},{"$f":"EA102","v":68127.0340468949},{"$f":"EB102","v":75484.002153984489},{"$f":"EC102","v":102762.30496715341},{"$f":"ED102","v":114987.98866672983},{"$f":"EE102","v":126479.45714007363},{"$f":"EF102","v":127829.10788110238},{"$f":"EG102","v":128454.18381096517},{"$f":"EH102","v":120446.35270228793},{"$f":"EI102","v":106572.16800793928},{"$f":"EJ102","v":92167.601183013612},{"$f":"EK102","v":71410.352790506644},{"$f":"EL102","v":63665.057115305084},{"$f":"EM102","v":67787.952998423483},{"$f":"EN102","v":75108.304092983133},{"$f":"EO102","v":102250.83766787812},{"$f":"EP102","v":114415.67184266412},{"$f":"EQ102","v":125849.94511834625},{"$f":"ER102","v":127192.87839405831},{"$f":"ES102","v":127814.84320357608},{"$f":"ET102","v":119846.86857487481},{"$f":"EU102","v":106041.73830449548},{"$f":"EV102","v":91708.865715053616},{"$f":"EW102","v":71054.930047763322},{"$f":"EX102","v":63348.184164358972},{"$f":"EY102","v":67450.559620038461},{"$f":"EZ102","v":74734.475951819317},{"$f":"FA102","v":101741.91603744822},{"$f":"FB102","v":113846.20354696143},{"$f":"FC102","v":125223.56629622672},{"$f":"FD102","v":126559.81554070908},{"$f":"FE102","v":127178.6847145123},{"$f":"FF102","v":119250.36819259771},{"$f":"FG102","v":105513.94864934527},{"$f":"FH102","v":91252.413459706993},{"$f":"FI102","v":70701.276310789079},{"$f":"FJ102","v":63032.888349625224},{"$f":"FK102","v":67114.845511888663},{"$f":"FL102","v":74362.508423550622},{"$f":"FM102","v":101235.52740559151},{"$f":"FN102","v":113279.56960196076},{"$f":"FO102","v":124600.30507919181},{"$f":"FP102","v":125929.90356012374},{"$f":"FQ102","v":126545.69250577294},{"$f":"FR102","v":130984.86362172723},{"$f":"FS102","v":116506.56380736743},{"$f":"FT102","v":101289.40294463793},{"$f":"FU102","v":78890.741745389605},{"$f":"FV102","v":70704.186172754999},{"$f":"FW102","v":75679.045932660723},{"$f":"FX102","v":84292.749220716738},{"$f":"FY102","v":115358.14697109647},{"$f":"FZ102","v":129761.5563397014},{"$f":"GA102","v":143480.43845350103},{"$f":"GB102","v":145774.51132066833},{"$f":"GC102","v":147258.11068676802},{"$f":"GD102","v":138804.56762289812},{"$f":"GE102","v":123461.92351822808},{"$f":"GF102","v":107336.30888156948},{"$f":"GG102","v":83600.463401956877},{"$f":"GH102","v":74925.176233952501},{"$f":"GI102","v":80197.031613765459},{"$f":"GJ102","v":89324.966914621298},{"$f":"GK102","v":122244.94700657712},{"$f":"GL102","v":137508.22975868572},{"$f":"GM102","v":152046.11946153527},{"$f":"GN102","v":154477.14686132834},{"$f":"GO102","v":156049.3160635026},{"$f":"GP102","v":147091.10243928822},{"$f":"GQ102","v":130832.51329962313},{"$f":"GR102","v":113744.21083927996},{"$f":"GS102","v":88591.352120610114},{"$f":"GT102","v":79398.156425595604},{"$f":"GU102","v":84984.73785441347},{"$f":"GV102","v":94657.604456649759},{"$f":"GW102","v":129542.88414831311},{"$f":"GX102","v":145717.37411862635},{"$f":"GY102","v":161123.16558611227},{"$f":"GZ102","v":163699.3236075626},{"$f":"HA102","v":165365.35020257477},{"$f":"HB102","v":155872.33754140514},{"$f":"HC102","v":138643.12209398605},{"$f":"HD102","v":120534.66002567275},{"$f":"HE102","v":93880.193376705836},{"$f":"HF102","v":84138.170380794516},{"$f":"HG102","v":90058.266781830505},{"$f":"HH102","v":100308.59669991019},{"$f":"HI102","v":137276.50299165663},{"$f":"HJ102","v":154416.59860861173},{"$f":"HK102","v":170742.10496412788},{"$f":"HL102","v":173472.05780301729},{"$f":"HM102","v":175237.54501104116},{"$f":"HN102","v":165177.80618749533},{"$f":"HO102","v":146920.01872613496},{"$f":"HP102","v":127730.49424056732},{"$f":"HQ102","v":99484.774726643984},{"$f":"HR102","v":89161.159826948831},{"$f":"HS102","v":95434.681808883921},{"$f":"HT102","v":106296.94919559518},{"$f":"HU102","v":145471.81342699571},{"$f":"HV102","v":163635.16066685147},{"$f":"HW102","v":180935.28824072483},{"$f":"HX102","v":183828.21733921414},{"$f":"HY102","v":185699.10288871711},{"$f":"HZ102","v":175038.80475049821},{"$f":"IA102","v":155691.04025120745},{"$f":"IB102","v":135355.91468432924},{"$f":"IC102","v":105423.94563139934},{"$f":"ID102","v":94484.018201343235},{"$f":"IE102","v":101132.06502215777},{"$f":"IF102","v":112642.80211290254},{"$f":"IG102","v":154156.37811683485},{"$f":"IH102","v":173404.0643799867},{"$f":"II102","v":191736.99737175065},{"$f":"IJ102","v":194802.63229762384},{"$f":"IK102","v":196785.20839527619},{"$f":"IL102","v":185488.49797475073},{"$f":"IM102","v":164985.68557690474},{"$f":"IN102","v":143436.56735192187},{"$f":"IO102","v":111717.68085147633},{"$f":"IP102","v":100124.64746755686},{"$f":"IQ102","v":107169.57799605552},{"$f":"IR102","v":119367.49797493056},{"$f":"IS102","v":163359.40519519593},{"$f":"IT102","v":183756.1647567703},{"$f":"IU102","v":203183.56092164488},{"$f":"IV102","v":206432.21209102246},{"$f":"IW102","v":208533.14658379598},{"$f":"IX102","v":196562.03051644287},{"$f":"IY102","v":174835.21467491888},{"$f":"IZ102","v":151999.62928612507},{"$f":"JA102","v":118387.14762649758},{"$f":"JB102","v":106102.01832377225},{"$f":"JC102","v":113567.52623746225},{"$f":"JD102","v":126493.65343835823},{"$f":"JE102","v":173111.84650110768},{"$f":"JF102","v":194726.27822681217},{"$f":"JG102","v":215313.47624452921},{"$f":"JH102","v":218756.06959810416},{"$f":"JI102","v":220982.42839873358},{"$f":"JJ102","v":208296.64514295859},{"$f":"JK102","v":185272.7537152103},{"$f":"JL102","v":161073.89998001035},{"$f":"JM102","v":125454.77686536615},{"$f":"JN102","v":112436.23400547706},{"$f":"JO102","v":120347.42747770644},{"$f":"JP102","v":134045.23535832122},{"$f":"JQ102","v":183446.50167656445},{"$f":"JR102","v":206351.29973602062},{"$f":"JS102","v":228167.53895942195},{"$f":"JT102","v":231815.6527088428},{"$f":"JU102","v":234174.92356007051},{"$f":"JV102","v":220731.80798863468},{"$f":"JW102","v":196333.40647672868},{"$f":"JX102","v":170689.8982360787},{"$f":"JY102","v":132944.3385864303},{"$f":"JZ102","v":119148.59789714249},{"$f":"KA102","v":127532.08404150445},{"$f":"KB102","v":142047.64139430743},{"$f":"KC102","v":194398.12847906057},{"$f":"KD102","v":218670.32683255977},{"$f":"KE102","v":241788.98015503137},{"$f":"KF102","v":245654.88372301825},{"$f":"KG102","v":248155.00138054931},{"$f":"KH102","v":233909.34128820038},{"$f":"KI102","v":208054.37240927553},{"$f":"KJ102","v":180879.96480782179},{"$f":"KK102","v":140881.02186137374},{"$f":"KL102","v":126261.68518027209},{"$f":"KM102","v":135145.65953628079},{"$f":"KN102","v":150527.78542816889},{"$f":"KO102","v":206003.55967970562},{"$f":"KP102","v":231724.79116065241},{"$f":"KQ102","v":256223.61178558029},{"$f":"KR102","v":260320.30707073864},{"$f":"KS102","v":262969.67998959858},{"$f":"KT102","v":247873.56403430994},{"$f":"KU102","v":220475.07174357658},{"$f":"KV102","v":191678.37116891184},{"$f":"KW102","v":149291.5195316991},{"$f":"KX102","v":133799.41875878748},{"$f":"KY102","v":143213.76011978544},{"$f":"KZ102","v":159514.18808152693},{"$f":"LA102","v":218301.82694007337},{"$f":"LB102","v":245558.59780446711},{"$f":"LC102","v":271519.98074665607},{"$f":"LD102","v":275861.24585177045},{"$f":"LE102","v":278668.78446582123},{"$f":"LF102","v":262671.4410322294},{"$f":"LG102","v":233637.2780703365},{"$f":"LH102","v":203121.43477583406},{"$f":"LI102","v":158204.11798272555},{"$f":"LJ102","v":141787.14971710625},{"$f":"LK102","v":2.6193447411060333E-10},{"$f":"LL102","v":2.6193447411060333E-10},{"$f":"LM102","v":2.6193447411060333E-10},{"$f":"LN102","v":2.6193447411060333E-10},{"$f":"LO102","v":2.6193447411060333E-10},{"$f":"LP102","v":2.6193447411060333E-10},{"$f":"LQ102","v":2.6193447411060333E-10},{"$f":"LR102","v":2.6193447411060333E-10},{"$f":"LS102","v":2.6193447411060333E-10},{"$f":"LT102","v":2.6193447411060333E-10},{"$f":"LU102","v":2.6193447411060333E-10},{"$f":"LV102","v":2.6193447411060333E-10},{"$f":"LW102","v":2.6193447411060333E-10},{"$f":"LX102","v":2.6193447411060333E-10},{"$f":"LY102","v":2.6193447411060333E-10},{"$f":"LZ102","v":2.6193447411060333E-10},{"$f":"MA102","v":2.6193447411060333E-10},{"$f":"MB102","v":2.6193447411060333E-10},{"$f":"MC102","v":2.6193447411060333E-10},{"$f":"MD102","v":2.6193447411060333E-10},{"$f":"ME102","v":2.6193447411060333E-10},{"$f":"MF102","v":2.6193447411060333E-10},{"$f":"MG102","v":2.6193447411060333E-10},{"$f":"MH102","v":2.6193447411060333E-10},{"$f":"MI102","v":2.6193447411060333E-10},{"$f":"MJ102","v":2.6193447411060333E-10},{"$f":"MK102","v":2.6193447411060333E-10},{"$f":"ML102","v":2.6193447411060333E-10},{"$f":"MM102","v":2.6193447411060333E-10},{"$f":"MN102","v":2.6193447411060333E-10},{"$f":"MO102","v":2.6193447411060333E-10},{"$f":"MP102","v":2.6193447411060333E-10},{"$f":"MQ102","v":2.6193447411060333E-10},{"$f":"MR102","v":2.6193447411060333E-10},{"$f":"MS102","v":2.6193447411060333E-10},{"$f":"MT102","v":2.6193447411060333E-10},{"$f":"MU102","v":2.6193447411060333E-10},{"$f":"MV102","v":2.6193447411060333E-10},{"$f":"MW102","v":2.6193447411060333E-10},{"$f":"MX102","v":2.6193447411060333E-10},{"$f":"MY102","v":2.6193447411060333E-10},{"$f":"MZ102","v":2.6193447411060333E-10},{"$f":"NA102","v":2.6193447411060333E-10},{"$f":"NB102","v":2.6193447411060333E-10},{"$f":"NC102","v":2.6193447411060333E-10},{"$f":"ND102","v":2.6193447411060333E-10},{"$f":"NE102","v":2.6193447411060333E-10},{"$f":"NF102","v":2.6193447411060333E-10},{"$f":"NG102","v":2.6193447411060333E-10},{"$f":"NH102","v":2.6193447411060333E-10},{"$f":"NI102","v":2.6193447411060333E-10},{"$f":"NJ102","v":2.6193447411060333E-10},{"$f":"NK102","v":2.6193447411060333E-10},{"$f":"NL102","v":2.6193447411060333E-10},{"$f":"NM102","v":2.6193447411060333E-10},{"$f":"NN102","v":2.6193447411060333E-10},{"$f":"NO102","v":2.6193447411060333E-10},{"$f":"NP102","v":2.6193447411060333E-10},{"$f":"NQ102","v":2.6193447411060333E-10},{"$f":"NR102","v":2.6193447411060333E-10},{"$f":"NS102","v":2.6193447411060333E-10},{"$f":"NT102","v":2.6193447411060333E-10},{"$f":"NU102","v":2.6193447411060333E-10},{"$f":"NV102","v":2.6193447411060333E-10},{"$f":"NW102","v":2.6193447411060333E-10},{"$f":"NX102","v":2.6193447411060333E-10},{"$f":"NY102","v":2.6193447411060333E-10},{"$f":"NZ102","v":2.6193447411060333E-10},{"$f":"OA102","v":2.6193447411060333E-10},{"$f":"OB102","v":2.6193447411060333E-10},{"$f":"OC102","v":2.6193447411060333E-10},{"$f":"OD102","v":2.6193447411060333E-10},{"$f":"OE102","v":2.6193447411060333E-10},{"$f":"OF102","v":2.6193447411060333E-10},{"$f":"OG102","v":2.6193447411060333E-10},{"$f":"OH102","v":2.6193447411060333E-10},{"$f":"OI102","v":2.6193447411060333E-10},{"$f":"OJ102","v":2.6193447411060333E-10},{"$f":"OK102","v":2.6193447411060333E-10},{"$f":"OL102","v":2.6193447411060333E-10},{"$f":"OM102","v":2.6193447411060333E-10},{"$f":"ON102","v":2.6193447411060333E-10},{"$f":"OO102","v":2.6193447411060333E-10},{"$f":"OP102","v":2.6193447411060333E-10},{"$f":"OQ102","v":2.6193447411060333E-10},{"$f":"OR102","v":2.6193447411060333E-10},{"$f":"OS102","v":2.6193447411060333E-10},{"$f":"OT102","v":2.6193447411060333E-10}]
[null,null,"Gross Plant",null,null,null,null,null,null,null,{"$f":"K129","v":0},{"$f":"L129","v":0},{"$f":"M129","v":0},{"$f":"N129","v":3404.0449104095205},{"$f":"O129","v":6826.000864442276},{"$f":"P129","v":10265.96210453399},{"$f":"Q129","v":13724.023368995273},{"$f":"R129","v":17200.279894620762},{"$f":"S129","v":20694.827419311987},{"$f":"T129","v":2248579.1366168046},{"$f":"U129","v":4476463.4458142966},{"$f":"V129","v":6704347.7550117895},{"$f":"W129","v":6704347.7550117895},{"$f":"X129","v":6704347.7550117895},{"$f":"Y129","v":6704347.7550117895},{"$f":"Z129","v":6704347.7550117895},{"$f":"AA129","v":6704347.7550117895},{"$f":"AB129","v":6704347.7550117895},{"$f":"AC129","v":6704347.7550117895},{"$f":"AD129","v":6704347.7550117895},{"$f":"AE129","v":6704347.7550117895},{"$f":"AF129","v":6704347.7550117895},{"$f":"AG129","v":6704347.7550117895},{"$f":"AH129","v":6704347.7550117895},{"$f":"AI129","v":6704347.7550117895},{"$f":"AJ129","v":6704347.7550117895},{"$f":"AK129","v":6704347.7550117895},{"$f":"AL129","v":6704347.7550117895},{"$f":"AM129","v":6704347.7550117895},{"$f":"AN129","v":6704347.7550117895},{"$f":"AO129","v":6704347.7550117895},{"$f":"AP129","v":6704347.7550117895},{"$f":"AQ129","v":6704347.7550117895},{"$f":"AR129","v":6704347.7550117895},{"$f":"AS129","v":6704347.7550117895},{"$f":"AT129","v":6704347.7550117895},{"$f":"AU129","v":6704347.7550117895},{"$f":"AV129","v":6704347.7550117895},{"$f":"AW129","v":6704347.7550117895},{"$f":"AX129","v":6704347.7550117895},{"$f":"AY129","v":6704347.7550117895},{"$f":"AZ129","v":6704347.7550117895},{"$f":"BA129","v":6704347.7550117895},{"$f":"BB129","v":6704347.7550117895},{"$f":"BC129","v":6704347.7550117895},{"$f":"BD129","v":6704347.7550117895},{"$f":"BE129","v":6704347.7550117895},{"$f":"BF129","v":6704347.7550117895},{"$f":"BG129","v":6704347.7550117895},{"$f":"BH129","v":6704347.7550117895},{"$f":"BI129","v":6704347.7550117895},{"$f":"BJ129","v":6704347.7550117895},{"$f":"BK129","v":6704347.7550117895},{"$f":"BL129","v":6704347.7550117895},{"$f":"BM129","v":6704347.7550117895},{"$f":"BN129","v":6704347.7550117895},{"$f":"BO129","v":6704347.7550117895},{"$f":"BP129","v":6704347.7550117895},{"$f":"BQ129","v":6704347.7550117895},{"$f":"BR129","v":6704347.7550117895},{"$f":"BS129","v":6704347.7550117895},{"$f":"BT129","v":6704347.7550117895},{"$f":"BU129","v":6704347.7550117895},{"$f":"BV129","v":6704347.7550117895},{"$f":"BW129","v":6704347.7550117895},{"$f":"BX129","v":6704347.7550117895},{"$f":"BY129","v":6704347.7550117895},{"$f":"BZ129","v":6704347.7550117895},{"$f":"CA129","v":6704347.7550117895},{"$f":"CB129","v":6704347.7550117895},{"$f":"CC129","v":6704347.7550117895},{"$f":"CD129","v":6704347.7550117895},{"$f":"CE129","v":6704347.7550117895},{"$f":"CF129","v":6704347.7550117895},{"$f":"CG129","v":6704347.7550117895},{"$f":"CH129","v":6704347.7550117895},{"$f":"CI129","v":6704347.7550117895},{"$f":"CJ129","v":6704347.7550117895},{"$f":"CK129","v":6704347.7550117895},{"$f":"CL129","v":6704347.7550117895},{"$f":"CM129","v":6704347.7550117895},{"$f":"CN129","v":6704347.7550117895},{"$f":"CO129","v":6704347.7550117895},{"$f":"CP129","v":6704347.7550117895},{"$f":"CQ129","v":6704347.7550117895},{"$f":"CR129","v":6704347.7550117895},{"$f":"CS129","v":6704347.7550117895},{"$f":"CT129","v":6704347.7550117895},{"$f":"CU129","v":6704347.7550117895},{"$f":"CV129","v":6704347.7550117895},{"$f":"CW129","v":6704347.7550117895},{"$f":"CX129","v":6704347.7550117895},{"$f":"CY129","v":6704347.7550117895},{"$f":"CZ129","v":6704347.7550117895},{"$f":"DA129","v":6704347.7550117895},{"$f":"DB129","v":6704347.7550117895},{"$f":"DC129","v":6704347.7550117895},{"$f":"DD129","v":6704347.7550117895},{"$f":"DE129","v":6704347.7550117895},{"$f":"DF129","v":6704347.7550117895},{"$f":"DG129","v":6704347.7550117895},{"$f":"DH129","v":6704347.7550117895},{"$f":"DI129","v":6704347.7550117895},{"$f":"DJ129","v":6704347.7550117895},{"$f":"DK129","v":6704347.7550117895},{"$f":"DL129","v":6704347.7550117895},{"$f":"DM129","v":6704347.7550117895},{"$f":"DN129","v":6704347.7550117895},{"$f":"DO129","v":6704347.7550117895},{"$f":"DP129","v":6704347.7550117895},{"$f":"DQ129","v":6704347.7550117895},{"$f":"DR129","v":6704347.7550117895},{"$f":"DS129","v":6704347.7550117895},{"$f":"DT129","v":6704347.7550117895},{"$f":"DU129","v":6704347.7550117895},{"$f":"DV129","v":6704347.7550117895},{"$f":"DW129","v":6704347.7550117895},{"$f":"DX129","v":6704347.7550117895},{"$f":"DY129","v":6704347.7550117895},{"$f":"DZ129","v":6704347.7550117895},{"$f":"EA129","v":6704347.7550117895},{"$f":"EB129","v":6704347.7550117895},{"$f":"EC129","v":6704347.7550117895},{"$f":"ED129","v":6704347.7550117895},{"$f":"EE129","v":6704347.7550117895},{"$f":"EF129","v":6704347.7550117895},{"$f":"EG129","v":6704347.7550117895},{"$f":"EH129","v":6704347.7550117895},{"$f":"EI129","v":6704347.7550117895},{"$f":"EJ129","v":6704347.7550117895},{"$f":"EK129","v":6704347.7550117895},{"$f":"EL129","v":6704347.7550117895},{"$f":"EM129","v":6704347.7550117895},{"$f":"EN129","v":6704347.7550117895},{"$f":"EO129","v":6704347.7550117895},{"$f":"EP129","v":6704347.7550117895},{"$f":"EQ129","v":6704347.7550117895},{"$f":"ER129","v":6704347.7550117895},{"$f":"ES129","v":6704347.7550117895},{"$f":"ET129","v":6704347.7550117895},{"$f":"EU129","v":6704347.7550117895},{"$f":"EV129","v":6704347.7550117895},{"$f":"EW129","v":6704347.7550117895},{"$f":"EX129","v":6704347.7550117895},{"$f":"EY129","v":6704347.7550117895},{"$f":"EZ129","v":6704347.7550117895},{"$f":"FA129","v":6704347.7550117895},{"$f":"FB129","v":6704347.7550117895},{"$f":"FC129","v":6704347.7550117895},{"$f":"FD129","v":6704347.7550117895},{"$f":"FE129","v":6704347.7550117895},{"$f":"FF129","v":6704347.7550117895},{"$f":"FG129","v":6704347.7550117895},{"$f":"FH129","v":6704347.7550117895},{"$f":"FI129","v":6704347.7550117895},{"$f":"FJ129","v":6704347.7550117895},{"$f":"FK129","v":6704347.7550117895},{"$f":"FL129","v":6704347.7550117895},{"$f":"FM129","v":6704347.7550117895},{"$f":"FN129","v":6704347.7550117895},{"$f":"FO129","v":6704347.7550117895},{"$f":"FP129","v":6704347.7550117895},{"$f":"FQ129","v":6704347.7550117895},{"$f":"FR129","v":6704347.7550117895},{"$f":"FS129","v":6704347.7550117895},{"$f":"FT129","v":6704347.7550117895},{"$f":"FU129","v":6704347.7550117895},{"$f":"FV129","v":6704347.7550117895},{"$f":"FW129","v":6704347.7550117895},{"$f":"FX129","v":6704347.7550117895},{"$f":"FY129","v":6704347.7550117895},{"$f":"FZ129","v":6704347.7550117895},{"$f":"GA129","v":6704347.7550117895},{"$f":"GB129","v":6704347.7550117895},{"$f":"GC129","v":6704347.7550117895},{"$f":"GD129","v":6704347.7550117895},{"$f":"GE129","v":6704347.7550117895},{"$f":"GF129","v":6704347.7550117895},{"$f":"GG129","v":6704347.7550117895},{"$f":"GH129","v":6704347.7550117895},{"$f":"GI129","v":6704347.7550117895},{"$f":"GJ129","v":6704347.7550117895},{"$f":"GK129","v":6704347.7550117895},{"$f":"GL129","v":6704347.7550117895},{"$f":"GM129","v":6704347.7550117895},{"$f":"GN129","v":6704347.7550117895},{"$f":"GO129","v":6704347.7550117895},{"$f":"GP129","v":6704347.7550117895},{"$f":"GQ129","v":6704347.7550117895},{"$f":"GR129","v":6704347.7550117895},{"$f":"GS129","v":6704347.7550117895},{"$f":"GT129","v":6704347.7550117895},{"$f":"GU129","v":6704347.7550117895},{"$f":"GV129","v":6704347.7550117895},{"$f":"GW129","v":6704347.7550117895},{"$f":"GX129","v":6704347.7550117895},{"$f":"GY129","v":6704347.7550117895},{"$f":"GZ129","v":6704347.7550117895},{"$f":"HA129","v":6704347.7550117895},{"$f":"HB129","v":6704347.7550117895},{"$f":"HC129","v":6704347.7550117895},{"$f":"HD129","v":6704347.7550117895},{"$f":"HE129","v":6704347.7550117895},{"$f":"HF129","v":6704347.7550117895},{"$f":"HG129","v":6704347.7550117895},{"$f":"HH129","v":6704347.7550117895},{"$f":"HI129","v":6704347.7550117895},{"$f":"HJ129","v":6704347.7550117895},{"$f":"HK129","v":6704347.7550117895},{"$f":"HL129","v":6704347.7550117895},{"$f":"HM129","v":6704347.7550117895},{"$f":"HN129","v":6704347.7550117895},{"$f":"HO129","v":6704347.7550117895},{"$f":"HP129","v":6704347.7550117895},{"$f":"HQ129","v":6704347.7550117895},{"$f":"HR129","v":6704347.7550117895},{"$f":"HS129","v":6704347.7550117895},{"$f":"HT129","v":6704347.7550117895},{"$f":"HU129","v":6704347.7550117895},{"$f":"HV129","v":6704347.7550117895},{"$f":"HW129","v":6704347.7550117895},{"$f":"HX129","v":6704347.7550117895},{"$f":"HY129","v":6704347.7550117895},{"$f":"HZ129","v":6704347.7550117895},{"$f":"IA129","v":6704347.7550117895},{"$f":"IB129","v":6704347.7550117895},{"$f":"IC129","v":6704347.7550117895},{"$f":"ID129","v":6704347.7550117895},{"$f":"IE129","v":6704347.7550117895},{"$f":"IF129","v":6704347.7550117895},{"$f":"IG129","v":6704347.7550117895},{"$f":"IH129","v":6704347.7550117895},{"$f":"II129","v":6704347.7550117895},{"$f":"IJ129","v":6704347.7550117895},{"$f":"IK129","v":6704347.7550117895},{"$f":"IL129","v":6704347.7550117895},{"$f":"IM129","v":6704347.7550117895},{"$f":"IN129","v":6704347.7550117895},{"$f":"IO129","v":6704347.7550117895},{"$f":"IP129","v":6704347.7550117895},{"$f":"IQ129","v":6704347.7550117895},{"$f":"IR129","v":6704347.7550117895},{"$f":"IS129","v":6704347.7550117895},{"$f":"IT129","v":6704347.7550117895},{"$f":"IU129","v":6704347.7550117895},{"$f":"IV129","v":6704347.7550117895},{"$f":"IW129","v":6704347.7550117895},{"$f":"IX129","v":6704347.7550117895},{"$f":"IY129","v":6704347.7550117895},{"$f":"IZ129","v":6704347.7550117895},{"$f":"JA129","v":6704347.7550117895},{"$f":"JB129","v":6704347.7550117895},{"$f":"JC129","v":6704347.7550117895},{"$f":"JD129","v":6704347.7550117895},{"$f":"JE129","v":6704347.7550117895},{"$f":"JF129","v":6704347.7550117895},{"$f":"JG129","v":6704347.7550117895},{"$f":"JH129","v":6704347.7550117895},{"$f":"JI129","v":6704347.7550117895},{"$f":"JJ129","v":6704347.7550117895},{"$f":"JK129","v":6704347.7550117895},{"$f":"JL129","v":6704347.7550117895},{"$f":"JM129","v":6704347.7550117895},{"$f":"JN129","v":6704347.7550117895},{"$f":"JO129","v":6704347.7550117895},{"$f":"JP129","v":6704347.7550117895},{"$f":"JQ129","v":6704347.7550117895},{"$f":"JR129","v":6704347.7550117895},{"$f":"JS129","v":6704347.7550117895},{"$f":"JT129","v":6704347.7550117895},{"$f":"JU129","v":6704347.7550117895},{"$f":"JV129","v":6704347.7550117895},{"$f":"JW129","v":6704347.7550117895},{"$f":"JX129","v":6704347.7550117895},{"$f":"JY129","v":6704347.7550117895},{"$f":"JZ129","v":6704347.7550117895},{"$f":"KA129","v":6704347.7550117895},{"$f":"KB129","v":6704347.7550117895},{"$f":"KC129","v":6704347.7550117895},{"$f":"KD129","v":6704347.7550117895},{"$f":"KE129","v":6704347.7550117895},{"$f":"KF129","v":6704347.7550117895},{"$f":"KG129","v":6704347.7550117895},{"$f":"KH129","v":6704347.7550117895},{"$f":"KI129","v":6704347.7550117895},{"$f":"KJ129","v":6704347.7550117895},{"$f":"KK129","v":6704347.7550117895},{"$f":"KL129","v":6704347.7550117895},{"$f":"KM129","v":6704347.7550117895},{"$f":"KN129","v":6704347.7550117895},{"$f":"KO129","v":6704347.7550117895},{"$f":"KP129","v":6704347.7550117895},{"$f":"KQ129","v":6704347.7550117895},{"$f":"KR129","v":6704347.7550117895},{"$f":"KS129","v":6704347.7550117895},{"$f":"KT129","v":6704347.7550117895},{"$f":"KU129","v":6704347.7550117895},{"$f":"KV129","v":6704347.7550117895},{"$f":"KW129","v":6704347.7550117895},{"$f":"KX129","v":6704347.7550117895},{"$f":"KY129","v":6704347.7550117895},{"$f":"KZ129","v":6704347.7550117895},{"$f":"LA129","v":6704347.7550117895},{"$f":"LB129","v":6704347.7550117895},{"$f":"LC129","v":6704347.7550117895},{"$f":"LD129","v":6704347.7550117895},{"$f":"LE129","v":6704347.7550117895},{"$f":"LF129","v":6704347.7550117895},{"$f":"LG129","v":6704347.7550117895},{"$f":"LH129","v":6704347.7550117895},{"$f":"LI129","v":6704347.7550117895},{"$f":"LJ129","v":6704347.7550117895},{"$f":"LK129","v":6704347.7550117895},{"$f":"LL129","v":6704347.7550117895},{"$f":"LM129","v":6704347.7550117895},{"$f":"LN129","v":6704347.7550117895},{"$f":"LO129","v":6704347.7550117895},{"$f":"LP129","v":6704347.7550117895},{"$f":"LQ129","v":6704347.7550117895},{"$f":"LR129","v":6704347.7550117895},{"$f":"LS129","v":6704347.7550117895},{"$f":"LT129","v":6704347.7550117895},{"$f":"LU129","v":6704347.7550117895},{"$f":"LV129","v":6704347.7550117895},{"$f":"LW129","v":6704347.7550117895},{"$f":"LX129","v":6704347.7550117895},{"$f":"LY129","v":6704347.7550117895},{"$f":"LZ129","v":6704347.7550117895},{"$f":"MA129","v":6704347.7550117895},{"$f":"MB129","v":6704347.7550117895},{"$f":"MC129","v":6704347.7550117895},{"$f":"MD129","v":6704347.7550117895},{"$f":"ME129","v":6704347.7550117895},{"$f":"MF129","v":6704347.7550117895},{"$f":"MG129","v":6704347.7550117895},{"$f":"MH129","v":6704347.7550117895},{"$f":"MI129","v":6704347.7550117895},{"$f":"MJ129","v":6704347.7550117895},{"$f":"MK129","v":6704347.7550117895},{"$f":"ML129","v":6704347.7550117895},{"$f":"MM129","v":6704347.7550117895},{"$f":"MN129","v":6704347.7550117895},{"$f":"MO129","v":6704347.7550117895},{"$f":"MP129","v":6704347.7550117895},{"$f":"MQ129","v":6704347.7550117895},{"$f":"MR129","v":6704347.7550117895},{"$f":"MS129","v":6704347.7550117895},{"$f":"MT129","v":6704347.7550117895},{"$f":"MU129","v":6704347.7550117895},{"$f":"MV129","v":6704347.7550117895},{"$f":"MW129","v":6704347.7550117895},{"$f":"MX129","v":6704347.7550117895},{"$f":"MY129","v":6704347.7550117895},{"$f":"MZ129","v":6704347.7550117895},{"$f":"NA129","v":6704347.7550117895},{"$f":"NB129","v":6704347.7550117895},{"$f":"NC129","v":6704347.7550117895},{"$f":"ND129","v":6704347.7550117895},{"$f":"NE129","v":6704347.7550117895},{"$f":"NF129","v":6704347.7550117895},{"$f":"NG129","v":6704347.7550117895},{"$f":"NH129","v":6704347.7550117895},{"$f":"NI129","v":6704347.7550117895},{"$f":"NJ129","v":6704347.7550117895},{"$f":"NK129","v":6704347.7550117895},{"$f":"NL129","v":6704347.7550117895},{"$f":"NM129","v":6704347.7550117895},{"$f":"NN129","v":6704347.7550117895},{"$f":"NO129","v":6704347.7550117895},{"$f":"NP129","v":6704347.7550117895},{"$f":"NQ129","v":6704347.7550117895},{"$f":"NR129","v":6704347.7550117895},{"$f":"NS129","v":6704347.7550117895},{"$f":"NT129","v":6704347.7550117895},{"$f":"NU129","v":6704347.7550117895},{"$f":"NV129","v":6704347.7550117895},{"$f":"NW129","v":6704347.7550117895},{"$f":"NX129","v":6704347.7550117895},{"$f":"NY129","v":6704347.7550117895},{"$f":"NZ129","v":6704347.7550117895},{"$f":"OA129","v":6704347.7550117895},{"$f":"OB129","v":6704347.7550117895},{"$f":"OC129","v":6704347.7550117895},{"$f":"OD129","v":6704347.7550117895},{"$f":"OE129","v":6704347.7550117895},{"$f":"OF129","v":6704347.7550117895},{"$f":"OG129","v":6704347.7550117895},{"$f":"OH129","v":6704347.7550117895},{"$f":"OI129","v":6704347.7550117895},{"$f":"OJ129","v":6704347.7550117895},{"$f":"OK129","v":6704347.7550117895},{"$f":"OL129","v":6704347.7550117895},{"$f":"OM129","v":6704347.7550117895},{"$f":"ON129","v":6704347.7550117895},{"$f":"OO129","v":6704347.7550117895},{"$f":"OP129","v":6704347.7550117895},{"$f":"OQ129","v":6704347.7550117895},{"$f":"OR129","v":6704347.7550117895},{"$f":"OS129","v":6704347.7550117895},{"$f":"OT129","v":6704347.7550117895}]
[null,null,"Less: Accumulated Depreciation",null,null,null,null,null,null,null,{"$f":"-K133","v":0},{"$f":"-L133","v":0},{"$f":"-M133","v":0},{"$f":"-N133","v":0},{"$f":"-O133","v":0},{"$f":"-P133","v":0},{"$f":"-Q133","v":0},{"$f":"-R133","v":0},{"$f":"-S133","v":0},{"$f":"-T133","v":0},{"$f":"-U133","v":0},{"$f":"-V133","v":0},{"$f":"-W133","v":-69836.955781372802},{"$f":"-X133","v":-139673.9115627456},{"$f":"-Y133","v":-209510.86734411842},{"$f":"-Z133","v":-279347.82312549121},{"$f":"-AA133","v":-349184.778906864},{"$f":"-AB133","v":-419021.73468823679},{"$f":"-AC133","v":-488858.69046960957},{"$f":"-AD133","v":-558695.64625098242},{"$f":"-AE133","v":-628532.60203235527},{"$f":"-AF133","v":-698369.55781372811},{"$f":"-AG133","v":-768206.51359510096},{"$f":"-AH133","v":-838043.4693764738},{"$f":"-AI133","v":-907880.42515784665},{"$f":"-AJ133","v":-977717.3809392195},{"$f":"-AK133","v":-1047554.3367205923},{"$f":"-AL133","v":-1117391.2925019651},{"$f":"-AM133","v":-1187228.2482833378},{"$f":"-AN133","v":-1257065.2040647105},{"$f":"-AO133","v":-1326902.1598460833},{"$f":"-AP133","v":-1396739.115627456},{"$f":"-AQ133","v":-1466576.0714088287},{"$f":"-AR133","v":-1536413.0271902015},{"$f":"-AS133","v":-1606249.9829715742},{"$f":"-AT133","v":-1676086.9387529469},{"$f":"-AU133","v":-1745923.8945343196},{"$f":"-AV133","v":-1815760.8503156924},{"$f":"-AW133","v":-1885597.8060970651},{"$f":"-AX133","v":-1955434.7618784378},{"$f":"-AY133","v":-2025271.7176598106},{"$f":"-AZ133","v":-2095108.6734411833},{"$f":"-BA133","v":-2164945.629222556},{"$f":"-BB133","v":-2234782.5850039287},{"$f":"-BC133","v":-2304619.5407853015},{"$f":"-BD133","v":-2374456.4965666742},{"$f":"-BE133","v":-2444293.4523480469},{"$f":"-BF133","v":-2514130.4081294197},{"$f":"-BG133","v":-2583967.3639107924},{"$f":"-BH133","v":-2653804.3196921651},{"$f":"-BI133","v":-2723641.2754735379},{"$f":"-BJ133","v":-2793478.2312549106},{"$f":"-BK133","v":-2863315.1870362833},{"$f":"-BL133","v":-2933152.142817656},{"$f":"-BM133","v":-3002989.0985990288},{"$f":"-BN133","v":-3072826.0543804015},{"$f":"-BO133","v":-3142663.0101617742},{"$f":"-BP133","v":-3212499.965943147},{"$f":"-BQ133","v":-3282336.9217245197},{"$f":"-BR133","v":-3352173.8775058924},{"$f":"-BS133","v":-3422010.8332872652},{"$f":"-BT133","v":-3491847.7890686379},{"$f":"-BU133","v":-3561684.7448500106},{"$f":"-BV133","v":-3631521.7006313833},{"$f":"-BW133","v":-3701358.6564127561},{"$f":"-BX133","v":-3771195.6121941288},{"$f":"-BY133","v":-3841032.5679755015},{"$f":"-BZ133","v":-3910869.5237568743},{"$f":"-CA133","v":-3980706.479538247},{"$f":"-CB133","v":-4050543.4353196197},{"$f":"-CC133","v":-4120380.3911009924},{"$f":"-CD133","v":-4190217.3468823652},{"$f":"-CE133","v":-4260054.3026637379},{"$f":"-CF133","v":-4329891.2584451111},{"$f":"-CG133","v":-4399728.2142264843},{"$f":"-CH133","v":-4469565.1700078575},{"$f":"-CI133","v":-4539402.1257892307},{"$f":"-CJ133","v":-4609239.0815706039},{"$f":"-CK133","v":-4679076.0373519771},{"$f":"-CL133","v":-4748912.9931333503},{"$f":"-CM133","v":-4818749.9489147235},{"$f":"-CN133","v":-4888586.9046960967},{"$f":"-CO133","v":-4958423.8604774699},{"$f":"-CP133","v":-5028260.8162588431},{"$f":"-CQ133","v":-5098097.7720402163},{"$f":"-CR133","v":-5167934.7278215894},{"$f":"-CS133","v":-5237771.6836029626},{"$f":"-CT133","v":-5307608.6393843358},{"$f":"-CU133","v":-5377445.595165709},{"$f":"-CV133","v":-5447282.5509470822},{"$f":"-CW133","v":-5517119.5067284554},{"$f":"-CX133","v":-5586956.4625098286},{"$f":"-CY133","v":-5656793.4182912018},{"$f":"-CZ133","v":-5726630.374072575},{"$f":"-DA133","v":-5796467.3298539482},{"$f":"-DB133","v":-5866304.2856353214},{"$f":"-DC133","v":-5936141.2414166946},{"$f":"-DD133","v":-6005978.1971980678},{"$f":"-DE133","v":-6075815.152979441},{"$f":"-DF133","v":-6145652.1087608142},{"$f":"-DG133","v":-6215489.0645421874},{"$f":"-DH133","v":-6285326.0203235606},{"$f":"-DI133","v":-6355162.9761049338},{"$f":"-DJ133","v":-6424999.931886307},{"$f":"-DK133","v":-6494836.8876676802},{"$f":"-DL133","v":-6564673.8434490534},{"$f":"-DM133","v":-6634510.7992304265},{"$f":"-DN133","v":-6704347.7550117895},{"$f":"-DO133","v":-6704347.7550117895},{"$f":"-DP133","v":-6704347.7550117895},{"$f":"-DQ133","v":-6704347.7550117895},{"$f":"-DR133","v":-6704347.7550117895},{"$f":"-DS133","v":-6704347.7550117895},{"$f":"-DT133","v":-6704347.7550117895},{"$f":"-DU133","v":-6704347.7550117895},{"$f":"-DV133","v":-6704347.7550117895},{"$f":"-DW133","v":-6704347.7550117895},{"$f":"-DX133","v":-6704347.7550117895},{"$f":"-DY133","v":-6704347.7550117895},{"$f":"-DZ133","v":-6704347.7550117895},{"$f":"-EA133","v":-6704347.7550117895},{"$f":"-EB133","v":-6704347.7550117895},{"$f":"-EC133","v":-6704347.7550117895},{"$f":"-ED133","v":-6704347.7550117895},{"$f":"-EE133","v":-6704347.7550117895},{"$f":"-EF133","v":-6704347.7550117895},{"$f":"-EG133","v":-6704347.7550117895},{"$f":"-EH133","v":-6704347.7550117895},{"$f":"-EI133","v":-6704347.7550117895},{"$f":"-EJ133","v":-6704347.7550117895},{"$f":"-EK133","v":-6704347.7550117895},{"$f":"-EL133","v":-6704347.7550117895},{"$f":"-EM133","v":-6704347.7550117895},{"$f":"-EN133","v":-6704347.7550117895},{"$f":"-EO133","v":-6704347.7550117895},{"$f":"-EP133","v":-6704347.7550117895},{"$f":"-EQ133","v":-6704347.7550117895},{"$f":"-ER133","v":-6704347.7550117895},{"$f":"-ES133","v":-6704347.7550117895},{"$f":"-ET133","v":-6704347.7550117895},{"$f":"-EU133","v":-6704347.7550117895},{"$f":"-EV133","v":-6704347.7550117895},{"$f":"-EW133","v":-6704347.7550117895},{"$f":"-EX133","v":-6704347.7550117895},{"$f":"-EY133","v":-6704347.7550117895},{"$f":"-EZ133","v":-6704347.7550117895},{"$f":"-FA133","v":-6704347.7550117895},{"$f":"-FB133","v":-6704347.7550117895},{"$f":"-FC133","v":-6704347.7550117895},{"$f":"-FD133","v":-6704347.7550117895},{"$f":"-FE133","v":-6704347.7550117895},{"$f":"-FF133","v":-6704347.7550117895},{"$f":"-FG133","v":-6704347.7550117895},{"$f":"-FH133","v":-6704347.7550117895},{"$f":"-FI133","v":-6704347.7550117895},{"$f":"-FJ133","v":-6704347.7550117895},{"$f":"-FK133","v":-6704347.7550117895},{"$f":"-FL133","v":-6704347.7550117895},{"$f":"-FM133","v":-6704347.7550117895},{"$f":"-FN133","v":-6704347.7550117895},{"$f":"-FO133","v":-6704347.7550117895},{"$f":"-FP133","v":-6704347.7550117895},{"$f":"-FQ133","v":-6704347.7550117895},{"$f":"-FR133","v":-6704347.7550117895},{"$f":"-FS133","v":-6704347.7550117895},{"$f":"-FT133","v":-6704347.7550117895},{"$f":"-FU133","v":-6704347.7550117895},{"$f":"-FV133","v":-6704347.7550117895},{"$f":"-FW133","v":-6704347.7550117895},{"$f":"-FX133","v":-6704347.7550117895},{"$f":"-FY133","v":-6704347.7550117895},{"$f":"-FZ133","v":-6704347.7550117895},{"$f":"-GA133","v":-6704347.7550117895},{"$f":"-GB133","v":-6704347.7550117895},{"$f":"-GC133","v":-6704347.7550117895},{"$f":"-GD133","v":-6704347.7550117895},{"$f":"-GE133","v":-6704347.7550117895},{"$f":"-GF133","v":-6704347.7550117895},{"$f":"-GG133","v":-6704347.7550117895},{"$f":"-GH133","v":-6704347.7550117895},{"$f":"-GI133","v":-6704347.7550117895},{"$f":"-GJ133","v":-6704347.7550117895},{"$f":"-GK133","v":-6704347.7550117895},{"$f":"-GL133","v":-6704347.7550117895},{"$f":"-GM133","v":-6704347.7550117895},{"$f":"-GN133","v":-6704347.7550117895},{"$f":"-GO133","v":-6704347.7550117895},{"$f":"-GP133","v":-6704347.7550117895},{"$f":"-GQ133","v":-6704347.7550117895},{"$f":"-GR133","v":-6704347.7550117895},{"$f":"-GS133","v":-6704347.7550117895},{"$f":"-GT133","v":-6704347.7550117895},{"$f":"-GU133","v":-6704347.7550117895},{"$f":"-GV133","v":-6704347.7550117895},{"$f":"-GW133","v":-6704347.7550117895},{"$f":"-GX133","v":-6704347.7550117895},{"$f":"-GY133","v":-6704347.7550117895},{"$f":"-GZ133","v":-6704347.7550117895},{"$f":"-HA133","v":-6704347.7550117895},{"$f":"-HB133","v":-6704347.7550117895},{"$f":"-HC133","v":-6704347.7550117895},{"$f":"-HD133","v":-6704347.7550117895},{"$f":"-HE133","v":-6704347.7550117895},{"$f":"-HF133","v":-6704347.7550117895},{"$f":"-HG133","v":-6704347.7550117895},{"$f":"-HH133","v":-6704347.7550117895},{"$f":"-HI133","v":-6704347.7550117895},{"$f":"-HJ133","v":-6704347.7550117895},{"$f":"-HK133","v":-6704347.7550117895},{"$f":"-HL133","v":-6704347.7550117895},{"$f":"-HM133","v":-6704347.7550117895},{"$f":"-HN133","v":-6704347.7550117895},{"$f":"-HO133","v":-6704347.7550117895},{"$f":"-HP133","v":-6704347.7550117895},{"$f":"-HQ133","v":-6704347.7550117895},{"$f":"-HR133","v":-6704347.7550117895},{"$f":"-HS133","v":-6704347.7550117895},{"$f":"-HT133","v":-6704347.7550117895},{"$f":"-HU133","v":-6704347.7550117895},{"$f":"-HV133","v":-6704347.7550117895},{"$f":"-HW133","v":-6704347.7550117895},{"$f":"-HX133","v":-6704347.7550117895},{"$f":"-HY133","v":-6704347.7550117895},{"$f":"-HZ133","v":-6704347.7550117895},{"$f":"-IA133","v":-6704347.7550117895},{"$f":"-IB133","v":-6704347.7550117895},{"$f":"-IC133","v":-6704347.7550117895},{"$f":"-ID133","v":-6704347.7550117895},{"$f":"-IE133","v":-6704347.7550117895},{"$f":"-IF133","v":-6704347.7550117895},{"$f":"-IG133","v":-6704347.7550117895},{"$f":"-IH133","v":-6704347.7550117895},{"$f":"-II133","v":-6704347.7550117895},{"$f":"-IJ133","v":-6704347.7550117895},{"$f":"-IK133","v":-6704347.7550117895},{"$f":"-IL133","v":-6704347.7550117895},{"$f":"-IM133","v":-6704347.7550117895},{"$f":"-IN133","v":-6704347.7550117895},{"$f":"-IO133","v":-6704347.7550117895},{"$f":"-IP133","v":-6704347.7550117895},{"$f":"-IQ133","v":-6704347.7550117895},{"$f":"-IR133","v":-6704347.7550117895},{"$f":"-IS133","v":-6704347.7550117895},{"$f":"-IT133","v":-6704347.7550117895},{"$f":"-IU133","v":-6704347.7550117895},{"$f":"-IV133","v":-6704347.7550117895},{"$f":"-IW133","v":-6704347.7550117895},{"$f":"-IX133","v":-6704347.7550117895},{"$f":"-IY133","v":-6704347.7550117895},{"$f":"-IZ133","v":-6704347.7550117895},{"$f":"-JA133","v":-6704347.7550117895},{"$f":"-JB133","v":-6704347.7550117895},{"$f":"-JC133","v":-6704347.7550117895},{"$f":"-JD133","v":-6704347.7550117895},{"$f":"-JE133","v":-6704347.7550117895},{"$f":"-JF133","v":-6704347.7550117895},{"$f":"-JG133","v":-6704347.7550117895},{"$f":"-JH133","v":-6704347.7550117895},{"$f":"-JI133","v":-6704347.7550117895},{"$f":"-JJ133","v":-6704347.7550117895},{"$f":"-JK133","v":-6704347.7550117895},{"$f":"-JL133","v":-6704347.7550117895},{"$f":"-JM133","v":-6704347.7550117895},{"$f":"-JN133","v":-6704347.7550117895},{"$f":"-JO133","v":-6704347.7550117895},{"$f":"-JP133","v":-6704347.7550117895},{"$f":"-JQ133","v":-6704347.7550117895},{"$f":"-JR133","v":-6704347.7550117895},{"$f":"-JS133","v":-6704347.7550117895},{"$f":"-JT133","v":-6704347.7550117895},{"$f":"-JU133","v":-6704347.7550117895},{"$f":"-JV133","v":-6704347.7550117895},{"$f":"-JW133","v":-6704347.7550117895},{"$f":"-JX133","v":-6704347.7550117895},{"$f":"-JY133","v":-6704347.7550117895},{"$f":"-JZ133","v":-6704347.7550117895},{"$f":"-KA133","v":-6704347.7550117895},{"$f":"-KB133","v":-6704347.7550117895},{"$f":"-KC133","v":-6704347.7550117895},{"$f":"-KD133","v":-6704347.7550117895},{"$f":"-KE133","v":-6704347.7550117895},{"$f":"-KF133","v":-6704347.7550117895},{"$f":"-KG133","v":-6704347.7550117895},{"$f":"-KH133","v":-6704347.7550117895},{"$f":"-KI133","v":-6704347.7550117895},{"$f":"-KJ133","v":-6704347.7550117895},{"$f":"-KK133","v":-6704347.7550117895},{"$f":"-KL133","v":-6704347.7550117895},{"$f":"-KM133","v":-6704347.7550117895},{"$f":"-KN133","v":-6704347.7550117895},{"$f":"-KO133","v":-6704347.7550117895},{"$f":"-KP133","v":-6704347.7550117895},{"$f":"-KQ133","v":-6704347.7550117895},{"$f":"-KR133","v":-6704347.7550117895},{"$f":"-KS133","v":-6704347.7550117895},{"$f":"-KT133","v":-6704347.7550117895},{"$f":"-KU133","v":-6704347.7550117895},{"$f":"-KV133","v":-6704347.7550117895},{"$f":"-KW133","v":-6704347.7550117895},{"$f":"-KX133","v":-6704347.7550117895},{"$f":"-KY133","v":-6704347.7550117895},{"$f":"-KZ133","v":-6704347.7550117895},{"$f":"-LA133","v":-6704347.7550117895},{"$f":"-LB133","v":-6704347.7550117895},{"$f":"-LC133","v":-6704347.7550117895},{"$f":"-LD133","v":-6704347.7550117895},{"$f":"-LE133","v":-6704347.7550117895},{"$f":"-LF133","v":-6704347.7550117895},{"$f":"-LG133","v":-6704347.7550117895},{"$f":"-LH133","v":-6704347.7550117895},{"$f":"-LI133","v":-6704347.7550117895},{"$f":"-LJ133","v":-6704347.7550117895},{"$f":"-LK133","v":-6704347.7550117895},{"$f":"-LL133","v":-6704347.7550117895},{"$f":"-LM133","v":-6704347.7550117895},{"$f":"-LN133","v":-6704347.7550117895},{"$f":"-LO133","v":-6704347.7550117895},{"$f":"-LP133","v":-6704347.7550117895},{"$f":"-LQ133","v":-6704347.7550117895},{"$f":"-LR133","v":-6704347.7550117895},{"$f":"-LS133","v":-6704347.7550117895},{"$f":"-LT133","v":-6704347.7550117895},{"$f":"-LU133","v":-6704347.7550117895},{"$f":"-LV133","v":-6704347.7550117895},{"$f":"-LW133","v":-6704347.7550117895},{"$f":"-LX133","v":-6704347.7550117895},{"$f":"-LY133","v":-6704347.7550117895},{"$f":"-LZ133","v":-6704347.7550117895},{"$f":"-MA133","v":-6704347.7550117895},{"$f":"-MB133","v":-6704347.7550117895},{"$f":"-MC133","v":-6704347.7550117895},{"$f":"-MD133","v":-6704347.7550117895},{"$f":"-ME133","v":-6704347.7550117895},{"$f":"-MF133","v":-6704347.7550117895},{"$f":"-MG133","v":-6704347.7550117895},{"$f":"-MH133","v":-6704347.7550117895},{"$f":"-MI133","v":-6704347.7550117895},{"$f":"-MJ133","v":-6704347.7550117895},{"$f":"-MK133","v":-6704347.7550117895},{"$f":"-ML133","v":-6704347.7550117895},{"$f":"-MM133","v":-6704347.7550117895},{"$f":"-MN133","v":-6704347.7550117895},{"$f":"-MO133","v":-6704347.7550117895},{"$f":"-MP133","v":-6704347.7550117895},{"$f":"-MQ133","v":-6704347.7550117895},{"$f":"-MR133","v":-6704347.7550117895},{"$f":"-MS133","v":-6704347.7550117895},{"$f":"-MT133","v":-6704347.7550117895},{"$f":"-MU133","v":-6704347.7550117895},{"$f":"-MV133","v":-6704347.7550117895},{"$f":"-MW133","v":-6704347.7550117895},{"$f":"-MX133","v":-6704347.7550117895},{"$f":"-MY133","v":-6704347.7550117895},{"$f":"-MZ133","v":-6704347.7550117895},{"$f":"-NA133","v":-6704347.7550117895},{"$f":"-NB133","v":-6704347.7550117895},{"$f":"-NC133","v":-6704347.7550117895},{"$f":"-ND133","v":-6704347.7550117895},{"$f":"-NE133","v":-6704347.7550117895},{"$f":"-NF133","v":-6704347.7550117895},{"$f":"-NG133","v":-6704347.7550117895},{"$f":"-NH133","v":-6704347.7550117895},{"$f":"-NI133","v":-6704347.7550117895},{"$f":"-NJ133","v":-6704347.7550117895},{"$f":"-NK133","v":-6704347.7550117895},{"$f":"-NL133","v":-6704347.7550117895},{"$f":"-NM133","v":-6704347.7550117895},{"$f":"-NN133","v":-6704347.7550117895},{"$f":"-NO133","v":-6704347.7550117895},{"$f":"-NP133","v":-6704347.7550117895},{"$f":"-NQ133","v":-6704347.7550117895},{"$f":"-NR133","v":-6704347.7550117895},{"$f":"-NS133","v":-6704347.7550117895},{"$f":"-NT133","v":-6704347.7550117895},{"$f":"-NU133","v":-6704347.7550117895},{"$f":"-NV133","v":-6704347.7550117895},{"$f":"-NW133","v":-6704347.7550117895},{"$f":"-NX133","v":-6704347.7550117895},{"$f":"-NY133","v":-6704347.7550117895},{"$f":"-NZ133","v":-6704347.7550117895},{"$f":"-OA133","v":-6704347.7550117895},{"$f":"-OB133","v":-6704347.7550117895},{"$f":"-OC133","v":-6704347.7550117895},{"$f":"-OD133","v":-6704347.7550117895},{"$f":"-OE133","v":-6704347.7550117895},{"$f":"-OF133","v":-6704347.7550117895},{"$f":"-OG133","v":-6704347.7550117895},{"$f":"-OH133","v":-6704347.7550117895},{"$f":"-OI133","v":-6704347.7550117895},{"$f":"-OJ133","v":-6704347.7550117895},{"$f":"-OK133","v":-6704347.7550117895},{"$f":"-OL133","v":-6704347.7550117895},{"$f":"-OM133","v":-6704347.7550117895},{"$f":"-ON133","v":-6704347.7550117895},{"$f":"-OO133","v":-6704347.7550117895},{"$f":"-OP133","v":-6704347.7550117895},{"$f":"-OQ133","v":-6704347.7550117895},{"$f":"-OR133","v":-6704347.7550117895},{"$f":"-OS133","v":-6704347.7550117895},{"$f":"-OT133","v":-6704347.7550117895}]
[null,null,"IDC Net Plant",null,null,null,null,null,null,null,{"$f":"K249","v":0},0,0,0,14.041685255439273,42.256860772942346,84.778264004833446,141.73957074095887,213.27540103557595,299.52132516950962,9576.1457891801492,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"BW249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"EI249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"GU249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"JG249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"LS249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"OE249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315]
[null,null,"UnAmortized signing fees"]
[null,null,"Total assets",null,null,null,null,null,null,null,{"$f":"SUM(K308:K313)","v":0},{"$f":"SUM(L308:L313)","v":0},0,3404.0449104095205,6840.042549697715,10308.218965306933,13808.801633000106,17342.019465361722,20908.102820347562,2248878.6579419742,4486039.5916034766,6732428.8141163336,6733847.9739131443,6671705.8925245563,6630400.1347503345,6573350.3895514701,6515532.7065471271,6447107.3911011713,6377924.2210500389,6299711.6336711161,6215363.2504958389,6130460.1246853396,6281673.5802506059,6203735.5865840456,6138210.8917087037,6076030.5114845149,6034582.7485772381,5977469.3590287846,5919591.8538455945,5978240.0240045767,6055477.216898636,6125324.310210729,6181685.7147191092,6223966.7648563311,5307766.8853620365,5293005.8272187561,5282897.5413763234,5280181.2757509332,5306053.6116483305,5344973.2880928665,4951866.5206153924,5002676.204614142,5054822.2769293385,5099377.1169542577,5130273.6868033949,5146918.4810195807,4469353.5188968517,4453641.0987634417,4442553.9002113519,4438785.2090721857,4463458.1911152983,4501108.9077362679,4122262.3040505089,4171812.4973349771,4222688.1266665831,4266005.9783932045,4295729.1837532781,4311267.1634402061,3630941.9934789762,3614245.1804623124,3602145.9263724526,3597290.0231826236,3620729.3335855007,3657076.8548155236,3292456.2453272343,{"$f":"SUM(BX308:BX313)","v":3340712.5844602487},3390283.1951833004,3432329.0480652102,3460843.2915882468,3475238.2562987967,2792532.299945171,2774816.113356167,2761669.6974594677,2755689.7303439891,2777858.9687027084,2812866.9609032851,2462436.0624770569,2509362.0562050203,2557590.9305951782,2598327.6187125975,2625595.1350589367,2638808.7037161933,1954124.4291777993,1935351.829360256,1921121.072028514,1913978.0083270064,1934838.575402203,1968468.4898613179,1632188.788027673,1677745.6986854831,1724593.8575160708,1763981.9393541915,1789962.6741430443,1801954.1631573169,1115718.372104615,1095850.145090512,1080495.6772012832,1072148.1814998602,1091659.1564328801,1123870.1057504416,796978.18762086425,841097.35766683146,886495.72519154381,924465.48612255044,949088.93496107031,959787.0328515619,277314.11969852174,256308.75533888774,309625.85135144374,369867.11240501801,457822.07877632423,558407.66204340477,298076.60622891138,410477.75827380182,524145.35329881689,630414.88705534674,723398.06676975824,802518.69450926967,207118.17657246819,254768.69555420155,306876.27651606506,365823.0037629875,452339.04519191763,551416.34266007505,288264.27895368083,399067.12267821195,511123.37977256632,615811.62811154313,707272.83905102219,{"$f":"SUM(EJ308:EJ313)","v":784933.63922422007},206760.97597523971,253183.92642502493,304035.29032783775,361638.43739699485,446666.86008005781,544187.15471494757,261200.5683030794,370257.09342006413,480553.11404445587,583510.06995901186,673298.04517347272,749346.47097090073,805257.15767822228,198698.80734909239,202801.18280477176,210085.09913655283,237092.5392221809,249196.82673169492,260574.1894809595,261910.43872544268,262529.30789924512,254600.99137733044,240864.57183407812,226603.0366444402,206051.89949552255,198383.51153435843,202465.46869662224,209713.13160828414,236586.15059032483,248630.19278669363,259950.92826392507,261280.52674485656,261896.31569050631,266335.48680646071,251857.1869921005,236640.02612937061,214241.36493012315,206054.80935748859,211029.66911739396,219643.37240544992,250708.77015582944,265112.17952443479,278831.06163823424,281125.13450540142,282608.733871501,274155.1908076313,258812.5467029615,242686.9320663028,218951.08658668963,210275.79941868602,215547.65479849844,224675.59009935433,257595.57019130985,272858.85294341861,287396.74264626863,289827.77004606189,291399.93924823595,282441.7256240212,266183.13648435666,249094.83402401308,223941.9753053431,214748.77961032843,220335.36103914684,{"$f":"SUM(GV308:GV313)","v":230008.22764138324},264893.50733304588,281067.99730335927,296473.78877084522,299049.94679229619,300715.97338730755,291222.96072613826,273993.74527871894,255885.28321040614,229230.81656143913,219488.79356552759,225408.88996656338,235659.21988464339,272627.12617638992,289767.22179334523,306092.72814886092,308822.68098775024,310588.16819577391,300528.42937222874,282270.64191086782,263081.11742530024,234835.39791137731,224511.78301168239,230785.30499361741,241647.57238032861,280822.4366117288,298985.78385158448,316285.91142545833,319178.84052394709,321049.72607345047,310389.42793523154,291041.66343594069,270706.53786906233,240774.5688161329,229834.64138607593,236482.68820689066,247993.42529763567,289507.00130156806,308754.68756471953,327087.62055648403,330153.25548235705,332135.83158000937,320839.12115948374,300336.30876163772,278787.19053665461,247068.30403620942,235475.27065228956,242520.20118078875,254718.12115966348,298710.02837992931,319106.7879415034,338534.18410637794,341782.83527575532,343883.7697685287,331912.65370117599,310185.83785965206,287350.25247085845,253737.77081123093,241452.64150850574,248918.1494221958,261844.27662309172,308462.46968584048,330076.90141154552,350664.09942926193,{"$f":"SUM(JH308:JH313)","v":354106.69278283702},356333.05158346711,343647.26832769165,320623.37689994375,296424.52316474362,260805.40005009907,247786.85719021043,255698.05066243937,269395.85854305426,318797.12486129726,341701.92292075424,363518.1621441553,367166.27589357557,369525.54674480396,356082.43117336748,331684.02966146177,306040.52142081229,268294.96177116322,254499.22108187532,262882.70722623734,277398.26457904099,329748.75166379387,354020.95001729304,377139.60333976435,381005.50690775184,383505.62456528289,369259.96447293373,343404.99559400888,316230.58799255459,276231.6450461066,261612.30836500513,270496.28272101382,285878.40861290233,341354.1828644388,367075.41434538556,391574.23497031356,395670.93025547179,398320.30317433184,383224.18721904332,355825.69492830994,327028.99435364461,284642.14271643205,269150.04194352037,278564.38330451871,294864.81126626028,353652.45012480678,380909.22098920034,406870.60393138888,411211.86903650319,414019.40765055461,398022.06421696214,368987.90125506936,338472.05796056712,293554.74116745876,277137.77290183963,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"SUM(LT308:LT313)","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"SUM(OF308:OF313)","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315]
[]
[null,"Liabilities and Equity"]
[null,null,"Liabilities"]
[null,null,"Accounts Payable",null,null,null,null,null,null,null,{"$f":"K108","v":0},{"$f":"L108","v":0},{"$f":"M108","v":0},{"$f":"N108","v":0},{"$f":"O108","v":0},{"$f":"P108","v":0},{"$f":"Q108","v":0},{"$f":"R108","v":0},{"$f":"S108","v":0},{"$f":"T108","v":0},{"$f":"U108","v":0},{"$f":"V108","v":0},{"$f":"W108","v":10535.439807878111},{"$f":"X108","v":10541.07299726235},{"$f":"Y108","v":10546.735826766933},{"$f":"Z108","v":10552.42845234911},{"$f":"AA108","v":10558.151030786734},{"$f":"AB108","v":10563.90371968257},{"$f":"AC108","v":10569.686677468646},{"$f":"AD108","v":10575.500063410609},{"$f":"AE108","v":10581.344037612114},{"$f":"AF108","v":10587.218761019227},{"$f":"AG108","v":10593.124395424871},{"$f":"AH108","v":10599.061103473266},{"$f":"AI108","v":11120.440915685247},{"$f":"AJ108","v":11126.440262379461},{"$f":"AK108","v":11132.47117580184},{"$f":"AL108","v":11138.53382204686},{"$f":"AM108","v":11144.628368082931},{"$f":"AN108","v":11150.754981756996},{"$f":"AO108","v":11156.913831799167},{"$f":"AP108","v":11163.10508782736},{"$f":"AQ108","v":11169.32892035196},{"$f":"AR108","v":11175.585500780537},{"$f":"AS108","v":11181.875001422544},{"$f":"AT108","v":11188.197595494084},{"$f":"AU108","v":11738.032307001055},{"$f":"AV108","v":11744.421611230395},{"$f":"AW108","v":11750.844534025229},{"$f":"AX108","v":11757.301252276175},{"$f":"AY108","v":11763.791943804586},{"$f":"AZ108","v":11770.316787367467},{"$f":"BA108","v":11776.875962662383},{"$f":"BB108","v":11783.469650332408},{"$f":"BC108","v":11790.098031971107},{"$f":"BD108","v":11796.761290127542},{"$f":"BE108","v":11803.459608311285},{"$f":"BF108","v":11810.193170997476},{"$f":"BG108","v":12390.036396424479},{"$f":"BH108","v":12396.841005428725},{"$f":"BI108","v":12403.681418205226},{"$f":"BJ108","v":12410.557823142484},{"$f":"BK108","v":12417.470409620242},{"$f":"BL108","v":12424.419368014709},{"$f":"BM108","v":12431.404889703794},{"$f":"BN108","v":12438.427167072368},{"$f":"BO108","v":12445.486393517585},{"$f":"BP108","v":12452.582763454186},{"$f":"BQ108","v":12459.716472319869},{"$f":"BR108","v":12466.887716580663},{"$f":"BS108","v":13078.377939205724},{"$f":"BT108","v":13085.624847795243},{"$f":"BU108","v":13092.909887402217},{"$f":"BV108","v":13100.233258660395},{"$f":"BW108","v":13107.59516325921},{"$f":"BX108","v":13114.995803949318},{"$f":"BY108","v":13122.435384548193},{"$f":"BZ108","v":13129.914109945725},{"$f":"CA108","v":13137.43218610988},{"$f":"CB108","v":13144.989820092358},{"$f":"CC108","v":13152.587220034313},{"$f":"CD108","v":13160.224595172058},{"$f":"CE108","v":13805.089805768494},{"$f":"CF108","v":13812.807763416333},{"$f":"CG108","v":13820.566330597761},{"$f":"CH108","v":13828.36572098772},{"$f":"CI108","v":13836.20614938546},{"$f":"CJ108","v":13844.087831720428},{"$f":"CK108","v":13852.010985058228},{"$f":"CL108","v":13859.975827606602},{"$f":"CM108","v":13867.982578721429},{"$f":"CN108","v":13876.03145891277},{"$f":"CO108","v":13884.122689850949},{"$f":"CP108","v":13892.25649437265},{"$f":"CQ108","v":14572.319083784876},{"$f":"CR108","v":14580.538708679827},{"$f":"CS108","v":14588.801582728043},{"$f":"CT108","v":14597.107933493349},{"$f":"CU108","v":14605.45798973694},{"$f":"CV108","v":14613.851981423679},{"$f":"CW108","v":14622.290139728437},{"$f":"CX108","v":14630.772697042452},{"$f":"CY108","v":14639.299886979741},{"$f":"CZ108","v":14647.871944383518},{"$f":"DA108","v":14656.489105332681},{"$f":"DB108","v":14665.151607148289},{"$f":"DC108","v":15382.333526491395},{"$f":"DD108","v":15391.087427004519},{"$f":"DE108","v":15399.887387865869},{"$f":"DF108","v":15408.733651430921},{"$f":"DG108","v":15417.626461330345},{"$f":"DH108","v":15426.566062476722},{"$f":"DI108","v":15435.552701071287},{"$f":"DJ108","v":15444.586624610713},{"$f":"DK108","v":15453.668081893922},{"$f":"DL108","v":15462.79732302895},{"$f":"DM108","v":15471.974599439807},{"$f":"DN108","v":15481.200163873431},{"$f":"DO108","v":16237.528367007826},{"$f":"DP108","v":16246.851271054302},{"$f":"DQ108","v":16256.223229371639},{"$f":"DR108","v":16265.644500068418},{"$f":"DS108","v":16275.115342611305},{"$f":"DT108","v":16284.636017832196},{"$f":"DU108","v":16294.206787935411},{"$f":"DV108","v":16303.827916504901},{"$f":"DW108","v":16313.499668511522},{"$f":"DX108","v":16323.222310320321},{"$f":"DY108","v":16332.996109697882},{"$f":"DZ108","v":16342.821335819694},{"$f":"EA108","v":17140.433519555052},{"$f":"EB108","v":17150.36241236455},{"$f":"EC108","v":17160.343547972519},{"$f":"ED108","v":17170.37720126459},{"$f":"EE108","v":17180.463648572764},{"$f":"EF108","v":17190.603167683013},{"$f":"EG108","v":17200.796037842931},{"$f":"EH108","v":17211.042539769442},{"$f":"EI108","v":17221.342955656495},{"$f":"EJ108","v":17231.69756918287},{"$f":"EK108","v":17242.106665519972},{"$f":"EL108","v":17252.570531339701},{"$f":"EM108","v":18093.721189669384},{"$f":"EN108","v":18104.295460511501},{"$f":"EO108","v":18114.925369933986},{"$f":"EP108","v":18125.61121069004},{"$f":"EQ108","v":18136.353277073245},{"$f":"ER108","v":18147.151864925661},{"$f":"ES108","v":18158.00727164598},{"$f":"ET108","v":18168.919796197712},{"$f":"EU108","v":18179.889739117425},{"$f":"EV108","v":18190.917402523013},{"$f":"EW108","v":18202.003090122031},{"$f":"EX108","v":18213.147107220044},{"$f":"EY108","v":19100.213916780638},{"$f":"EZ108","v":19111.475515227492},{"$f":"FA108","v":19122.79636876244},{"$f":"FB108","v":19134.176789167639},{"$f":"FC108","v":19145.617089865747},{"$f":"FD108","v":19157.117585928565},{"$f":"FE108","v":19168.678594085708},{"$f":"FF108","v":19180.3004327333},{"$f":"FG108","v":19191.983421942787},{"$f":"FH108","v":19203.727883469735},{"$f":"FI108","v":19215.534140762691},{"$f":"FJ108","v":19227.402518972074},{"$f":"FK108","v":20162.893073865052},{"$f":"FL108","v":20174.88667621095},{"$f":"FM108","v":20186.943385225666},{"$f":"FN108","v":20199.063532957207},{"$f":"FO108","v":20211.247453200696},{"$f":"FP108","v":20223.495481507598},{"$f":"FQ108","v":20235.807955194952},{"$f":"FR108","v":20248.185213354638},{"$f":"FS108","v":20260.627596862741},{"$f":"FT108","v":20273.135448388944},{"$f":"FU108","v":20285.709112405933},{"$f":"FV108","v":20298.348935198923},{"$f":"FW108","v":21284.907850305648},{"$f":"FX108","v":21297.681036804024},{"$f":"FY108","v":21310.521431904697},{"$f":"FZ108","v":21323.429389238783},{"$f":"GA108","v":21336.405264298101},{"$f":"GB108","v":21349.44941444496},{"$f":"GC108","v":21362.562198921987},{"$f":"GD108","v":21375.743978862058},{"$f":"GE108","v":21388.995117298193},{"$f":"GF108","v":21402.3159791736},{"$f":"GG108","v":21415.706931351699},{"$f":"GH108","v":21429.168342626235},{"$f":"GI108","v":22469.584745596236},{"$f":"GJ108","v":22483.188189217009},{"$f":"GK108","v":22496.863209999228},{"$f":"GL108","v":22510.610184560031},{"$f":"GM108","v":22524.429491498206},{"$f":"GN108","v":22538.321511404607},{"$f":"GO108","v":22552.286626872639},{"$f":"GP108","v":22566.325222508807},{"$f":"GQ108","v":22580.437684943292},{"$f":"GR108","v":22594.624402840593},{"$f":"GS108","v":22608.885766910273},{"$f":"GT108","v":22623.222169917648},{"$f":"GU108","v":23720.437603116483},{"$f":"GV108","v":23734.925270572603},{"$f":"GW108","v":23749.489167705662},{"$f":"GX108","v":23764.129695612919},{"$f":"GY108","v":23778.847257502068},{"$f":"GZ108","v":23793.642258702384},{"$f":"HA108","v":23808.515106675844},{"$f":"HB108","v":23823.466211028368},{"$f":"HC108","v":23838.49598352109},{"$f":"HD108","v":23853.604838081723},{"$f":"HE108","v":23868.79319081593},{"$f":"HF108","v":23884.061460018787},{"$f":"HG108","v":25041.178214888529},{"$f":"HH108","v":25056.607580729302},{"$f":"HI108","v":25072.118131176016},{"$f":"HJ108","v":25087.710293397242},{"$f":"HK108","v":25103.384496809194},{"$f":"HL108","v":25119.141173087537},{"$f":"HM108","v":25134.980756179266},{"$f":"HN108","v":25150.903682314696},{"$f":"HO108","v":25166.910390019446},{"$f":"HP108","v":25183.001320126525},{"$f":"HQ108","v":25199.176915788452},{"$f":"HR108","v":25215.437622489495},{"$f":"HS108","v":26435.727530006287},{"$f":"HT108","v":26452.15980462671},{"$f":"HU108","v":26468.678540852456},{"$f":"HV108","v":26485.284193618063},{"$f":"HW108","v":26501.977220251789},{"$f":"HX108","v":26518.758080488224},{"$f":"HY108","v":26535.627236480919},{"$f":"HZ108","v":26552.585152815154},{"$f":"IA108","v":26569.632296520715},{"$f":"IB108","v":26586.769137084746},{"$f":"IC108","v":26603.996146464699},{"$f":"ID108","v":26621.313799101314},{"$f":"IE108","v":27908.227501312882},{"$f":"IF108","v":27925.727873783635},{"$f":"IG108","v":27943.320327864054},{"$f":"IH108","v":27961.005348059425},{"$f":"II108","v":27978.783421424345},{"$f":"IJ108","v":27996.65503757614},{"$f":"IK108","v":28014.620688708361},{"$f":"IL108","v":28032.68086960433},{"$f":"IM108","v":28050.836077650751},{"$f":"IN108","v":28069.086812851448},{"$f":"IO108","v":28087.433577841097},{"$f":"IP108","v":28105.876877899085},{"$f":"IQ108","v":29463.053606895086},{"$f":"IR108","v":29481.691503576432},{"$f":"IS108","v":29500.427467172081},{"$f":"IT108","v":29519.262013680149},{"$f":"IU108","v":29538.195661813785},{"$f":"IV108","v":29557.228933015445},{"$f":"IW108","v":29576.362351471256},{"$f":"IX108","v":29595.596444125458},{"$f":"IY108","v":29614.931740694901},{"$f":"IZ108","v":29634.368773683644},{"$f":"JA108","v":29653.908078397617},{"$f":"JB108","v":29673.550192959381},{"$f":"JC108","v":31104.82808507263},{"$f":"JD108","v":31124.677445038265},{"$f":"JE108","v":31144.631246267629},{"$f":"JF108","v":31164.69003829873},{"$f":"JG108","v":31184.854373561055},{"$f":"JH108","v":31205.124807390821},{"$f":"JI108","v":31225.501898046263},{"$f":"JJ108","v":31245.986206722991},{"$f":"JK108","v":31266.578297569449},{"$f":"JL108","v":31287.278737702462},{"$f":"JM108","v":31308.088097222841},{"$f":"JN108","v":31329.006949231116},{"$f":"JO108","v":32838.43392379224},{"$f":"JP108","v":32859.573492155629},{"$f":"JQ108","v":32880.824290464901},{"$f":"JR108","v":32902.186903978029},{"$f":"JS108","v":32923.661921032399},{"$f":"JT108","v":32945.249933061095},{"$f":"JU108","v":32966.951534609143},{"$f":"JV108","v":32988.767323349857},{"$f":"JW108","v":33010.697900101324},{"$f":"JX108","v":33032.743868842968},{"$f":"JY108","v":33054.905836732178},{"$f":"JZ108","v":33077.184414121002},{"$f":"KA108","v":34669.029647697345},{"$f":"KB108","v":34691.543288004366},{"$f":"KC108","v":34714.175388203745},{"$f":"KD108","v":34736.926571595206},{"$f":"KE108","v":34759.797464758121},{"$f":"KF108","v":34782.7886975687},{"$f":"KG108","v":34805.900903217378},{"$f":"KH108","v":34829.134718226233},{"$f":"KI108","v":34852.490782466557},{"$f":"KJ108","v":34875.96973917642},{"$f":"KK108","v":34899.572234978419},{"$f":"KL108","v":34923.298919897505},{"$f":"KM108","v":34947.150447378837},{"$f":"KN108","v":34971.127474305817},{"$f":"KO108","v":34995.230661018155},{"$f":"KP108","v":35019.460671330067},{"$f":"KQ108","v":35043.818172548563},{"$f":"KR108","v":35068.303835491824},{"$f":"KS108","v":35092.918334507645},{"$f":"KT108","v":35117.662347492085},{"$f":"KU108","v":35142.536555908016},{"$f":"KV108","v":35167.54164480402},{"$f":"KW108","v":35192.678302833148},{"$f":"KX108","v":35217.947222271971},{"$f":"KY108","v":35243.349099039595},{"$f":"KZ108","v":35268.884632716836},{"$f":"LA108","v":35294.554526565473},{"$f":"LB108","v":35320.359487547648},{"$f":"LC108","v":35346.300226345353},{"$f":"LD108","v":35372.377457379924},{"$f":"LE108","v":35398.591898831786},{"$f":"LF108","v":35424.944272660206},{"$f":"LG108","v":35451.435304623184},{"$f":"LH108","v":35478.065724297434},{"$f":"LI108","v":35504.836265098456},{"$f":"LJ108","v":35531.747664300812},{"$f":"LK108","v":0},{"$f":"LL108","v":0},{"$f":"LM108","v":0},{"$f":"LN108","v":0},{"$f":"LO108","v":0},{"$f":"LP108","v":0},{"$f":"LQ108","v":0},{"$f":"LR108","v":0},{"$f":"LS108","v":0},{"$f":"LT108","v":0},{"$f":"LU108","v":0},{"$f":"LV108","v":0},{"$f":"LW108","v":0},{"$f":"LX108","v":0},{"$f":"LY108","v":0},{"$f":"LZ108","v":0},{"$f":"MA108","v":0},{"$f":"MB108","v":0},{"$f":"MC108","v":0},{"$f":"MD108","v":0},{"$f":"ME108","v":0},{"$f":"MF108","v":0},{"$f":"MG108","v":0},{"$f":"MH108","v":0},{"$f":"MI108","v":0},{"$f":"MJ108","v":0},{"$f":"MK108","v":0},{"$f":"ML108","v":0},{"$f":"MM108","v":0},{"$f":"MN108","v":0},{"$f":"MO108","v":0},{"$f":"MP108","v":0},{"$f":"MQ108","v":0},{"$f":"MR108","v":0},{"$f":"MS108","v":0},{"$f":"MT108","v":0},{"$f":"MU108","v":0},{"$f":"MV108","v":0},{"$f":"MW108","v":0},{"$f":"MX108","v":0},{"$f":"MY108","v":0},{"$f":"MZ108","v":0},{"$f":"NA108","v":0},{"$f":"NB108","v":0},{"$f":"NC108","v":0},{"$f":"ND108","v":0},{"$f":"NE108","v":0},{"$f":"NF108","v":0},{"$f":"NG108","v":0},{"$f":"NH108","v":0},{"$f":"NI108","v":0},{"$f":"NJ108","v":0},{"$f":"NK108","v":0},{"$f":"NL108","v":0},{"$f":"NM108","v":0},{"$f":"NN108","v":0},{"$f":"NO108","v":0},{"$f":"NP108","v":0},{"$f":"NQ108","v":0},{"$f":"NR108","v":0},{"$f":"NS108","v":0},{"$f":"NT108","v":0},{"$f":"NU108","v":0},{"$f":"NV108","v":0},{"$f":"NW108","v":0},{"$f":"NX108","v":0},{"$f":"NY108","v":0},{"$f":"NZ108","v":0},{"$f":"OA108","v":0},{"$f":"OB108","v":0},{"$f":"OC108","v":0},{"$f":"OD108","v":0},{"$f":"OE108","v":0},{"$f":"OF108","v":0},{"$f":"OG108","v":0},{"$f":"OH108","v":0},{"$f":"OI108","v":0},{"$f":"OJ108","v":0},{"$f":"OK108","v":0},{"$f":"OL108","v":0},{"$f":"OM108","v":0},{"$f":"ON108","v":0},{"$f":"OO108","v":0},{"$f":"OP108","v":0},{"$f":"OQ108","v":0},{"$f":"OR108","v":0},{"$f":"OS108","v":0},{"$f":"OT108","v":0}]
[null,null,"Accrued Interest",null,null,null,null,null,null,null,{"$f":"K222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,44788.76764112043,67323.213356331064,89951.552595355082,112674.17658120836,135491.4781670027,158403.85184273784,181411.69374212189,204515.40164942003,227715.37500633192,251012.01491889759,0,22094.058731893885,44188.11746378777,66282.176195681648,88376.23492757554,110470.29365946943,0,20794.408218253066,41588.816436506131,62383.224654759193,83177.632873012262,103972.04109126533,0,19494.757704612246,38989.515409224492,58484.273113836738,77979.030818448984,97473.78852306123,0,18195.10719097143,36390.21438194286,54585.32157291429,72780.42876388572,90975.535954857158,0,16895.456677330614,33790.913354661228,50686.370031991843,67581.826709322457,84477.283386653071,{"$f":"BW222","v":0},15595.806163689796,31191.612327379593,46787.418491069388,62383.224654759186,77979.030818448984,0,14296.155650048981,28592.311300097961,42888.46695014694,57184.622600195922,71480.778250244897,0,12996.505136408165,25993.010272816329,38989.515409224492,51986.020545632658,64982.525682040825,0,11696.854622767347,23393.709245534694,35090.563868302037,46787.418491069388,58484.273113836738,0,10397.204109126531,20794.408218253062,31191.612327379593,41588.816436506124,51986.020545632651,0,9097.5535954857151,18195.10719097143,27292.660786457145,36390.21438194286,45487.767977428579,0,7797.9030818448982,15595.806163689796,23393.709245534694,31191.612327379593,38989.515409224492,0,6498.2525682040823,12996.505136408165,19494.757704612246,25993.010272816329,32491.262841020412,0,5198.6020545632655,10397.204109126531,15595.806163689796,20794.408218253062,25993.010272816326,0,3898.9515409224487,7797.9030818448973,11696.854622767347,15595.806163689795,19494.757704612242,0,2599.3010272816318,5198.6020545632637,7797.9030818448955,{"$f":"EI222","v":10397.204109126527},12996.505136408159,0,1299.650513640815,2599.30102728163,3898.951540922445,5198.60205456326,6498.252568204075,0,-1.9402553637822469E-12,-3.8805107275644938E-12,-5.820766091346741E-12,-7.7610214551289875E-12,-9.701276818911234E-12,-1.164153218269348E-11,-1.3581787546475727E-11,-1.5522042910257975E-11,-1.7462298274040222E-11,-1.9402553637822468E-11,-2.1342809001604714E-11,-2.3283064365386961E-11,-2.5223319729169207E-11,-2.7163575092951454E-11,-2.91038304567337E-11,-3.104408582051595E-11,-3.2984341184298197E-11,-3.4924596548080443E-11,-3.686485191186269E-11,-3.8805107275644936E-11,-4.0745362639427182E-11,-4.2685618003209429E-11,-4.4625873366991675E-11,-4.6566128730773922E-11,-4.8506384094556168E-11,-5.0446639458338415E-11,-5.2386894822120661E-11,-5.4327150185902908E-11,-5.6267405549685154E-11,-5.8207660913467401E-11,-6.0147916277249647E-11,-6.20881716410319E-11,-6.4028427004814153E-11,-6.5968682368596406E-11,-6.7908937732378659E-11,-6.9849193096160912E-11,-7.1789448459943165E-11,-7.3729703823725418E-11,-7.5669959187507671E-11,-7.7610214551289924E-11,-7.9550469915072177E-11,-8.149072527885443E-11,-8.3430980642636683E-11,-8.5371236006418935E-11,-8.7311491370201188E-11,-8.9251746733983441E-11,-9.1192002097765694E-11,-9.3132257461547947E-11,-9.50725128253302E-11,-9.7012768189112453E-11,-9.8953023552894706E-11,-1.0089327891667696E-10,-1.0283353428045921E-10,-1.0477378964424146E-10,-1.0671404500802372E-10,{"$f":"GU222","v":-1.0865430037180597E-10},-1.1059455573558822E-10,-1.1253481109937048E-10,-1.1447506646315273E-10,-1.1641532182693497E-10,-1.1835557719071721E-10,-1.2029583255449945E-10,-1.2223608791828169E-10,-1.2417634328206393E-10,-1.2611659864584617E-10,-1.2805685400962841E-10,-1.2999710937341065E-10,-1.3193736473719289E-10,-1.3387762010097513E-10,-1.3581787546475737E-10,-1.3775813082853961E-10,-1.3969838619232185E-10,-1.4163864155610409E-10,-1.4357889691988633E-10,-1.4551915228366857E-10,-1.4745940764745081E-10,-1.4939966301123305E-10,-1.5133991837501529E-10,-1.5328017373879753E-10,-1.5522042910257977E-10,-1.5716068446636201E-10,-1.5910093983014425E-10,-1.6104119519392649E-10,-1.6298145055770873E-10,-1.6492170592149097E-10,-1.6686196128527321E-10,-1.6880221664905545E-10,-1.7074247201283769E-10,-1.7268272737661993E-10,-1.7462298274040217E-10,-1.7656323810418441E-10,-1.7850349346796665E-10,-1.8044374883174889E-10,-1.8238400419553113E-10,-1.8432425955931337E-10,-1.8626451492309561E-10,-1.8820477028687785E-10,-1.9014502565066009E-10,-1.9208528101444233E-10,-1.9402553637822457E-10,-1.9596579174200681E-10,-1.9790604710578905E-10,-1.9984630246957129E-10,-2.0178655783335353E-10,-2.0372681319713577E-10,-2.0566706856091801E-10,-2.0760732392470025E-10,-2.0954757928848249E-10,-2.1148783465226473E-10,-2.1342809001604697E-10,-2.1536834537982921E-10,-2.1730860074361145E-10,-2.1924885610739369E-10,-2.2118911147117593E-10,-2.2312936683495817E-10,-2.2506962219874041E-10,-2.2700987756252265E-10,-2.2895013292630489E-10,-2.3089038829008713E-10,{"$f":"JG222","v":-2.3283064365386937E-10},-2.3477089901765161E-10,-2.3671115438143385E-10,-2.3865140974521609E-10,-2.4059166510899833E-10,-2.4253192047278057E-10,-2.4447217583656281E-10,-2.4641243120034505E-10,-2.4835268656412729E-10,-2.5029294192790953E-10,-2.5223319729169177E-10,-2.5417345265547401E-10,-2.5611370801925625E-10,-2.5805396338303849E-10,-2.5999421874682073E-10,-2.6193447411060297E-10,-2.6387472947438521E-10,-2.6581498483816745E-10,-2.6775524020194969E-10,-2.6969549556573193E-10,-2.7163575092951417E-10,-2.7357600629329641E-10,-2.7551626165707865E-10,-2.7745651702086089E-10,-2.7939677238464313E-10,-2.8133702774842537E-10,-2.8327728311220761E-10,-2.8521753847598985E-10,-2.8715779383977209E-10,-2.8909804920355433E-10,-2.9103830456733657E-10,-2.9297855993111881E-10,-2.9491881529490105E-10,-2.9685907065868329E-10,-2.9879932602246553E-10,-3.0073958138624777E-10,-3.0267983675003001E-10,-3.0462009211381225E-10,-3.0656034747759449E-10,-3.0850060284137673E-10,-3.1044085820515897E-10,-3.1238111356894121E-10,-3.1432136893272345E-10,-3.1626162429650569E-10,-3.1820187966028793E-10,-3.2014213502407017E-10,-3.2208239038785241E-10,-3.2402264575163465E-10,-3.2596290111541689E-10,-3.2790315647919913E-10,-3.2984341184298137E-10,-3.3178366720676361E-10,-3.3372392257054585E-10,-3.3566417793432809E-10,-3.3760443329811033E-10,-3.3954468866189257E-10,-3.4148494402567481E-10,-3.4342519938945705E-10,-3.4536545475323929E-10,-3.4730571011702153E-10,-3.4924596548080377E-10,-3.5118622084458601E-10,-3.5312647620836825E-10,-3.5506673157215049E-10,{"$f":"LS222","v":-3.5700698693593273E-10},-3.5894724229971497E-10,-3.6088749766349721E-10,-3.6282775302727945E-10,-3.6476800839106169E-10,-3.6670826375484393E-10,-3.6864851911862617E-10,-3.7058877448240841E-10,-3.7252902984619065E-10,-3.7446928520997289E-10,-3.7640954057375513E-10,-3.7834979593753737E-10,-3.8029005130131961E-10,-3.8223030666510185E-10,-3.8417056202888409E-10,-3.8611081739266633E-10,-3.8805107275644857E-10,-3.8999132812023081E-10,-3.9193158348401305E-10,-3.9387183884779529E-10,-3.9581209421157753E-10,-3.9775234957535977E-10,-3.9969260493914201E-10,-4.0163286030292425E-10,-4.0357311566670649E-10,-4.0551337103048873E-10,-4.0745362639427097E-10,-4.0939388175805321E-10,-4.1133413712183545E-10,-4.1327439248561769E-10,-4.1521464784939993E-10,-4.1715490321318217E-10,-4.1909515857696441E-10,-4.2103541394074665E-10,-4.2297566930452889E-10,-4.2491592466831113E-10,-4.2685618003209337E-10,-4.2879643539587561E-10,-4.3073669075965785E-10,-4.3267694612344009E-10,-4.3461720148722233E-10,-4.3655745685100457E-10,-4.3849771221478681E-10,-4.4043796757856905E-10,-4.4237822294235129E-10,-4.4431847830613353E-10,-4.4625873366991577E-10,-4.4819898903369801E-10,-4.5013924439748025E-10,-4.5207949976126249E-10,-4.5401975512504473E-10,-4.5596001048882697E-10,-4.5790026585260921E-10,-4.5984052121639145E-10,-4.6178077658017369E-10,-4.6372103194395593E-10,-4.6566128730773817E-10,-4.6760154267152046E-10,-4.695417980353027E-10,-4.7148205339908494E-10,-4.7342230876286718E-10,-4.7536256412664942E-10,-4.7730281949043166E-10,-4.792430748542139E-10,{"$f":"OE222","v":-4.8118333021799614E-10},-4.8312358558177838E-10,-4.8506384094556062E-10,-4.8700409630934286E-10,-4.889443516731251E-10,-4.9088460703690734E-10,-4.9282486240068958E-10,-4.9476511776447182E-10,-4.9670537312825406E-10,-4.986456284920363E-10,-5.0058588385581854E-10,-5.0252613921960078E-10,-5.0446639458338302E-10,-5.0640664994716526E-10,-5.083469053109475E-10,-5.1028716067472974E-10]
[null,null,"Debt Fund",null,null,null,null,null,null,null,{"$f":"K174","v":0},0,0,3063.6404193685685,6156.0382947279431,9277.3970687762394,12427.921469700095,15607.81751882555,18817.292538312809,2023990.7921477761,4037435.6324431286,6059185.9327046992,6418425.1679846719,6387122.2742342958,6347986.6676841639,6280146.1544263633,6199213.1875258731,6105895.7276618294,6010744.6751268879,5914509.5108287064,5826214.7136776503,5752032.5034077577,571865.17433108774,487250.91715400183,436917.78078751336,355814.48835759802,266595.00276974344,148489.14783210747,17029.793206058868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4832542965520537E-26,3.8370194429950014E-26,3.1503949110906327E-26,2.4637703791862641E-26,1.7771458472818954E-26,1.0905213153775266E-26,4.0389678347315797E-27,{"$f":"OE174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Debt",null,null,null,null,null,null,null,{"$f":"K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5363478.2040094323,5385826.0298594721,5408266.9716505529,5430801.4173657633,5453429.756604787,5476152.38059064,5498969.6821764344,5521882.0558521692,5544889.897751553,5567993.6056588516,5591193.5790157635,5614490.2189283287,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,{"$f":"BW215","v":3742993.4792855512},3742993.4792855512,3742993.4792855512,3742993.4792855512,3742993.4792855512,3742993.4792855512,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,623832.24654759164,623832.24654759164,623832.24654759164,623832.24654759164,{"$f":"EI215","v":623832.24654759164},623832.24654759164,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"GU215","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"JG215","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"LS215","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"OE215","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10]
[null,null,"Rooftop Equity",null,null,null,null,null,null,null,{"$f":"K334","v":0},{"$f":"L334","v":0},0,170.20224552047603,342.00212748488582,515.41094826534675,690.44008165000548,867.10097326808614,1045.4051410173784,112443.9328970987,224301.97958017385,336621.44070581667,152443.68306029704,137021.27264649869,135933.36561970145,141325.90333637787,152880.68399523298,165323.87985982897,178304.92962284043,187313.31138949888,189283.59639028762,183920.20125828095,167868.53875733004,148855.8763085292,118558.46535691567,105482.47607122068,106736.98271577479,114507.56010139012,128478.13596400694,143401.68066395546,159009.35578657992,170826.09890731404,175803.71588833004,173644.47275416044,-2994.542646960821,-21425.262381583783,-37801.352024500477,-50209.708855257537,-48323.78173390287,-39914.20123670726,-25277.621854575998,-10273.246386109624,5399.306074714852,17276.225134212604,22323.991758835637,20245.853128723436,-110595.89490920174,-128202.85060955631,-143783.75035062071,-155418.87707701244,-152833.18511415017,-143758.64385844019,-128490.44609613021,-112816.37752857896,-96479.609219106394,-83921.748089965811,-78161.228618637222,-79493.340555627248,-218213.6627763483,-235013.38324547611,-249816.48374038399,-260695.78712825832,-257427.50278528879,-247705.13219457155,-231822.41456079119,{"$f":"BX334","v":-215495.84839647409},-198512.1659070928,-185290.88191068114,-178835.42226908985,-179439.62181265155,-325848.82164331269,-341858.81145040807,-355902.52982908016,-366044.45019066776,-362111.78811992332,-351759.76953985426,-335280.68820514635,-318319.88475053635,-300707.6617003298,-286841.55263109819,-279710.05040169012,-279605.54308136157,-433502.40148810879,-448741.19561052491,-462045.03288248571,-471469.10185707005,-466891.37706787942,-455929.00032508804,-438872.82807621564,-421297.17179771699,-403075.91351613868,-388584.71593029849,-380797.21418540383,-380004.35776153236,-541175.48995864345,-555662.71151434537,-568247.31321637414,-576974.21481508471,-571771.90412674821,-560219.62939749239,-544968.08924161852,-526811.92556013016,-508016.18665799341,-492934.77469518204,-484526.54254548589,-483081.00976172986,-648869.23563494498,-662625.65688108106,-639594.39926047227,-612727.55646981008,-572003.88554741791,-524964.93083332793,-482931.5011044381,-429334.98644688464,-375105.27534671064,-324574.62006001192,-280687.16710609087,-243731.01558452123,-372481.59467930481,-350610.72357196006,-326905.21495335718,-299386.29154676222,-258082.73717056229,-210498.58103359089,-176374.21562123785,-122277.51403216817,-67554.132433711828,-16514.782028827591,27911.022719327782,{"$f":"EJ334","v":65436.594985522475},-61198.626982033893,-38642.208946871644,-14286.927581450509,13859.533560886844,55718.604690886379,103823.58383113303,121532.10751300733,176054.97077757362,231197.55338640901,282670.57508141128,327559.07771718188,365577.77678419289,393527.57729405427,90242.830120940285,91850.48444399974,95486.811810666739,108984.87142671371,115031.32497126772,120714.28619555131,121376.66056976109,121680.31465258413,117710.34547230304,110836.29420607207,103699.65438048946,93418.182677384029,89578.054507697409,91151.287811382645,94769.122466040688,108199.60360255378,114215.56462687263,119869.8404053664,120528.51563167892,120830.25386765986,123043.65079655717,115798.27969762321,108183.44534049535,96977.827908862688,92878.230211148883,94872.380633548368,99172.845684327185,114699.12436196672,121894.37506760214,128747.3281869723,129887.84254548253,130623.08583629387,126389.72341438888,118711.77579283578,110642.30804356876,98767.689827673399,94423.315538033959,96539.035026455429,101096.20095507296,117549.35349065973,125174.12137943364,132436.15657738934,133644.72426733267,134423.82631068578,129937.7002007605,121801.3493997107,113250.10481059045,100666.54476922069,96062.778720209753,98307.461718019273,{"$f":"GV334","v":103136.65118540934},120572.00908267449,128651.93380387747,136347.47075667587,137628.15226680087,138453.72914032021,133699.74725755912,125077.6246476032,116015.83918616624,102681.01168531567,97802.366052758589,100183.85587584171,105301.30615196115,123777.50402261101,132339.75574997795,140494.67182603004,141851.76990733558,142726.59371980163,137688.76284496099,128551.86576042844,118949.05805259108,104818.11049779845,99648.172694600362,102174.7887318095,107597.70628785493,127176.87903544231,136250.24982898738,144891.96710260719,146330.04122173364,147257.04941848878,141918.42139121221,132236.01556971404,122059.88436599293,107085.28633483799,101606.66379349164,104287.23035279312,110033.84871193013,130781.84048685608,140396.84110833431,149554.41856753384,151078.30022239452,152060.60544565457,146403.22014494386,136142.73634199763,125359.05186190586,109490.43522918825,103684.69688719953,106528.57378695087,112618.21482804771,134604.80045638257,144793.76296391571,154497.99422228616,156112.80317137414,157153.70370853296,151158.52862852931,140285.45305948259,128857.9418485913,112041.93136642057,105889.54565777702,108906.6606685654,115359.79958903056,138658.91921979061,149456.10568662733,159739.62252785469,{"$f":"JH334","v":161450.78398772731},162553.77484271428,156200.64106048841,144678.39930119104,132568.62221352453,114748.65597644226,108228.9251204936,111429.80836932774,118268.14252545344,142958.15028542042,154399.86800839193,165297.25011156543,167110.5129802615,168279.29760510131,161546.83192501299,149336.66588068428,136503.88877598845,117620.02796721963,110711.01833388132,114106.83878927413,121353.36064552212,147517.28813779901,159642.01172285288,171189.9029375072,173111.35910509535,174349.86183103651,167215.4148773576,154276.25240577501,140677.30912669323,120666.03640556821,113344.50472255785,117774.56613682152,125453.64056930209,153179.4761017143,166027.97683703172,178265.20839888643,180301.31320999394,181613.69241991598,174053.26243577944,160341.57918620476,145930.72635442438,124724.73220680346,116966.04736062825,121660.5171027434,129797.96331677552,159178.94779912441,172794.43075083019,185762.15185252583,187919.74578956573,189310.40787586517,181298.55997215502,166768.23297522712,151496.99611813878,129024.95245118403,120803.01261877321,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,{"$f":"LT334","v":67675.311592370621},67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,{"$f":"OF334","v":67675.311592370621},67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621]
[null,null,"Development Co. Equity",null,null,null,null,null,null,null,{"$f":"K341","v":0},{"$f":"L341","v":0},0,170.20224552047603,342.00212748488582,515.41094826534675,690.44008165000548,867.10097326808614,1045.4051410173784,112443.9328970987,224301.97958017385,336621.44070581667,152443.68306029704,137021.27264649869,135933.36561970145,141325.90333637787,152880.68399523298,165323.87985982897,178304.92962284043,187313.31138949888,189283.59639028762,183920.20125828095,167868.53875733004,148855.8763085292,118558.46535691567,105482.47607122068,106736.98271577479,114507.56010139012,128478.13596400694,143401.68066395546,159009.35578657992,170826.09890731404,175803.71588833004,173644.47275416044,-2994.542646960821,-21425.262381583783,-37801.352024500477,-50209.708855257537,-48323.78173390287,-39914.20123670726,-25277.621854575998,-10273.246386109624,5399.306074714852,17276.225134212604,22323.991758835637,20245.853128723436,-110595.89490920174,-128202.85060955631,-143783.75035062071,-155418.87707701244,-152833.18511415017,-143758.64385844019,-128490.44609613021,-112816.37752857896,-96479.609219106394,-83921.748089965811,-78161.228618637222,-79493.340555627248,-218213.6627763483,-235013.38324547611,-249816.48374038399,-260695.78712825832,-257427.50278528879,-247705.13219457155,-231822.41456079119,{"$f":"BX341","v":-215495.84839647409},-198512.1659070928,-185290.88191068114,-178835.42226908985,-179439.62181265155,-325848.82164331269,-341858.81145040807,-355902.52982908016,-366044.45019066776,-362111.78811992332,-351759.76953985426,-335280.68820514635,-318319.88475053635,-300707.6617003298,-286841.55263109819,-279710.05040169012,-279605.54308136157,-433502.40148810879,-448741.19561052491,-462045.03288248571,-471469.10185707005,-466891.37706787942,-455929.00032508804,-438872.82807621564,-421297.17179771699,-403075.91351613868,-388584.71593029849,-380797.21418540383,-380004.35776153236,-541175.48995864345,-555662.71151434537,-568247.31321637414,-576974.21481508471,-571771.90412674821,-560219.62939749239,-544968.08924161852,-526811.92556013016,-508016.18665799341,-492934.77469518204,-484526.54254548589,-483081.00976172986,-648869.23563494498,-662625.65688108106,-639594.39926047227,-612727.55646981008,-572003.88554741791,-524964.93083332793,-482931.5011044381,-429334.98644688464,-375105.27534671064,-324574.62006001192,-280687.16710609087,-243731.01558452123,-372481.59467930481,-350610.72357196006,-326905.21495335718,-299386.29154676222,-258082.73717056229,-210498.58103359089,-176374.21562123785,-122277.51403216817,-67554.132433711828,-16514.782028827591,27911.022719327782,{"$f":"EJ341","v":65436.594985522475},-61198.626982033893,-38642.208946871644,-14286.927581450509,13859.533560886844,55718.604690886379,103823.58383113303,121532.10751300733,176054.97077757362,231197.55338640901,282670.57508141128,327559.07771718188,365577.77678419289,393527.57729405427,90242.830120940285,91850.48444399974,95486.811810666739,108984.87142671371,115031.32497126772,120714.28619555131,121376.66056976109,121680.31465258413,117710.34547230304,110836.29420607207,103699.65438048946,93418.182677384029,89578.054507697409,91151.287811382645,94769.122466040688,108199.60360255378,114215.56462687263,119869.8404053664,120528.51563167892,120830.25386765986,123043.65079655717,115798.27969762321,108183.44534049535,96977.827908862688,92878.230211148883,94872.380633548368,99172.845684327185,114699.12436196672,121894.37506760214,128747.3281869723,129887.84254548253,130623.08583629387,126389.72341438888,118711.77579283578,110642.30804356876,98767.689827673399,94423.315538033959,96539.035026455429,101096.20095507296,117549.35349065973,125174.12137943364,132436.15657738934,133644.72426733267,134423.82631068578,129937.7002007605,121801.3493997107,113250.10481059045,100666.54476922069,96062.778720209753,98307.461718019273,{"$f":"GV341","v":103136.65118540934},120572.00908267449,128651.93380387747,136347.47075667587,137628.15226680087,138453.72914032021,133699.74725755912,125077.6246476032,116015.83918616624,102681.01168531567,97802.366052758589,100183.85587584171,105301.30615196115,123777.50402261101,132339.75574997795,140494.67182603004,141851.76990733558,142726.59371980163,137688.76284496099,128551.86576042844,118949.05805259108,104818.11049779845,99648.172694600362,102174.7887318095,107597.70628785493,127176.87903544231,136250.24982898738,144891.96710260719,146330.04122173364,147257.04941848878,141918.42139121221,132236.01556971404,122059.88436599293,107085.28633483799,101606.66379349164,104287.23035279312,110033.84871193013,130781.84048685608,140396.84110833431,149554.41856753384,151078.30022239452,152060.60544565457,146403.22014494386,136142.73634199763,125359.05186190586,109490.43522918825,103684.69688719953,106528.57378695087,112618.21482804771,134604.80045638257,144793.76296391571,154497.99422228616,156112.80317137414,157153.70370853296,151158.52862852931,140285.45305948259,128857.9418485913,112041.93136642057,105889.54565777702,108906.6606685654,115359.79958903056,138658.91921979061,149456.10568662733,159739.62252785469,{"$f":"JH341","v":161450.78398772731},162553.77484271428,156200.64106048841,144678.39930119104,132568.62221352453,114748.65597644226,108228.9251204936,111429.80836932774,118268.14252545344,142958.15028542042,154399.86800839193,165297.25011156543,167110.5129802615,168279.29760510131,161546.83192501299,149336.66588068428,136503.88877598845,117620.02796721963,110711.01833388132,114106.83878927413,121353.36064552212,147517.28813779901,159642.01172285288,171189.9029375072,173111.35910509535,174349.86183103651,167215.4148773576,154276.25240577501,140677.30912669323,120666.03640556821,113344.50472255785,117774.56613682152,125453.64056930209,153179.4761017143,166027.97683703172,178265.20839888643,180301.31320999394,181613.69241991598,174053.26243577944,160341.57918620476,145930.72635442438,124724.73220680346,116966.04736062825,121660.5171027434,129797.96331677552,159178.94779912441,172794.43075083019,185762.15185252583,187919.74578956573,189310.40787586517,181298.55997215502,166768.23297522712,151496.99611813878,129024.95245118403,120803.01261877321,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,{"$f":"LT341","v":67675.311592370621},67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,{"$f":"OF341","v":67675.311592370621},67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621]
[null,null,null,"Total Liabilities and Equity",null,null,null,null,null,null,{"$f":"SUM(K318:K323)","v":0},{"$f":"SUM(L318:L323)","v":0},0,3404.0449104095205,6840.042549697715,10308.218965306934,13808.801633000106,17342.019465361722,20908.102820347565,2248878.6579419738,4486039.5916034766,6732428.8141163317,6733847.9739131434,6671705.8925245563,6630400.1347503336,6573350.3895514682,6515532.7065471252,6447107.3911011703,6377924.2210500371,6299711.6336711142,6215363.2504958371,6130460.1246853396,6281673.5802506041,6203735.5865840456,6138210.8917087028,6076030.5114845131,6034582.7485772371,5977469.3590287827,5919591.8538455935,5978240.0240045749,6055477.2168986332,6125324.3102107272,6181685.7147191074,6223966.7648563283,5307766.8853620328,5293005.8272187533,5282897.5413763206,5280181.2757509295,5306053.6116483267,5344973.2880928637,4951866.5206153877,5002676.2046141364,5054822.2769293347,5099377.1169542521,5130273.6868033903,5146918.4810195761,4469353.5188968461,4453641.0987634379,4442553.9002113473,4438785.2090721801,4463458.1911152937,4501108.9077362632,4122262.3040505028,4171812.4973349711,4222688.1266665757,4266005.9783931989,4295729.1837532707,4311267.1634402005,3630941.9934789706,3614245.1804623064,3602145.9263724461,3597290.0231826175,3620729.3335854942,3657076.8548155176,3292456.2453272282,{"$f":"SUM(BX318:BX323)","v":3340712.5844602422},3390283.1951832934,3432329.0480652037,3460843.2915882403,3475238.2562987898,2792532.2999451645,2774816.11335616,2761669.6974594612,2755689.7303439826,2777858.9687027023,2812866.9609032795,2462436.0624770522,2509362.0562050156,2557590.9305951744,2598327.6187125938,2625595.1350589334,2638808.7037161896,1954124.4291777972,1935351.8293602534,1921121.0720285119,1913978.0083270052,1934838.5754022021,1968468.4898613174,1632188.788027673,1677745.6986854835,1724593.8575160718,1763981.9393541925,1789962.6741430459,1801954.163157319,1115718.3721046173,1095850.1450905148,1080495.677201286,1072148.1814998635,1091659.1564328838,1123870.1057504462,796978.18762086891,841097.3576668367,886495.7251915501,924465.48612255696,949088.93496107718,959787.03285156924,277314.1196985296,256308.75533889513,309625.85135145113,369867.1124050261,457822.07877633185,558407.6620434128,298076.60622891877,410477.75827380997,524145.35329882446,630414.88705535443,723398.06676976662,802518.69450927805,207118.17657247587,254768.6955542097,306876.27651607333,365823.00376299513,452339.04519192548,551416.34266008274,288264.27895368868,399067.12267821992,511123.37977257423,615811.62811155082,707272.83905103034,{"$f":"SUM(EJ318:EJ323)","v":784933.63922422752},206760.9759752478,253183.92642503284,304035.29032784561,361638.43739700323,446666.86008006561,544187.15471495572,261200.56830308744,370257.09342007246,480553.11404446349,583510.06995901978,673298.04517348064,749346.4709709083,805257.15767823008,198698.80734910013,202801.18280477964,210085.09913656049,237092.53922218937,249196.8267317026,260574.18948096788,261910.43872545025,262529.3078992535,254600.99137733888,240864.57183408644,226603.03664444818,206051.89949553023,198383.51153436641,202465.46869662983,209713.13160829182,236586.15059033269,248630.19278670195,259950.92826393299,261280.52674486494,261896.31569051417,266335.48680646846,251857.18699210865,236640.02612937911,214241.36493013077,206054.80935749615,211029.66911740185,219643.37240545786,250708.77015583758,265112.17952444253,278831.06163824216,281125.13450540951,282608.7338715092,274155.19080763927,258812.54670296921,242686.93206631055,218951.08658669796,210275.79941869361,215547.65479850653,224675.59009936237,257595.57019131814,272858.85294342675,287396.74264627631,289827.7700460694,291399.93924824364,282441.72562402929,266183.13648436411,249094.83402402094,223941.97530535108,214748.77961033658,220335.36103915446,{"$f":"SUM(GV318:GV323)","v":230008.22764139069},264893.50733305409,281067.99730336724,296473.78877085319,299049.94679230353,300715.97338731569,291222.960726146,273993.74527872691,255885.28321041362,229230.81656144667,219488.79356553536,225408.88996657135,235659.21988465101,272627.12617639743,289767.22179335251,306092.72814886866,308822.6809877581,310588.16819578194,300528.42937223607,282270.64191087568,263081.1174253081,234835.39791138473,224511.78301168961,230785.30499362468,241647.57238033594,280822.43661173643,298985.78385159222,316285.91142546554,319178.84052395489,321049.72607345786,310389.42793523893,291041.6634359482,270706.53786906996,240774.56881614003,229834.64138608394,236482.68820689849,247993.42529764323,289507.00130157557,308754.68756472738,327087.62055649137,330153.25548236456,332135.83158001688,320839.12115949136,300336.30876164534,278787.19053666247,247068.30403621693,235475.27065229748,242520.20118079617,254718.12115967117,298710.02837993653,319106.78794151091,338534.18410638545,341782.83527576306,343883.7697685365,331912.65370118339,310185.8378596594,287350.25247086555,253737.77081123809,241452.64150851275,248918.14942220272,261844.2766230987,308462.46968584816,330076.90141155268,350664.09942926973,{"$f":"SUM(JH318:JH323)","v":354106.69278284477},356333.05158347415,343647.2683276991,320623.37689995079,296424.52316475083,260805.40005010663,247786.85719021762,255698.050662447,269395.85854306177,318797.124861305,341701.92292076116,363518.16214416258,367166.27589358337,369525.546744811,356082.43117337511,331684.02966146916,306040.5214208191,268294.96177117073,254499.22108188289,262882.70722624485,277398.26457904786,329748.75166380103,354020.9500173002,377139.60333977174,381005.50690775865,383505.62456528965,369259.96447294066,343404.99559401581,316230.5879925621,276231.64504611411,261612.30836501243,270496.2827210211,285878.40861290926,341354.18286444596,367075.41434539272,391574.23497032066,395670.93025547895,398320.30317433883,383224.18721905019,355825.69492831675,327028.994353652,284642.14271643927,269150.0419435277,278564.38330452557,294864.81126626709,353652.45012481348,380909.22098920727,406870.60393139621,411211.86903651059,414019.4076505613,398022.06421696942,368987.90125507663,338472.05796057417,293554.74116746569,277137.77290184645,135350.62318474043,135350.62318474043,135350.62318474043,135350.62318474043,135350.62318474043,135350.62318474043,135350.62318474043,135350.62318474043,135350.62318474043,{"$f":"SUM(LT318:LT323)","v":135350.62318474043},135350.62318474043,135350.62318474043,135350.62318474043,135350.62318474043,135350.62318474043,135350.62318474043,135350.6231847404,135350.6231847404,135350.6231847404,135350.6231847404,135350.6231847404,135350.6231847404,135350.6231847404,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474037,135350.62318474034,135350.62318474034,135350.62318474034,135350.62318474034,135350.62318474034,135350.62318474034,135350.62318474034,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,135350.62318474031,{"$f":"SUM(OF318:OF323)","v":135350.62318474031},135350.62318474031,135350.62318474031,135350.62318474028,135350.62318474028,135350.62318474028,135350.62318474028,135350.62318474028,135350.62318474028,135350.62318474028,135350.62318474025,135350.62318474025,135350.62318474025,135350.62318474025,135350.62318474025]
[]
[null,null,"Difference",null,null,null,null,null,null,null,{"$f":"ROUND(K314-K324,0)","v":0},{"$f":"ROUND(L314-L324,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BX314-BX324,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(EJ314-EJ324,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(GV314-GV324,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(JH314-JH324,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(LT314-LT324,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OF314-OF324,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test",null,null,null,null,null,{"$f":"AND(K327:OT327)","v":true},null,{"$f":"K326=0","v":true},{"$f":"L326=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX326=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ326=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV326=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH326=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT326=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF326=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Rooftop Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J334","v":0},{"$f":"K334","v":0},0,0,170.20224552047603,342.00212748488582,515.41094826534675,690.44008165000548,867.10097326808614,1045.4051410173784,112443.9328970987,224301.97958017385,336621.44070581667,152443.68306029704,137021.27264649869,135933.36561970145,141325.90333637787,152880.68399523298,165323.87985982897,178304.92962284043,187313.31138949888,189283.59639028762,183920.20125828095,167868.53875733004,148855.8763085292,118558.46535691567,105482.47607122068,106736.98271577479,114507.56010139012,128478.13596400694,143401.68066395546,159009.35578657992,170826.09890731404,175803.71588833004,173644.47275416044,-2994.542646960821,-21425.262381583783,-37801.352024500477,-50209.708855257537,-48323.78173390287,-39914.20123670726,-25277.621854575998,-10273.246386109624,5399.306074714852,17276.225134212604,22323.991758835637,20245.853128723436,-110595.89490920174,-128202.85060955631,-143783.75035062071,-155418.87707701244,-152833.18511415017,-143758.64385844019,-128490.44609613021,-112816.37752857896,-96479.609219106394,-83921.748089965811,-78161.228618637222,-79493.340555627248,-218213.6627763483,-235013.38324547611,-249816.48374038399,-260695.78712825832,-257427.50278528879,-247705.13219457155,{"$f":"BW334","v":-231822.41456079119},-215495.84839647409,-198512.1659070928,-185290.88191068114,-178835.42226908985,-179439.62181265155,-325848.82164331269,-341858.81145040807,-355902.52982908016,-366044.45019066776,-362111.78811992332,-351759.76953985426,-335280.68820514635,-318319.88475053635,-300707.6617003298,-286841.55263109819,-279710.05040169012,-279605.54308136157,-433502.40148810879,-448741.19561052491,-462045.03288248571,-471469.10185707005,-466891.37706787942,-455929.00032508804,-438872.82807621564,-421297.17179771699,-403075.91351613868,-388584.71593029849,-380797.21418540383,-380004.35776153236,-541175.48995864345,-555662.71151434537,-568247.31321637414,-576974.21481508471,-571771.90412674821,-560219.62939749239,-544968.08924161852,-526811.92556013016,-508016.18665799341,-492934.77469518204,-484526.54254548589,-483081.00976172986,-648869.23563494498,-662625.65688108106,-639594.39926047227,-612727.55646981008,-572003.88554741791,-524964.93083332793,-482931.5011044381,-429334.98644688464,-375105.27534671064,-324574.62006001192,-280687.16710609087,-243731.01558452123,-372481.59467930481,-350610.72357196006,-326905.21495335718,-299386.29154676222,-258082.73717056229,-210498.58103359089,-176374.21562123785,-122277.51403216817,-67554.132433711828,-16514.782028827591,{"$f":"EI334","v":27911.022719327782},65436.594985522475,-61198.626982033893,-38642.208946871644,-14286.927581450509,13859.533560886844,55718.604690886379,103823.58383113303,121532.10751300733,176054.97077757362,231197.55338640901,282670.57508141128,327559.07771718188,365577.77678419289,393527.57729405427,90242.830120940285,91850.48444399974,95486.811810666739,108984.87142671371,115031.32497126772,120714.28619555131,121376.66056976109,121680.31465258413,117710.34547230304,110836.29420607207,103699.65438048946,93418.182677384029,89578.054507697409,91151.287811382645,94769.122466040688,108199.60360255378,114215.56462687263,119869.8404053664,120528.51563167892,120830.25386765986,123043.65079655717,115798.27969762321,108183.44534049535,96977.827908862688,92878.230211148883,94872.380633548368,99172.845684327185,114699.12436196672,121894.37506760214,128747.3281869723,129887.84254548253,130623.08583629387,126389.72341438888,118711.77579283578,110642.30804356876,98767.689827673399,94423.315538033959,96539.035026455429,101096.20095507296,117549.35349065973,125174.12137943364,132436.15657738934,133644.72426733267,134423.82631068578,129937.7002007605,121801.3493997107,113250.10481059045,100666.54476922069,96062.778720209753,{"$f":"GU334","v":98307.461718019273},103136.65118540934,120572.00908267449,128651.93380387747,136347.47075667587,137628.15226680087,138453.72914032021,133699.74725755912,125077.6246476032,116015.83918616624,102681.01168531567,97802.366052758589,100183.85587584171,105301.30615196115,123777.50402261101,132339.75574997795,140494.67182603004,141851.76990733558,142726.59371980163,137688.76284496099,128551.86576042844,118949.05805259108,104818.11049779845,99648.172694600362,102174.7887318095,107597.70628785493,127176.87903544231,136250.24982898738,144891.96710260719,146330.04122173364,147257.04941848878,141918.42139121221,132236.01556971404,122059.88436599293,107085.28633483799,101606.66379349164,104287.23035279312,110033.84871193013,130781.84048685608,140396.84110833431,149554.41856753384,151078.30022239452,152060.60544565457,146403.22014494386,136142.73634199763,125359.05186190586,109490.43522918825,103684.69688719953,106528.57378695087,112618.21482804771,134604.80045638257,144793.76296391571,154497.99422228616,156112.80317137414,157153.70370853296,151158.52862852931,140285.45305948259,128857.9418485913,112041.93136642057,105889.54565777702,108906.6606685654,115359.79958903056,138658.91921979061,149456.10568662733,{"$f":"JG334","v":159739.62252785469},161450.78398772731,162553.77484271428,156200.64106048841,144678.39930119104,132568.62221352453,114748.65597644226,108228.9251204936,111429.80836932774,118268.14252545344,142958.15028542042,154399.86800839193,165297.25011156543,167110.5129802615,168279.29760510131,161546.83192501299,149336.66588068428,136503.88877598845,117620.02796721963,110711.01833388132,114106.83878927413,121353.36064552212,147517.28813779901,159642.01172285288,171189.9029375072,173111.35910509535,174349.86183103651,167215.4148773576,154276.25240577501,140677.30912669323,120666.03640556821,113344.50472255785,117774.56613682152,125453.64056930209,153179.4761017143,166027.97683703172,178265.20839888643,180301.31320999394,181613.69241991598,174053.26243577944,160341.57918620476,145930.72635442438,124724.73220680346,116966.04736062825,121660.5171027434,129797.96331677552,159178.94779912441,172794.43075083019,185762.15185252583,187919.74578956573,189310.40787586517,181298.55997215502,166768.23297522712,151496.99611813878,129024.95245118403,120803.01261877321,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,{"$f":"LS334","v":67675.311592370621},67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,{"$f":"OE334","v":67675.311592370621},67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K147","v":0},0,0,170.20224552047603,171.79988196440976,173.4088207804609,175.02913338465871,176.66089161808071,178.30416774929219,111398.52775608131,111858.04668307517,112319.46112564283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K269","v":0},0,0,0,0,0,0,0,0,0,0,0,-184177.75764551962,-15422.410413798345,-1087.9070267972329,5392.5377166764156,11554.780658855114,12443.195864596,12981.049763011462,9008.3817666584546,1970.2850007887373,-5363.3951320066844,-16051.662500950906,-19012.662448800835,-30297.410951613543,-13075.989285694986,1254.5066445541131,7770.5773856153255,13970.575862616832,14923.544699948518,15607.675122624461,11816.743120734116,4977.616981015999,-2159.2431341696147,-12641.473922741874,-18430.719734622962,-16376.089642916693,-12408.356830757059,1885.9271213546685,8409.5804971956131,14636.579382131262,15004.375468466375,15672.552460824476,11876.919059497754,5047.7666246230319,-2078.1386301122002,-12533.269165712947,-17606.955700354556,-15580.899741064422,-11635.126726391733,2585.6919628622622,9074.5412557099899,15268.197762309983,15674.068567551252,16336.768309472571,12557.86112914058,5760.5194713285873,-1332.11193699002,-11737.412459240719,-16799.720469127802,-14803.100494907874,-10879.303387874334,3268.2843429695331,9722.3705907172262,{"$f":"BW269","v":15882.717633780354},16326.566164317119,16983.682489381295,13221.283996411657,6455.4596415912829,-604.19954356170274,-10960.054951549264,-16009.989807095408,-14043.718378672078,-10141.92036158759,3932.6620707444094,10352.018580069087,16479.081334707902,16960.80345460997,17612.223050206565,13866.109069231617,7131.5022294080809,104.50732032855899,-10202.29383264348,-15238.794122416091,-13303.837271960812,-9424.0689745843392,4577.7247891906445,10962.376742791394,17056.172248872383,17575.65627849862,18221.258281578281,14491.197585840164,7787.5017448946837,792.85642387147209,-9465.2877153388017,-14487.221555701972,-12584.601702028764,-8726.9015987105613,5202.3106883364753,11552.274729255781,17612.811472770525,18156.163681488339,18795.738902136731,15081.411962811351,8408.2321496961322,1445.5327837560262,-8764.4406508457705,-13756.421246136111,23031.257620608751,26866.842790662155,40723.670922392215,47038.954714089952,53066.23218411758,53596.514657553445,54229.711100173976,50530.655286698733,43887.452953921071,36956.151521569656,26793.717645187178,21870.871107344756,23705.508618602897,27518.923406594946,41303.554376199929,47584.156136971404,53578.164356814254,54096.701589069678,54723.381598456341,51039.350404884237,{"$f":"EI269","v":44425.804748155373},37525.572266194693,27410.267508850524,22556.418035162245,24355.281365421135,28146.461142337354,41859.071129999531,48104.979140246658,54065.698171238095,54522.863264566295,55142.582608835408,51473.021695002273,44888.502635770594,38018.699067010981,27949.800509861358,24314.169041536123,24175.172851628871,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180453,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701213,36024.342788118593,25742.871085013161,21902.742915326544,23475.976219011776,27093.810873669798,40524.292010182886,46540.253034501744,52194.528812995515,52853.204039308039,53154.942275288966,55368.339204186261,48122.968105252316,40508.133748124455,29302.516316491798,25202.918618777992,27197.069041177492,31497.534091956317,47023.812769595846,54219.063475231269,61072.016594601417,62212.530953111636,62947.774243922955,58714.411822017959,51036.464200464885,42966.996451197876,31092.378235302531,26748.003945663069,28863.723434084539,33420.889362702081,49874.04189828888,57498.809787062775,64760.844985018477,65969.412674961815,66748.514718314924,62262.38860838965,54126.037807339875,45574.793218219645,32991.233176849884,28387.467127838943,{"$f":"GU269","v":30632.150125648463},35461.339593038552,52896.697490303697,60976.622211506685,68672.159164305078,69952.840674430088,70778.417547949444,66024.435665188372,57402.313055232444,48340.527593795487,35005.700092944913,30127.054460387815,32508.544283470943,37625.994559590414,56102.192430240277,64664.444157607199,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590254,60876.554168057686,51273.746460220325,37142.798905427699,31972.861102229588,34499.477139438735,39922.394695484152,59501.567443071544,68574.938236616625,77216.655510236436,78654.729629362861,79581.737826118013,74243.10979884144,64560.703977343284,54384.572773622174,39409.974742467246,33931.352201120884,36611.918760422355,42358.537119559369,63106.528894485316,72721.529515963557,81879.106975163086,83402.988630023799,84385.293853283874,78727.908552573179,68467.424749626982,57683.740269535207,41815.123636817618,36009.385294828891,38853.262194580217,44942.903235677055,66929.488864011917,77118.451371545088,86822.682629915551,88437.491579003516,89478.392116162373,83483.21703615872,72610.141467112029,61182.630256220742,44366.619774050007,38214.234065406454,41231.349076194834,47684.487996659998,70983.607627420031,81780.794094256737,{"$f":"JG269","v":92064.310935484085},93775.472395356672,94878.463250343644,88525.329468117809,77003.087708820414,64893.310621153942,47073.344384071635,40553.613528122951,43754.496776957079,50592.830933082761,75282.838693049736,86724.556416021253,97621.938519194708,99435.20138789076,100603.98601273062,93871.520332642336,81661.354288313625,68828.577183617803,49944.716374849013,43035.706741510701,46431.527196903517,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513659,105436.04751272476,106674.55023866595,99540.103284987068,86600.940813404493,73001.997534322669,52990.724813197652,45669.19313018729,50099.25454445096,57778.328976931509,85504.164509343711,98352.665244661126,110589.89680651581,112626.00161762335,113938.38082754542,106377.95084340886,92666.267593834229,78255.414762053857,57049.420614432922,49290.735768257684,53985.205510372849,62122.65172440499,91503.636206753901,105119.11915845965,118086.84026015528,120244.43419719518,121635.09628349464,113623.24837978449,99092.921382856526,83821.684525768185,61349.640858813407,53127.701026402588,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"LS269","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112324E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"OE269","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K301","v":0},{"$f":"L301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163997.5414783794,0,0,0,0,0,0,0,0,0,0,0,118308.47887221223,0,0,0,0,0,0,0,0,0,0,0,126982.90976148035,0,0,0,0,0,0,{"$f":"BX301","v":0},0,0,0,0,135449.1448791119,0,0,0,0,0,0,0,0,0,0,0,143694.56457410374,0,0,0,0,0,0,0,0,0,0,0,151705.84448177222,0,0,0,0,0,2361.2713168966875,0,0,0,0,0,157023.78522236936,0,0,0,0,0,11032.802455227764,0,0,0,0,0,155544.29673997074,0,0,0,0,0,19453.798944461218,0,0,0,0,{"$f":"EJ301","v":0},154045.48947640689,0,0,0,0,0,36357.174489363795,0,0,0,0,0,0,327598.91621465009,22567.518528569424,24175.172851628875,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180461,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701206,36024.342788118593,25742.871085013161,21902.742915326548,23475.976219011769,27093.810873669798,40524.292010182893,46540.253034501729,52194.52881299553,52853.204039308039,53154.942275288959,55368.339204186268,48122.968105252308,40508.133748124455,29302.51631649179,25202.918618777992,27197.069041177496,31497.534091956313,47023.812769595846,54219.063475231262,61072.016594601417,62212.530953111622,62947.774243922948,58714.411822017973,51036.464200464878,42966.996451197883,31092.378235302524,26748.003945663062,28863.723434084546,33420.889362702081,49874.04189828888,57498.809787062783,64760.844985018492,65969.412674961801,66748.514718314924,62262.388608389665,54126.037807339882,45574.793218219645,32991.233176849884,28387.467127838951,{"$f":"GV301","v":30632.15012564847},35461.339593038545,52896.697490303697,60976.622211506685,68672.159164305092,69952.840674430088,70778.417547949444,66024.435665188357,57402.313055232451,48340.527593795472,35005.700092944906,30127.054460387819,32508.544283470961,37625.994559590414,56102.192430240262,64664.444157607184,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590239,60876.554168057686,51273.746460220333,37142.798905427684,31972.861102229588,34499.477139438728,39922.394695484159,59501.567443071552,68574.93823661661,77216.655510236422,78654.729629362875,79581.737826118013,74243.10979884144,64560.703977343292,54384.572773622167,39409.974742467253,33931.35220112087,36611.918760422355,42358.537119559376,63106.528894485324,72721.529515963557,81879.1069751631,83402.988630023814,84385.293853283889,78727.908552573193,68467.424749626996,57683.740269535207,41815.123636817625,36009.385294828884,38853.262194580209,44942.903235677062,66929.488864011932,77118.451371545074,86822.682629915551,88437.49157900353,89478.392116162373,83483.217036158749,72610.141467112015,61182.630256220742,44366.619774049999,38214.234065406454,41231.349076194827,47684.487996659998,70983.607627420031,81780.794094256722,{"$f":"JH301","v":92064.310935484085},93775.472395356657,94878.463250343673,88525.329468117779,77003.087708820429,64893.310621153927,47073.344384071628,40553.613528122951,43754.496776957065,50592.830933082754,75282.838693049736,86724.556416021223,97621.938519194693,99435.201387890775,100603.98601273062,93871.520332642351,81661.354288313625,68828.577183617817,49944.716374849013,43035.706741510709,46431.527196903524,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513661,105436.04751272476,106674.55023866596,99540.103284987083,86600.940813404464,73001.997534322669,52990.724813197652,45669.193130187283,50099.254544450945,57778.328976931509,85504.164509343696,98352.665244661112,110589.89680651581,112626.00161762336,113938.38082754541,106377.95084340886,92666.267593834244,78255.414762053842,57049.420614432907,49290.735768257684,53985.205510372864,62122.651724405005,91503.636206753872,105119.11915845965,118086.84026015527,120244.43419719518,121635.09628349463,113623.24837978446,99092.921382856526,83821.684525768171,61349.640858813422,53127.701026402588,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,{"$f":"LT301","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,0,0,0,0,0,0,0,1.4136387421560535E-27,{"$f":"OF301","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K330+K331+K332-K333","v":0},{"$f":"L330+L331+L332-L333","v":0},0,170.20224552047603,342.00212748488582,515.41094826534675,690.44008165000548,867.10097326808614,1045.4051410173784,112443.9328970987,224301.97958017385,336621.44070581667,152443.68306029704,137021.27264649869,135933.36561970145,141325.90333637787,152880.68399523298,165323.87985982897,178304.92962284043,187313.31138949888,189283.59639028762,183920.20125828095,167868.53875733004,148855.8763085292,118558.46535691567,105482.47607122068,106736.98271577479,114507.56010139012,128478.13596400694,143401.68066395546,159009.35578657992,170826.09890731404,175803.71588833004,173644.47275416044,-2994.542646960821,-21425.262381583783,-37801.352024500477,-50209.708855257537,-48323.78173390287,-39914.20123670726,-25277.621854575998,-10273.246386109624,5399.306074714852,17276.225134212604,22323.991758835637,20245.853128723436,-110595.89490920174,-128202.85060955631,-143783.75035062071,-155418.87707701244,-152833.18511415017,-143758.64385844019,-128490.44609613021,-112816.37752857896,-96479.609219106394,-83921.748089965811,-78161.228618637222,-79493.340555627248,-218213.6627763483,-235013.38324547611,-249816.48374038399,-260695.78712825832,-257427.50278528879,-247705.13219457155,-231822.41456079119,{"$f":"BX330+BX331+BX332-BX333","v":-215495.84839647409},-198512.1659070928,-185290.88191068114,-178835.42226908985,-179439.62181265155,-325848.82164331269,-341858.81145040807,-355902.52982908016,-366044.45019066776,-362111.78811992332,-351759.76953985426,-335280.68820514635,-318319.88475053635,-300707.6617003298,-286841.55263109819,-279710.05040169012,-279605.54308136157,-433502.40148810879,-448741.19561052491,-462045.03288248571,-471469.10185707005,-466891.37706787942,-455929.00032508804,-438872.82807621564,-421297.17179771699,-403075.91351613868,-388584.71593029849,-380797.21418540383,-380004.35776153236,-541175.48995864345,-555662.71151434537,-568247.31321637414,-576974.21481508471,-571771.90412674821,-560219.62939749239,-544968.08924161852,-526811.92556013016,-508016.18665799341,-492934.77469518204,-484526.54254548589,-483081.00976172986,-648869.23563494498,-662625.65688108106,-639594.39926047227,-612727.55646981008,-572003.88554741791,-524964.93083332793,-482931.5011044381,-429334.98644688464,-375105.27534671064,-324574.62006001192,-280687.16710609087,-243731.01558452123,-372481.59467930481,-350610.72357196006,-326905.21495335718,-299386.29154676222,-258082.73717056229,-210498.58103359089,-176374.21562123785,-122277.51403216817,-67554.132433711828,-16514.782028827591,27911.022719327782,{"$f":"EJ330+EJ331+EJ332-EJ333","v":65436.594985522475},-61198.626982033893,-38642.208946871644,-14286.927581450509,13859.533560886844,55718.604690886379,103823.58383113303,121532.10751300733,176054.97077757362,231197.55338640901,282670.57508141128,327559.07771718188,365577.77678419289,393527.57729405427,90242.830120940285,91850.48444399974,95486.811810666739,108984.87142671371,115031.32497126772,120714.28619555131,121376.66056976109,121680.31465258413,117710.34547230304,110836.29420607207,103699.65438048946,93418.182677384029,89578.054507697409,91151.287811382645,94769.122466040688,108199.60360255378,114215.56462687263,119869.8404053664,120528.51563167892,120830.25386765986,123043.65079655717,115798.27969762321,108183.44534049535,96977.827908862688,92878.230211148883,94872.380633548368,99172.845684327185,114699.12436196672,121894.37506760214,128747.3281869723,129887.84254548253,130623.08583629387,126389.72341438888,118711.77579283578,110642.30804356876,98767.689827673399,94423.315538033959,96539.035026455429,101096.20095507296,117549.35349065973,125174.12137943364,132436.15657738934,133644.72426733267,134423.82631068578,129937.7002007605,121801.3493997107,113250.10481059045,100666.54476922069,96062.778720209753,98307.461718019273,{"$f":"GV330+GV331+GV332-GV333","v":103136.65118540934},120572.00908267449,128651.93380387747,136347.47075667587,137628.15226680087,138453.72914032021,133699.74725755912,125077.6246476032,116015.83918616624,102681.01168531567,97802.366052758589,100183.85587584171,105301.30615196115,123777.50402261101,132339.75574997795,140494.67182603004,141851.76990733558,142726.59371980163,137688.76284496099,128551.86576042844,118949.05805259108,104818.11049779845,99648.172694600362,102174.7887318095,107597.70628785493,127176.87903544231,136250.24982898738,144891.96710260719,146330.04122173364,147257.04941848878,141918.42139121221,132236.01556971404,122059.88436599293,107085.28633483799,101606.66379349164,104287.23035279312,110033.84871193013,130781.84048685608,140396.84110833431,149554.41856753384,151078.30022239452,152060.60544565457,146403.22014494386,136142.73634199763,125359.05186190586,109490.43522918825,103684.69688719953,106528.57378695087,112618.21482804771,134604.80045638257,144793.76296391571,154497.99422228616,156112.80317137414,157153.70370853296,151158.52862852931,140285.45305948259,128857.9418485913,112041.93136642057,105889.54565777702,108906.6606685654,115359.79958903056,138658.91921979061,149456.10568662733,159739.62252785469,{"$f":"JH330+JH331+JH332-JH333","v":161450.78398772731},162553.77484271428,156200.64106048841,144678.39930119104,132568.62221352453,114748.65597644226,108228.9251204936,111429.80836932774,118268.14252545344,142958.15028542042,154399.86800839193,165297.25011156543,167110.5129802615,168279.29760510131,161546.83192501299,149336.66588068428,136503.88877598845,117620.02796721963,110711.01833388132,114106.83878927413,121353.36064552212,147517.28813779901,159642.01172285288,171189.9029375072,173111.35910509535,174349.86183103651,167215.4148773576,154276.25240577501,140677.30912669323,120666.03640556821,113344.50472255785,117774.56613682152,125453.64056930209,153179.4761017143,166027.97683703172,178265.20839888643,180301.31320999394,181613.69241991598,174053.26243577944,160341.57918620476,145930.72635442438,124724.73220680346,116966.04736062825,121660.5171027434,129797.96331677552,159178.94779912441,172794.43075083019,185762.15185252583,187919.74578956573,189310.40787586517,181298.55997215502,166768.23297522712,151496.99611813878,129024.95245118403,120803.01261877321,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,{"$f":"LT330+LT331+LT332-LT333","v":67675.311592370621},67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,{"$f":"OF330+OF331+OF332-OF333","v":67675.311592370621},67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621]
[]
[null,"Development Co. Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J341","v":0},{"$f":"K341","v":0},0,0,170.20224552047603,342.00212748488582,515.41094826534675,690.44008165000548,867.10097326808614,1045.4051410173784,112443.9328970987,224301.97958017385,336621.44070581667,152443.68306029704,137021.27264649869,135933.36561970145,141325.90333637787,152880.68399523298,165323.87985982897,178304.92962284043,187313.31138949888,189283.59639028762,183920.20125828095,167868.53875733004,148855.8763085292,118558.46535691567,105482.47607122068,106736.98271577479,114507.56010139012,128478.13596400694,143401.68066395546,159009.35578657992,170826.09890731404,175803.71588833004,173644.47275416044,-2994.542646960821,-21425.262381583783,-37801.352024500477,-50209.708855257537,-48323.78173390287,-39914.20123670726,-25277.621854575998,-10273.246386109624,5399.306074714852,17276.225134212604,22323.991758835637,20245.853128723436,-110595.89490920174,-128202.85060955631,-143783.75035062071,-155418.87707701244,-152833.18511415017,-143758.64385844019,-128490.44609613021,-112816.37752857896,-96479.609219106394,-83921.748089965811,-78161.228618637222,-79493.340555627248,-218213.6627763483,-235013.38324547611,-249816.48374038399,-260695.78712825832,-257427.50278528879,-247705.13219457155,{"$f":"BW341","v":-231822.41456079119},-215495.84839647409,-198512.1659070928,-185290.88191068114,-178835.42226908985,-179439.62181265155,-325848.82164331269,-341858.81145040807,-355902.52982908016,-366044.45019066776,-362111.78811992332,-351759.76953985426,-335280.68820514635,-318319.88475053635,-300707.6617003298,-286841.55263109819,-279710.05040169012,-279605.54308136157,-433502.40148810879,-448741.19561052491,-462045.03288248571,-471469.10185707005,-466891.37706787942,-455929.00032508804,-438872.82807621564,-421297.17179771699,-403075.91351613868,-388584.71593029849,-380797.21418540383,-380004.35776153236,-541175.48995864345,-555662.71151434537,-568247.31321637414,-576974.21481508471,-571771.90412674821,-560219.62939749239,-544968.08924161852,-526811.92556013016,-508016.18665799341,-492934.77469518204,-484526.54254548589,-483081.00976172986,-648869.23563494498,-662625.65688108106,-639594.39926047227,-612727.55646981008,-572003.88554741791,-524964.93083332793,-482931.5011044381,-429334.98644688464,-375105.27534671064,-324574.62006001192,-280687.16710609087,-243731.01558452123,-372481.59467930481,-350610.72357196006,-326905.21495335718,-299386.29154676222,-258082.73717056229,-210498.58103359089,-176374.21562123785,-122277.51403216817,-67554.132433711828,-16514.782028827591,{"$f":"EI341","v":27911.022719327782},65436.594985522475,-61198.626982033893,-38642.208946871644,-14286.927581450509,13859.533560886844,55718.604690886379,103823.58383113303,121532.10751300733,176054.97077757362,231197.55338640901,282670.57508141128,327559.07771718188,365577.77678419289,393527.57729405427,90242.830120940285,91850.48444399974,95486.811810666739,108984.87142671371,115031.32497126772,120714.28619555131,121376.66056976109,121680.31465258413,117710.34547230304,110836.29420607207,103699.65438048946,93418.182677384029,89578.054507697409,91151.287811382645,94769.122466040688,108199.60360255378,114215.56462687263,119869.8404053664,120528.51563167892,120830.25386765986,123043.65079655717,115798.27969762321,108183.44534049535,96977.827908862688,92878.230211148883,94872.380633548368,99172.845684327185,114699.12436196672,121894.37506760214,128747.3281869723,129887.84254548253,130623.08583629387,126389.72341438888,118711.77579283578,110642.30804356876,98767.689827673399,94423.315538033959,96539.035026455429,101096.20095507296,117549.35349065973,125174.12137943364,132436.15657738934,133644.72426733267,134423.82631068578,129937.7002007605,121801.3493997107,113250.10481059045,100666.54476922069,96062.778720209753,{"$f":"GU341","v":98307.461718019273},103136.65118540934,120572.00908267449,128651.93380387747,136347.47075667587,137628.15226680087,138453.72914032021,133699.74725755912,125077.6246476032,116015.83918616624,102681.01168531567,97802.366052758589,100183.85587584171,105301.30615196115,123777.50402261101,132339.75574997795,140494.67182603004,141851.76990733558,142726.59371980163,137688.76284496099,128551.86576042844,118949.05805259108,104818.11049779845,99648.172694600362,102174.7887318095,107597.70628785493,127176.87903544231,136250.24982898738,144891.96710260719,146330.04122173364,147257.04941848878,141918.42139121221,132236.01556971404,122059.88436599293,107085.28633483799,101606.66379349164,104287.23035279312,110033.84871193013,130781.84048685608,140396.84110833431,149554.41856753384,151078.30022239452,152060.60544565457,146403.22014494386,136142.73634199763,125359.05186190586,109490.43522918825,103684.69688719953,106528.57378695087,112618.21482804771,134604.80045638257,144793.76296391571,154497.99422228616,156112.80317137414,157153.70370853296,151158.52862852931,140285.45305948259,128857.9418485913,112041.93136642057,105889.54565777702,108906.6606685654,115359.79958903056,138658.91921979061,149456.10568662733,{"$f":"JG341","v":159739.62252785469},161450.78398772731,162553.77484271428,156200.64106048841,144678.39930119104,132568.62221352453,114748.65597644226,108228.9251204936,111429.80836932774,118268.14252545344,142958.15028542042,154399.86800839193,165297.25011156543,167110.5129802615,168279.29760510131,161546.83192501299,149336.66588068428,136503.88877598845,117620.02796721963,110711.01833388132,114106.83878927413,121353.36064552212,147517.28813779901,159642.01172285288,171189.9029375072,173111.35910509535,174349.86183103651,167215.4148773576,154276.25240577501,140677.30912669323,120666.03640556821,113344.50472255785,117774.56613682152,125453.64056930209,153179.4761017143,166027.97683703172,178265.20839888643,180301.31320999394,181613.69241991598,174053.26243577944,160341.57918620476,145930.72635442438,124724.73220680346,116966.04736062825,121660.5171027434,129797.96331677552,159178.94779912441,172794.43075083019,185762.15185252583,187919.74578956573,189310.40787586517,181298.55997215502,166768.23297522712,151496.99611813878,129024.95245118403,120803.01261877321,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,{"$f":"LS341","v":67675.311592370621},67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,{"$f":"OE341","v":67675.311592370621},67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K148","v":0},0,0,170.20224552047603,171.79988196440976,173.4088207804609,175.02913338465871,176.66089161808071,178.30416774929219,111398.52775608131,111858.04668307517,112319.46112564283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K270","v":0},0,0,0,0,0,0,0,0,0,0,0,-184177.75764551962,-15422.410413798345,-1087.9070267972329,5392.5377166764156,11554.780658855114,12443.195864596,12981.049763011462,9008.3817666584546,1970.2850007887373,-5363.3951320066844,-16051.662500950906,-19012.662448800835,-30297.410951613543,-13075.989285694986,1254.5066445541131,7770.5773856153255,13970.575862616832,14923.544699948518,15607.675122624461,11816.743120734116,4977.616981015999,-2159.2431341696147,-12641.473922741874,-18430.719734622962,-16376.089642916693,-12408.356830757059,1885.9271213546685,8409.5804971956131,14636.579382131262,15004.375468466375,15672.552460824476,11876.919059497754,5047.7666246230319,-2078.1386301122002,-12533.269165712947,-17606.955700354556,-15580.899741064422,-11635.126726391733,2585.6919628622622,9074.5412557099899,15268.197762309983,15674.068567551252,16336.768309472571,12557.86112914058,5760.5194713285873,-1332.11193699002,-11737.412459240719,-16799.720469127802,-14803.100494907874,-10879.303387874334,3268.2843429695331,9722.3705907172262,{"$f":"BW270","v":15882.717633780354},16326.566164317119,16983.682489381295,13221.283996411657,6455.4596415912829,-604.19954356170274,-10960.054951549264,-16009.989807095408,-14043.718378672078,-10141.92036158759,3932.6620707444094,10352.018580069087,16479.081334707902,16960.80345460997,17612.223050206565,13866.109069231617,7131.5022294080809,104.50732032855899,-10202.29383264348,-15238.794122416091,-13303.837271960812,-9424.0689745843392,4577.7247891906445,10962.376742791394,17056.172248872383,17575.65627849862,18221.258281578281,14491.197585840164,7787.5017448946837,792.85642387147209,-9465.2877153388017,-14487.221555701972,-12584.601702028764,-8726.9015987105613,5202.3106883364753,11552.274729255781,17612.811472770525,18156.163681488339,18795.738902136731,15081.411962811351,8408.2321496961322,1445.5327837560262,-8764.4406508457705,-13756.421246136111,23031.257620608751,26866.842790662155,40723.670922392215,47038.954714089952,53066.23218411758,53596.514657553445,54229.711100173976,50530.655286698733,43887.452953921071,36956.151521569656,26793.717645187178,21870.871107344756,23705.508618602897,27518.923406594946,41303.554376199929,47584.156136971404,53578.164356814254,54096.701589069678,54723.381598456341,51039.350404884237,{"$f":"EI270","v":44425.804748155373},37525.572266194693,27410.267508850524,22556.418035162245,24355.281365421135,28146.461142337354,41859.071129999531,48104.979140246658,54065.698171238095,54522.863264566295,55142.582608835408,51473.021695002273,44888.502635770594,38018.699067010981,27949.800509861358,24314.169041536123,24175.172851628871,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180453,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701213,36024.342788118593,25742.871085013161,21902.742915326544,23475.976219011776,27093.810873669798,40524.292010182886,46540.253034501744,52194.528812995515,52853.204039308039,53154.942275288966,55368.339204186261,48122.968105252316,40508.133748124455,29302.516316491798,25202.918618777992,27197.069041177492,31497.534091956317,47023.812769595846,54219.063475231269,61072.016594601417,62212.530953111636,62947.774243922955,58714.411822017959,51036.464200464885,42966.996451197876,31092.378235302531,26748.003945663069,28863.723434084539,33420.889362702081,49874.04189828888,57498.809787062775,64760.844985018477,65969.412674961815,66748.514718314924,62262.38860838965,54126.037807339875,45574.793218219645,32991.233176849884,28387.467127838943,{"$f":"GU270","v":30632.150125648463},35461.339593038552,52896.697490303697,60976.622211506685,68672.159164305078,69952.840674430088,70778.417547949444,66024.435665188372,57402.313055232444,48340.527593795487,35005.700092944913,30127.054460387815,32508.544283470943,37625.994559590414,56102.192430240277,64664.444157607199,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590254,60876.554168057686,51273.746460220325,37142.798905427699,31972.861102229588,34499.477139438735,39922.394695484152,59501.567443071544,68574.938236616625,77216.655510236436,78654.729629362861,79581.737826118013,74243.10979884144,64560.703977343284,54384.572773622174,39409.974742467246,33931.352201120884,36611.918760422355,42358.537119559369,63106.528894485316,72721.529515963557,81879.106975163086,83402.988630023799,84385.293853283874,78727.908552573179,68467.424749626982,57683.740269535207,41815.123636817618,36009.385294828891,38853.262194580217,44942.903235677055,66929.488864011917,77118.451371545088,86822.682629915551,88437.491579003516,89478.392116162373,83483.21703615872,72610.141467112029,61182.630256220742,44366.619774050007,38214.234065406454,41231.349076194834,47684.487996659998,70983.607627420031,81780.794094256737,{"$f":"JG270","v":92064.310935484085},93775.472395356672,94878.463250343644,88525.329468117809,77003.087708820414,64893.310621153942,47073.344384071635,40553.613528122951,43754.496776957079,50592.830933082761,75282.838693049736,86724.556416021253,97621.938519194708,99435.20138789076,100603.98601273062,93871.520332642336,81661.354288313625,68828.577183617803,49944.716374849013,43035.706741510701,46431.527196903517,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513659,105436.04751272476,106674.55023866595,99540.103284987068,86600.940813404493,73001.997534322669,52990.724813197652,45669.19313018729,50099.25454445096,57778.328976931509,85504.164509343711,98352.665244661126,110589.89680651581,112626.00161762335,113938.38082754542,106377.95084340886,92666.267593834229,78255.414762053857,57049.420614432922,49290.735768257684,53985.205510372849,62122.65172440499,91503.636206753901,105119.11915845965,118086.84026015528,120244.43419719518,121635.09628349464,113623.24837978449,99092.921382856526,83821.684525768185,61349.640858813407,53127.701026402588,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"LS270","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112324E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"OE270","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163997.5414783794,0,0,0,0,0,0,0,0,0,0,0,118308.47887221223,0,0,0,0,0,0,0,0,0,0,0,126982.90976148035,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,135449.1448791119,0,0,0,0,0,0,0,0,0,0,0,143694.56457410374,0,0,0,0,0,0,0,0,0,0,0,151705.84448177222,0,0,0,0,0,2361.2713168966875,0,0,0,0,0,157023.78522236936,0,0,0,0,0,11032.802455227764,0,0,0,0,0,155544.29673997074,0,0,0,0,0,19453.798944461218,0,0,0,0,{"$f":"EJ302","v":0},154045.48947640689,0,0,0,0,0,36357.174489363795,0,0,0,0,0,0,327598.91621465009,22567.518528569424,24175.172851628875,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180461,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701206,36024.342788118593,25742.871085013161,21902.742915326548,23475.976219011769,27093.810873669798,40524.292010182893,46540.253034501729,52194.52881299553,52853.204039308039,53154.942275288959,55368.339204186268,48122.968105252308,40508.133748124455,29302.51631649179,25202.918618777992,27197.069041177496,31497.534091956313,47023.812769595846,54219.063475231262,61072.016594601417,62212.530953111622,62947.774243922948,58714.411822017973,51036.464200464878,42966.996451197883,31092.378235302524,26748.003945663062,28863.723434084546,33420.889362702081,49874.04189828888,57498.809787062783,64760.844985018492,65969.412674961801,66748.514718314924,62262.388608389665,54126.037807339882,45574.793218219645,32991.233176849884,28387.467127838951,{"$f":"GV302","v":30632.15012564847},35461.339593038545,52896.697490303697,60976.622211506685,68672.159164305092,69952.840674430088,70778.417547949444,66024.435665188357,57402.313055232451,48340.527593795472,35005.700092944906,30127.054460387819,32508.544283470961,37625.994559590414,56102.192430240262,64664.444157607184,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590239,60876.554168057686,51273.746460220333,37142.798905427684,31972.861102229588,34499.477139438728,39922.394695484159,59501.567443071552,68574.93823661661,77216.655510236422,78654.729629362875,79581.737826118013,74243.10979884144,64560.703977343292,54384.572773622167,39409.974742467253,33931.35220112087,36611.918760422355,42358.537119559376,63106.528894485324,72721.529515963557,81879.1069751631,83402.988630023814,84385.293853283889,78727.908552573193,68467.424749626996,57683.740269535207,41815.123636817625,36009.385294828884,38853.262194580209,44942.903235677062,66929.488864011932,77118.451371545074,86822.682629915551,88437.49157900353,89478.392116162373,83483.217036158749,72610.141467112015,61182.630256220742,44366.619774049999,38214.234065406454,41231.349076194827,47684.487996659998,70983.607627420031,81780.794094256722,{"$f":"JH302","v":92064.310935484085},93775.472395356657,94878.463250343673,88525.329468117779,77003.087708820429,64893.310621153927,47073.344384071628,40553.613528122951,43754.496776957065,50592.830933082754,75282.838693049736,86724.556416021223,97621.938519194693,99435.201387890775,100603.98601273062,93871.520332642351,81661.354288313625,68828.577183617817,49944.716374849013,43035.706741510709,46431.527196903524,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513661,105436.04751272476,106674.55023866596,99540.103284987083,86600.940813404464,73001.997534322669,52990.724813197652,45669.193130187283,50099.254544450945,57778.328976931509,85504.164509343696,98352.665244661112,110589.89680651581,112626.00161762336,113938.38082754541,106377.95084340886,92666.267593834244,78255.414762053842,57049.420614432907,49290.735768257684,53985.205510372864,62122.651724405005,91503.636206753872,105119.11915845965,118086.84026015527,120244.43419719518,121635.09628349463,113623.24837978446,99092.921382856526,83821.684525768171,61349.640858813422,53127.701026402588,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,{"$f":"LT302","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,0,0,0,0,0,0,0,1.4136387421560535E-27,{"$f":"OF302","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K337+K338+K339-K340","v":0},{"$f":"L337+L338+L339-L340","v":0},0,170.20224552047603,342.00212748488582,515.41094826534675,690.44008165000548,867.10097326808614,1045.4051410173784,112443.9328970987,224301.97958017385,336621.44070581667,152443.68306029704,137021.27264649869,135933.36561970145,141325.90333637787,152880.68399523298,165323.87985982897,178304.92962284043,187313.31138949888,189283.59639028762,183920.20125828095,167868.53875733004,148855.8763085292,118558.46535691567,105482.47607122068,106736.98271577479,114507.56010139012,128478.13596400694,143401.68066395546,159009.35578657992,170826.09890731404,175803.71588833004,173644.47275416044,-2994.542646960821,-21425.262381583783,-37801.352024500477,-50209.708855257537,-48323.78173390287,-39914.20123670726,-25277.621854575998,-10273.246386109624,5399.306074714852,17276.225134212604,22323.991758835637,20245.853128723436,-110595.89490920174,-128202.85060955631,-143783.75035062071,-155418.87707701244,-152833.18511415017,-143758.64385844019,-128490.44609613021,-112816.37752857896,-96479.609219106394,-83921.748089965811,-78161.228618637222,-79493.340555627248,-218213.6627763483,-235013.38324547611,-249816.48374038399,-260695.78712825832,-257427.50278528879,-247705.13219457155,-231822.41456079119,{"$f":"BX337+BX338+BX339-BX340","v":-215495.84839647409},-198512.1659070928,-185290.88191068114,-178835.42226908985,-179439.62181265155,-325848.82164331269,-341858.81145040807,-355902.52982908016,-366044.45019066776,-362111.78811992332,-351759.76953985426,-335280.68820514635,-318319.88475053635,-300707.6617003298,-286841.55263109819,-279710.05040169012,-279605.54308136157,-433502.40148810879,-448741.19561052491,-462045.03288248571,-471469.10185707005,-466891.37706787942,-455929.00032508804,-438872.82807621564,-421297.17179771699,-403075.91351613868,-388584.71593029849,-380797.21418540383,-380004.35776153236,-541175.48995864345,-555662.71151434537,-568247.31321637414,-576974.21481508471,-571771.90412674821,-560219.62939749239,-544968.08924161852,-526811.92556013016,-508016.18665799341,-492934.77469518204,-484526.54254548589,-483081.00976172986,-648869.23563494498,-662625.65688108106,-639594.39926047227,-612727.55646981008,-572003.88554741791,-524964.93083332793,-482931.5011044381,-429334.98644688464,-375105.27534671064,-324574.62006001192,-280687.16710609087,-243731.01558452123,-372481.59467930481,-350610.72357196006,-326905.21495335718,-299386.29154676222,-258082.73717056229,-210498.58103359089,-176374.21562123785,-122277.51403216817,-67554.132433711828,-16514.782028827591,27911.022719327782,{"$f":"EJ337+EJ338+EJ339-EJ340","v":65436.594985522475},-61198.626982033893,-38642.208946871644,-14286.927581450509,13859.533560886844,55718.604690886379,103823.58383113303,121532.10751300733,176054.97077757362,231197.55338640901,282670.57508141128,327559.07771718188,365577.77678419289,393527.57729405427,90242.830120940285,91850.48444399974,95486.811810666739,108984.87142671371,115031.32497126772,120714.28619555131,121376.66056976109,121680.31465258413,117710.34547230304,110836.29420607207,103699.65438048946,93418.182677384029,89578.054507697409,91151.287811382645,94769.122466040688,108199.60360255378,114215.56462687263,119869.8404053664,120528.51563167892,120830.25386765986,123043.65079655717,115798.27969762321,108183.44534049535,96977.827908862688,92878.230211148883,94872.380633548368,99172.845684327185,114699.12436196672,121894.37506760214,128747.3281869723,129887.84254548253,130623.08583629387,126389.72341438888,118711.77579283578,110642.30804356876,98767.689827673399,94423.315538033959,96539.035026455429,101096.20095507296,117549.35349065973,125174.12137943364,132436.15657738934,133644.72426733267,134423.82631068578,129937.7002007605,121801.3493997107,113250.10481059045,100666.54476922069,96062.778720209753,98307.461718019273,{"$f":"GV337+GV338+GV339-GV340","v":103136.65118540934},120572.00908267449,128651.93380387747,136347.47075667587,137628.15226680087,138453.72914032021,133699.74725755912,125077.6246476032,116015.83918616624,102681.01168531567,97802.366052758589,100183.85587584171,105301.30615196115,123777.50402261101,132339.75574997795,140494.67182603004,141851.76990733558,142726.59371980163,137688.76284496099,128551.86576042844,118949.05805259108,104818.11049779845,99648.172694600362,102174.7887318095,107597.70628785493,127176.87903544231,136250.24982898738,144891.96710260719,146330.04122173364,147257.04941848878,141918.42139121221,132236.01556971404,122059.88436599293,107085.28633483799,101606.66379349164,104287.23035279312,110033.84871193013,130781.84048685608,140396.84110833431,149554.41856753384,151078.30022239452,152060.60544565457,146403.22014494386,136142.73634199763,125359.05186190586,109490.43522918825,103684.69688719953,106528.57378695087,112618.21482804771,134604.80045638257,144793.76296391571,154497.99422228616,156112.80317137414,157153.70370853296,151158.52862852931,140285.45305948259,128857.9418485913,112041.93136642057,105889.54565777702,108906.6606685654,115359.79958903056,138658.91921979061,149456.10568662733,159739.62252785469,{"$f":"JH337+JH338+JH339-JH340","v":161450.78398772731},162553.77484271428,156200.64106048841,144678.39930119104,132568.62221352453,114748.65597644226,108228.9251204936,111429.80836932774,118268.14252545344,142958.15028542042,154399.86800839193,165297.25011156543,167110.5129802615,168279.29760510131,161546.83192501299,149336.66588068428,136503.88877598845,117620.02796721963,110711.01833388132,114106.83878927413,121353.36064552212,147517.28813779901,159642.01172285288,171189.9029375072,173111.35910509535,174349.86183103651,167215.4148773576,154276.25240577501,140677.30912669323,120666.03640556821,113344.50472255785,117774.56613682152,125453.64056930209,153179.4761017143,166027.97683703172,178265.20839888643,180301.31320999394,181613.69241991598,174053.26243577944,160341.57918620476,145930.72635442438,124724.73220680346,116966.04736062825,121660.5171027434,129797.96331677552,159178.94779912441,172794.43075083019,185762.15185252583,187919.74578956573,189310.40787586517,181298.55997215502,166768.23297522712,151496.99611813878,129024.95245118403,120803.01261877321,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,{"$f":"LT337+LT338+LT339-LT340","v":67675.311592370621},67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,{"$f":"OF337+OF338+OF339-OF340","v":67675.311592370621},67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621,67675.311592370621]
[]
[]
[]
[]
[null,"Equity Cash Flow",null,null,null,null,null,null,null,null,{"$f":"K299-(K147+K148)-0.00001","v":-1.0000000000000001E-5},{"$f":"L299-(L147+L148)","v":0},0,-340.40449104095205,-343.59976392881953,-346.8176415609218,-350.05826676931741,-353.32178323616142,-356.60833549858438,-222797.05551216262,-223716.09336615034,-224638.92225128566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327995.08295675879,0,0,0,0,0,0,0,0,0,0,0,236616.95774442446,0,0,0,0,0,0,0,0,0,0,0,253965.81952296069,0,0,0,0,0,0,{"$f":"BX299-(BX147+BX148)","v":0},0,0,0,0,270898.28975822381,0,0,0,0,0,0,0,0,0,0,0,287389.12914820749,0,0,0,0,0,0,0,0,0,0,0,303411.68896354444,0,0,0,0,0,4722.542633793375,0,0,0,0,0,314047.57044473873,0,0,0,0,0,22065.604910455528,0,0,0,0,0,311088.59347994148,0,0,0,0,0,38907.597888922435,0,0,0,0,{"$f":"EJ299-(EJ147+EJ148)","v":0},308090.97895281378,0,0,0,0,0,72714.34897872759,0,0,0,0,0,0,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV299-(GV147+GV148)","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH299-(JH147+JH148)","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"LT299-(LT147+LT148)","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,0,0,0,0,0,0,0,2.827277484312107E-27,{"$f":"OF299-(OF147+OF148)","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,"IRR (EGP)",null,null,null,null,{"$f":"XIRR(K346:OT346,K2:OT2)","v":0.36586244702339177}]
[]
[null,"Equity cash Flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K346/K55","v":-6.8846229220452803E-7},{"$f":"L346/L55","v":0},{"$f":"M346/M55","v":0},{"$f":"N346/N55","v":-23.435565617876954},{"$f":"O346/O55","v":-23.655548107536976},{"$f":"P346/P55","v":-23.877086848600058},{"$f":"Q346/Q55","v":-24.100191674514839},{"$f":"R346/R55","v":-24.324872477255905},{"$f":"S346/S55","v":-24.551139207659674},{"$f":"T346/T55","v":-15338.737153432294},{"$f":"U346/U55","v":-15402.009444190204},{"$f":"V346/V55","v":-15465.542733147486},{"$f":"W346/W55","v":0},{"$f":"X346/X55","v":0},{"$f":"Y346/Y55","v":0},{"$f":"Z346/Z55","v":0},{"$f":"AA346/AA55","v":0},{"$f":"AB346/AB55","v":0},{"$f":"AC346/AC55","v":0},{"$f":"AD346/AD55","v":0},{"$f":"AE346/AE55","v":0},{"$f":"AF346/AF55","v":0},{"$f":"AG346/AG55","v":0},{"$f":"AH346/AH55","v":0},{"$f":"AI346/AI55","v":0},{"$f":"AJ346/AJ55","v":0},{"$f":"AK346/AK55","v":0},{"$f":"AL346/AL55","v":0},{"$f":"AM346/AM55","v":0},{"$f":"AN346/AN55","v":0},{"$f":"AO346/AO55","v":0},{"$f":"AP346/AP55","v":0},{"$f":"AQ346/AQ55","v":0},{"$f":"AR346/AR55","v":0},{"$f":"AS346/AS55","v":20309.116163175153},{"$f":"AT346/AT55","v":0},{"$f":"AU346/AU55","v":0},{"$f":"AV346/AV55","v":0},{"$f":"AW346/AW55","v":0},{"$f":"AX346/AX55","v":0},{"$f":"AY346/AY55","v":0},{"$f":"AZ346/AZ55","v":0},{"$f":"BA346/BA55","v":0},{"$f":"BB346/BB55","v":0},{"$f":"BC346/BC55","v":0},{"$f":"BD346/BD55","v":0},{"$f":"BE346/BE55","v":13894.448798232637},{"$f":"BF346/BF55","v":0},{"$f":"BG346/BG55","v":0},{"$f":"BH346/BH55","v":0},{"$f":"BI346/BI55","v":0},{"$f":"BJ346/BJ55","v":0},{"$f":"BK346/BK55","v":0},{"$f":"BL346/BL55","v":0},{"$f":"BM346/BM55","v":0},{"$f":"BN346/BN55","v":0},{"$f":"BO346/BO55","v":0},{"$f":"BP346/BP55","v":0},{"$f":"BQ346/BQ55","v":14143.030980808036},{"$f":"BR346/BR55","v":0},{"$f":"BS346/BS55","v":0},{"$f":"BT346/BT55","v":0},{"$f":"BU346/BU55","v":0},{"$f":"BV346/BV55","v":0},{"$f":"BW346/BW55","v":0},{"$f":"BX346/BX55","v":0},{"$f":"BY346/BY55","v":0},{"$f":"BZ346/BZ55","v":0},{"$f":"CA346/CA55","v":0},{"$f":"CB346/CB55","v":0},{"$f":"CC346/CC55","v":14306.890451917458},{"$f":"CD346/CD55","v":0},{"$f":"CE346/CE55","v":0},{"$f":"CF346/CF55","v":0},{"$f":"CG346/CG55","v":0},{"$f":"CH346/CH55","v":0},{"$f":"CI346/CI55","v":0},{"$f":"CJ346/CJ55","v":0},{"$f":"CK346/CK55","v":0},{"$f":"CL346/CL55","v":0},{"$f":"CM346/CM55","v":0},{"$f":"CN346/CN55","v":0},{"$f":"CO346/CO55","v":14393.98649602405},{"$f":"CP346/CP55","v":0},{"$f":"CQ346/CQ55","v":0},{"$f":"CR346/CR55","v":0},{"$f":"CS346/CS55","v":0},{"$f":"CT346/CT55","v":0},{"$f":"CU346/CU55","v":0},{"$f":"CV346/CV55","v":0},{"$f":"CW346/CW55","v":0},{"$f":"CX346/CX55","v":0},{"$f":"CY346/CY55","v":0},{"$f":"CZ346/CZ55","v":0},{"$f":"DA346/DA55","v":14411.687239343451},{"$f":"DB346/DB55","v":0},{"$f":"DC346/DC55","v":0},{"$f":"DD346/DD55","v":0},{"$f":"DE346/DE55","v":0},{"$f":"DF346/DF55","v":0},{"$f":"DG346/DG55","v":212.73070229513368},{"$f":"DH346/DH55","v":0},{"$f":"DI346/DI55","v":0},{"$f":"DJ346/DJ55","v":0},{"$f":"DK346/DK55","v":0},{"$f":"DL346/DL55","v":0},{"$f":"DM346/DM55","v":14146.523471642366},{"$f":"DN346/DN55","v":0},{"$f":"DO346/DO55","v":0},{"$f":"DP346/DP55","v":0},{"$f":"DQ346/DQ55","v":0},{"$f":"DR346/DR55","v":0},{"$f":"DS346/DS55","v":942.63137368889682},{"$f":"DT346/DT55","v":0},{"$f":"DU346/DU55","v":0},{"$f":"DV346/DV55","v":0},{"$f":"DW346/DW55","v":0},{"$f":"DX346/DX55","v":0},{"$f":"DY346/DY55","v":13289.545852060226},{"$f":"DZ346/DZ55","v":0},{"$f":"EA346/EA55","v":0},{"$f":"EB346/EB55","v":0},{"$f":"EC346/EC55","v":0},{"$f":"ED346/ED55","v":0},{"$f":"EE346/EE55","v":1576.2759063657566},{"$f":"EF346/EF55","v":0},{"$f":"EG346/EG55","v":0},{"$f":"EH346/EH55","v":0},{"$f":"EI346/EI55","v":0},{"$f":"EJ346/EJ55","v":0},{"$f":"EK346/EK55","v":12481.787965384199},{"$f":"EL346/EL55","v":0},{"$f":"EM346/EM55","v":0},{"$f":"EN346/EN55","v":0},{"$f":"EO346/EO55","v":0},{"$f":"EP346/EP55","v":0},{"$f":"EQ346/EQ55","v":2793.7639224612644},{"$f":"ER346/ER55","v":0},{"$f":"ES346/ES55","v":0},{"$f":"ET346/ET55","v":0},{"$f":"EU346/EU55","v":0},{"$f":"EV346/EV55","v":0},{"$f":"EW346/EW55","v":0},{"$f":"EX346/EX55","v":25173.409265498602},{"$f":"EY346/EY55","v":1644.58056616964},{"$f":"EZ346/EZ55","v":1761.7364268583153},{"$f":"FA346/FA55","v":2026.729377318539},{"$f":"FB346/FB55","v":3010.3841153194244},{"$f":"FC346/FC55","v":3451.0120904790579},{"$f":"FD346/FD55","v":3865.1510032673968},{"$f":"FE346/FE55","v":3913.4207331437728},{"$f":"FF346/FF55","v":3935.5491564711601},{"$f":"FG346/FG55","v":3646.2424631403283},{"$f":"FH346/FH55","v":3145.3043068700345},{"$f":"FI346/FI55","v":2625.2303275334389},{"$f":"FJ346/FJ55","v":1875.9805359294294},{"$f":"FK346/FK55","v":1513.7062980258738},{"$f":"FL346/FL55","v":1622.4330072448349},{"$f":"FM346/FM55","v":1872.4628378986033},{"$f":"FN346/FN55","v":2800.6481323363923},{"$f":"FO346/FO55","v":3216.4133233169869},{"$f":"FP346/FP55","v":3607.1823192262655},{"$f":"FQ346/FQ55","v":3652.7035967337129},{"$f":"FR346/FR55","v":3673.5568327838851},{"$f":"FS346/FS55","v":3826.5254762207078},{"$f":"FT346/FT55","v":3325.795320806405},{"$f":"FU346/FU55","v":2799.5314291391001},{"$f":"FV346/FV55","v":2025.1072510759211},{"$f":"FW346/FW55","v":1651.8313919638119},{"$f":"FX346/FX55","v":1782.530550971655},{"$f":"FY346/FY55","v":2064.3885087094136},{"$f":"FZ346/FZ55","v":3082.0005919780019},{"$f":"GA346/GA55","v":3553.5864891670249},{"$f":"GB346/GB55","v":4002.7377665035233},{"$f":"GC346/GC55","v":4077.4885304475433},{"$f":"GD346/GD55","v":4125.6773123447338},{"$f":"GE346/GE55","v":3848.2173463845829},{"$f":"GF346/GF55","v":3344.9948784246308},{"$f":"GG346/GG55","v":2816.1116825416179},{"$f":"GH346/GH55","v":2037.8340777412448},{"$f":"GI346/GI55","v":1662.5626620456808},{"$f":"GJ346/GJ55","v":1794.0684084915677},{"$f":"GK346/GK55","v":2077.3259529819002},{"$f":"GL346/GL55","v":3099.9965468018213},{"$f":"GM346/GM55","v":3573.9255332186099},{"$f":"GN346/GN55","v":4025.3083203271149},{"$f":"GO346/GO55","v":4100.42867397804},{"$f":"GP346/GP55","v":4148.8549404700643},{"$f":"GQ346/GQ55","v":3870.012983412581},{"$f":"GR346/GR55","v":3364.2857869230597},{"$f":"GS346/GS55","v":2832.770239192007},{"$f":"GT346/GT55","v":2050.6200225668331},{"$f":"GU346/GU55","v":1673.3433209820614},{"$f":"GV346/GV55","v":1805.659645125789},{"$f":"GW346/GW55","v":2090.3237155278066},{"$f":"GX346/GX55","v":3118.0779549227286},{"$f":"GY346/GY55","v":3594.3616615801511},{"$f":"GZ346/GZ55","v":4047.9870344725218},{"$f":"HA346/HA55","v":4123.4787943263364},{"$f":"HB346/HB55","v":4172.1437048320749},{"$f":"HC346/HC55","v":3891.912862264699},{"$f":"HD346/HD55","v":3383.6684593003661},{"$f":"HE346/HE55","v":2849.5074469852721},{"$f":"HF346/HF55","v":2063.4653378210619},{"$f":"HG346/HG55","v":1684.173574603876},{"$f":"HH346/HH55","v":1817.3044863396481},{"$f":"HI346/HI55","v":2103.38205611076},{"$f":"HJ346/HJ55","v":3136.2452008903083},{"$f":"HK346/HK55","v":3614.8953164300847},{"$f":"HL346/HL55","v":4070.7744059858742},{"$f":"HM346/HM55","v":4146.6393973571876},{"$f":"HN346/HN55","v":4195.5441168453399},{"$f":"HO346/HO55","v":3913.9174598521713},{"$f":"HP346/HP55","v":3403.1433101961602},{"$f":"HQ346/HQ55","v":2866.323655131418},{"$f":"HR346/HR55","v":2076.3702766095712},{"$f":"HS346/HS55","v":1695.0536293678413},{"$f":"HT346/HT55","v":1829.003158319809},{"$f":"HU346/HU55","v":2116.5012353841848},{"$f":"HV346/HV55","v":3154.4986707623916},{"$f":"HW346/HW55","v":3635.5269417395621},{"$f":"HX346/HX55","v":4093.6709339767335},{"$f":"HY346/HY55","v":4169.9109910404804},{"$f":"HZ346/HZ55","v":4219.0566900550102},{"$f":"IA346/IA55","v":3936.0272550430464},{"$f":"IB346/IB55","v":3422.7107558950156},{"$f":"IC346/IC55","v":2883.2192141578266},{"$f":"ID346/ID55","v":2089.335092875242},{"$f":"IE346/IE55","v":1705.9836923555908},{"$f":"IF346/IF55","v":1840.7558879738665},{"$f":"IG346/IG55","v":2129.6815148917103},{"$f":"IH346/IH55","v":3172.8387521085151},{"$f":"II346/II55","v":3656.2569832772951},{"$f":"IJ346/IJ55","v":4116.677119624278},{"$f":"IK346/IK55","v":4193.2940854576154},{"$f":"IL346/IL55","v":4242.6819401432904},{"$f":"IM346/IM55","v":3958.2427286677789},{"$f":"IN346/IN55","v":3442.3712143304674},{"$f":"IO346/IO55","v":2900.1944759116268},{"$f":"IP346/IP55","v":2102.3600413981499},{"$f":"IQ346/IQ55","v":1716.9639712727728},{"$f":"IR346/IR55","v":1852.5629029298798},{"$f":"IS346/IS55","v":2142.9231570675365},{"$f":"IT346/IT55","v":3191.2658340133662},{"$f":"IU346/IU55","v":3677.0858886144019},{"$f":"IV346/IV55","v":4139.7934661834606},{"$f":"IW346/IW55","v":4216.7891928078488},{"$f":"IX346/IX55","v":4266.4203849358864},{"$f":"IY346/IY55","v":3980.5643635248025},{"$f":"IZ346/IZ55","v":3462.1251050890205},{"$f":"JA346/JA55","v":2917.2497935620108},{"$f":"JB346/JB55","v":2115.4453777954723},{"$f":"JC346/JC55","v":1727.994674448086},{"$f":"JD346/JD55","v":1864.4244315358849},{"$f":"JE346/JE55","v":2156.2264252367595},{"$f":"JF346/JF55","v":3209.7803070801842},{"$f":"JG346/JG55","v":3698.014107129221},{"$f":"JH346/JH55","v":4163.0204789911731},{"$f":"JI346/JI55","v":4240.3968274146355},{"$f":"JJ346/JJ55","v":4290.2725444084735},{"$f":"JK346/JK55","v":4002.9926443860732},{"$f":"JL346/JL55","v":3481.9728494140973},{"$f":"JM346/JM55","v":2934.3855216025436},{"$f":"JN346/JN55","v":2128.591358521353},{"$f":"JO346/JO55","v":1739.0760108322897},{"$f":"JP346/JP55","v":1876.3407028593526},{"$f":"JQ346/JQ55","v":2169.5915836156673},{"$f":"JR346/JR55","v":3228.382563434157},{"$f":"JS346/JS55","v":3719.0420900121171},{"$f":"JT346/JT55","v":4186.3586654723968},{"$f":"JU346/JU55","v":4264.1175057319833},{"$f":"JV346/JV55","v":4314.2389406931125},{"$f":"JW346/JW55","v":4025.5280580026265},{"$f":"JX346/JX55","v":3501.9148702099892},{"$f":"JY346/JY55","v":2951.6020158534247},{"$f":"JZ346/JZ55","v":2141.7982408667199},{"$f":"KA346/KA55","v":1750.2081899971492},{"$f":"KB346/KB55","v":1888.3119466866046},{"$f":"KC346/KC55","v":2183.0188973119807},{"$f":"KD346/KD55","v":3247.0729967257807},{"$f":"KE346/KE55","v":3740.1702902702614},{"$f":"KF346/KF55","v":4209.8085351463269},{"$f":"KG346/KG55","v":4287.9517463507464},{"$f":"KH346/KH55","v":4338.3200980847096},{"$f":"KI346/KI55","v":4048.1710931100865},{"$f":"KJ346/KJ55","v":3521.9515920457784},{"$f":"KK346/KK55","v":2968.8996334637186},{"$f":"KL346/KL55","v":2155.066282959061},{"$f":"KM346/KM55","v":1857.308776805032},{"$f":"KN346/KN55","v":2037.4738154787397},{"$f":"KO346/KO55","v":2349.7721365926686},{"$f":"KP346/KP55","v":3477.3470760448736},{"$f":"KQ346/KQ55","v":3999.8794780617836},{"$f":"KR346/KR55","v":4497.5523298425805},{"$f":"KS346/KS55","v":4580.3581575125536},{"$f":"KT346/KT55","v":4633.7309731464147},{"$f":"KU346/KU55","v":4326.2577728661372},{"$f":"KV346/KV55","v":3768.620821155424},{"$f":"KW346/KW55","v":3182.5495198864842},{"$f":"KX346/KX55","v":2320.1283481575197},{"$f":"KY346/KY55","v":2004.5923714174298},{"$f":"KZ346/KZ55","v":2195.5105649931529},{"$f":"LA346/LA55","v":2526.4502912768344},{"$f":"LB346/LB55","v":3721.3380615660931},{"$f":"LC346/LC55","v":4275.0626678790295},{"$f":"LD346/LD55","v":4802.4436125933535},{"$f":"LE346/LE55","v":4890.190250564865},{"$f":"LF346/LF55","v":4946.7467325480475},{"$f":"LG346/LG55","v":4620.9149319386361},{"$f":"LH346/LH55","v":4029.9847662948127},{"$f":"LI346/LI55","v":3408.9227263659636},{"$f":"LJ346/LJ55","v":2495.0129093827391},{"$f":"LK346/LK55","v":2160.6369336660664},{"$f":"LL346/LL55","v":1.396207905228652E-28},{"$f":"LM346/LM55","v":1.396207905228652E-28},{"$f":"LN346/LN55","v":1.396207905228652E-28},{"$f":"LO346/LO55","v":1.396207905228652E-28},{"$f":"LP346/LP55","v":1.396207905228652E-28},{"$f":"LQ346/LQ55","v":1.396207905228652E-28},{"$f":"LR346/LR55","v":1.396207905228652E-28},{"$f":"LS346/LS55","v":1.396207905228652E-28},{"$f":"LT346/LT55","v":1.396207905228652E-28},{"$f":"LU346/LU55","v":1.396207905228652E-28},{"$f":"LV346/LV55","v":1.396207905228652E-28},{"$f":"LW346/LW55","v":1.396207905228652E-28},{"$f":"LX346/LX55","v":1.396207905228652E-28},{"$f":"LY346/LY55","v":1.396207905228652E-28},{"$f":"LZ346/LZ55","v":1.396207905228652E-28},{"$f":"MA346/MA55","v":1.396207905228652E-28},{"$f":"MB346/MB55","v":1.396207905228652E-28},{"$f":"MC346/MC55","v":1.396207905228652E-28},{"$f":"MD346/MD55","v":1.396207905228652E-28},{"$f":"ME346/ME55","v":1.396207905228652E-28},{"$f":"MF346/MF55","v":1.396207905228652E-28},{"$f":"MG346/MG55","v":1.396207905228652E-28},{"$f":"MH346/MH55","v":1.396207905228652E-28},{"$f":"MI346/MI55","v":1.396207905228652E-28},{"$f":"MJ346/MJ55","v":1.396207905228652E-28},{"$f":"MK346/MK55","v":1.396207905228652E-28},{"$f":"ML346/ML55","v":1.396207905228652E-28},{"$f":"MM346/MM55","v":1.396207905228652E-28},{"$f":"MN346/MN55","v":1.396207905228652E-28},{"$f":"MO346/MO55","v":1.396207905228652E-28},{"$f":"MP346/MP55","v":1.396207905228652E-28},{"$f":"MQ346/MQ55","v":1.396207905228652E-28},{"$f":"MR346/MR55","v":1.396207905228652E-28},{"$f":"MS346/MS55","v":1.396207905228652E-28},{"$f":"MT346/MT55","v":1.396207905228652E-28},{"$f":"MU346/MU55","v":1.396207905228652E-28},{"$f":"MV346/MV55","v":1.396207905228652E-28},{"$f":"MW346/MW55","v":1.396207905228652E-28},{"$f":"MX346/MX55","v":1.396207905228652E-28},{"$f":"MY346/MY55","v":1.396207905228652E-28},{"$f":"MZ346/MZ55","v":1.396207905228652E-28},{"$f":"NA346/NA55","v":1.396207905228652E-28},{"$f":"NB346/NB55","v":1.396207905228652E-28},{"$f":"NC346/NC55","v":1.396207905228652E-28},{"$f":"ND346/ND55","v":1.396207905228652E-28},{"$f":"NE346/NE55","v":1.396207905228652E-28},{"$f":"NF346/NF55","v":1.396207905228652E-28},{"$f":"NG346/NG55","v":1.396207905228652E-28},{"$f":"NH346/NH55","v":1.396207905228652E-28},{"$f":"NI346/NI55","v":1.396207905228652E-28},{"$f":"NJ346/NJ55","v":1.396207905228652E-28},{"$f":"NK346/NK55","v":1.396207905228652E-28},{"$f":"NL346/NL55","v":1.396207905228652E-28},{"$f":"NM346/NM55","v":1.396207905228652E-28},{"$f":"NN346/NN55","v":1.396207905228652E-28},{"$f":"NO346/NO55","v":1.396207905228652E-28},{"$f":"NP346/NP55","v":1.396207905228652E-28},{"$f":"NQ346/NQ55","v":1.396207905228652E-28},{"$f":"NR346/NR55","v":1.396207905228652E-28},{"$f":"NS346/NS55","v":1.396207905228652E-28},{"$f":"NT346/NT55","v":1.396207905228652E-28},{"$f":"NU346/NU55","v":1.396207905228652E-28},{"$f":"NV346/NV55","v":1.396207905228652E-28},{"$f":"NW346/NW55","v":1.396207905228652E-28},{"$f":"NX346/NX55","v":0},{"$f":"NY346/NY55","v":0},{"$f":"NZ346/NZ55","v":0},{"$f":"OA346/OA55","v":0},{"$f":"OB346/OB55","v":0},{"$f":"OC346/OC55","v":0},{"$f":"OD346/OD55","v":0},{"$f":"OE346/OE55","v":5.7490913744709216E-29},{"$f":"OF346/OF55","v":1.396207905228652E-28},{"$f":"OG346/OG55","v":1.396207905228652E-28},{"$f":"OH346/OH55","v":1.396207905228652E-28},{"$f":"OI346/OI55","v":1.396207905228652E-28},{"$f":"OJ346/OJ55","v":1.396207905228652E-28},{"$f":"OK346/OK55","v":1.396207905228652E-28},{"$f":"OL346/OL55","v":1.396207905228652E-28},{"$f":"OM346/OM55","v":1.396207905228652E-28},{"$f":"ON346/ON55","v":1.396207905228652E-28},{"$f":"OO346/OO55","v":1.396207905228652E-28},{"$f":"OP346/OP55","v":1.396207905228652E-28},{"$f":"OQ346/OQ55","v":1.396207905228652E-28},{"$f":"OR346/OR55","v":1.396207905228652E-28},{"$f":"OS346/OS55","v":1.396207905228652E-28},{"$f":"OT346/OT55","v":1.396207905228652E-28}]
[null,"IRR (EURO)",null,null,null,null,{"$f":"XIRR(K349:OT349,K2:OT2)","v":0.29477092623710643}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"K284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687053,123136.40795339172,123784.4107258458,115402.9657423546,100885.69437424852,85813.649621715333,87235.305892770033,79221.447240575711,83105.832258524737,90850.301992826906,119327.74870033065,132139.92988694576,144188.35802903312,146423.61695960743,148017.99359890161,140637.56158304465,127109.18878878343,663304.91547608958,85230.673867559177,77531.930697539356,81596.281545793463,89555.455883394214,118190.452304587,340474.94478343299,140043.42469158929,142130.14241757276,143478.66892235723,135895.26852431506,122192.72715224369,569327.48923647357,81639.891144677313,73975.073068288562,77982.473548089911,85897.396080234117,114385.20384017962,346966.78423520958,136191.58918381706,138263.62011004306,139601.10644095539,132051.0940838884,118412.36902951486,584077.04998772813,78016.277211984139,70384.966317563914,74333.690285786302,82204.318723001372,110545.40618390621,{"$f":"BW284","v":353253.53696119541},132305.35561638838,134362.50614252739,135688.73883739155,128171.67820883899,114596.17997886498,598410.21919570968,74357.881279655208,66759.647533452633,70647.867360113145,78474.144676604294,106668.96282561446,359322.93714170071,128382.59634520294,130424.65849546035,131739.40971586341,124254.85113603254,110741.97753133644,612301.75755841169,70662.643391663019,63097.043883227234,66922.824920338535,74704.678571141325,102753.66024498765,365162.03337287012,124421.06513022102,126447.81574591283,127750.84246399699,120298.32206170961,106847.45734413862,625725.01634646708,66928.388252193618,59394.966396437754,63156.261142958952,70893.602235616709,98797.161299417945,370757.14991874417,120390.84226546556,122401.88145327706,123692.76295650275,116271.6392199541,102881.98970526052,633761.59680037969,63152.818701189964,55651.103394607962,59345.745340779671,67038.467758905841,94796.998236471685,376093.84576269658,116243.35229178178,118237.99446728388,119516.02276521536,112125.36630333614,98795.849475086492,628203.31880830077,59333.508818959323,51863.013547322938,55488.710680754695,63136.690156683799,90750.565309503363,381156.87133251491,112052.49401078412,114030.48219177306,115295.38047493549,{"$f":"EI284","v":107934.69666110972},94664.668025404695,622606.40325389151,55467.896638627419,48028.118533335182,51582.446488238806,59185.539621808181,86655.110973744988,385930.12276616448,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,{"$f":"GU284","v":56774.934255677901},61264.30025129694,70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,{"$f":"JG284","v":163561.58818851344},184128.62187096817,187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"LS284","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.9402553637822917E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"OE284","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12]
[null,null,"Total Debt Service",null,null,null,null,null,null,null,{"$f":"K285+K286+K287+K292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687053,123136.40795339172,123784.41072584581,115402.9657423546,100885.69437424852,85813.649621715333,87235.305892770033,79221.447240575711,83105.832258524737,90850.301992826906,119327.74870033065,132139.92988694576,17107.846424919971,0,0,0,0,335309.83251933078,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,334010.18200568995,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,332710.53149204911,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,331410.88097840827,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,330111.23046476749,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BW285+BW286+BW287+BW292","v":328811.57995112665},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,327511.92943748587,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,326212.27892384504,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,324912.6284102042,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,323612.97789656342,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,322313.32738292258,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,321013.67686928174,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,319714.02635564096,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,318414.37584200012,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,317114.72532835935,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,315815.07481471851,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EI285+EI286+EI287+EI292","v":2599.3010272816318},2599.3010272816318,314515.42430107767,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,313215.77378743689,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GU285+GU286+GU287+GU292","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JG285+JG286+JG287+JG292","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LS285+LS286+LS287+LS292","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822917E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"OE285+OE286+OE287+OE292","v":-1.9402553637822428E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[null,null,"DSCR",null,null,null,null,null,null,null,{"$f":"IF(K354>0.1,K353/K354)","v":false},{"$f":"IF(L354>0.1,L353/L354)","v":false},false,false,false,false,false,false,false,false,false,false,false,1,1,1,1,1,1,0.99999999999999989,1,1,1,1,1,1,1,1,1,8.4282003969244546,false,false,false,false,1.9781851026925961,3.8576286458641666,3.5091755497878765,3.693132282119135,4.0533727627923977,5.3494223826776173,1.0193549871411791,6.7346674751080897,6.8350174203472998,6.8998678594956839,6.5351832616726231,5.8762300840561785,1.711179645210837,4.1877869108043448,3.7946136181413976,4.0001765977137591,4.4061792088809462,5.8674852785227145,1.0469384204009125,7.485066603586513,7.598945071268977,7.6724530927867614,7.2575056963343032,6.507923684465684,1.7693340791993024,4.6175891366500945,4.1659108517618559,4.3996259885370916,4.8654688827262396,6.5429072617036681,1.0743342342556845,{"$f":"IF(BX354>0.1,BX353/BX354)","v":8.4833931781238796},8.6152972621159254,8.7003350396404961,8.2183426020803392,7.3478843463487102,1.8271402211928642,5.2012501192514957,4.6697622191336388,4.94173882052488,5.4891781117628939,7.4613739131504913,1.1015003430498869,9.8782399574139621,10.035363901799352,10.136525806988766,9.5606357118228136,8.5209043792169901,1.8845120319096276,6.0411662511494066,5.3943599299261162,5.7214376923242751,6.386732243874552,8.7847257710617992,1.1283911904472108,11.966781052322116,12.161713323961639,12.287038046301213,11.570256849734564,10.276556680304978,1.9413563237584586,7.3567456953926671,6.5286745247546607,6.9421147652592712,7.792600669128757,10.85975040020011,1.1549574882123113,15.438873887232567,15.696768755468826,15.862310887716035,14.910628921595356,13.193545575706203,1.9822764863478368,9.7184309225216019,8.5640105259848678,9.1325698282578465,10.316383836313893,14.588075369725228,1.1811459352869089,22.360502125709903,22.74419030852652,22.990031071969771,21.568368789627577,19.004310858601837,1.9809969977200583,15.217811300348112,13.301784595930814,14.231700522142598,16.193248234561633,23.275633040577056,1.206898915626909,43.108702237527851,43.869671498197718,44.356301661417127,41.524508138246929,{"$f":"IF(EJ354>0.1,EJ353/EJ354)","v":36.41927850288495},1.9795735126105807,42.679086459359567,36.954641289518804,39.689474937178893,45.539580833932803,66.675702478654117,1.2321541731422345,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GV354>0.1,GV353/GV354)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JH354>0.1,JH353/JH354)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT354>0.1,LT353/LT354)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF354>0.1,OF353/OF354)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"DSCR after re-financing",null,null,null,null,null,null,null,{"$f":"IF(K195,K355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1.9781851026925961,3.8576286458641666,3.5091755497878765,3.693132282119135,4.0533727627923977,5.3494223826776173,1.0193549871411791,6.7346674751080897,6.8350174203472998,6.8998678594956839,6.5351832616726231,5.8762300840561785,1.711179645210837,4.1877869108043448,3.7946136181413976,4.0001765977137591,4.4061792088809462,5.8674852785227145,1.0469384204009125,7.485066603586513,7.598945071268977,7.6724530927867614,7.2575056963343032,6.507923684465684,1.7693340791993024,4.6175891366500945,4.1659108517618559,4.3996259885370916,4.8654688827262396,6.5429072617036681,{"$f":"IF(BW195,BW355)","v":1.0743342342556845},8.4833931781238796,8.6152972621159254,8.7003350396404961,8.2183426020803392,7.3478843463487102,1.8271402211928642,5.2012501192514957,4.6697622191336388,4.94173882052488,5.4891781117628939,7.4613739131504913,1.1015003430498869,9.8782399574139621,10.035363901799352,10.136525806988766,9.5606357118228136,8.5209043792169901,1.8845120319096276,6.0411662511494066,5.3943599299261162,5.7214376923242751,6.386732243874552,8.7847257710617992,1.1283911904472108,11.966781052322116,12.161713323961639,12.287038046301213,11.570256849734564,10.276556680304978,1.9413563237584586,7.3567456953926671,6.5286745247546607,6.9421147652592712,7.792600669128757,10.85975040020011,1.1549574882123113,15.438873887232567,15.696768755468826,15.862310887716035,14.910628921595356,13.193545575706203,1.9822764863478368,9.7184309225216019,8.5640105259848678,9.1325698282578465,10.316383836313893,14.588075369725228,1.1811459352869089,22.360502125709903,22.74419030852652,22.990031071969771,21.568368789627577,19.004310858601837,1.9809969977200583,15.217811300348112,13.301784595930814,14.231700522142598,16.193248234561633,23.275633040577056,1.206898915626909,43.108702237527851,43.869671498197718,44.356301661417127,{"$f":"IF(EI195,EI355)","v":41.524508138246929},36.41927850288495,1.9795735126105807,42.679086459359567,36.954641289518804,39.689474937178893,45.539580833932803,66.675702478654117,1.2321541731422345,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU195,GU355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG195,JG355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS195,LS355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE195,OE355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Average DSCR",null,null,null,{"$f":"AVERAGE(356:356)","v":11.362821090839983}]
[null,null,"Minimum DSCR",null,null,null,{"$f":"MIN(356:356)","v":1.0193549871411791}]
[]
[null,null,"Post re-finance",null,null,null,{"$f":"I193","v":"2018-11-01"},null,null,null,{"$f":"K2>=$G$360","v":false},{"$f":"L2>=$G$360","v":false},{"$f":"M2>=$G$360","v":false},{"$f":"N2>=$G$360","v":false},{"$f":"O2>=$G$360","v":false},{"$f":"P2>=$G$360","v":false},{"$f":"Q2>=$G$360","v":false},{"$f":"R2>=$G$360","v":false},{"$f":"S2>=$G$360","v":false},{"$f":"T2>=$G$360","v":false},{"$f":"U2>=$G$360","v":false},{"$f":"V2>=$G$360","v":false},{"$f":"W2>=$G$360","v":false},{"$f":"X2>=$G$360","v":false},{"$f":"Y2>=$G$360","v":false},{"$f":"Z2>=$G$360","v":false},{"$f":"AA2>=$G$360","v":false},{"$f":"AB2>=$G$360","v":false},{"$f":"AC2>=$G$360","v":false},{"$f":"AD2>=$G$360","v":false},{"$f":"AE2>=$G$360","v":false},{"$f":"AF2>=$G$360","v":false},{"$f":"AG2>=$G$360","v":true},{"$f":"AH2>=$G$360","v":true},{"$f":"AI2>=$G$360","v":true},{"$f":"AJ2>=$G$360","v":true},{"$f":"AK2>=$G$360","v":true},{"$f":"AL2>=$G$360","v":true},{"$f":"AM2>=$G$360","v":true},{"$f":"AN2>=$G$360","v":true},{"$f":"AO2>=$G$360","v":true},{"$f":"AP2>=$G$360","v":true},{"$f":"AQ2>=$G$360","v":true},{"$f":"AR2>=$G$360","v":true},{"$f":"AS2>=$G$360","v":true},{"$f":"AT2>=$G$360","v":true},{"$f":"AU2>=$G$360","v":true},{"$f":"AV2>=$G$360","v":true},{"$f":"AW2>=$G$360","v":true},{"$f":"AX2>=$G$360","v":true},{"$f":"AY2>=$G$360","v":true},{"$f":"AZ2>=$G$360","v":true},{"$f":"BA2>=$G$360","v":true},{"$f":"BB2>=$G$360","v":true},{"$f":"BC2>=$G$360","v":true},{"$f":"BD2>=$G$360","v":true},{"$f":"BE2>=$G$360","v":true},{"$f":"BF2>=$G$360","v":true},{"$f":"BG2>=$G$360","v":true},{"$f":"BH2>=$G$360","v":true},{"$f":"BI2>=$G$360","v":true},{"$f":"BJ2>=$G$360","v":true},{"$f":"BK2>=$G$360","v":true},{"$f":"BL2>=$G$360","v":true},{"$f":"BM2>=$G$360","v":true},{"$f":"BN2>=$G$360","v":true},{"$f":"BO2>=$G$360","v":true},{"$f":"BP2>=$G$360","v":true},{"$f":"BQ2>=$G$360","v":true},{"$f":"BR2>=$G$360","v":true},{"$f":"BS2>=$G$360","v":true},{"$f":"BT2>=$G$360","v":true},{"$f":"BU2>=$G$360","v":true},{"$f":"BV2>=$G$360","v":true},{"$f":"BW2>=$G$360","v":true},{"$f":"BX2>=$G$360","v":true},{"$f":"BY2>=$G$360","v":true},{"$f":"BZ2>=$G$360","v":true},{"$f":"CA2>=$G$360","v":true},{"$f":"CB2>=$G$360","v":true},{"$f":"CC2>=$G$360","v":true},{"$f":"CD2>=$G$360","v":true},{"$f":"CE2>=$G$360","v":true},{"$f":"CF2>=$G$360","v":true},{"$f":"CG2>=$G$360","v":true},{"$f":"CH2>=$G$360","v":true},{"$f":"CI2>=$G$360","v":true},{"$f":"CJ2>=$G$360","v":true},{"$f":"CK2>=$G$360","v":true},{"$f":"CL2>=$G$360","v":true},{"$f":"CM2>=$G$360","v":true},{"$f":"CN2>=$G$360","v":true},{"$f":"CO2>=$G$360","v":true},{"$f":"CP2>=$G$360","v":true},{"$f":"CQ2>=$G$360","v":true},{"$f":"CR2>=$G$360","v":true},{"$f":"CS2>=$G$360","v":true},{"$f":"CT2>=$G$360","v":true},{"$f":"CU2>=$G$360","v":true},{"$f":"CV2>=$G$360","v":true},{"$f":"CW2>=$G$360","v":true},{"$f":"CX2>=$G$360","v":true},{"$f":"CY2>=$G$360","v":true},{"$f":"CZ2>=$G$360","v":true},{"$f":"DA2>=$G$360","v":true},{"$f":"DB2>=$G$360","v":true},{"$f":"DC2>=$G$360","v":true},{"$f":"DD2>=$G$360","v":true},{"$f":"DE2>=$G$360","v":true},{"$f":"DF2>=$G$360","v":true},{"$f":"DG2>=$G$360","v":true},{"$f":"DH2>=$G$360","v":true},{"$f":"DI2>=$G$360","v":true},{"$f":"DJ2>=$G$360","v":true},{"$f":"DK2>=$G$360","v":true},{"$f":"DL2>=$G$360","v":true},{"$f":"DM2>=$G$360","v":true},{"$f":"DN2>=$G$360","v":true},{"$f":"DO2>=$G$360","v":true},{"$f":"DP2>=$G$360","v":true},{"$f":"DQ2>=$G$360","v":true},{"$f":"DR2>=$G$360","v":true},{"$f":"DS2>=$G$360","v":true},{"$f":"DT2>=$G$360","v":true},{"$f":"DU2>=$G$360","v":true},{"$f":"DV2>=$G$360","v":true},{"$f":"DW2>=$G$360","v":true},{"$f":"DX2>=$G$360","v":true},{"$f":"DY2>=$G$360","v":true},{"$f":"DZ2>=$G$360","v":true},{"$f":"EA2>=$G$360","v":true},{"$f":"EB2>=$G$360","v":true},{"$f":"EC2>=$G$360","v":true},{"$f":"ED2>=$G$360","v":true},{"$f":"EE2>=$G$360","v":true},{"$f":"EF2>=$G$360","v":true},{"$f":"EG2>=$G$360","v":true},{"$f":"EH2>=$G$360","v":true},{"$f":"EI2>=$G$360","v":true},{"$f":"EJ2>=$G$360","v":true},{"$f":"EK2>=$G$360","v":true},{"$f":"EL2>=$G$360","v":true},{"$f":"EM2>=$G$360","v":true},{"$f":"EN2>=$G$360","v":true},{"$f":"EO2>=$G$360","v":true},{"$f":"EP2>=$G$360","v":true},{"$f":"EQ2>=$G$360","v":true},{"$f":"ER2>=$G$360","v":true},{"$f":"ES2>=$G$360","v":true},{"$f":"ET2>=$G$360","v":true},{"$f":"EU2>=$G$360","v":true},{"$f":"EV2>=$G$360","v":true},{"$f":"EW2>=$G$360","v":true},{"$f":"EX2>=$G$360","v":true},{"$f":"EY2>=$G$360","v":true},{"$f":"EZ2>=$G$360","v":true},{"$f":"FA2>=$G$360","v":true},{"$f":"FB2>=$G$360","v":true},{"$f":"FC2>=$G$360","v":true},{"$f":"FD2>=$G$360","v":true},{"$f":"FE2>=$G$360","v":true},{"$f":"FF2>=$G$360","v":true},{"$f":"FG2>=$G$360","v":true},{"$f":"FH2>=$G$360","v":true},{"$f":"FI2>=$G$360","v":true},{"$f":"FJ2>=$G$360","v":true},{"$f":"FK2>=$G$360","v":true},{"$f":"FL2>=$G$360","v":true},{"$f":"FM2>=$G$360","v":true},{"$f":"FN2>=$G$360","v":true},{"$f":"FO2>=$G$360","v":true},{"$f":"FP2>=$G$360","v":true},{"$f":"FQ2>=$G$360","v":true},{"$f":"FR2>=$G$360","v":true},{"$f":"FS2>=$G$360","v":true},{"$f":"FT2>=$G$360","v":true},{"$f":"FU2>=$G$360","v":true},{"$f":"FV2>=$G$360","v":true},{"$f":"FW2>=$G$360","v":true},{"$f":"FX2>=$G$360","v":true},{"$f":"FY2>=$G$360","v":true},{"$f":"FZ2>=$G$360","v":true},{"$f":"GA2>=$G$360","v":true},{"$f":"GB2>=$G$360","v":true},{"$f":"GC2>=$G$360","v":true},{"$f":"GD2>=$G$360","v":true},{"$f":"GE2>=$G$360","v":true},{"$f":"GF2>=$G$360","v":true},{"$f":"GG2>=$G$360","v":true},{"$f":"GH2>=$G$360","v":true},{"$f":"GI2>=$G$360","v":true},{"$f":"GJ2>=$G$360","v":true},{"$f":"GK2>=$G$360","v":true},{"$f":"GL2>=$G$360","v":true},{"$f":"GM2>=$G$360","v":true},{"$f":"GN2>=$G$360","v":true},{"$f":"GO2>=$G$360","v":true},{"$f":"GP2>=$G$360","v":true},{"$f":"GQ2>=$G$360","v":true},{"$f":"GR2>=$G$360","v":true},{"$f":"GS2>=$G$360","v":true},{"$f":"GT2>=$G$360","v":true},{"$f":"GU2>=$G$360","v":true},{"$f":"GV2>=$G$360","v":true},{"$f":"GW2>=$G$360","v":true},{"$f":"GX2>=$G$360","v":true},{"$f":"GY2>=$G$360","v":true},{"$f":"GZ2>=$G$360","v":true},{"$f":"HA2>=$G$360","v":true},{"$f":"HB2>=$G$360","v":true},{"$f":"HC2>=$G$360","v":true},{"$f":"HD2>=$G$360","v":true},{"$f":"HE2>=$G$360","v":true},{"$f":"HF2>=$G$360","v":true},{"$f":"HG2>=$G$360","v":true},{"$f":"HH2>=$G$360","v":true},{"$f":"HI2>=$G$360","v":true},{"$f":"HJ2>=$G$360","v":true},{"$f":"HK2>=$G$360","v":true},{"$f":"HL2>=$G$360","v":true},{"$f":"HM2>=$G$360","v":true},{"$f":"HN2>=$G$360","v":true},{"$f":"HO2>=$G$360","v":true},{"$f":"HP2>=$G$360","v":true},{"$f":"HQ2>=$G$360","v":true},{"$f":"HR2>=$G$360","v":true},{"$f":"HS2>=$G$360","v":true},{"$f":"HT2>=$G$360","v":true},{"$f":"HU2>=$G$360","v":true},{"$f":"HV2>=$G$360","v":true},{"$f":"HW2>=$G$360","v":true},{"$f":"HX2>=$G$360","v":true},{"$f":"HY2>=$G$360","v":true},{"$f":"HZ2>=$G$360","v":true},{"$f":"IA2>=$G$360","v":true},{"$f":"IB2>=$G$360","v":true},{"$f":"IC2>=$G$360","v":true},{"$f":"ID2>=$G$360","v":true},{"$f":"IE2>=$G$360","v":true},{"$f":"IF2>=$G$360","v":true},{"$f":"IG2>=$G$360","v":true},{"$f":"IH2>=$G$360","v":true},{"$f":"II2>=$G$360","v":true},{"$f":"IJ2>=$G$360","v":true},{"$f":"IK2>=$G$360","v":true},{"$f":"IL2>=$G$360","v":true},{"$f":"IM2>=$G$360","v":true},{"$f":"IN2>=$G$360","v":true},{"$f":"IO2>=$G$360","v":true},{"$f":"IP2>=$G$360","v":true},{"$f":"IQ2>=$G$360","v":true},{"$f":"IR2>=$G$360","v":true},{"$f":"IS2>=$G$360","v":true},{"$f":"IT2>=$G$360","v":true},{"$f":"IU2>=$G$360","v":true},{"$f":"IV2>=$G$360","v":true},{"$f":"IW2>=$G$360","v":true},{"$f":"IX2>=$G$360","v":true},{"$f":"IY2>=$G$360","v":true},{"$f":"IZ2>=$G$360","v":true},{"$f":"JA2>=$G$360","v":true},{"$f":"JB2>=$G$360","v":true},{"$f":"JC2>=$G$360","v":true},{"$f":"JD2>=$G$360","v":true},{"$f":"JE2>=$G$360","v":true},{"$f":"JF2>=$G$360","v":true},{"$f":"JG2>=$G$360","v":true},{"$f":"JH2>=$G$360","v":true},{"$f":"JI2>=$G$360","v":true},{"$f":"JJ2>=$G$360","v":true},{"$f":"JK2>=$G$360","v":true},{"$f":"JL2>=$G$360","v":true},{"$f":"JM2>=$G$360","v":true},{"$f":"JN2>=$G$360","v":true},{"$f":"JO2>=$G$360","v":true},{"$f":"JP2>=$G$360","v":true},{"$f":"JQ2>=$G$360","v":true},{"$f":"JR2>=$G$360","v":true},{"$f":"JS2>=$G$360","v":true},{"$f":"JT2>=$G$360","v":true},{"$f":"JU2>=$G$360","v":true},{"$f":"JV2>=$G$360","v":true},{"$f":"JW2>=$G$360","v":true},{"$f":"JX2>=$G$360","v":true},{"$f":"JY2>=$G$360","v":true},{"$f":"JZ2>=$G$360","v":true},{"$f":"KA2>=$G$360","v":true},{"$f":"KB2>=$G$360","v":true},{"$f":"KC2>=$G$360","v":true},{"$f":"KD2>=$G$360","v":true},{"$f":"KE2>=$G$360","v":true},{"$f":"KF2>=$G$360","v":true},{"$f":"KG2>=$G$360","v":true},{"$f":"KH2>=$G$360","v":true},{"$f":"KI2>=$G$360","v":true},{"$f":"KJ2>=$G$360","v":true},{"$f":"KK2>=$G$360","v":true},{"$f":"KL2>=$G$360","v":true},{"$f":"KM2>=$G$360","v":true},{"$f":"KN2>=$G$360","v":true},{"$f":"KO2>=$G$360","v":true},{"$f":"KP2>=$G$360","v":true},{"$f":"KQ2>=$G$360","v":true},{"$f":"KR2>=$G$360","v":true},{"$f":"KS2>=$G$360","v":true},{"$f":"KT2>=$G$360","v":true},{"$f":"KU2>=$G$360","v":true},{"$f":"KV2>=$G$360","v":true},{"$f":"KW2>=$G$360","v":true},{"$f":"KX2>=$G$360","v":true},{"$f":"KY2>=$G$360","v":true},{"$f":"KZ2>=$G$360","v":true},{"$f":"LA2>=$G$360","v":true},{"$f":"LB2>=$G$360","v":true},{"$f":"LC2>=$G$360","v":true},{"$f":"LD2>=$G$360","v":true},{"$f":"LE2>=$G$360","v":true},{"$f":"LF2>=$G$360","v":true},{"$f":"LG2>=$G$360","v":true},{"$f":"LH2>=$G$360","v":true},{"$f":"LI2>=$G$360","v":true},{"$f":"LJ2>=$G$360","v":true},{"$f":"LK2>=$G$360","v":true},{"$f":"LL2>=$G$360","v":true},{"$f":"LM2>=$G$360","v":true},{"$f":"LN2>=$G$360","v":true},{"$f":"LO2>=$G$360","v":true},{"$f":"LP2>=$G$360","v":true},{"$f":"LQ2>=$G$360","v":true},{"$f":"LR2>=$G$360","v":true},{"$f":"LS2>=$G$360","v":true},{"$f":"LT2>=$G$360","v":true},{"$f":"LU2>=$G$360","v":true},{"$f":"LV2>=$G$360","v":true},{"$f":"LW2>=$G$360","v":true},{"$f":"LX2>=$G$360","v":true},{"$f":"LY2>=$G$360","v":true},{"$f":"LZ2>=$G$360","v":true},{"$f":"MA2>=$G$360","v":true},{"$f":"MB2>=$G$360","v":true},{"$f":"MC2>=$G$360","v":true},{"$f":"MD2>=$G$360","v":true},{"$f":"ME2>=$G$360","v":true},{"$f":"MF2>=$G$360","v":true},{"$f":"MG2>=$G$360","v":true},{"$f":"MH2>=$G$360","v":true},{"$f":"MI2>=$G$360","v":true},{"$f":"MJ2>=$G$360","v":true},{"$f":"MK2>=$G$360","v":true},{"$f":"ML2>=$G$360","v":true},{"$f":"MM2>=$G$360","v":true},{"$f":"MN2>=$G$360","v":true},{"$f":"MO2>=$G$360","v":true},{"$f":"MP2>=$G$360","v":true},{"$f":"MQ2>=$G$360","v":true},{"$f":"MR2>=$G$360","v":true},{"$f":"MS2>=$G$360","v":true},{"$f":"MT2>=$G$360","v":true},{"$f":"MU2>=$G$360","v":true},{"$f":"MV2>=$G$360","v":true},{"$f":"MW2>=$G$360","v":true},{"$f":"MX2>=$G$360","v":true},{"$f":"MY2>=$G$360","v":true},{"$f":"MZ2>=$G$360","v":true},{"$f":"NA2>=$G$360","v":true},{"$f":"NB2>=$G$360","v":true},{"$f":"NC2>=$G$360","v":true},{"$f":"ND2>=$G$360","v":true},{"$f":"NE2>=$G$360","v":true},{"$f":"NF2>=$G$360","v":true},{"$f":"NG2>=$G$360","v":true},{"$f":"NH2>=$G$360","v":true},{"$f":"NI2>=$G$360","v":true},{"$f":"NJ2>=$G$360","v":true},{"$f":"NK2>=$G$360","v":true},{"$f":"NL2>=$G$360","v":true},{"$f":"NM2>=$G$360","v":true},{"$f":"NN2>=$G$360","v":true},{"$f":"NO2>=$G$360","v":true},{"$f":"NP2>=$G$360","v":true},{"$f":"NQ2>=$G$360","v":true},{"$f":"NR2>=$G$360","v":true},{"$f":"NS2>=$G$360","v":true},{"$f":"NT2>=$G$360","v":true},{"$f":"NU2>=$G$360","v":true},{"$f":"NV2>=$G$360","v":true},{"$f":"NW2>=$G$360","v":true},{"$f":"NX2>=$G$360","v":true},{"$f":"NY2>=$G$360","v":true},{"$f":"NZ2>=$G$360","v":true},{"$f":"OA2>=$G$360","v":true},{"$f":"OB2>=$G$360","v":true},{"$f":"OC2>=$G$360","v":true},{"$f":"OD2>=$G$360","v":true},{"$f":"OE2>=$G$360","v":true},{"$f":"OF2>=$G$360","v":true},{"$f":"OG2>=$G$360","v":true},{"$f":"OH2>=$G$360","v":true},{"$f":"OI2>=$G$360","v":true},{"$f":"OJ2>=$G$360","v":true},{"$f":"OK2>=$G$360","v":true},{"$f":"OL2>=$G$360","v":true},{"$f":"OM2>=$G$360","v":true},{"$f":"ON2>=$G$360","v":true},{"$f":"OO2>=$G$360","v":true},{"$f":"OP2>=$G$360","v":true},{"$f":"OQ2>=$G$360","v":true},{"$f":"OR2>=$G$360","v":true},{"$f":"OS2>=$G$360","v":true},{"$f":"OT2>=$G$360","v":true}]
[null,null,"Cash flow after refinancing",null,null,null,null,null,null,null,{"$f":"IF(K360,K353)","v":false},{"$f":"IF(L360,L353)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,85813.649621715333,87235.305892770033,79221.447240575711,83105.832258524737,90850.301992826906,119327.74870033065,132139.92988694576,144188.35802903312,146423.61695960743,148017.99359890161,140637.56158304465,127109.18878878343,663304.91547608958,85230.673867559177,77531.930697539356,81596.281545793463,89555.455883394214,118190.452304587,340474.94478343299,140043.42469158929,142130.14241757276,143478.66892235723,135895.26852431506,122192.72715224369,569327.48923647357,81639.891144677313,73975.073068288562,77982.473548089911,85897.396080234117,114385.20384017962,346966.78423520958,136191.58918381706,138263.62011004306,139601.10644095539,132051.0940838884,118412.36902951486,584077.04998772813,78016.277211984139,70384.966317563914,74333.690285786302,82204.318723001372,110545.40618390621,353253.53696119541,{"$f":"IF(BX360,BX353)","v":132305.35561638838},134362.50614252739,135688.73883739155,128171.67820883899,114596.17997886498,598410.21919570968,74357.881279655208,66759.647533452633,70647.867360113145,78474.144676604294,106668.96282561446,359322.93714170071,128382.59634520294,130424.65849546035,131739.40971586341,124254.85113603254,110741.97753133644,612301.75755841169,70662.643391663019,63097.043883227234,66922.824920338535,74704.678571141325,102753.66024498765,365162.03337287012,124421.06513022102,126447.81574591283,127750.84246399699,120298.32206170961,106847.45734413862,625725.01634646708,66928.388252193618,59394.966396437754,63156.261142958952,70893.602235616709,98797.161299417945,370757.14991874417,120390.84226546556,122401.88145327706,123692.76295650275,116271.6392199541,102881.98970526052,633761.59680037969,63152.818701189964,55651.103394607962,59345.745340779671,67038.467758905841,94796.998236471685,376093.84576269658,116243.35229178178,118237.99446728388,119516.02276521536,112125.36630333614,98795.849475086492,628203.31880830077,59333.508818959323,51863.013547322938,55488.710680754695,63136.690156683799,90750.565309503363,381156.87133251491,112052.49401078412,114030.48219177306,115295.38047493549,107934.69666110972,{"$f":"IF(EJ360,EJ353)","v":94664.668025404695},622606.40325389151,55467.896638627419,48028.118533335182,51582.446488238806,59185.539621808181,86655.110973744988,385930.12276616448,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"IF(GV360,GV353)","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"IF(JH360,JH353)","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"IF(LT360,LT353)","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.9402553637822917E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"IF(OF360,OF353)","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12]
[null,null,"NPV of Cash flow",null,null,null,{"$f":"(1+I194)^(1/12)-1","v":4.0741237836483535E-3},null,{"$f":"NPV(G362,361:361)","v":24237172.785307195}]
[null,null,"Loan Value - local banks",null,null,null,null,null,{"$f":"J199","v":5363478.2040094323}]
[null,null,"Debt fund loan amount at re-financing date",null,null,null,null,null,{"$f":"INDEX(174:174,MATCH(G360,2:2))","v":571865.17433108774}]
[null,null,"Total debt",null,null,null,null,null,{"$f":"SUM(I363:I364)","v":5935343.37834052}]
[null,null,"PLCR 9total NPV Coverage of loan value)",null,null,null,null,null,{"$f":"I362/I365","v":4.0835333763088428}]
[]
[null,null,"Loan to value",null,null,null,null,null,{"$f":"I365/I362","v":0.24488596219186842}]
[]
["Summary"]
[null,"Total uses of funds"]
[null,null,"Capex"]
[null,null,"Development Costs"]
[null,null,"IDC"]
[null,null,null,"Total"]
[]
[null,"Sources of funds"]
[null,null,"Rooftop Owner",null,null,{"$f":"SUM(K147:OT147)","v":336621.44070581667}]
[null,null,"Developer",null,null,{"$f":"SUM(K148:OT148)","v":336621.44070581667}]
[null,null,"Debt Fund",null,null,{"$f":"SUM(K149:OT149)","v":6059185.9327047002}]
[]
[null,null,"Period of debt fund repayment",null,null,{"$f":"MATCH(TRUE,163:163,0)","v":40},{"$f":"INDEX(2:2,F382)","v":"2019-06-01"}]
[null,null,"Average life ",null,null,{"$f":"SUMIF(6:6,TRUE,162:162)","v":4143549.2795437425},{"$f":"SUMIF(2:2,H6,162:162)","v":419064.05075388728},{"$f":"F383/G383","v":9.8876276122697373},{"$f":"H383/12","v":0.82396896768914474}]
[]
[null,null,"Chart title",null,null,"Repayment date",{"$f":"G382","v":"2019-06-01"},"Average life",{"$f":"I383","v":0.82396896768914474}," \n","equity contribution",{"$f":"F32","v":0.1},"refinancing",{"$f":"I199","v":0.8},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"Grace Period",{"$f":"F195","v":12}]
[null,null,null,null,null,"Cash Waterfall","Avg. DSCR",{"$f":"G357","v":11.362821090839983},"PLCR",{"$f":"I366","v":4.0835333763088428},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"switching allowed",{"$f":"'General Assumptions'!F23","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K162>0,K2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(L162>0,L2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(M162>0,M2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(N162>0,N2,NA())","v":"2017-04-01"},{"$f":"IF(O162>0,O2,NA())","v":"2017-05-01"},{"$f":"IF(P162>0,P2,NA())","v":"2017-06-01"},{"$f":"IF(Q162>0,Q2,NA())","v":"2017-07-01"},{"$f":"IF(R162>0,R2,NA())","v":"2017-08-01"},{"$f":"IF(S162>0,S2,NA())","v":"2017-09-01"},{"$f":"IF(T162>0,T2,NA())","v":"2017-10-01"},{"$f":"IF(U162>0,U2,NA())","v":"2017-11-01"},{"$f":"IF(V162>0,V2,NA())","v":"2017-12-01"},{"$f":"IF(W162>0,W2,NA())","v":"2018-01-01"},{"$f":"IF(X162>0,X2,NA())","v":"2018-02-01"},{"$f":"IF(Y162>0,Y2,NA())","v":"2018-03-01"},{"$f":"IF(Z162>0,Z2,NA())","v":"2018-04-01"},{"$f":"IF(AA162>0,AA2,NA())","v":"2018-05-01"},{"$f":"IF(AB162>0,AB2,NA())","v":"2018-06-01"},{"$f":"IF(AC162>0,AC2,NA())","v":"2018-07-01"},{"$f":"IF(AD162>0,AD2,NA())","v":"2018-08-01"},{"$f":"IF(AE162>0,AE2,NA())","v":"2018-09-01"},{"$f":"IF(AF162>0,AF2,NA())","v":"2018-10-01"},{"$f":"IF(AG162>0,AG2,NA())","v":"2018-11-01"},{"$f":"IF(AH162>0,AH2,NA())","v":"2018-12-01"},{"$f":"IF(AI162>0,AI2,NA())","v":"2019-01-01"},{"$f":"IF(AJ162>0,AJ2,NA())","v":"2019-02-01"},{"$f":"IF(AK162>0,AK2,NA())","v":"2019-03-01"},{"$f":"IF(AL162>0,AL2,NA())","v":"2019-04-01"},{"$f":"IF(AM162>0,AM2,NA())","v":"2019-05-01"},{"$f":"IF(AN162>0,AN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AO162>0,AO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AP162>0,AP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AQ162>0,AQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AR162>0,AR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AS162>0,AS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AT162>0,AT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AU162>0,AU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AV162>0,AV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AW162>0,AW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AX162>0,AX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AY162>0,AY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AZ162>0,AZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BA162>0,BA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BB162>0,BB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BC162>0,BC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BD162>0,BD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BE162>0,BE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BF162>0,BF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BG162>0,BG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BH162>0,BH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BI162>0,BI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BJ162>0,BJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BK162>0,BK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BL162>0,BL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BM162>0,BM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BN162>0,BN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BO162>0,BO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BP162>0,BP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BQ162>0,BQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BR162>0,BR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BS162>0,BS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BT162>0,BT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BU162>0,BU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BV162>0,BV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BW162>0,BW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BX162>0,BX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BY162>0,BY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(BZ162>0,BZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CA162>0,CA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CB162>0,CB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CC162>0,CC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CD162>0,CD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CE162>0,CE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CF162>0,CF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CG162>0,CG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CH162>0,CH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CI162>0,CI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CJ162>0,CJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CK162>0,CK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CL162>0,CL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CM162>0,CM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CN162>0,CN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CO162>0,CO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CP162>0,CP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CQ162>0,CQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CR162>0,CR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CS162>0,CS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CT162>0,CT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CU162>0,CU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CV162>0,CV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CW162>0,CW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CX162>0,CX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CY162>0,CY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(CZ162>0,CZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DA162>0,DA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DB162>0,DB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DC162>0,DC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DD162>0,DD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DE162>0,DE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DF162>0,DF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DG162>0,DG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DH162>0,DH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DI162>0,DI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DJ162>0,DJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DK162>0,DK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DL162>0,DL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DM162>0,DM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DN162>0,DN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DO162>0,DO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DP162>0,DP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DQ162>0,DQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DR162>0,DR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DS162>0,DS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DT162>0,DT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DU162>0,DU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DV162>0,DV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DW162>0,DW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DX162>0,DX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DY162>0,DY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(DZ162>0,DZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EA162>0,EA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EB162>0,EB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EC162>0,EC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ED162>0,ED2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EE162>0,EE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EF162>0,EF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EG162>0,EG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EH162>0,EH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EI162>0,EI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EJ162>0,EJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EK162>0,EK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EL162>0,EL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EM162>0,EM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EN162>0,EN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EO162>0,EO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EP162>0,EP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EQ162>0,EQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ER162>0,ER2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ES162>0,ES2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ET162>0,ET2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EU162>0,EU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EV162>0,EV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EW162>0,EW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EX162>0,EX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EY162>0,EY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(EZ162>0,EZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FA162>0,FA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FB162>0,FB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FC162>0,FC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FD162>0,FD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FE162>0,FE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FF162>0,FF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FG162>0,FG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FH162>0,FH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FI162>0,FI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FJ162>0,FJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FK162>0,FK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FL162>0,FL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FM162>0,FM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FN162>0,FN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FO162>0,FO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FP162>0,FP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FQ162>0,FQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FR162>0,FR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FS162>0,FS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FT162>0,FT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FU162>0,FU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FV162>0,FV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FW162>0,FW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FX162>0,FX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FY162>0,FY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(FZ162>0,FZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GA162>0,GA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GB162>0,GB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GC162>0,GC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GD162>0,GD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GE162>0,GE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GF162>0,GF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GG162>0,GG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GH162>0,GH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GI162>0,GI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GJ162>0,GJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GK162>0,GK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GL162>0,GL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GM162>0,GM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GN162>0,GN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GO162>0,GO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GP162>0,GP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GQ162>0,GQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GR162>0,GR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GS162>0,GS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GT162>0,GT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GU162>0,GU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GV162>0,GV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GW162>0,GW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GX162>0,GX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GY162>0,GY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(GZ162>0,GZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HA162>0,HA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HB162>0,HB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HC162>0,HC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HD162>0,HD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HE162>0,HE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HF162>0,HF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HG162>0,HG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HH162>0,HH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HI162>0,HI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HJ162>0,HJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HK162>0,HK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HL162>0,HL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HM162>0,HM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HN162>0,HN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HO162>0,HO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HP162>0,HP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HQ162>0,HQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HR162>0,HR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HS162>0,HS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HT162>0,HT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HU162>0,HU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HV162>0,HV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HW162>0,HW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HX162>0,HX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HY162>0,HY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(HZ162>0,HZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IA162>0,IA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IB162>0,IB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IC162>0,IC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ID162>0,ID2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IE162>0,IE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IF162>0,IF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IG162>0,IG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IH162>0,IH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(II162>0,II2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IJ162>0,IJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IK162>0,IK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IL162>0,IL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IM162>0,IM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IN162>0,IN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IO162>0,IO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IP162>0,IP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IQ162>0,IQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IR162>0,IR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IS162>0,IS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IT162>0,IT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IU162>0,IU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IV162>0,IV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IW162>0,IW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IX162>0,IX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IY162>0,IY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(IZ162>0,IZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JA162>0,JA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JB162>0,JB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JC162>0,JC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JD162>0,JD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JE162>0,JE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JF162>0,JF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JG162>0,JG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JH162>0,JH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JI162>0,JI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JJ162>0,JJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JK162>0,JK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JL162>0,JL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JM162>0,JM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JN162>0,JN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JO162>0,JO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JP162>0,JP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JQ162>0,JQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JR162>0,JR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JS162>0,JS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JT162>0,JT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JU162>0,JU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JV162>0,JV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JW162>0,JW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JX162>0,JX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JY162>0,JY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(JZ162>0,JZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KA162>0,KA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KB162>0,KB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KC162>0,KC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KD162>0,KD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KE162>0,KE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KF162>0,KF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KG162>0,KG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KH162>0,KH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KI162>0,KI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KJ162>0,KJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KK162>0,KK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KL162>0,KL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KM162>0,KM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KN162>0,KN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KO162>0,KO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KP162>0,KP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KQ162>0,KQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KR162>0,KR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KS162>0,KS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KT162>0,KT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KU162>0,KU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KV162>0,KV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KW162>0,KW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KX162>0,KX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KY162>0,KY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(KZ162>0,KZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LA162>0,LA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LB162>0,LB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LC162>0,LC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LD162>0,LD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LE162>0,LE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LF162>0,LF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LG162>0,LG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LH162>0,LH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LI162>0,LI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LJ162>0,LJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LK162>0,LK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LL162>0,LL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LM162>0,LM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LN162>0,LN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LO162>0,LO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LP162>0,LP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LQ162>0,LQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LR162>0,LR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LS162>0,LS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LT162>0,LT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LU162>0,LU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LV162>0,LV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LW162>0,LW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LX162>0,LX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LY162>0,LY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LZ162>0,LZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MA162>0,MA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MB162>0,MB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MC162>0,MC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MD162>0,MD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ME162>0,ME2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MF162>0,MF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MG162>0,MG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MH162>0,MH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MI162>0,MI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MJ162>0,MJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MK162>0,MK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ML162>0,ML2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MM162>0,MM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MN162>0,MN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MO162>0,MO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MP162>0,MP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MQ162>0,MQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MR162>0,MR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MS162>0,MS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MT162>0,MT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MU162>0,MU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MV162>0,MV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MW162>0,MW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MX162>0,MX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MY162>0,MY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MZ162>0,MZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NA162>0,NA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NB162>0,NB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NC162>0,NC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ND162>0,ND2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NE162>0,NE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NF162>0,NF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NG162>0,NG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NH162>0,NH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NI162>0,NI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NJ162>0,NJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NK162>0,NK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NL162>0,NL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NM162>0,NM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NN162>0,NN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NO162>0,NO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NP162>0,NP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NQ162>0,NQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NR162>0,NR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NS162>0,NS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NT162>0,NT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NU162>0,NU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NV162>0,NV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NW162>0,NW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NX162>0,NX2,NA())","v":"2048-06-01"},{"$f":"IF(NY162>0,NY2,NA())","v":"2048-07-01"},{"$f":"IF(NZ162>0,NZ2,NA())","v":"2048-08-01"},{"$f":"IF(OA162>0,OA2,NA())","v":"2048-09-01"},{"$f":"IF(OB162>0,OB2,NA())","v":"2048-10-01"},{"$f":"IF(OC162>0,OC2,NA())","v":"2048-11-01"},{"$f":"IF(OD162>0,OD2,NA())","v":"2048-12-01"},{"$f":"IF(OE162>0,OE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OF162>0,OF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OG162>0,OG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OH162>0,OH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OI162>0,OI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OJ162>0,OJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OK162>0,OK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OL162>0,OL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OM162>0,OM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ON162>0,ON2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OO162>0,OO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OP162>0,OP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OQ162>0,OQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OR162>0,OR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OS162>0,OS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OT162>0,OT2,NA())","v":{"$error":"#N/A"}}]
[null,null,"Debt fund balance",null,null,null,null,null,null,null,{"$f":"K162","v":0},0,0,210.92009056089259,423.8200235287253,638.71380516612578,855.61553023675935,1074.5393825320625,1295.4996354009995,139344.13401629162,277962.21901400341,417152.10361233074,419064.05075388728,417020.2600868583,414465.06541209383,410035.7046971253,404751.52733878756,398658.7566492185,392446.26924534823,386162.9993278422,380398.16225547472,375554.74713167746,37337.529092905344,31812.997383627109,27053.496911537943,22031.664961111223,16507.286728095605,9194.294393403241,1054.4671747481561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1164163223753156E-28,7.8023382939248198E-28,6.4061303886961679E-28,5.0099224834675159E-28,3.6137145782388639E-28,2.2175066730102119E-28,8.2129876778155994E-29,{"$f":"OE162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Cash flow Waterfall"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K6,K2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(L6,L2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(M6,M2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(N6,N2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O6,O2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(P6,P2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(Q6,Q2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(R6,R2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(S6,S2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(T6,T2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(U6,U2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(V6,V2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(W6,W2,NA())","v":"2018-01-01"},{"$f":"IF(X6,X2,NA())","v":"2018-02-01"},{"$f":"IF(Y6,Y2,NA())","v":"2018-03-01"},{"$f":"IF(Z6,Z2,NA())","v":"2018-04-01"},{"$f":"IF(AA6,AA2,NA())","v":"2018-05-01"},{"$f":"IF(AB6,AB2,NA())","v":"2018-06-01"},{"$f":"IF(AC6,AC2,NA())","v":"2018-07-01"},{"$f":"IF(AD6,AD2,NA())","v":"2018-08-01"},{"$f":"IF(AE6,AE2,NA())","v":"2018-09-01"},{"$f":"IF(AF6,AF2,NA())","v":"2018-10-01"},{"$f":"IF(AG6,AG2,NA())","v":"2018-11-01"},{"$f":"IF(AH6,AH2,NA())","v":"2018-12-01"},{"$f":"IF(AI6,AI2,NA())","v":"2019-01-01"},{"$f":"IF(AJ6,AJ2,NA())","v":"2019-02-01"},{"$f":"IF(AK6,AK2,NA())","v":"2019-03-01"},{"$f":"IF(AL6,AL2,NA())","v":"2019-04-01"},{"$f":"IF(AM6,AM2,NA())","v":"2019-05-01"},{"$f":"IF(AN6,AN2,NA())","v":"2019-06-01"},{"$f":"IF(AO6,AO2,NA())","v":"2019-07-01"},{"$f":"IF(AP6,AP2,NA())","v":"2019-08-01"},{"$f":"IF(AQ6,AQ2,NA())","v":"2019-09-01"},{"$f":"IF(AR6,AR2,NA())","v":"2019-10-01"},{"$f":"IF(AS6,AS2,NA())","v":"2019-11-01"},{"$f":"IF(AT6,AT2,NA())","v":"2019-12-01"},{"$f":"IF(AU6,AU2,NA())","v":"2020-01-01"},{"$f":"IF(AV6,AV2,NA())","v":"2020-02-01"},{"$f":"IF(AW6,AW2,NA())","v":"2020-03-01"},{"$f":"IF(AX6,AX2,NA())","v":"2020-04-01"},{"$f":"IF(AY6,AY2,NA())","v":"2020-05-01"},{"$f":"IF(AZ6,AZ2,NA())","v":"2020-06-01"},{"$f":"IF(BA6,BA2,NA())","v":"2020-07-01"},{"$f":"IF(BB6,BB2,NA())","v":"2020-08-01"},{"$f":"IF(BC6,BC2,NA())","v":"2020-09-01"},{"$f":"IF(BD6,BD2,NA())","v":"2020-10-01"},{"$f":"IF(BE6,BE2,NA())","v":"2020-11-01"},{"$f":"IF(BF6,BF2,NA())","v":"2020-12-01"},{"$f":"IF(BG6,BG2,NA())","v":"2021-01-01"},{"$f":"IF(BH6,BH2,NA())","v":"2021-02-01"},{"$f":"IF(BI6,BI2,NA())","v":"2021-03-01"},{"$f":"IF(BJ6,BJ2,NA())","v":"2021-04-01"},{"$f":"IF(BK6,BK2,NA())","v":"2021-05-01"},{"$f":"IF(BL6,BL2,NA())","v":"2021-06-01"},{"$f":"IF(BM6,BM2,NA())","v":"2021-07-01"},{"$f":"IF(BN6,BN2,NA())","v":"2021-08-01"},{"$f":"IF(BO6,BO2,NA())","v":"2021-09-01"},{"$f":"IF(BP6,BP2,NA())","v":"2021-10-01"},{"$f":"IF(BQ6,BQ2,NA())","v":"2021-11-01"},{"$f":"IF(BR6,BR2,NA())","v":"2021-12-01"},{"$f":"IF(BS6,BS2,NA())","v":"2022-01-01"},{"$f":"IF(BT6,BT2,NA())","v":"2022-02-01"},{"$f":"IF(BU6,BU2,NA())","v":"2022-03-01"},{"$f":"IF(BV6,BV2,NA())","v":"2022-04-01"},{"$f":"IF(BW6,BW2,NA())","v":"2022-05-01"},{"$f":"IF(BX6,BX2,NA())","v":"2022-06-01"},{"$f":"IF(BY6,BY2,NA())","v":"2022-07-01"},{"$f":"IF(BZ6,BZ2,NA())","v":"2022-08-01"},{"$f":"IF(CA6,CA2,NA())","v":"2022-09-01"},{"$f":"IF(CB6,CB2,NA())","v":"2022-10-01"},{"$f":"IF(CC6,CC2,NA())","v":"2022-11-01"},{"$f":"IF(CD6,CD2,NA())","v":"2022-12-01"},{"$f":"IF(CE6,CE2,NA())","v":"2023-01-01"},{"$f":"IF(CF6,CF2,NA())","v":"2023-02-01"},{"$f":"IF(CG6,CG2,NA())","v":"2023-03-01"},{"$f":"IF(CH6,CH2,NA())","v":"2023-04-01"},{"$f":"IF(CI6,CI2,NA())","v":"2023-05-01"},{"$f":"IF(CJ6,CJ2,NA())","v":"2023-06-01"},{"$f":"IF(CK6,CK2,NA())","v":"2023-07-01"},{"$f":"IF(CL6,CL2,NA())","v":"2023-08-01"},{"$f":"IF(CM6,CM2,NA())","v":"2023-09-01"},{"$f":"IF(CN6,CN2,NA())","v":"2023-10-01"},{"$f":"IF(CO6,CO2,NA())","v":"2023-11-01"},{"$f":"IF(CP6,CP2,NA())","v":"2023-12-01"},{"$f":"IF(CQ6,CQ2,NA())","v":"2024-01-01"},{"$f":"IF(CR6,CR2,NA())","v":"2024-02-01"},{"$f":"IF(CS6,CS2,NA())","v":"2024-03-01"},{"$f":"IF(CT6,CT2,NA())","v":"2024-04-01"},{"$f":"IF(CU6,CU2,NA())","v":"2024-05-01"},{"$f":"IF(CV6,CV2,NA())","v":"2024-06-01"},{"$f":"IF(CW6,CW2,NA())","v":"2024-07-01"},{"$f":"IF(CX6,CX2,NA())","v":"2024-08-01"},{"$f":"IF(CY6,CY2,NA())","v":"2024-09-01"},{"$f":"IF(CZ6,CZ2,NA())","v":"2024-10-01"},{"$f":"IF(DA6,DA2,NA())","v":"2024-11-01"},{"$f":"IF(DB6,DB2,NA())","v":"2024-12-01"},{"$f":"IF(DC6,DC2,NA())","v":"2025-01-01"},{"$f":"IF(DD6,DD2,NA())","v":"2025-02-01"},{"$f":"IF(DE6,DE2,NA())","v":"2025-03-01"},{"$f":"IF(DF6,DF2,NA())","v":"2025-04-01"},{"$f":"IF(DG6,DG2,NA())","v":"2025-05-01"},{"$f":"IF(DH6,DH2,NA())","v":"2025-06-01"},{"$f":"IF(DI6,DI2,NA())","v":"2025-07-01"},{"$f":"IF(DJ6,DJ2,NA())","v":"2025-08-01"},{"$f":"IF(DK6,DK2,NA())","v":"2025-09-01"},{"$f":"IF(DL6,DL2,NA())","v":"2025-10-01"},{"$f":"IF(DM6,DM2,NA())","v":"2025-11-01"},{"$f":"IF(DN6,DN2,NA())","v":"2025-12-01"},{"$f":"IF(DO6,DO2,NA())","v":"2026-01-01"},{"$f":"IF(DP6,DP2,NA())","v":"2026-02-01"},{"$f":"IF(DQ6,DQ2,NA())","v":"2026-03-01"},{"$f":"IF(DR6,DR2,NA())","v":"2026-04-01"},{"$f":"IF(DS6,DS2,NA())","v":"2026-05-01"},{"$f":"IF(DT6,DT2,NA())","v":"2026-06-01"},{"$f":"IF(DU6,DU2,NA())","v":"2026-07-01"},{"$f":"IF(DV6,DV2,NA())","v":"2026-08-01"},{"$f":"IF(DW6,DW2,NA())","v":"2026-09-01"},{"$f":"IF(DX6,DX2,NA())","v":"2026-10-01"},{"$f":"IF(DY6,DY2,NA())","v":"2026-11-01"},{"$f":"IF(DZ6,DZ2,NA())","v":"2026-12-01"},{"$f":"IF(EA6,EA2,NA())","v":"2027-01-01"},{"$f":"IF(EB6,EB2,NA())","v":"2027-02-01"},{"$f":"IF(EC6,EC2,NA())","v":"2027-03-01"},{"$f":"IF(ED6,ED2,NA())","v":"2027-04-01"},{"$f":"IF(EE6,EE2,NA())","v":"2027-05-01"},{"$f":"IF(EF6,EF2,NA())","v":"2027-06-01"},{"$f":"IF(EG6,EG2,NA())","v":"2027-07-01"},{"$f":"IF(EH6,EH2,NA())","v":"2027-08-01"},{"$f":"IF(EI6,EI2,NA())","v":"2027-09-01"},{"$f":"IF(EJ6,EJ2,NA())","v":"2027-10-01"},{"$f":"IF(EK6,EK2,NA())","v":"2027-11-01"},{"$f":"IF(EL6,EL2,NA())","v":"2027-12-01"},{"$f":"IF(EM6,EM2,NA())","v":"2028-01-01"},{"$f":"IF(EN6,EN2,NA())","v":"2028-02-01"},{"$f":"IF(EO6,EO2,NA())","v":"2028-03-01"},{"$f":"IF(EP6,EP2,NA())","v":"2028-04-01"},{"$f":"IF(EQ6,EQ2,NA())","v":"2028-05-01"},{"$f":"IF(ER6,ER2,NA())","v":"2028-06-01"},{"$f":"IF(ES6,ES2,NA())","v":"2028-07-01"},{"$f":"IF(ET6,ET2,NA())","v":"2028-08-01"},{"$f":"IF(EU6,EU2,NA())","v":"2028-09-01"},{"$f":"IF(EV6,EV2,NA())","v":"2028-10-01"},{"$f":"IF(EW6,EW2,NA())","v":"2028-11-01"},{"$f":"IF(EX6,EX2,NA())","v":"2028-12-01"},{"$f":"IF(EY6,EY2,NA())","v":"2029-01-01"},{"$f":"IF(EZ6,EZ2,NA())","v":"2029-02-01"},{"$f":"IF(FA6,FA2,NA())","v":"2029-03-01"},{"$f":"IF(FB6,FB2,NA())","v":"2029-04-01"},{"$f":"IF(FC6,FC2,NA())","v":"2029-05-01"},{"$f":"IF(FD6,FD2,NA())","v":"2029-06-01"},{"$f":"IF(FE6,FE2,NA())","v":"2029-07-01"},{"$f":"IF(FF6,FF2,NA())","v":"2029-08-01"},{"$f":"IF(FG6,FG2,NA())","v":"2029-09-01"},{"$f":"IF(FH6,FH2,NA())","v":"2029-10-01"},{"$f":"IF(FI6,FI2,NA())","v":"2029-11-01"},{"$f":"IF(FJ6,FJ2,NA())","v":"2029-12-01"},{"$f":"IF(FK6,FK2,NA())","v":"2030-01-01"},{"$f":"IF(FL6,FL2,NA())","v":"2030-02-01"},{"$f":"IF(FM6,FM2,NA())","v":"2030-03-01"},{"$f":"IF(FN6,FN2,NA())","v":"2030-04-01"},{"$f":"IF(FO6,FO2,NA())","v":"2030-05-01"},{"$f":"IF(FP6,FP2,NA())","v":"2030-06-01"},{"$f":"IF(FQ6,FQ2,NA())","v":"2030-07-01"},{"$f":"IF(FR6,FR2,NA())","v":"2030-08-01"},{"$f":"IF(FS6,FS2,NA())","v":"2030-09-01"},{"$f":"IF(FT6,FT2,NA())","v":"2030-10-01"},{"$f":"IF(FU6,FU2,NA())","v":"2030-11-01"},{"$f":"IF(FV6,FV2,NA())","v":"2030-12-01"},{"$f":"IF(FW6,FW2,NA())","v":"2031-01-01"},{"$f":"IF(FX6,FX2,NA())","v":"2031-02-01"},{"$f":"IF(FY6,FY2,NA())","v":"2031-03-01"},{"$f":"IF(FZ6,FZ2,NA())","v":"2031-04-01"},{"$f":"IF(GA6,GA2,NA())","v":"2031-05-01"},{"$f":"IF(GB6,GB2,NA())","v":"2031-06-01"},{"$f":"IF(GC6,GC2,NA())","v":"2031-07-01"},{"$f":"IF(GD6,GD2,NA())","v":"2031-08-01"},{"$f":"IF(GE6,GE2,NA())","v":"2031-09-01"},{"$f":"IF(GF6,GF2,NA())","v":"2031-10-01"},{"$f":"IF(GG6,GG2,NA())","v":"2031-11-01"},{"$f":"IF(GH6,GH2,NA())","v":"2031-12-01"},{"$f":"IF(GI6,GI2,NA())","v":"2032-01-01"},{"$f":"IF(GJ6,GJ2,NA())","v":"2032-02-01"},{"$f":"IF(GK6,GK2,NA())","v":"2032-03-01"},{"$f":"IF(GL6,GL2,NA())","v":"2032-04-01"},{"$f":"IF(GM6,GM2,NA())","v":"2032-05-01"},{"$f":"IF(GN6,GN2,NA())","v":"2032-06-01"},{"$f":"IF(GO6,GO2,NA())","v":"2032-07-01"},{"$f":"IF(GP6,GP2,NA())","v":"2032-08-01"},{"$f":"IF(GQ6,GQ2,NA())","v":"2032-09-01"},{"$f":"IF(GR6,GR2,NA())","v":"2032-10-01"},{"$f":"IF(GS6,GS2,NA())","v":"2032-11-01"},{"$f":"IF(GT6,GT2,NA())","v":"2032-12-01"},{"$f":"IF(GU6,GU2,NA())","v":"2033-01-01"},{"$f":"IF(GV6,GV2,NA())","v":"2033-02-01"},{"$f":"IF(GW6,GW2,NA())","v":"2033-03-01"},{"$f":"IF(GX6,GX2,NA())","v":"2033-04-01"},{"$f":"IF(GY6,GY2,NA())","v":"2033-05-01"},{"$f":"IF(GZ6,GZ2,NA())","v":"2033-06-01"},{"$f":"IF(HA6,HA2,NA())","v":"2033-07-01"},{"$f":"IF(HB6,HB2,NA())","v":"2033-08-01"},{"$f":"IF(HC6,HC2,NA())","v":"2033-09-01"},{"$f":"IF(HD6,HD2,NA())","v":"2033-10-01"},{"$f":"IF(HE6,HE2,NA())","v":"2033-11-01"},{"$f":"IF(HF6,HF2,NA())","v":"2033-12-01"},{"$f":"IF(HG6,HG2,NA())","v":"2034-01-01"},{"$f":"IF(HH6,HH2,NA())","v":"2034-02-01"},{"$f":"IF(HI6,HI2,NA())","v":"2034-03-01"},{"$f":"IF(HJ6,HJ2,NA())","v":"2034-04-01"},{"$f":"IF(HK6,HK2,NA())","v":"2034-05-01"},{"$f":"IF(HL6,HL2,NA())","v":"2034-06-01"},{"$f":"IF(HM6,HM2,NA())","v":"2034-07-01"},{"$f":"IF(HN6,HN2,NA())","v":"2034-08-01"},{"$f":"IF(HO6,HO2,NA())","v":"2034-09-01"},{"$f":"IF(HP6,HP2,NA())","v":"2034-10-01"},{"$f":"IF(HQ6,HQ2,NA())","v":"2034-11-01"},{"$f":"IF(HR6,HR2,NA())","v":"2034-12-01"},{"$f":"IF(HS6,HS2,NA())","v":"2035-01-01"},{"$f":"IF(HT6,HT2,NA())","v":"2035-02-01"},{"$f":"IF(HU6,HU2,NA())","v":"2035-03-01"},{"$f":"IF(HV6,HV2,NA())","v":"2035-04-01"},{"$f":"IF(HW6,HW2,NA())","v":"2035-05-01"},{"$f":"IF(HX6,HX2,NA())","v":"2035-06-01"},{"$f":"IF(HY6,HY2,NA())","v":"2035-07-01"},{"$f":"IF(HZ6,HZ2,NA())","v":"2035-08-01"},{"$f":"IF(IA6,IA2,NA())","v":"2035-09-01"},{"$f":"IF(IB6,IB2,NA())","v":"2035-10-01"},{"$f":"IF(IC6,IC2,NA())","v":"2035-11-01"},{"$f":"IF(ID6,ID2,NA())","v":"2035-12-01"},{"$f":"IF(IE6,IE2,NA())","v":"2036-01-01"},{"$f":"IF(IF6,IF2,NA())","v":"2036-02-01"},{"$f":"IF(IG6,IG2,NA())","v":"2036-03-01"},{"$f":"IF(IH6,IH2,NA())","v":"2036-04-01"},{"$f":"IF(II6,II2,NA())","v":"2036-05-01"},{"$f":"IF(IJ6,IJ2,NA())","v":"2036-06-01"},{"$f":"IF(IK6,IK2,NA())","v":"2036-07-01"},{"$f":"IF(IL6,IL2,NA())","v":"2036-08-01"},{"$f":"IF(IM6,IM2,NA())","v":"2036-09-01"},{"$f":"IF(IN6,IN2,NA())","v":"2036-10-01"},{"$f":"IF(IO6,IO2,NA())","v":"2036-11-01"},{"$f":"IF(IP6,IP2,NA())","v":"2036-12-01"},{"$f":"IF(IQ6,IQ2,NA())","v":"2037-01-01"},{"$f":"IF(IR6,IR2,NA())","v":"2037-02-01"},{"$f":"IF(IS6,IS2,NA())","v":"2037-03-01"},{"$f":"IF(IT6,IT2,NA())","v":"2037-04-01"},{"$f":"IF(IU6,IU2,NA())","v":"2037-05-01"},{"$f":"IF(IV6,IV2,NA())","v":"2037-06-01"},{"$f":"IF(IW6,IW2,NA())","v":"2037-07-01"},{"$f":"IF(IX6,IX2,NA())","v":"2037-08-01"},{"$f":"IF(IY6,IY2,NA())","v":"2037-09-01"},{"$f":"IF(IZ6,IZ2,NA())","v":"2037-10-01"},{"$f":"IF(JA6,JA2,NA())","v":"2037-11-01"},{"$f":"IF(JB6,JB2,NA())","v":"2037-12-01"},{"$f":"IF(JC6,JC2,NA())","v":"2038-01-01"},{"$f":"IF(JD6,JD2,NA())","v":"2038-02-01"},{"$f":"IF(JE6,JE2,NA())","v":"2038-03-01"},{"$f":"IF(JF6,JF2,NA())","v":"2038-04-01"},{"$f":"IF(JG6,JG2,NA())","v":"2038-05-01"},{"$f":"IF(JH6,JH2,NA())","v":"2038-06-01"},{"$f":"IF(JI6,JI2,NA())","v":"2038-07-01"},{"$f":"IF(JJ6,JJ2,NA())","v":"2038-08-01"},{"$f":"IF(JK6,JK2,NA())","v":"2038-09-01"},{"$f":"IF(JL6,JL2,NA())","v":"2038-10-01"},{"$f":"IF(JM6,JM2,NA())","v":"2038-11-01"},{"$f":"IF(JN6,JN2,NA())","v":"2038-12-01"},{"$f":"IF(JO6,JO2,NA())","v":"2039-01-01"},{"$f":"IF(JP6,JP2,NA())","v":"2039-02-01"},{"$f":"IF(JQ6,JQ2,NA())","v":"2039-03-01"},{"$f":"IF(JR6,JR2,NA())","v":"2039-04-01"},{"$f":"IF(JS6,JS2,NA())","v":"2039-05-01"},{"$f":"IF(JT6,JT2,NA())","v":"2039-06-01"},{"$f":"IF(JU6,JU2,NA())","v":"2039-07-01"},{"$f":"IF(JV6,JV2,NA())","v":"2039-08-01"},{"$f":"IF(JW6,JW2,NA())","v":"2039-09-01"},{"$f":"IF(JX6,JX2,NA())","v":"2039-10-01"},{"$f":"IF(JY6,JY2,NA())","v":"2039-11-01"},{"$f":"IF(JZ6,JZ2,NA())","v":"2039-12-01"},{"$f":"IF(KA6,KA2,NA())","v":"2040-01-01"},{"$f":"IF(KB6,KB2,NA())","v":"2040-02-01"},{"$f":"IF(KC6,KC2,NA())","v":"2040-03-01"},{"$f":"IF(KD6,KD2,NA())","v":"2040-04-01"},{"$f":"IF(KE6,KE2,NA())","v":"2040-05-01"},{"$f":"IF(KF6,KF2,NA())","v":"2040-06-01"},{"$f":"IF(KG6,KG2,NA())","v":"2040-07-01"},{"$f":"IF(KH6,KH2,NA())","v":"2040-08-01"},{"$f":"IF(KI6,KI2,NA())","v":"2040-09-01"},{"$f":"IF(KJ6,KJ2,NA())","v":"2040-10-01"},{"$f":"IF(KK6,KK2,NA())","v":"2040-11-01"},{"$f":"IF(KL6,KL2,NA())","v":"2040-12-01"},{"$f":"IF(KM6,KM2,NA())","v":"2041-01-01"},{"$f":"IF(KN6,KN2,NA())","v":"2041-02-01"},{"$f":"IF(KO6,KO2,NA())","v":"2041-03-01"},{"$f":"IF(KP6,KP2,NA())","v":"2041-04-01"},{"$f":"IF(KQ6,KQ2,NA())","v":"2041-05-01"},{"$f":"IF(KR6,KR2,NA())","v":"2041-06-01"},{"$f":"IF(KS6,KS2,NA())","v":"2041-07-01"},{"$f":"IF(KT6,KT2,NA())","v":"2041-08-01"},{"$f":"IF(KU6,KU2,NA())","v":"2041-09-01"},{"$f":"IF(KV6,KV2,NA())","v":"2041-10-01"},{"$f":"IF(KW6,KW2,NA())","v":"2041-11-01"},{"$f":"IF(KX6,KX2,NA())","v":"2041-12-01"},{"$f":"IF(KY6,KY2,NA())","v":"2042-01-01"},{"$f":"IF(KZ6,KZ2,NA())","v":"2042-02-01"},{"$f":"IF(LA6,LA2,NA())","v":"2042-03-01"},{"$f":"IF(LB6,LB2,NA())","v":"2042-04-01"},{"$f":"IF(LC6,LC2,NA())","v":"2042-05-01"},{"$f":"IF(LD6,LD2,NA())","v":"2042-06-01"},{"$f":"IF(LE6,LE2,NA())","v":"2042-07-01"},{"$f":"IF(LF6,LF2,NA())","v":"2042-08-01"},{"$f":"IF(LG6,LG2,NA())","v":"2042-09-01"},{"$f":"IF(LH6,LH2,NA())","v":"2042-10-01"},{"$f":"IF(LI6,LI2,NA())","v":"2042-11-01"},{"$f":"IF(LJ6,LJ2,NA())","v":"2042-12-01"},{"$f":"IF(LK6,LK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LL6,LL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LM6,LM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LN6,LN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LO6,LO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LP6,LP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LQ6,LQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LR6,LR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LS6,LS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LT6,LT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LU6,LU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LV6,LV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LW6,LW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LX6,LX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LY6,LY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LZ6,LZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MA6,MA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MB6,MB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MC6,MC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MD6,MD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ME6,ME2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MF6,MF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MG6,MG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MH6,MH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MI6,MI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MJ6,MJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MK6,MK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ML6,ML2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MM6,MM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MN6,MN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MO6,MO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MP6,MP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MQ6,MQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MR6,MR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MS6,MS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MT6,MT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MU6,MU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MV6,MV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MW6,MW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MX6,MX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MY6,MY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MZ6,MZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NA6,NA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NB6,NB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NC6,NC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ND6,ND2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NE6,NE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NF6,NF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NG6,NG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NH6,NH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NI6,NI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NJ6,NJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NK6,NK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NL6,NL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NM6,NM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NN6,NN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NO6,NO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NP6,NP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NQ6,NQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NR6,NR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NS6,NS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NT6,NT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NU6,NU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NV6,NV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NW6,NW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NX6,NX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NY6,NY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NZ6,NZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OA6,OA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OB6,OB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OC6,OC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OD6,OD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OE6,OE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OF6,OF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OG6,OG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OH6,OH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OI6,OI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OJ6,OJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OK6,OK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OL6,OL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OM6,OM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ON6,ON2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OO6,OO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OP6,OP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OQ6,OQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OR6,OR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OS6,OS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OT6,OT2,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687053,123136.40795339172,123784.4107258458,115402.9657423546,100885.69437424852,85813.649621715333,87235.305892770033,79221.447240575711,83105.832258524737,90850.301992826906,119327.74870033065,132139.92988694576,144188.35802903312,146423.61695960743,148017.99359890161,140637.56158304465,127109.18878878343,663304.91547608958,85230.673867559177,77531.930697539356,81596.281545793463,89555.455883394214,118190.452304587,340474.94478343299,140043.42469158929,142130.14241757276,143478.66892235723,135895.26852431506,122192.72715224369,569327.48923647357,81639.891144677313,73975.073068288562,77982.473548089911,85897.396080234117,114385.20384017962,346966.78423520958,136191.58918381706,138263.62011004306,139601.10644095539,132051.0940838884,118412.36902951486,584077.04998772813,78016.277211984139,70384.966317563914,74333.690285786302,82204.318723001372,110545.40618390621,{"$f":"BW284","v":353253.53696119541},132305.35561638838,134362.50614252739,135688.73883739155,128171.67820883899,114596.17997886498,598410.21919570968,74357.881279655208,66759.647533452633,70647.867360113145,78474.144676604294,106668.96282561446,359322.93714170071,128382.59634520294,130424.65849546035,131739.40971586341,124254.85113603254,110741.97753133644,612301.75755841169,70662.643391663019,63097.043883227234,66922.824920338535,74704.678571141325,102753.66024498765,365162.03337287012,124421.06513022102,126447.81574591283,127750.84246399699,120298.32206170961,106847.45734413862,625725.01634646708,66928.388252193618,59394.966396437754,63156.261142958952,70893.602235616709,98797.161299417945,370757.14991874417,120390.84226546556,122401.88145327706,123692.76295650275,116271.6392199541,102881.98970526052,633761.59680037969,63152.818701189964,55651.103394607962,59345.745340779671,67038.467758905841,94796.998236471685,376093.84576269658,116243.35229178178,118237.99446728388,119516.02276521536,112125.36630333614,98795.849475086492,628203.31880830077,59333.508818959323,51863.013547322938,55488.710680754695,63136.690156683799,90750.565309503363,381156.87133251491,112052.49401078412,114030.48219177306,115295.38047493549,{"$f":"EI284","v":107934.69666110972},94664.668025404695,622606.40325389151,55467.896638627419,48028.118533335182,51582.446488238806,59185.539621808181,86655.110973744988,385930.12276616448,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,{"$f":"GU284","v":56774.934255677901},61264.30025129694,70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,{"$f":"JG284","v":163561.58818851344},184128.62187096817,187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"LS284","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.9402553637822917E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"OE284","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12]
[null,null,null,"Debt Service to local Banks",null,null,null,null,null,null,{"$f":"K287+K286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,335309.83251933078,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,334010.18200568995,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,332710.53149204911,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,331410.88097840827,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,330111.23046476749,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BW287+BW286","v":328811.57995112665},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,327511.92943748587,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,326212.27892384504,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,324912.6284102042,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,323612.97789656342,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,322313.32738292258,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,321013.67686928174,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,319714.02635564096,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,318414.37584200012,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,317114.72532835935,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,315815.07481471851,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EI287+EI286","v":2599.3010272816318},2599.3010272816318,314515.42430107767,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,313215.77378743689,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GU287+GU286","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JG287+JG286","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LS287+LS286","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"OE287+OE286","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[null,null,null,"Debt Service to Debt Fund",null,null,null,null,null,null,{"$f":"K292+K285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687053,123136.40795339172,123784.41072584581,115402.9657423546,100885.69437424852,85813.649621715333,87235.305892770033,79221.447240575711,83105.832258524737,90850.301992826906,119327.74870033065,132139.92988694576,17107.846424919971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW292+BW285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI292+EI285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU292+GU285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG292+JG285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS292+LS285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.4832542965520543E-26,6.6678310241624975E-27,7.042108710180957E-27,7.0106384191353414E-27,6.9791681280897245E-27,6.9476978370441075E-27,6.9162275459984905E-27,{"$f":"OE292+OE285","v":4.0574797706407658E-27},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to Rooftop owners",null,null,null,null,null,null,{"$f":"K301","v":0},{"$f":"L301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163997.5414783794,0,0,0,0,0,0,0,0,0,0,0,118308.47887221223,0,0,0,0,0,0,0,0,0,0,0,126982.90976148035,0,0,0,0,0,0,{"$f":"BX301","v":0},0,0,0,0,135449.1448791119,0,0,0,0,0,0,0,0,0,0,0,143694.56457410374,0,0,0,0,0,0,0,0,0,0,0,151705.84448177222,0,0,0,0,0,2361.2713168966875,0,0,0,0,0,157023.78522236936,0,0,0,0,0,11032.802455227764,0,0,0,0,0,155544.29673997074,0,0,0,0,0,19453.798944461218,0,0,0,0,{"$f":"EJ301","v":0},154045.48947640689,0,0,0,0,0,36357.174489363795,0,0,0,0,0,0,327598.91621465009,22567.518528569424,24175.172851628875,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180461,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701206,36024.342788118593,25742.871085013161,21902.742915326548,23475.976219011769,27093.810873669798,40524.292010182893,46540.253034501729,52194.52881299553,52853.204039308039,53154.942275288959,55368.339204186268,48122.968105252308,40508.133748124455,29302.51631649179,25202.918618777992,27197.069041177496,31497.534091956313,47023.812769595846,54219.063475231262,61072.016594601417,62212.530953111622,62947.774243922948,58714.411822017973,51036.464200464878,42966.996451197883,31092.378235302524,26748.003945663062,28863.723434084546,33420.889362702081,49874.04189828888,57498.809787062783,64760.844985018492,65969.412674961801,66748.514718314924,62262.388608389665,54126.037807339882,45574.793218219645,32991.233176849884,28387.467127838951,{"$f":"GV301","v":30632.15012564847},35461.339593038545,52896.697490303697,60976.622211506685,68672.159164305092,69952.840674430088,70778.417547949444,66024.435665188357,57402.313055232451,48340.527593795472,35005.700092944906,30127.054460387819,32508.544283470961,37625.994559590414,56102.192430240262,64664.444157607184,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590239,60876.554168057686,51273.746460220333,37142.798905427684,31972.861102229588,34499.477139438728,39922.394695484159,59501.567443071552,68574.93823661661,77216.655510236422,78654.729629362875,79581.737826118013,74243.10979884144,64560.703977343292,54384.572773622167,39409.974742467253,33931.35220112087,36611.918760422355,42358.537119559376,63106.528894485324,72721.529515963557,81879.1069751631,83402.988630023814,84385.293853283889,78727.908552573193,68467.424749626996,57683.740269535207,41815.123636817625,36009.385294828884,38853.262194580209,44942.903235677062,66929.488864011932,77118.451371545074,86822.682629915551,88437.49157900353,89478.392116162373,83483.217036158749,72610.141467112015,61182.630256220742,44366.619774049999,38214.234065406454,41231.349076194827,47684.487996659998,70983.607627420031,81780.794094256722,{"$f":"JH301","v":92064.310935484085},93775.472395356657,94878.463250343673,88525.329468117779,77003.087708820429,64893.310621153927,47073.344384071628,40553.613528122951,43754.496776957065,50592.830933082754,75282.838693049736,86724.556416021223,97621.938519194693,99435.201387890775,100603.98601273062,93871.520332642351,81661.354288313625,68828.577183617817,49944.716374849013,43035.706741510709,46431.527196903524,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513661,105436.04751272476,106674.55023866596,99540.103284987083,86600.940813404464,73001.997534322669,52990.724813197652,45669.193130187283,50099.254544450945,57778.328976931509,85504.164509343696,98352.665244661112,110589.89680651581,112626.00161762336,113938.38082754541,106377.95084340886,92666.267593834244,78255.414762053842,57049.420614432907,49290.735768257684,53985.205510372864,62122.651724405005,91503.636206753872,105119.11915845965,118086.84026015527,120244.43419719518,121635.09628349463,113623.24837978446,99092.921382856526,83821.684525768171,61349.640858813422,53127.701026402588,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,{"$f":"LT301","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,0,0,0,0,0,0,0,1.4136387421560535E-27,{"$f":"OF301","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27]
[null,null,null,"Dividends to Development Co.",null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163997.5414783794,0,0,0,0,0,0,0,0,0,0,0,118308.47887221223,0,0,0,0,0,0,0,0,0,0,0,126982.90976148035,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,135449.1448791119,0,0,0,0,0,0,0,0,0,0,0,143694.56457410374,0,0,0,0,0,0,0,0,0,0,0,151705.84448177222,0,0,0,0,0,2361.2713168966875,0,0,0,0,0,157023.78522236936,0,0,0,0,0,11032.802455227764,0,0,0,0,0,155544.29673997074,0,0,0,0,0,19453.798944461218,0,0,0,0,{"$f":"EJ302","v":0},154045.48947640689,0,0,0,0,0,36357.174489363795,0,0,0,0,0,0,327598.91621465009,22567.518528569424,24175.172851628875,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180461,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701206,36024.342788118593,25742.871085013161,21902.742915326548,23475.976219011769,27093.810873669798,40524.292010182893,46540.253034501729,52194.52881299553,52853.204039308039,53154.942275288959,55368.339204186268,48122.968105252308,40508.133748124455,29302.51631649179,25202.918618777992,27197.069041177496,31497.534091956313,47023.812769595846,54219.063475231262,61072.016594601417,62212.530953111622,62947.774243922948,58714.411822017973,51036.464200464878,42966.996451197883,31092.378235302524,26748.003945663062,28863.723434084546,33420.889362702081,49874.04189828888,57498.809787062783,64760.844985018492,65969.412674961801,66748.514718314924,62262.388608389665,54126.037807339882,45574.793218219645,32991.233176849884,28387.467127838951,{"$f":"GV302","v":30632.15012564847},35461.339593038545,52896.697490303697,60976.622211506685,68672.159164305092,69952.840674430088,70778.417547949444,66024.435665188357,57402.313055232451,48340.527593795472,35005.700092944906,30127.054460387819,32508.544283470961,37625.994559590414,56102.192430240262,64664.444157607184,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590239,60876.554168057686,51273.746460220333,37142.798905427684,31972.861102229588,34499.477139438728,39922.394695484159,59501.567443071552,68574.93823661661,77216.655510236422,78654.729629362875,79581.737826118013,74243.10979884144,64560.703977343292,54384.572773622167,39409.974742467253,33931.35220112087,36611.918760422355,42358.537119559376,63106.528894485324,72721.529515963557,81879.1069751631,83402.988630023814,84385.293853283889,78727.908552573193,68467.424749626996,57683.740269535207,41815.123636817625,36009.385294828884,38853.262194580209,44942.903235677062,66929.488864011932,77118.451371545074,86822.682629915551,88437.49157900353,89478.392116162373,83483.217036158749,72610.141467112015,61182.630256220742,44366.619774049999,38214.234065406454,41231.349076194827,47684.487996659998,70983.607627420031,81780.794094256722,{"$f":"JH302","v":92064.310935484085},93775.472395356657,94878.463250343673,88525.329468117779,77003.087708820429,64893.310621153927,47073.344384071628,40553.613528122951,43754.496776957065,50592.830933082754,75282.838693049736,86724.556416021223,97621.938519194693,99435.201387890775,100603.98601273062,93871.520332642351,81661.354288313625,68828.577183617817,49944.716374849013,43035.706741510709,46431.527196903524,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513661,105436.04751272476,106674.55023866596,99540.103284987083,86600.940813404464,73001.997534322669,52990.724813197652,45669.193130187283,50099.254544450945,57778.328976931509,85504.164509343696,98352.665244661112,110589.89680651581,112626.00161762336,113938.38082754541,106377.95084340886,92666.267593834244,78255.414762053842,57049.420614432907,49290.735768257684,53985.205510372864,62122.651724405005,91503.636206753872,105119.11915845965,118086.84026015527,120244.43419719518,121635.09628349463,113623.24837978446,99092.921382856526,83821.684525768171,61349.640858813422,53127.701026402588,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,{"$f":"LT302","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,0,0,0,0,0,0,0,1.4136387421560535E-27,{"$f":"OF302","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27]
[]
[null,null,null,"Equity Cash flows",null,null,null,null,null,null,{"$f":"OR(K4:K6)","v":false},{"$f":"OR(L4:L6)","v":false},{"$f":"OR(M4:M6)","v":false},{"$f":"OR(N4:N6)","v":true},{"$f":"OR(O4:O6)","v":true},{"$f":"OR(P4:P6)","v":true},{"$f":"OR(Q4:Q6)","v":true},{"$f":"OR(R4:R6)","v":true},{"$f":"OR(S4:S6)","v":true},{"$f":"OR(T4:T6)","v":true},{"$f":"OR(U4:U6)","v":true},{"$f":"OR(V4:V6)","v":true},{"$f":"OR(W4:W6)","v":true},{"$f":"OR(X4:X6)","v":true},{"$f":"OR(Y4:Y6)","v":true},{"$f":"OR(Z4:Z6)","v":true},{"$f":"OR(AA4:AA6)","v":true},{"$f":"OR(AB4:AB6)","v":true},{"$f":"OR(AC4:AC6)","v":true},{"$f":"OR(AD4:AD6)","v":true},{"$f":"OR(AE4:AE6)","v":true},{"$f":"OR(AF4:AF6)","v":true},{"$f":"OR(AG4:AG6)","v":true},{"$f":"OR(AH4:AH6)","v":true},{"$f":"OR(AI4:AI6)","v":true},{"$f":"OR(AJ4:AJ6)","v":true},{"$f":"OR(AK4:AK6)","v":true},{"$f":"OR(AL4:AL6)","v":true},{"$f":"OR(AM4:AM6)","v":true},{"$f":"OR(AN4:AN6)","v":true},{"$f":"OR(AO4:AO6)","v":true},{"$f":"OR(AP4:AP6)","v":true},{"$f":"OR(AQ4:AQ6)","v":true},{"$f":"OR(AR4:AR6)","v":true},{"$f":"OR(AS4:AS6)","v":true},{"$f":"OR(AT4:AT6)","v":true},{"$f":"OR(AU4:AU6)","v":true},{"$f":"OR(AV4:AV6)","v":true},{"$f":"OR(AW4:AW6)","v":true},{"$f":"OR(AX4:AX6)","v":true},{"$f":"OR(AY4:AY6)","v":true},{"$f":"OR(AZ4:AZ6)","v":true},{"$f":"OR(BA4:BA6)","v":true},{"$f":"OR(BB4:BB6)","v":true},{"$f":"OR(BC4:BC6)","v":true},{"$f":"OR(BD4:BD6)","v":true},{"$f":"OR(BE4:BE6)","v":true},{"$f":"OR(BF4:BF6)","v":true},{"$f":"OR(BG4:BG6)","v":true},{"$f":"OR(BH4:BH6)","v":true},{"$f":"OR(BI4:BI6)","v":true},{"$f":"OR(BJ4:BJ6)","v":true},{"$f":"OR(BK4:BK6)","v":true},{"$f":"OR(BL4:BL6)","v":true},{"$f":"OR(BM4:BM6)","v":true},{"$f":"OR(BN4:BN6)","v":true},{"$f":"OR(BO4:BO6)","v":true},{"$f":"OR(BP4:BP6)","v":true},{"$f":"OR(BQ4:BQ6)","v":true},{"$f":"OR(BR4:BR6)","v":true},{"$f":"OR(BS4:BS6)","v":true},{"$f":"OR(BT4:BT6)","v":true},{"$f":"OR(BU4:BU6)","v":true},{"$f":"OR(BV4:BV6)","v":true},{"$f":"OR(BW4:BW6)","v":true},{"$f":"OR(BX4:BX6)","v":true},{"$f":"OR(BY4:BY6)","v":true},{"$f":"OR(BZ4:BZ6)","v":true},{"$f":"OR(CA4:CA6)","v":true},{"$f":"OR(CB4:CB6)","v":true},{"$f":"OR(CC4:CC6)","v":true},{"$f":"OR(CD4:CD6)","v":true},{"$f":"OR(CE4:CE6)","v":true},{"$f":"OR(CF4:CF6)","v":true},{"$f":"OR(CG4:CG6)","v":true},{"$f":"OR(CH4:CH6)","v":true},{"$f":"OR(CI4:CI6)","v":true},{"$f":"OR(CJ4:CJ6)","v":true},{"$f":"OR(CK4:CK6)","v":true},{"$f":"OR(CL4:CL6)","v":true},{"$f":"OR(CM4:CM6)","v":true},{"$f":"OR(CN4:CN6)","v":true},{"$f":"OR(CO4:CO6)","v":true},{"$f":"OR(CP4:CP6)","v":true},{"$f":"OR(CQ4:CQ6)","v":true},{"$f":"OR(CR4:CR6)","v":true},{"$f":"OR(CS4:CS6)","v":true},{"$f":"OR(CT4:CT6)","v":true},{"$f":"OR(CU4:CU6)","v":true},{"$f":"OR(CV4:CV6)","v":true},{"$f":"OR(CW4:CW6)","v":true},{"$f":"OR(CX4:CX6)","v":true},{"$f":"OR(CY4:CY6)","v":true},{"$f":"OR(CZ4:CZ6)","v":true},{"$f":"OR(DA4:DA6)","v":true},{"$f":"OR(DB4:DB6)","v":true},{"$f":"OR(DC4:DC6)","v":true},{"$f":"OR(DD4:DD6)","v":true},{"$f":"OR(DE4:DE6)","v":true},{"$f":"OR(DF4:DF6)","v":true},{"$f":"OR(DG4:DG6)","v":true},{"$f":"OR(DH4:DH6)","v":true},{"$f":"OR(DI4:DI6)","v":true},{"$f":"OR(DJ4:DJ6)","v":true},{"$f":"OR(DK4:DK6)","v":true},{"$f":"OR(DL4:DL6)","v":true},{"$f":"OR(DM4:DM6)","v":true},{"$f":"OR(DN4:DN6)","v":true},{"$f":"OR(DO4:DO6)","v":true},{"$f":"OR(DP4:DP6)","v":true},{"$f":"OR(DQ4:DQ6)","v":true},{"$f":"OR(DR4:DR6)","v":true},{"$f":"OR(DS4:DS6)","v":true},{"$f":"OR(DT4:DT6)","v":true},{"$f":"OR(DU4:DU6)","v":true},{"$f":"OR(DV4:DV6)","v":true},{"$f":"OR(DW4:DW6)","v":true},{"$f":"OR(DX4:DX6)","v":true},{"$f":"OR(DY4:DY6)","v":true},{"$f":"OR(DZ4:DZ6)","v":true},{"$f":"OR(EA4:EA6)","v":true},{"$f":"OR(EB4:EB6)","v":true},{"$f":"OR(EC4:EC6)","v":true},{"$f":"OR(ED4:ED6)","v":true},{"$f":"OR(EE4:EE6)","v":true},{"$f":"OR(EF4:EF6)","v":true},{"$f":"OR(EG4:EG6)","v":true},{"$f":"OR(EH4:EH6)","v":true},{"$f":"OR(EI4:EI6)","v":true},{"$f":"OR(EJ4:EJ6)","v":true},{"$f":"OR(EK4:EK6)","v":true},{"$f":"OR(EL4:EL6)","v":true},{"$f":"OR(EM4:EM6)","v":true},{"$f":"OR(EN4:EN6)","v":true},{"$f":"OR(EO4:EO6)","v":true},{"$f":"OR(EP4:EP6)","v":true},{"$f":"OR(EQ4:EQ6)","v":true},{"$f":"OR(ER4:ER6)","v":true},{"$f":"OR(ES4:ES6)","v":true},{"$f":"OR(ET4:ET6)","v":true},{"$f":"OR(EU4:EU6)","v":true},{"$f":"OR(EV4:EV6)","v":true},{"$f":"OR(EW4:EW6)","v":true},{"$f":"OR(EX4:EX6)","v":true},{"$f":"OR(EY4:EY6)","v":true},{"$f":"OR(EZ4:EZ6)","v":true},{"$f":"OR(FA4:FA6)","v":true},{"$f":"OR(FB4:FB6)","v":true},{"$f":"OR(FC4:FC6)","v":true},{"$f":"OR(FD4:FD6)","v":true},{"$f":"OR(FE4:FE6)","v":true},{"$f":"OR(FF4:FF6)","v":true},{"$f":"OR(FG4:FG6)","v":true},{"$f":"OR(FH4:FH6)","v":true},{"$f":"OR(FI4:FI6)","v":true},{"$f":"OR(FJ4:FJ6)","v":true},{"$f":"OR(FK4:FK6)","v":true},{"$f":"OR(FL4:FL6)","v":true},{"$f":"OR(FM4:FM6)","v":true},{"$f":"OR(FN4:FN6)","v":true},{"$f":"OR(FO4:FO6)","v":true},{"$f":"OR(FP4:FP6)","v":true},{"$f":"OR(FQ4:FQ6)","v":true},{"$f":"OR(FR4:FR6)","v":true},{"$f":"OR(FS4:FS6)","v":true},{"$f":"OR(FT4:FT6)","v":true},{"$f":"OR(FU4:FU6)","v":true},{"$f":"OR(FV4:FV6)","v":true},{"$f":"OR(FW4:FW6)","v":true},{"$f":"OR(FX4:FX6)","v":true},{"$f":"OR(FY4:FY6)","v":true},{"$f":"OR(FZ4:FZ6)","v":true},{"$f":"OR(GA4:GA6)","v":true},{"$f":"OR(GB4:GB6)","v":true},{"$f":"OR(GC4:GC6)","v":true},{"$f":"OR(GD4:GD6)","v":true},{"$f":"OR(GE4:GE6)","v":true},{"$f":"OR(GF4:GF6)","v":true},{"$f":"OR(GG4:GG6)","v":true},{"$f":"OR(GH4:GH6)","v":true},{"$f":"OR(GI4:GI6)","v":true},{"$f":"OR(GJ4:GJ6)","v":true},{"$f":"OR(GK4:GK6)","v":true},{"$f":"OR(GL4:GL6)","v":true},{"$f":"OR(GM4:GM6)","v":true},{"$f":"OR(GN4:GN6)","v":true},{"$f":"OR(GO4:GO6)","v":true},{"$f":"OR(GP4:GP6)","v":true},{"$f":"OR(GQ4:GQ6)","v":true},{"$f":"OR(GR4:GR6)","v":true},{"$f":"OR(GS4:GS6)","v":true},{"$f":"OR(GT4:GT6)","v":true},{"$f":"OR(GU4:GU6)","v":true},{"$f":"OR(GV4:GV6)","v":true},{"$f":"OR(GW4:GW6)","v":true},{"$f":"OR(GX4:GX6)","v":true},{"$f":"OR(GY4:GY6)","v":true},{"$f":"OR(GZ4:GZ6)","v":true},{"$f":"OR(HA4:HA6)","v":true},{"$f":"OR(HB4:HB6)","v":true},{"$f":"OR(HC4:HC6)","v":true},{"$f":"OR(HD4:HD6)","v":true},{"$f":"OR(HE4:HE6)","v":true},{"$f":"OR(HF4:HF6)","v":true},{"$f":"OR(HG4:HG6)","v":true},{"$f":"OR(HH4:HH6)","v":true},{"$f":"OR(HI4:HI6)","v":true},{"$f":"OR(HJ4:HJ6)","v":true},{"$f":"OR(HK4:HK6)","v":true},{"$f":"OR(HL4:HL6)","v":true},{"$f":"OR(HM4:HM6)","v":true},{"$f":"OR(HN4:HN6)","v":true},{"$f":"OR(HO4:HO6)","v":true},{"$f":"OR(HP4:HP6)","v":true},{"$f":"OR(HQ4:HQ6)","v":true},{"$f":"OR(HR4:HR6)","v":true},{"$f":"OR(HS4:HS6)","v":true},{"$f":"OR(HT4:HT6)","v":true},{"$f":"OR(HU4:HU6)","v":true},{"$f":"OR(HV4:HV6)","v":true},{"$f":"OR(HW4:HW6)","v":true},{"$f":"OR(HX4:HX6)","v":true},{"$f":"OR(HY4:HY6)","v":true},{"$f":"OR(HZ4:HZ6)","v":true},{"$f":"OR(IA4:IA6)","v":true},{"$f":"OR(IB4:IB6)","v":true},{"$f":"OR(IC4:IC6)","v":true},{"$f":"OR(ID4:ID6)","v":true},{"$f":"OR(IE4:IE6)","v":true},{"$f":"OR(IF4:IF6)","v":true},{"$f":"OR(IG4:IG6)","v":true},{"$f":"OR(IH4:IH6)","v":true},{"$f":"OR(II4:II6)","v":true},{"$f":"OR(IJ4:IJ6)","v":true},{"$f":"OR(IK4:IK6)","v":true},{"$f":"OR(IL4:IL6)","v":true},{"$f":"OR(IM4:IM6)","v":true},{"$f":"OR(IN4:IN6)","v":true},{"$f":"OR(IO4:IO6)","v":true},{"$f":"OR(IP4:IP6)","v":true},{"$f":"OR(IQ4:IQ6)","v":true},{"$f":"OR(IR4:IR6)","v":true},{"$f":"OR(IS4:IS6)","v":true},{"$f":"OR(IT4:IT6)","v":true},{"$f":"OR(IU4:IU6)","v":true},{"$f":"OR(IV4:IV6)","v":true},{"$f":"OR(IW4:IW6)","v":true},{"$f":"OR(IX4:IX6)","v":true},{"$f":"OR(IY4:IY6)","v":true},{"$f":"OR(IZ4:IZ6)","v":true},{"$f":"OR(JA4:JA6)","v":true},{"$f":"OR(JB4:JB6)","v":true},{"$f":"OR(JC4:JC6)","v":true},{"$f":"OR(JD4:JD6)","v":true},{"$f":"OR(JE4:JE6)","v":true},{"$f":"OR(JF4:JF6)","v":true},{"$f":"OR(JG4:JG6)","v":true},{"$f":"OR(JH4:JH6)","v":true},{"$f":"OR(JI4:JI6)","v":true},{"$f":"OR(JJ4:JJ6)","v":true},{"$f":"OR(JK4:JK6)","v":true},{"$f":"OR(JL4:JL6)","v":true},{"$f":"OR(JM4:JM6)","v":true},{"$f":"OR(JN4:JN6)","v":true},{"$f":"OR(JO4:JO6)","v":true},{"$f":"OR(JP4:JP6)","v":true},{"$f":"OR(JQ4:JQ6)","v":true},{"$f":"OR(JR4:JR6)","v":true},{"$f":"OR(JS4:JS6)","v":true},{"$f":"OR(JT4:JT6)","v":true},{"$f":"OR(JU4:JU6)","v":true},{"$f":"OR(JV4:JV6)","v":true},{"$f":"OR(JW4:JW6)","v":true},{"$f":"OR(JX4:JX6)","v":true},{"$f":"OR(JY4:JY6)","v":true},{"$f":"OR(JZ4:JZ6)","v":true},{"$f":"OR(KA4:KA6)","v":true},{"$f":"OR(KB4:KB6)","v":true},{"$f":"OR(KC4:KC6)","v":true},{"$f":"OR(KD4:KD6)","v":true},{"$f":"OR(KE4:KE6)","v":true},{"$f":"OR(KF4:KF6)","v":true},{"$f":"OR(KG4:KG6)","v":true},{"$f":"OR(KH4:KH6)","v":true},{"$f":"OR(KI4:KI6)","v":true},{"$f":"OR(KJ4:KJ6)","v":true},{"$f":"OR(KK4:KK6)","v":true},{"$f":"OR(KL4:KL6)","v":true},{"$f":"OR(KM4:KM6)","v":true},{"$f":"OR(KN4:KN6)","v":true},{"$f":"OR(KO4:KO6)","v":true},{"$f":"OR(KP4:KP6)","v":true},{"$f":"OR(KQ4:KQ6)","v":true},{"$f":"OR(KR4:KR6)","v":true},{"$f":"OR(KS4:KS6)","v":true},{"$f":"OR(KT4:KT6)","v":true},{"$f":"OR(KU4:KU6)","v":true},{"$f":"OR(KV4:KV6)","v":true},{"$f":"OR(KW4:KW6)","v":true},{"$f":"OR(KX4:KX6)","v":true},{"$f":"OR(KY4:KY6)","v":true},{"$f":"OR(KZ4:KZ6)","v":true},{"$f":"OR(LA4:LA6)","v":true},{"$f":"OR(LB4:LB6)","v":true},{"$f":"OR(LC4:LC6)","v":true},{"$f":"OR(LD4:LD6)","v":true},{"$f":"OR(LE4:LE6)","v":true},{"$f":"OR(LF4:LF6)","v":true},{"$f":"OR(LG4:LG6)","v":true},{"$f":"OR(LH4:LH6)","v":true},{"$f":"OR(LI4:LI6)","v":true},{"$f":"OR(LJ4:LJ6)","v":true},{"$f":"OR(LK4:LK6)","v":false},{"$f":"OR(LL4:LL6)","v":false},{"$f":"OR(LM4:LM6)","v":false},{"$f":"OR(LN4:LN6)","v":false},{"$f":"OR(LO4:LO6)","v":false},{"$f":"OR(LP4:LP6)","v":false},{"$f":"OR(LQ4:LQ6)","v":false},{"$f":"OR(LR4:LR6)","v":false},{"$f":"OR(LS4:LS6)","v":false},{"$f":"OR(LT4:LT6)","v":false},{"$f":"OR(LU4:LU6)","v":false},{"$f":"OR(LV4:LV6)","v":false},{"$f":"OR(LW4:LW6)","v":false},{"$f":"OR(LX4:LX6)","v":false},{"$f":"OR(LY4:LY6)","v":false},{"$f":"OR(LZ4:LZ6)","v":false},{"$f":"OR(MA4:MA6)","v":false},{"$f":"OR(MB4:MB6)","v":false},{"$f":"OR(MC4:MC6)","v":false},{"$f":"OR(MD4:MD6)","v":false},{"$f":"OR(ME4:ME6)","v":false},{"$f":"OR(MF4:MF6)","v":false},{"$f":"OR(MG4:MG6)","v":false},{"$f":"OR(MH4:MH6)","v":false},{"$f":"OR(MI4:MI6)","v":false},{"$f":"OR(MJ4:MJ6)","v":false},{"$f":"OR(MK4:MK6)","v":false},{"$f":"OR(ML4:ML6)","v":false},{"$f":"OR(MM4:MM6)","v":false},{"$f":"OR(MN4:MN6)","v":false},{"$f":"OR(MO4:MO6)","v":false},{"$f":"OR(MP4:MP6)","v":false},{"$f":"OR(MQ4:MQ6)","v":false},{"$f":"OR(MR4:MR6)","v":false},{"$f":"OR(MS4:MS6)","v":false},{"$f":"OR(MT4:MT6)","v":false},{"$f":"OR(MU4:MU6)","v":false},{"$f":"OR(MV4:MV6)","v":false},{"$f":"OR(MW4:MW6)","v":false},{"$f":"OR(MX4:MX6)","v":false},{"$f":"OR(MY4:MY6)","v":false},{"$f":"OR(MZ4:MZ6)","v":false},{"$f":"OR(NA4:NA6)","v":false},{"$f":"OR(NB4:NB6)","v":false},{"$f":"OR(NC4:NC6)","v":false},{"$f":"OR(ND4:ND6)","v":false},{"$f":"OR(NE4:NE6)","v":false},{"$f":"OR(NF4:NF6)","v":false},{"$f":"OR(NG4:NG6)","v":false},{"$f":"OR(NH4:NH6)","v":false},{"$f":"OR(NI4:NI6)","v":false},{"$f":"OR(NJ4:NJ6)","v":false},{"$f":"OR(NK4:NK6)","v":false},{"$f":"OR(NL4:NL6)","v":false},{"$f":"OR(NM4:NM6)","v":false},{"$f":"OR(NN4:NN6)","v":false},{"$f":"OR(NO4:NO6)","v":false},{"$f":"OR(NP4:NP6)","v":false},{"$f":"OR(NQ4:NQ6)","v":false},{"$f":"OR(NR4:NR6)","v":false},{"$f":"OR(NS4:NS6)","v":false},{"$f":"OR(NT4:NT6)","v":false},{"$f":"OR(NU4:NU6)","v":false},{"$f":"OR(NV4:NV6)","v":false},{"$f":"OR(NW4:NW6)","v":false},{"$f":"OR(NX4:NX6)","v":false},{"$f":"OR(NY4:NY6)","v":false},{"$f":"OR(NZ4:NZ6)","v":false},{"$f":"OR(OA4:OA6)","v":false},{"$f":"OR(OB4:OB6)","v":false},{"$f":"OR(OC4:OC6)","v":false},{"$f":"OR(OD4:OD6)","v":false},{"$f":"OR(OE4:OE6)","v":false},{"$f":"OR(OF4:OF6)","v":false},{"$f":"OR(OG4:OG6)","v":false},{"$f":"OR(OH4:OH6)","v":false},{"$f":"OR(OI4:OI6)","v":false},{"$f":"OR(OJ4:OJ6)","v":false},{"$f":"OR(OK4:OK6)","v":false},{"$f":"OR(OL4:OL6)","v":false},{"$f":"OR(OM4:OM6)","v":false},{"$f":"OR(ON4:ON6)","v":false},{"$f":"OR(OO4:OO6)","v":false},{"$f":"OR(OP4:OP6)","v":false},{"$f":"OR(OQ4:OQ6)","v":false},{"$f":"OR(OR4:OR6)","v":false},{"$f":"OR(OS4:OS6)","v":false},{"$f":"OR(OT4:OT6)","v":false}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K401,K2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(L401,L2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(M401,M2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(N401,N2,NA())","v":"2017-04-01"},{"$f":"IF(O401,O2,NA())","v":"2017-05-01"},{"$f":"IF(P401,P2,NA())","v":"2017-06-01"},{"$f":"IF(Q401,Q2,NA())","v":"2017-07-01"},{"$f":"IF(R401,R2,NA())","v":"2017-08-01"},{"$f":"IF(S401,S2,NA())","v":"2017-09-01"},{"$f":"IF(T401,T2,NA())","v":"2017-10-01"},{"$f":"IF(U401,U2,NA())","v":"2017-11-01"},{"$f":"IF(V401,V2,NA())","v":"2017-12-01"},{"$f":"IF(W401,W2,NA())","v":"2018-01-01"},{"$f":"IF(X401,X2,NA())","v":"2018-02-01"},{"$f":"IF(Y401,Y2,NA())","v":"2018-03-01"},{"$f":"IF(Z401,Z2,NA())","v":"2018-04-01"},{"$f":"IF(AA401,AA2,NA())","v":"2018-05-01"},{"$f":"IF(AB401,AB2,NA())","v":"2018-06-01"},{"$f":"IF(AC401,AC2,NA())","v":"2018-07-01"},{"$f":"IF(AD401,AD2,NA())","v":"2018-08-01"},{"$f":"IF(AE401,AE2,NA())","v":"2018-09-01"},{"$f":"IF(AF401,AF2,NA())","v":"2018-10-01"},{"$f":"IF(AG401,AG2,NA())","v":"2018-11-01"},{"$f":"IF(AH401,AH2,NA())","v":"2018-12-01"},{"$f":"IF(AI401,AI2,NA())","v":"2019-01-01"},{"$f":"IF(AJ401,AJ2,NA())","v":"2019-02-01"},{"$f":"IF(AK401,AK2,NA())","v":"2019-03-01"},{"$f":"IF(AL401,AL2,NA())","v":"2019-04-01"},{"$f":"IF(AM401,AM2,NA())","v":"2019-05-01"},{"$f":"IF(AN401,AN2,NA())","v":"2019-06-01"},{"$f":"IF(AO401,AO2,NA())","v":"2019-07-01"},{"$f":"IF(AP401,AP2,NA())","v":"2019-08-01"},{"$f":"IF(AQ401,AQ2,NA())","v":"2019-09-01"},{"$f":"IF(AR401,AR2,NA())","v":"2019-10-01"},{"$f":"IF(AS401,AS2,NA())","v":"2019-11-01"},{"$f":"IF(AT401,AT2,NA())","v":"2019-12-01"},{"$f":"IF(AU401,AU2,NA())","v":"2020-01-01"},{"$f":"IF(AV401,AV2,NA())","v":"2020-02-01"},{"$f":"IF(AW401,AW2,NA())","v":"2020-03-01"},{"$f":"IF(AX401,AX2,NA())","v":"2020-04-01"},{"$f":"IF(AY401,AY2,NA())","v":"2020-05-01"},{"$f":"IF(AZ401,AZ2,NA())","v":"2020-06-01"},{"$f":"IF(BA401,BA2,NA())","v":"2020-07-01"},{"$f":"IF(BB401,BB2,NA())","v":"2020-08-01"},{"$f":"IF(BC401,BC2,NA())","v":"2020-09-01"},{"$f":"IF(BD401,BD2,NA())","v":"2020-10-01"},{"$f":"IF(BE401,BE2,NA())","v":"2020-11-01"},{"$f":"IF(BF401,BF2,NA())","v":"2020-12-01"},{"$f":"IF(BG401,BG2,NA())","v":"2021-01-01"},{"$f":"IF(BH401,BH2,NA())","v":"2021-02-01"},{"$f":"IF(BI401,BI2,NA())","v":"2021-03-01"},{"$f":"IF(BJ401,BJ2,NA())","v":"2021-04-01"},{"$f":"IF(BK401,BK2,NA())","v":"2021-05-01"},{"$f":"IF(BL401,BL2,NA())","v":"2021-06-01"},{"$f":"IF(BM401,BM2,NA())","v":"2021-07-01"},{"$f":"IF(BN401,BN2,NA())","v":"2021-08-01"},{"$f":"IF(BO401,BO2,NA())","v":"2021-09-01"},{"$f":"IF(BP401,BP2,NA())","v":"2021-10-01"},{"$f":"IF(BQ401,BQ2,NA())","v":"2021-11-01"},{"$f":"IF(BR401,BR2,NA())","v":"2021-12-01"},{"$f":"IF(BS401,BS2,NA())","v":"2022-01-01"},{"$f":"IF(BT401,BT2,NA())","v":"2022-02-01"},{"$f":"IF(BU401,BU2,NA())","v":"2022-03-01"},{"$f":"IF(BV401,BV2,NA())","v":"2022-04-01"},{"$f":"IF(BW401,BW2,NA())","v":"2022-05-01"},{"$f":"IF(BX401,BX2,NA())","v":"2022-06-01"},{"$f":"IF(BY401,BY2,NA())","v":"2022-07-01"},{"$f":"IF(BZ401,BZ2,NA())","v":"2022-08-01"},{"$f":"IF(CA401,CA2,NA())","v":"2022-09-01"},{"$f":"IF(CB401,CB2,NA())","v":"2022-10-01"},{"$f":"IF(CC401,CC2,NA())","v":"2022-11-01"},{"$f":"IF(CD401,CD2,NA())","v":"2022-12-01"},{"$f":"IF(CE401,CE2,NA())","v":"2023-01-01"},{"$f":"IF(CF401,CF2,NA())","v":"2023-02-01"},{"$f":"IF(CG401,CG2,NA())","v":"2023-03-01"},{"$f":"IF(CH401,CH2,NA())","v":"2023-04-01"},{"$f":"IF(CI401,CI2,NA())","v":"2023-05-01"},{"$f":"IF(CJ401,CJ2,NA())","v":"2023-06-01"},{"$f":"IF(CK401,CK2,NA())","v":"2023-07-01"},{"$f":"IF(CL401,CL2,NA())","v":"2023-08-01"},{"$f":"IF(CM401,CM2,NA())","v":"2023-09-01"},{"$f":"IF(CN401,CN2,NA())","v":"2023-10-01"},{"$f":"IF(CO401,CO2,NA())","v":"2023-11-01"},{"$f":"IF(CP401,CP2,NA())","v":"2023-12-01"},{"$f":"IF(CQ401,CQ2,NA())","v":"2024-01-01"},{"$f":"IF(CR401,CR2,NA())","v":"2024-02-01"},{"$f":"IF(CS401,CS2,NA())","v":"2024-03-01"},{"$f":"IF(CT401,CT2,NA())","v":"2024-04-01"},{"$f":"IF(CU401,CU2,NA())","v":"2024-05-01"},{"$f":"IF(CV401,CV2,NA())","v":"2024-06-01"},{"$f":"IF(CW401,CW2,NA())","v":"2024-07-01"},{"$f":"IF(CX401,CX2,NA())","v":"2024-08-01"},{"$f":"IF(CY401,CY2,NA())","v":"2024-09-01"},{"$f":"IF(CZ401,CZ2,NA())","v":"2024-10-01"},{"$f":"IF(DA401,DA2,NA())","v":"2024-11-01"},{"$f":"IF(DB401,DB2,NA())","v":"2024-12-01"},{"$f":"IF(DC401,DC2,NA())","v":"2025-01-01"},{"$f":"IF(DD401,DD2,NA())","v":"2025-02-01"},{"$f":"IF(DE401,DE2,NA())","v":"2025-03-01"},{"$f":"IF(DF401,DF2,NA())","v":"2025-04-01"},{"$f":"IF(DG401,DG2,NA())","v":"2025-05-01"},{"$f":"IF(DH401,DH2,NA())","v":"2025-06-01"},{"$f":"IF(DI401,DI2,NA())","v":"2025-07-01"},{"$f":"IF(DJ401,DJ2,NA())","v":"2025-08-01"},{"$f":"IF(DK401,DK2,NA())","v":"2025-09-01"},{"$f":"IF(DL401,DL2,NA())","v":"2025-10-01"},{"$f":"IF(DM401,DM2,NA())","v":"2025-11-01"},{"$f":"IF(DN401,DN2,NA())","v":"2025-12-01"},{"$f":"IF(DO401,DO2,NA())","v":"2026-01-01"},{"$f":"IF(DP401,DP2,NA())","v":"2026-02-01"},{"$f":"IF(DQ401,DQ2,NA())","v":"2026-03-01"},{"$f":"IF(DR401,DR2,NA())","v":"2026-04-01"},{"$f":"IF(DS401,DS2,NA())","v":"2026-05-01"},{"$f":"IF(DT401,DT2,NA())","v":"2026-06-01"},{"$f":"IF(DU401,DU2,NA())","v":"2026-07-01"},{"$f":"IF(DV401,DV2,NA())","v":"2026-08-01"},{"$f":"IF(DW401,DW2,NA())","v":"2026-09-01"},{"$f":"IF(DX401,DX2,NA())","v":"2026-10-01"},{"$f":"IF(DY401,DY2,NA())","v":"2026-11-01"},{"$f":"IF(DZ401,DZ2,NA())","v":"2026-12-01"},{"$f":"IF(EA401,EA2,NA())","v":"2027-01-01"},{"$f":"IF(EB401,EB2,NA())","v":"2027-02-01"},{"$f":"IF(EC401,EC2,NA())","v":"2027-03-01"},{"$f":"IF(ED401,ED2,NA())","v":"2027-04-01"},{"$f":"IF(EE401,EE2,NA())","v":"2027-05-01"},{"$f":"IF(EF401,EF2,NA())","v":"2027-06-01"},{"$f":"IF(EG401,EG2,NA())","v":"2027-07-01"},{"$f":"IF(EH401,EH2,NA())","v":"2027-08-01"},{"$f":"IF(EI401,EI2,NA())","v":"2027-09-01"},{"$f":"IF(EJ401,EJ2,NA())","v":"2027-10-01"},{"$f":"IF(EK401,EK2,NA())","v":"2027-11-01"},{"$f":"IF(EL401,EL2,NA())","v":"2027-12-01"},{"$f":"IF(EM401,EM2,NA())","v":"2028-01-01"},{"$f":"IF(EN401,EN2,NA())","v":"2028-02-01"},{"$f":"IF(EO401,EO2,NA())","v":"2028-03-01"},{"$f":"IF(EP401,EP2,NA())","v":"2028-04-01"},{"$f":"IF(EQ401,EQ2,NA())","v":"2028-05-01"},{"$f":"IF(ER401,ER2,NA())","v":"2028-06-01"},{"$f":"IF(ES401,ES2,NA())","v":"2028-07-01"},{"$f":"IF(ET401,ET2,NA())","v":"2028-08-01"},{"$f":"IF(EU401,EU2,NA())","v":"2028-09-01"},{"$f":"IF(EV401,EV2,NA())","v":"2028-10-01"},{"$f":"IF(EW401,EW2,NA())","v":"2028-11-01"},{"$f":"IF(EX401,EX2,NA())","v":"2028-12-01"},{"$f":"IF(EY401,EY2,NA())","v":"2029-01-01"},{"$f":"IF(EZ401,EZ2,NA())","v":"2029-02-01"},{"$f":"IF(FA401,FA2,NA())","v":"2029-03-01"},{"$f":"IF(FB401,FB2,NA())","v":"2029-04-01"},{"$f":"IF(FC401,FC2,NA())","v":"2029-05-01"},{"$f":"IF(FD401,FD2,NA())","v":"2029-06-01"},{"$f":"IF(FE401,FE2,NA())","v":"2029-07-01"},{"$f":"IF(FF401,FF2,NA())","v":"2029-08-01"},{"$f":"IF(FG401,FG2,NA())","v":"2029-09-01"},{"$f":"IF(FH401,FH2,NA())","v":"2029-10-01"},{"$f":"IF(FI401,FI2,NA())","v":"2029-11-01"},{"$f":"IF(FJ401,FJ2,NA())","v":"2029-12-01"},{"$f":"IF(FK401,FK2,NA())","v":"2030-01-01"},{"$f":"IF(FL401,FL2,NA())","v":"2030-02-01"},{"$f":"IF(FM401,FM2,NA())","v":"2030-03-01"},{"$f":"IF(FN401,FN2,NA())","v":"2030-04-01"},{"$f":"IF(FO401,FO2,NA())","v":"2030-05-01"},{"$f":"IF(FP401,FP2,NA())","v":"2030-06-01"},{"$f":"IF(FQ401,FQ2,NA())","v":"2030-07-01"},{"$f":"IF(FR401,FR2,NA())","v":"2030-08-01"},{"$f":"IF(FS401,FS2,NA())","v":"2030-09-01"},{"$f":"IF(FT401,FT2,NA())","v":"2030-10-01"},{"$f":"IF(FU401,FU2,NA())","v":"2030-11-01"},{"$f":"IF(FV401,FV2,NA())","v":"2030-12-01"},{"$f":"IF(FW401,FW2,NA())","v":"2031-01-01"},{"$f":"IF(FX401,FX2,NA())","v":"2031-02-01"},{"$f":"IF(FY401,FY2,NA())","v":"2031-03-01"},{"$f":"IF(FZ401,FZ2,NA())","v":"2031-04-01"},{"$f":"IF(GA401,GA2,NA())","v":"2031-05-01"},{"$f":"IF(GB401,GB2,NA())","v":"2031-06-01"},{"$f":"IF(GC401,GC2,NA())","v":"2031-07-01"},{"$f":"IF(GD401,GD2,NA())","v":"2031-08-01"},{"$f":"IF(GE401,GE2,NA())","v":"2031-09-01"},{"$f":"IF(GF401,GF2,NA())","v":"2031-10-01"},{"$f":"IF(GG401,GG2,NA())","v":"2031-11-01"},{"$f":"IF(GH401,GH2,NA())","v":"2031-12-01"},{"$f":"IF(GI401,GI2,NA())","v":"2032-01-01"},{"$f":"IF(GJ401,GJ2,NA())","v":"2032-02-01"},{"$f":"IF(GK401,GK2,NA())","v":"2032-03-01"},{"$f":"IF(GL401,GL2,NA())","v":"2032-04-01"},{"$f":"IF(GM401,GM2,NA())","v":"2032-05-01"},{"$f":"IF(GN401,GN2,NA())","v":"2032-06-01"},{"$f":"IF(GO401,GO2,NA())","v":"2032-07-01"},{"$f":"IF(GP401,GP2,NA())","v":"2032-08-01"},{"$f":"IF(GQ401,GQ2,NA())","v":"2032-09-01"},{"$f":"IF(GR401,GR2,NA())","v":"2032-10-01"},{"$f":"IF(GS401,GS2,NA())","v":"2032-11-01"},{"$f":"IF(GT401,GT2,NA())","v":"2032-12-01"},{"$f":"IF(GU401,GU2,NA())","v":"2033-01-01"},{"$f":"IF(GV401,GV2,NA())","v":"2033-02-01"},{"$f":"IF(GW401,GW2,NA())","v":"2033-03-01"},{"$f":"IF(GX401,GX2,NA())","v":"2033-04-01"},{"$f":"IF(GY401,GY2,NA())","v":"2033-05-01"},{"$f":"IF(GZ401,GZ2,NA())","v":"2033-06-01"},{"$f":"IF(HA401,HA2,NA())","v":"2033-07-01"},{"$f":"IF(HB401,HB2,NA())","v":"2033-08-01"},{"$f":"IF(HC401,HC2,NA())","v":"2033-09-01"},{"$f":"IF(HD401,HD2,NA())","v":"2033-10-01"},{"$f":"IF(HE401,HE2,NA())","v":"2033-11-01"},{"$f":"IF(HF401,HF2,NA())","v":"2033-12-01"},{"$f":"IF(HG401,HG2,NA())","v":"2034-01-01"},{"$f":"IF(HH401,HH2,NA())","v":"2034-02-01"},{"$f":"IF(HI401,HI2,NA())","v":"2034-03-01"},{"$f":"IF(HJ401,HJ2,NA())","v":"2034-04-01"},{"$f":"IF(HK401,HK2,NA())","v":"2034-05-01"},{"$f":"IF(HL401,HL2,NA())","v":"2034-06-01"},{"$f":"IF(HM401,HM2,NA())","v":"2034-07-01"},{"$f":"IF(HN401,HN2,NA())","v":"2034-08-01"},{"$f":"IF(HO401,HO2,NA())","v":"2034-09-01"},{"$f":"IF(HP401,HP2,NA())","v":"2034-10-01"},{"$f":"IF(HQ401,HQ2,NA())","v":"2034-11-01"},{"$f":"IF(HR401,HR2,NA())","v":"2034-12-01"},{"$f":"IF(HS401,HS2,NA())","v":"2035-01-01"},{"$f":"IF(HT401,HT2,NA())","v":"2035-02-01"},{"$f":"IF(HU401,HU2,NA())","v":"2035-03-01"},{"$f":"IF(HV401,HV2,NA())","v":"2035-04-01"},{"$f":"IF(HW401,HW2,NA())","v":"2035-05-01"},{"$f":"IF(HX401,HX2,NA())","v":"2035-06-01"},{"$f":"IF(HY401,HY2,NA())","v":"2035-07-01"},{"$f":"IF(HZ401,HZ2,NA())","v":"2035-08-01"},{"$f":"IF(IA401,IA2,NA())","v":"2035-09-01"},{"$f":"IF(IB401,IB2,NA())","v":"2035-10-01"},{"$f":"IF(IC401,IC2,NA())","v":"2035-11-01"},{"$f":"IF(ID401,ID2,NA())","v":"2035-12-01"},{"$f":"IF(IE401,IE2,NA())","v":"2036-01-01"},{"$f":"IF(IF401,IF2,NA())","v":"2036-02-01"},{"$f":"IF(IG401,IG2,NA())","v":"2036-03-01"},{"$f":"IF(IH401,IH2,NA())","v":"2036-04-01"},{"$f":"IF(II401,II2,NA())","v":"2036-05-01"},{"$f":"IF(IJ401,IJ2,NA())","v":"2036-06-01"},{"$f":"IF(IK401,IK2,NA())","v":"2036-07-01"},{"$f":"IF(IL401,IL2,NA())","v":"2036-08-01"},{"$f":"IF(IM401,IM2,NA())","v":"2036-09-01"},{"$f":"IF(IN401,IN2,NA())","v":"2036-10-01"},{"$f":"IF(IO401,IO2,NA())","v":"2036-11-01"},{"$f":"IF(IP401,IP2,NA())","v":"2036-12-01"},{"$f":"IF(IQ401,IQ2,NA())","v":"2037-01-01"},{"$f":"IF(IR401,IR2,NA())","v":"2037-02-01"},{"$f":"IF(IS401,IS2,NA())","v":"2037-03-01"},{"$f":"IF(IT401,IT2,NA())","v":"2037-04-01"},{"$f":"IF(IU401,IU2,NA())","v":"2037-05-01"},{"$f":"IF(IV401,IV2,NA())","v":"2037-06-01"},{"$f":"IF(IW401,IW2,NA())","v":"2037-07-01"},{"$f":"IF(IX401,IX2,NA())","v":"2037-08-01"},{"$f":"IF(IY401,IY2,NA())","v":"2037-09-01"},{"$f":"IF(IZ401,IZ2,NA())","v":"2037-10-01"},{"$f":"IF(JA401,JA2,NA())","v":"2037-11-01"},{"$f":"IF(JB401,JB2,NA())","v":"2037-12-01"},{"$f":"IF(JC401,JC2,NA())","v":"2038-01-01"},{"$f":"IF(JD401,JD2,NA())","v":"2038-02-01"},{"$f":"IF(JE401,JE2,NA())","v":"2038-03-01"},{"$f":"IF(JF401,JF2,NA())","v":"2038-04-01"},{"$f":"IF(JG401,JG2,NA())","v":"2038-05-01"},{"$f":"IF(JH401,JH2,NA())","v":"2038-06-01"},{"$f":"IF(JI401,JI2,NA())","v":"2038-07-01"},{"$f":"IF(JJ401,JJ2,NA())","v":"2038-08-01"},{"$f":"IF(JK401,JK2,NA())","v":"2038-09-01"},{"$f":"IF(JL401,JL2,NA())","v":"2038-10-01"},{"$f":"IF(JM401,JM2,NA())","v":"2038-11-01"},{"$f":"IF(JN401,JN2,NA())","v":"2038-12-01"},{"$f":"IF(JO401,JO2,NA())","v":"2039-01-01"},{"$f":"IF(JP401,JP2,NA())","v":"2039-02-01"},{"$f":"IF(JQ401,JQ2,NA())","v":"2039-03-01"},{"$f":"IF(JR401,JR2,NA())","v":"2039-04-01"},{"$f":"IF(JS401,JS2,NA())","v":"2039-05-01"},{"$f":"IF(JT401,JT2,NA())","v":"2039-06-01"},{"$f":"IF(JU401,JU2,NA())","v":"2039-07-01"},{"$f":"IF(JV401,JV2,NA())","v":"2039-08-01"},{"$f":"IF(JW401,JW2,NA())","v":"2039-09-01"},{"$f":"IF(JX401,JX2,NA())","v":"2039-10-01"},{"$f":"IF(JY401,JY2,NA())","v":"2039-11-01"},{"$f":"IF(JZ401,JZ2,NA())","v":"2039-12-01"},{"$f":"IF(KA401,KA2,NA())","v":"2040-01-01"},{"$f":"IF(KB401,KB2,NA())","v":"2040-02-01"},{"$f":"IF(KC401,KC2,NA())","v":"2040-03-01"},{"$f":"IF(KD401,KD2,NA())","v":"2040-04-01"},{"$f":"IF(KE401,KE2,NA())","v":"2040-05-01"},{"$f":"IF(KF401,KF2,NA())","v":"2040-06-01"},{"$f":"IF(KG401,KG2,NA())","v":"2040-07-01"},{"$f":"IF(KH401,KH2,NA())","v":"2040-08-01"},{"$f":"IF(KI401,KI2,NA())","v":"2040-09-01"},{"$f":"IF(KJ401,KJ2,NA())","v":"2040-10-01"},{"$f":"IF(KK401,KK2,NA())","v":"2040-11-01"},{"$f":"IF(KL401,KL2,NA())","v":"2040-12-01"},{"$f":"IF(KM401,KM2,NA())","v":"2041-01-01"},{"$f":"IF(KN401,KN2,NA())","v":"2041-02-01"},{"$f":"IF(KO401,KO2,NA())","v":"2041-03-01"},{"$f":"IF(KP401,KP2,NA())","v":"2041-04-01"},{"$f":"IF(KQ401,KQ2,NA())","v":"2041-05-01"},{"$f":"IF(KR401,KR2,NA())","v":"2041-06-01"},{"$f":"IF(KS401,KS2,NA())","v":"2041-07-01"},{"$f":"IF(KT401,KT2,NA())","v":"2041-08-01"},{"$f":"IF(KU401,KU2,NA())","v":"2041-09-01"},{"$f":"IF(KV401,KV2,NA())","v":"2041-10-01"},{"$f":"IF(KW401,KW2,NA())","v":"2041-11-01"},{"$f":"IF(KX401,KX2,NA())","v":"2041-12-01"},{"$f":"IF(KY401,KY2,NA())","v":"2042-01-01"},{"$f":"IF(KZ401,KZ2,NA())","v":"2042-02-01"},{"$f":"IF(LA401,LA2,NA())","v":"2042-03-01"},{"$f":"IF(LB401,LB2,NA())","v":"2042-04-01"},{"$f":"IF(LC401,LC2,NA())","v":"2042-05-01"},{"$f":"IF(LD401,LD2,NA())","v":"2042-06-01"},{"$f":"IF(LE401,LE2,NA())","v":"2042-07-01"},{"$f":"IF(LF401,LF2,NA())","v":"2042-08-01"},{"$f":"IF(LG401,LG2,NA())","v":"2042-09-01"},{"$f":"IF(LH401,LH2,NA())","v":"2042-10-01"},{"$f":"IF(LI401,LI2,NA())","v":"2042-11-01"},{"$f":"IF(LJ401,LJ2,NA())","v":"2042-12-01"},{"$f":"IF(LK401,LK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LL401,LL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LM401,LM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LN401,LN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LO401,LO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LP401,LP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LQ401,LQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LR401,LR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LS401,LS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LT401,LT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LU401,LU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LV401,LV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LW401,LW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LX401,LX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LY401,LY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(LZ401,LZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MA401,MA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MB401,MB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MC401,MC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MD401,MD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ME401,ME2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MF401,MF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MG401,MG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MH401,MH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MI401,MI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MJ401,MJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MK401,MK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ML401,ML2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MM401,MM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MN401,MN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MO401,MO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MP401,MP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MQ401,MQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MR401,MR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MS401,MS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MT401,MT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MU401,MU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MV401,MV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MW401,MW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MX401,MX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MY401,MY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(MZ401,MZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NA401,NA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NB401,NB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NC401,NC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ND401,ND2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NE401,NE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NF401,NF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NG401,NG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NH401,NH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NI401,NI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NJ401,NJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NK401,NK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NL401,NL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NM401,NM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NN401,NN2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NO401,NO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NP401,NP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NQ401,NQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NR401,NR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NS401,NS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NT401,NT2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NU401,NU2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NV401,NV2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NW401,NW2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NX401,NX2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NY401,NY2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(NZ401,NZ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OA401,OA2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OB401,OB2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OC401,OC2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OD401,OD2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OE401,OE2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OF401,OF2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OG401,OG2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OH401,OH2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OI401,OI2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OJ401,OJ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OK401,OK2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OL401,OL2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OM401,OM2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(ON401,ON2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OO401,OO2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OP401,OP2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OQ401,OQ2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OR401,OR2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OS401,OS2,NA())","v":{"$error":"#N/A"}},{"$f":"IF(OT401,OT2,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Equity cash flow EGP",null,null,null,null,null,null,{"$f":"K346","v":-1.0000000000000001E-5},{"$f":"L346","v":0},0,-340.40449104095205,-343.59976392881953,-346.8176415609218,-350.05826676931741,-353.32178323616142,-356.60833549858438,-222797.05551216262,-223716.09336615034,-224638.92225128566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,327995.08295675879,0,0,0,0,0,0,0,0,0,0,0,236616.95774442446,0,0,0,0,0,0,0,0,0,0,0,253965.81952296069,0,0,0,0,0,0,{"$f":"BX346","v":0},0,0,0,0,270898.28975822381,0,0,0,0,0,0,0,0,0,0,0,287389.12914820749,0,0,0,0,0,0,0,0,0,0,0,303411.68896354444,0,0,0,0,0,4722.542633793375,0,0,0,0,0,314047.57044473873,0,0,0,0,0,22065.604910455528,0,0,0,0,0,311088.59347994148,0,0,0,0,0,38907.597888922435,0,0,0,0,{"$f":"EJ346","v":0},308090.97895281378,0,0,0,0,0,72714.34897872759,0,0,0,0,0,0,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV346","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH346","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"LT346","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,0,0,0,0,0,0,0,2.827277484312107E-27,{"$f":"OF346","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,null,null,"Equity cash flow EURO",null,null,null,null,null,null,{"$f":"K349","v":-6.8846229220452803E-7},{"$f":"L349","v":0},0,-23.435565617876954,-23.655548107536976,-23.877086848600058,-24.100191674514839,-24.324872477255905,-24.551139207659674,-15338.737153432294,-15402.009444190204,-15465.542733147486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20309.116163175153,0,0,0,0,0,0,0,0,0,0,0,13894.448798232637,0,0,0,0,0,0,0,0,0,0,0,14143.030980808036,0,0,0,0,0,0,{"$f":"BX349","v":0},0,0,0,0,14306.890451917458,0,0,0,0,0,0,0,0,0,0,0,14393.98649602405,0,0,0,0,0,0,0,0,0,0,0,14411.687239343451,0,0,0,0,0,212.73070229513368,0,0,0,0,0,14146.523471642366,0,0,0,0,0,942.63137368889682,0,0,0,0,0,13289.545852060226,0,0,0,0,0,1576.2759063657566,0,0,0,0,{"$f":"EJ349","v":0},12481.787965384199,0,0,0,0,0,2793.7639224612644,0,0,0,0,0,0,25173.409265498602,1644.58056616964,1761.7364268583153,2026.729377318539,3010.3841153194244,3451.0120904790579,3865.1510032673968,3913.4207331437728,3935.5491564711601,3646.2424631403283,3145.3043068700345,2625.2303275334389,1875.9805359294294,1513.7062980258738,1622.4330072448349,1872.4628378986033,2800.6481323363923,3216.4133233169869,3607.1823192262655,3652.7035967337129,3673.5568327838851,3826.5254762207078,3325.795320806405,2799.5314291391001,2025.1072510759211,1651.8313919638119,1782.530550971655,2064.3885087094136,3082.0005919780019,3553.5864891670249,4002.7377665035233,4077.4885304475433,4125.6773123447338,3848.2173463845829,3344.9948784246308,2816.1116825416179,2037.8340777412448,1662.5626620456808,1794.0684084915677,2077.3259529819002,3099.9965468018213,3573.9255332186099,4025.3083203271149,4100.42867397804,4148.8549404700643,3870.012983412581,3364.2857869230597,2832.770239192007,2050.6200225668331,1673.3433209820614,{"$f":"GV349","v":1805.659645125789},2090.3237155278066,3118.0779549227286,3594.3616615801511,4047.9870344725218,4123.4787943263364,4172.1437048320749,3891.912862264699,3383.6684593003661,2849.5074469852721,2063.4653378210619,1684.173574603876,1817.3044863396481,2103.38205611076,3136.2452008903083,3614.8953164300847,4070.7744059858742,4146.6393973571876,4195.5441168453399,3913.9174598521713,3403.1433101961602,2866.323655131418,2076.3702766095712,1695.0536293678413,1829.003158319809,2116.5012353841848,3154.4986707623916,3635.5269417395621,4093.6709339767335,4169.9109910404804,4219.0566900550102,3936.0272550430464,3422.7107558950156,2883.2192141578266,2089.335092875242,1705.9836923555908,1840.7558879738665,2129.6815148917103,3172.8387521085151,3656.2569832772951,4116.677119624278,4193.2940854576154,4242.6819401432904,3958.2427286677789,3442.3712143304674,2900.1944759116268,2102.3600413981499,1716.9639712727728,1852.5629029298798,2142.9231570675365,3191.2658340133662,3677.0858886144019,4139.7934661834606,4216.7891928078488,4266.4203849358864,3980.5643635248025,3462.1251050890205,2917.2497935620108,2115.4453777954723,1727.994674448086,1864.4244315358849,2156.2264252367595,3209.7803070801842,3698.014107129221,{"$f":"JH349","v":4163.0204789911731},4240.3968274146355,4290.2725444084735,4002.9926443860732,3481.9728494140973,2934.3855216025436,2128.591358521353,1739.0760108322897,1876.3407028593526,2169.5915836156673,3228.382563434157,3719.0420900121171,4186.3586654723968,4264.1175057319833,4314.2389406931125,4025.5280580026265,3501.9148702099892,2951.6020158534247,2141.7982408667199,1750.2081899971492,1888.3119466866046,2183.0188973119807,3247.0729967257807,3740.1702902702614,4209.8085351463269,4287.9517463507464,4338.3200980847096,4048.1710931100865,3521.9515920457784,2968.8996334637186,2155.066282959061,1857.308776805032,2037.4738154787397,2349.7721365926686,3477.3470760448736,3999.8794780617836,4497.5523298425805,4580.3581575125536,4633.7309731464147,4326.2577728661372,3768.620821155424,3182.5495198864842,2320.1283481575197,2004.5923714174298,2195.5105649931529,2526.4502912768344,3721.3380615660931,4275.0626678790295,4802.4436125933535,4890.190250564865,4946.7467325480475,4620.9149319386361,4029.9847662948127,3408.9227263659636,2495.0129093827391,2160.6369336660664,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,{"$f":"LT349","v":1.396207905228652E-28},1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,0,0,0,0,0,0,0,5.7490913744709216E-29,{"$f":"OF349","v":1.396207905228652E-28},1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28]
[]
[null,null,null,"Equity cash flow to all owners",null," \n","Project Pre-tax IRR EGP",{"$f":"H123","v":0.17002221941947934},"Project pre-tax IRR EURO",{"$f":"H126","v":0.10665331482887272}," \n","Equity IRR EGP",{"$f":"G347","v":0.36586244702339177},"Equity IRR EURO",{"$f":"G350","v":0.29477092623710643}]
[]
[]
[null,null,null,null,"Two way data table",null,null,{"$f":"H406","v":0.17002221941947934},10,12,15,20]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]
[]
[null,null,null,null,"One way data table",null,null,null,{"$f":"H406","v":0.17002221941947934},{"$f":"J406","v":0.10665331482887272},{"$f":"M406","v":0.36586244702339177},{"$f":"O406","v":0.29477092623710643}]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]

{"sheet":"SPV Template Annual","index":5,"n_rows":63,"n_cols":34,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["Time Period",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29]
[null,"Month",null,null,null,{"$f":"'General Assumptions'!E3","v":"2017-01-01"},{"$f":"EDATE(F2,12)","v":"2018-01-01"},{"$f":"EDATE(G2,12)","v":"2019-01-01"},"2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01"]
[null,"Year",null,null,null,{"$f":"YEAR(F2)","v":2017},{"$f":"YEAR(G2)","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
["Profit and loss Statement"]
[null,"Revenues",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!254:254)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!254:254)","v":1253427.58218148},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!254:254)","v":1247189.0376052333},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!254:254)","v":1240981.5434374686},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!254:254)","v":1234804.9451344698},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!254:254)","v":1228659.0889217127},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!254:254)","v":1222543.8217900384},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!254:254)","v":1216458.991491843},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!254:254)","v":1210404.446537287},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!254:254)","v":1204380.0361905261},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!254:254)","v":1198385.6104659548},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!254:254)","v":1192421.0201244745},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!254:254)","v":1186486.1166697785},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!254:254)","v":1231444.1103799562},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!254:254)","v":1369732.9985837163},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!254:254)","v":1451505.0928044112},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!254:254)","v":1538158.923392816},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!254:254)","v":1629985.9265679836},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!254:254)","v":1727294.9370857575},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!254:254)","v":1830413.2269191416},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!254:254)","v":1939687.605947172},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!254:254)","v":2055485.5883541291},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!254:254)","v":2178196.6286619608},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!254:254)","v":2308233.4315529736},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!254:254)","v":2446033.3398880088},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!254:254)","v":2592059.8055883301},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!254:254)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!254:254)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!254:254)","v":0}]
[null,"Operating Expenses",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!255:255)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!255:255)","v":126803.66687313454},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!255:255)","v":133848.27546342902},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!255:255)","v":141285.56615010713},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!255:255)","v":149137.51182348427},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!255:255)","v":157427.32021617462},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!255:255)","v":166179.50363639876},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!255:255)","v":175419.95266046165},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!255:255)","v":185176.01401051771},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!255:255)","v":195476.57285673532},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!255:255)","v":206352.13979672376},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!255:255)","v":217834.94277962978},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!255:255)","v":229959.02425769856},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!255:255)","v":242760.34386437302},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!255:255)","v":256276.88693522965},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!255:255)","v":270548.77920626814},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!255:255)","v":285618.40804335359},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!255:255)","v":301530.55057700531},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!255:255)","v":318332.50913831068},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!255:255)","v":336074.25441457512},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!255:255)","v":354808.57676748477},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!255:255)","v":374591.24618212378},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!255:255)","v":395481.18134224042},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!255:255)","v":417540.62835578964},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!255:255)","v":420976.37566988985},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!255:255)","v":424635.44655940653},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!255:255)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!255:255)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!255:255)","v":0}]
[null,null,"EBITDA",null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!256:256)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!256:256)","v":1126623.9153083453},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!256:256)","v":1113340.7621418042},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!256:256)","v":1099695.9772873614},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!256:256)","v":1085667.4333109856},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!256:256)","v":1071231.7687055382},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!256:256)","v":1056364.3181536398},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!256:256)","v":1041039.0388313816},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!256:256)","v":1025228.4325267695},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!256:256)","v":1008903.4633337909},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!256:256)","v":992033.47066923091},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!256:256)","v":974586.07734484493},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!256:256)","v":956527.09241208015},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!256:256)","v":988683.76651558315},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!256:256)","v":1113456.1116484867},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!256:256)","v":1180956.3135981432},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!256:256)","v":1252540.5153494619},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!256:256)","v":1328455.3759909789},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!256:256)","v":1408962.4279474472},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!256:256)","v":1494338.9725045667},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!256:256)","v":1584879.0291796871},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!256:256)","v":1680894.3421720057},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!256:256)","v":1782715.4473197209},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!256:256)","v":1890692.8031971843},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!256:256)","v":2025056.9642181187},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!256:256)","v":2167424.3590289233},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!256:256)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!256:256)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!256:256)","v":0}]
[null,"Depreciation without IDC",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!257:257)","v":838043.4693764738},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!257:257)","v":838043.4693764738},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!257:257)","v":838043.4693764738},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!257:257)","v":838043.4693764738},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!257:257)","v":838043.4693764738},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!257:257)","v":838043.4693764738},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!257:257)","v":838043.4693764738},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!257:257)","v":838043.46937646391},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!257:257)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!257:257)","v":0}]
[null,"Depreciation on IDC",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!258:258)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!258:258)","v":0}]
[null,"Amortization Signing fees",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!259:259)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!259:259)","v":0}]
[null,null,"EBIT",null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!260:260)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!260:260)","v":288580.44593187177},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!260:260)","v":275297.29276533052},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!260:260)","v":261652.50791088783},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!260:260)","v":247623.96393451199},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!260:260)","v":233188.29932906461},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!260:260)","v":218320.84877716631},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!260:260)","v":202995.56945490779},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!260:260)","v":187184.96315030579},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!260:260)","v":1008903.4633337909},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!260:260)","v":992033.47066923091},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!260:260)","v":974586.07734484493},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!260:260)","v":956527.09241208015},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!260:260)","v":988683.76651558315},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!260:260)","v":1113456.1116484867},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!260:260)","v":1180956.3135981432},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!260:260)","v":1252540.5153494619},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!260:260)","v":1328455.3759909789},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!260:260)","v":1408962.4279474472},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!260:260)","v":1494338.9725045667},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!260:260)","v":1584879.0291796871},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!260:260)","v":1680894.3421720057},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!260:260)","v":1782715.4473197209},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!260:260)","v":1890692.8031971843},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!260:260)","v":2025056.9642181187},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!260:260)","v":2167424.3590289233},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!260:260)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!260:260)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!260:260)","v":0}]
[null,"Interest expense on Debt fund",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!261:261)","v":312598.44622965163},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!261:261)","v":7968.723564507919},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!261:261)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!261:261)","v":0}]
[null,"Interest on Local banks fund",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!262:262)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!262:262)","v":22347.825850039302},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!262:262)","v":274151.95704628684},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!262:262)","v":254731.50067360001},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!262:262)","v":223539.88834622048},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!262:262)","v":192348.27601884081},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!262:262)","v":161156.6636914612},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!262:262)","v":129965.05136408162},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!262:262)","v":98773.439036702039},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!262:262)","v":67581.826709322442},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!262:262)","v":36390.214381942853},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!262:262)","v":6498.2525682040623},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!262:262)","v":-2.3283064365386961E-11}]
[null,"Interest Income from cash balance",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!263:263)","v":790.36695597418429},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!263:263)","v":20789.659207611036},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!263:263)","v":16140.774051191685},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!263:263)","v":16260.678662829572},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!263:263)","v":16367.410038136029},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!263:263)","v":16460.175742268846},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!263:263)","v":16538.139065077274},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!263:263)","v":16432.69823145659},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!263:263)","v":15862.4283841706},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!263:263)","v":15292.349804624955},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!263:263)","v":17594.434767010793},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!263:263)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!263:263)","v":0}]
[null,"Loss on Currency Translation",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!264:264)","v":329955.66960272996},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!264:264)","v":26533.465785614015},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!264:264)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!264:264)","v":0}]
[null,null,"EBT",null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!265:265)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!265:265)","v":-375531.12879457494},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!265:265)","v":-12567.19442346723},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!265:265)","v":23061.78128847944},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!265:265)","v":40344.754251121063},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!265:265)","v":57207.433348359773},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!265:265)","v":73624.360827973898},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!265:265)","v":89568.657155903435},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!265:265)","v":104844.22234506033},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!265:265)","v":957184.06500863878},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!265:265)","v":970935.60609191307},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!265:265)","v":985682.25954365171},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!265:265)","v":956527.09241208015},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!265:265)","v":988683.76651558315},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!265:265)","v":1113456.1116484867},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!265:265)","v":1180956.3135981432},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!265:265)","v":1252540.5153494619},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!265:265)","v":1328455.3759909789},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!265:265)","v":1408962.4279474472},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!265:265)","v":1494338.9725045667},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!265:265)","v":1584879.0291796871},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!265:265)","v":1680894.3421720057},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!265:265)","v":1782715.4473197209},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!265:265)","v":1890692.8031971843},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!265:265)","v":2025056.9642181187},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!265:265)","v":2167424.3590289233},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!265:265)","v":2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!265:265)","v":2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!265:265)","v":2.3283064365386961E-11}]
[null,"Taxes",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!266:266)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!266:266)","v":0}]
[null,null,"Earnings",null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!267:267)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!267:267)","v":-375531.12879457494},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!267:267)","v":-12567.19442346723},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!267:267)","v":23061.78128847944},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!267:267)","v":40344.754251121063},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!267:267)","v":57207.433348359773},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!267:267)","v":73624.360827973898},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!267:267)","v":89568.657155903435},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!267:267)","v":104844.22234506033},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!267:267)","v":957184.06500863878},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!267:267)","v":970935.60609191307},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!267:267)","v":985682.25954365171},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!267:267)","v":956527.09241208015},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!267:267)","v":988683.76651558315},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!267:267)","v":1113456.1116484867},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!267:267)","v":1180956.3135981432},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!267:267)","v":1252540.5153494619},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!267:267)","v":1328455.3759909789},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!267:267)","v":1408962.4279474472},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!267:267)","v":1494338.9725045667},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!267:267)","v":1584879.0291796871},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!267:267)","v":1680894.3421720057},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!267:267)","v":1782715.4473197209},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!267:267)","v":1890692.8031971843},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!267:267)","v":2025056.9642181187},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!267:267)","v":2167424.3590289233},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!267:267)","v":2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!267:267)","v":2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!267:267)","v":2.3283064365386961E-11}]
[]
[null,null,"Earnings to Rooftop Owner",null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!269:269)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!269:269)","v":-187765.56439728747},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!269:269)","v":-6283.597211733615},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!269:269)","v":11530.89064423972},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!269:269)","v":20172.377125560532},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!269:269)","v":28603.716674179886},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!269:269)","v":36812.180413986949},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!269:269)","v":44784.328577951717},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!269:269)","v":52422.111172530167},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!269:269)","v":478592.03250431939},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!269:269)","v":485467.80304595653},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!269:269)","v":492841.12977182586},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!269:269)","v":478263.54620604008},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!269:269)","v":494341.88325779157},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!269:269)","v":556728.05582424335},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!269:269)","v":590478.15679907158},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!269:269)","v":626270.25767473096},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!269:269)","v":664227.68799548945},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!269:269)","v":704481.21397372358},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!269:269)","v":747169.48625228333},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!269:269)","v":792439.51458984357},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!269:269)","v":840447.17108600284},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!269:269)","v":891357.72365986044},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!269:269)","v":945346.40159859217},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!269:269)","v":1012528.4821090593},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!269:269)","v":1083712.1795144617},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!269:269)","v":1.164153218269348E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!269:269)","v":1.164153218269348E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!269:269)","v":1.164153218269348E-11}]
[null,null,"Earnings to Development Co.",null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!270:270)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!270:270)","v":-187765.56439728747},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!270:270)","v":-6283.597211733615},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!270:270)","v":11530.89064423972},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!270:270)","v":20172.377125560532},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!270:270)","v":28603.716674179886},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!270:270)","v":36812.180413986949},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!270:270)","v":44784.328577951717},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!270:270)","v":52422.111172530167},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!270:270)","v":478592.03250431939},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!270:270)","v":485467.80304595653},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!270:270)","v":492841.12977182586},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!270:270)","v":478263.54620604008},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!270:270)","v":494341.88325779157},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!270:270)","v":556728.05582424335},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!270:270)","v":590478.15679907158},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!270:270)","v":626270.25767473096},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!270:270)","v":664227.68799548945},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!270:270)","v":704481.21397372358},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!270:270)","v":747169.48625228333},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!270:270)","v":792439.51458984357},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!270:270)","v":840447.17108600284},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!270:270)","v":891357.72365986044},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!270:270)","v":945346.40159859217},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!270:270)","v":1012528.4821090593},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!270:270)","v":1083712.1795144617},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!270:270)","v":1.164153218269348E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!270:270)","v":1.164153218269348E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!270:270)","v":1.164153218269348E-11}]
[]
["Cash flow waterfall (EGP)"]
[null,"EBITDA",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!277:277)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!277:277)","v":1126623.9153083453},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!277:277)","v":1113340.7621418042},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!277:277)","v":1099695.9772873614},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!277:277)","v":1085667.4333109856},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!277:277)","v":1071231.7687055382},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!277:277)","v":1056364.3181536398},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!277:277)","v":1041039.0388313816},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!277:277)","v":1025228.4325267695},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!277:277)","v":1008903.4633337909},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!277:277)","v":992033.47066923091},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!277:277)","v":974586.07734484493},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!277:277)","v":956527.09241208015},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!277:277)","v":988683.76651558315},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!277:277)","v":1113456.1116484867},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!277:277)","v":1180956.3135981432},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!277:277)","v":1252540.5153494619},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!277:277)","v":1328455.3759909789},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!277:277)","v":1408962.4279474472},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!277:277)","v":1494338.9725045667},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!277:277)","v":1584879.0291796871},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!277:277)","v":1680894.3421720057},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!277:277)","v":1782715.4473197209},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!277:277)","v":1890692.8031971843},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!277:277)","v":2025056.9642181187},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!277:277)","v":2167424.3590289233},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!277:277)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!277:277)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!277:277)","v":0}]
[null,"Less: taxes",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!278:278)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!278:278)","v":0}]
[null,"Less: working capital changes",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!279:279)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!279:279)","v":55990.138493520433},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!279:279)","v":-920.56344949959021},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!279:279)","v":-951.77295874481206},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!279:279)","v":-984.83056482809479},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!279:279)","v":-1019.8397032168723},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!279:279)","v":-1056.9096579229372},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!279:279)","v":-1096.1558938533854},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!279:279)","v":-1137.7004081598207},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!279:279)","v":-1181.6721016828305},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!279:279)","v":-1228.2071716467181},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!279:279)","v":-1277.4495268264509},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!279:279)","v":-1329.5512264857753},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!279:279)","v":6600.3514069029188},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!279:279)","v":3090.1706537701975},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!279:279)","v":3278.9263643516897},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!279:279)","v":3479.174665097773},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!279:279)","v":3691.6132836836041},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!279:279)","v":3916.9821977825777},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!279:279)","v":4156.0661874158541},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!279:279)","v":4409.6975411550957},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!279:279)","v":4678.7589254330815},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!279:279)","v":4964.1864267755445},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!279:279)","v":5266.9727773531049},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!279:279)","v":7243.0852761409187},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!279:279)","v":7673.9305162899254},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!279:279)","v":-106255.40205280518},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!279:279)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!279:279)","v":0}]
[null,"Add: Change in Accrued Interest",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!280:280)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!280:280)","v":22347.825850039302},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!280:280)","v":-253.76711814539885},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!280:280)","v":-2599.3010272816464},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!280:280)","v":-2599.3010272816318},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!280:280)","v":-2599.3010272816337},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!280:280)","v":-2599.3010272816355},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!280:280)","v":-2599.3010272816355},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!280:280)","v":-2599.3010272816364},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!280:280)","v":-2599.3010272816346},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!280:280)","v":-2599.3010272816327},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!280:280)","v":-1299.6505136408293},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!280:280)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!280:280)","v":-2.3283064365386958E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!280:280)","v":-2.3283064365387035E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!280:280)","v":-2.3283064365387035E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!280:280)","v":-2.3283064365386932E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!280:280)","v":-2.328306436538688E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!280:280)","v":-2.328306436538688E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!280:280)","v":-2.328306436538688E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!280:280)","v":-2.328306436538688E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!280:280)","v":-2.328306436538688E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!280:280)","v":-2.328306436538688E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!280:280)","v":-2.328306436538688E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!280:280)","v":-2.328306436538688E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!280:280)","v":-2.328306436538688E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!280:280)","v":-2.328306436538688E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!280:280)","v":-2.328306436538688E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!280:280)","v":-2.328306436538688E-11}]
[null,"Add: Interest Income from Cash Balance",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!281:281)","v":790.36695597418429},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!281:281)","v":20789.659207611036},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!281:281)","v":16140.774051191685},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!281:281)","v":16260.678662829572},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!281:281)","v":16367.410038136029},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!281:281)","v":16460.175742268846},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!281:281)","v":16538.139065077274},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!281:281)","v":16432.69823145659},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!281:281)","v":15862.4283841706},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!281:281)","v":15292.349804624955},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!281:281)","v":17594.434767010793},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!281:281)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!281:281)","v":0}]
[null,"Add: Cash Balance Available in Repayment Month",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!282:282)","v":824760.35070145328},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!282:282)","v":927867.45403395954},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!282:282)","v":925506.39530857117},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!282:282)","v":922594.76031121984},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!282:282)","v":919099.35118490539},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!282:282)","v":914985.11557417409},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!282:282)","v":905353.14195610094},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!282:282)","v":882033.31063106295},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!282:282)","v":858493.14566508471},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!282:282)","v":294420.85968755052},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!282:282)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!282:282)","v":0}]
[null,"Add: cash available after local debt repaid",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!283:283)","v":598851.60444572556},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!283:283)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!283:283)","v":0}]
[null,null,"Cash available for debt service",null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!284:284)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!284:284)","v":1093771.9696208385},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!284:284)","v":1959557.5683822231},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!284:284)","v":2042056.6773039759},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!284:284)","v":2025820.036819933},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!284:284)","v":2008614.4777308293},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!284:284)","v":1990381.4537114557},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!284:284)","v":1971059.1483372045},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!284:284)","v":1945552.6720952052},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!284:284)","v":1905381.5734234257},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!284:284)","v":1864447.8722833057},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!284:284)","v":1885430.7752583171},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!284:284)","v":957856.64363856602},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!284:284)","v":982083.41510868026},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!284:284)","v":1110365.9409947165},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!284:284)","v":1177677.3872337912},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!284:284)","v":1249061.3406843641},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!284:284)","v":1324763.7627072951},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!284:284)","v":1405045.4457496642},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!284:284)","v":1490182.9063171507},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!284:284)","v":1580469.331638532},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!284:284)","v":1676215.5832465726},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!284:284)","v":1777751.2608929453},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!284:284)","v":1885425.8304198312},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!284:284)","v":2017813.8789419779},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!284:284)","v":2159750.4285126338},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!284:284)","v":106255.40205280518},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!284:284)","v":-2.328306436538688E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!284:284)","v":-2.328306436538688E-11}]
[null,"Interest on debt fund",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!285:285)","v":138330.78556473882},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!285:285)","v":7968.723564507919},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!285:285)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!285:285)","v":0}]
[null,"Interest for local banks",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!286:286)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!286:286)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!286:286)","v":45487.767977428586},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!286:286)","v":254731.50067360001},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!286:286)","v":223539.88834622048},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!286:286)","v":192348.27601884081},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!286:286)","v":161156.6636914612},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!286:286)","v":129965.05136408162},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!286:286)","v":98773.439036702039},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!286:286)","v":67581.826709322442},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!286:286)","v":36390.214381942853},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!286:286)","v":6498.2525682040623},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!286:286)","v":-2.3283064365386961E-11}]
[null,"Repayments to local banks",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!287:287)","v":311916.12327379605},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!287:287)","v":623832.24654759211},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!287:287)","v":623832.24654759211},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!287:287)","v":623832.24654759211},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!287:287)","v":623832.24654759211},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!287:287)","v":623832.24654759211},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!287:287)","v":623832.24654759211},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!287:287)","v":623832.24654759211},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!287:287)","v":623832.24654759211},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!287:287)","v":311916.12327379605},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!287:287)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!287:287)","v":0}]
[null,null,"Net cash flow",null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!288:288)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!288:288)","v":955441.1840560995},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!288:288)","v":1594184.9535664902},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!288:288)","v":1163492.9300827838},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!288:288)","v":1178447.9019261203},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!288:288)","v":1192433.9551643967},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!288:288)","v":1205392.5434724025},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!288:288)","v":1217261.8504255307},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!288:288)","v":1222946.986510911},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!288:288)","v":1213967.5001665109},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!288:288)","v":1204225.4113537706},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!288:288)","v":1567016.3994163172},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!288:288)","v":957856.64363856602},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!288:288)","v":982083.41510868026},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!288:288)","v":1110365.9409947165},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!288:288)","v":1177677.3872337912},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!288:288)","v":1249061.3406843641},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!288:288)","v":1324763.7627072951},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!288:288)","v":1405045.4457496642},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!288:288)","v":1490182.9063171507},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!288:288)","v":1580469.331638532},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!288:288)","v":1676215.5832465726},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!288:288)","v":1777751.2608929453},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!288:288)","v":1885425.8304198312},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!288:288)","v":2017813.8789419779},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!288:288)","v":2159750.4285126338},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!288:288)","v":106255.40205280518},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!288:288)","v":8.2394943828524241E-26},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!288:288)","v":8.2394943828524241E-26}]
[null,"Cash Deposited",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!289:289)","v":63136.615135665292},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!289:289)","v":920411.20956061629},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!289:289)","v":908926.17914635828},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!289:289)","v":897093.70839610393},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!289:289)","v":884892.75610633916},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!289:289)","v":872301.10598567966},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!289:289)","v":859155.94301670988},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!289:289)","v":845199.43676587299},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!289:289)","v":830792.63588316063},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!289:289)","v":839104.21800828935},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!289:289)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!289:289)","v":0}]
[null,null,"Cash after Deposit",null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!290:290)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!290:290)","v":955441.1840560995},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!290:290)","v":1531048.3384308249},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!290:290)","v":243081.72052216751},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!290:290)","v":269521.722779762},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!290:290)","v":295340.24676829256},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!290:290)","v":320499.78736606316},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!290:290)","v":344960.74443985114},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!290:290)","v":363791.04349420115},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!290:290)","v":368768.06340063794},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!290:290)","v":373432.77547061018},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!290:290)","v":727912.18140802777},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!290:290)","v":957856.64363856602},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!290:290)","v":982083.41510868026},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!290:290)","v":1110365.9409947165},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!290:290)","v":1177677.3872337912},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!290:290)","v":1249061.3406843641},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!290:290)","v":1324763.7627072951},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!290:290)","v":1405045.4457496642},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!290:290)","v":1490182.9063171507},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!290:290)","v":1580469.331638532},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!290:290)","v":1676215.5832465726},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!290:290)","v":1777751.2608929453},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!290:290)","v":1885425.8304198312},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!290:290)","v":2017813.8789419779},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!290:290)","v":2159750.4285126338},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!290:290)","v":106255.40205280518},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!290:290)","v":8.2394943828524241E-26},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!290:290)","v":8.2394943828524241E-26}]
[null,"Cash sweep to debt fund",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!292:292)","v":955441.1840560995},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!292:292)","v":513784.38293961575},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!292:292)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!292:292)","v":0}]
[null,null,"Net cash flow",null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!293:293)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!293:293)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!293:293)","v":1017263.9554912091},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!293:293)","v":243081.72052216751},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!293:293)","v":269521.722779762},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!293:293)","v":295340.24676829256},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!293:293)","v":320499.78736606316},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!293:293)","v":344960.74443985114},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!293:293)","v":363791.04349420115},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!293:293)","v":368768.06340063794},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!293:293)","v":373432.77547061018},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!293:293)","v":727912.18140802777},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!293:293)","v":957856.64363856602},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!293:293)","v":982083.41510868026},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!293:293)","v":1110365.9409947165},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!293:293)","v":1177677.3872337912},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!293:293)","v":1249061.3406843641},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!293:293)","v":1324763.7627072951},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!293:293)","v":1405045.4457496642},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!293:293)","v":1490182.9063171507},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!293:293)","v":1580469.331638532},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!293:293)","v":1676215.5832465726},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!293:293)","v":1777751.2608929453},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!293:293)","v":1885425.8304198312},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!293:293)","v":2017813.8789419779},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!293:293)","v":2159750.4285126338},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!293:293)","v":106255.40205280518},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!293:293)","v":8.2394943828524241E-26},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!293:293)","v":8.2394943828524241E-26}]
[null,"Add: Cash from re-financing",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!294:294)","v":5363478.2040094323},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!294:294)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!294:294)","v":0}]
[null,"Less: fees paid at re-financing",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!295:295)","v":107269.56408018865},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!295:295)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!295:295)","v":0}]
[null,"Less: Repayments of debt fund",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!296:296)","v":5120717.1617622403},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!296:296)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!296:296)","v":0}]
[null,"Cash flow after re-financing",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!297:297)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!297:297)","v":135491.47816700302},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!297:297)","v":1017263.9554912091},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!297:297)","v":243081.72052216751},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!297:297)","v":269521.722779762},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!297:297)","v":295340.24676829256},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!297:297)","v":320499.78736606316},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!297:297)","v":344960.74443985114},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!297:297)","v":363791.04349420115},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!297:297)","v":368768.06340063794},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!297:297)","v":373432.77547061018},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!297:297)","v":727912.18140802777},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!297:297)","v":957856.64363856602},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!297:297)","v":982083.41510868026},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!297:297)","v":1110365.9409947165},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!297:297)","v":1177677.3872337912},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!297:297)","v":1249061.3406843641},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!297:297)","v":1324763.7627072951},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!297:297)","v":1405045.4457496642},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!297:297)","v":1490182.9063171507},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!297:297)","v":1580469.331638532},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!297:297)","v":1676215.5832465726},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!297:297)","v":1777751.2608929453},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!297:297)","v":1885425.8304198312},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!297:297)","v":2017813.8789419779},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!297:297)","v":2159750.4285126338},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!297:297)","v":106255.40205280518},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!297:297)","v":8.2394943828524241E-26},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!297:297)","v":8.2394943828524241E-26}]
[null,"Less: Increase in cash balance",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!298:298)","v":135491.47816700302},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!298:298)","v":689268.87253445026},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!298:298)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!298:298)","v":0}]
[null,null,"Dividends Paid",null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!299:299)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!299:299)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!299:299)","v":327995.08295675879},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!299:299)","v":236616.95774442446},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!299:299)","v":253965.81952296069},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!299:299)","v":270898.28975822381},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!299:299)","v":287389.12914820749},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!299:299)","v":303411.68896354444},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!299:299)","v":318770.1130785321},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!299:299)","v":333154.19839039701},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!299:299)","v":346998.57684173621},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!299:299)","v":727912.18140802777},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!299:299)","v":957856.64363856602},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!299:299)","v":982083.41510868026},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!299:299)","v":1110365.9409947165},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!299:299)","v":1177677.3872337912},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!299:299)","v":1249061.3406843641},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!299:299)","v":1324763.7627072951},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!299:299)","v":1405045.4457496642},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!299:299)","v":1490182.9063171507},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!299:299)","v":1580469.331638532},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!299:299)","v":1676215.5832465726},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!299:299)","v":1777751.2608929453},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!299:299)","v":1885425.8304198312},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!299:299)","v":2017813.8789419779},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!299:299)","v":2159750.4285126338},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!299:299)","v":106255.40205280518},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!299:299)","v":8.2394943828524241E-26},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!299:299)","v":8.2394943828524241E-26}]
[null,"Less: cash trapped",null,null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!300:300)","v":6464.7627777430462},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!300:300)","v":15555.903256801306},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!300:300)","v":24441.957010068756},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!300:300)","v":33110.658217855671},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!300:300)","v":41549.055476306705},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!300:300)","v":45020.930415669049},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!300:300)","v":35613.86501024093},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!300:300)","v":26434.198628873972},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!300:300)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!300:300)","v":0}]
[null,null,"Dividends to Rooftop owners",null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!301:301)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!301:301)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!301:301)","v":163997.5414783794},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!301:301)","v":118308.47887221223},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!301:301)","v":126982.90976148035},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!301:301)","v":135449.1448791119},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!301:301)","v":143694.56457410374},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!301:301)","v":151705.84448177222},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!301:301)","v":159385.05653926605},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!301:301)","v":166577.09919519851},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!301:301)","v":173499.28842086811},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!301:301)","v":363956.09070401388},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!301:301)","v":478928.32181928301},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!301:301)","v":491041.70755434013},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!301:301)","v":555182.97049735824},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!301:301)","v":588838.69361689559},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!301:301)","v":624530.67034218204},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!301:301)","v":662381.88135364756},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!301:301)","v":702522.72287483211},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!301:301)","v":745091.45315857534},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!301:301)","v":790234.665819266},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!301:301)","v":838107.79162328632},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!301:301)","v":888875.63044647267},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!301:301)","v":942712.91520991561},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!301:301)","v":1008906.9394709889},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!301:301)","v":1079875.2142563169},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!301:301)","v":53127.701026402588},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!301:301)","v":4.1197471914262121E-26},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!301:301)","v":4.1197471914262121E-26}]
[null,null,"Dividends to Development Co.",null,null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!302:302)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!302:302)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!302:302)","v":163997.5414783794},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!302:302)","v":118308.47887221223},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!302:302)","v":126982.90976148035},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!302:302)","v":135449.1448791119},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!302:302)","v":143694.56457410374},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!302:302)","v":151705.84448177222},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!302:302)","v":159385.05653926605},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!302:302)","v":166577.09919519851},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!302:302)","v":173499.28842086811},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!302:302)","v":363956.09070401388},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!302:302)","v":478928.32181928301},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!302:302)","v":491041.70755434013},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!302:302)","v":555182.97049735824},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!302:302)","v":588838.69361689559},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!302:302)","v":624530.67034218204},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!302:302)","v":662381.88135364756},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!302:302)","v":702522.72287483211},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!302:302)","v":745091.45315857534},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!302:302)","v":790234.665819266},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!302:302)","v":838107.79162328632},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!302:302)","v":888875.63044647267},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!302:302)","v":942712.91520991561},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!302:302)","v":1008906.9394709889},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!302:302)","v":1079875.2142563169},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!302:302)","v":53127.701026402588},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!302:302)","v":4.1197471914262121E-26},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!302:302)","v":4.1197471914262121E-26}]
[]
[]
[]
[]
[null,null,"Cash flow Waterfall"]
[null,null,null,null,null,{"$f":"F3","v":2017},{"$f":"G3","v":2018},{"$f":"H3","v":2019},{"$f":"I3","v":2020},{"$f":"J3","v":2021},{"$f":"K3","v":2022},{"$f":"L3","v":2023},{"$f":"M3","v":2024},{"$f":"N3","v":2025},{"$f":"O3","v":2026},{"$f":"P3","v":2027},{"$f":"Q3","v":2028},{"$f":"R3","v":2029},{"$f":"S3","v":2030},{"$f":"T3","v":2031},{"$f":"U3","v":2032},{"$f":"V3","v":2033},{"$f":"W3","v":2034},{"$f":"X3","v":2035},{"$f":"Y3","v":2036},{"$f":"Z3","v":2037},{"$f":"AA3","v":2038},{"$f":"AB3","v":2039},{"$f":"AC3","v":2040},{"$f":"AD3","v":2041},{"$f":"AE3","v":2042},{"$f":"AF3","v":2043},{"$f":"AG3","v":2044},{"$f":"AH3","v":2045}]
[null,null,null,"CFADS",null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!395:395)-F29","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!395:395)-G29","v":1093771.9696208385},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!395:395)-H29","v":1134797.21768077},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!395:395)-I29","v":1114189.2232700163},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!395:395)-J29","v":1100313.6415113618},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!395:395)-K29","v":1086019.7174196094},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!395:395)-L29","v":1071282.1025265502},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!395:395)-M29","v":1056074.0327630304},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!395:395)-N29","v":1040199.5301391042},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!395:395)-O29","v":1023348.2627923627},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!395:395)-P29","v":1005954.726618221},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!395:395)-Q29","v":1591009.9155707667},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!395:395)-R29","v":957856.64363856602},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!395:395)-S29","v":982083.41510868026},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!395:395)-T29","v":1110365.9409947165},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!395:395)-U29","v":1177677.3872337912},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!395:395)-V29","v":1249061.3406843641},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!395:395)-W29","v":1324763.7627072951},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!395:395)-X29","v":1405045.4457496642},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!395:395)-Y29","v":1490182.9063171507},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!395:395)-Z29","v":1580469.331638532},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!395:395)-AA29","v":1676215.5832465726},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!395:395)-AB29","v":1777751.2608929453},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!395:395)-AC29","v":1885425.8304198312},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!395:395)-AD29","v":2017813.8789419779},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!395:395)-AE29","v":2159750.4285126338},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!395:395)-AF29","v":106255.40205280518},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!395:395)-AG29","v":-2.328306436538688E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!395:395)-AH29","v":-2.328306436538688E-11}]
[null,null,null,"Net Cash Deposits",null,{"$f":"F63","v":0},{"$f":"G63","v":0},-72354.863031337271,-991.48169560031965,-1024.3129054114688,-1059.0949050474446,-1095.9368607106153,-1134.9541121879593,-1176.2685237220721,-1220.0088549489155,-1266.3111530500464,544683.35832073889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service to local Banks",null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!396:396)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!396:396)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!396:396)","v":357403.89125122468},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!396:396)","v":878563.74722119211},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!396:396)","v":847372.13489381259},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!396:396)","v":816180.52256643306},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!396:396)","v":784988.91023905319},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!396:396)","v":753797.29791167378},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!396:396)","v":722605.68558429426},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!396:396)","v":691414.07325691462},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!396:396)","v":660222.46092953486},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!396:396)","v":318414.37584200012},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!396:396)","v":-2.3283064365386961E-11}]
[null,null,null,"Debt Service to Debt Fund",null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!397:397)","v":1093771.9696208385},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!397:397)","v":521753.10650412372},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!397:397)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!397:397)","v":0}]
[null,null,null,"Dividends to Rooftop owners",null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!398:398)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!398:398)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!398:398)","v":163997.5414783794},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!398:398)","v":118308.47887221223},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!398:398)","v":126982.90976148035},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!398:398)","v":135449.1448791119},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!398:398)","v":143694.56457410374},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!398:398)","v":151705.84448177222},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!398:398)","v":159385.05653926605},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!398:398)","v":166577.09919519851},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!398:398)","v":173499.28842086811},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!398:398)","v":363956.09070401388},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!398:398)","v":478928.32181928301},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!398:398)","v":491041.70755434013},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!398:398)","v":555182.97049735824},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!398:398)","v":588838.69361689559},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!398:398)","v":624530.67034218204},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!398:398)","v":662381.88135364756},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!398:398)","v":702522.72287483211},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!398:398)","v":745091.45315857534},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!398:398)","v":790234.665819266},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!398:398)","v":838107.79162328632},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!398:398)","v":888875.63044647267},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!398:398)","v":942712.91520991561},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!398:398)","v":1008906.9394709889},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!398:398)","v":1079875.2142563169},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!398:398)","v":53127.701026402588},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!398:398)","v":4.1197471914262121E-26},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!398:398)","v":4.1197471914262121E-26}]
[null,null,null,"Dividends to Development Co.",null,{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!F$3,'SPV Template'!399:399)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!G$3,'SPV Template'!399:399)","v":0},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!H$3,'SPV Template'!399:399)","v":163997.5414783794},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!I$3,'SPV Template'!399:399)","v":118308.47887221223},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!J$3,'SPV Template'!399:399)","v":126982.90976148035},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!K$3,'SPV Template'!399:399)","v":135449.1448791119},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!L$3,'SPV Template'!399:399)","v":143694.56457410374},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!M$3,'SPV Template'!399:399)","v":151705.84448177222},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!N$3,'SPV Template'!399:399)","v":159385.05653926605},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!O$3,'SPV Template'!399:399)","v":166577.09919519851},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!P$3,'SPV Template'!399:399)","v":173499.28842086811},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Q$3,'SPV Template'!399:399)","v":363956.09070401388},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!R$3,'SPV Template'!399:399)","v":478928.32181928301},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!S$3,'SPV Template'!399:399)","v":491041.70755434013},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!T$3,'SPV Template'!399:399)","v":555182.97049735824},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!U$3,'SPV Template'!399:399)","v":588838.69361689559},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!V$3,'SPV Template'!399:399)","v":624530.67034218204},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!W$3,'SPV Template'!399:399)","v":662381.88135364756},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!X$3,'SPV Template'!399:399)","v":702522.72287483211},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Y$3,'SPV Template'!399:399)","v":745091.45315857534},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!Z$3,'SPV Template'!399:399)","v":790234.665819266},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AA$3,'SPV Template'!399:399)","v":838107.79162328632},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AB$3,'SPV Template'!399:399)","v":888875.63044647267},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AC$3,'SPV Template'!399:399)","v":942712.91520991561},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AD$3,'SPV Template'!399:399)","v":1008906.9394709889},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AE$3,'SPV Template'!399:399)","v":1079875.2142563169},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AF$3,'SPV Template'!399:399)","v":53127.701026402588},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AG$3,'SPV Template'!399:399)","v":4.1197471914262121E-26},{"$f":"SUMIF('SPV Template'!$3:$3,'SPV Template Annual'!AH$3,'SPV Template'!399:399)","v":4.1197471914262121E-26}]
[]
[null,null,null,"Total Distributions of CFADS",null,{"$f":"SUM(F57:F60)","v":0},{"$f":"SUM(G57:G60)","v":1093771.9696208385},1207152.0807121072,1115180.7049656166,1101337.9544167733,1087078.8123246569,1072378.0393872608,1057208.9868752183,1041375.7986628263,1024568.2716473116,1007221.0377712711,1046326.5572500278,957856.64363856602,982083.41510868026,1110365.9409947165,1177677.3872337912,1249061.3406843641,1324763.7627072951,1405045.4457496642,1490182.9063171507,1580469.331638532,1676215.5832465726,1777751.2608929453,1885425.8304198312,2017813.8789419779,2159750.4285126338,106255.40205280515,-2.3283064365386877E-11,-2.3283064365386877E-11]
[null,null,null,"Difference",null,{"$f":"F55-F62","v":0},{"$f":"G55-G62","v":0},-72354.863031337271,-991.48169560031965,-1024.3129054114688,-1059.0949050474446,-1095.9368607106153,-1134.9541121879593,-1176.2685237220721,-1220.0088549489155,-1266.3111530500464,544683.35832073889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Consolidated","index":6,"n_rows":452,"n_cols":284,"rows_kept":452,"cut":false,"hidden":false,"merged":[]}
["Time Period",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
["Month",null,null,null,null,null,null,{"$f":"'General Assumptions'!E3","v":"2017-01-01"},{"$f":"EDATE(H2,1)","v":"2017-02-01"},{"$f":"EDATE(I2,1)","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01",{"$f":"EDATE(BC2,1)","v":"2021-01-01"},{"$f":"EDATE(BD2,1)","v":"2021-02-01"},{"$f":"EDATE(BE2,1)","v":"2021-03-01"},{"$f":"EDATE(BF2,1)","v":"2021-04-01"},{"$f":"EDATE(BG2,1)","v":"2021-05-01"},{"$f":"EDATE(BH2,1)","v":"2021-06-01"},{"$f":"EDATE(BI2,1)","v":"2021-07-01"},{"$f":"EDATE(BJ2,1)","v":"2021-08-01"},{"$f":"EDATE(BK2,1)","v":"2021-09-01"},{"$f":"EDATE(BL2,1)","v":"2021-10-01"},{"$f":"EDATE(BM2,1)","v":"2021-11-01"},{"$f":"EDATE(BN2,1)","v":"2021-12-01"},{"$f":"EDATE(BO2,1)","v":"2022-01-01"},{"$f":"EDATE(BP2,1)","v":"2022-02-01"},{"$f":"EDATE(BQ2,1)","v":"2022-03-01"},{"$f":"EDATE(BR2,1)","v":"2022-04-01"},{"$f":"EDATE(BS2,1)","v":"2022-05-01"},{"$f":"EDATE(BT2,1)","v":"2022-06-01"},{"$f":"EDATE(BU2,1)","v":"2022-07-01"},{"$f":"EDATE(BV2,1)","v":"2022-08-01"},{"$f":"EDATE(BW2,1)","v":"2022-09-01"},{"$f":"EDATE(BX2,1)","v":"2022-10-01"},{"$f":"EDATE(BY2,1)","v":"2022-11-01"},{"$f":"EDATE(BZ2,1)","v":"2022-12-01"},{"$f":"EDATE(CA2,1)","v":"2023-01-01"},{"$f":"EDATE(CB2,1)","v":"2023-02-01"},{"$f":"EDATE(CC2,1)","v":"2023-03-01"},{"$f":"EDATE(CD2,1)","v":"2023-04-01"},{"$f":"EDATE(CE2,1)","v":"2023-05-01"},{"$f":"EDATE(CF2,1)","v":"2023-06-01"},{"$f":"EDATE(CG2,1)","v":"2023-07-01"},{"$f":"EDATE(CH2,1)","v":"2023-08-01"},{"$f":"EDATE(CI2,1)","v":"2023-09-01"},{"$f":"EDATE(CJ2,1)","v":"2023-10-01"},{"$f":"EDATE(CK2,1)","v":"2023-11-01"},{"$f":"EDATE(CL2,1)","v":"2023-12-01"},{"$f":"EDATE(CM2,1)","v":"2024-01-01"},{"$f":"EDATE(CN2,1)","v":"2024-02-01"},{"$f":"EDATE(CO2,1)","v":"2024-03-01"},{"$f":"EDATE(CP2,1)","v":"2024-04-01"},{"$f":"EDATE(CQ2,1)","v":"2024-05-01"},{"$f":"EDATE(CR2,1)","v":"2024-06-01"},{"$f":"EDATE(CS2,1)","v":"2024-07-01"},{"$f":"EDATE(CT2,1)","v":"2024-08-01"},{"$f":"EDATE(CU2,1)","v":"2024-09-01"},{"$f":"EDATE(CV2,1)","v":"2024-10-01"},{"$f":"EDATE(CW2,1)","v":"2024-11-01"},{"$f":"EDATE(CX2,1)","v":"2024-12-01"},{"$f":"EDATE(CY2,1)","v":"2025-01-01"},{"$f":"EDATE(CZ2,1)","v":"2025-02-01"},{"$f":"EDATE(DA2,1)","v":"2025-03-01"},{"$f":"EDATE(DB2,1)","v":"2025-04-01"},{"$f":"EDATE(DC2,1)","v":"2025-05-01"},{"$f":"EDATE(DD2,1)","v":"2025-06-01"},{"$f":"EDATE(DE2,1)","v":"2025-07-01"},{"$f":"EDATE(DF2,1)","v":"2025-08-01"},{"$f":"EDATE(DG2,1)","v":"2025-09-01"},{"$f":"EDATE(DH2,1)","v":"2025-10-01"},{"$f":"EDATE(DI2,1)","v":"2025-11-01"},{"$f":"EDATE(DJ2,1)","v":"2025-12-01"},{"$f":"EDATE(DK2,1)","v":"2026-01-01"},{"$f":"EDATE(DL2,1)","v":"2026-02-01"},{"$f":"EDATE(DM2,1)","v":"2026-03-01"},{"$f":"EDATE(DN2,1)","v":"2026-04-01"},{"$f":"EDATE(DO2,1)","v":"2026-05-01"},{"$f":"EDATE(DP2,1)","v":"2026-06-01"},{"$f":"EDATE(DQ2,1)","v":"2026-07-01"},{"$f":"EDATE(DR2,1)","v":"2026-08-01"},{"$f":"EDATE(DS2,1)","v":"2026-09-01"},{"$f":"EDATE(DT2,1)","v":"2026-10-01"},{"$f":"EDATE(DU2,1)","v":"2026-11-01"},{"$f":"EDATE(DV2,1)","v":"2026-12-01"},{"$f":"EDATE(DW2,1)","v":"2027-01-01"},{"$f":"EDATE(DX2,1)","v":"2027-02-01"},{"$f":"EDATE(DY2,1)","v":"2027-03-01"},{"$f":"EDATE(DZ2,1)","v":"2027-04-01"},{"$f":"EDATE(EA2,1)","v":"2027-05-01"},{"$f":"EDATE(EB2,1)","v":"2027-06-01"},{"$f":"EDATE(EC2,1)","v":"2027-07-01"},{"$f":"EDATE(ED2,1)","v":"2027-08-01"},{"$f":"EDATE(EE2,1)","v":"2027-09-01"},{"$f":"EDATE(EF2,1)","v":"2027-10-01"},{"$f":"EDATE(EG2,1)","v":"2027-11-01"},{"$f":"EDATE(EH2,1)","v":"2027-12-01"},{"$f":"EDATE(EI2,1)","v":"2028-01-01"},{"$f":"EDATE(EJ2,1)","v":"2028-02-01"},{"$f":"EDATE(EK2,1)","v":"2028-03-01"},{"$f":"EDATE(EL2,1)","v":"2028-04-01"},{"$f":"EDATE(EM2,1)","v":"2028-05-01"},{"$f":"EDATE(EN2,1)","v":"2028-06-01"},{"$f":"EDATE(EO2,1)","v":"2028-07-01"},{"$f":"EDATE(EP2,1)","v":"2028-08-01"},{"$f":"EDATE(EQ2,1)","v":"2028-09-01"},{"$f":"EDATE(ER2,1)","v":"2028-10-01"},{"$f":"EDATE(ES2,1)","v":"2028-11-01"},{"$f":"EDATE(ET2,1)","v":"2028-12-01"},{"$f":"EDATE(EU2,1)","v":"2029-01-01"},{"$f":"EDATE(EV2,1)","v":"2029-02-01"},{"$f":"EDATE(EW2,1)","v":"2029-03-01"},{"$f":"EDATE(EX2,1)","v":"2029-04-01"},{"$f":"EDATE(EY2,1)","v":"2029-05-01"},{"$f":"EDATE(EZ2,1)","v":"2029-06-01"},{"$f":"EDATE(FA2,1)","v":"2029-07-01"},{"$f":"EDATE(FB2,1)","v":"2029-08-01"},{"$f":"EDATE(FC2,1)","v":"2029-09-01"},{"$f":"EDATE(FD2,1)","v":"2029-10-01"},{"$f":"EDATE(FE2,1)","v":"2029-11-01"},{"$f":"EDATE(FF2,1)","v":"2029-12-01"},{"$f":"EDATE(FG2,1)","v":"2030-01-01"},{"$f":"EDATE(FH2,1)","v":"2030-02-01"},{"$f":"EDATE(FI2,1)","v":"2030-03-01"},{"$f":"EDATE(FJ2,1)","v":"2030-04-01"},{"$f":"EDATE(FK2,1)","v":"2030-05-01"},{"$f":"EDATE(FL2,1)","v":"2030-06-01"},{"$f":"EDATE(FM2,1)","v":"2030-07-01"},{"$f":"EDATE(FN2,1)","v":"2030-08-01"},{"$f":"EDATE(FO2,1)","v":"2030-09-01"},{"$f":"EDATE(FP2,1)","v":"2030-10-01"},{"$f":"EDATE(FQ2,1)","v":"2030-11-01"},{"$f":"EDATE(FR2,1)","v":"2030-12-01"},{"$f":"EDATE(FS2,1)","v":"2031-01-01"},{"$f":"EDATE(FT2,1)","v":"2031-02-01"},{"$f":"EDATE(FU2,1)","v":"2031-03-01"},{"$f":"EDATE(FV2,1)","v":"2031-04-01"},{"$f":"EDATE(FW2,1)","v":"2031-05-01"},{"$f":"EDATE(FX2,1)","v":"2031-06-01"},{"$f":"EDATE(FY2,1)","v":"2031-07-01"},{"$f":"EDATE(FZ2,1)","v":"2031-08-01"},{"$f":"EDATE(GA2,1)","v":"2031-09-01"},{"$f":"EDATE(GB2,1)","v":"2031-10-01"},{"$f":"EDATE(GC2,1)","v":"2031-11-01"},{"$f":"EDATE(GD2,1)","v":"2031-12-01"},{"$f":"EDATE(GE2,1)","v":"2032-01-01"},{"$f":"EDATE(GF2,1)","v":"2032-02-01"},{"$f":"EDATE(GG2,1)","v":"2032-03-01"},{"$f":"EDATE(GH2,1)","v":"2032-04-01"},{"$f":"EDATE(GI2,1)","v":"2032-05-01"},{"$f":"EDATE(GJ2,1)","v":"2032-06-01"},{"$f":"EDATE(GK2,1)","v":"2032-07-01"},{"$f":"EDATE(GL2,1)","v":"2032-08-01"},{"$f":"EDATE(GM2,1)","v":"2032-09-01"},{"$f":"EDATE(GN2,1)","v":"2032-10-01"},{"$f":"EDATE(GO2,1)","v":"2032-11-01"},{"$f":"EDATE(GP2,1)","v":"2032-12-01"},{"$f":"EDATE(GQ2,1)","v":"2033-01-01"},{"$f":"EDATE(GR2,1)","v":"2033-02-01"},{"$f":"EDATE(GS2,1)","v":"2033-03-01"},{"$f":"EDATE(GT2,1)","v":"2033-04-01"},{"$f":"EDATE(GU2,1)","v":"2033-05-01"},{"$f":"EDATE(GV2,1)","v":"2033-06-01"},{"$f":"EDATE(GW2,1)","v":"2033-07-01"},{"$f":"EDATE(GX2,1)","v":"2033-08-01"},{"$f":"EDATE(GY2,1)","v":"2033-09-01"},{"$f":"EDATE(GZ2,1)","v":"2033-10-01"},{"$f":"EDATE(HA2,1)","v":"2033-11-01"},{"$f":"EDATE(HB2,1)","v":"2033-12-01"},{"$f":"EDATE(HC2,1)","v":"2034-01-01"},{"$f":"EDATE(HD2,1)","v":"2034-02-01"},{"$f":"EDATE(HE2,1)","v":"2034-03-01"},{"$f":"EDATE(HF2,1)","v":"2034-04-01"},{"$f":"EDATE(HG2,1)","v":"2034-05-01"},{"$f":"EDATE(HH2,1)","v":"2034-06-01"},{"$f":"EDATE(HI2,1)","v":"2034-07-01"},{"$f":"EDATE(HJ2,1)","v":"2034-08-01"},{"$f":"EDATE(HK2,1)","v":"2034-09-01"},{"$f":"EDATE(HL2,1)","v":"2034-10-01"},{"$f":"EDATE(HM2,1)","v":"2034-11-01"},{"$f":"EDATE(HN2,1)","v":"2034-12-01"},{"$f":"EDATE(HO2,1)","v":"2035-01-01"},{"$f":"EDATE(HP2,1)","v":"2035-02-01"},{"$f":"EDATE(HQ2,1)","v":"2035-03-01"},{"$f":"EDATE(HR2,1)","v":"2035-04-01"},{"$f":"EDATE(HS2,1)","v":"2035-05-01"},{"$f":"EDATE(HT2,1)","v":"2035-06-01"},{"$f":"EDATE(HU2,1)","v":"2035-07-01"},{"$f":"EDATE(HV2,1)","v":"2035-08-01"},{"$f":"EDATE(HW2,1)","v":"2035-09-01"},{"$f":"EDATE(HX2,1)","v":"2035-10-01"},{"$f":"EDATE(HY2,1)","v":"2035-11-01"},{"$f":"EDATE(HZ2,1)","v":"2035-12-01"},{"$f":"EDATE(IA2,1)","v":"2036-01-01"},{"$f":"EDATE(IB2,1)","v":"2036-02-01"},{"$f":"EDATE(IC2,1)","v":"2036-03-01"},{"$f":"EDATE(ID2,1)","v":"2036-04-01"},{"$f":"EDATE(IE2,1)","v":"2036-05-01"},{"$f":"EDATE(IF2,1)","v":"2036-06-01"},{"$f":"EDATE(IG2,1)","v":"2036-07-01"},{"$f":"EDATE(IH2,1)","v":"2036-08-01"},{"$f":"EDATE(II2,1)","v":"2036-09-01"},{"$f":"EDATE(IJ2,1)","v":"2036-10-01"},{"$f":"EDATE(IK2,1)","v":"2036-11-01"},{"$f":"EDATE(IL2,1)","v":"2036-12-01"},{"$f":"EDATE(IM2,1)","v":"2037-01-01"},{"$f":"EDATE(IN2,1)","v":"2037-02-01"},{"$f":"EDATE(IO2,1)","v":"2037-03-01"},{"$f":"EDATE(IP2,1)","v":"2037-04-01"},{"$f":"EDATE(IQ2,1)","v":"2037-05-01"},{"$f":"EDATE(IR2,1)","v":"2037-06-01"},{"$f":"EDATE(IS2,1)","v":"2037-07-01"},{"$f":"EDATE(IT2,1)","v":"2037-08-01"},{"$f":"EDATE(IU2,1)","v":"2037-09-01"},{"$f":"EDATE(IV2,1)","v":"2037-10-01"},{"$f":"EDATE(IW2,1)","v":"2037-11-01"},{"$f":"EDATE(IX2,1)","v":"2037-12-01"},{"$f":"EDATE(IY2,1)","v":"2038-01-01"},{"$f":"EDATE(IZ2,1)","v":"2038-02-01"},{"$f":"EDATE(JA2,1)","v":"2038-03-01"},{"$f":"EDATE(JB2,1)","v":"2038-04-01"},{"$f":"EDATE(JC2,1)","v":"2038-05-01"},{"$f":"EDATE(JD2,1)","v":"2038-06-01"},{"$f":"EDATE(JE2,1)","v":"2038-07-01"},{"$f":"EDATE(JF2,1)","v":"2038-08-01"},{"$f":"EDATE(JG2,1)","v":"2038-09-01"},{"$f":"EDATE(JH2,1)","v":"2038-10-01"},{"$f":"EDATE(JI2,1)","v":"2038-11-01"},{"$f":"EDATE(JJ2,1)","v":"2038-12-01"},{"$f":"EDATE(JK2,1)","v":"2039-01-01"},{"$f":"EDATE(JL2,1)","v":"2039-02-01"},{"$f":"EDATE(JM2,1)","v":"2039-03-01"},{"$f":"EDATE(JN2,1)","v":"2039-04-01"},{"$f":"EDATE(JO2,1)","v":"2039-05-01"},{"$f":"EDATE(JP2,1)","v":"2039-06-01"},{"$f":"EDATE(JQ2,1)","v":"2039-07-01"},{"$f":"EDATE(JR2,1)","v":"2039-08-01"},{"$f":"EDATE(JS2,1)","v":"2039-09-01"},{"$f":"EDATE(JT2,1)","v":"2039-10-01"},{"$f":"EDATE(JU2,1)","v":"2039-11-01"},{"$f":"EDATE(JV2,1)","v":"2039-12-01"},{"$f":"EDATE(JW2,1)","v":"2040-01-01"}]
[]
[null,{"$f":"'SPV Assumptions'!E5","v":"Template"},null,null,null,null,null,{"$f":"MATCH(H2,'SPV Template'!2:2)","v":11},{"$f":"MATCH(I2,'SPV Template'!2:2)","v":12},{"$f":"MATCH(J2,'SPV Template'!2:2)","v":13},{"$f":"MATCH(K2,'SPV Template'!2:2)","v":14},{"$f":"MATCH(L2,'SPV Template'!2:2)","v":15},{"$f":"MATCH(M2,'SPV Template'!2:2)","v":16},{"$f":"MATCH(N2,'SPV Template'!2:2)","v":17},{"$f":"MATCH(O2,'SPV Template'!2:2)","v":18},{"$f":"MATCH(P2,'SPV Template'!2:2)","v":19},{"$f":"MATCH(Q2,'SPV Template'!2:2)","v":20},{"$f":"MATCH(R2,'SPV Template'!2:2)","v":21},{"$f":"MATCH(S2,'SPV Template'!2:2)","v":22},{"$f":"MATCH(T2,'SPV Template'!2:2)","v":23},{"$f":"MATCH(U2,'SPV Template'!2:2)","v":24},{"$f":"MATCH(V2,'SPV Template'!2:2)","v":25},{"$f":"MATCH(W2,'SPV Template'!2:2)","v":26},{"$f":"MATCH(X2,'SPV Template'!2:2)","v":27},{"$f":"MATCH(Y2,'SPV Template'!2:2)","v":28},{"$f":"MATCH(Z2,'SPV Template'!2:2)","v":29},{"$f":"MATCH(AA2,'SPV Template'!2:2)","v":30},{"$f":"MATCH(AB2,'SPV Template'!2:2)","v":31},{"$f":"MATCH(AC2,'SPV Template'!2:2)","v":32},{"$f":"MATCH(AD2,'SPV Template'!2:2)","v":33},{"$f":"MATCH(AE2,'SPV Template'!2:2)","v":34},{"$f":"MATCH(AF2,'SPV Template'!2:2)","v":35},{"$f":"MATCH(AG2,'SPV Template'!2:2)","v":36},{"$f":"MATCH(AH2,'SPV Template'!2:2)","v":37},{"$f":"MATCH(AI2,'SPV Template'!2:2)","v":38},{"$f":"MATCH(AJ2,'SPV Template'!2:2)","v":39},{"$f":"MATCH(AK2,'SPV Template'!2:2)","v":40},{"$f":"MATCH(AL2,'SPV Template'!2:2)","v":41},{"$f":"MATCH(AM2,'SPV Template'!2:2)","v":42},{"$f":"MATCH(AN2,'SPV Template'!2:2)","v":43},{"$f":"MATCH(AO2,'SPV Template'!2:2)","v":44},{"$f":"MATCH(AP2,'SPV Template'!2:2)","v":45},{"$f":"MATCH(AQ2,'SPV Template'!2:2)","v":46},{"$f":"MATCH(AR2,'SPV Template'!2:2)","v":47},{"$f":"MATCH(AS2,'SPV Template'!2:2)","v":48},{"$f":"MATCH(AT2,'SPV Template'!2:2)","v":49},{"$f":"MATCH(AU2,'SPV Template'!2:2)","v":50},{"$f":"MATCH(AV2,'SPV Template'!2:2)","v":51},{"$f":"MATCH(AW2,'SPV Template'!2:2)","v":52},{"$f":"MATCH(AX2,'SPV Template'!2:2)","v":53},{"$f":"MATCH(AY2,'SPV Template'!2:2)","v":54},{"$f":"MATCH(AZ2,'SPV Template'!2:2)","v":55},{"$f":"MATCH(BA2,'SPV Template'!2:2)","v":56},{"$f":"MATCH(BB2,'SPV Template'!2:2)","v":57},{"$f":"MATCH(BC2,'SPV Template'!2:2)","v":58},{"$f":"MATCH(BD2,'SPV Template'!2:2)","v":59},{"$f":"MATCH(BE2,'SPV Template'!2:2)","v":60},{"$f":"MATCH(BF2,'SPV Template'!2:2)","v":61},{"$f":"MATCH(BG2,'SPV Template'!2:2)","v":62},{"$f":"MATCH(BH2,'SPV Template'!2:2)","v":63},{"$f":"MATCH(BI2,'SPV Template'!2:2)","v":64},{"$f":"MATCH(BJ2,'SPV Template'!2:2)","v":65},{"$f":"MATCH(BK2,'SPV Template'!2:2)","v":66},{"$f":"MATCH(BL2,'SPV Template'!2:2)","v":67},{"$f":"MATCH(BM2,'SPV Template'!2:2)","v":68},{"$f":"MATCH(BN2,'SPV Template'!2:2)","v":69},{"$f":"MATCH(BO2,'SPV Template'!2:2)","v":70},{"$f":"MATCH(BP2,'SPV Template'!2:2)","v":71},{"$f":"MATCH(BQ2,'SPV Template'!2:2)","v":72},{"$f":"MATCH(BR2,'SPV Template'!2:2)","v":73},{"$f":"MATCH(BS2,'SPV Template'!2:2)","v":74},{"$f":"MATCH(BT2,'SPV Template'!2:2)","v":75},{"$f":"MATCH(BU2,'SPV Template'!2:2)","v":76},{"$f":"MATCH(BV2,'SPV Template'!2:2)","v":77},{"$f":"MATCH(BW2,'SPV Template'!2:2)","v":78},{"$f":"MATCH(BX2,'SPV Template'!2:2)","v":79},{"$f":"MATCH(BY2,'SPV Template'!2:2)","v":80},{"$f":"MATCH(BZ2,'SPV Template'!2:2)","v":81},{"$f":"MATCH(CA2,'SPV Template'!2:2)","v":82},{"$f":"MATCH(CB2,'SPV Template'!2:2)","v":83},{"$f":"MATCH(CC2,'SPV Template'!2:2)","v":84},{"$f":"MATCH(CD2,'SPV Template'!2:2)","v":85},{"$f":"MATCH(CE2,'SPV Template'!2:2)","v":86},{"$f":"MATCH(CF2,'SPV Template'!2:2)","v":87},{"$f":"MATCH(CG2,'SPV Template'!2:2)","v":88},{"$f":"MATCH(CH2,'SPV Template'!2:2)","v":89},{"$f":"MATCH(CI2,'SPV Template'!2:2)","v":90},{"$f":"MATCH(CJ2,'SPV Template'!2:2)","v":91},{"$f":"MATCH(CK2,'SPV Template'!2:2)","v":92},{"$f":"MATCH(CL2,'SPV Template'!2:2)","v":93},{"$f":"MATCH(CM2,'SPV Template'!2:2)","v":94},{"$f":"MATCH(CN2,'SPV Template'!2:2)","v":95},{"$f":"MATCH(CO2,'SPV Template'!2:2)","v":96},{"$f":"MATCH(CP2,'SPV Template'!2:2)","v":97},{"$f":"MATCH(CQ2,'SPV Template'!2:2)","v":98},{"$f":"MATCH(CR2,'SPV Template'!2:2)","v":99},{"$f":"MATCH(CS2,'SPV Template'!2:2)","v":100},{"$f":"MATCH(CT2,'SPV Template'!2:2)","v":101},{"$f":"MATCH(CU2,'SPV Template'!2:2)","v":102},{"$f":"MATCH(CV2,'SPV Template'!2:2)","v":103},{"$f":"MATCH(CW2,'SPV Template'!2:2)","v":104},{"$f":"MATCH(CX2,'SPV Template'!2:2)","v":105},{"$f":"MATCH(CY2,'SPV Template'!2:2)","v":106},{"$f":"MATCH(CZ2,'SPV Template'!2:2)","v":107},{"$f":"MATCH(DA2,'SPV Template'!2:2)","v":108},{"$f":"MATCH(DB2,'SPV Template'!2:2)","v":109},{"$f":"MATCH(DC2,'SPV Template'!2:2)","v":110},{"$f":"MATCH(DD2,'SPV Template'!2:2)","v":111},{"$f":"MATCH(DE2,'SPV Template'!2:2)","v":112},{"$f":"MATCH(DF2,'SPV Template'!2:2)","v":113},{"$f":"MATCH(DG2,'SPV Template'!2:2)","v":114},{"$f":"MATCH(DH2,'SPV Template'!2:2)","v":115},{"$f":"MATCH(DI2,'SPV Template'!2:2)","v":116},{"$f":"MATCH(DJ2,'SPV Template'!2:2)","v":117},{"$f":"MATCH(DK2,'SPV Template'!2:2)","v":118},{"$f":"MATCH(DL2,'SPV Template'!2:2)","v":119},{"$f":"MATCH(DM2,'SPV Template'!2:2)","v":120},{"$f":"MATCH(DN2,'SPV Template'!2:2)","v":121},{"$f":"MATCH(DO2,'SPV Template'!2:2)","v":122},{"$f":"MATCH(DP2,'SPV Template'!2:2)","v":123},{"$f":"MATCH(DQ2,'SPV Template'!2:2)","v":124},{"$f":"MATCH(DR2,'SPV Template'!2:2)","v":125},{"$f":"MATCH(DS2,'SPV Template'!2:2)","v":126},{"$f":"MATCH(DT2,'SPV Template'!2:2)","v":127},{"$f":"MATCH(DU2,'SPV Template'!2:2)","v":128},{"$f":"MATCH(DV2,'SPV Template'!2:2)","v":129},{"$f":"MATCH(DW2,'SPV Template'!2:2)","v":130},{"$f":"MATCH(DX2,'SPV Template'!2:2)","v":131},{"$f":"MATCH(DY2,'SPV Template'!2:2)","v":132},{"$f":"MATCH(DZ2,'SPV Template'!2:2)","v":133},{"$f":"MATCH(EA2,'SPV Template'!2:2)","v":134},{"$f":"MATCH(EB2,'SPV Template'!2:2)","v":135},{"$f":"MATCH(EC2,'SPV Template'!2:2)","v":136},{"$f":"MATCH(ED2,'SPV Template'!2:2)","v":137},{"$f":"MATCH(EE2,'SPV Template'!2:2)","v":138},{"$f":"MATCH(EF2,'SPV Template'!2:2)","v":139},{"$f":"MATCH(EG2,'SPV Template'!2:2)","v":140},{"$f":"MATCH(EH2,'SPV Template'!2:2)","v":141},{"$f":"MATCH(EI2,'SPV Template'!2:2)","v":142},{"$f":"MATCH(EJ2,'SPV Template'!2:2)","v":143},{"$f":"MATCH(EK2,'SPV Template'!2:2)","v":144},{"$f":"MATCH(EL2,'SPV Template'!2:2)","v":145},{"$f":"MATCH(EM2,'SPV Template'!2:2)","v":146},{"$f":"MATCH(EN2,'SPV Template'!2:2)","v":147},{"$f":"MATCH(EO2,'SPV Template'!2:2)","v":148},{"$f":"MATCH(EP2,'SPV Template'!2:2)","v":149},{"$f":"MATCH(EQ2,'SPV Template'!2:2)","v":150},{"$f":"MATCH(ER2,'SPV Template'!2:2)","v":151},{"$f":"MATCH(ES2,'SPV Template'!2:2)","v":152},{"$f":"MATCH(ET2,'SPV Template'!2:2)","v":153},{"$f":"MATCH(EU2,'SPV Template'!2:2)","v":154},{"$f":"MATCH(EV2,'SPV Template'!2:2)","v":155},{"$f":"MATCH(EW2,'SPV Template'!2:2)","v":156},{"$f":"MATCH(EX2,'SPV Template'!2:2)","v":157},{"$f":"MATCH(EY2,'SPV Template'!2:2)","v":158},{"$f":"MATCH(EZ2,'SPV Template'!2:2)","v":159},{"$f":"MATCH(FA2,'SPV Template'!2:2)","v":160},{"$f":"MATCH(FB2,'SPV Template'!2:2)","v":161},{"$f":"MATCH(FC2,'SPV Template'!2:2)","v":162},{"$f":"MATCH(FD2,'SPV Template'!2:2)","v":163},{"$f":"MATCH(FE2,'SPV Template'!2:2)","v":164},{"$f":"MATCH(FF2,'SPV Template'!2:2)","v":165},{"$f":"MATCH(FG2,'SPV Template'!2:2)","v":166},{"$f":"MATCH(FH2,'SPV Template'!2:2)","v":167},{"$f":"MATCH(FI2,'SPV Template'!2:2)","v":168},{"$f":"MATCH(FJ2,'SPV Template'!2:2)","v":169},{"$f":"MATCH(FK2,'SPV Template'!2:2)","v":170},{"$f":"MATCH(FL2,'SPV Template'!2:2)","v":171},{"$f":"MATCH(FM2,'SPV Template'!2:2)","v":172},{"$f":"MATCH(FN2,'SPV Template'!2:2)","v":173},{"$f":"MATCH(FO2,'SPV Template'!2:2)","v":174},{"$f":"MATCH(FP2,'SPV Template'!2:2)","v":175},{"$f":"MATCH(FQ2,'SPV Template'!2:2)","v":176},{"$f":"MATCH(FR2,'SPV Template'!2:2)","v":177},{"$f":"MATCH(FS2,'SPV Template'!2:2)","v":178},{"$f":"MATCH(FT2,'SPV Template'!2:2)","v":179},{"$f":"MATCH(FU2,'SPV Template'!2:2)","v":180},{"$f":"MATCH(FV2,'SPV Template'!2:2)","v":181},{"$f":"MATCH(FW2,'SPV Template'!2:2)","v":182},{"$f":"MATCH(FX2,'SPV Template'!2:2)","v":183},{"$f":"MATCH(FY2,'SPV Template'!2:2)","v":184},{"$f":"MATCH(FZ2,'SPV Template'!2:2)","v":185},{"$f":"MATCH(GA2,'SPV Template'!2:2)","v":186},{"$f":"MATCH(GB2,'SPV Template'!2:2)","v":187},{"$f":"MATCH(GC2,'SPV Template'!2:2)","v":188},{"$f":"MATCH(GD2,'SPV Template'!2:2)","v":189},{"$f":"MATCH(GE2,'SPV Template'!2:2)","v":190},{"$f":"MATCH(GF2,'SPV Template'!2:2)","v":191},{"$f":"MATCH(GG2,'SPV Template'!2:2)","v":192},{"$f":"MATCH(GH2,'SPV Template'!2:2)","v":193},{"$f":"MATCH(GI2,'SPV Template'!2:2)","v":194},{"$f":"MATCH(GJ2,'SPV Template'!2:2)","v":195},{"$f":"MATCH(GK2,'SPV Template'!2:2)","v":196},{"$f":"MATCH(GL2,'SPV Template'!2:2)","v":197},{"$f":"MATCH(GM2,'SPV Template'!2:2)","v":198},{"$f":"MATCH(GN2,'SPV Template'!2:2)","v":199},{"$f":"MATCH(GO2,'SPV Template'!2:2)","v":200},{"$f":"MATCH(GP2,'SPV Template'!2:2)","v":201},{"$f":"MATCH(GQ2,'SPV Template'!2:2)","v":202},{"$f":"MATCH(GR2,'SPV Template'!2:2)","v":203},{"$f":"MATCH(GS2,'SPV Template'!2:2)","v":204},{"$f":"MATCH(GT2,'SPV Template'!2:2)","v":205},{"$f":"MATCH(GU2,'SPV Template'!2:2)","v":206},{"$f":"MATCH(GV2,'SPV Template'!2:2)","v":207},{"$f":"MATCH(GW2,'SPV Template'!2:2)","v":208},{"$f":"MATCH(GX2,'SPV Template'!2:2)","v":209},{"$f":"MATCH(GY2,'SPV Template'!2:2)","v":210},{"$f":"MATCH(GZ2,'SPV Template'!2:2)","v":211},{"$f":"MATCH(HA2,'SPV Template'!2:2)","v":212},{"$f":"MATCH(HB2,'SPV Template'!2:2)","v":213},{"$f":"MATCH(HC2,'SPV Template'!2:2)","v":214},{"$f":"MATCH(HD2,'SPV Template'!2:2)","v":215},{"$f":"MATCH(HE2,'SPV Template'!2:2)","v":216},{"$f":"MATCH(HF2,'SPV Template'!2:2)","v":217},{"$f":"MATCH(HG2,'SPV Template'!2:2)","v":218},{"$f":"MATCH(HH2,'SPV Template'!2:2)","v":219},{"$f":"MATCH(HI2,'SPV Template'!2:2)","v":220},{"$f":"MATCH(HJ2,'SPV Template'!2:2)","v":221},{"$f":"MATCH(HK2,'SPV Template'!2:2)","v":222},{"$f":"MATCH(HL2,'SPV Template'!2:2)","v":223},{"$f":"MATCH(HM2,'SPV Template'!2:2)","v":224},{"$f":"MATCH(HN2,'SPV Template'!2:2)","v":225},{"$f":"MATCH(HO2,'SPV Template'!2:2)","v":226},{"$f":"MATCH(HP2,'SPV Template'!2:2)","v":227},{"$f":"MATCH(HQ2,'SPV Template'!2:2)","v":228},{"$f":"MATCH(HR2,'SPV Template'!2:2)","v":229},{"$f":"MATCH(HS2,'SPV Template'!2:2)","v":230},{"$f":"MATCH(HT2,'SPV Template'!2:2)","v":231},{"$f":"MATCH(HU2,'SPV Template'!2:2)","v":232},{"$f":"MATCH(HV2,'SPV Template'!2:2)","v":233},{"$f":"MATCH(HW2,'SPV Template'!2:2)","v":234},{"$f":"MATCH(HX2,'SPV Template'!2:2)","v":235},{"$f":"MATCH(HY2,'SPV Template'!2:2)","v":236},{"$f":"MATCH(HZ2,'SPV Template'!2:2)","v":237},{"$f":"MATCH(IA2,'SPV Template'!2:2)","v":238},{"$f":"MATCH(IB2,'SPV Template'!2:2)","v":239},{"$f":"MATCH(IC2,'SPV Template'!2:2)","v":240},{"$f":"MATCH(ID2,'SPV Template'!2:2)","v":241},{"$f":"MATCH(IE2,'SPV Template'!2:2)","v":242},{"$f":"MATCH(IF2,'SPV Template'!2:2)","v":243},{"$f":"MATCH(IG2,'SPV Template'!2:2)","v":244},{"$f":"MATCH(IH2,'SPV Template'!2:2)","v":245},{"$f":"MATCH(II2,'SPV Template'!2:2)","v":246},{"$f":"MATCH(IJ2,'SPV Template'!2:2)","v":247},{"$f":"MATCH(IK2,'SPV Template'!2:2)","v":248},{"$f":"MATCH(IL2,'SPV Template'!2:2)","v":249},{"$f":"MATCH(IM2,'SPV Template'!2:2)","v":250},{"$f":"MATCH(IN2,'SPV Template'!2:2)","v":251},{"$f":"MATCH(IO2,'SPV Template'!2:2)","v":252},{"$f":"MATCH(IP2,'SPV Template'!2:2)","v":253},{"$f":"MATCH(IQ2,'SPV Template'!2:2)","v":254},{"$f":"MATCH(IR2,'SPV Template'!2:2)","v":255},{"$f":"MATCH(IS2,'SPV Template'!2:2)","v":256},{"$f":"MATCH(IT2,'SPV Template'!2:2)","v":257},{"$f":"MATCH(IU2,'SPV Template'!2:2)","v":258},{"$f":"MATCH(IV2,'SPV Template'!2:2)","v":259},{"$f":"MATCH(IW2,'SPV Template'!2:2)","v":260},{"$f":"MATCH(IX2,'SPV Template'!2:2)","v":261},{"$f":"MATCH(IY2,'SPV Template'!2:2)","v":262},{"$f":"MATCH(IZ2,'SPV Template'!2:2)","v":263},{"$f":"MATCH(JA2,'SPV Template'!2:2)","v":264},{"$f":"MATCH(JB2,'SPV Template'!2:2)","v":265},{"$f":"MATCH(JC2,'SPV Template'!2:2)","v":266},{"$f":"MATCH(JD2,'SPV Template'!2:2)","v":267},{"$f":"MATCH(JE2,'SPV Template'!2:2)","v":268},{"$f":"MATCH(JF2,'SPV Template'!2:2)","v":269},{"$f":"MATCH(JG2,'SPV Template'!2:2)","v":270},{"$f":"MATCH(JH2,'SPV Template'!2:2)","v":271},{"$f":"MATCH(JI2,'SPV Template'!2:2)","v":272},{"$f":"MATCH(JJ2,'SPV Template'!2:2)","v":273},{"$f":"MATCH(JK2,'SPV Template'!2:2)","v":274},{"$f":"MATCH(JL2,'SPV Template'!2:2)","v":275},{"$f":"MATCH(JM2,'SPV Template'!2:2)","v":276},{"$f":"MATCH(JN2,'SPV Template'!2:2)","v":277},{"$f":"MATCH(JO2,'SPV Template'!2:2)","v":278},{"$f":"MATCH(JP2,'SPV Template'!2:2)","v":279},{"$f":"MATCH(JQ2,'SPV Template'!2:2)","v":280},{"$f":"MATCH(JR2,'SPV Template'!2:2)","v":281},{"$f":"MATCH(JS2,'SPV Template'!2:2)","v":282},{"$f":"MATCH(JT2,'SPV Template'!2:2)","v":283},{"$f":"MATCH(JU2,'SPV Template'!2:2)","v":284},{"$f":"MATCH(JV2,'SPV Template'!2:2)","v":285},{"$f":"MATCH(JW2,'SPV Template'!2:2)","v":286},{"$f":"MATCH(JX2,'SPV Template'!2:2)","v":287}]
[]
["Capacity"]
[null,{"$f":"'SPV Assumptions'!E7","v":"TEPCO"},null,null,{"$f":"MATCH(A6,INDIRECT(F7),0)","v":40},{"$f":"B7&\"!b:b\"","v":"TEPCO!b:b"},{"$f":"B7&\"!$1:$1048576\"","v":"TEPCO!$1:$1048576"},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!Q$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!R$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!S$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!T$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!U$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!V$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!W$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!X$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!Y$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!Z$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!AZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!BZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!CZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!DZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!ED$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!ER$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!ES$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!ET$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!EZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!FZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!GZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!HZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!ID$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!II$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!IZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G7),Consolidated!$E7,Consolidated!JX$4)","v":570.43073341094293}]
[null,{"$f":"'SPV Assumptions'!E8","v":"pepsico"},null,null,{"$f":"MATCH(A$6,INDIRECT(F8),0)","v":40},{"$f":"\"'\"&B8&\"'!b:b\"","v":"'pepsico'!b:b"},{"$f":"\"'\"&B8&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!S$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!T$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!U$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!V$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!W$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!X$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!Y$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!Z$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AA$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AB$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AC$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AD$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AE$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AF$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AG$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AH$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AI$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AJ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AK$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AL$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AM$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AN$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AO$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AP$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AQ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AR$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AS$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AT$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AU$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AV$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AW$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AX$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AY$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!AZ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BA$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BB$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BC$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BD$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BE$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BF$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BG$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BH$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BI$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BJ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BK$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BL$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BM$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BN$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BO$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BP$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BQ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BR$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BS$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BT$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BU$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BV$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BW$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BX$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BY$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!BZ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CA$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CB$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CC$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CD$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CE$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CF$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CG$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CH$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CI$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CJ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CK$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CL$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CM$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CN$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CO$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CP$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CQ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CR$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CS$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CT$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CU$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CV$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CW$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CX$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CY$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!CZ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DA$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DB$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DC$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DD$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DE$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DF$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DG$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DH$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DI$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DJ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DK$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DL$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DM$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DN$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DO$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DP$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DQ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DR$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DS$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DT$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DU$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DV$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DW$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DX$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DY$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!DZ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EA$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EB$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EC$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!ED$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EE$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EF$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EG$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EH$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EI$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EJ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EK$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EL$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EM$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EN$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EO$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EP$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EQ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!ER$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!ES$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!ET$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EU$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EV$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EW$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EX$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EY$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!EZ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FA$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FB$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FC$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FD$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FE$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FF$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FG$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FH$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FI$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FJ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FK$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FL$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FM$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FN$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FO$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FP$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FQ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FR$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FS$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FT$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FU$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FV$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FW$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FX$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FY$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!FZ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GA$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GB$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GC$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GD$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GE$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GF$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GG$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GH$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GI$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GJ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GK$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GL$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GM$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GN$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GO$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GP$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GQ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GR$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GS$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GT$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GU$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GV$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GW$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GX$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GY$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!GZ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HA$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HB$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HC$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HD$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HE$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HF$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HG$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HH$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HI$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HJ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HK$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HL$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HM$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HN$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HO$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HP$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HQ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HR$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HS$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HT$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HU$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HV$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HW$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HX$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HY$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!HZ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IA$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IB$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IC$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!ID$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IE$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IF$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IG$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IH$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!II$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IJ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IK$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IL$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IM$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IN$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IO$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IP$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IQ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IR$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IS$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IT$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IU$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IV$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IW$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IX$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IY$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!IZ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JA$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JB$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JC$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JD$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JE$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JF$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JG$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JH$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JI$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JJ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JK$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JL$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JM$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JN$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JO$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JP$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JQ$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JR$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JS$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JT$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JU$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JV$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JW$4)","v":529.68568102444704},{"$f":"INDEX(INDIRECT($G8),Consolidated!$E8,Consolidated!JX$4)","v":529.68568102444704}]
[null,{"$f":"'SPV Assumptions'!E9","v":"PandG"},null,null,{"$f":"MATCH(A$6,INDIRECT(F9),0)","v":40},{"$f":"\"'\"&B9&\"'!b:b\"","v":"'PandG'!b:b"},{"$f":"\"'\"&B9&\"'!$1:$1048576\"","v":"'PandG'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!T$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!U$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!V$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!W$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!X$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!Y$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!Z$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!AZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!BZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!CZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!DZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!ED$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!ER$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!ES$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!ET$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!EZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!FZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!GZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!HZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!ID$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!II$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IX$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IY$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!IZ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JA$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JB$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JC$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JD$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JE$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JF$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JG$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JH$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JI$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JJ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JK$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JL$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JM$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JN$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JO$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JP$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JQ$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JR$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JS$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JT$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JU$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JV$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JW$4)","v":570.43073341094293},{"$f":"INDEX(INDIRECT($G9),Consolidated!$E9,Consolidated!JX$4)","v":570.43073341094293}]
[null,{"$f":"'SPV Assumptions'!E10","v":"Nestle"},null,null,40,"'Nestle'!b:b","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!V$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!W$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!X$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!Y$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!Z$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AA$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AB$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AC$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AD$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AE$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AF$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AG$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AH$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AI$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AJ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AK$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AL$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AM$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AN$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AO$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AP$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AQ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AR$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AS$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AT$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AU$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AV$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AW$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AX$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AY$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!AZ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BA$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BB$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BC$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BD$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BE$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BF$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BG$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BH$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BI$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BJ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BK$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BL$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BM$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BN$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BO$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BP$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BQ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BR$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BS$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BT$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BU$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BV$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BW$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BX$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BY$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!BZ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CA$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CB$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CC$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CD$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CE$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CF$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CG$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CH$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CI$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CJ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CK$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CL$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CM$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CN$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CO$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CP$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CQ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CR$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CS$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CT$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CU$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CV$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CW$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CX$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CY$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!CZ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DA$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DB$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DC$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DD$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DE$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DF$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DG$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DH$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DI$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DJ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DK$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DL$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DM$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DN$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DO$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DP$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DQ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DR$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DS$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DT$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DU$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DV$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DW$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DX$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DY$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!DZ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EA$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EB$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EC$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!ED$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EE$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EF$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EG$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EH$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EI$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EJ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EK$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EL$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EM$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EN$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EO$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EP$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EQ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!ER$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!ES$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!ET$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EU$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EV$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EW$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EX$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EY$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!EZ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FA$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FB$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FC$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FD$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FE$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FF$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FG$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FH$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FI$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FJ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FK$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FL$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FM$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FN$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FO$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FP$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FQ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FR$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FS$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FT$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FU$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FV$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FW$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FX$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FY$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!FZ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GA$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GB$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GC$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GD$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GE$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GF$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GG$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GH$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GI$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GJ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GK$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GL$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GM$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GN$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GO$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GP$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GQ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GR$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GS$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GT$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GU$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GV$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GW$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GX$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GY$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!GZ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HA$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HB$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HC$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HD$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HE$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HF$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HG$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HH$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HI$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HJ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HK$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HL$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HM$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HN$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HO$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HP$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HQ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HR$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HS$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HT$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HU$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HV$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HW$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HX$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HY$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!HZ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IA$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IB$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IC$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!ID$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IE$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IF$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IG$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IH$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!II$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IJ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IK$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IL$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IM$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IN$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IO$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IP$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IQ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IR$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IS$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IT$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IU$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IV$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IW$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IX$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IY$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!IZ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JA$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JB$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JC$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JD$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JE$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JF$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JG$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JH$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JI$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JJ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JK$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JL$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JM$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JN$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JO$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JP$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JQ$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JR$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JS$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JT$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JU$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JV$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JW$4)","v":488.94062863795108},{"$f":"INDEX(INDIRECT($G10),Consolidated!$E10,Consolidated!JX$4)","v":488.94062863795108}]
[null,{"$f":"'SPV Assumptions'!E11","v":"TEI"},null,null,40,"'TEI'!b:b","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!R$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!S$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!T$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!U$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!V$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!W$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!X$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!Y$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!Z$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AA$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AB$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AC$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AD$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AE$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AF$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AG$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AH$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AI$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AJ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AK$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AL$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AM$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AN$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AO$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AP$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AQ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AR$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AS$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AT$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AU$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AV$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AW$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AX$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AY$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!AZ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BA$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BB$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BC$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BD$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BE$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BF$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BG$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BH$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BI$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BJ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BK$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BL$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BM$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BN$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BO$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BP$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BQ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BR$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BS$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BT$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BU$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BV$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BW$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BX$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BY$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!BZ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CA$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CB$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CC$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CD$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CE$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CF$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CG$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CH$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CI$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CJ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CK$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CL$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CM$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CN$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CO$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CP$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CQ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CR$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CS$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CT$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CU$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CV$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CW$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CX$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CY$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!CZ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DA$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DB$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DC$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DD$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DE$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DF$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DG$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DH$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DI$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DJ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DK$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DL$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DM$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DN$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DO$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DP$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DQ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DR$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DS$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DT$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DU$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DV$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DW$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DX$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DY$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!DZ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EA$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EB$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EC$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!ED$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EE$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EF$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EG$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EH$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EI$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EJ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EK$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EL$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EM$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EN$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EO$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EP$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EQ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!ER$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!ES$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!ET$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EU$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EV$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EW$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EX$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EY$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!EZ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FA$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FB$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FC$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FD$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FE$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FF$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FG$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FH$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FI$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FJ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FK$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FL$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FM$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FN$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FO$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FP$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FQ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FR$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FS$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FT$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FU$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FV$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FW$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FX$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FY$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!FZ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GA$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GB$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GC$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GD$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GE$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GF$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GG$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GH$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GI$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GJ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GK$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GL$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GM$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GN$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GO$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GP$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GQ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GR$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GS$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GT$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GU$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GV$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GW$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GX$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GY$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!GZ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HA$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HB$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HC$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HD$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HE$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HF$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HG$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HH$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HI$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HJ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HK$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HL$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HM$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HN$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HO$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HP$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HQ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HR$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HS$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HT$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HU$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HV$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HW$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HX$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HY$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!HZ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IA$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IB$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IC$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!ID$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IE$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IF$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IG$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IH$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!II$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IJ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IK$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IL$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IM$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IN$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IO$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IP$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IQ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IR$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IS$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IT$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IU$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IV$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IW$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IX$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IY$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!IZ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JA$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JB$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JC$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JD$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JE$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JF$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JG$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JH$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JI$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JJ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JK$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JL$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JM$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JN$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JO$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JP$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JQ$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JR$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JS$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JT$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JU$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JV$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JW$4)","v":244.47031431897554},{"$f":"INDEX(INDIRECT($G11),Consolidated!$E11,Consolidated!JX$4)","v":244.47031431897554}]
[null,{"$f":"'SPV Assumptions'!E12","v":"TAI"},null,null,40,"'TAI'!b:b","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!V$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!W$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!X$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!Y$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!Z$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AA$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AB$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AC$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AD$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AE$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AF$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AG$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AH$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AI$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AJ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AK$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AL$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AM$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AN$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AO$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AP$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AQ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AR$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AS$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AT$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AU$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AV$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AW$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AX$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AY$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!AZ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BA$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BB$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BC$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BD$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BE$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BF$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BG$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BH$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BI$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BJ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BK$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BL$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BM$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BN$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BO$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BP$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BQ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BR$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BS$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BT$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BU$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BV$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BW$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BX$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BY$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!BZ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CA$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CB$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CC$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CD$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CE$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CF$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CG$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CH$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CI$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CJ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CK$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CL$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CM$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CN$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CO$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CP$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CQ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CR$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CS$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CT$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CU$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CV$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CW$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CX$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CY$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!CZ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DA$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DB$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DC$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DD$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DE$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DF$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DG$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DH$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DI$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DJ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DK$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DL$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DM$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DN$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DO$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DP$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DQ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DR$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DS$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DT$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DU$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DV$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DW$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DX$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DY$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!DZ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EA$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EB$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EC$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!ED$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EE$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EF$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EG$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EH$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EI$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EJ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EK$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EL$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EM$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EN$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EO$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EP$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EQ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!ER$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!ES$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!ET$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EU$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EV$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EW$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EX$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EY$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!EZ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FA$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FB$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FC$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FD$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FE$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FF$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FG$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FH$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FI$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FJ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FK$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FL$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FM$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FN$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FO$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FP$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FQ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FR$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FS$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FT$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FU$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FV$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FW$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FX$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FY$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!FZ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GA$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GB$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GC$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GD$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GE$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GF$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GG$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GH$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GI$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GJ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GK$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GL$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GM$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GN$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GO$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GP$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GQ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GR$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GS$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GT$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GU$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GV$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GW$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GX$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GY$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!GZ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HA$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HB$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HC$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HD$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HE$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HF$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HG$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HH$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HI$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HJ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HK$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HL$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HM$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HN$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HO$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HP$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HQ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HR$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HS$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HT$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HU$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HV$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HW$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HX$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HY$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!HZ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IA$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IB$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IC$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!ID$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IE$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IF$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IG$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IH$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!II$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IJ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IK$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IL$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IM$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IN$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IO$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IP$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IQ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IR$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IS$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IT$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IU$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IV$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IW$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IX$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IY$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!IZ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JA$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JB$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JC$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JD$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JE$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JF$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JG$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JH$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JI$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JJ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JK$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JL$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JM$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JN$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JO$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JP$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JQ$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JR$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JS$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JT$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JU$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JV$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JW$4)","v":277.06635622817225},{"$f":"INDEX(INDIRECT($G12),Consolidated!$E12,Consolidated!JX$4)","v":277.06635622817225}]
[null,{"$f":"'SPV Assumptions'!E13","v":"EGYSphere"},null,null,40,"'EGYSphere'!b:b","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!X$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!Y$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!Z$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AA$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AB$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AC$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AD$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AE$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AF$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AG$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AH$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AI$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AJ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AK$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AL$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AM$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AN$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AO$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AP$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AQ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AR$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AS$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AT$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AU$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AV$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AW$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AX$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AY$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!AZ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BA$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BB$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BC$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BD$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BE$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BF$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BG$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BH$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BI$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BJ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BK$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BL$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BM$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BN$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BO$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BP$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BQ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BR$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BS$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BT$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BU$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BV$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BW$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BX$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BY$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!BZ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CA$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CB$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CC$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CD$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CE$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CF$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CG$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CH$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CI$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CJ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CK$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CL$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CM$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CN$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CO$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CP$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CQ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CR$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CS$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CT$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CU$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CV$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CW$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CX$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CY$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!CZ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DA$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DB$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DC$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DD$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DE$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DF$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DG$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DH$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DI$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DJ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DK$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DL$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DM$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DN$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DO$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DP$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DQ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DR$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DS$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DT$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DU$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DV$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DW$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DX$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DY$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!DZ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EA$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EB$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EC$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!ED$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EE$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EF$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EG$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EH$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EI$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EJ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EK$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EL$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EM$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EN$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EO$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EP$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EQ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!ER$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!ES$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!ET$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EU$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EV$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EW$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EX$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EY$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!EZ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FA$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FB$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FC$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FD$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FE$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FF$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FG$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FH$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FI$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FJ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FK$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FL$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FM$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FN$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FO$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FP$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FQ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FR$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FS$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FT$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FU$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FV$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FW$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FX$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FY$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!FZ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GA$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GB$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GC$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GD$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GE$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GF$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GG$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GH$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GI$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GJ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GK$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GL$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GM$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GN$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GO$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GP$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GQ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GR$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GS$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GT$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GU$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GV$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GW$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GX$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GY$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!GZ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HA$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HB$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HC$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HD$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HE$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HF$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HG$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HH$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HI$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HJ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HK$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HL$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HM$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HN$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HO$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HP$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HQ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HR$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HS$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HT$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HU$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HV$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HW$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HX$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HY$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!HZ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IA$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IB$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IC$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!ID$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IE$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IF$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IG$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IH$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!II$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IJ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IK$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IL$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IM$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IN$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IO$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IP$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IQ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IR$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IS$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IT$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IU$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IV$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IW$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IX$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IY$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!IZ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JA$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JB$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JC$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JD$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JE$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JF$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JG$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JH$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JI$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JJ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JK$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JL$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JM$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JN$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JO$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JP$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JQ$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JR$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JS$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JT$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JU$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JV$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JW$4)","v":358.55646100116411},{"$f":"INDEX(INDIRECT($G13),Consolidated!$E13,Consolidated!JX$4)","v":358.55646100116411}]
[null,{"$f":"'SPV Assumptions'!E14","v":"Edita"},null,null,40,"'Edita'!b:b","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!Z$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AA$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AB$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AC$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AD$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AE$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AF$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AG$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AH$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AI$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AJ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AK$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AL$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AM$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AN$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AO$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AP$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AQ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AR$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AS$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AT$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AU$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AV$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AW$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AX$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AY$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!AZ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BA$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BB$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BC$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BD$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BE$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BF$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BG$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BH$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BI$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BJ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BK$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BL$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BM$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BN$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BO$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BP$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BQ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BR$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BS$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BT$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BU$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BV$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BW$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BX$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BY$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!BZ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CA$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CB$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CC$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CD$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CE$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CF$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CG$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CH$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CI$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CJ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CK$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CL$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CM$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CN$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CO$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CP$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CQ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CR$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CS$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CT$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CU$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CV$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CW$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CX$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CY$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!CZ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DA$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DB$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DC$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DD$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DE$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DF$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DG$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DH$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DI$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DJ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DK$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DL$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DM$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DN$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DO$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DP$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DQ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DR$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DS$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DT$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DU$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DV$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DW$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DX$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DY$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!DZ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EA$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EB$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EC$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!ED$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EE$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EF$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EG$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EH$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EI$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EJ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EK$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EL$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EM$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EN$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EO$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EP$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EQ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!ER$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!ES$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!ET$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EU$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EV$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EW$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EX$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EY$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!EZ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FA$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FB$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FC$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FD$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FE$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FF$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FG$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FH$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FI$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FJ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FK$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FL$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FM$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FN$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FO$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FP$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FQ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FR$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FS$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FT$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FU$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FV$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FW$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FX$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FY$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!FZ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GA$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GB$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GC$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GD$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GE$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GF$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GG$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GH$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GI$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GJ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GK$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GL$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GM$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GN$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GO$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GP$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GQ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GR$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GS$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GT$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GU$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GV$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GW$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GX$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GY$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!GZ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HA$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HB$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HC$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HD$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HE$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HF$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HG$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HH$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HI$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HJ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HK$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HL$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HM$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HN$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HO$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HP$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HQ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HR$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HS$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HT$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HU$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HV$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HW$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HX$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HY$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!HZ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IA$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IB$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IC$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!ID$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IE$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IF$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IG$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IH$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!II$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IJ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IK$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IL$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IM$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IN$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IO$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IP$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IQ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IR$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IS$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IT$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IU$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IV$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IW$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IX$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IY$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!IZ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JA$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JB$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JC$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JD$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JE$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JF$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JG$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JH$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JI$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JJ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JK$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JL$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JM$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JN$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JO$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JP$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JQ$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JR$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JS$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JT$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JU$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JV$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JW$4)","v":325.96041909196737},{"$f":"INDEX(INDIRECT($G14),Consolidated!$E14,Consolidated!JX$4)","v":325.96041909196737}]
[null,{"$f":"'SPV Assumptions'!E15","v":0}]
[null,{"$f":"'SPV Assumptions'!E16","v":0}]
[null,{"$f":"'SPV Assumptions'!E17","v":0}]
[null,{"$f":"'SPV Assumptions'!E18","v":0}]
[null,{"$f":"'SPV Assumptions'!E19","v":0}]
[null,{"$f":"'SPV Assumptions'!E20","v":0}]
[null,{"$f":"'SPV Assumptions'!E21","v":0}]
[null,{"$f":"'SPV Assumptions'!E22","v":0}]
[null,{"$f":"'SPV Assumptions'!E23","v":0}]
[null,{"$f":"'SPV Assumptions'!E24","v":0}]
[null,{"$f":"'SPV Assumptions'!E25","v":0}]
[null,{"$f":"'SPV Assumptions'!E26","v":0}]
[null,{"$f":"'SPV Assumptions'!E27","v":0}]
[null,{"$f":"'SPV Assumptions'!E28","v":0}]
[null,{"$f":"'General Assumptions'!E2","v":0}]
[null,{"$f":"'General Assumptions'!E3","v":42736}]
[null,{"$f":"'General Assumptions'!E4","v":0}]
[]
["Production after degredation"]
[null,{"$f":"B7","v":"TEPCO"},null,null,{"$f":"MATCH(A$33,INDIRECT(F34),0)","v":46},{"$f":"\"'\"&B34&\"'!b:b\"","v":"'TEPCO'!b:b"},{"$f":"\"'\"&B34&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!Q$4)","v":75087.288335913734},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!R$4)","v":58176.73109993348},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!S$4)","v":51866.777904385315},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!T$4)","v":55225.6270876243},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!U$4)","v":61189.385570020677},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!V$4)","v":83301.919893860424},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!W$4)","v":93212.391681305395},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!X$4)","v":102527.68863319149},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!Y$4)","v":103621.75223900299},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!Z$4)","v":104128.45579196105},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AA$4)","v":97637.090054769593},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AB$4)","v":86390.298516075753},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AC$4)","v":74713.564794121368},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AD$4)","v":57887.174578737737},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AE$4)","v":51608.627205786797},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AF$4)","v":54950.758765564795},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AG$4)","v":60884.834501495956},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AH$4)","v":82887.310587401473},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AI$4)","v":92748.456094735389},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AJ$4)","v":102017.38906349118},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AK$4)","v":103106.00730917887},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AL$4)","v":103610.18890335206},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AM$4)","v":97151.1319130622},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AN$4)","v":85960.317768955283},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AO$4)","v":74341.701344613408},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AP$4)","v":57599.059234751192},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AQ$4)","v":51351.761371717745},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AR$4)","v":54677.258514787696},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AS$4)","v":60581.799240859735},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AT$4)","v":82474.764869359453},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AU$4)","v":92286.829602746075},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AV$4)","v":101509.62935062667},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AW$4)","v":102592.82933877097},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AX$4)","v":103094.50152642201},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AY$4)","v":96667.59247633013},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!AZ$4)","v":85532.477116799972},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BA$4)","v":73971.688729361063},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BB$4)","v":57312.377894964113},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BC$4)","v":51096.174007165988},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BD$4)","v":54405.119526145209},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BE$4)","v":60280.272243651372},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BF$4)","v":82064.272468867144},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BG$4)","v":91827.500712539913},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BH$4)","v":101004.39685325335},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BI$4)","v":102082.20555154007},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BJ$4)","v":102581.38082245669},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BK$4)","v":96186.459706224283},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BL$4)","v":85106.765907955123},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BM$4)","v":73603.517736414506},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BN$4)","v":57027.123422068158},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BO$4)","v":50841.858748948536},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BP$4)","v":54134.335024379921},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BQ$4)","v":59980.246002960383},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BR$4)","v":81655.823166177273},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BS$4)","v":91370.457988521142},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BT$4)","v":100501.67899294487},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BU$4)","v":101574.12323483657},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BV$4)","v":102070.81401664251},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BW$4)","v":95707.721624312748},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BX$4)","v":84683.173543781304},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BY$4)","v":73237.179199673512},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!BZ$4)","v":56743.288714278744},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CA$4)","v":50588.809265553165},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CB$4)","v":53864.898267956167},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CC$4)","v":59681.713049239639},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CD$4)","v":81249.406792408248},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CE$4)","v":90915.690052011108},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CF$4)","v":100001.46325388009},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CG$4)","v":101068.56973928417},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CH$4)","v":101562.7883977485},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CI$4)","v":95231.366311782374},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CJ$4)","v":84261.689478390443},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CK$4)","v":72872.663998659249},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CL$4)","v":56460.866705158165},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CM$4)","v":50337.01925698074},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CN$4)","v":53596.802548892141},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CO$4)","v":59384.665950119299},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CP$4)","v":80845.013229290824},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CQ$4)","v":90463.185580964957},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CR$4)","v":99503.737182531448},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CS$4)","v":100565.5324784648},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CT$4)","v":101057.29131780988},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CU$4)","v":94757.381909142263},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CV$4)","v":83842.303218383386},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CW$4)","v":72509.963058287205},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CX$4)","v":56179.850363439706},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CY$4)","v":50086.482454588448},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!CZ$4)","v":53330.041192592951},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DA$4)","v":59089.097310221841},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DB$4)","v":80442.632408916339},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DC$4)","v":90012.933309689804},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DD$4)","v":99008.488387354955},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DE$4)","v":100064.99892860546},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DF$4)","v":100554.31019181323},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DG$4)","v":94285.756615928447},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DH$4)","v":83425.004322588589},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DI$4)","v":72149.067348641314},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DJ$4)","v":55900.232692852624},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DK$4)","v":49837.192620933653},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DL$4)","v":53064.607557684401},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DM$4)","v":58794.999770977949},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DN$4)","v":80042.254313486032},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DO$4)","v":89564.92202856428},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DP$4)","v":98515.704538481688},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DQ$4)","v":99566.956628266344},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DR$4)","v":100053.83249738307},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DS$4)","v":93816.478690410106},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DT$4)","v":83009.782401802193},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DU$4)","v":71789.967884749087},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DV$4)","v":55622.006731947906},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DW$4)","v":49589.14354961869},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DX$4)","v":52800.495035847693},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DY$4)","v":58502.366010443278},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!DZ$4)","v":79643.868975061559},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EA$4)","v":89119.140583759319},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EB$4)","v":98025.373367410764},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EC$4)","v":99071.393178030485},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!ED$4)","v":99555.845774470145},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EE$4)","v":93349.536449297157},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EF$4)","v":82596.627118529359},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EG$4)","v":71432.655726357887},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EH$4)","v":55345.165553924984},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EI$4)","v":49342.329065136248},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EJ$4)","v":52537.697051654832},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EK$4)","v":58211.188743116152},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EL$4)","v":79247.466475316876},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EM$4)","v":88675.577876960626},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EN$4)","v":97537.482666703931},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EO$4)","v":98578.296240195195},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EP$4)","v":99060.337625041197},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EQ$4)","v":92884.91826744948},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!ER$4)","v":82185.528186726893},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!ES$4)","v":71077.121977712464},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!ET$4)","v":55069.702266459273},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EU$4)","v":49096.743022715724},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EV$4)","v":52276.207062404988},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EW$4)","v":57921.460719756236},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EX$4)","v":78853.036945291344},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EY$4)","v":88234.222865092248},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!EZ$4)","v":97052.020289681634},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FA$4)","v":98087.653538464801},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FB$4)","v":98567.295712770268},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FC$4)","v":92422.612577587439},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FD$4)","v":81776.475371547145},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FE$4)","v":70723.357787333342},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FF$4)","v":54795.610011530589},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FG$4)","v":48852.379308170159},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FH$4)","v":52016.018557961594},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FI$4)","v":57633.17472720403},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FJ$4)","v":78460.570565143993},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FK$4)","v":87795.064560041763},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FL$4)","v":96568.974150120703},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FM$4)","v":97599.452857645141},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FN$4)","v":98076.707762731719},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FO$4)","v":91962.607870003965},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FP$4)","v":81369.458489083278},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FQ$4)","v":70371.354347796587},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FR$4)","v":54522.881965252396},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FS$4)","v":48609.231837744061},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FT$4)","v":51757.125060590217},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FU$4)","v":57346.323588201245},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FV$4)","v":78070.057563909024},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FW$4)","v":87358.0920283866},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FX$4)","v":96088.332221953286},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FY$4)","v":97113.6820433393},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!FZ$4)","v":97588.561561094422},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GA$4)","v":91504.89269227795},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GB$4)","v":80964.46740611564},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GC$4)","v":70021.102895514443},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GD$4)","v":54251.511337701922},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GE$4)","v":48367.294557961934},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GF$4)","v":51499.520124797345},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GG$4)","v":57060.900161212172},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GH$4)","v":77681.488219252569},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GI$4)","v":86923.294391121861},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GJ$4)","v":95610.082538967559},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GK$4)","v":96630.329001645106},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GL$4)","v":97102.844954817818},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GM$4)","v":91049.455648989082},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GN$4)","v":80561.492039859513},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GO$4)","v":69672.594710517136},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GP$4)","v":53981.49137275113},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GQ$4)","v":48126.561445477571},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GR$4)","v":51243.197337169928},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GS$4)","v":56776.897340245894},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GT$4)","v":77294.852857230653},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GU$4)","v":86490.660823389582},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GV$4)","v":95134.213194509823},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GW$4)","v":96149.38169885402},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GX$4)","v":96619.545851349336},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GY$4)","v":90596.285401434274},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!GZ$4)","v":80160.522357714101},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HA$4)","v":69325.821116235893},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HB$4)","v":53712.81534789849},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HC$4)","v":47887.026506924092},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HD$4)","v":50988.15031621563},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HE$4)","v":56494.308054679321},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HF$4)","v":76910.141852048342},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HG$4)","v":86060.180554209073},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HH$4)","v":94660.712341187929},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HI$4)","v":95670.828161151498},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HJ$4)","v":96138.65221832323},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HK$4)","v":90145.37066734524},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HL$4)","v":79761.548377012747},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HM$4)","v":68980.7734792868},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HN$4)","v":53445.476574101609},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HO$4)","v":47648.683778764702},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HP$4)","v":50734.372712204015},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HQ$4)","v":56213.125269081174},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HR$4)","v":76527.345625820104},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HS$4)","v":85631.842866208899},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HT$4)","v":94189.568190576552},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HU$4)","v":95194.656474318967},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HV$4)","v":95660.15208326123},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HW$4)","v":89696.700220607701},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HX$4)","v":79364.560164774404},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HY$4)","v":68637.443209255929},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!HZ$4)","v":53179.468395610769},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IA$4)","v":47411.5273271443},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IB$4)","v":50481.858207008481},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IC$4)","v":55933.34198303688},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!ID$4)","v":76146.454648331317},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IE$4)","v":85205.637095359954},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IF$4)","v":93720.769012923498},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IG$4)","v":94720.854783437127},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IH$4)","v":95184.033533274225},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!II$4)","v":89250.262890981845},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IJ$4)","v":78969.547837456339},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IK$4)","v":68295.821758485472},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IL$4)","v":52914.784189803104},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IM$4)","v":47175.551247741649},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IN$4)","v":50230.600513948877},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IO$4)","v":55654.951230974177},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IP$4)","v":75767.459436801029},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IQ$4)","v":84781.552630710008},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IR$4)","v":93254.30313685775},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IS$4)","v":94249.411292590827},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IT$4)","v":94710.284714765832},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IU$4)","v":88806.047563824206},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IV$4)","v":78576.501560708057},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IW$4)","v":67955.900621860885},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IX$4)","v":52651.417367017821},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IY$4)","v":46940.749665622447},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!IZ$4)","v":49980.593377635087},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JA$4)","v":55377.946081989823},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JB$4)","v":75390.350555645884},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JC$4)","v":84359.578914119556},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JD$4)","v":92790.158949098943},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JE$4)","v":93780.314264575441},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JF$4)","v":94238.893833137277},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JG$4)","v":88364.04317981108},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JH$4)","v":78185.411549126511},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JI$4)","v":67617.671336599262},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JJ$4)","v":52389.361370392129},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JK$4)","v":46707.116735093063},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JL$4)","v":49731.830573811218},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JM$4)","v":55102.319639676978},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JN$4)","v":75015.118616245207},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JO$4)","v":83939.705439998943},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JP$4)","v":92328.324894168138},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JQ$4)","v":93313.552020604591},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JR$4)","v":93769.849152493654},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JS$4)","v":87924.238734662984},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JT$4)","v":77796.268066012373},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JU$4)","v":67281.12548203842},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JV$4)","v":52128.609675697917},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JW$4)","v":46474.646639554951},{"$f":"INDEX(INDIRECT($G34),Consolidated!$E34,Consolidated!JX$4)","v":49484.305909200681}]
[null,{"$f":"B8","v":"pepsico"},null,null,{"$f":"MATCH(A$33,INDIRECT(F35),0)","v":46},{"$f":"\"'\"&B35&\"'!b:b\"","v":"'pepsico'!b:b"},{"$f":"\"'\"&B35&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!S$4)","v":50748.601150120732},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!T$4)","v":54035.038141403194},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!U$4)","v":59870.2261520545},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!V$4)","v":81506.044495881462},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!W$4)","v":91202.860073624252},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!X$4)","v":100317.33197079277},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!Y$4)","v":101387.80906243986},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!Z$4)","v":101883.58878019717},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AA$4)","v":95532.168005157364},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AB$4)","v":84527.841901309133},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AC$4)","v":73102.842579314893},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AD$4)","v":56639.206310816327},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AE$4)","v":50496.015827316369},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AF$4)","v":53766.095604222348},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AG$4)","v":59572.240787802722},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AH$4)","v":81100.373598695558},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AI$4)","v":90748.926303425687},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AJ$4)","v":99818.033761493178},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AK$4)","v":100883.18288752898},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AL$4)","v":101376.49501648164},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AM$4)","v":95056.686455973308},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AN$4)","v":84107.130950687249},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AO$4)","v":72738.995996899917},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AP$4)","v":56357.302339373244},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AQ$4)","v":50244.687669120496},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AR$4)","v":53498.491644579211},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AS$4)","v":59275.738552695693},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AT$4)","v":80696.721801784268},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AU$4)","v":90297.251846888568},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AV$4)","v":99321.220653191704},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AW$4)","v":100381.0683319021},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AX$4)","v":100871.92515370323},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AY$4)","v":94583.571467795191},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!AZ$4)","v":83688.513957511706},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BA$4)","v":72376.960347286775},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BB$4)","v":56076.801456961439},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BC$4)","v":49994.610418388656},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BD$4)","v":53232.219600121884},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BE$4)","v":58980.71206492099},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BF$4)","v":80295.07905570617},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BG$4)","v":89847.825458984313},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BH$4)","v":98826.880277073782},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BI$4)","v":99881.4528947582},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BJ$4)","v":100369.86662993277},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BK$4)","v":94112.811261804265},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BL$4)","v":83271.980499762896},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BM$4)","v":72016.72661712268},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BN$4)","v":55797.696680143199},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BO$4)","v":49745.777849119375},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BP$4)","v":52967.272841658232},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BQ$4)","v":58687.153979406881},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BR$4)","v":79895.435361037773},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BS$4)","v":89400.635950652955},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BT$4)","v":98335.000325886751},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BU$4)","v":99384.324137515025},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BV$4)","v":99870.306945764212},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BW$4)","v":93644.394117807184},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BX$4)","v":82857.520207293564},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BY$4)","v":71658.285837916017},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!BZ$4)","v":55519.981060238686},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CA$4)","v":49498.18376629916},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CB$4)","v":52703.64477299089},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CC$4)","v":58395.056987639429},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CD$4)","v":79497.780768124663},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CE$4)","v":88955.672188524608},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CF$4)","v":97845.568553633464},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CG$4)","v":98889.66968349948},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CH$4)","v":99373.233664003346},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CI$4)","v":93178.308373944135},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CJ$4)","v":82445.122761570528},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CK$4)","v":71301.629085812951},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CL$4)","v":55243.647683152929},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CM$4)","v":49251.822005748261},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CN$4)","v":52441.328830752944},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CO$4)","v":58104.413817480519},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CP$4)","v":79102.105376833642},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CQ$4)","v":88512.923094642189},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CR$4)","v":97358.572775267341},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CS$4)","v":98397.477217639505},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CT$4)","v":98878.634409358172},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CU$4)","v":92714.542426398606},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CV$4)","v":82034.777895417967},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CW$4)","v":70946.747481375394},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CX$4)","v":54968.68966920369},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CY$4)","v":49006.686433967188},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!CZ$4)","v":52180.318484244635},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DA$4)","v":57815.217232986863},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DB$4)","v":78708.399336306378},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DC$4)","v":88072.377646185749},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DD$4)","v":96874.000866389149},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DE$4)","v":97907.734486157482},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DF$4)","v":98386.49686813094},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DG$4)","v":92253.084729108465},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DH$4)","v":81626.475392761728},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DI$4)","v":70593.632189359909},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DJ$4)","v":54695.100172950253},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DK$4)","v":48762.770947984063},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DL$4)","v":51920.607235270727},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DM$4)","v":57527.4600342298},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DN$4)","v":78316.652844714117},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DO$4)","v":87634.024875197967},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DP$4)","v":96391.840762945052},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DQ$4)","v":97420.429296265167},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DR$4)","v":97896.808787911476},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DS$4)","v":91793.923793478549},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DT$4)","v":81220.205088374976},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DU$4)","v":70242.27441849772},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DV$4)","v":54422.872383022921},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DW$4)","v":48520.069475202647},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DX$4)","v":51662.188617978696},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DY$4)","v":57241.135057116109},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!DZ$4)","v":77926.856149013649},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EA$4)","v":87197.85386831114},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EB$4)","v":95912.080460926241},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EC$4)","v":96935.549515860097},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!ED$4)","v":97409.55797727211},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EE$4)","v":91337.04818809453},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EF$4)","v":80815.956867625064},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EG$4)","v":69892.665421275815},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EH$4)","v":54151.999521953461},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EI$4)","v":48278.575973251129},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EJ$4)","v":51405.056198697806},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EK$4)","v":56956.235173209556},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EL$4)","v":77538.999544704464},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EM$4)","v":86763.853766475382},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EN$4)","v":95434.708016070144},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EO$4)","v":96453.083073223534},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EP$4)","v":96924.732305464218},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EQ$4)","v":90882.446538438395},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!ER$4)","v":80413.720666221852},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!ES$4)","v":69544.79649371923},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!ET$4)","v":53882.474846006393},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EU$4)","v":48038.284429831729},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EV$4)","v":51149.203575778898},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EW$4)","v":56672.753289553511},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EX$4)","v":77153.073375587206},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EY$4)","v":86332.01376468841},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!EZ$4)","v":94959.711543563026},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FA$4)","v":95973.017956719967},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FB$4)","v":96442.319702116176},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FC$4)","v":90430.107526605221},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FD$4)","v":80013.486469966985},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FE$4)","v":69198.658975174301},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FF$4)","v":53614.291645011035},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FG$4)","v":47799.188862570998},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FH$4)","v":50894.624379435023},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FI$4)","v":56390.682348494302},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FJ$4)","v":76769.068033523232},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FK$4)","v":85902.323111726422},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FL$4)","v":94487.079217744089},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FM$4)","v":95495.342214498101},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FN$4)","v":95962.308156932893},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FO$4)","v":89980.019891021497},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FP$4)","v":79615.244314504744},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FQ$4)","v":68854.244248093077},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FR$4)","v":53347.443242194524},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FS$4)","v":47561.283318870905},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FT$4)","v":50641.312271582865},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FU$4)","v":56110.015327505527},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FV$4)","v":76386.973958195391},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FW$4)","v":85474.77110987647},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FX$4)","v":94016.799271811105},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FY$4)","v":95020.043954193185},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!FZ$4)","v":95484.685719396773},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GA$4)","v":89532.172426164601},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GB$4)","v":79218.984285073791},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GC$4)","v":68511.543737818763},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GD$4)","v":53081.922994015542},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GE$4)","v":47324.561875760599},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GF$4)","v":50389.260945684917},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GG$4)","v":55830.745239013209},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GH$4)","v":76006.781636870044},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GI$4)","v":85049.347114670149},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GJ$4)","v":93548.859997527354},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GK$4)","v":94547.111342631004},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GL$4)","v":95009.44049847014},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GM$4)","v":89086.55398228392},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GN$4)","v":78824.696516260461},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GO$4)","v":68170.548912372222},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GP$4)","v":52817.7242899989},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GQ$4)","v":47089.018639748952},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GR$4)","v":50138.464126592531},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GS$4)","v":55552.865130221871},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GT$4)","v":75628.481604160217},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GU$4)","v":84626.040534618587},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GV$4)","v":93083.249744930305},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GW$4)","v":94076.532605533328},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GX$4)","v":94536.560662299336},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GY$4)","v":88643.153465123294},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!GZ$4)","v":78432.371191753133},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HA$4)","v":67831.251282239609},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HB$4)","v":52554.840552571011},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HC$4)","v":46854.647746677889},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HD$4)","v":49888.915570389625},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HE$4)","v":55276.368082941386},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HF$4)","v":75252.064441789931},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HG$4)","v":84204.840830948713},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HH$4)","v":92619.956922041412},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HI$4)","v":93608.296027224671},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HJ$4)","v":94066.034437919967},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HK$4)","v":88201.959835644666},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HL$4)","v":78041.998544097733},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HM$4)","v":67493.642400160941},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HN$4)","v":52293.265236896113},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HO$4)","v":46621.443361576312},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HP$4)","v":49640.609064237266},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HQ$4)","v":55001.247213414732},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HR$4)","v":74877.520778359729},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HS$4)","v":83785.737517340938},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HT$4)","v":92158.969994577623},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HU$4)","v":93142.389950340686},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HV$4)","v":93597.850110963962},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HW$4)","v":87762.962109753455},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HX$4)","v":77653.56885445473},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HY$4)","v":67157.713860919903},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!HZ$4)","v":52032.991830713298},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IA$4)","v":46389.399678514899},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IB$4)","v":49393.538426218991},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IC$4)","v":54727.495672146695},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!ID$4)","v":74504.841289113421},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IE$4)","v":83368.720159668068},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IF$4)","v":91700.277485664163},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IG$4)","v":92678.802775537944},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IH$4)","v":93131.996025367858},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!II$4)","v":87326.149358024923},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IJ$4)","v":77267.072452357039},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IK$4)","v":66823.457301134462},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IL$4)","v":51774.013854174409},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IM$4)","v":46158.510920461515},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IN$4)","v":49147.697505186901},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IO$4)","v":54455.106643733241},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IP$4)","v":74134.016695705825},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IQ$4)","v":82953.778375735434},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IR$4)","v":91243.867975548812},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IS$4)","v":92217.522961205075},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IT$4)","v":92668.460583082546},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IU$4)","v":86891.510705432098},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IV$4)","v":76882.499715469283},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IW$4)","v":66490.864399048703},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IX$4)","v":51516.324859682725},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IY$4)","v":45928.771339137391},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!IZ$4)","v":48903.080180608493},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JA$4)","v":54184.073346691897},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JB$4)","v":73765.037765971836},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JC$4)","v":82540.901835022625},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JD$4)","v":90789.730101317633},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JE$4)","v":91758.539023175501},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JF$4)","v":92207.23224378466},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JG$4)","v":86459.035331075167},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JH$4)","v":76499.841069348331},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JI$4)","v":66159.926874325742},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JJ$4)","v":51259.918431732425},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JK$4)","v":45700.175214874056},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JL$4)","v":48659.680362414365},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JM$4)","v":53914.389033292922},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JN$4)","v":73397.895313696587},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JO$4)","v":82130.080258426082},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JP$4)","v":90337.852556612008},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JQ$4)","v":91301.839534441518},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JR$4)","v":91748.299524589165},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JS$4)","v":86028.712467911842},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JT$4)","v":76119.086987204777},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JU$4)","v":65830.636487841373},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JV$4)","v":51004.788186748847},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JW$4)","v":45472.716856470863},{"$f":"INDEX(INDIRECT($G35),Consolidated!$E35,Consolidated!JX$4)","v":48417.491990846451}]
[null,"PandG",null,null,46,"'PandG'!b:b","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!T$4)","v":54981.570662178994},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!U$4)","v":60918.973743031027},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!V$4)","v":82933.787020153643},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!W$4)","v":92800.461852335764},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!X$4)","v":102074.59208152565},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!Y$4)","v":103163.82073539682},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!Z$4)","v":103668.28503342163},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AA$4)","v":97205.606331608971},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AB$4)","v":86008.517293102341},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AC$4)","v":74383.386097789},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AD$4)","v":57631.356081930106},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AE$4)","v":51380.555244593874},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AF$4)","v":54707.917054803373},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AG$4)","v":60615.768564975442},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AH$4)","v":82521.009980173621},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AI$4)","v":92338.576517919792},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AJ$4)","v":101566.54765849283},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AK$4)","v":102650.3550167044},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AL$4)","v":103152.3085011369},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AM$4)","v":96721.795765460891},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AN$4)","v":85580.436742859427},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AO$4)","v":74013.166009688182},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AP$4)","v":57344.513994666529},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AQ$4)","v":51124.824567526884},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AR$4)","v":54435.62547284695},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AS$4)","v":60314.07249605863},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AT$4)","v":82110.287409076031},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AU$4)","v":91878.990073594352},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AV$4)","v":101061.03186800717},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AW$4)","v":102139.4449133662},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AX$4)","v":102638.90008099735},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AY$4)","v":96240.393215401069},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!AZ$4)","v":85154.486829944784},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BA$4)","v":73644.788576524472},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BB$4)","v":57059.099574364467},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BC$4)","v":50870.36671008751},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BD$4)","v":54164.689137253321},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BE$4)","v":60013.878025160862},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BF$4)","v":81701.609081383242},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BG$4)","v":91421.691077351541},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BH$4)","v":100558.0321245894},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BI$4)","v":101631.07770560449},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BJ$4)","v":102128.04699102641},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BK$4)","v":95761.386696281043},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BL$4)","v":84730.656949776152},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BM$4)","v":73278.244627058069},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BN$4)","v":56775.105715257232},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BO$4)","v":50617.175337213324},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BP$4)","v":53895.101302706717},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BQ$4)","v":59715.177678546672},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BR$4)","v":81294.964822511727},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BS$4)","v":90966.668144132462},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BT$4)","v":100057.53590540051},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BU$4)","v":101125.24073695017},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BV$4)","v":101619.73651286568},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BW$4)","v":95284.764282604636},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BX$4)","v":84308.936550552273},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BY$4)","v":72913.525035696162},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!BZ$4)","v":56492.525346944865},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CA$4)","v":50365.244145372708},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CB$4)","v":53626.855257464056},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CC$4)","v":59417.964019678788},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CD$4)","v":80890.344508518843},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CE$4)","v":90513.909945543855},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CF$4)","v":99559.530749930098},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CG$4)","v":100621.92141392785},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CH$4)","v":101113.95599145848},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CI$4)","v":94810.514108231117},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CJ$4)","v":83889.315132990072},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CK$4)","v":72550.620722265652},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CL$4)","v":56211.351434218079},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CM$4)","v":50114.566862407875},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CN$4)","v":53359.944323187876},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CO$4)","v":59122.229649032954},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CP$4)","v":80487.738065850615},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CQ$4)","v":90063.405209575882},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CR$4)","v":99064.004259685928},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CS$4)","v":100121.10720574211},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CT$4)","v":100610.69283473467},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CU$4)","v":94338.624366079734},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CV$4)","v":83471.782250063465},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CW$4)","v":72189.522651787192},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CX$4)","v":55931.576976883167},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CY$4)","v":49865.137247378741},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!CZ$4)","v":53094.361854780022},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DA$4)","v":58827.967203913744},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DB$4)","v":80087.135471091082},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DC$4)","v":89615.142720321717},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DD$4)","v":98570.944097885484},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DE$4)","v":99622.785643965792},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DF$4)","v":100109.93451329725},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DG$4)","v":93869.083307835826},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DH$4)","v":83056.327506743182},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DI$4)","v":71830.22183425026},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DJ$4)","v":55653.195009587718},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DK$4)","v":49616.949090407586},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DL$4)","v":52830.101240216281},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DM$4)","v":58535.169358271276},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DN$4)","v":79688.526750712714},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DO$4)","v":89169.111317698189},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DP$4)","v":98080.337989148728},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DQ$4)","v":99126.944322229378},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DR$4)","v":99611.668560110411},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DS$4)","v":93401.879243658346},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DT$4)","v":82642.940559737952},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DU$4)","v":71472.709324389303},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DV$4)","v":55376.198601647186},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DW$4)","v":49369.99621252442},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DX$4)","v":52567.155900381738},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DY$4)","v":58243.828822518772},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!DZ$4)","v":79291.901980828115},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EA$4)","v":88725.299897167948},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EB$4)","v":97592.173719192506},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EC$4)","v":98633.570895912213},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!ED$4)","v":99115.882570189075},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EE$4)","v":92937.00054188873},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EF$4)","v":82231.611117237},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EG$4)","v":71116.976221461024},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EH$4)","v":55100.58085687233},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EI$4)","v":49124.27246551311},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EJ$4)","v":52305.519288906915},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EK$4)","v":57953.938343351103},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EL$4)","v":78897.251286942919},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EM$4)","v":88283.697409462999},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EN$4)","v":97106.439134526372},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EO$4)","v":98142.653081835058},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EP$4)","v":98622.56420029013},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EQ$4)","v":92474.435628761363},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!ER$4)","v":81822.328938653853},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!ES$4)","v":70763.013669022781},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!ET$4)","v":54826.33491339755},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EU$4)","v":48879.771731758381},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EV$4)","v":52045.184892004901},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EW$4)","v":57665.49070356421},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EX$4)","v":78504.564843709959},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EY$4)","v":87844.292860309666},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!EZ$4)","v":96623.122142150169},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FA$4)","v":97654.178657954471},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FB$4)","v":98131.701168605097},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FC$4)","v":92014.172988115446},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FD$4)","v":81415.083834371297},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FE$4)","v":70410.812854712116},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FF$4)","v":54553.453943510023},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FG$4)","v":48636.487924093468},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FH$4)","v":51786.14622830908},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FI$4)","v":57378.478721875399},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FJ$4)","v":78113.832874684726},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FK$4)","v":87407.075310154818},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FL$4)","v":96142.21070925286},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FM$4)","v":97168.135463058366},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FN$4)","v":97643.281254454356},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FO$4)","v":91556.201161108285},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FP$4)","v":81009.865665487872},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FQ$4)","v":70060.36501002741},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FR$4)","v":54281.93115347976},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FS$4)","v":48394.414985648589},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FT$4)","v":51528.396848711855},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FU$4)","v":57092.895252744587},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FV$4)","v":77725.045652081826},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FW$4)","v":86972.033873893539},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FX$4)","v":95663.692862912925},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FY$4)","v":96684.511396463291},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!FZ$4)","v":97157.292297982916},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GA$4)","v":91100.508745929998},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GB$4)","v":80606.664343565208},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GC$4)","v":69711.661410109431},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GD$4)","v":54011.759783390429},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GE$4)","v":48153.546889700119},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GF$4)","v":51271.930336204015},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GG$4)","v":56808.733186196368},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GH$4)","v":77338.193496532956},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GI$4)","v":86539.157720598101},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GJ$4)","v":95187.556689800331},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GK$4)","v":96203.294417713143},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GL$4)","v":96673.722199857672},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GM$4)","v":90647.084397519619},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GN$4)","v":80205.469830377071},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GO$4)","v":69364.693373524278},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GP$4)","v":53742.933106971061},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GQ$4)","v":47913.877639520586},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GR$4)","v":51016.740305715037},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GS$4)","v":56525.985447643034},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GT$4)","v":76953.266776845805},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GU$4)","v":86108.436073248376},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GV$4)","v":94713.790335879981},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GW$4)","v":95724.472546279503},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GX$4)","v":96192.55892096617},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GY$4)","v":90195.916827282737},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!GZ$4)","v":79806.272137659354},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HA$4)","v":69019.452262047169},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HB$4)","v":53475.44443142863},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HC$4)","v":47675.401268229361},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HD$4)","v":50762.82040395408},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HE$4)","v":56244.644997708427},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HF$4)","v":76570.255909764353},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HG$4)","v":85679.858208463484},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HH$4)","v":94242.382006116488},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HI$4)","v":95248.033861263233},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HJ$4)","v":95713.790482116863},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HK$4)","v":89746.994802810339},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HL$4)","v":79409.061326861352},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HM$4)","v":68675.929480447347},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HN$4)","v":53209.287097281369},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HO$4)","v":47438.111838644087},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HP$4)","v":50510.164309251813},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HQ$4)","v":55964.704832052666},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HR$4)","v":76189.151359730182},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HS$4)","v":85253.413456234775},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HT$4)","v":93773.31996418057},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HU$4)","v":94773.966501097762},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HV$4)","v":95237.404963740919},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HW$4)","v":89300.307147599277},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HX$4)","v":79013.82750889851},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HY$4)","v":68334.116476274197},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!HZ$4)","v":52944.454478193016},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IA$4)","v":47202.003443132882},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IB$4)","v":50258.765731403073},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IC$4)","v":55686.15798119783},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!ID$4)","v":75809.943638645214},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IE$4)","v":84829.091199660324},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IF$4)","v":93306.592532156923},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IG$4)","v":94302.258663253815},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IH$4)","v":94763.390505595438},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!II$4)","v":88855.842740773936},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IJ$4)","v":78620.560843906002},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IK$4)","v":67994.00473964421},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IL$4)","v":52680.939980807838},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IM$4)","v":46967.070203467265},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IN$4)","v":50008.618411510201},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IO$4)","v":55408.997510354355},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IP$4)","v":75432.623305635367},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IQ$4)","v":84406.880874680443},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IR$4)","v":92842.18809025333},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IS$4)","v":93832.898603945432},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IT$4)","v":94291.735306468152},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IU$4)","v":88413.59051680936},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IV$4)","v":78229.251540993908},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IW$4)","v":67655.585803029171},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IX$4)","v":52418.737044586451},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IY$4)","v":46733.306270675792},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!IZ$4)","v":49759.716121827252},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JA$4)","v":55133.216519248432},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JB$4)","v":75057.180966815591},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JC$4)","v":83986.771969814799},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JD$4)","v":92380.095076511527},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JE$4)","v":93365.87463783774},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JF$4)","v":93822.427623883676},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JG$4)","v":87973.539465255846},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JH$4)","v":77839.8898580034},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JI$4)","v":67318.851241045384},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JJ$4)","v":52157.839141642544},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JK$4)","v":46500.705824898476},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JL$4)","v":49512.052665604977},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JM$4)","v":54858.808141950271},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JN$4)","v":74683.607275055954},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JO$4)","v":83568.754025900693},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JP$4)","v":91920.301986519291},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JQ$4)","v":92901.175137755999},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JR$4)","v":93355.455773811089},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JS$4)","v":87535.678630464725},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JT$4)","v":77452.466101264188},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JU$4)","v":66983.792670243827},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JV$4)","v":51898.239776580274},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JW$4)","v":46269.263075241826},{"$f":"INDEX(INDIRECT($G36),Consolidated!$E36,Consolidated!JX$4)","v":49265.621876936457}]
[null,"Nestle",null,null,46,"'Nestle'!b:b","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!V$4)","v":71550.244516352599},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!W$4)","v":80062.613505778063},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!X$4)","v":88063.77092806944},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!Y$4)","v":89003.491388438153},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!Z$4)","v":89438.712607320573},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AA$4)","v":83863.105150338626},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AB$4)","v":74202.935425039177},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AC$4)","v":64173.476872070678},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AD$4)","v":49720.840777101221},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AE$4)","v":44328.028698885813},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AF$4)","v":47198.674784985902},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AG$4)","v":52295.610971155642},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AH$4)","v":71194.125506206226},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AI$4)","v":79664.126835828356},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AJ$4)","v":87625.460994334775},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AK$4)","v":88560.504289413249},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AL$4)","v":88993.559330517935},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AM$4)","v":83445.702719420107},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AN$4)","v":73833.613473840524},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AO$4)","v":63854.073420470879},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AP$4)","v":49473.370810773718},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AQ$4)","v":44107.39977149789},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AR$4)","v":46963.758112677286},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AS$4)","v":52035.325889812688},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AT$4)","v":70839.778967282633},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AU$4)","v":79267.623508904479},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AV$4)","v":87189.332611492006},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AW$4)","v":88119.722020410642},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AX$4)","v":88550.621665211365},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AY$4)","v":83030.377778823764},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!AZ$4)","v":73466.12970738289},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BA$4)","v":63536.259699860675},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BB$4)","v":49227.132548964415},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BC$4)","v":43887.868955734339},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BD$4)","v":46730.010664783971},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BE$4)","v":51776.336296223126},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BF$4)","v":70487.196077659508},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BG$4)","v":78873.093653535587},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BH$4)","v":86755.374921552459},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BI$4)","v":87681.133607577067},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BJ$4)","v":88109.888583886233},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BK$4)","v":82617.11998848994},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BL$4)","v":73100.474976675468},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BM$4)","v":63220.027797850256},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BN$4)","v":48982.119861248524},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BO$4)","v":43669.430786087309},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BP$4)","v":46497.426621856364},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BQ$4)","v":51518.635742501021},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BR$4)","v":70136.368059322951},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BS$4)","v":78480.527447382949},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BT$4)","v":86323.577120569709},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BU$4)","v":87244.728131678174},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BV$4)","v":87671.349113913791},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BW$4)","v":82205.919059823384},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BX$4)","v":72736.640178263682},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BY$4)","v":62905.369841431268},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!BZ$4)","v":48738.326647713518},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CA$4)","v":43452.079824251799},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CB$4)","v":46266.000193409389},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CC$4)","v":51262.217812852767},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CD$4)","v":69787.286177948845},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CE$4)","v":78089.9151169955},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CF$4)","v":85893.928458370618},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CG$4)","v":86810.494727826721},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CH$4)","v":87234.99233727825},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CI$4)","v":81796.764755437121},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CJ$4)","v":72374.61625400254},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CK$4)","v":62592.277996780758},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CL$4)","v":48495.746838807259},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CM$4)","v":43235.810658990238},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CN$4)","v":46035.725617778247},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CO$4)","v":51007.076123417355},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CP$4)","v":69439.941742685449},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CQ$4)","v":77701.246937566408},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CR$4)","v":85466.418238287646},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CS$4)","v":86378.422585211985},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CT$4)","v":86800.807390304704},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CU$4)","v":81389.64688889758},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CV$4)","v":72014.394190831154},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CW$4)","v":62280.744469066194},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CX$4)","v":48254.374395186926},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CY$4)","v":43020.617905997809},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!CZ$4)","v":45806.597161975063},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DA$4)","v":50753.204322107442},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DB$4)","v":69094.326105937012},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DC$4)","v":77314.513232691097},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DD$4)","v":85041.035816892603},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DE$4)","v":85948.50094683074},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DF$4)","v":86368.783463388914},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DG$4)","v":80984.555324470974},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DH$4)","v":71655.965020548334},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DI$4)","v":61970.761502251407},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DJ$4)","v":48014.203307568649},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DK$4)","v":42806.496207768432},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DL$4)","v":45578.609121546106},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DM$4)","v":50500.596088451246},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DN$4)","v":68750.430663148509},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DO$4)","v":76929.704374126246},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DP$4)","v":84617.770603731638},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DQ$4)","v":85520.719109219368},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DR$4)","v":85938.909800728012},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DS$4)","v":80581.479976870978},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DT$4)","v":71299.319819589349},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DU$4)","v":61662.321378903485},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DV$4)","v":47775.227596577904},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DW$4)","v":42593.440233461311},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DX$4)","v":45351.755820429818},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DY$4)","v":50249.24513343515},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!DZ$4)","v":68408.246852591445},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EA$4)","v":76546.810781550128},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EB$4)","v":84196.612061061605},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EC$4)","v":85095.066422187403},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!ED$4)","v":85511.175700052831},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EE$4)","v":80180.410811007634},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EF$4)","v":70944.449708803673},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EG$4)","v":61355.416420000613},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EH$4)","v":47537.441312600611},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EI$4)","v":42381.444678768254},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EJ$4)","v":45126.031610815415},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EK$4)","v":49999.145199347142},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EL$4)","v":68067.766155150573},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EM$4)","v":76165.822922324078},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EN$4)","v":83777.549703587618},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EO$4)","v":84671.532288552364},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EP$4)","v":85085.570512361344},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EQ$4)","v":79781.337841737506},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!ER$4)","v":70591.345853234001},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!ES$4)","v":61050.038984740924},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!ET$4)","v":47300.838535635055},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EU$4)","v":42170.504265781601},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EV$4)","v":44901.430873002369},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EW$4)","v":49750.290059621024},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EX$4)","v":67728.980094111947},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EY$4)","v":75786.731311255135},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!EZ$4)","v":83360.573098202163},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FA$4)","v":84250.106163875971},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FB$4)","v":84662.083641653648},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FC$4)","v":79384.251133615107},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FD$4)","v":70239.999461896266},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FE$4)","v":60746.181470352218},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FF$4)","v":47065.413375144468},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FG$4)","v":41960.613742862835},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FH$4)","v":44677.948015260437},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FI$4)","v":49502.673518681353},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FJ$4)","v":67391.880234951779},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FK$4)","v":75409.526510359967},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FL$4)","v":82945.671863725176},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FM$4)","v":83830.777556201589},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FN$4)","v":84240.704544668144},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FO$4)","v":78989.140800645502},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FP$4)","v":69890.401787560797},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FQ$4)","v":60443.836311902778},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FR$4)","v":46831.159969910404},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FS$4)","v":41751.767884511828},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FT$4)","v":44455.577473690464},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FU$4)","v":49256.289411789279},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FV$4)","v":67056.458185126525},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FW$4)","v":75034.199128629814},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FX$4)","v":82532.835670645742},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FY$4)","v":83413.536025792971},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!FZ$4)","v":83821.422730618971},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GA$4)","v":78595.997006038247},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GB$4)","v":69542.544126534529},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GC$4)","v":60142.995982112945},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GD$4)","v":46598.072487886799},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GE$4)","v":41543.961491236754},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GF$4)","v":44234.313712085896},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GG$4)","v":49011.131604888993},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GH$4)","v":66722.705593863895},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GI$4)","v":74660.739821796757},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GJ$4)","v":82122.054240864818},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GK$4)","v":82998.371184874442},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GL$4)","v":83404.227760934882},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GM$4)","v":78204.809961962383},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GN$4)","v":69196.417818444257},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GO$4)","v":59843.652991167728},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GP$4)","v":46366.145126054762},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GQ$4)","v":41337.189389424631},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GR$4)","v":44014.151221794869},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GS$4)","v":48767.19399445501},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GT$4)","v":66390.614151954942},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GU$4)","v":74289.13929210107},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GV$4)","v":81713.317347439399},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GW$4)","v":82585.272697372246},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GX$4)","v":82989.109248999448},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GY$4)","v":77815.569929302917},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!GZ$4)","v":68852.01424602115},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HA$4)","v":59545.799886530389},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HB$4)","v":46135.372110278149},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HC$4)","v":41131.44643121252},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HD$4)","v":43795.084521583172},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HE$4)","v":48524.47050734028},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HF$4)","v":66060.175591547246},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HG$4)","v":73919.388288059694},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HH$4)","v":81306.614814327942},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HI$4)","v":82174.230278657196},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HJ$4)","v":82576.056859892269},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HK$4)","v":77428.267217418193},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HL$4)","v":68509.324834886123},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HM$4)","v":59249.429252756825},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HN$4)","v":45905.747695159742},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HO$4)","v":40926.727494359358},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HP$4)","v":43577.108157497678},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HQ$4)","v":48282.955100624917},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HR$4)","v":65731.381685938992},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HS$4)","v":73551.47760423593},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HT$4)","v":80901.936516136891},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HU$4)","v":81765.233695288611},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HV$4)","v":82165.060310131856},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HW$4)","v":77042.89218389873},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HX$4)","v":68168.341053336364},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HY$4)","v":58954.533711311029},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!HZ$4)","v":45677.266163898268},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IA$4)","v":40723.027482118443},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IB$4)","v":43360.216702730642},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IC$4)","v":48042.641761465806},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!ID$4)","v":65404.224249374267},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IE$4)","v":73185.398081010309},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IF$4)","v":80499.27237786878},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IG$4)","v":81358.272764759618},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IH$4)","v":81756.109367419529},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!II$4)","v":76659.435234327131},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IJ$4)","v":67829.054412133002},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IK$4)","v":58661.105920381349},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IL$4)","v":45449.921828146049},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IM$4)","v":40520.341323110559},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IN$4)","v":43144.404757484539},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IO$4)","v":47803.524506946858},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IP$4)","v":65078.69513683916},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IQ$4)","v":72821.140604352491},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IR$4)","v":80098.612374671211},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IS$4)","v":80953.337355243537},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IT$4)","v":81349.193850384647},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IU$4)","v":76277.886822039189},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IV$4)","v":67491.456464289615},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IW$4)","v":58369.138574697674},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IX$4)","v":45223.709027867357},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IY$4)","v":40318.663971197639},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!IZ$4)","v":42929.666948837665},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JA$4)","v":47565.597383930093},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JB$4)","v":64754.786243859038},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JC$4)","v":72458.696105594339},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JD$4)","v":79699.946531587382},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JE$4)","v":80550.41738534176},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JF$4)","v":80944.30362833121},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JG$4)","v":75898.237447886277},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JH$4)","v":67155.538804862095},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JI$4)","v":58078.624405349627},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JJ$4)","v":44998.622131197561},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JK$4)","v":40117.990405357275},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JL$4)","v":42715.997930610356},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JM$4)","v":47328.854468907433},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JN$4)","v":64432.489506296792},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JO$4)","v":72098.055561204281},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JP$4)","v":79303.264923307768},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JQ$4)","v":80149.502823832634},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JR$4)","v":80541.428620985578},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JS$4)","v":75520.477659998796},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JT$4)","v":66821.29307073931},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JU$4)","v":57789.55617960557},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JV$4)","v":44774.655534302838},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JW$4)","v":39918.315629557561},{"$f":"INDEX(INDIRECT($G37),Consolidated!$E37,Consolidated!JX$4)","v":42503.392383231876}]
[null,"TEI",null,null,46,"'TEI'!b:b","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!R$4)","v":24943.254038093834},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!S$4)","v":22237.863711939539},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!T$4)","v":23677.969177976447},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!U$4)","v":26234.928636436292},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!V$4)","v":35715.670346006751},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!W$4)","v":39964.781816484072},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!X$4)","v":43958.712274901343},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!Y$4)","v":44427.791680664326},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!Z$4)","v":44645.040659843413},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AA$4)","v":41861.869767020085},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AB$4)","v":37039.811649295327},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AC$4)","v":32033.415964024211},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AD$4)","v":24819.106776293138},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AE$4)","v":22127.181686093267},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AF$4)","v":23560.119476652086},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AG$4)","v":26104.352467473891},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AH$4)","v":35537.906744270535},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AI$4)","v":39765.869588616719},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AJ$4)","v":43739.921504744452},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AK$4)","v":44206.666214172154},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AL$4)","v":44422.833904364139},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AM$4)","v":41653.515375989322},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AN$4)","v":36855.457547506892},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AO$4)","v":31873.979634185984},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AP$4)","v":24695.57741873978},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AQ$4)","v":22017.050545485083},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AR$4)","v":23442.856335433356},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AS$4)","v":25974.426200637667},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AT$4)","v":35361.027905379196},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AU$4)","v":39567.947384279993},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AV$4)","v":43522.219697358036},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AW$4)","v":43986.641330672785},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AX$4)","v":44201.733113656097},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AY$4)","v":41446.198003909281},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!AZ$4)","v":36672.021010720353},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BA$4)","v":31715.336848916988},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BB$4)","v":24572.662890008232},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BC$4)","v":21907.467548255652},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BD$4)","v":23326.176834900416},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BE$4)","v":25845.146601242635},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BF$4)","v":35185.02942570184},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BG$4)","v":39371.010275940796},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BH$4)","v":43305.601432769814},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BI$4)","v":43767.711552357876},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BJ$4)","v":43981.732783124855},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BK$4)","v":41239.912489341841},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BL$4)","v":36489.497472042305},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BM$4)","v":31557.483658596815},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BN$4)","v":24450.36012997993},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BO$4)","v":21798.429966192391},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BP$4)","v":23210.078070163909},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BQ$4)","v":25716.510450703434},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BR$4)","v":35009.906923525239},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BS$4)","v":39175.053360591257},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BT$4)","v":43090.06131798368},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BU$4)","v":43549.871428683189},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BV$4)","v":43762.827435573352},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BW$4)","v":41034.653696538284},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BX$4)","v":36307.882387309633},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BY$4)","v":31400.416133263057},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!BZ$4)","v":24328.666093767097},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CA$4)","v":21689.935084661545},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CB$4)","v":23094.557150792669},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CC$4)","v":25588.514546454226},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CD$4)","v":34835.656038944799},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CE$4)","v":38980.071759626706},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CF$4)","v":42875.593986845517},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CG$4)","v":43333.115536232843},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CH$4)","v":43545.011621065554},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CI$4)","v":40830.416515311466},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CJ$4)","v":36127.171234976347},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CK$4)","v":31244.130362513453},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CL$4)","v":24207.577751636931},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CM$4)","v":21581.980202540592},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CN$4)","v":22979.611200741736},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CO$4)","v":25461.15570186892},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CP$4)","v":34662.272433755963},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CQ$4)","v":38786.060618724179},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CR$4)","v":42662.194099909524},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CS$4)","v":43117.438478584292},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CT$4)","v":43328.279916790787},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CU$4)","v":40627.195860908629},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CV$4)","v":35947.359516001052},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CW$4)","v":31088.622455408549},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CX$4)","v":24087.092088936173},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CY$4)","v":21474.56263215101},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!CZ$4)","v":22865.237358280781},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DA$4)","v":25334.430746181879},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DB$4)","v":34489.751791346258},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DC$4)","v":38593.015107721629},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DD$4)","v":42449.85634430535},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DE$4)","v":42902.83488617406},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DF$4)","v":43112.626926928737},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DG$4)","v":40424.986673884785},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DH$4)","v":35768.442753734955},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DI$4)","v":30933.888540374846},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DJ$4)","v":23967.206106016078},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DK$4)","v":21367.679699191365},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DL$4)","v":22751.432775922833},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DM$4)","v":25208.336524408958},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DN$4)","v":34318.089816587795},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DO$4)","v":38400.930420497614},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DP$4)","v":42238.575433605823},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DQ$4)","v":42689.299416163958},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DR$4)","v":42898.047282515108},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DS$4)","v":40223.783919976748},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DT$4)","v":35590.416493810357},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DU$4)","v":30779.92476510839},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DV$4)","v":23847.916818157708},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DW$4)","v":21261.328742670717},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DX$4)","v":22638.19462035341},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DY$4)","v":25082.869897268964},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!DZ$4)","v":34147.282235730352},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EA$4)","v":38209.801774851672},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EB$4)","v":42028.346107695274},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EC$4)","v":42476.826752308123},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!ED$4)","v":42684.535641307943},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EE$4)","v":40023.582589977814},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EF$4)","v":35413.276304029794},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EG$4)","v":30626.72729647885},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EH$4)","v":23729.221255497625},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EI$4)","v":21155.507114842378},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EJ$4)","v":22525.520072359959},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EK$4)","v":24958.027741105489},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EL$4)","v":33977.324796294946},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EM$4)","v":38019.62441238523},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EN$4)","v":41819.163132638634},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EO$4)","v":42265.411604820649},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EP$4)","v":42472.086687654606},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EQ$4)","v":39824.377699613025},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!ER$4)","v":35237.017774255692},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!ES$4)","v":30474.292320434124},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!ET$4)","v":23611.116462953967},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EU$4)","v":21050.212181137995},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EV$4)","v":22413.406326761688},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EW$4)","v":24833.806947809157},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EX$4)","v":33808.213266967992},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EY$4)","v":37830.393598383183},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!EZ$4)","v":41611.021300551103},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FA$4)","v":42055.048710243849},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FB$4)","v":42260.695132359484},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FC$4)","v":39626.164289415108},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FD$4)","v":35061.636516300518},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FE$4)","v":30322.616041905356},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FF$4)","v":23493.599500152872},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FG$4)","v":20945.441320101952},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FH$4)","v":22301.850592339699},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FI$4)","v":24710.204424740234},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FJ$4)","v":33639.943437495953},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FK$4)","v":37642.104621695988},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FL$4)","v":41403.915429468521},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FM$4)","v":41845.73283131732},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FN$4)","v":42050.355712552293},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FO$4)","v":39428.937424600997},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FP$4)","v":34887.128163817637},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FQ$4)","v":30171.694684712464},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FR$4)","v":23376.667441355265},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FS$4)","v":20841.191923326114},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FT$4)","v":22190.850091767537},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FU$4)","v":24587.217094651638},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FV$4)","v":33472.511118580507},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FW$4)","v":37454.752794622356},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FX$4)","v":41197.840363218318},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FY$4)","v":41637.458756847431},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!FZ$4)","v":41841.063191557012},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GA$4)","v":39232.692194948955},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GB$4)","v":34713.488372192493},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GC$4)","v":30021.524491470118},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GD$4)","v":23260.317375384024},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GE$4)","v":20737.461395384889},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GF$4)","v":22080.402061542001},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GG$4)","v":24464.841895612313},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GH$4)","v":33305.912141774243},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GI$4)","v":37268.333452792584},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GJ$4)","v":40992.790971291164},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GK$4)","v":41430.221301577665},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GL$4)","v":41632.812358761556},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GM$4)","v":39037.423714676341},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GN$4)","v":34540.712818434498},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GO$4)","v":29872.101723494201},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GP$4)","v":23144.546405551508},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GQ$4)","v":20634.247153770593},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GR$4)","v":21970.503751914381},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GS$4)","v":24343.075780931023},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GT$4)","v":33140.142359376936},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GU$4)","v":37082.841955052427},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GV$4)","v":40788.762148713264},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GW$4)","v":41224.015306059511},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GX$4)","v":41425.598029488057},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GY$4)","v":38843.127122317987},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!GZ$4)","v":34368.797201069428},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HA$4)","v":29723.422660708737},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HB$4)","v":23029.351649587428},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HC$4)","v":20531.546628829179},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HD$4)","v":21861.15242682198},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HE$4)","v":24221.915719080476},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HF$4)","v":32975.197644332198},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HG$4)","v":36898.273683347506},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HH$4)","v":40585.748815919193},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HI$4)","v":41018.83563652396},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HJ$4)","v":41219.415044863723},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HK$4)","v":38649.797580605125},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HL$4)","v":34197.737240032278},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HM$4)","v":29575.48360155326},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HN$4)","v":22914.730239567099},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HO$4)","v":20429.357263696238},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HP$4)","v":21752.34536381999},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HQ$4)","v":24101.358693621867},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HR$4)","v":32811.073890124811},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HS$4)","v":36714.624042608404},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HT$4)","v":40383.745918625515},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HU$4)","v":40814.677184753797},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HV$4)","v":41014.258271692473},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HW$4)","v":38457.430276345018},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HX$4)","v":34027.528676560738},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HY$4)","v":29428.280862890671},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!HZ$4)","v":22800.679321840038},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IA$4)","v":20327.676514233375},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IB$4)","v":21644.079854013733},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IC$4)","v":23981.401703129777},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!ID$4)","v":32647.767010678446},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IE$4)","v":36531.888460636197},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IF$4)","v":40182.748427704908},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IG$4)","v":40611.534867956325},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IH$4)","v":40810.122602327094},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!II$4)","v":38266.020420301073},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IJ$4)","v":33858.167273089166},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IK$4)","v":29281.810779915526},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IL$4)","v":22687.196056958917},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IM$4)","v":20226.501848964836},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IN$4)","v":21536.353201991198},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IO$4)","v":23862.041761117431},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IP$4)","v":32485.272940253919},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IQ$4)","v":36350.062387988663},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IR$4)","v":39982.751339060938},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IS$4)","v":40409.403628636857},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IT$4)","v":40607.002954542084},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IU$4)","v":38075.563247073602},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IV$4)","v":33689.648813143067},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IW$4)","v":29136.069706062823},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IX$4)","v":22574.27761960886},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IY$4)","v":20125.830749014491},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!IZ$4)","v":21429.162725755959},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JA$4)","v":23743.275895962375},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JB$4)","v":32323.58763334803},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JC$4)","v":36169.141297867005},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JD$4)","v":39783.749673503517},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JE$4)","v":40208.278434472828},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JF$4)","v":40404.89427140716},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JG$4)","v":37886.054014981266},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JH$4)","v":33521.969101234143},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JI$4)","v":28991.05401291719},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JJ$4)","v":22461.921198537137},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JK$4)","v":20025.660708043157},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JL$4)","v":21322.505756660383},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JM$4)","v":23625.101150832474},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JN$4)","v":32162.707064592796},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JO$4)","v":35989.120686003182},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JP$4)","v":39585.738476624931},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JQ$4)","v":40008.154278188478},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JR$4)","v":40203.7915211613},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JS$4)","v":37697.488005942912},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JT$4)","v":33355.123962755817},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JU$4)","v":28846.760090122552},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JV$4)","v":22350.123996483122},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JW$4)","v":19925.989232186141},{"$f":"INDEX(INDIRECT($G38),Consolidated!$E38,Consolidated!JX$4)","v":21216.379639339197}]
[null,"TAI",null,null,46,"'TAI'!b:b","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!V$4)","v":40545.138559266474},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!W$4)","v":45368.814319940902},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!X$4)","v":49902.803525906013},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!Y$4)","v":50435.311786781618},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!Z$4)","v":50681.937144148324},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AA$4)","v":47522.426251858553},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AB$4)","v":42048.330074188867},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AC$4)","v":36364.970227506717},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AD$4)","v":28175.143107024025},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AE$4)","v":25119.216262701961},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AF$4)","v":26745.915711492013},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AG$4)","v":29634.179550321533},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AH$4)","v":40343.337786850192},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AI$4)","v":45143.005206969399},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AJ$4)","v":49654.427896789712},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AK$4)","v":50184.285764000837},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AL$4)","v":50429.683620626827},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AM$4)","v":47285.898207671395},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AN$4)","v":41839.047635176299},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AO$4)","v":36183.974938266831},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AP$4)","v":28034.910126105107},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AQ$4)","v":24994.193203848801},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AR$4)","v":26612.796263850465},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AS$4)","v":29486.684670893857},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AT$4)","v":40142.541414793493},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AU$4)","v":44918.319988379204},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AV$4)","v":49407.288479845476},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AW$4)","v":49934.509144899363},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AX$4)","v":50178.685610286448},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AY$4)","v":47050.54740800013},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!AZ$4)","v":41630.806834183641},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BA$4)","v":36003.880496587713},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BB$4)","v":27895.375111079833},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BC$4)","v":24869.792408249457},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BD$4)","v":26480.339376710916},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BE$4)","v":29339.923901193106},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BF$4)","v":39942.744444007061},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BG$4)","v":44694.753070336832},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BH$4)","v":49161.37912221306},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BI$4)","v":49685.975710960338},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BJ$4)","v":49928.936864202202},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BK$4)","v":46816.36799347763},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BL$4)","v":41423.602486782765},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BM$4)","v":35824.682418781813},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BN$4)","v":27756.534588040828},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BO$4)","v":24746.010778782809},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BP$4)","v":26348.541752385274},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BQ$4)","v":29193.893587417246},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BR$4)","v":39743.941900283004},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BS$4)","v":44472.298886850338},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BT$4)","v":48916.693701656164},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BU$4)","v":49438.679274617629},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BV$4)","v":49680.431164551148},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BW$4)","v":46583.354133899913},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BX$4)","v":41217.429434349418},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BY$4)","v":35646.376243477716},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!BZ$4)","v":27618.38510037099},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CA$4)","v":24622.845233742686},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CB$4)","v":26217.400109598657},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CC$4)","v":29048.590093949904},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CD$4)","v":39546.128834171017},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CE$4)","v":44250.951899630782},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CF$4)","v":48673.226126410016},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CG$4)","v":49192.613679101807},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CH$4)","v":49433.162324457677},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CI$4)","v":46351.500028081042},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CJ$4)","v":41012.28254393478},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CK$4)","v":35468.957531509091},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CL$4)","v":27480.923208657445},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CM$4)","v":24500.292706761131},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CN$4)","v":26086.911183407676},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CO$4)","v":28904.009803269837},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CP$4)","v":39349.300320855087},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CQ$4)","v":44030.706597954304},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CR$4)","v":48430.97033502967},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CS$4)","v":48947.772798286795},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CT$4)","v":49187.124187839334},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CU$4)","v":46120.799903708627},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CV$4)","v":40808.156708137656},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CW$4)","v":35292.421865804172},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CX$4)","v":27344.145490605923},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CY$4)","v":24378.350146732093},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!CZ$4)","v":25957.071725119204},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DA$4)","v":28760.149115860884},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DB$4)","v":39153.45146003097},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DC$4)","v":43811.557498524955},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DD$4)","v":48189.920296239143},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DE$4)","v":48704.150536537418},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DF$4)","v":48942.31062925372},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DG$4)","v":45891.248017200218},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DH$4)","v":40605.046844977398},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DI$4)","v":35116.764851275795},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DJ$4)","v":27208.048540955566},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DK$4)","v":24257.014517735442},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DL$4)","v":25827.878502209463},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DM$4)","v":28617.004450122371},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DN$4)","v":38958.57737578416},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DO$4)","v":43593.49914533821},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DP$4)","v":47950.070008781266},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DQ$4)","v":48461.740828557638},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DR$4)","v":48698.715553745875},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DS$4)","v":45662.838653560219},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DT$4)","v":40402.947897767306},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DU$4)","v":34941.982114711973},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DV$4)","v":27072.628971394144},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DW$4)","v":24136.282798961409},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DX$4)","v":25699.328298243563},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DY$4)","v":28474.572242279923},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!DZ$4)","v":38764.673216468487},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EA$4)","v":43376.526109545077},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EB$4)","v":47711.413501268245},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EC$4)","v":48220.537639239526},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!ED$4)","v":48456.332896696607},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EE$4)","v":45435.56612623766},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EF$4)","v":40201.85483498875},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EG$4)","v":34768.069304667013},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EH$4)","v":26937.883410473678},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EI$4)","v":24016.151984635344},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EJ$4)","v":25571.417912795401},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EK$4)","v":28332.848946296715},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EL$4)","v":38571.734154585327},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EM$4)","v":43160.632989316975},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EN$4)","v":47473.94483203299},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EO$4)","v":47980.534963513004},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EP$4)","v":48215.156623671428},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EQ$4)","v":45209.42477698459},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!ER$4)","v":40001.76265016594},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!ES$4)","v":34595.022091353188},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!ET$4)","v":26803.808503526529},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EU$4)","v":23896.619083942907},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EV$4)","v":25444.144161368011},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EW$4)","v":28191.831033785245},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EX$4)","v":38379.755386663433},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EY$4)","v":42945.814409711245},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!EZ$4)","v":47237.658088981225},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FA$4)","v":47741.726826196384},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FB$4)","v":47975.180730270404},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FC$4)","v":44984.408975715225},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FD$4)","v":39802.66636174122},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FE$4)","v":34422.836166532921},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FF$4)","v":26670.400912581863},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FG$4)","v":23777.681120955604},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FH$4)","v":25317.503875314247},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FI$4)","v":28051.514993919434},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FJ$4)","v":38188.732133139347},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FK$4)","v":42732.06502253731},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FL$4)","v":47002.547389444269},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FM$4)","v":47504.107281847566},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FN$4)","v":47736.399241978615},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FO$4)","v":44760.513120365787},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FP$4)","v":39604.561012951126},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FQ$4)","v":34251.507243411572},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FR$4)","v":26537.657316282559},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FS$4)","v":23659.335134556703},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FT$4)","v":25191.493901757931},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FU$4)","v":27911.89733334726},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FV$4)","v":37998.659638238372},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FW$4)","v":42519.379506223559},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FX$4)","v":46768.606880032588},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FY$4)","v":47267.670414616012},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!FZ$4)","v":47498.806214017415},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GA$4)","v":44537.731636755001},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GB$4)","v":39407.441671702902},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GC$4)","v":34081.031056530665},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GD$4)","v":26405.574409802517},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GE$4)","v":23541.578178367494},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GF$4)","v":25066.111103515341},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GG$4)","v":27772.974576103763},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GH$4)","v":37809.533169856215},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GI$4)","v":42307.75256568483},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GJ$4)","v":46535.830736490061},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GK$4)","v":47032.410338095513},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GL$4)","v":47262.39573119644},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GM$4)","v":44316.058978445348},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GN$4)","v":39211.303430451742},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GO$4)","v":33911.403361661709},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GP$4)","v":26274.148904764363},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GQ$4)","v":23424.407320673956},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GR$4)","v":24941.352359017095},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GS$4)","v":27634.743263524506},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GT$4)","v":37621.348019441139},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GU$4)","v":42097.178932190604},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GV$4)","v":46304.213163548993},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GW$4)","v":46798.321195177603},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GX$4)","v":47027.161907766356},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GY$4)","v":44095.489626604984},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!GZ$4)","v":39016.141406078656},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HA$4)","v":33742.619935700553},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HB$4)","v":26143.377529157617},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HC$4)","v":23307.819644353764},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HD$4)","v":24817.214562230467},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HE$4)","v":27497.199954159492},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HF$4)","v":37434.099501876772},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HG$4)","v":41887.653363233825},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HH$4)","v":46073.748394785835},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HI$4)","v":46565.39715790574},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HJ$4)","v":46793.098887272288},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HK$4)","v":43876.018089870304},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HL$4)","v":38821.950739768807},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HM$4)","v":33574.676576562197},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HN$4)","v":26013.257027257183},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HO$4)","v":23191.812246803634},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HP$4)","v":24693.694622582021},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HQ$4)","v":27360.341223687454},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HR$4)","v":37247.78295536543},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HS$4)","v":41679.170642400357},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HT$4)","v":45844.430692477574},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HU$4)","v":46333.632427330209},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HV$4)","v":46560.200842408056},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HW$4)","v":43657.638904209278},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HX$4)","v":38628.726596890614},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HY$4)","v":33407.569103076246},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!HZ$4)","v":25883.784159542352},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IA$4)","v":23076.382239867118},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IB$4)","v":24570.789464880698},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IC$4)","v":27224.163664830623},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!ID$4)","v":37062.393741312088},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IE$4)","v":41471.725579239173},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IF$4)","v":45616.254347458977},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IG$4)","v":46103.021233363783},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IH$4)","v":46328.461974871068},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!II$4)","v":43440.346632785375},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IJ$4)","v":38436.464166875368},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IK$4)","v":33241.293354882757},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IL$4)","v":25754.955702616091},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IM$4)","v":22961.526749762648},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IN$4)","v":24448.49602924124},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IO$4)","v":27088.663887269886},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IP$4)","v":36877.927244208862},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IQ$4)","v":41265.313009133075},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IR$4)","v":45389.213678980348},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IS$4)","v":45873.557834638006},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IT$4)","v":46097.876515217969},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IU$4)","v":43224.135865822209},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IV$4)","v":38245.158663097449},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IW$4)","v":33075.845192328678},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IX$4)","v":25626.768449124833},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IY$4)","v":22847.242917011998},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!IZ$4)","v":24326.811271008009},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JA$4)","v":26953.838517560387},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JB$4)","v":36694.378871520123},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JC$4)","v":41059.927793170122},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JD$4)","v":45163.303034566183},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JE$4)","v":45645.236518360325},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JF$4)","v":45868.438722721017},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JG$4)","v":43009.00122046889},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JH$4)","v":38054.805322755194},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JI$4)","v":32911.220496364789},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JJ$4)","v":25499.219207678612},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JK$4)","v":22733.527896369123},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JL$4)","v":24205.732160679203},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JM$4)","v":26819.684199047548},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JN$4)","v":36511.744053568182},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JO$4)","v":40855.564818015751},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JP$4)","v":44938.516789874397},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JQ$4)","v":45418.051600171828},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JR$4)","v":45640.142885225163},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JS$4)","v":42794.93734066598},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JT$4)","v":37865.39940675228},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JU$4)","v":32747.415168443153},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JV$4)","v":25372.304802771607},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JW$4)","v":22620.378856749285},{"$f":"INDEX(INDIRECT($G39),Consolidated!$E39,Consolidated!JX$4)","v":24085.255683831398}]
[null,"EGYSphere",null,null,46,"'EGYSphere'!b:b","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!X$4)","v":64633.825992515369},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!Y$4)","v":65323.527649360025},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!Z$4)","v":65642.955403055399},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AA$4)","v":61550.77494814965},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AB$4)","v":54460.756856678672},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AC$4)","v":47099.701656791804},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AD$4)","v":36492.284365311061},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AE$4)","v":32534.265377475389},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AF$4)","v":34641.157208926023},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AG$4)","v":38382.020030039283},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AH$4)","v":52252.460588088856},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AI$4)","v":58468.962406326085},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AJ$4)","v":64312.13129685061},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AK$4)","v":64998.400178964832},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AL$4)","v":65316.238080714509},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AM$4)","v":61244.425176790486},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AN$4)","v":54189.695437465911},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AO$4)","v":46865.277592337734},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AP$4)","v":36310.655409686959},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AQ$4)","v":32372.336226004525},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AR$4)","v":34468.741660957516},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AS$4)","v":38190.985504959615},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AT$4)","v":51992.390274309721},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AU$4)","v":58177.951395012664},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AV$4)","v":63992.037736127648},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AW$4)","v":64674.890929076239},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AX$4)","v":64991.146891872071},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AY$4)","v":60939.600165801778},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!AZ$4)","v":53919.983141864832},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BA$4)","v":46632.020300497119},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BB$4)","v":36129.930455500275},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BC$4)","v":32211.213026344521},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BD$4)","v":34297.184257565474},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BE$4)","v":38000.901794603706},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BF$4)","v":51733.614379345454},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BG$4)","v":57888.38880017904},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BH$4)","v":63673.537341197058},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BI$4)","v":64352.991845506753},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BJ$4)","v":64667.673742956125},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BK$4)","v":60636.292326164694},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BL$4)","v":53651.613255033764},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BM$4)","v":46399.923974023455},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BN$4)","v":35950.105003366021},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BO$4)","v":32050.891767121801},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BP$4)","v":34126.480727603106},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BQ$4)","v":37811.764166588044},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BR$4)","v":51476.126460630432},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BS$4)","v":57600.267412784255},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BT$4)","v":63356.622182573359},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BU$4)","v":64032.694914156069},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BV$4)","v":64345.810580677964},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BW$4)","v":60334.494106632344},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BX$4)","v":53384.579095552013},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BY$4)","v":46168.982834573973},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!BZ$4)","v":35771.174576293473},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CA$4)","v":31891.368456928132},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CB$4)","v":33956.626821181941},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CC$4)","v":37623.567912083083},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CD$4)","v":51219.920107664897},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CE$4)","v":57313.580059668122},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CF$4)","v":63041.284370237619},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CG$4)","v":63713.992160811598},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CH$4)","v":64025.549391831599},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CI$4)","v":60034.197993541871},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CJ$4)","v":53118.874015253627},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CK$4)","v":45939.191132565829},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CL$4)","v":35593.134719574744},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CM$4)","v":31732.63912422127},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CN$4)","v":33787.618309565965},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CO$4)","v":37436.308345695958},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CP$4)","v":50964.988941855292},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CQ$4)","v":57028.319603372591},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CR$4)","v":62727.516053440995},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CS$4)","v":63396.875650949856},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CT$4)","v":63706.882203094261},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CU$4)","v":59735.396510627244},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CV$4)","v":52854.491399061757},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CW$4)","v":45710.543147032884},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CX$4)","v":35415.981000673841},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CY$4)","v":31574.699817226079},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!CZ$4)","v":33619.450985066389},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DA$4)","v":37249.980805353924},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DB$4)","v":50711.326616355538},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DC$4)","v":56744.478941964066},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DD$4)","v":62415.309420509278},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DE$4)","v":63081.337489538986},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DF$4)","v":63389.801080827921},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DG$4)","v":59438.082218833275},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DH$4)","v":52591.424664824095},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DI$4)","v":45483.033185483371},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DJ$4)","v":35239.709009116355},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DK$4)","v":31417.546603836163},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DL$4)","v":33452.120660936889},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DM$4)","v":37064.580652188248},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DN$4)","v":50458.92681590905},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DO$4)","v":56462.051008856659},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DP$4)","v":62104.656698648483},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DQ$4)","v":62767.369820842221},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DR$4)","v":63074.298130881747},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DS$4)","v":59142.24771613034},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DT$4)","v":52329.66726314892},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DU$4)","v":45256.655583758104},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DV$4)","v":35064.314356379655},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DW$4)","v":31261.175571515956},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DX$4)","v":33285.623171269384},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DY$4)","v":36880.103270418709},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!DZ$4)","v":50207.783256691415},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EA$4)","v":56181.028772636186},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EB$4)","v":61795.550153751254},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EC$4)","v":62454.964828222241},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!ED$4)","v":62760.365498395608},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EE$4)","v":58847.885637330102},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EF$4)","v":52069.212677242074},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EG$4)","v":45031.404705889494},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EH$4)","v":34889.792675783567},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EI$4)","v":31105.582827203318},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EJ$4)","v":33119.954370890257},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EK$4)","v":36696.544067238698},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EL$4)","v":49957.889686154005},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EM$4)","v":55901.405236885126},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EN$4)","v":61487.982090204328},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EO$4)","v":62144.114733946619},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EP$4)","v":62447.995367604446},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EQ$4)","v":58554.988653902146},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!ER$4)","v":51810.054422744674},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!ES$4)","v":44807.274943961194},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!ET$4)","v":34716.13962238175},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EU$4)","v":30950.764497212604},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EV$4)","v":32955.110135257244},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EW$4)","v":36513.898472700857},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EX$4)","v":49709.239882868322},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EY$4)","v":55623.173440008461},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!EZ$4)","v":61181.944850696986},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FA$4)","v":61834.811798994153},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FB$4)","v":62137.179961643778},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FC$4)","v":58263.549473791543},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FD$4)","v":51552.186047571762},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FE$4)","v":44584.260717968551},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FF$4)","v":34543.350872853436},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FG$4)","v":30796.716727138228},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FH$4)","v":32791.086360356654},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FI$4)","v":36332.16193960332},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FJ$4)","v":49461.827656371046},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FK$4)","v":55346.326455060305},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FL$4)","v":60877.430816030341},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FM$4)","v":61527.048322862203},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FN$4)","v":61827.911542356},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FO$4)","v":57973.560841237297},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FP$4)","v":51295.60113175158},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FQ$4)","v":44362.356475679604},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FR$4)","v":34371.422125395875},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FS$4)","v":30643.435681758718},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FT$4)","v":32627.878962601291},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FU$4)","v":36151.329943376506},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FV$4)","v":49215.646847010001},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FW$4)","v":55070.857389571531},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FX$4)","v":60574.432404927727},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FY$4)","v":61220.816643374972},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!FZ$4)","v":61520.18241009779},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GA$4)","v":57685.015536591658},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GB$4)","v":51040.293287265784},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GC$4)","v":44141.556692496924},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GD$4)","v":34200.349099617175},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GE$4)","v":30490.917544941207},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GF$4)","v":32465.483878728715},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GG$4)","v":35971.397981970462},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GH$4)","v":48970.691325790729},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GI$4)","v":54796.759385378093},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GJ$4)","v":60272.942073845916},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GK$4)","v":60916.109136492756},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GL$4)","v":61213.984903548378},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GM$4)","v":57397.906376140447},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GN$4)","v":50786.256157890399},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GO$4)","v":43921.855871320011},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GP$4)","v":34030.127536429754},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GQ$4)","v":30339.158519546443},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GR$4)","v":32303.897065700097},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GS$4)","v":35792.361575742769},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GT$4)","v":48726.954994223925},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GU$4)","v":54524.025618450301},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GV$4)","v":59972.952316787276},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GW$4)","v":60612.918216122147},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GX$4)","v":60909.311399518861},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GY$4)","v":57112.2262119242},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!GZ$4)","v":50533.483419037584},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HA$4)","v":43703.248542408503},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HB$4)","v":33860.75319794433},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HC$4)","v":30188.154827334256},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HD$4)","v":32143.114500599604},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HE$4)","v":35614.216267347067},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HF$4)","v":48484.431784173634},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HG$4)","v":54252.649298722987},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HH$4)","v":59674.455665112975},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HI$4)","v":60311.236333927125},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HJ$4)","v":60606.154312762366},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HK$4)","v":56827.967931560161},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HL$4)","v":50281.968777598137},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HM$4)","v":43485.729263245921},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HN$4)","v":33692.221867364373},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HO$4)","v":30037.902708869464},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HP$4)","v":31983.132180534172},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HQ$4)","v":35436.957621621994},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HR$4)","v":48243.115657706134},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HS$4)","v":53982.623669926383},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HT$4)","v":59377.444687356969},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HU$4)","v":60011.055979141151},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HV$4)","v":60304.506095785182},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HW$4)","v":56545.124458065227},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HX$4)","v":50031.705971784853},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HY$4)","v":43269.292618404259},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!HZ$4)","v":33524.529348881151},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IA$4)","v":29888.398423428338},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IB$4)","v":31823.946122533926},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IC$4)","v":35260.58122548087},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!ID$4)","v":48003.00060693964},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IE$4)","v":53713.942009417959},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IF$4)","v":59081.911989041044},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IG$4)","v":59712.369678380222},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IH$4)","v":60004.359238658966},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!II$4)","v":56263.688749679823},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IJ$4)","v":49782.688770976638},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IK$4)","v":43053.933219409089},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IL$4)","v":33357.671467569264},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IM$4)","v":29739.638248905405},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IN$4)","v":31665.552363452953},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IO$4)","v":35085.082687801747},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IP$4)","v":47764.080653894736},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IQ$4)","v":53446.597628015013},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IR$4)","v":58787.850212490674},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IS$4)","v":59415.169995456723},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IT$4)","v":59705.706268833623},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IU$4)","v":55983.653799692474},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IV$4)","v":49534.910975563333},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IW$4)","v":42839.64570460542},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IX$4)","v":33191.644069282687},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IY$4)","v":29591.618481720809},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!IZ$4)","v":31507.946959870667},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JA$4)","v":34910.45763931812},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JB$4)","v":47526.349850345505},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JC$4)","v":53180.58386982821},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JD$4)","v":58495.252036651866},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JE$4)","v":59119.449531194368},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JF$4)","v":59408.539750951386},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JG$4)","v":55705.012636265463},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JH$4)","v":49288.366416791425},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JI$4)","v":42626.42473902426},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JJ$4)","v":33026.443020551371},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JK$4)","v":29444.335436728128},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JL$4)","v":31351.125987993644},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JM$4)","v":34736.701732510155},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JN$4)","v":47289.802277671501},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JO$4)","v":52915.89411209579},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JP$4)","v":58204.110176908915},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JQ$4)","v":58825.200923243989},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JR$4)","v":59112.852286661669},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JS$4)","v":55427.758322261223},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JT$4)","v":49043.048956610459},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JU$4)","v":42414.26501424973},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JV$4)","v":32862.064208478325},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JW$4)","v":29297.785447122587},{"$f":"INDEX(INDIRECT($G40),Consolidated!$E40,Consolidated!JX$4)","v":31195.085543557892}]
[null,"Edita",null,null,46,"'Edita'!b:b","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!Z$4)","v":59725.060869974353},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AA$4)","v":56001.801835406433},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AB$4)","v":49550.968543665062},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AC$4)","v":42853.532890729468},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AD$4)","v":33202.403694657078},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AE$4)","v":29601.211098718646},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AF$4)","v":31518.160786727109},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AG$4)","v":34921.774446797237},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AH$4)","v":47541.756309836775},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AI$4)","v":53197.823243642786},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AJ$4)","v":58514.214248851458},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AK$4)","v":59138.614087429312},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AL$4)","v":59427.798020605813},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AM$4)","v":55723.070345795939},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AN$4)","v":49304.344063359742},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AO$4)","v":42640.242806013775},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AP$4)","v":33037.149093248707},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AQ$4)","v":29453.880309468863},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AR$4)","v":31361.288978714798},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AS$4)","v":34747.962214112194},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AT$4)","v":47305.132056319242},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AU$4)","v":52933.047682307872},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AV$4)","v":58222.978010615676},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AW$4)","v":58844.270093881816},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AX$4)","v":59132.014704289686},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AY$4)","v":55445.726155178592},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!AZ$4)","v":49058.947079429847},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BA$4)","v":42428.01430612363},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BB$4)","v":32872.716995040333},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BC$4)","v":29307.282813238355},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BD$4)","v":31205.197951164755},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BE$4)","v":34575.015077565855},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BF$4)","v":47069.685526169509},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BG$4)","v":52669.589958688965},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BH$4)","v":57933.191309856382},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BI$4)","v":58551.391105692899},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BJ$4)","v":58837.703557111992},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BK$4)","v":55169.762358706648},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BL$4)","v":48814.771482395285},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BM$4)","v":42216.842107351913},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BN$4)","v":32709.103306279012},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BO$4)","v":29161.414960290003},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BP$4)","v":31049.883817985934},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BQ$4)","v":34402.928731412227},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BR$4)","v":46835.410857637122},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BS$4)","v":52407.443513660168},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BT$4)","v":57644.846931953231},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BU$4)","v":58259.969831255657},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BV$4)","v":58544.857251810339},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BW$4)","v":54895.172085899088},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BX$4)","v":48571.811193183996},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BY$4)","v":42006.720952289485},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!BZ$4)","v":32546.303953587143},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CA$4)","v":29016.273119052104},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CB$4)","v":30895.342712429083},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CC$4)","v":34231.698891335778},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CD$4)","v":46602.302218146629},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CE$4)","v":52146.601820741576},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CF$4)","v":57357.937698194393},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CG$4)","v":57969.999015254871},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CH$4)","v":58253.468497591501},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CI$4)","v":54621.948500470593},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CJ$4)","v":48330.060162980619},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CK$4)","v":41797.645609694337},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CL$4)","v":32384.314883861123},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CM$4)","v":28871.853676027964},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CN$4)","v":30741.57078699048},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CO$4)","v":34061.321294344838},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CP$4)","v":46370.353804152408},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CQ$4)","v":51887.058385936769},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CR$4)","v":57072.456465597796},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CS$4)","v":57681.471438486376},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CT$4)","v":57963.530039949859},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CU$4)","v":54350.084800161276},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CV$4)","v":48089.512373075857},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CW$4)","v":41589.610874361315},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CX$4)","v":32223.132064170371},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CY$4)","v":28728.153035705935},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!CZ$4)","v":30588.564213316156},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DA$4)","v":33891.791698665445},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DB$4)","v":46139.559840994152},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DC$4)","v":51628.806747571187},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DD$4)","v":56788.396126733336},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DE$4)","v":57394.379917677317},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DF$4)","v":57675.034660486861},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DG$4)","v":54079.574216567387},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DH$4)","v":47850.161834716666},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DI$4)","v":41382.611566992564},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DJ$4)","v":32062.751481656989},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DK$4)","v":28585.167620469925},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DL$4)","v":30436.319182106585},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DM$4)","v":33723.105883635741},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DN$4)","v":45909.914582753161},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DO$4)","v":51371.840476131249},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DP$4)","v":56505.749609545972},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DQ$4)","v":57108.717305307408},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DR$4)","v":57387.975176731285},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DS$4)","v":53810.410014972818},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DT$4)","v":47612.002588957163},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DU$4)","v":41176.642534068575},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DV$4)","v":31903.169143435811},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DW$4)","v":28442.893870510303},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DX$4)","v":30284.831903021844},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DY$4)","v":33555.259649600914},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!DZ$4)","v":45681.412312109249},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EA$4)","v":51116.153174104285},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EB$4)","v":56224.509877179575},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EC$4)","v":56824.476489430868},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!ED$4)","v":57102.34444196042},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EE$4)","v":53542.585494181389},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EF$4)","v":47375.028706510268},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EG$4)","v":40971.698647719852},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EH$4)","v":31744.381076495032},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EI$4)","v":28301.328243735275},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EJ$4)","v":30134.098604587231},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EK$4)","v":33388.248817808591},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EL$4)","v":45454.047340198391},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EM$4)","v":50861.738475819206},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EN$4)","v":55944.669927801777},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EO$4)","v":56541.650393499411},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EP$4)","v":56818.135345022114},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EQ$4)","v":53276.093986350039},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!ER$4)","v":47139.23428760004},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!ES$4)","v":40767.774805599278},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!ET$4)","v":31586.383327597239},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EU$4)","v":28160.467215682707},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EV$4)","v":29984.115534099394},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EW$4)","v":33222.069230304871},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EX$4)","v":45227.814006471104},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EY$4)","v":50608.590047288097},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!EZ$4)","v":55666.222794429646},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FA$4)","v":56260.231976186078},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FB$4)","v":56535.340810157788},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FC$4)","v":53010.928856822815},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FD$4)","v":46904.613461814872},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FE$4)","v":40564.865930755092},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FF$4)","v":31429.171963181056},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FG$4)","v":28020.307279432371},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FH$4)","v":29834.878957532877},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FI$4)","v":33056.716749830732},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FJ$4)","v":45002.706678551527},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FK$4)","v":50356.701586048461},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FL$4)","v":55389.161544756229},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FM$4)","v":55980.214231209888},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FN$4)","v":56253.953796826208},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FO$4)","v":52747.083503965689},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FP$4)","v":46671.160387961281},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FQ$4)","v":40362.966971504458},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FR$4)","v":31272.743069263168},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FS$4)","v":27880.844945518649},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FT$4)","v":29686.385159447189},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FU$4)","v":32892.187259719103},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FV$4)","v":44778.719752097219},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FW$4)","v":50106.066821006389},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FX$4)","v":55113.479280977983},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FY$4)","v":55701.59018716147},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!FZ$4)","v":55973.967299528274},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GA$4)","v":52484.551359002209},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GB$4)","v":46438.869253918492},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GC$4)","v":40162.072901307714},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GD$4)","v":31117.09275134089},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GE$4)","v":27742.076741843641},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GF$4)","v":29538.630442894271},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GG$4)","v":32728.476663792313},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GH$4)","v":44555.847650659562},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GI$4)","v":49856.679512280345},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GJ$4)","v":54839.169139623016},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GK$4)","v":55424.352907329448},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GL$4)","v":55695.374347632533},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GM$4)","v":52223.325885849961},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GN$4)","v":46207.734276493749},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GO$4)","v":39962.178718643241},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GP$4)","v":30962.217134295199},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GQ$4)","v":27603.999213590723},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GR$4)","v":29391.611129326466},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GS$4)","v":32565.580886260144},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GT$4)","v":44334.084825544982},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GU$4)","v":49608.533451045849},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GV$4)","v":54566.224291380211},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GW$4)","v":55148.495489527748},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GX$4)","v":55418.168005201704},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GY$4)","v":51963.40058095783},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!GZ$4)","v":45977.749701278357},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HA$4)","v":39763.279446882923},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HB$4)","v":30808.112362294291},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HC$4)","v":27466.608923138563},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HD$4)","v":29245.323558504959},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HE$4)","v":32403.495871618365},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HF$4)","v":44113.425755676828},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HG$4)","v":49361.622459380953},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HH$4)","v":54294.637940929249},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HI$4)","v":54874.01106592382},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HJ$4)","v":55142.341370819951},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HK$4)","v":51704.768973144106},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HL$4)","v":45748.909802504371},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HM$4)","v":39565.370134168268},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HN$4)","v":30654.774598697542},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HO$4)","v":27329.9024499755},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HP$4)","v":29099.764088408599},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HQ$4)","v":32242.217584547725},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HR$4)","v":43893.864947457834},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HS$4)","v":49115.94039011233},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HT$4)","v":54024.40332677136},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HU$4)","v":54600.892802867551},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HV$4)","v":54867.887577421083},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HW$4)","v":51447.424623435356},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HX$4)","v":45521.208882902065},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HY$4)","v":39368.445853287099},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!HZ$4)","v":30502.20002596001},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IA$4)","v":27193.876390614409},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IB$4)","v":28954.929095143296},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IC$4)","v":32081.742009813544},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!ID$4)","v":43675.396934633442},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IE$4)","v":48871.481126662336},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IF$4)","v":53755.513721061063},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IG$4)","v":54329.133900721237},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IH$4)","v":54594.799792117607},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!II$4)","v":51191.361124906158},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IJ$4)","v":45294.641273558125},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IK$4)","v":39172.501701550915},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IL$4)","v":30350.384845537417},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IM$4)","v":27058.527358507959},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IN$4)","v":28810.814972851742},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IO$4)","v":31922.065152165709},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IP$4)","v":43458.016278155657},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IQ$4)","v":48628.238582896665},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IR$4)","v":53487.962429438594},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IS$4)","v":54058.727593690201},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IT$4)","v":54323.07121603057},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IU$4)","v":50936.572102519516},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IV$4)","v":45069.201333774443},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IW$4)","v":38977.532800672809},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IX$4)","v":30199.325277791508},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IY$4)","v":26923.851983964298},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!IZ$4)","v":28667.418133623647},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JA$4)","v":31763.183036239199},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JB$4)","v":43241.717566047628},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JC$4)","v":48386.206702972828},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JD$4)","v":53221.742790863289},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JE$4)","v":53789.667149654437},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JF$4)","v":54052.695084120322},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JG$4)","v":50683.05121296821},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JH$4)","v":44844.883450927751},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JI$4)","v":38783.534296646023},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JJ$4)","v":30049.017561896038},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JK$4)","v":26789.846914063171},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JL$4)","v":28524.735007406452},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JM$4)","v":31605.091706455161},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JN$4)","v":43026.49541326896},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JO$4)","v":48145.379461189448},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JP$4)","v":52956.848177447755},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JQ$4)","v":53521.945870000964},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JR$4)","v":53783.664665018121},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JS$4)","v":50430.792144516898},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JT$4)","v":44621.68204032987},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JU$4)","v":38590.501359623115},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JV$4)","v":29899.457955743088},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JW$4)","v":26656.508812572432},{"$f":"INDEX(INDIRECT($G41),Consolidated!$E41,Consolidated!JX$4)","v":28382.762041916398}]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H34:H41)","v":0},{"$f":"SUM(I34:I41)","v":0},0,0,0,0,0,0,0,75087.288335913734,83119.985138027318,124853.24276644559,187920.20506918294,208213.5141015425,395552.80483152135,442611.9232494685,551478.72540690203,557363.50454208383,619814.03628992185,581174.84234430932,514229.46025935438,444724.89108234813,344567.51569187077,307195.10140157212,327088.79939337366,362410.78132006177,493378.2811015232,552075.74619746418,607248.1264250481,613728.01574739267,616729.10537779983,578282.22596016363,511670.04361985129,442511.41174247675,342852.53842734522,305666.13366467028,325460.81698384724,360606.99477003014,490922.64469830401,549327.96148211323,604225.73840726435,610673.37610298023,613659.52874643833,575404.00667123985,509123.36567783798,440308.94930515846,341146.0969268831,304144.77588746446,323840.93734864594,358812.18600456166,488479.23045883985,546593.8530075571,601218.39338250528,607633.93997399777,610605.22997469723,572540.11282049038,506589.36303042382,438117.44893719949,339448.1487063829,302630.9901937556,322229.12015873945,357026.31033953588,486047.97755112551,543873.35270457552,598226.0164789682,{"$f":"SUM(BU34:BU41)","v":604609.6316896925},607566.13302179903,569690.47310751758,504067.97259028594,435936.85607832117,337758.65149319445,301124.73889586132,320625.32528582279,355249.32331323356,483628.82544592791,541166.39284274227,595248.53319750179,601600.37595593941,604542.16222543502,566855.01658679976,501559.13158409891,433767.11643980135,336077.5632250667,299625.98449367803,319029.51280131703,353481.18068522966,481221.71391527931,538472.90602873731,592285.86940975033,598606.0978533657,601533.24229988165,564033.67266592395,499062.7775509723,431608.17600312294,334404.8420490998,298134.68967374729,317441.64297537517,351721.83843529201,478826.58303097769,535792.8252046702,589337.95135630923,595626.72283548722,598539.29833412764,561226.37110382935,496578.84834089497,429459.98101862939,332740.44632070424,296650.81730832666,315861.67627589329,349971.25276228559,476443.37316309556,533126.08364641049,586404.70564488857,592662.17672685138,595560.25579000695,558433.04200905806,494107.28211318824,427322.47800418653,331084.33460256329,295174.33045446541,314289.57336752611,348229.38008308184,474072.02497849421,530472.61496192578,583486.05924848537,589712.38572119095,592596.04050034482,555653.61583801499,491648.01733496599,{"$f":"SUM(EG34:EG41)","v":425195.61374385055},329436.4656636013,293705.19235308503,312725.29511070787,346496.17703147343,471712.47943934752,527832.35308962956,580581.93950356578,586777.27637958585,589646.57866710948,552888.02339323657,489200.99277960294,423079.33528654318,327796.79847795778,292243.36642806366,311168.80256067752,344771.60045709513,469364.67780167132,525205.23229673645,577692.27410825598,583856.77562863554,586711.79685957672,550136.1958216679,486766.14752521005,420973.58994473395,326165.29222396534,290788.81628532562,309620.05696650961,343055.60742434883,467028.56161386159,522591.18717762502,574816.99112054217,580950.81075864029,583791.62201250019,547398.06461294903,484343.42095311836,418878.32529312791,324541.90628313395,289341.50571193558,308079.01977014937,341348.15521133516,464704.0727152389,519990.15265221021,571956.01895647973,578059.30942178855,580885.9814242936,544673.56159770861,481932.75274636882,416793.48916736105,322926.60023913922,287901.39867519663,306545.65260545252,339649.2013087896,462391.15323460026,517402.06396432273,569109.28638841026,575182.19963035919,577994.8027552194,541962.61894586706,479534.08288821171,414719.02966270054,321319.33387681667,286468.45932175347,305019.91729723039,{"$f":"SUM(GS34:GS41)","v":337958.70341902424},460089.74558877852,514826.85668009683,566276.7225431893,572319.40975492611,575118.01402558933,539265.16916494828,{"$f":"SUM(GZ34:GZ41)","v":477147.35166061175},412654.89513275377,319720.06718115992,285042.65197669965,303501.77586029953,336276.61945487483,457799.79248120933,512264.46668636618,563458.25690042111,569470.86852257722,572255.54361397063,536581.14509839809,474772.49964276154,410601.03418818157,318128.76033632504,283623.94114268926,301991.19049853558,334602.90753865254,455521.23690050322,509714.83018906805,560653.81929070305,566636.50501513877,569407.3202554048,533910.47992391407,472409.46770960226,408557.39569541928,316545.37372463883,282212.29149905377,300488.12360393285,332937.52600110206,453254.02211902785,507177.8837116544,557863.33989387925,563816.24866740999,566573.27303963178,531253.10715178028,470058.19703035167,406523.92877540377,314969.86792561307,280807.66790092184,298992.53775566764,331280.43338036339,450998.09169149457,504653.56409351184,555086.74923730164,561010.02926540666,563753.33140932536,528608.96062321274,467718.62906703918,404500.58280230622,313402.20371496223,279410.03537834482,297504.39571916679,329631.58842094033,448753.38945355365,502141.80848838948,552323.97819410043,558217.77694461239,560947.42515833676,525977.97450871218,465390.70557304885,402487.3074022723,311842.34206362785,278019.35913542641,{"$f":"SUM(JL34:JL41)","v":296023.66044518061},327990.95007267292,446519.85952039604,499642.55436283414,549574.95798146317,555439.42218823999,558155.48442994582,523360.08330642531,463074.36859166902,400484.05245216773,310290.244136806,276635.60454945563,294550.29506886035]
[]
[{"$f":"'SPV Template'!C142","v":"Total Funding Requirements"}]
[null,{"$f":"B34","v":"TEPCO"},null,null,{"$f":"MATCH(A$44,INDIRECT(F45),0)","v":143},{"$f":"\"'\"&B45&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B45&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!H$4)","v":6701.7446285123187},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!I$4)","v":6764.6518564616699},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!J$4)","v":6828.0041173857408},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!K$4)","v":1108497.5859708826},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!L$4)","v":1113070.1385130126},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!M$4)","v":1117661.5528343786},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!N$4)","v":1122271.9067398205},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!O$4)","v":1126901.2783551223},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!P$4)","v":1131549.746128337},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G45),Consolidated!$E45,Consolidated!JX$4)","v":0}]
[null,{"$f":"B35","v":"pepsico"},null,null,{"$f":"MATCH(A$44,INDIRECT(F46),0)","v":143},{"$f":"\"'\"&B46&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B46&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!I$4)","v":4042.2042959214341},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!J$4)","v":4080.1472318518095},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!K$4)","v":4118.3585925434891},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!L$4)","v":4156.8400740856132},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!M$4)","v":4195.5933826619666},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!N$4)","v":1238250.9017952774},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!O$4)","v":1243358.686765183},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!P$4)","v":1248487.5413480895},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!Q$4)","v":1253637.5524561503},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!R$4)","v":1258808.8073600319},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G46),Consolidated!$E46,Consolidated!JX$4)","v":0}]
[null,{"$f":"B36","v":"PandG"},null,null,143,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!K$4)","v":3404.0449104095205},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!L$4)","v":3435.9976392881949},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!M$4)","v":3468.1764156092177},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!N$4)","v":3500.5826676931738},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!O$4)","v":3533.217832361614},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!P$4)","v":3566.0833549858435},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!Q$4)","v":2227970.5551216262},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!R$4)","v":2237160.9336615033},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!S$4)","v":2246389.2225128566},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G47),Consolidated!$E47,Consolidated!JX$4)","v":0}]
[null,{"$f":"B37","v":"Nestle"},null,null,143,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!L$4)","v":10265.867862098266},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!M$4)","v":10362.230425206297},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!N$4)","v":750127.9290776985},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!O$4)","v":753222.20678514394},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!P$4)","v":756329.24838813266},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!Q$4)","v":759449.10653773381},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!R$4)","v":762581.83410220186},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!S$4)","v":765727.48416787351},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!T$4)","v":769912.22880514432},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!U$4)","v":773088.11674896558},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G48),Consolidated!$E48,Consolidated!JX$4)","v":0}]
[null,{"$f":"B38","v":"TEI"},null,null,143,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!L$4)","v":10265.867862098266},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!M$4)","v":10362.230425206297},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!N$4)","v":830489.66173901246},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!O$4)","v":833915.43159368588},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!P$4)","v":837355.33274900983},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!Q$4)","v":840809.42349659954},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G49),Consolidated!$E49,Consolidated!JX$4)","v":0}]
[null,{"$f":"B39","v":"TAI"},null,null,143,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!P$4)","v":10483.642574073679},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!Q$4)","v":10582.049321824255},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!R$4)","v":944338.76095460809},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!S$4)","v":948234.15834354586},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!T$4)","v":952575.48242484627},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!U$4)","v":956504.8562898488},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G50),Consolidated!$E50,Consolidated!JX$4)","v":0}]
[null,{"$f":"B40","v":"EGYSphere"},null,null,143,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!R$4)","v":10594.256262456367},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!S$4)","v":10693.701307082625},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!T$4)","v":1235235.282849384},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!U$4)","v":1240330.6283911378},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!V$4)","v":1245446.9922332512},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!W$4)","v":1250584.4610762135},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G51),Consolidated!$E51,Consolidated!JX$4)","v":0}]
[null,{"$f":"B41","v":"Edita"},null,null,143,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!T$4)","v":10706.037044048422},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!U$4)","v":10806.531340697511},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!V$4)","v":1124809.4065753815},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!W$4)","v":1129449.245377505},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!X$4)","v":1134108.2235146873},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!Y$4)","v":1138786.4199366854},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G52),Consolidated!$E52,Consolidated!JX$4)","v":0}]
[null,{"$f":"B42","v":0}]
[null,{"$f":"B43","v":0}]
[null,null,"Total",null,null,null,null,{"$f":"SUM(H45:H54)","v":6701.7446285123187},{"$f":"SUM(I45:I54)","v":10806.856152383105},10908.151349237551,1116019.9894738356,1141194.7119505827,1146049.7834830622,3944640.9820195017,3960930.8213314968,3987771.5945426282,5092448.6869339347,5213484.5923408018,3971044.5663313586,2968429.031123423,2980730.1327706496,2370256.398808633,2380033.7064537182,1134108.2235146873,1138786.4199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU45:BU54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG45:EG54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GS45:GS54)","v":0},0,0,0,0,0,0,{"$f":"SUM(GZ45:GZ54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JL45:JL54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Revenues"]
[null,{"$f":"B45","v":"TEPCO"},null,null,{"$f":"MATCH(A$57,INDIRECT(F58),0)","v":89},{"$f":"\"'\"&B58&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B58&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!Q$4)","v":97313.125683344202},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!R$4)","v":75397.043505513793},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!S$4)","v":67219.344164083377},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!T$4)","v":71572.412705561088},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!U$4)","v":79301.443698746793},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!V$4)","v":107959.28818244311},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!W$4)","v":120803.2596189718},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!X$4)","v":132875.88446861616},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!Y$4)","v":134293.79090174788},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!Z$4)","v":134950.47870638152},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AA$4)","v":126537.66871098139},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AB$4)","v":111961.82687683418},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AC$4)","v":96828.779973181299},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AD$4)","v":75021.778254044111},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AE$4)","v":66884.780858699698},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AF$4)","v":71216.18336017197},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AG$4)","v":78906.74551393876},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AH$4)","v":107421.95452127232},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AI$4)","v":120201.99909877707},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AJ$4)","v":132214.53622628457},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AK$4)","v":133625.38547269581},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AL$4)","v":134278.80481874428},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AM$4)","v":125907.86695932862},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AN$4)","v":111404.57182856606},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AO$4)","v":96346.844942618976},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AP$4)","v":74648.380768237548},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AQ$4)","v":66551.8827377462},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AR$4)","v":70861.727035164862},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AS$4)","v":78514.01181615422},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AT$4)","v":106887.29527068985},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AU$4)","v":119603.73116515891},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AV$4)","v":131556.47963841216},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AW$4)","v":132960.30682304717},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AX$4)","v":133610.47397824292},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AY$4)","v":125281.19984932385},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!AZ$4)","v":110850.09034337277},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BA$4)","v":95867.308593251946},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BB$4)","v":74276.841751873493},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BC$4)","v":66220.641513287119},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BD$4)","v":70509.034905884197},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BE$4)","v":78123.232827772183},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BF$4)","v":106355.29711965182},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BG$4)","v":119008.44092345174},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BH$4)","v":130901.69832181634},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BI$4)","v":132298.53839479593},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BJ$4)","v":132945.46954590388},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BK$4)","v":124657.65177926667},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BL$4)","v":110298.36861670985},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BM$4)","v":95390.158986393202},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BN$4)","v":73907.151955000329},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BO$4)","v":65891.048938637308},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BP$4)","v":70158.098191596378},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BQ$4)","v":77734.398819836657},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BR$4)","v":105825.94682336575},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BS$4)","v":118416.1135531234},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BT$4)","v":130250.17597485655},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BU$4)","v":131640.0637123482},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BV$4)","v":132283.77496556871},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BW$4)","v":124037.20722510932},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BX$4)","v":109749.39291274057},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BY$4)","v":94915.384242776869},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!BZ$4)","v":73539.302173705248},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CA$4)","v":65563.096808156901},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CB$4)","v":69808.908155271201},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CC$4)","v":77347.500111814574},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CD$4)","v":105299.23120296109},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CE$4)","v":117826.7343074064},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CF$4)","v":129601.89637702861},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CG$4)","v":130984.86638211229},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CH$4)","v":131625.37376348206},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CI$4)","v":123419.85074006996},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CJ$4)","v":109203.14956399401},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CK$4)","v":94442.972542262389},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CL$4)","v":73173.283249884989},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CM$4)","v":65236.776957047041},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CN$4)","v":69461.456103364224},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CO$4)","v":76962.52707135462},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CP$4)","v":104775.13714516092},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CQ$4)","v":117240.28851293059},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CR$4)","v":128956.84338856077},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CS$4)","v":130332.93009209038},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CT$4)","v":130970.24954788161},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CU$4)","v":122805.56695424838},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CV$4)","v":108659.62497102487},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CW$4)","v":93972.912123540227},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CX$4)","v":72809.086071017868},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CY$4)","v":64912.081261146632},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!CZ$4)","v":69115.73338560047},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DA$4)","v":76579.470114047508},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DB$4)","v":104253.65160195559},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DC$4)","v":116656.76156935799},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DD$4)","v":128315.00095001202},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DE$4)","v":129684.23861147268},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DF$4)","v":130318.38600858995},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DG$4)","v":122194.34057424327},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DH$4)","v":108118.80560207482},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DI$4)","v":93505.191283839144},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DJ$4)","v":72446.701569937009},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DK$4)","v":64589.001636730012},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DL$4)","v":68771.731394758986},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DM$4)","v":76198.31970318743},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DN$4)","v":103734.76159027791},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DO$4)","v":116076.13894901931},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DP$4)","v":127676.35308187228},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DQ$4)","v":129038.77579023318},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DR$4)","v":129669.76691660847},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DS$4)","v":121586.1563827715},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DT$4)","v":107580.67799273564},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DU$4)","v":93039.79837863482},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DV$4)","v":72086.120724604494},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DW$4)","v":64267.530040305821},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DX$4)","v":68429.441566458612},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DY$4)","v":75819.066349534492},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!DZ$4)","v":103218.45419167979},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EA$4)","v":115498.40619655208},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EB$4)","v":127040.88388416436},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EC$4)","v":128396.52555872752},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!ED$4)","v":129024.37612371331},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EE$4)","v":120980.99923828912},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EF$4)","v":107045.22874561405},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EG$4)","v":92576.721821359824},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EH$4)","v":71727.334557886788},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EI$4)","v":63947.658468416579},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EJ$4)","v":68088.85537894466},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EK$4)","v":75441.70061107853},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EL$4)","v":102704.71655201068},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EM$4)","v":114923.54892854097},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EN$4)","v":126408.57753604829},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EO$4)","v":127757.47192729298},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EP$4)","v":128382.19756205339},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EQ$4)","v":120378.85407461453},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!ER$4)","v":106512.44452999806},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!ES$4)","v":92115.950083115356},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!ET$4)","v":71370.334137331214},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EU$4)","v":63629.378957439578},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EV$4)","v":67749.964352876865},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EW$4)","v":75066.213092804086},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EX$4)","v":102193.53588109759},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EY$4)","v":114351.55283315956},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!EZ$4)","v":125779.4182954274},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FA$4)","v":127121.59898585039},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FB$4)","v":127743.21524375027},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FC$4)","v":119779.70590055332},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FD$4)","v":105982.3120815251},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FE$4)","v":91657.471692384017},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FF$4)","v":71015.110574943639},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FG$4)","v":63312.683583388527},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FH$4)","v":67412.760051118225},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FI$4)","v":74692.594446456424},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FJ$4)","v":101684.89945242662},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FK$4)","v":113782.40366981413},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FL$4)","v":125153.39049855643},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FM$4)","v":126488.8909035081},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FN$4)","v":127107.41326050031},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FO$4)","v":131566.28931069802},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FP$4)","v":117023.72210534412},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FQ$4)","v":101739.01413836027},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FR$4)","v":79240.928038709666},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FS$4)","v":71018.033353428676},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FT$4)","v":76014.975903539773},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FU$4)","v":84666.914360380761},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FV$4)","v":115870.20758807556},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FW$4)","v":130337.55191820288},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FX$4)","v":144117.33046128735},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FY$4)","v":146421.58643557449},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!FZ$4)","v":147911.77131666991},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GA$4)","v":139420.70401553885},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GB$4)","v":124009.95580194712},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GC$4)","v":107812.76154653747},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GD$4)","v":83971.555570072756},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GE$4)","v":75257.759870019625},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GF$4)","v":80553.016367042685},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GG$4)","v":89721.469449300435},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GH$4)","v":122787.57728133735},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GI$4)","v":138118.61186709086},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GJ$4)","v":152721.03347311571},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GK$4)","v":155162.85190434364},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GL$4)","v":156741.99977211544},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GM$4)","v":147744.02174013367},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GN$4)","v":131413.26272426426},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GO$4)","v":114249.10739240122},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GP$4)","v":88984.598229506562},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GQ$4)","v":79750.595070232244},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GR$4)","v":85361.974646457631},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GS$4)","v":95077.777913076556},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GT$4)","v":130117.90906786959},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GU$4)","v":146364.19560852472},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GV$4)","v":161838.37148830428},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GW$4)","v":164425.96475815738},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GX$4)","v":166099.38664018264},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GY$4)","v":156564.23566413965},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!GZ$4)","v":139258.54184979355},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HA$4)","v":121069.69854701425},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HB$4)","v":94296.916001026722},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HC$4)","v":84511.649364012497},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HD$4)","v":90458.024344371108},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HE$4)","v":100753.85421542256},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HF$4)","v":137885.8564934622},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HG$4)","v":155102.03488538504},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HH$4)","v":171500.00815439102},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HI$4)","v":174242.07891794993},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HJ$4)","v":176015.40290640711},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HK$4)","v":165911.01014030166},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HL$4)","v":147572.17860743345},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HM$4)","v":128297.47418437875},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HN$4)","v":99926.375397806842},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HO$4)","v":89556.935242125895},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HP$4)","v":95858.30461604023},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HQ$4)","v":106768.78827083376},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HR$4)","v":146117.54490320562},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HS$4)","v":164361.51700604893},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HT$4)","v":181738.4377170513},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HU$4)","v":184644.20817176855},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HV$4)","v":186523.39835197109},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HW$4)","v":175815.78046230704},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HX$4)","v":156382.13361758334},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HY$4)","v":135956.74293101032},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!HZ$4)","v":105891.90955125929},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IA$4)","v":94903.421129746304},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IB$4)","v":101580.97781220611},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IC$4)","v":113142.80964824052},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!ID$4)","v":154840.65930687109},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IE$4)","v":174173.78368048256},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IF$4)","v":192588.09430551549},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IG$4)","v":195667.33720752905},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IH$4)","v":197658.71371647815},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!II$4)","v":186311.85858871136},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IJ$4)","v":165718.03672996553},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IK$4)","v":144073.26462128767},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IL$4)","v":112213.58188739205},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IM$4)","v":100569.08845506598},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IN$4)","v":107645.29056314281},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IO$4)","v":119897.3556075745},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IP$4)","v":164084.53748979283},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IQ$4)","v":184571.8357567791},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IR$4)","v":204085.46774224969},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IS$4)","v":207348.53927434824},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IT$4)","v":209458.79955676777},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IU$4)","v":197434.54517850786},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IV$4)","v":175611.28667543881},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IW$4)","v":152674.3369335387},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IX$4)","v":118912.65360459914},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IY$4)","v":106572.99212486166},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!IZ$4)","v":114071.63850938118},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JA$4)","v":127055.14319807001},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JB$4)","v":173880.26868240334},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JC$4)","v":195590.64421039427},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JD$4)","v":216269.22626639227},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JE$4)","v":219727.10086817489},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JF$4)","v":221963.3422015165},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JG$4)","v":209221.24831514127},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JH$4)","v":186095.1566669551},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JI$4)","v":161788.88719824012},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JJ$4)","v":126011.65517982758},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JK$4)","v":112935.32461040917},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JL$4)","v":120881.63489681072},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JM$4)","v":134640.24566078288},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JN$4)","v":184260.79812027115},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JO$4)","v":207267.26775936046},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JP$4)","v":229180.34658369346},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JQ$4)","v":232844.65386106519},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JR$4)","v":235214.39722524001},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JS$4)","v":221711.60931826153},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JT$4)","v":197204.90630481858},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JU$4)","v":171447.56968710123},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JV$4)","v":133534.46214361174},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JW$4)","v":119677.4838592817},{"$f":"INDEX(INDIRECT($G58),Consolidated!$E58,Consolidated!JX$4)","v":128098.18326686118}]
[null,"pepsico",null,null,{"$f":"MATCH(A$57,INDIRECT(F59),0)","v":89},{"$f":"\"'\"&B59&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B59&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!S$4)","v":65770.187090556472},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!T$4)","v":70029.409431258537},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!U$4)","v":77591.813093062636},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!V$4)","v":105631.83366666238},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!W$4)","v":118198.90665541703},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!X$4)","v":130011.26223414743},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!Y$4)","v":131398.60054492205},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!Z$4)","v":132041.13105913554},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AA$4)","v":123809.68973468395},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AB$4)","v":109548.08310409664},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AC$4)","v":94741.283982792098},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AD$4)","v":73404.411378817967},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AE$4)","v":65442.836512202019},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AF$4)","v":69680.859903072167},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AG$4)","v":77205.624060992326},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AH$4)","v":105106.08418390945},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AI$4)","v":117610.60848923969},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AJ$4)","v":129364.17175489516},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AK$4)","v":130744.60502223756},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AL$4)","v":131383.93754136021},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AM$4)","v":123193.4656469414},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AN$4)","v":109002.84171209068},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AO$4)","v":94269.738811982301},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AP$4)","v":73039.06383182772},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AQ$4)","v":65117.115219180167},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AR$4)","v":69334.045171374659},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AS$4)","v":76821.357164293615},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AT$4)","v":104582.95145511242},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AU$4)","v":117025.23839356759},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AV$4)","v":128720.30196653646},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AW$4)","v":130093.86455814513},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AX$4)","v":130730.01499919938},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AY$4)","v":122580.30862226257},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!AZ$4)","v":108460.31408893518},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BA$4)","v":93800.54061008367},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BB$4)","v":72675.534688222033},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BC$4)","v":64793.0151022317},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BD$4)","v":68988.956601757964},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BE$4)","v":76439.002836137603},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BF$4)","v":104062.4224561952},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BG$4)","v":116442.78179484367},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BH$4)","v":128079.63683908763},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BI$4)","v":129446.36295160663},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BJ$4)","v":130079.34715239287},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BK$4)","v":121970.20339529833},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BL$4)","v":107920.48672769271},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BM$4)","v":93333.67769579099},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BN$4)","v":72313.814897465592},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BO$4)","v":64470.528092458713},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BP$4)","v":68645.58560278907},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BQ$4)","v":76058.551557311323},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BR$4)","v":103544.48422790496},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BS$4)","v":115863.22419204624},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BT$4)","v":127442.16042234923},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BU$4)","v":128802.08408221947},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BV$4)","v":129431.91780171043},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BW$4)","v":121363.13477667811},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BX$4)","v":107383.34618865246},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BY$4)","v":92869.138445939156},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!BZ$4)","v":71953.895454069338},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CA$4)","v":64149.64616112371},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CB$4)","v":68303.923625796189},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CC$4)","v":75679.993855980705},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CD$4)","v":103029.12387548956},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CE$4)","v":115286.5511563279},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CF$4)","v":126807.85684550897},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CG$4)","v":128161.01190981534},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CH$4)","v":128787.71082854834},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CI$4)","v":120759.0876526316},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CJ$4)","v":106848.87909899541},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CK$4)","v":92406.911295213591},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CL$4)","v":71595.767397366202},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CM$4)","v":63830.361319449752},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CN$4)","v":67963.962164655823},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CO$4)","v":75303.320307454749},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CP$4)","v":102516.3285683764},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CQ$4)","v":114712.74833065628},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CR$4)","v":126176.71031674648},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CS$4)","v":127523.1304740608},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CT$4)","v":128146.71019452819},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CU$4)","v":120158.04698461259},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CV$4)","v":106317.07215246168},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CW$4)","v":91946.984735862512},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CX$4)","v":71239.42181128799},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CY$4)","v":63512.665618421481},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!CZ$4)","v":67625.692755581054},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DA$4)","v":74928.521533950974},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DB$4)","v":102006.08553985307},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DC$4)","v":114141.80142945674},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DD$4)","v":125548.70512284034},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DE$4)","v":126888.42389406011},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DF$4)","v":127508.8999410977},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DG$4)","v":119559.99780892457},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DH$4)","v":105787.91210901921},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DI$4)","v":91489.347317410444},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DJ$4)","v":70884.84982414353},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DK$4)","v":63196.55114858735},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DL$4)","v":67289.106976910858},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DM$4)","v":74555.588204361818},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DN$4)","v":101498.38208674949},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DO$4)","v":113573.69623825657},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DP$4)","v":124923.82562877679},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DQ$4)","v":126256.87636795966},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DR$4)","v":126874.26418913328},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DS$4)","v":118964.92523634821},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DT$4)","v":105261.38579453397},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DU$4)","v":91033.987646373047},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DV$4)","v":70532.042608397707},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DW$4)","v":62882.010039862631},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DX$4)","v":66954.196448900388},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DY$4)","v":74184.511034022478},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!DZ$4)","v":100993.2055691217},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EA$4)","v":113008.41861333125},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EB$4)","v":124302.05627736042},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EC$4)","v":125628.47217255468},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!ED$4)","v":126242.78713854466},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EE$4)","v":118372.81445177051},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EF$4)","v":104737.48010044209},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EG$4)","v":90580.894385973457},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EH$4)","v":70180.991380451684},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EI$4)","v":62569.034461333467},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EJ$4)","v":66620.952833512361},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EK$4)","v":73815.28078447959},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EL$4)","v":100490.54340993699},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EM$4)","v":112445.95448135209},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EN$4)","v":123683.38158882692},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EO$4)","v":125003.19566289771},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EP$4)","v":125614.45306788164},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EQ$4)","v":117783.65071381617},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!ER$4)","v":104216.18198342352},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!ES$4)","v":90130.056255860123},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!ET$4)","v":69831.687400424285},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EU$4)","v":62257.616621061919},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EV$4)","v":66289.36783420945},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EW$4)","v":73447.888263261353},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EX$4)","v":99990.383094761026},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EY$4)","v":111886.28983903618},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!EZ$4)","v":123067.78616045769},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FA$4)","v":124381.03127190909},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FB$4)","v":124989.24633394257},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FC$4)","v":117197.41935448037},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FD$4)","v":103697.47846507722},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FE$4)","v":89681.462031825897},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FF$4)","v":69484.121971934306},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FG$4)","v":61947.748765892014},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FH$4)","v":65959.433195747799},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FI$4)","v":73082.324323648616},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FJ$4)","v":99492.71217144611},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FK$4)","v":111329.41075279744},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FL$4)","v":122455.25466619634},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FM$4)","v":123761.96350998954},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FN$4)","v":124367.15137138503},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FO$4)","v":128729.90015571192},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FP$4)","v":114500.85079845597},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FQ$4)","v":99545.660218804536},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FR$4)","v":77532.602067842934},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FS$4)","v":69486.981739314884},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FT$4)","v":74376.197046136833},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FU$4)","v":82841.611549637149},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FV$4)","v":113372.20447564695},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FW$4)","v":127527.6526599271},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FX$4)","v":141010.35803463013},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FY$4)","v":143264.93740338238},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!FZ$4)","v":144722.99593769241},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GA$4)","v":136414.9844279298},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GB$4)","v":121336.47085690696},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GC$4)","v":105488.46594451173},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GD$4)","v":82161.243743280982},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GE$4)","v":73635.305554083287},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GF$4)","v":78816.403567350993},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GG$4)","v":87787.197347771158},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GH$4)","v":120140.44514443148},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GI$4)","v":135140.96360434781},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GJ$4)","v":149428.57698330426},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GK$4)","v":151817.7531506737},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GL$4)","v":153362.85675140918},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GM$4)","v":144558.86281246849},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GN$4)","v":128580.17261307166},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GO$4)","v":111786.05298178861},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GP$4)","v":87066.212063100902},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GQ$4)","v":78031.281375622319},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GR$4)","v":83521.687287104971},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GS$4)","v":93028.031130935589},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GT$4)","v":127312.74500887563},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GU$4)","v":143208.78384402706},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GV$4)","v":158349.35766755257},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GW$4)","v":160881.16596751276},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GX$4)","v":162518.51116376414},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GY$4)","v":153188.92499433918},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!GZ$4)","v":136256.31825656636},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HA$4)","v":118459.60152478059},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HB$4)","v":92264.003533135139},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HC$4)","v":82689.693854117446},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HD$4)","v":88507.873127246363},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HE$4)","v":98581.738995658292},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HF$4)","v":134913.22611805931},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HG$4)","v":151758.24726341851},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HH$4)","v":167802.70266863395},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HI$4)","v":170485.65813893112},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HJ$4)","v":172220.75168891135},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HK$4)","v":162334.19580343581},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HL$4)","v":144390.7243825497},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HM$4)","v":125531.55621028952},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HN$4)","v":97772.099488982814},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HO$4)","v":87626.210272945653},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HP$4)","v":93791.730746299101},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HQ$4)","v":104466.99930400169},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HR$4)","v":142967.45059038419},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HS$4)","v":160818.1076207459},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HT$4)","v":177820.40570075388},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HU$4)","v":180663.53172088365},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HV$4)","v":182502.20913238829},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HW$4)","v":172025.43283153168},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HX$4)","v":153010.74881870818},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HY$4)","v":133025.70160410868},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!HZ$4)","v":103609.02488965215},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IA$4)","v":92857.433241254548},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IB$4)","v":99391.030939576638},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IC$4)","v":110703.60550307327},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!ID$4)","v":151502.50658469659},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IE$4)","v":170418.83525332459},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IF$4)","v":188436.15854043807},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IG$4)","v":191449.01717928975},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IH$4)","v":193397.46233581513},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!II$4)","v":182295.22987694183},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IJ$4)","v":162145.38263575116},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IK$4)","v":140967.24219383876},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IL$4)","v":109794.41062114231},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IM$4)","v":98400.956532251381},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IN$4)","v":105324.60540634255},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IO$4)","v":117312.53269481652},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IP$4)","v":160547.09940382626},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IQ$4)","v":180592.71955612299},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IR$4)","v":199685.66433951497},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IS$4)","v":202878.38851474822},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IT$4)","v":204943.15447327512},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IU$4)","v":193178.12656475892},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IV$4)","v":171825.3476508678},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IW$4)","v":149382.88715721841},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IX$4)","v":116349.05951950492},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IY$4)","v":104275.42425499854},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!IZ$4)","v":111612.41008502827},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JA$4)","v":124316.0081799715},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JB$4)","v":170131.64803694189},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JC$4)","v":191373.97757822229},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JD$4)","v":211606.75770280292},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JE$4)","v":214990.08526011705},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JF$4)","v":217178.11629050755},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JG$4)","v":204710.72451133991},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JH$4)","v":182083.19975207179},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JI$4)","v":158300.94019106519},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JJ$4)","v":123295.01633543594},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JK$4)","v":110500.59355872363},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JL$4)","v":118275.59226951878},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JM$4)","v":131737.58621346002},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JN$4)","v":180288.38746541715},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JO$4)","v":202798.86910240719},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JP$4)","v":224239.53193435087},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JQ$4)","v":227824.84176126221},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JR$4)","v":230143.49670139269},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JS$4)","v":216931.81042373044},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JT$4)","v":192953.43839093592},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JU$4)","v":167751.39470293929},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JV$4)","v":130655.64187570408},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JW$4)","v":117097.40108053229},{"$f":"INDEX(INDIRECT($G59),Consolidated!$E59,Consolidated!JX$4)","v":125336.56173223296}]
[null,"PandG",null,null,89,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!T$4)","v":71256.115578183977},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!U$4)","v":78950.989970968207},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!V$4)","v":107482.18797811912},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!W$4)","v":120269.39856062716},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!X$4)","v":132288.67133765726},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!Y$4)","v":133700.31167307429},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!Z$4)","v":134354.09740331443},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AA$4)","v":125978.46580576523},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AB$4)","v":111467.03841186063},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AC$4)","v":96400.868382734552},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AD$4)","v":74690.237482181416},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AE$4)","v":66589.199596993669},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AF$4)","v":70901.46050302517},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AG$4)","v":78558.036060208178},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AH$4)","v":106947.22893430502},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AI$4)","v":119670.79516722406},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AJ$4)","v":131630.2457654067},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AK$4)","v":133034.8601016489},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AL$4)","v":133685.39181747343},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AM$4)","v":125351.44731203731},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AN$4)","v":110912.24601874582},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AO$4)","v":95921.063148555884},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AP$4)","v":74318.490137087821},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AQ$4)","v":66257.772639514849},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AR$4)","v":70548.57061280965},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AS$4)","v":78167.037954891988},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AT$4)","v":106414.93248216253},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AU$4)","v":119075.17113537829},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AV$4)","v":130975.09730093728},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AW$4)","v":132372.72060772259},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AX$4)","v":133020.01450497258},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AY$4)","v":124727.54960715979},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!AZ$4)","v":110360.21493160844},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BA$4)","v":95443.645995175713},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BB$4)","v":73948.593048376351},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BC$4)","v":65927.995256273411},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BD$4)","v":70197.437121880299},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BE$4)","v":77777.98592060848},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BF$4)","v":105885.28536947268},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BG$4)","v":118482.5116362476},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BH$4)","v":130323.20963346786},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BI$4)","v":131713.87670646343},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BJ$4)","v":132357.94890037022},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BK$4)","v":124106.75715838023},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BL$4)","v":109810.93140690989},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BM$4)","v":94968.605036667257},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BN$4)","v":73580.537006973376},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BO$4)","v":65599.859237028475},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BP$4)","v":69848.051288307906},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BQ$4)","v":77390.870271396489},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BR$4)","v":105358.2744099752},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BS$4)","v":117892.80191479568},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BT$4)","v":129674.56653339906},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BU$4)","v":131058.31199508742},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BV$4)","v":131699.17852067392},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BW$4)","v":123489.05451025561},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BX$4)","v":109264.38176951575},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BY$4)","v":94495.928446262231},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!BZ$4)","v":73214.312849640541},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CA$4)","v":65273.356412403031},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CB$4)","v":69500.404413673416},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CC$4)","v":77005.681369503713},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CD$4)","v":104833.88648304042},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CE$4)","v":117306.02728942483},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CF$4)","v":129029.15185190941},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CG$4)","v":130406.0101524505},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CH$4)","v":131043.6869649302},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CI$4)","v":122874.42628426754},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CJ$4)","v":108720.55241235513},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CK$4)","v":94025.604456056288},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CL$4)","v":72849.911458746632},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CM$4)","v":64948.478653680606},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CN$4)","v":69154.487842851493},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CO$4)","v":76622.409625146713},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CP$4)","v":104312.1085333424},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CQ$4)","v":116722.17315161035},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CR$4)","v":128386.94952055297},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CS$4)","v":129756.95493864178},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CT$4)","v":130391.45791381614},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CU$4)","v":122262.85717843934},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CV$4)","v":108179.42979608226},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CW$4)","v":93557.621356716205},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CX$4)","v":72487.323762040585},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CY$4)","v":64625.217872602851},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!CZ$4)","v":68810.292963794913},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DA$4)","v":76241.045496272214},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DB$4)","v":103792.92757053404},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DC$4)","v":116141.22496553695},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DD$4)","v":127747.94355085959},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DE$4)","v":129111.13019457967},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DF$4)","v":129742.47512923324},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DG$4)","v":121654.33196695523},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DH$4)","v":107641.00044873917},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DI$4)","v":93091.967497188336},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DJ$4)","v":72126.540732425681},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DK$4)","v":64303.566021168233},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DL$4)","v":68467.811207320308},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DM$4)","v":75861.579488319578},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DN$4)","v":103276.33066892368},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DO$4)","v":115563.16826773685},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DP$4)","v":127112.11803393676},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DQ$4)","v":128468.51984160928},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DR$4)","v":129096.7224539031},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DS$4)","v":121048.83549978123},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DT$4)","v":107105.25096542039},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DU$4)","v":92628.631284408533},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DV$4)","v":71767.553387734748},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DW$4)","v":63983.515091431647},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DX$4)","v":68127.03404689474},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DY$4)","v":75484.002153984329},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!DZ$4)","v":102762.30496715324},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EA$4)","v":114987.98866672967},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EB$4)","v":126479.45714007349},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EC$4)","v":127829.10788110223},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!ED$4)","v":128454.18381096504},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EE$4)","v":120446.3527022878},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EF$4)","v":106572.16800793915},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EG$4)","v":92167.601183013496},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EH$4)","v":71410.352790506542},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EI$4)","v":63665.05711530499},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EJ$4)","v":67787.952998423367},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EK$4)","v":75108.304092983031},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EL$4)","v":102250.83766787803},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EM$4)","v":114415.67184266404},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EN$4)","v":125849.94511834618},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EO$4)","v":127192.87839405824},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EP$4)","v":127814.84320357601},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EQ$4)","v":119846.86857487472},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!ER$4)","v":106041.73830449539},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!ES$4)","v":91708.865715053529},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!ET$4)","v":71054.930047763221},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EU$4)","v":63348.184164358863},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EV$4)","v":67450.559620038359},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EW$4)","v":74734.475951819215},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EX$4)","v":101741.91603744811},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EY$4)","v":113846.20354696133},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!EZ$4)","v":125223.56629622662},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FA$4)","v":126559.81554070899},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FB$4)","v":127178.68471451222},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FC$4)","v":119250.36819259763},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FD$4)","v":105513.9486493452},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FE$4)","v":91252.413459706906},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FF$4)","v":70701.276310788991},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FG$4)","v":63032.888349625136},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FH$4)","v":67114.845511888576},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FI$4)","v":74362.50842355052},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FJ$4)","v":101235.52740559141},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FK$4)","v":113279.56960196065},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FL$4)","v":124600.3050791917},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FM$4)","v":125929.90356012365},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FN$4)","v":126545.69250577285},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FO$4)","v":130984.86362172713},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FP$4)","v":116506.56380736735},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FQ$4)","v":101289.40294463783},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FR$4)","v":78890.741745389503},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FS$4)","v":70704.186172754882},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FT$4)","v":75679.045932660607},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FU$4)","v":84292.749220716636},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FV$4)","v":115358.14697109637},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FW$4)","v":129761.5563397013},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FX$4)","v":143480.43845350092},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FY$4)","v":145774.51132066821},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!FZ$4)","v":147258.11068676788},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GA$4)","v":138804.56762289794},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GB$4)","v":123461.92351822794},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GC$4)","v":107336.30888156932},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GD$4)","v":83600.463401956731},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GE$4)","v":74925.176233952341},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GF$4)","v":80197.031613765284},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GG$4)","v":89324.966914621138},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GH$4)","v":122244.94700657696},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GI$4)","v":137508.22975868554},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GJ$4)","v":152046.11946153513},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GK$4)","v":154477.14686132819},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GL$4)","v":156049.31606350245},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GM$4)","v":147091.10243928808},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GN$4)","v":130832.51329962301},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GO$4)","v":113744.21083927985},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GP$4)","v":88591.352120610012},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GQ$4)","v":79398.156425595502},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GR$4)","v":84984.737854413383},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GS$4)","v":94657.604456649686},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GT$4)","v":129542.88414831304},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GU$4)","v":145717.37411862626},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GV$4)","v":161123.16558611221},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GW$4)","v":163699.32360756255},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GX$4)","v":165365.35020257471},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GY$4)","v":155872.33754140508},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!GZ$4)","v":138643.12209398596},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HA$4)","v":120534.66002567267},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HB$4)","v":93880.193376705734},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HC$4)","v":84138.1703807944},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HD$4)","v":90058.266781830389},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HE$4)","v":100308.59669991009},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HF$4)","v":137276.50299165654},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HG$4)","v":154416.59860861162},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HH$4)","v":170742.10496412774},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HI$4)","v":173472.05780301715},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HJ$4)","v":175237.54501104102},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HK$4)","v":165177.80618749518},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HL$4)","v":146920.01872613479},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HM$4)","v":127730.49424056715},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HN$4)","v":99484.774726643809},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HO$4)","v":89161.159826948642},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HP$4)","v":95434.681808883717},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HQ$4)","v":106296.94919559498},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HR$4)","v":145471.8134269955},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HS$4)","v":163635.16066685127},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HT$4)","v":180935.28824072462},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HU$4)","v":183828.21733921391},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HV$4)","v":185699.10288871691},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HW$4)","v":175038.80475049801},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HX$4)","v":155691.04025120725},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HY$4)","v":135355.91468432907},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!HZ$4)","v":105423.94563139915},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IA$4)","v":94484.018201343046},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IB$4)","v":101132.06502215756},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IC$4)","v":112642.80211290234},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!ID$4)","v":154156.37811683465},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IE$4)","v":173404.06437998649},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IF$4)","v":191736.99737175048},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IG$4)","v":194802.6322976237},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IH$4)","v":196785.20839527607},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!II$4)","v":185488.49797475064},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IJ$4)","v":164985.68557690468},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IK$4)","v":143436.56735192181},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IL$4)","v":111717.68085147628},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IM$4)","v":100124.64746755683},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IN$4)","v":107169.57799605548},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IO$4)","v":119367.49797493051},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IP$4)","v":163359.40519519587},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IQ$4)","v":183756.16475677027},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IR$4)","v":203183.56092164485},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IS$4)","v":206432.21209102243},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IT$4)","v":208533.14658379598},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IU$4)","v":196562.03051644287},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IV$4)","v":174835.21467491891},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IW$4)","v":151999.6292861251},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IX$4)","v":118387.14762649759},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IY$4)","v":106102.01832377225},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!IZ$4)","v":113567.52623746225},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JA$4)","v":126493.65343835823},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JB$4)","v":173111.84650110765},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JC$4)","v":194726.27822681217},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JD$4)","v":215313.47624452919},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JE$4)","v":218756.06959810414},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JF$4)","v":220982.42839873352},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JG$4)","v":208296.64514295856},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JH$4)","v":185272.75371521024},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JI$4)","v":161073.89998001029},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JJ$4)","v":125454.77686536608},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JK$4)","v":112436.23400547697},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JL$4)","v":120347.42747770635},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JM$4)","v":134045.23535832111},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JN$4)","v":183446.50167656434},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JO$4)","v":206351.29973602048},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JP$4)","v":228167.53895942177},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JQ$4)","v":231815.65270884259},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JR$4)","v":234174.92356007034},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JS$4)","v":220731.80798863451},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JT$4)","v":196333.40647672853},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JU$4)","v":170689.89823607856},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JV$4)","v":132944.33858643018},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JW$4)","v":119148.59789714238},{"$f":"INDEX(INDIRECT($G60),Consolidated!$E60,Consolidated!JX$4)","v":127532.08404150435}]
[null,"Nestle",null,null,89,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!V$4)","v":92729.116893192971},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!W$4)","v":103761.14710348837},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!X$4)","v":114130.647122778},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!Y$4)","v":115348.52483941586},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!Z$4)","v":115912.57153908747},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AA$4)","v":108686.58427483887},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AB$4)","v":96167.004310850782},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AC$4)","v":83168.826026203606},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AD$4)","v":64438.209647123185},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AE$4)","v":57449.125193756016},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AF$4)","v":61169.482521341728},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AG$4)","v":67775.111818617719},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AH$4)","v":92267.586656043277},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AI$4)","v":103244.70837923355},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AJ$4)","v":113562.59744865788},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AK$4)","v":114774.41355907958},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AL$4)","v":115335.65289235125},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AM$4)","v":108145.63072436846},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AN$4)","v":95688.363062097327},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AO$4)","v":82754.879152930254},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AP$4)","v":64117.48857076274},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AQ$4)","v":57163.19010386127},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AR$4)","v":60865.030514029764},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AS$4)","v":67437.782353197239},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AT$4)","v":91808.353541598291},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AU$4)","v":102730.84006754021},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AV$4)","v":112997.37506449364},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AW$4)","v":114203.15973845219},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AX$4)","v":114761.60567811393},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AY$4)","v":107607.3696013556},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!AZ$4)","v":95212.104100768222},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BA$4)","v":82342.992571019437},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BB$4)","v":63798.363783457884},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BC$4)","v":56878.678166631704},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BD$4)","v":60562.093821560025},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BE$4)","v":67102.131839905167},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BF$4)","v":91351.406116646729},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BG$4)","v":102219.52937498213},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BH$4)","v":112434.965898332},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BI$4)","v":113634.74915541988},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BJ$4)","v":114190.41560471656},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BK$4)","v":107071.78750508296},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BL$4)","v":94738.215569771404},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BM$4)","v":81933.156026013938},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BN$4)","v":63480.82734017809},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BO$4)","v":56595.582298769157},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BP$4)","v":60260.664901925848},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BQ$4)","v":66768.151922281322},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BR$4)","v":90896.733004882553},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BS$4)","v":101710.7635718083},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BT$4)","v":111875.35594825835},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BU$4)","v":113069.16765865491},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BV$4)","v":113622.06845163228},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BW$4)","v":106538.87110153111},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BX$4)","v":94266.685671029729},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BY$4)","v":81525.359314494926},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!BZ$4)","v":63164.871335436721},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CA$4)","v":56313.895452230332},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CB$4)","v":59960.73625065857},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CC$4)","v":66435.834285457182},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CD$4)","v":90444.32288662171},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CE$4)","v":101204.52999162617},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CF$4)","v":111318.53128204832},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CG$4)","v":112506.40116726344},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CH$4)","v":113056.55006911262},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CI$4)","v":106008.60712304652},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CJ$4)","v":93797.50266518729},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CK$4)","v":81119.592283827864},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CL$4)","v":62850.48790309421},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CM$4)","v":56033.610614051351},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CN$4)","v":59662.300400640612},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CO$4)","v":66105.170655948896},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CP$4)","v":89994.164498520346},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CQ$4)","v":100700.81603108607},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CR$4)","v":110764.47803682079},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CS$4)","v":111946.43567043473},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CT$4)","v":112493.8463778349},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CU$4)","v":105480.98236801126},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CV$4)","v":93330.65487131718},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CW$4)","v":80715.844831909795},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CX$4)","v":62537.669216162256},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CY$4)","v":55754.720806173165},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!CZ$4)","v":59365.349921919682},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DA$4)","v":65776.152801451244},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DB$4)","v":89546.246633294373},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DC$4)","v":100199.60914956767},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DD$4)","v":110213.18241869281},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DE$4)","v":111389.25722709265},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DF$4)","v":111933.94336855203},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DG$4)","v":104955.98370051438},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DH$4)","v":92866.130666630648},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DI$4)","v":80314.106906917819},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DJ$4)","v":62226.407486608972},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DK$4)","v":55477.21908526789},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DL$4)","v":59069.877421523757},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DM$4)","v":65448.772530632814},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DN$4)","v":89100.558139440473},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DO$4)","v":99700.896868867625},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DP$4)","v":109664.6307024362},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DQ$4)","v":110834.85196554831},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DR$4)","v":111376.8271017435},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DS$4)","v":104433.5980500248},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DT$4)","v":92403.918486187802},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DU$4)","v":79914.368507058913},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DV$4)","v":61916.694965164963},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DW$4)","v":55201.098542565858},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DX$4)","v":58775.875543277049},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DY$4)","v":65123.021692931958},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!DZ$4)","v":88657.087920958511},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EA$4)","v":99204.666772888973},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EB$4)","v":109118.80923113585},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EC$4)","v":110283.20608315487},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!ED$4)","v":110822.48370726847},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EE$4)","v":103913.8124110659},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EF$4)","v":91944.006822609561},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EG$4)","v":79516.6196803208},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EH$4)","v":61608.523941130392},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EI$4)","v":54926.352303683656},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EJ$4)","v":58483.336967616779},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EK$4)","v":64798.892178353897},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EL$4)","v":88215.824937075144},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EM$4)","v":98710.906507332009},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EN$4)","v":108575.70441584956},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EO$4)","v":109734.30584596387},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EP$4)","v":110270.8993840203},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EQ$4)","v":103396.61384289181},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!ER$4)","v":91486.384225791262},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!ES$4)","v":79120.850524224239},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!ET$4)","v":61301.886742183036},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EU$4)","v":54652.97352845296},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EV$4)","v":58192.254411411071},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EW$4)","v":64476.375917268851},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EX$4)","v":87776.758201969089},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EY$4)","v":98219.603779386656},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!EZ$4)","v":108035.30273527},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FA$4)","v":109188.13758838327},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FB$4)","v":109722.06039958313},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FC$4)","v":102881.98946916519},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FD$4)","v":91031.039302617559},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FE$4)","v":78727.051185576478},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FF$4)","v":60996.775734187235},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FG$4)","v":54380.955410750234},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FH$4)","v":57902.620627777527},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FI$4)","v":64155.464880211039},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FJ$4)","v":87339.876784497508},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FK$4)","v":97730.746357426513},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FL$4)","v":107497.59073538783},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FM$4)","v":108644.68771283726},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FN$4)","v":109175.95308988992},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FO$4)","v":113005.80085409815},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FP$4)","v":100514.80135775577},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FQ$4)","v":87386.357333990381},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FR$4)","v":68062.150117265759},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FS$4)","v":60999.286186713871},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FT$4)","v":65291.293642846518},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FU$4)","v":72722.67473125564},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FV$4)","v":99524.016921227914},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FW$4)","v":111950.40548036089},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FX$4)","v":123786.2254157853},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FY$4)","v":125765.41243330644},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!FZ$4)","v":127045.37203991337},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GA$4)","v":119752.16748502638},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GB$4)","v":106515.46412611977},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GC$4)","v":92603.26125096326},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GD$4)","v":72125.41248884247},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GE$4)","v":64640.900561641436},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GF$4)","v":69189.137836623238},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GG$4)","v":77064.167136165212},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GH$4)","v":105465.53055733039},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GI$4)","v":118633.76575163317},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GJ$4)","v":131176.17579180023},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GK$4)","v":133273.51887874838},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GL$4)","v":134629.89117137392},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GM$4)","v":126901.2874469775},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GN$4)","v":112874.3622307052},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GO$4)","v":98131.610653355645},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GP$4)","v":76431.248759007838},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GQ$4)","v":68499.916747060488},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GR$4)","v":73319.680580409811},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GS$4)","v":81664.843576474188},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GT$4)","v":111761.7483681642},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GU$4)","v":125716.11791868253},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GV$4)","v":139007.3009946307},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GW$4)","v":141229.85398503911},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GX$4)","v":142667.2007471603},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GY$4)","v":134477.20482983338},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!GZ$4)","v":119612.8820684938},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HA$4)","v":103989.99861704775},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HB$4)","v":80994.140418469426},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HC$4)","v":72589.313477767952},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HD$4)","v":77696.813813566769},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HE$4)","v":86540.177156346021},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HF$4)","v":118433.84594285993},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HG$4)","v":133221.28151635884},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HH$4)","v":147305.9388503666},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HI$4)","v":149661.17668718676},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HJ$4)","v":151184.3320375375},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HK$4)","v":142505.39913868849},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HL$4)","v":126753.68678928768},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HM$4)","v":110198.12821143997},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HN$4)","v":85829.433492719239},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HO$4)","v":76922.844309876906},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HP$4)","v":82335.258814439294},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HQ$4)","v":91706.564713352695},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HR$4)","v":125504.26303828842},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HS$4)","v":141174.49808894738},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HT$4)","v":156099.99953474448},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HU$4)","v":158595.84340975145},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HV$4)","v":160209.93006054577},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HW$4)","v":151012.87098712582},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HX$4)","v":134320.79251695229},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HY$4)","v":116776.87876528327},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!HZ$4)","v":90953.390154150678},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IA$4)","v":81515.083877102792},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IB$4)","v":87250.615711309845},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IC$4)","v":97181.381964707849},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!ID$4)","v":132996.77904898344},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IE$4)","v":149602.51608312962},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IF$4)","v":165419.05944131315},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IG$4)","v":168063.90343584577},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IH$4)","v":169774.34992160471},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!II$4)","v":160028.23290632115},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IJ$4)","v":142339.64912101428},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IK$4)","v":123748.37608853317},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IL$4)","v":96383.243415382647},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IM$4)","v":86381.476908517332},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IN$4)","v":92459.415949119677},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IO$4)","v":102983.04194569116},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IP$4)","v":140936.59298256569},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IQ$4)","v":158533.68080899352},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IR$4)","v":175294.46065346192},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IS$4)","v":178097.19996959632},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IT$4)","v":179909.75890452418},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IU$4)","v":169581.805575387},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IV$4)","v":150837.22581026627},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IW$4)","v":131136.06688639856},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IX$4)","v":102137.25508773641},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IY$4)","v":91538.390172627667},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!IZ$4)","v":97979.177888416889},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JA$4)","v":109131.0569368056},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JB$4)","v":149350.40820964309},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JC$4)","v":167998.02977165318},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JD$4)","v":185759.41635485925},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JE$4)","v":188729.47723196354},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JF$4)","v":190650.24465727658},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JG$4)","v":179705.71979659973},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JH$4)","v":159842.10183624996},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JI$4)","v":138964.79761585724},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JJ$4)","v":108234.77719979282},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JK$4)","v":97003.167522480915},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JL$4)","v":103828.46572352204},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JM$4)","v":115646.10408794208},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JN$4)","v":158266.52227322038},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JO$4)","v":178027.39369409875},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JP$4)","v":196849.12253282018},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JQ$4)","v":199996.49395010629},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JR$4)","v":202031.929836383},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JS$4)","v":190434.02455847638},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JT$4)","v":169384.562611673},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JU$4)","v":147260.89804984929},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JV$4)","v":114696.31708259386},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JW$4)","v":102794.18822692173},{"$f":"INDEX(INDIRECT($G61),Consolidated!$E61,Consolidated!JX$4)","v":110026.95191806712}]
[null,"TEI",null,null,89,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!R$4)","v":32326.457233369609},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!S$4)","v":28820.271370673643},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!T$4)","v":30686.648054657475},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!U$4)","v":34000.467512821437},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!V$4)","v":46287.508768424748},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!W$4)","v":51794.357234163355},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!X$4)","v":56970.491108272145},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!Y$4)","v":57578.418018140968},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!Z$4)","v":57859.972695157063},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AA$4)","v":54252.983218058034},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AB$4)","v":48003.595897486746},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AC$4)","v":41515.307089375376},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AD$4)","v":32165.562382075906},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AE$4)","v":28676.827465176873},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AF$4)","v":30533.914841741105},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AG$4)","v":33831.240797846163},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AH$4)","v":46057.127140574616},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AI$4)","v":51536.566986847269},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AJ$4)","v":56686.938270148814},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AK$4)","v":57291.839413567111},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AL$4)","v":57571.992740055925},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AM$4)","v":53982.955927282164},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AN$4)","v":47764.672981568932},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AO$4)","v":41308.677605905039},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AP$4)","v":32005.468334686757},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AQ$4)","v":28534.097506948667},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AR$4)","v":30381.94181072163},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AS$4)","v":33662.856356026416},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AT$4)","v":45827.892165371442},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AU$4)","v":51280.059810026869},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AV$4)","v":56404.796727776018},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AW$4)","v":57006.687164551928},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AX$4)","v":57285.446115298306},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AY$4)","v":53714.27261306643},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!AZ$4)","v":47526.939229893578},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BA$4)","v":41103.076556196414},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BB$4)","v":31846.17110545067},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BC$4)","v":28392.077942539327},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BD$4)","v":30230.725178030942},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BE$4)","v":33495.309995210453},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BF$4)","v":45599.798135709585},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BG$4)","v":51024.829317619275},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BH$4)","v":56124.059456869683},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BI$4)","v":56722.95417185581},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BJ$4)","v":57000.325686929813},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BK$4)","v":53446.92658618703},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BL$4)","v":47290.388723766831},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BM$4)","v":40898.498821541471},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BN$4)","v":31687.666728453991},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BO$4)","v":28250.76523618534},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BP$4)","v":30080.261178932426},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BQ$4)","v":33328.597544111653},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BR$4)","v":45372.839372888709},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BS$4)","v":50770.869155326269},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BT$4)","v":55844.71946810685},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BU$4)","v":56440.633371573414},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BV$4)","v":56716.624356503067},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BW$4)","v":53180.911190713618},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BX$4)","v":47055.015573953286},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BY$4)","v":40694.939308708927},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!BZ$4)","v":31529.95125752216},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CA$4)","v":28110.155869721362},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CB$4)","v":29930.546067427298},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CC$4)","v":33162.714852204677},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CD$4)","v":45147.010226472463},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CE$4)","v":50518.173000476214},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CF$4)","v":55566.769806951794},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CG$4)","v":56159.717734957769},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CH$4)","v":56434.335060900958},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CI$4)","v":52916.219803843662},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CJ$4)","v":46820.813920529348},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CK$4)","v":40492.39294981744},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CL$4)","v":31373.020766121463},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CM$4)","v":27970.246342492606},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CN$4)","v":29781.57611616129},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CO$4)","v":32997.657789622121},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CP$4)","v":44922.305074147727},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CQ$4)","v":50266.734561866535},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CR$4)","v":55290.203553482745},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CS$4)","v":55880.200268245244},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CT$4)","v":56153.450772160861},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CU$4)","v":52652.845835737586},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CV$4)","v":46587.777932737365},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CW$4)","v":40290.854702209479},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CX$4)","v":31216.87134726128},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CY$4)","v":27831.033171267711},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!CZ$4)","v":29633.347616331892},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DA$4)","v":32833.42224705172},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DB$4)","v":44698.718321584754},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DC$4)","v":50016.547579607235},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DD$4)","v":55015.013822219735},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DE$4)","v":55602.074012481586},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DF$4)","v":55873.964497299647},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DG$4)","v":52390.78272935468},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DH$4)","v":46355.901808840506},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DI$4)","v":40090.319548325802},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DJ$4)","v":31061.499113396836},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DK$4)","v":27692.512890152011},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DL$4)","v":29485.856877595994},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DM$4)","v":32670.004135634012},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DN$4)","v":44476.244402297787},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DO$4)","v":49767.605824964907},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DP$4)","v":54741.193761953145},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DQ$4)","v":55325.332043348491},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DR$4)","v":55595.86927813958},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DS$4)","v":52130.023960289865},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DT$4)","v":46125.17977597822},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DU$4)","v":39890.782495580475},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DV$4)","v":30906.90019633239},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DW$4)","v":27554.682050501251},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DX$4)","v":29339.100227978019},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DY$4)","v":32507.399386860579},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!DZ$4)","v":44254.877777506539},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EA$4)","v":49519.903100207768},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EB$4)","v":54468.736555573079},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EC$4)","v":55049.967470991331},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!ED$4)","v":55319.158191135095},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EE$4)","v":51870.563036611245},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EF$4)","v":45895.606090022615},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EG$4)","v":39692.238576236588},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EH$4)","v":30753.070747124922},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EI$4)","v":27417.537220835722},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EJ$4)","v":29193.074013778507},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EK$4)","v":32345.603952472713},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EL$4)","v":44034.612935998251},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EM$4)","v":49273.43323845126},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EN$4)","v":54197.635419899671},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EO$4)","v":54775.973439847563},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EP$4)","v":55043.824347200374},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EQ$4)","v":51612.393498698482},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!ER$4)","v":45667.175035435379},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!ES$4)","v":39494.682847282624},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!ET$4)","v":30600.006935988342},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EU$4)","v":27281.074986754844},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EV$4)","v":29047.774599483149},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EW$4)","v":32184.613804360666},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EX$4)","v":43815.444393990518},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EY$4)","v":49028.19010350461},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!EZ$4)","v":53927.883605514231},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FA$4)","v":54503.34312847603},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FB$4)","v":54769.860891537894},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FC$4)","v":51355.508919081985},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FD$4)","v":45439.880925125472},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FE$4)","v":39298.110390309339},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FF$4)","v":30447.704952198124},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FG$4)","v":27145.29195085213},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FH$4)","v":28903.198367672252},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FI$4)","v":32024.424934463343},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FJ$4)","v":43597.366694994758},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FK$4)","v":48784.167589718003},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FL$4)","v":53659.474396591206},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FM$4)","v":54232.06974938725},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FN$4)","v":54497.261003467771},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FO$4)","v":56409.002621493841},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FP$4)","v":50173.881786909682},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FQ$4)","v":43620.568348523833},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FR$4)","v":33974.521443782316},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FS$4)","v":30448.958092497876},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FT$4)","v":32591.395542740309},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FU$4)","v":36300.911267854412},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FV$4)","v":49679.31282270587},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FW$4)","v":55882.181874648093},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FX$4)","v":61790.257324924176},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FY$4)","v":62778.20630467539},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!FZ$4)","v":63417.122574980094},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GA$4)","v":59776.58030417336},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GB$4)","v":53169.227152130101},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GC$4)","v":46224.68552219485},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GD$4)","v":36002.776418639878},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GE$4)","v":32266.739421148221},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GF$4)","v":34537.07887654371},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GG$4)","v":38468.050074878382},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GH$4)","v":52645.132769482429},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GI$4)","v":59218.30873020069},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GJ$4)","v":65479.092119091445},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GK$4)","v":66526.020956333858},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GL$4)","v":67203.080077477745},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GM$4)","v":63345.200000039622},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GN$4)","v":56343.392523644856},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GO$4)","v":48984.266654978594},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GP$4)","v":38152.11678537976},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GQ$4)","v":34193.04101340667},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GR$4)","v":36598.918133479514},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GS$4)","v":40764.56554063841},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GT$4)","v":55788.010075890554},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GU$4)","v":62753.600006736451},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GV$4)","v":69388.147749483833},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GW$4)","v":70497.577500123123},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GX$4)","v":71215.056573406895},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GY$4)","v":67126.863775525722},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!GZ$4)","v":59707.053329744274},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HA$4)","v":51908.592835616873},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HB$4)","v":40429.771256520362},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HC$4)","v":36234.341452493289},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HD$4)","v":38783.847740257523},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HE$4)","v":43198.181360437928},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HF$4)","v":59118.514941457579},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HG$4)","v":66499.945679757773},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HH$4)","v":73530.571244746854},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HI$4)","v":74706.233169243642},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HJ$4)","v":75466.545237310042},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HK$4)","v":71134.290211968211},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HL$4)","v":63271.522314260386},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HM$4)","v":55007.499227305387},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HN$4)","v":42843.400093620519},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HO$4)","v":38397.506088478374},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HP$4)","v":41099.216103972671},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HQ$4)","v":45777.082328744051},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HR$4)","v":62647.848599169694},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HS$4)","v":70469.945547921074},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HT$4)","v":77920.294501866359},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HU$4)","v":79166.142614299781},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HV$4)","v":79971.844776735932},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HW$4)","v":75380.957181041624},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HX$4)","v":67048.787583855388},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HY$4)","v":58291.408145547823},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!HZ$4)","v":45401.120870452876},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IA$4)","v":40689.810127990684},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IB$4)","v":43552.810326442122},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IC$4)","v":48509.941866482492},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!ID$4)","v":66387.880987724318},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IE$4)","v":74676.951608978343},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IF$4)","v":82572.081142254785},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IG$4)","v":83892.305508556616},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IH$4)","v":84746.107521991958},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!II$4)","v":79881.147173856167},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IJ$4)","v":71051.55292670647},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IK$4)","v":61771.364110734707},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IL$4)","v":48111.535774220654},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IM$4)","v":43118.963102364978},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IN$4)","v":46152.882393970838},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IO$4)","v":51405.951191692584},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IP$4)","v":70351.190672789671},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IQ$4)","v":79135.112965532986},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IR$4)","v":87501.576165113176},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IS$4)","v":88900.616995196862},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IT$4)","v":89805.39038682096},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IU$4)","v":84649.995336170861},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IV$4)","v":75293.280538187551},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IW$4)","v":65459.070993336398},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IX$4)","v":50983.760536637688},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IY$4)","v":45693.134796520688},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!IZ$4)","v":48908.176930627764},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JA$4)","v":54474.85023164998},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JB$4)","v":74551.107151535311},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JC$4)","v":83859.423411637326},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JD$4)","v":92725.35856506358},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JE$4)","v":94207.921146243651},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JF$4)","v":95166.708871394629},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JG$4)","v":89703.540371274779},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JH$4)","v":79788.23629724425},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JI$4)","v":69366.931376638036},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JJ$4)","v":54027.45509217371},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JK$4)","v":48420.98272577655},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JL$4)","v":51827.960608372945},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JM$4)","v":57726.960380421035},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JN$4)","v":79001.755682713163},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JO$4)","v":88865.771860276538},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JP$4)","v":98260.997091017256},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JQ$4)","v":99832.067612943196},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JR$4)","v":100848.09428924724},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JS$4)","v":95058.778481734465},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JT$4)","v":84551.537745736365},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JU$4)","v":73508.088269401764},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JV$4)","v":57252.856066575041},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JW$4)","v":51311.681253011331},{"$f":"INDEX(INDIRECT($G62),Consolidated!$E62,Consolidated!JX$4)","v":54922.053312948541}]
[null,"TAI",null,null,89,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!V$4)","v":52546.499572809349},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!W$4)","v":58797.983358643411},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!X$4)","v":64674.033369574194},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!Y$4)","v":65364.164075668981},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!Z$4)","v":65683.790538816233},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AA$4)","v":61589.064422408686},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AB$4)","v":54494.635776148774},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AC$4)","v":47129.00141484871},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AD$4)","v":36514.98546670314},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AE$4)","v":32554.504276461743},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AF$4)","v":34662.70676209365},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AG$4)","v":38405.896697216711},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AH$4)","v":52284.965771757852},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AI$4)","v":58505.334748232344},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AJ$4)","v":64352.138554239471},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AK$4)","v":65038.834350145087},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AL$4)","v":65356.869972332373},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AM$4)","v":61282.52407714213},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AN$4)","v":54223.405735188484},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AO$4)","v":46894.431519993814},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AP$4)","v":36333.243523432218},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AQ$4)","v":32392.474392188047},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AR$4)","v":34490.183957950205},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AS$4)","v":38214.743333478444},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AT$4)","v":52024.733673572366},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AU$4)","v":58214.142704939448},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AV$4)","v":64031.84586987974},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AW$4)","v":64715.123851789576},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AX$4)","v":65031.57655093124},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AY$4)","v":60977.509440768168},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!AZ$4)","v":53953.525657102},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BA$4)","v":46661.029123577675},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BB$4)","v":36152.406143959466},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BC$4)","v":32231.250961091297},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BD$4)","v":34318.519832217346},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BE$4)","v":38024.541375946268},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BF$4)","v":51765.796799433156},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BG$4)","v":57924.399979156537},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BH$4)","v":63713.147342388125},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BI$4)","v":64393.024521404601},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BJ$4)","v":64707.902176006057},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BK$4)","v":60674.012919547007},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BL$4)","v":53684.988822870466},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BM$4)","v":46428.788414741233},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BN$4)","v":35972.468826100914},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BO$4)","v":32070.829969302522},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BP$4)","v":34147.710111091314},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BQ$4)","v":37835.286089292749},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BR$4)","v":51508.148702766775},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BS$4)","v":57636.099357358042},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BT$4)","v":63396.035037346388},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BU$4)","v":64072.528339904449},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BV$4)","v":64385.83878925829},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BW$4)","v":60372.02695753429},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BX$4)","v":53417.788546916847},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BY$4)","v":46197.70361154712},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!BZ$4)","v":35793.427090080804},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CA$4)","v":31911.207422930522},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CB$4)","v":33977.750542039859},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CC$4)","v":37646.972761759076},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CD$4)","v":51251.782969085638},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CE$4)","v":57349.233661921491},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CF$4)","v":63080.50105982738},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CG$4)","v":63753.627328115945},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CH$4)","v":64065.378372497151},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CI$4)","v":60071.544036393032},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CJ$4)","v":53151.918176939478},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CK$4)","v":45967.768960835783},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CL$4)","v":35615.276478420048},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CM$4)","v":31752.379347962426},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CN$4)","v":33808.636893696348},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CO$4)","v":37459.596705037708},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CP$4)","v":50996.693215828192},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CQ$4)","v":57063.795750948782},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CR$4)","v":62766.537554198454},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CS$4)","v":63436.313546579688},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CT$4)","v":63746.512947439776},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CU$4)","v":59772.556675206382},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CV$4)","v":52887.371093746406},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CW$4)","v":45738.978738082209},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CX$4)","v":35438.012555825277},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CY$4)","v":31594.341790164792},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!CZ$4)","v":33640.364955754492},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DA$4)","v":37273.15325415571},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DB$4)","v":50742.873092200141},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DC$4)","v":56779.778518088344},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DD$4)","v":62454.136703925928},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DE$4)","v":63120.579095352492},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DF$4)","v":63429.234575512819},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DG$4)","v":59475.057430291483},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DH$4)","v":52624.140711090709},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DI$4)","v":45511.32724725343},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DJ$4)","v":35261.630909078413},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DK$4)","v":31437.090814985135},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DL$4)","v":33472.930538863468},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DM$4)","v":37087.637767358596},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DN$4)","v":50490.316279016275},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DO$4)","v":56497.174892358322},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DP$4)","v":62143.290731380519},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DQ$4)","v":62806.416113810701},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DR$4)","v":63113.535357654655},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DS$4)","v":59179.038895014048},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DT$4)","v":52362.22047550643},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DU$4)","v":45284.808820666716},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DV$4)","v":35086.12714692681},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DW$4)","v":31280.622507453987},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DX$4)","v":33306.329474523656},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DY$4)","v":36903.045625994782},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!DZ$4)","v":50239.016488543159},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EA$4)","v":56215.977837970422},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EB$4)","v":61833.991897643646},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EC$4)","v":62493.816780454428},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!ED$4)","v":62799.407434118802},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EE$4)","v":58884.493699604012},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EF$4)","v":52101.603866145422},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EG$4)","v":45059.417818848451},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EH$4)","v":34911.496899973885},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EI$4)","v":31124.932972087408},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EJ$4)","v":33140.557614982841},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EK$4)","v":36719.372234400544},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EL$4)","v":49988.967464342582},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EM$4)","v":55936.1803541548},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EN$4)","v":61526.232502314757},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EO$4)","v":62182.773312712852},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EP$4)","v":62486.84298427817},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EQ$4)","v":58591.414510972027},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!ER$4)","v":51842.284394615061},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!ES$4)","v":44835.148630393734},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!ET$4)","v":34737.735820570379},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EU$4)","v":30970.018332790009},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EV$4)","v":32975.610833132945},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EW$4)","v":36536.613019785676},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EX$4)","v":49740.162981115813},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EY$4)","v":55657.775474985778},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!EZ$4)","v":61220.004883319671},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FA$4)","v":61873.277966750516},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FB$4)","v":62175.834226430445},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FC$4)","v":58299.79403252693},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FD$4)","v":51584.255604816623},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FE$4)","v":44611.995671826669},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FF$4)","v":34564.839582706096},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FG$4)","v":30815.874732758464},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FH$4)","v":32811.485022407265},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FI$4)","v":36354.763432119587},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FJ$4)","v":49492.596844548592},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FK$4)","v":55380.756269208359},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FL$4)","v":60915.301416719776},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FM$4)","v":61565.323037274444},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FN$4)","v":61866.373417604285},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FO$4)","v":64036.620483988954},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FP$4)","v":56958.387436061617},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FQ$4)","v":49518.935822594547},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FR$4)","v":38568.55173311726},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FS$4)","v":34566.262172471193},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FT$4)","v":36998.399730946359},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FU$4)","v":41209.515681044868},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FV$4)","v":56396.942922029164},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FW$4)","v":63438.563105537833},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FX$4)","v":70145.527735611671},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FY$4)","v":71267.067045540316},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!FZ$4)","v":71992.377489284248},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GA$4)","v":67859.561574848267},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GB$4)","v":60358.763004801207},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GC$4)","v":52475.181375545842},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GD$4)","v":40871.067077010732},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GE$4)","v":36629.843651596813},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GF$4)","v":39207.178107419837},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GG$4)","v":43669.694710493619},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GH$4)","v":59763.800649153905},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GI$4)","v":67225.800592592132},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GJ$4)","v":74333.166282020131},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GK$4)","v":75521.660697957399},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GL$4)","v":76290.271663778578},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GM$4)","v":71910.729553287238},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GN$4)","v":63962.138597399608},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GO$4)","v":55607.912703568196},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GP$4)","v":43311.040963437765},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GQ$4)","v":38816.619490000943},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GR$4)","v":41547.818995565569},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GS$4)","v":46276.744693335371},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GT$4)","v":63331.657408626386},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GU$4)","v":71239.133487253435},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GV$4)","v":78770.803896957412},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GW$4)","v":80030.25059152217},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GX$4)","v":80844.747090057514},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GY$4)","v":76203.749403572248},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!GZ$4)","v":67780.633172146496},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HA$4)","v":58927.665882993722},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HB$4)","v":45896.679570466003},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HC$4)","v":41133.944304068507},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HD$4)","v":44028.194494354502},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HE$4)","v":49039.43372192941},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HF$4)","v":67112.512700953957},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HG$4)","v":75492.059525936667},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HH$4)","v":83473.365348541076},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HI$4)","v":84808.000122739148},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HJ$4)","v":85671.121487937926},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HK$4)","v":80753.059511923464},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HL$4)","v":71827.089180596362},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HM$4)","v":62445.605986482638},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HN$4)","v":48636.678979207565},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HO$4)","v":43589.61177559691},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HP$4)","v":46656.646661515602},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HQ$4)","v":51967.053337566533},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HR$4)","v":71119.082388363444},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HS$4)","v":79998.88225040352},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HT$4)","v":88456.666403021882},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HU$4)","v":89870.977932192487},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HV$4)","v":90785.627034309276},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HW$4)","v":85573.960226037947},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HX$4)","v":76115.115759606313},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HY$4)","v":66173.564633660513},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!HZ$4)","v":51540.254420685385},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IA$4)","v":46191.880863691586},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IB$4)","v":49442.015569742245},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IC$4)","v":55069.449780001116},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!ID$4)","v":75364.841461090618},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IE$4)","v":84774.759113773442},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IF$4)","v":93737.467016744122},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IG$4)","v":95236.211946979267},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IH$4)","v":96205.464955576012},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!II$4)","v":90682.66531358198},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IJ$4)","v":80659.134501908105},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IK$4)","v":70124.079783502122},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IL$4)","v":54617.171268716826},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IM$4)","v":48949.503581493147},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IN$4)","v":52393.669037834487},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IO$4)","v":58357.057102558327},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IP$4)","v":79864.069356787237},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IQ$4)","v":89835.752458429648},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IR$4)","v":99333.527703628424},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IS$4)","v":100921.7466494379},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IT$4)","v":101948.86337923037},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IU$4)","v":96096.356492719293},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IV$4)","v":85474.427959150882},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IW$4)","v":74310.437902292513},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IX$4)","v":57877.777883050629},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IY$4)","v":51871.754431155685},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!IZ$4)","v":55521.534136769566},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JA$4)","v":61840.932264189847},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JB$4)","v":84631.897985464428},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JC$4)","v":95198.883537270129},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JD$4)","v":105263.66926775358},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JE$4)","v":106946.70376477933},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JF$4)","v":108035.1386391234},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JG$4)","v":101833.24121807318},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JH$4)","v":90577.191040541657},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JI$4)","v":78746.71864898577},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JJ$4)","v":61333.040413215916},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JK$4)","v":54968.46159607252},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JL$4)","v":58836.130576662494},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JM$4)","v":65532.792316500512},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JN$4)","v":89684.362621491557},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JO$4)","v":100882.18975998927},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JP$4)","v":111547.83610193142},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JQ$4)","v":113331.34657172691},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JR$4)","v":114484.76024061705},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JS$4)","v":107912.61391646994},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JT$4)","v":95984.585479948044},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JU$4)","v":83447.84222824793},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JV$4)","v":64994.579680136514},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JW$4)","v":58250.039995255647},{"$f":"INDEX(INDIRECT($G63),Consolidated!$E63,Consolidated!JX$4)","v":62348.606086904707}]
[null,"EGYSphere",null,null,89,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!X$4)","v":83765.438486299914},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!Y$4)","v":84659.291833570591},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!Z$4)","v":85073.270202359796},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AA$4)","v":79769.804332801956},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AB$4)","v":70581.140886255555},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AC$4)","v":61041.213347202181},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AD$4)","v":47294.000537443135},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AE$4)","v":42164.407929208108},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AF$4)","v":44894.939742768125},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AG$4)","v":49743.097958930914},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AH$4)","v":67719.188922163157},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AI$4)","v":75775.775278598609},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AJ$4)","v":83348.522160718392},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AK$4)","v":84237.926631938419},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AL$4)","v":84649.84455260601},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AM$4)","v":79372.775029120472},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AN$4)","v":70229.845286955824},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AO$4)","v":60737.399759669708},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AP$4)","v":47058.609410954297},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AQ$4)","v":41954.547748901867},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AR$4)","v":44671.489192600944},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AS$4)","v":49495.517214427666},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AT$4)","v":67382.137795505405},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AU$4)","v":75398.625007936411},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AV$4)","v":82933.680906021429},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AW$4)","v":83818.65864408281},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AX$4)","v":84228.526371866203},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AY$4)","v":78977.7218148791},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!AZ$4)","v":69880.298151856827},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BA$4)","v":60435.098309444271},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BB$4)","v":46824.389870328356},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BC$4)","v":41745.732082142502},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BD$4)","v":44449.150797804854},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BE$4)","v":49249.168725806405},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BF$4)","v":67046.764235631708},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BG$4)","v":75023.35188503204},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BH$4)","v":82520.904394191384},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BI$4)","v":83401.477431776759},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BJ$4)","v":83809.305170871143},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BK$4)","v":78584.634854709439},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BL$4)","v":69532.490778523759},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BM$4)","v":60134.301470334402},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BN$4)","v":46591.336084362367},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BO$4)","v":41537.955730189853},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BP$4)","v":44227.919022973627},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BQ$4)","v":49004.046359898108},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BR$4)","v":66713.059892977035},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BS$4)","v":74649.9465669684},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BT$4)","v":82110.182348615082},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BU$4)","v":82986.372608746271},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BV$4)","v":83392.170512558645},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BW$4)","v":78193.504362195526},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BX$4)","v":69186.414507835405},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BY$4)","v":59835.001753607874},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!BZ$4)","v":46359.442250876345},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CA$4)","v":41331.213520178862},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CB$4)","v":44007.788360251798},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CC$4)","v":48760.144014059675},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CD$4)","v":66381.016459533712},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CE$4)","v":74278.399757329884},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CF$4)","v":81701.504543827963},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CG$4)","v":82573.33384041184},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CH$4)","v":82977.112011813748},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CI$4)","v":77804.320599630271},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CJ$4)","v":68842.060723768707},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CK$4)","v":59537.191707805316},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CL$4)","v":46128.702596568866},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CM$4)","v":41125.500304990768},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CN$4)","v":43788.753329197491},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CO$4)","v":48517.455616021965},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CP$4)","v":66050.625668644454},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CQ$4)","v":73908.702205970883},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CR$4)","v":81294.860805259537},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CS$4)","v":82162.350843631022},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CT$4)","v":82564.119335210169},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CU$4)","v":77417.073877772913},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CV$4)","v":68499.420853184041},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CW$4)","v":59240.86391855462},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CX$4)","v":45899.111376873298},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CY$4)","v":40920.810963124997},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!CZ$4)","v":43570.808476646038},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DA$4)","v":48275.975123738688},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DB$4)","v":65721.879294796774},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DC$4)","v":73540.844708785429},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DD$4)","v":80890.241008980025},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DE$4)","v":81753.413386442524},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DF$4)","v":82153.182200752984},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DG$4)","v":77031.754555607928},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DH$4)","v":68158.486365612029},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DI$4)","v":58946.011008386449},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DJ$4)","v":45670.6628758148},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DK$4)","v":40717.140398571668},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DL$4)","v":43353.948376574212},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DM$4)","v":48035.696525235973},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DN$4)","v":65394.769153418129},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DO$4)","v":73174.818107478233},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DP$4)","v":80487.635081448432},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DQ$4)","v":81346.511287811518},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DR$4)","v":81744.290377622747},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DS$4)","v":76648.353040104921},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DT$4)","v":67819.248773041007},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DU$4)","v":58652.625636550503},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DV$4)","v":45443.351405868038},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DW$4)","v":40514.483540684683},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DX$4)","v":43138.167629965123},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DY$4)","v":47796.613838462647},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!DZ$4)","v":65069.287100672074},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EA$4)","v":72810.613289336499},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EB$4)","v":80087.032999261632},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EC$4)","v":80941.63441737603},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!ED$4)","v":81337.433685920711},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EE$4)","v":76266.859785979817},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EF$4)","v":67481.699629705734},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EG$4)","v":58360.700498832783},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EH$4)","v":45217.171307815501},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EI$4)","v":40312.8353440555},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EJ$4)","v":42923.460864673776},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EK$4)","v":47558.721111141356},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EL$4)","v":64745.425033255589},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EM$4)","v":72448.221187003131},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EN$4)","v":79688.424788904813},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EO$4)","v":80538.772695194813},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EP$4)","v":80932.601996415367},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EQ$4)","v":75887.265295457182},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!ER$4)","v":67145.830531877102},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!ES$4)","v":58070.228327373712},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!ET$4)","v":44992.116950606753},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EU$4)","v":40112.190788387532},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EV$4)","v":42709.82273529339},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EW$4)","v":47322.012420620311},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EX$4)","v":64423.174888197347},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EY$4)","v":72087.632778250962},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!EZ$4)","v":79291.800526503299},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FA$4)","v":80137.91609149643},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FB$4)","v":80529.785230290334},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FC$4)","v":75509.560118033842},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FD$4)","v":66811.633117653008},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FE$4)","v":57781.201890487246},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FF$4)","v":44768.182731218054},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FG$4)","v":39912.544878371147},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FH$4)","v":42497.247923022223},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FI$4)","v":47086.481873725905},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FJ$4)","v":64102.528642656878},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FK$4)","v":71728.839085758154},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FL$4)","v":78897.150337575324},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FM$4)","v":79739.054626429424},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FN$4)","v":80128.973358893374},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FO$4)","v":82939.864958934544},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FP$4)","v":73772.177958810207},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FQ$4)","v":64136.64273652657},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FR$4)","v":49953.767832052261},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FS$4)","v":44770.025261353432},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FT$4)","v":47920.115930362423},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FU$4)","v":53374.329247489506},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FV$4)","v":73044.998232212529},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FW$4)","v":82165.264459540093},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FX$4)","v":90852.08672621107},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FY$4)","v":92304.698032188346},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!FZ$4)","v":93244.115974652494},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GA$4)","v":87891.316416325426},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GB$4)","v":78176.324966403088},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GC$4)","v":67965.555085336979},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GD$4)","v":52935.972549369399},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GE$4)","v":47442.764202241648},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GF$4)","v":50780.913063070715},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GG$4)","v":56560.73906948034},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GH$4)","v":77405.733122859849},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GI$4)","v":87070.472813285684},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GJ$4)","v":96275.892244223811},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GK$4)","v":97815.223420935916},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GL$4)","v":98810.723952184315},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GM$4)","v":93138.366034468505},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GN$4)","v":82843.396444998027},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GO$4)","v":72023.050801616424},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GP$4)","v":56096.212785566495},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GQ$4)","v":50275.063773360453},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GR$4)","v":53812.497767461951},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GS$4)","v":59937.375311115713},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GT$4)","v":82026.80081173731},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GU$4)","v":92268.518647101737},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GV$4)","v":102023.49512735241},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GW$4)","v":103654.72328993627},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GX$4)","v":104709.65450097568},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GY$4)","v":98698.660815135285},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!GZ$4)","v":87789.088800126556},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HA$4)","v":76322.776151229307},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HB$4)","v":59445.117135588349},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HC$4)","v":53276.449631828844},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HD$4)","v":57025.065941143774},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HE$4)","v":63515.594355520334},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HF$4)","v":86923.742983339369},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HG$4)","v":97776.884152069586},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HH$4)","v":108114.2258499857},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HI$4)","v":109842.8371837016},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HJ$4)","v":110960.74704421114},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HK$4)","v":104590.90127366025},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HL$4)","v":93030.035501662962},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HM$4)","v":80879.19207249023},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HN$4)","v":62993.948714003811},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HO$4)","v":56457.016109779346},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HP$4)","v":60429.422169621939},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HQ$4)","v":67307.430553884071},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HR$4)","v":92113.029149766429},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HS$4)","v":103614.09519375158},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HT$4)","v":114568.5689022037},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HU$4)","v":116400.37711370359},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HV$4)","v":117585.02540465056},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HW$4)","v":110834.90433295752},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HX$4)","v":98583.863025904822},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HY$4)","v":85707.622811534835},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!HZ$4)","v":66754.643035379835},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IA$4)","v":59827.46016385535},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IB$4)","v":64037.016064538584},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IC$4)","v":71325.63669967746},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!ID$4)","v":97612.112041378554},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IE$4)","v":109799.78361882143},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IF$4)","v":121408.23168370059},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IG$4)","v":123349.39755382441},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IH$4)","v":124604.76851244885},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!II$4)","v":117451.66997226643},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IJ$4)","v":104469.25013735628},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IK$4)","v":90824.307461187942},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IL$4)","v":70739.848156087377},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IM$4)","v":63399.117351469395},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IN$4)","v":67859.980771277784},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IO$4)","v":75583.726919149252},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IP$4)","v":103439.48630423259},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IQ$4)","v":116354.753281357},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IR$4)","v":128656.21751062652},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IS$4)","v":130713.26961448631},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IT$4)","v":132043.58533418219},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IU$4)","v":124463.45185477989},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IV$4)","v":110705.99070959206},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IW$4)","v":96246.454576665827},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IX$4)","v":74962.967212544623},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IY$4)","v":67183.999954818879},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!IZ$4)","v":71911.173775447998},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JA$4)","v":80096.022122356473},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JB$4)","v":109614.75070171437},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JC$4)","v":123301.05001085592},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JD$4)","v":136336.90298088614},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JE$4)","v":138516.7596449249},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JF$4)","v":139926.49427508493},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JG$4)","v":131893.83217169237},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JH$4)","v":117315.06029648265},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JI$4)","v":101992.30005179763},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JJ$4)","v":79438.203498963398},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JK$4)","v":71194.837380878613},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JL$4)","v":76204.220145482803},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JM$4)","v":84877.698167588926},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JN$4)","v":116158.67402956482},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JO$4)","v":130662.03575729228},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JP$4)","v":144476.11995809132},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JQ$4)","v":146786.1125279626},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JR$4)","v":148280.00732154335},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JS$4)","v":139767.80095438496},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JT$4)","v":124318.68667767488},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JU$4)","v":108081.16845041585},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JV$4)","v":84180.608236205298},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JW$4)","v":75445.118973244302},{"$f":"INDEX(INDIRECT($G64),Consolidated!$E64,Consolidated!JX$4)","v":80753.558356794136}]
[null,"Edita",null,null,89,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!Z$4)","v":77403.678887486763},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AA$4)","v":72578.335178686742},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AB$4)","v":64218.055232589919},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AC$4)","v":55538.178626385394},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AD$4)","v":43030.315188275577},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AE$4)","v":38363.169583939365},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AF$4)","v":40847.536379598336},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AG$4)","v":45258.619683049219},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AH$4)","v":61614.116177548465},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AI$4)","v":68944.378923761047},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AJ$4)","v":75834.421666511495},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AK$4)","v":76643.643857308387},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AL$4)","v":77018.426234705141},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AM$4)","v":72217.099168151544},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AN$4)","v":63898.42990611423},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AO$4)","v":55261.754676593853},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AP$4)","v":42816.145224850326},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AQ$4)","v":38172.228881071649},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AR$4)","v":40644.230516414376},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AS$4)","v":45033.359029489402},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AT$4)","v":61307.45114498974},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AU$4)","v":68601.229796271},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AV$4)","v":75456.979501757916},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AW$4)","v":76262.174041670834},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AX$4)","v":76635.09105675944},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AY$4)","v":71857.661097111457},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!AZ$4)","v":63580.395414941086},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BA$4)","v":54986.706540736224},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BB$4)","v":42603.041225572269},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BC$4)","v":37982.238525956906},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BD$4)","v":40441.936544709526},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BE$4)","v":44809.219540525351},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BF$4)","v":61002.312441915688},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BG$4)","v":68259.788586460898},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BH$4)","v":75081.415937573867},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BI$4)","v":75882.602872977994},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BJ$4)","v":76253.66381001714},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BK$4)","v":71500.012016883818},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BL$4)","v":63263.943841184293},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BM$4)","v":54713.027371128082},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BN$4)","v":42390.997884937598},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BO$4)","v":37793.193788535842},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BP$4)","v":40240.649428109769},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BQ$4)","v":44586.195635910248},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BR$4)","v":60698.692471497714},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BS$4)","v":67920.046793703586},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BT$4)","v":74707.721623811391},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BU$4)","v":75504.920901307341},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BV$4)","v":75874.134998346199},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BW$4)","v":71144.143023325218},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BX$4)","v":62949.067306366458},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BY$4)","v":54440.710354167175},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!BZ$4)","v":42180.009923848942},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CA$4)","v":37605.089962291531},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CB$4)","v":40040.364155308096},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CC$4)","v":44364.281763171173},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CD$4)","v":60396.583674718036},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CE$4)","v":67581.99595968108},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CF$4)","v":74335.887256859933},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CG$4)","v":75129.118723770312},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CH$4)","v":75496.495172878582},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CI$4)","v":70790.045256609897},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CJ$4)","v":62635.757971222883},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CK$4)","v":54169.748710163862},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CL$4)","v":41970.07208948402},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CM$4)","v":37417.922364132246},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CN$4)","v":39841.075739939661},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CO$4)","v":44143.472397470912},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CP$4)","v":60095.978530181521},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CQ$4)","v":67245.627668174056},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CR$4)","v":73965.903579414749},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CS$4)","v":74755.186984278349},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CT$4)","v":75120.73493177502},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CU$4)","v":70437.709901009017},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CV$4)","v":62324.008035506311},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CW$4)","v":53900.135693172269},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CX$4)","v":41761.179155164806},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CY$4)","v":37231.686334274891},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!CZ$4)","v":39642.779220457742},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DA$4)","v":43923.762041470422},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DB$4)","v":59796.869553928424},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DC$4)","v":66910.933544852262},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DD$4)","v":73597.761380246404},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DE$4)","v":74383.116373309807},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DF$4)","v":74746.844919990981},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DG$4)","v":70087.128184671339},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DH$4)","v":62013.809737792799},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DI$4)","v":53631.864590822363},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DJ$4)","v":41553.325920227457},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DK$4)","v":37046.377236129025},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DL$4)","v":39445.469660010138},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DM$4)","v":43705.145225191918},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DN$4)","v":59499.249299248098},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DO$4)","v":66577.905257066101},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DP$4)","v":73231.451493971588},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DQ$4)","v":74012.897627678409},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DR$4)","v":74374.815829043742},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DS$4)","v":69738.291379404778},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DT$4)","v":61705.155355288487},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DU$4)","v":53364.928724152873},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DV$4)","v":41346.507209892814},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DW$4)","v":36861.990456181353},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DX$4)","v":39249.142146316313},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DY$4)","v":43487.616505882783},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!DZ$4)","v":59203.110356493591},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EA$4)","v":66246.534513639155},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EB$4)","v":72866.964800824731},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EC$4)","v":73644.521530302402},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!ED$4)","v":74004.638396780705},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EE$4)","v":69391.19080045908},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EF$4)","v":61398.037203637308},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EG$4)","v":53099.321447444927},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EH$4)","v":41140.717875137561},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EI$4)","v":36678.521403880921},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EJ$4)","v":39053.791791545053},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EK$4)","v":43271.170467879936},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EL$4)","v":58908.445352897113},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EM$4)","v":65916.813064661692},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EN$4)","v":72504.292226431106},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EO$4)","v":73277.978909975238},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EP$4)","v":73636.303407148662},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EQ$4)","v":69045.817806309657},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!ER$4)","v":61092.447636729652},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!ES$4)","v":52835.036148056664},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!ET$4)","v":40935.952792566022},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EU$4)","v":36495.965511524788},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EV$4)","v":38859.413732192814},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EW$4)","v":43055.801722475117},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EX$4)","v":58615.246952386551},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EY$4)","v":65588.732701285378},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!EZ$4)","v":72143.42474158082},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FA$4)","v":72913.260641137153},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FB$4)","v":73269.801689964501},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FC$4)","v":68702.163798442372},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FD$4)","v":60788.379046512076},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FE$4)","v":52572.066246258597},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FF$4)","v":40732.206864282649},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FG$4)","v":36314.318234144353},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FH$4)","v":38666.003128962613},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FI$4)","v":42841.504907780632},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FJ$4)","v":58323.507855402779},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FK$4)","v":65262.285255518807},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FL$4)","v":71784.353362004069},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FM$4)","v":72550.357643648022},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FN$4)","v":72905.124120686771},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FO$4)","v":75462.606045145396},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FP$4)","v":67121.411460633855},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FQ$4)","v":58354.546469072469},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FR$4)","v":45450.297082678568},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FS$4)","v":40733.883285214863},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FT$4)","v":43599.984541584301},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FU$4)","v":48562.485397358956},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FV$4)","v":66459.789003695609},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FW$4)","v":74757.837929630405},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FX$4)","v":82661.519070400987},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FY$4)","v":83983.173437380727},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!FZ$4)","v":84837.900246244157},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GA$4)","v":79967.670417576577},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GB$4)","v":71128.51239772173},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GC$4)","v":61838.271747655119},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GD$4)","v":48163.647771642223},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GE$4)","v":43165.667395999575},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GF$4)","v":46202.872876494614},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GG$4)","v":51461.631534314096},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GH$4)","v":70427.391546612329},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GI$4)","v":79220.828142495287},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GJ$4)","v":87596.353474507298},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GK$4)","v":88996.909675301082},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GL$4)","v":89902.663071988267},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GM$4)","v":84741.683956534107},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GN$4)","v":75374.834435358527},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GO$4)","v":65529.972969004615},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GP$4)","v":51038.983583561327},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GQ$4)","v":45742.62730355424},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GR$4)","v":48961.151809710071},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GS$4)","v":54533.854651465939},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GT$4)","v":74631.857163796158},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GU$4)","v":83950.255724226765},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GV$4)","v":92825.794013001345},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GW$4)","v":94309.962431454391},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GX$4)","v":95269.788667279747},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GY$4)","v":89800.70273762432},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!GZ$4)","v":79874.658904572905},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HA$4)","v":69442.066150260856},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HB$4)","v":54085.974916061066},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HC$4)","v":48473.429900582967},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HD$4)","v":51884.09805038404},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HE$4)","v":57789.487322496163},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HF$4)","v":79087.326413769391},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HG$4)","v":88962.02679788199},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HH$4)","v":98367.428464380195},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HI$4)","v":99940.200690932063},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HJ$4)","v":100957.32787626548},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HK$4)","v":95161.741372846227},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HL$4)","v":84643.119721786279},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HM$4)","v":73587.708536032587},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HN$4)","v":57314.869482686343},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HO$4)","v":51367.259487173345},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HP$4)","v":54981.542120665348},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HQ$4)","v":61239.478968449774},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HR$4)","v":83808.784036427649},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HS$4)","v":94272.997070849233},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HT$4)","v":104239.89458511601},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HU$4)","v":105906.5602046359},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HV$4)","v":106984.40916576031},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HW$4)","v":100842.83023453811},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HX$4)","v":89696.254287559408},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HY$4)","v":77980.842849154491},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!HZ$4)","v":60736.526778254942},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IA$4)","v":54433.848659652351},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IB$4)","v":58263.901417943656},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IC$4)","v":64895.43268308774},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!ID$4)","v":88812.109350072526},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IE$4)","v":99901.028524362933},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IF$4)","v":110462.942792601},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IG$4)","v":112229.10717444515},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IH$4)","v":113371.30295856051},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!II$4)","v":106863.07609555377},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IJ$4)","v":95051.057423958729},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IK$4)","v":82636.244183183575},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IL$4)","v":64362.454601768419},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IM$4)","v":57683.511043485254},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IN$4)","v":61742.215250887486},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IO$4)","v":68769.644256687272},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IP$4)","v":94114.129657111902},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IQ$4)","v":105865.04948734278},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IR$4)","v":117057.50259021964},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IS$4)","v":118929.10574034251},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IT$4)","v":120139.48980741063},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IU$4)","v":113242.72638961424},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IV$4)","v":100725.53853194496},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IW$4)","v":87569.569694344216},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IX$4)","v":68204.847759714452},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IY$4)","v":61127.175980305459},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!IZ$4)","v":65428.181967109078},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JA$4)","v":72875.143529535373},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JB$4)","v":99732.676838042404},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JC$4)","v":112185.11829659867},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JD$4)","v":124045.75295795113},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JE$4)","v":126029.08949647441},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JF$4)","v":127311.7326389082},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JG$4)","v":120003.23730795718},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JH$4)","v":106738.78216101782},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JI$4)","v":92797.411260047695},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JJ$4)","v":72276.62907992964},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JK$4)","v":64776.425285735721},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JL$4)","v":69334.198297324707},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JM$4)","v":77225.738214196899},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JN$4)","v":105686.64732405319},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JO$4)","v":118882.490757505},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JP$4)","v":131451.19694524122},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JQ$4)","v":133552.93727666949},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JR$4)","v":134912.15331031865},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JS$4)","v":127167.34596130866},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JT$4)","v":113111.01219482574},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JU$4)","v":98337.351281087787},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JV$4)","v":76591.492873960524},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JW$4)","v":68643.532201625087},{"$f":"INDEX(INDIRECT($G65),Consolidated!$E65,Consolidated!JX$4)","v":73473.401048333428}]
[null,0]
[null,0]
[null,0]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H58:H68)","v":0},{"$f":"SUM(I58:I68)","v":0},0,0,0,0,0,0,0,97313.125683344202,107723.50073888341,161809.80262531349,243544.58576966109,269844.71427559905,512636.43506165163,573625.05253131117,714716.42812734516,722343.10188654065,803278.99103173881,753202.59567822493,666441.38049612322,576363.45884272316,446559.50033666444,398124.85141643748,423907.08401381219,469684.37259079999,639418.25230757426,715490.16707191372,786993.57184686244,795391.50840862095,799280.92056962859,749453.76484437205,663124.37653132738,573494.78961824987,444336.88980183942,396143.30922941276,421797.21881106612,467346.66522195895,636235.74752900202,711929.03808081872,783076.55697581451,791432.69542946224,795302.74925538397,745723.59264592698,659823.88191847806,570640.39829948545,442125.34161724051,394171.62955015397,419697.85480384523,465020.59306191187,633069.08267465665,708385.63349779381,779179.03782372689,787493.58620630112,791344.37804720772,742011.98621535557,656539.81448742922,567800.21382261056,439924.80072347232,392209.7632911072,417608.93972572638,462706.09820003854,629918.17890625866,704859.86510512989,775300.91735674301,{"$f":"SUM(BU58:BU68)","v":783574.08266984159},787405.70839625155,738318.8531473428,653272.09247701056,564974.16547750426,437735.21233518008,390257.66160903621,415530.42157042649,460403.12301395077,626782.95777792262,701351.64512419398,771442.09902396239,779674.08723889757,783486.64224416378,734644.10149649251,650020.63453299226,562162.18290598248,435556.52193968644,388315.27590380679,413462.2485905069,458111.61016805767,623663.34123420191,697860.88621324371,767602.4867550364,775793.50281796197,779587.08202064678,730987.63977503742,646785.35970606015,559364.19610004732,433388.67529563338,386382.55781717651,411404.36929608625,455831.50261213852,620559.25160814717,694387.50146525272,763781.98495777673,771932.23279479146,775706.93064102938,727349.37695056293,643566.18744979985,556580.1354001438,431231.61843163264,384459.45923159132,409356.73245355772,453562.74357992201,617470.6116193718,690931.40440574801,759980.49851577589,768090.18103799969,771846.09150384902,723729.22244373942,640363.03761869203,553809.93149342586,429085.29764492193,382545.93226898724,407319.28708431392,451305.27658767405,614397.3443721286,687492.50899065577,756197.93278603721,764267.25189466355,768004.46848844679,720127.08612606756,637175.83046611585,{"$f":"SUM(EG58:EG68)","v":551053.51541203039},426949.65950002731,380641.92928959825,405291.98246347735,449059.0454327896,611339.37335339445,684070.72960416006,752434.19359662128,760463.35018794332,764181.96595257404,716542.87831763458,634004.48664236546,548310.8185313599,424824.65082743327,378747.40289077046,403274.76811863796,446823.99419239524,608296.622430966,680665.98105657054,748689.1872442998,756678.38121471193,760378.48873001128,712976.50978488149,630848.92719267216,545581.77256837511,422710.2187222591,376862.30590578204,401267.59382859652,444600.06722195604,605269.01585156459,677278.17858220218,744962.82049222267,752912.25074319774,756593.94212820032,783134.94805179804,696571.79671133857,605591.12801251048,471673.56006083824,422727.61626374966,452471.40827081713,503971.19145573792,689705.61893668992,775821.0137675486,857843.74322235154,871559.59241271624,880429.76626620465,829887.55226431659,738156.64182425791,641744.49135431461,499832.13902081514,447964.15689068293,479483.63230831112,534057.91623702436,730880.55807778484,822136.98126033111,909056.40982959815,923591.08554562216,932990.80252382986,879431.25398319727,782224.0728690651,680056.18499599327,529671.76529017068,474707.30119883281,508108.4670746029,{"$f":"SUM(GS58:GS68)","v":565940.79727369139},774513.6120532729,871217.97935517901,963326.43652339478,978728.8221313078,988689.6955854015,931932.67976157484,{"$f":"SUM(GZ58:GZ68)","v":828922.29847543},720655.05973461596,561292.7962079728,503046.99236566585,538442.18429315439,599727.06382772082,820751.52858555818,923229.07842942001,1020836.3455451733,1037158.2427137014,1047713.7732896216,987568.40364031924,878408.3752237116,763677.65866898629,594801.58037567104,533078.54311292502,570586.80304143787,635530.34667242749,869749.816132601,978345.20344551886,1081779.5555854822,1099075.8585064493,1110261.5468150785,1046525.5410060375,930848.73586137709,809268.67642462894,630310.81533123436,564902.95626463671,604650.43286391674,673471.0602581728,921673.26689765183,1036751.7222628593,1146361.0322943176,1164689.9123040938,1176543.3783177512,1109002.3779019832,986419.74905356532,857581.4457941897,667939.92657618644,598627.26444220426,640747.63736863108,713676.80769310007,976696.51106230216,1098645.0690713283,1214797.9776264592,1234221.078849179,1246782.1884260073,1175209.0379083809,1045308.3125503674,908778.45342991967,707815.4692302855,634364.89003906085,678999.81953024305,756282.80990093702,1035004.6041068526,1164233.4050434441,1287320.5603402378,1307903.2070107821,1321214.2059725453,1245368.1888350369,1107712.4817657734,963031.88632264198,750071.55366470513,672236.02668555407,{"$f":"SUM(JL58:JL68)","v":719535.62999540078},801432.36039921339,1096793.6491932957,1233737.3184269499,1364172.6901065677,1385984.1062705785,1400089.7624848122,1319715.7916030008,1173842.1358823411,1020524.2109051216,794850.29654521728,712368.04348701448,762491.39976364642]
[]
[{"$f":"'SPV Template'!C95","v":"Total operating Costs"}]
[null,{"$f":"B58","v":"TEPCO"},null,null,{"$f":"MATCH(A$71,INDIRECT(F72),0)","v":95},{"$f":"\"'\"&B72&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B72&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!Q$4)","v":9339.4574302776109},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!R$4)","v":9345.0026269026275},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!S$4)","v":9350.577000656991},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!T$4)","v":9807.3754922263215},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!U$4)","v":9813.0086816105595},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!V$4)","v":9818.6715111151425},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!W$4)","v":9824.3641366973206},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!X$4)","v":9830.086715134943},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!Y$4)","v":9835.8394040307812},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!Z$4)","v":9841.6223618168588},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AA$4)","v":9847.4357477588219},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AB$4)","v":9853.2797219603253},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AC$4)","v":9859.1544453674378},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AD$4)","v":9865.0600797730804},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AE$4)","v":9870.9967878214775},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AF$4)","v":10352.729533339549},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AG$4)","v":10358.728880033763},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AH$4)","v":10364.759793456142},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AI$4)","v":10370.822439701162},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AJ$4)","v":10376.916985737231},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AK$4)","v":10383.043599411298},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AL$4)","v":10389.202449453469},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AM$4)","v":10395.39370548166},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AN$4)","v":10401.617538006261},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AO$4)","v":10407.874118434838},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AP$4)","v":10414.163619076848},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AQ$4)","v":10420.48621314839},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AR$4)","v":10928.514859280102},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AS$4)","v":10934.90416350944},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AT$4)","v":10941.327086304274},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AU$4)","v":10947.78380455522},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AV$4)","v":10954.274496083633},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AW$4)","v":10960.799339646514},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AX$4)","v":10967.358514941428},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AY$4)","v":10973.952202611452},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!AZ$4)","v":10980.58058425015},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BA$4)","v":10987.243842406584},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BB$4)","v":10993.942160590324},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BC$4)","v":11000.675723276516},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BD$4)","v":11536.436315411782},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BE$4)","v":11543.240924416028},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BF$4)","v":11550.081337192527},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BG$4)","v":11556.957742129784},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BH$4)","v":11563.870328607543},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BI$4)","v":11570.819287002012},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BJ$4)","v":11577.804808691095},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BK$4)","v":11584.827086059669},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BL$4)","v":11591.886312504887},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BM$4)","v":11598.982682441487},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BN$4)","v":11606.11639130717},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BO$4)","v":11613.287635567965},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BP$4)","v":12178.294685464612},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BQ$4)","v":12185.541594054133},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BR$4)","v":12192.826633661105},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BS$4)","v":12200.150004919284},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BT$4)","v":12207.5119095181},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BU$4)","v":12214.912550208208},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BV$4)","v":12222.352130807081},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BW$4)","v":12229.830856204613},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BX$4)","v":12237.348932368768},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BY$4)","v":12244.906566351248},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!BZ$4)","v":12252.503966293201},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CA$4)","v":12260.141341430946},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CB$4)","v":12855.992117417718},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CC$4)","v":12863.710075065559},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CD$4)","v":12871.468642246982},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CE$4)","v":12879.268032636943},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CF$4)","v":12887.108461034681},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CG$4)","v":12894.990143369647},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CH$4)","v":12902.913296707447},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CI$4)","v":12910.878139255819},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CJ$4)","v":12918.884890370644},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CK$4)","v":12926.933770561986},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CL$4)","v":12935.025001500164},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CM$4)","v":12943.158806021864},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CN$4)","v":13571.537857949639},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CO$4)","v":13579.757482844589},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CP$4)","v":13588.020356892806},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CQ$4)","v":13596.326707658112},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CR$4)","v":13604.676763901703},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CS$4)","v":13613.070755588442},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CT$4)","v":13621.5089138932},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CU$4)","v":13629.991471207215},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CV$4)","v":13638.518661144504},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CW$4)","v":13647.090718548283},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CX$4)","v":13655.707879497444},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CY$4)","v":13664.370381313054},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!CZ$4)","v":14327.054313110679},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DA$4)","v":14335.808213623801},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DB$4)","v":14344.608174485153},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DC$4)","v":14353.454438050205},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DD$4)","v":14362.347247949629},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DE$4)","v":14371.286849096005},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DF$4)","v":14380.273487690571},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DG$4)","v":14389.307411229998},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DH$4)","v":14398.38886851321},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DI$4)","v":14407.518109648236},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DJ$4)","v":14416.695386059091},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DK$4)","v":14425.920950492717},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DL$4)","v":15124.783453888558},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DM$4)","v":15134.106357935034},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DN$4)","v":15143.478316252373},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DO$4)","v":15152.899586949154},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DP$4)","v":15162.370429492039},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DQ$4)","v":15171.891104712931},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DR$4)","v":15181.461874816145},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DS$4)","v":15191.083003385635},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DT$4)","v":15200.754755392254},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DU$4)","v":15210.477397201055},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DV$4)","v":15220.251196578618},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DW$4)","v":15230.076422700429},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DX$4)","v":15967.093586414441},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DY$4)","v":15977.022479223937},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!DZ$4)","v":15987.003614831903},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EA$4)","v":15997.037268123975},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EB$4)","v":16007.12371543215},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EC$4)","v":16017.263234542399},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!ED$4)","v":16027.45610470232},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EE$4)","v":16037.702606628827},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EF$4)","v":16048.003022515877},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EG$4)","v":16058.357636042252},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EH$4)","v":16068.766732379356},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EI$4)","v":16079.230598199083},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EJ$4)","v":16856.486507694379},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EK$4)","v":16867.060778536492},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EL$4)","v":16877.690687958977},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EM$4)","v":16888.376528715031},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EN$4)","v":16899.118595098236},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EO$4)","v":16909.917182950652},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EP$4)","v":16920.772589670971},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EQ$4)","v":16931.685114222699},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!ER$4)","v":16942.655057142409},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!ES$4)","v":16953.682720547997},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!ET$4)","v":16964.768408147011},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EU$4)","v":16975.912425245024},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EV$4)","v":17795.605068955498},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EW$4)","v":17806.866667402348},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EX$4)","v":17818.187520937296},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EY$4)","v":17829.567941342495},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!EZ$4)","v":17841.008242040607},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FA$4)","v":17852.508738103428},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FB$4)","v":17864.069746260568},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FC$4)","v":17875.69158490816},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FD$4)","v":17887.37457411765},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FE$4)","v":17899.119035644602},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FF$4)","v":17910.925292937551},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FG$4)","v":17922.793671146934},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FH$4)","v":18787.241169970228},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FI$4)","v":18799.234772316122},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FJ$4)","v":18811.291481330838},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FK$4)","v":18823.411629062375},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FL$4)","v":18835.595549305868},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FM$4)","v":18847.843577612774},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FN$4)","v":18860.156051300124},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FO$4)","v":18872.53330945981},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FP$4)","v":18884.975692967917},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FQ$4)","v":18897.48354449412},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FR$4)","v":18910.057208511113},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FS$4)","v":18922.697031304102},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FT$4)","v":19834.344209070015},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FU$4)","v":19847.117395568392},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FV$4)","v":19859.957790669068},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FW$4)","v":19872.865748003154},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FX$4)","v":19885.841623062472},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FY$4)","v":19898.885773209327},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!FZ$4)","v":19911.998557686355},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GA$4)","v":19925.180337626422},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GB$4)","v":19938.431476062557},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GC$4)","v":19951.75233793796},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GD$4)","v":19965.143290116059},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GE$4)","v":19978.604701390595},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GF$4)","v":20940.030014986383},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GG$4)","v":20953.633458607153},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GH$4)","v":20967.308479389372},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GI$4)","v":20981.055453950175},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GJ$4)","v":20994.87476088835},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GK$4)","v":21008.766780794751},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GL$4)","v":21022.731896262783},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GM$4)","v":21036.770491898955},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GN$4)","v":21050.882954333436},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GO$4)","v":21065.069672230744},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GP$4)","v":21079.33103630042},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GQ$4)","v":21093.667439307799},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GR$4)","v":22107.590288166499},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GS$4)","v":22122.077955622619},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GT$4)","v":22136.641852755682},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GU$4)","v":22151.282380662939},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GV$4)","v":22165.999942552091},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GW$4)","v":22180.794943752408},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GX$4)","v":22195.667791725868},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GY$4)","v":22210.618896078387},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!GZ$4)","v":22225.64866857111},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HA$4)","v":22240.757523131742},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HB$4)","v":22255.945875865946},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HC$4)","v":22271.214145068807},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HD$4)","v":23340.502580807606},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HE$4)","v":23355.931946648379},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HF$4)","v":23371.442497095089},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HG$4)","v":23387.034659316316},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HH$4)","v":23402.708862728265},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HI$4)","v":23418.465539006604},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HJ$4)","v":23434.305122098336},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HK$4)","v":23450.22804823377},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HL$4)","v":23466.234755938523},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HM$4)","v":23482.325686045595},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HN$4)","v":23498.501281707522},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HO$4)","v":23514.761988408565},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HP$4)","v":24642.440846544712},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HQ$4)","v":24658.873121165136},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HR$4)","v":24675.391857390881},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HS$4)","v":24691.997510156489},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HT$4)","v":24708.690536790215},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HU$4)","v":24725.471397026646},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HV$4)","v":24742.340553019341},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HW$4)","v":24759.298469353576},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HX$4)","v":24776.345613059137},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HY$4)","v":24793.482453623168},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!HZ$4)","v":24810.709463003121},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IA$4)","v":24828.027115639736},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IB$4)","v":26017.286592514294},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IC$4)","v":26034.786964985044},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!ID$4)","v":26052.379419065463},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IE$4)","v":26070.064439260834},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IF$4)","v":26087.842512625753},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IG$4)","v":26105.714128777552},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IH$4)","v":26123.679779909769},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!II$4)","v":26141.739960805735},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IJ$4)","v":26159.895168852156},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IK$4)","v":26178.14590405285},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IL$4)","v":26196.492669042498},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IM$4)","v":26214.93596910049},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IN$4)","v":27469.14066840944},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IO$4)","v":27487.778565090786},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IP$4)","v":27506.514528686435},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IQ$4)","v":27525.349075194506},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IR$4)","v":27544.282723328142},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IS$4)","v":27563.315994529807},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IT$4)","v":27582.449412985621},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IU$4)","v":27601.683505639823},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IV$4)","v":27621.018802209263},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IW$4)","v":27640.455835198001},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IX$4)","v":27659.995139911975},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IY$4)","v":27679.637254473739},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!IZ$4)","v":29002.335729144703},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JA$4)","v":29022.185089110339},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JB$4)","v":29042.138890339702},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JC$4)","v":29062.197682370799},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JD$4)","v":29082.362017633124},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JE$4)","v":29102.632451462894},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JF$4)","v":29123.009542118336},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JG$4)","v":29143.493850795061},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JH$4)","v":29164.085941641515},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JI$4)","v":29184.786381774524},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JJ$4)","v":29205.595741294906},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JK$4)","v":29226.514593303182},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JL$4)","v":30621.449409868226},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JM$4)","v":30642.58897823163},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JN$4)","v":30663.839776540903},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JO$4)","v":30685.202390054015},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JP$4)","v":30706.677407108393},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JQ$4)","v":30728.2654191371},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JR$4)","v":30749.967020685144},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JS$4)","v":30771.782809425855},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JT$4)","v":30793.713386177329},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JU$4)","v":30815.759354918984},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JV$4)","v":30837.921322808194},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JW$4)","v":30860.199900197007},{"$f":"INDEX(INDIRECT($G72),Consolidated!$E72,Consolidated!JX$4)","v":32331.318254302249}]
[null,"pepsico",null,null,{"$f":"MATCH(A$71,INDIRECT(F73),0)","v":95},{"$f":"\"'\"&B73&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B73&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!S$4)","v":7476.4583933655285},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!T$4)","v":7831.200921171464},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!U$4)","v":7836.8341105557029},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!V$4)","v":7842.4969400602849},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!W$4)","v":7848.1895656424622},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!X$4)","v":7853.9121440800855},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!Y$4)","v":7859.6648329759228},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!Z$4)","v":7865.4477907620003},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AA$4)","v":7871.2611767039634},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AB$4)","v":7877.1051509054669},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AC$4)","v":7882.9798743125803},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AD$4)","v":7888.8855087182237},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AE$4)","v":7894.822216766619},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AF$4)","v":8268.9414955440789},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AG$4)","v":8274.940842238293},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AH$4)","v":8280.9717556606738},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AI$4)","v":8287.034401905692},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AJ$4)","v":8293.128947941761},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AK$4)","v":8299.2555616158279},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AL$4)","v":8305.414411658001},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AM$4)","v":8311.6056676861917},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AN$4)","v":8317.8295002107934},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AO$4)","v":8324.0860806393684},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AP$4)","v":8330.3755812813779},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AQ$4)","v":8336.6981753529199},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AR$4)","v":8731.2532154660657},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AS$4)","v":8737.6425196954042},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AT$4)","v":8744.0654424902386},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AU$4)","v":8750.5221607411841},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AV$4)","v":8757.0128522695977},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AW$4)","v":8763.5376958324796},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AX$4)","v":8770.0968711273927},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AY$4)","v":8776.6905587974161},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!AZ$4)","v":8783.3189404361165},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BA$4)","v":8789.98219859255},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BB$4)","v":8796.6805167762905},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BC$4)","v":8803.4140794624818},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BD$4)","v":9219.521809805894},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BE$4)","v":9226.3264188101402},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BF$4)","v":9233.1668315866391},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BG$4)","v":9240.0432365238958},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BH$4)","v":9246.9558230016555},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BI$4)","v":9253.9047813961242},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BJ$4)","v":9260.8903030852071},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BK$4)","v":9267.9125804537816},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BL$4)","v":9274.9718068989987},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BM$4)","v":9282.0681768355989},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BN$4)","v":9289.2018857012827},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BO$4)","v":9296.3731299620777},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BP$4)","v":9735.2115681673149},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BQ$4)","v":9742.4584767568358},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BR$4)","v":9749.7435163638074},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BS$4)","v":9757.0668876219861},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BT$4)","v":9764.4287922208023},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BU$4)","v":9771.8294329109103},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BV$4)","v":9779.2690135097837},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BW$4)","v":9786.7477389073156},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BX$4)","v":9794.2658150714706},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BY$4)","v":9801.8234490539508},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!BZ$4)","v":9809.4208489959037},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CA$4)","v":9817.0582241336488},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CB$4)","v":10279.869820465618},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CC$4)","v":10287.587778113459},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CD$4)","v":10295.346345294882},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CE$4)","v":10303.145735684842},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CF$4)","v":10310.98616408258},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CG$4)","v":10318.867846417546},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CH$4)","v":10326.790999755347},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CI$4)","v":10334.755842303719},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CJ$4)","v":10342.762593418543},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CK$4)","v":10350.811473609885},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CL$4)","v":10358.902704548063},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CM$4)","v":10367.036509069763},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CN$4)","v":10855.131673539752},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CO$4)","v":10863.351298434702},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CP$4)","v":10871.614172482919},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CQ$4)","v":10879.920523248225},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CR$4)","v":10888.270579491817},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CS$4)","v":10896.664571178555},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CT$4)","v":10905.102729483313},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CU$4)","v":10913.585286797328},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CV$4)","v":10922.112476734617},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CW$4)","v":10930.684534138396},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CX$4)","v":10939.301695087557},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CY$4)","v":10947.964196903167},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!CZ$4)","v":11462.725019648768},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DA$4)","v":11471.47892016189},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DB$4)","v":11480.278881023241},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DC$4)","v":11489.125144588294},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DD$4)","v":11498.017954487717},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DE$4)","v":11506.957555634093},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DF$4)","v":11515.944194228659},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DG$4)","v":11524.978117768087},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DH$4)","v":11534.059575051298},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DI$4)","v":11543.188816186324},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DJ$4)","v":11552.36609259718},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DK$4)","v":11561.591657030805},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DL$4)","v":12104.475832564862},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DM$4)","v":12113.798736611338},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DN$4)","v":12123.170694928676},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DO$4)","v":12132.591965625457},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DP$4)","v":12142.062808168343},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DQ$4)","v":12151.583483389235},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DR$4)","v":12161.154253492448},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DS$4)","v":12170.775382061938},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DT$4)","v":12180.447134068558},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DU$4)","v":12190.169775877359},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DV$4)","v":12199.943575254922},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DW$4)","v":12209.768801376733},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DX$4)","v":12782.313767889947},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DY$4)","v":12792.242660699443},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!DZ$4)","v":12802.223796307409},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EA$4)","v":12812.257449599481},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EB$4)","v":12822.343896907656},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EC$4)","v":12832.483416017905},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!ED$4)","v":12842.676286177826},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EE$4)","v":12852.922788104333},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EF$4)","v":12863.223203991383},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EG$4)","v":12873.577817517758},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EH$4)","v":12883.986913854862},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EI$4)","v":12894.450779674589},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EJ$4)","v":13498.278085190828},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EK$4)","v":13508.852356032941},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EL$4)","v":13519.482265455426},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EM$4)","v":13530.168106211482},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EN$4)","v":13540.910172594688},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EO$4)","v":13551.708760447102},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EP$4)","v":13562.564167167418},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EQ$4)","v":13573.476691719148},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!ER$4)","v":13584.446634638858},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!ES$4)","v":13595.474298044446},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!ET$4)","v":13606.559985643462},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EU$4)","v":13617.704002741471},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EV$4)","v":14254.523910573043},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EW$4)","v":14265.785509019892},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EX$4)","v":14277.106362554838},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EY$4)","v":14288.486782960037},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!EZ$4)","v":14299.927083658151},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FA$4)","v":14311.427579720974},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FB$4)","v":14322.98858787811},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FC$4)","v":14334.610426525702},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FD$4)","v":14346.293415735194},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FE$4)","v":14358.037877262144},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FF$4)","v":14369.844134555096},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FG$4)","v":14381.712512764478},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FH$4)","v":15053.328859398627},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FI$4)","v":15065.322461744523},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FJ$4)","v":15077.379170759239},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FK$4)","v":15089.499318490776},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FL$4)","v":15101.683238734267},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FM$4)","v":15113.931267041175},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FN$4)","v":15126.243740728525},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FO$4)","v":15138.620998888209},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FP$4)","v":15151.063382396318},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FQ$4)","v":15163.571233922519},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FR$4)","v":15176.144897939514},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FS$4)","v":15188.784720732503},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FT$4)","v":15897.100040001944},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FU$4)","v":15909.873226500322},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FV$4)","v":15922.713621600995},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FW$4)","v":15935.621578935083},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FX$4)","v":15948.5974539944},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FY$4)","v":15961.641604141256},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!FZ$4)","v":15974.754388618283},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GA$4)","v":15987.93616855835},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GB$4)","v":16001.187306994483},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GC$4)","v":16014.508168869888},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GD$4)","v":16027.899121047987},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GE$4)","v":16041.360532322522},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GF$4)","v":16788.381460474007},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GG$4)","v":16801.984904094781},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GH$4)","v":16815.659924877},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GI$4)","v":16829.406899437799},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GJ$4)","v":16843.226206375974},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GK$4)","v":16857.118226282375},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GL$4)","v":16871.083341750411},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GM$4)","v":16885.121937386579},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GN$4)","v":16899.234399821064},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GO$4)","v":16913.421117718372},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GP$4)","v":16927.682481788044},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GQ$4)","v":16942.018884795427},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GR$4)","v":17729.861861873749},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GS$4)","v":17744.349529329869},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GT$4)","v":17758.913426462932},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GU$4)","v":17773.553954370189},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GV$4)","v":17788.271516259341},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GW$4)","v":17803.066517459658},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GX$4)","v":17817.939365433118},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GY$4)","v":17832.890469785638},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!GZ$4)","v":17847.92024227836},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HA$4)","v":17863.029096838993},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HB$4)","v":17878.217449573196},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HC$4)","v":17893.485718776057},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HD$4)","v":18724.383002588023},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HE$4)","v":18739.812368428793},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HF$4)","v":18755.322918875507},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HG$4)","v":18770.915081096733},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HH$4)","v":18786.589284508682},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HI$4)","v":18802.345960787021},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HJ$4)","v":18818.185543878753},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HK$4)","v":18834.108470014187},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HL$4)","v":18850.115177718937},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HM$4)","v":18866.206107826012},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HN$4)","v":18882.381703487939},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HO$4)","v":18898.642410188982},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HP$4)","v":19774.948420006243},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HQ$4)","v":19791.380694626667},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HR$4)","v":19807.899430852412},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HS$4)","v":19824.50508361802},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HT$4)","v":19841.198110251746},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HU$4)","v":19857.978970488177},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HV$4)","v":19874.848126480872},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HW$4)","v":19891.806042815108},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HX$4)","v":19908.853186520668},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HY$4)","v":19925.990027084699},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!HZ$4)","v":19943.217036464652},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IA$4)","v":19960.534689101267},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IB$4)","v":20884.732697203926},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IC$4)","v":20902.233069674676},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!ID$4)","v":20919.825523755095},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IE$4)","v":20937.510543950466},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IF$4)","v":20955.288617315386},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IG$4)","v":20973.160233467184},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IH$4)","v":20991.125884599402},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!II$4)","v":21009.186065495367},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IJ$4)","v":21027.341273541788},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IK$4)","v":21045.592008742482},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IL$4)","v":21063.93877373213},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IM$4)","v":21082.382073790122},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IN$4)","v":22057.09126394851},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IO$4)","v":22075.729160629857},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IP$4)","v":22094.465124225506},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IQ$4)","v":22113.299670733577},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IR$4)","v":22132.233318867213},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IS$4)","v":22151.266590068877},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IT$4)","v":22170.400008524692},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IU$4)","v":22189.634101178894},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IV$4)","v":22208.969397748333},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IW$4)","v":22228.406430737072},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IX$4)","v":22247.945735451045},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IY$4)","v":22267.587850012809},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!IZ$4)","v":23295.570763054711},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JA$4)","v":23315.420123020347},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JB$4)","v":23335.37392424971},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JC$4)","v":23355.432716280808},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JD$4)","v":23375.597051543133},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JE$4)","v":23395.867485372903},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JF$4)","v":23416.244576028344},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JG$4)","v":23436.72888470507},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JH$4)","v":23457.320975551524},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JI$4)","v":23478.021415684532},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JJ$4)","v":23498.830775204915},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JK$4)","v":23519.74962721319},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JL$4)","v":24603.920014931751},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JM$4)","v":24625.059583295151},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JN$4)","v":24646.310381604428},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JO$4)","v":24667.672995117544},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JP$4)","v":24689.148012171918},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JQ$4)","v":24710.736024200625},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JR$4)","v":24732.437625748673},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JS$4)","v":24754.25341448938},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JT$4)","v":24776.183991240854},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JU$4)","v":24798.229959982506},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JV$4)","v":24820.391927871715},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JW$4)","v":24842.670505260532},{"$f":"INDEX(INDIRECT($G73),Consolidated!$E73,Consolidated!JX$4)","v":25986.101615087053}]
[null,"PandG",null,null,95,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!T$4)","v":10535.439807878111},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!U$4)","v":10541.072997262349},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!V$4)","v":10546.735826766931},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!W$4)","v":10552.42845234911},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!X$4)","v":10558.151030786732},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!Y$4)","v":10563.90371968257},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!Z$4)","v":10569.686677468648},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AA$4)","v":10575.500063410611},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AB$4)","v":10581.344037612114},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AC$4)","v":10587.218761019227},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AD$4)","v":10593.124395424869},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AE$4)","v":10599.061103473266},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AF$4)","v":11120.440915685247},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AG$4)","v":11126.440262379461},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AH$4)","v":11132.47117580184},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AI$4)","v":11138.53382204686},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AJ$4)","v":11144.628368082929},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AK$4)","v":11150.754981756996},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AL$4)","v":11156.913831799167},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AM$4)","v":11163.10508782736},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AN$4)","v":11169.32892035196},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AO$4)","v":11175.585500780537},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AP$4)","v":11181.875001422546},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AQ$4)","v":11188.197595494088},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AR$4)","v":11738.03230700106},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AS$4)","v":11744.421611230398},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AT$4)","v":11750.844534025233},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AU$4)","v":11757.301252276178},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AV$4)","v":11763.791943804592},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AW$4)","v":11770.316787367472},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AX$4)","v":11776.875962662387},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AY$4)","v":11783.46965033241},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!AZ$4)","v":11790.098031971109},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BA$4)","v":11796.761290127542},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BB$4)","v":11803.459608311283},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BC$4)","v":11810.193170997474},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BD$4)","v":12390.036396424477},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BE$4)","v":12396.841005428723},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BF$4)","v":12403.681418205222},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BG$4)","v":12410.557823142479},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BH$4)","v":12417.470409620239},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BI$4)","v":12424.419368014707},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BJ$4)","v":12431.40488970379},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BK$4)","v":12438.427167072365},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BL$4)","v":12445.486393517582},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BM$4)","v":12452.582763454182},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BN$4)","v":12459.716472319866},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BO$4)","v":12466.887716580661},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BP$4)","v":13078.377939205722},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BQ$4)","v":13085.624847795243},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BR$4)","v":13092.909887402217},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BS$4)","v":13100.233258660393},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BT$4)","v":13107.595163259208},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BU$4)","v":13114.995803949318},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BV$4)","v":13122.435384548191},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BW$4)","v":13129.914109945723},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BX$4)","v":13137.432186109878},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BY$4)","v":13144.989820092358},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!BZ$4)","v":13152.587220034311},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CA$4)","v":13160.224595172058},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CB$4)","v":13805.089805768492},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CC$4)","v":13812.807763416331},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CD$4)","v":13820.566330597758},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CE$4)","v":13828.365720987716},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CF$4)","v":13836.206149385454},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CG$4)","v":13844.087831720421},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CH$4)","v":13852.010985058219},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CI$4)","v":13859.975827606591},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CJ$4)","v":13867.982578721418},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CK$4)","v":13876.031458912759},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CL$4)","v":13884.122689850938},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CM$4)","v":13892.256494372637},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CN$4)","v":14572.319083784862},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CO$4)","v":14580.538708679811},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CP$4)","v":14588.801582728029},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CQ$4)","v":14597.107933493335},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CR$4)","v":14605.457989736926},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CS$4)","v":14613.851981423664},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CT$4)","v":14622.290139728422},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CU$4)","v":14630.772697042437},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CV$4)","v":14639.299886979727},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CW$4)","v":14647.871944383505},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CX$4)","v":14656.489105332666},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CY$4)","v":14665.151607148277},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!CZ$4)","v":15382.333526491382},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DA$4)","v":15391.087427004504},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DB$4)","v":15399.887387865856},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DC$4)","v":15408.733651430908},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DD$4)","v":15417.626461330332},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DE$4)","v":15426.566062476708},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DF$4)","v":15435.552701071274},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DG$4)","v":15444.586624610702},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DH$4)","v":15453.668081893913},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DI$4)","v":15462.797323028939},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DJ$4)","v":15471.974599439794},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DK$4)","v":15481.20016387342},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DL$4)","v":16237.528367007815},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DM$4)","v":16246.851271054291},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DN$4)","v":16256.22322937163},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DO$4)","v":16265.644500068411},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DP$4)","v":16275.115342611298},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DQ$4)","v":16284.636017832188},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DR$4)","v":16294.206787935402},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DS$4)","v":16303.827916504892},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DT$4)","v":16313.499668511511},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DU$4)","v":16323.222310320312},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DV$4)","v":16332.996109697875},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DW$4)","v":16342.821335819686},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DX$4)","v":17140.433519555045},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DY$4)","v":17150.362412364539},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!DZ$4)","v":17160.343547972505},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EA$4)","v":17170.377201264575},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EB$4)","v":17180.46364857275},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EC$4)","v":17190.603167682999},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!ED$4)","v":17200.79603784292},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EE$4)","v":17211.042539769427},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EF$4)","v":17221.342955656481},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EG$4)","v":17231.697569182852},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EH$4)","v":17242.106665519957},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EI$4)","v":17252.570531339683},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EJ$4)","v":18093.72118966937},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EK$4)","v":18104.295460511483},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EL$4)","v":18114.925369933968},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EM$4)","v":18125.611210690022},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EN$4)","v":18136.353277073227},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EO$4)","v":18147.151864925643},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EP$4)","v":18158.007271645962},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EQ$4)","v":18168.91979619769},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!ER$4)","v":18179.8897391174},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!ES$4)","v":18190.917402522988},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!ET$4)","v":18202.003090122002},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EU$4)","v":18213.147107220015},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EV$4)","v":19100.213916780613},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EW$4)","v":19111.475515227463},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EX$4)","v":19122.796368762411},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EY$4)","v":19134.17678916761},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!EZ$4)","v":19145.617089865722},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FA$4)","v":19157.117585928543},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FB$4)","v":19168.678594085683},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FC$4)","v":19180.300432733275},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FD$4)","v":19191.983421942765},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FE$4)","v":19203.727883469714},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FF$4)","v":19215.534140762666},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FG$4)","v":19227.402518972049},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FH$4)","v":20162.893073865027},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FI$4)","v":20174.886676210921},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FJ$4)","v":20186.943385225637},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FK$4)","v":20199.063532957174},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FL$4)","v":20211.247453200667},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FM$4)","v":20223.495481507573},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FN$4)","v":20235.807955194923},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FO$4)","v":20248.185213354609},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FP$4)","v":20260.627596862716},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FQ$4)","v":20273.135448388919},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FR$4)","v":20285.709112405912},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FS$4)","v":20298.348935198901},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FT$4)","v":21284.907850305623},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FU$4)","v":21297.681036803999},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FV$4)","v":21310.521431904675},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FW$4)","v":21323.429389238761},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FX$4)","v":21336.405264298079},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FY$4)","v":21349.449414444935},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!FZ$4)","v":21362.562198921962},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GA$4)","v":21375.743978862029},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GB$4)","v":21388.995117298164},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GC$4)","v":21402.315979173567},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GD$4)","v":21415.706931351666},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GE$4)","v":21429.168342626203},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GF$4)","v":22469.584745596203},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GG$4)","v":22483.188189216973},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GH$4)","v":22496.863209999192},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GI$4)","v":22510.610184559995},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GJ$4)","v":22524.429491498169},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GK$4)","v":22538.321511404571},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GL$4)","v":22552.286626872607},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GM$4)","v":22566.325222508774},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GN$4)","v":22580.437684943259},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GO$4)","v":22594.624402840564},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GP$4)","v":22608.88576691024},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GQ$4)","v":22623.222169917619},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GR$4)","v":23720.437603116457},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GS$4)","v":23734.925270572578},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GT$4)","v":23749.48916770564},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GU$4)","v":23764.129695612897},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GV$4)","v":23778.84725750205},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GW$4)","v":23793.642258702366},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GX$4)","v":23808.515106675826},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GY$4)","v":23823.466211028346},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!GZ$4)","v":23838.495983521068},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HA$4)","v":23853.604838081701},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HB$4)","v":23868.793190815904},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HC$4)","v":23884.061460018766},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HD$4)","v":25041.178214888503},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HE$4)","v":25056.607580729273},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HF$4)","v":25072.118131175986},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HG$4)","v":25087.710293397213},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HH$4)","v":25103.384496809162},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HI$4)","v":25119.141173087501},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HJ$4)","v":25134.980756179233},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HK$4)","v":25150.903682314667},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HL$4)","v":25166.910390019417},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HM$4)","v":25183.001320126492},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HN$4)","v":25199.176915788419},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HO$4)","v":25215.437622489462},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HP$4)","v":26435.727530006254},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HQ$4)","v":26452.159804626677},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HR$4)","v":26468.678540852423},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HS$4)","v":26485.28419361803},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HT$4)","v":26501.977220251756},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HU$4)","v":26518.758080488187},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HV$4)","v":26535.627236480883},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HW$4)","v":26552.585152815118},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HX$4)","v":26569.632296520678},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HY$4)","v":26586.76913708471},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!HZ$4)","v":26603.996146464662},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IA$4)","v":26621.313799101277},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IB$4)","v":27908.227501312849},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IC$4)","v":27925.727873783599},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!ID$4)","v":27943.320327864018},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IE$4)","v":27961.005348059389},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IF$4)","v":27978.783421424308},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IG$4)","v":27996.655037576107},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IH$4)","v":28014.620688708324},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!II$4)","v":28032.68086960429},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IJ$4)","v":28050.836077650711},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IK$4)","v":28069.086812851405},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IL$4)","v":28087.433577841053},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IM$4)","v":28105.876877899045},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IN$4)","v":29463.053606895046},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IO$4)","v":29481.691503576392},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IP$4)","v":29500.427467172041},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IQ$4)","v":29519.262013680112},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IR$4)","v":29538.195661813748},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IS$4)","v":29557.228933015413},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IT$4)","v":29576.362351471227},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IU$4)","v":29595.596444125429},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IV$4)","v":29614.931740694868},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IW$4)","v":29634.368773683607},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IX$4)","v":29653.908078397581},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IY$4)","v":29673.550192959345},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!IZ$4)","v":31104.828085072593},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JA$4)","v":31124.677445038229},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JB$4)","v":31144.631246267592},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JC$4)","v":31164.69003829869},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JD$4)","v":31184.854373561015},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JE$4)","v":31205.124807390785},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JF$4)","v":31225.501898046226},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JG$4)","v":31245.986206722951},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JH$4)","v":31266.578297569406},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JI$4)","v":31287.278737702414},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JJ$4)","v":31308.088097222797},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JK$4)","v":31329.006949231072},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JL$4)","v":32838.433923792196},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JM$4)","v":32859.573492155592},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JN$4)","v":32880.824290464865},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JO$4)","v":32902.186903977985},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JP$4)","v":32923.661921032362},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JQ$4)","v":32945.249933061066},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JR$4)","v":32966.951534609114},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JS$4)","v":32988.767323349821},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JT$4)","v":33010.697900101295},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JU$4)","v":33032.743868842947},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JV$4)","v":33054.905836732156},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JW$4)","v":33077.184414120973},{"$f":"INDEX(INDIRECT($G74),Consolidated!$E74,Consolidated!JX$4)","v":34669.029647697316}]
[null,"Nestle",null,null,95,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!V$4)","v":9640.67892263883},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!W$4)","v":9922.1723034783918},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!X$4)","v":10187.132382398257},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!Y$4)","v":10223.33201421004},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!Z$4)","v":10243.216139487908},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AA$4)","v":10068.379843823657},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AB$4)","v":9761.234318925457},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AC$4)","v":9442.1545852163908},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AD$4)","v":8979.7948101450238},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AE$4)","v":8811.0044068592415},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AF$4)","v":9249.8132854735504},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AG$4)","v":9420.9533645996653},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AH$4)","v":10039.296148957685},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AI$4)","v":10319.78683828246},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AJ$4)","v":10583.828611054138},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AK$4)","v":10620.250627488746},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AL$4)","v":10640.44046086271},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AM$4)","v":10466.88116269133},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AN$4)","v":10161.673303659154},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AO$4)","v":9844.592786358553},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AP$4)","v":9384.9475224463749},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AQ$4)","v":9217.4126548453805},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AR$4)","v":9674.6522299446951},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AS$4)","v":9845.3603301532203},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AT$4)","v":10461.047532658082},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AU$4)","v":10740.566414057575},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AV$4)","v":11003.720480509823},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AW$4)","v":11040.389940921668},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AX$4)","v":11060.910264708125},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AY$4)","v":10888.648050459191},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!AZ$4)","v":10585.394794583208},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BA$4)","v":10270.33026449592},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BB$4)","v":9813.4128629906227},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BC$4)","v":9647.1542852561597},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BD$4)","v":10123.859811764398},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BE$4)","v":10294.165371227273},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BF$4)","v":10907.237640922311},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BG$4)","v":11185.817127317952},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BH$4)","v":11448.115626879458},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BI$4)","v":11485.059166701125},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BJ$4)","v":11505.936349622623},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BK$4)","v":11334.992924500359},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BL$4)","v":11033.712852562787},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BM$4)","v":10720.682733905451},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BN$4)","v":10266.508225625237},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BO$4)","v":10101.548343850809},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BP$4)","v":10598.811580900383},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BQ$4)","v":10768.745664998791},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BR$4)","v":11379.245231670793},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BS$4)","v":11656.919367102117},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BT$4)","v":11918.396081112183},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BU$4)","v":11955.642014562205},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BV$4)","v":11976.904114985513},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BW$4)","v":11807.302906630515},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BX$4)","v":11508.016347032135},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BY$4)","v":11197.040822101246},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!BZ$4)","v":10745.626022566743},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CA$4)","v":10581.989000624329},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CB$4)","v":11100.961306481529},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CC$4)","v":11270.556714999335},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CD$4)","v":11878.527497209872},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CE$4)","v":12155.332065224944},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CF$4)","v":12416.022525883236},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CG$4)","v":12453.60095534858},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CH$4)","v":12475.27783123261},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CI$4)","v":12307.044100129329},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CJ$4)","v":12009.773239797672},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CK$4)","v":11700.874360455029},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CL$4)","v":11252.237981874867},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CM$4)","v":11089.949854170494},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CN$4)","v":11631.845450816323},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CO$4)","v":11801.13683209398},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CP$4)","v":12406.624552206484},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CQ$4)","v":12682.597191285933},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CR$4)","v":12942.538797672893},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CS$4)","v":12980.481730199979},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CT$4)","v":13002.605156189742},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CU$4)","v":12835.766113258165},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CV$4)","v":12540.535115778102},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CW$4)","v":12233.736922196696},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CX$4)","v":11787.899692752169},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CY$4)","v":11626.988484318052},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!CZ$4)","v":12193.087900996257},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DA$4)","v":12362.111873497668},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DB$4)","v":12965.164180155098},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DC$4)","v":13240.344506626983},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DD$4)","v":13499.576648254535},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DE$4)","v":13537.918119610908},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DF$4)","v":13560.521911741958},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DG$4)","v":13395.106843580445},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DH$4)","v":13101.941975016562},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DI$4)","v":12797.270622158767},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DJ$4)","v":12354.255413061901},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DK$4)","v":12194.751267462001},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DL$4)","v":12786.40497301777},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DM$4)","v":12955.200254791973},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DN$4)","v":13555.866853329502},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DO$4)","v":13830.296592261962},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DP$4)","v":14088.860780644061},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DQ$4)","v":14127.636987442756},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DR$4)","v":14150.757135950851},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DS$4)","v":13986.797538227373},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DT$4)","v":13695.727301138068},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DU$4)","v":13393.211193468645},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DV$4)","v":12953.043154298859},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DW$4)","v":12794.978469855694},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DX$4)","v":13413.610704228586},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DY$4)","v":13582.218250779453},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!DZ$4)","v":14180.551042088084},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EA$4)","v":14454.274166678417},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EB$4)","v":14712.214175442761},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EC$4)","v":14751.463615853489},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!ED$4)","v":14775.138426616249},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EE$4)","v":14612.668146137692},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EF$4)","v":14323.723422313336},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EG$4)","v":14023.393357282488},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EH$4)","v":13586.100060139834},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EI$4)","v":13429.509635023393},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EJ$4)","v":14076.622450827681},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EK$4)","v":14245.085601938223},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EL$4)","v":14841.138830328737},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EM$4)","v":15114.201710341216},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EN$4)","v":15371.563724437359},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EO$4)","v":15411.327348042634},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EP$4)","v":15435.597593214359},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EQ$4)","v":15274.652979237877},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!ER$4)","v":14987.867181730073},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!ES$4)","v":14689.756502596485},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!ET$4)","v":14255.368095644471},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EU$4)","v":14100.28928239923},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EV$4)","v":14777.466808126092},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EW$4)","v":14945.831444219388},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EX$4)","v":15539.66185487184},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EY$4)","v":15812.113414712478},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!EZ$4)","v":16068.946189307675},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FA$4)","v":16109.267556698329},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FB$4)","v":16134.176635135464},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FC$4)","v":15974.796700522607},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FD$4)","v":15690.205935568407},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FE$4)","v":15394.35069416933},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FF$4)","v":14962.900065177551},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FG$4)","v":14809.372935301008},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FH$4)","v":15518.285872311064},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FI$4)","v":15686.600580967799},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FJ$4)","v":16278.267587589677},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FK$4)","v":16550.159474644439},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FL$4)","v":16806.514504336963},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FM$4)","v":16847.439957080103},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FN$4)","v":16873.034065193773},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FO$4)","v":16981.157517458661},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FP$4)","v":16681.324913558212},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FQ$4)","v":16365.621664490278},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FR$4)","v":15895.090148089157},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FS$4)","v":15731.158372618349},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FT$4)","v":16493.265494476247},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FU$4)","v":16691.823208184851},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FV$4)","v":17374.697158034833},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FW$4)","v":17698.264829347245},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FX$4)","v":18007.136202792171},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FY$4)","v":18069.660028377057},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!FZ$4)","v":18114.771803019255},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GA$4)","v":17945.62346908715},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GB$4)","v":17627.957023550618},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GC$4)","v":17293.472813547109},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GD$4)","v":16794.917546672186},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GE$4)","v":16621.266159766696},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GF$4)","v":17425.570813096856},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GG$4)","v":17636.049989206182},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GH$4)","v":18359.759095517526},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GI$4)","v":18702.7119499359},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GJ$4)","v":19030.091507878249},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GK$4)","v":19096.417104958353},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GL$4)","v":19144.291527742029},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GM$4)","v":18965.115030268287},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GN$4)","v":18628.554362295963},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GO$4)","v":18274.172290759529},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GP$4)","v":17745.924607470508},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GQ$4)","v":17561.977710179206},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GR$4)","v":18410.820079991161},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GS$4)","v":18633.936822348896},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GT$4)","v":19400.923339274206},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GU$4)","v":19764.423105944421},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GV$4)","v":20111.420244732282},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GW$4)","v":20181.779070692806},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GX$4)","v":20232.585587719295},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GY$4)","v":20042.786794138639},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!GZ$4)","v":19686.208497597876},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HA$4)","v":19310.745265872356},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HB$4)","v":18751.037163642104},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HC$4)","v":18556.184759327425},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HD$4)","v":19452.035037869406},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HE$4)","v":19688.548487279659},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HF$4)","v":20501.400757389216},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HG$4)","v":20886.678808947916},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HH$4)","v":21254.469445710063},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HI$4)","v":21329.107067908903},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HJ$4)","v":21383.025534759403},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HK$4)","v":21181.975138423611},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HL$4)","v":20804.189037393342},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HM$4)","v":20406.391003054225},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HN$4)","v":19813.349230748132},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HO$4)","v":19606.945207878121},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HP$4)","v":20552.41083075184},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HQ$4)","v":20803.125752845095},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HR$4)","v":21664.586947194235},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HS$4)","v":22072.948476226316},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HT$4)","v":22462.77903900497},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HU$4)","v":22541.955996116572},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HV$4)","v":22599.177318379123},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HW$4)","v":22386.208757877863},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HX$4)","v":21985.953939829087},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HY$4)","v":21564.492936601397},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!HZ$4)","v":20936.13273070303},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IA$4)","v":20717.492726413446},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IB$4)","v":21715.326012273414},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IC$4)","v":21981.095541079114},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!ID$4)","v":22894.072922266423},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IE$4)","v":23326.901368315448},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IF$4)","v":23740.093025634957},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IG$4)","v":23824.085741650073},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IH$4)","v":23884.812554926262},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!II$4)","v":23659.21981044014},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IJ$4)","v":23235.160423853886},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IK$4)","v":22788.629333242556},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IL$4)","v":22122.847781403438},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IM$4)","v":21891.246918789799},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IN$4)","v":22944.353135186782},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IO$4)","v":23226.081681782416},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IP$4)","v":24193.656421299929},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IQ$4)","v":24652.41816346869},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IR$4)","v":25090.371307714042},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IS$4)","v":25179.473061819066},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IT$4)","v":25243.920453648076},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IU$4)","v":25004.955713073847},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IV$4)","v":24555.676515515264},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IW$4)","v":24082.584575407316},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IX$4)","v":23377.153585154738},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IY$4)","v":23131.82407683878},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!IZ$4)","v":24243.269956030923},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JA$4)","v":24541.916292206275},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JB$4)","v":25567.353875256576},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JC$4)","v":26053.603206337928},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JD$4)","v":26517.802206180404},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JE$4)","v":26612.32416193778},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JF$4)","v":26680.72043822605},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JG$4)","v":26427.591625385852},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JH$4)","v":25951.593267223561},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JI$4)","v":25450.361101846753},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JJ$4)","v":24702.919950965526},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JK$4)","v":24443.048561041003},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JL$4)","v":25616.071290931257},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JM$4)","v":25932.651818405157},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JN$4)","v":27019.413071346389},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JO$4)","v":27534.797470381465},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JP$4)","v":28026.815708403876},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JQ$4)","v":28127.088005864738},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JR$4)","v":28199.675504569703},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JS$4)","v":27931.543661362743},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JT$4)","v":27427.237689444133},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JU$4)","v":26896.192044140193},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JV$4)","v":26104.239487848015},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JW$4)","v":25828.964843845028},{"$f":"INDEX(INDIRECT($G75),Consolidated!$E75,Consolidated!JX$4)","v":27066.981560613676}]
[null,"TEI",null,null,95,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!R$4)","v":5418.5486287900158},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!S$4)","v":5336.4683559769792},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!T$4)","v":5582.1006719804845},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!U$4)","v":5670.5793478188225},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!V$4)","v":5983.4182087134868},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!W$4)","v":6126.7820459391305},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!X$4)","v":6261.9079712294733},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!Y$4)","v":6282.8588328720316},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!Z$4)","v":6295.6806575835108},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AA$4)","v":6211.3193065979985},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AB$4)","v":6060.9285977852196},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AC$4)","v":5904.5961009895491},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AD$4)","v":5676.7581177127049},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AE$4)","v":5595.4764528386249},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AF$4)","v":5851.7707825839943},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AG$4)","v":5940.2032781808357},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AH$4)","v":6251.8813501714267},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AI$4)","v":6394.9299925732621},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AJ$4)","v":6529.7838206918696},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AK$4)","v":6551.0329629513935},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AL$4)","v":6564.1956461557866},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AM$4)","v":6480.6609818646339},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AN$4)","v":6331.4277407464042},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AO$4)","v":6176.2844367833823},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AP$4)","v":5949.9937056449344},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AQ$4)","v":5869.5320290230247},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AR$4)","v":6137.0866201758436},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AS$4)","v":6225.4987880378021},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AT$4)","v":6536.0476060662622},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AU$4)","v":6678.8085154335931},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AV$4)","v":6813.4176299057344},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AW$4)","v":6834.9897343880148},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AX$4)","v":6848.5178834515864},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AY$4)","v":6765.8322335658131},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!AZ$4)","v":6617.7772806251924},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BA$4)","v":6463.8439719391963},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BB$4)","v":6239.1196538542927},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BC$4)","v":6159.5008874677014},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BD$4)","v":6438.9467464897871},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BE$4)","v":6527.3659759235197},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BF$4)","v":6836.8185922124976},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BG$4)","v":6979.3207766974956},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BH$4)","v":7113.714116656517},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BI$4)","v":7135.635442925638},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BJ$4)","v":7149.5552524915711},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BK$4)","v":7067.7425523415768},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BL$4)","v":6920.8883322262873},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BM$4)","v":6768.187454607254},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BN$4)","v":6545.0503611457507},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BO$4)","v":6466.2990680998282},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BP$4)","v":6758.3017607131715},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BQ$4)","v":6846.7570784321742},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BR$4)","v":7155.1481637585721},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BS$4)","v":7297.4222795776896},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BT$4)","v":7431.6304419960188},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BU$4)","v":7453.9289302727921},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BV$4)","v":7468.2682854949071},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BW$4)","v":7387.3541817477026},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BX$4)","v":7241.7248674928487},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BY$4)","v":7090.2805948442201},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!BZ$4)","v":6868.7532935065037},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CA$4)","v":6790.8957839492305},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CB$4)","v":7096.157334698094},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CC$4)","v":7184.6795119653689},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CD$4)","v":7492.0454635034876},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CE$4)","v":7634.1239232435419},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CF$4)","v":7768.1792718031684},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CG$4)","v":7790.8846523382845},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CH$4)","v":7805.6732388246637},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CI$4)","v":7725.6851999466035},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CJ$4)","v":7581.3068039785703},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CK$4)","v":7431.1451599021138},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CL$4)","v":7211.2520862478941},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CM$4)","v":7134.3165301788722},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CN$4)","v":7453.5774265550081},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CO$4)","v":7542.1990932864783},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CP$4)","v":7848.5781494478351},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CQ$4)","v":7990.4952374061131},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CR$4)","v":8124.4320184401085},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CS$4)","v":8147.5759279959102},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CT$4)","v":8162.8453488985569},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CU$4)","v":8083.8127828019915},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CV$4)","v":7940.7132751642739},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CW$4)","v":7791.862251804856},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CX$4)","v":7573.6298288803127},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CY$4)","v":7497.646376296083},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!CZ$4)","v":7831.6876831941472},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DA$4)","v":7920.443449475265},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DB$4)","v":8225.8758121999417},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DC$4)","v":8367.6678072155555},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DD$4)","v":8501.5222731802933},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DE$4)","v":8525.1383790832169},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DF$4)","v":8540.9222797982347},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DG$4)","v":8462.8766591390377},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DH$4)","v":8321.0860934093944},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DI$4)","v":8173.5757780315507},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DJ$4)","v":7957.0325435691848},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DK$4)","v":7882.0334524216887},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DL$4)","v":8231.6790430106958},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DM$4)","v":8320.6056285081195},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DN$4)","v":8625.1335934920535},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DO$4)","v":8766.8388997555121},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DP$4)","v":8900.6494407231039},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DQ$4)","v":8924.7735729788801},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DR$4)","v":8941.1077739518696},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DS$4)","v":8864.0827695751177},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DT$4)","v":8723.6334169739475},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DU$4)","v":8577.4961267728049},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DV$4)","v":8362.672868669164},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DW$4)","v":8288.6926411451968},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DX$4)","v":8654.8115505783298},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DY$4)","v":8743.9479223598883},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!DZ$4)","v":9047.6160177340043},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EA$4)","v":9189.2753040936077},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EB$4)","v":9323.0825877859133},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EC$4)","v":9347.7528797816194},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!ED$4)","v":9364.6755179451357},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EE$4)","v":9288.7071410085446},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EF$4)","v":9149.6336332308802},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EG$4)","v":9004.9040589126034},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EH$4)","v":8791.8339595219149},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EI$4)","v":8718.9094871844136},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EJ$4)","v":9102.4183959246111},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EK$4)","v":9191.8059152340793},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EL$4)","v":9494.6610492446998},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EM$4)","v":9636.3173975620812},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EN$4)","v":9770.164518481497},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EO$4)","v":9795.4215568326108},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EP$4)","v":9812.9732362367467},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EQ$4)","v":9738.0999895759305},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!ER$4)","v":9600.4394709140615},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!ES$4)","v":9457.1548296158289},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!ET$4)","v":9245.8736194324883},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EU$4)","v":9174.0443377996617},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EV$4)","v":9575.9101917132139},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EW$4)","v":9665.5927702820009},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EX$4)","v":9967.6843885576945},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EY$4)","v":10109.383451700745},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!EZ$4)","v":10243.316089949099},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FA$4)","v":10269.203074085966},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FB$4)","v":10287.42702631965},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FC$4)","v":10213.690065655845},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FD$4)","v":10077.482355016422},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FE$4)","v":9935.6825531729701},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FF$4)","v":9726.2286745131405},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FG$4)","v":9655.5367276888719},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FH$4)","v":10076.779502454832},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FI$4)","v":10166.803768970505},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FJ$4)","v":10468.184021998508},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FK$4)","v":10609.974192098125},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FL$4)","v":10744.040782513446},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FM$4)","v":10770.603694640255},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FN$4)","v":10789.545949679619},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FO$4)","v":10849.716748289955},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FP$4)","v":10706.28111093346},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FQ$4)","v":10554.956126500014},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FR$4)","v":10326.37861789847},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FS$4)","v":10250.879356909349},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FT$4)","v":10702.406986308653},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FU$4)","v":10807.918065934884},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FV$4)","v":11155.218499906845},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FW$4)","v":11323.198183539487},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FX$4)","v":11483.875944855708},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FY$4)","v":11521.618819496343},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!FZ$4)","v":11550.70451073099},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GA$4)","v":11472.872733900887},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GB$4)","v":11320.94004353594},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GC$4)","v":11160.647364662964},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GD$4)","v":10918.490589252186},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GE$4)","v":10838.551075589432},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GF$4)","v":11315.081691289768},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GG$4)","v":11426.959414868908},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GH$4)","v":11795.061503016226},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GI$4)","v":11973.137876594985},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GJ$4)","v":12143.476768255428},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GK$4)","v":12183.542009092889},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GL$4)","v":12214.433602589521},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GM$4)","v":12132.025196289738},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GN$4)","v":11971.092471814352},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GO$4)","v":11801.301042995001},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GP$4)","v":11544.758660324705},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GQ$4)","v":11460.118169032759},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GR$4)","v":11963.038796132327},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GS$4)","v":12081.667648767423},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GT$4)","v":12471.817659281787},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GU$4)","v":12660.59793546019},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GV$4)","v":12841.17919091803},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GW$4)","v":12883.709935884328},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GX$4)","v":12916.51976068988},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GY$4)","v":12829.26604509537},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!GZ$4)","v":12658.800556443561},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HA$4)","v":12478.947898651006},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HB$4)","v":12207.165711907797},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HC$4)","v":12117.54823600998},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HD$4)","v":12648.322997759309},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HE$4)","v":12774.110704104591},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HF$4)","v":13187.629594076792},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HG$4)","v":13387.757524755525},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HH$4)","v":13579.197367292203},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HI$4)","v":13624.345591682957},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HJ$4)","v":13659.192976476352},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HK$4)","v":13566.809526978239},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HL$4)","v":13386.247037240295},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HM$4)","v":13195.737390173494},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HN$4)","v":12907.810507493297},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HO$4)","v":12812.92386406579},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HP$4)","v":13373.098276836314},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HQ$4)","v":13506.477207076021},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HR$4)","v":13944.765100062406},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HS$4)","v":14156.923176546799},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HT$4)","v":14359.874927029159},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HU$4)","v":14407.801990076423},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HV$4)","v":14444.813700130022},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HW$4)","v":14346.9994265719},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HX$4)","v":14155.742330347806},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HY$4)","v":13953.944684954149},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!HZ$4)","v":13648.914512456728},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IA$4)","v":13548.449396531787},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IB$4)","v":14139.6549046281},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IC$4)","v":14281.083565599858},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!ID$4)","v":14745.624497711326},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IE$4)","v":14970.536283438047},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IF$4)","v":15185.692595134875},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IG$4)","v":15236.569820444218},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IH$4)","v":15275.880521912322},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!II$4)","v":15172.316694104889},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IJ$4)","v":14969.732045972571},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IK$4)","v":14755.97806077397},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IL$4)","v":14432.829117350768},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IM$4)","v":14326.45810061237},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IN$4)","v":14950.416864357412},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IO$4)","v":15100.381480981801},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IP$4)","v":15592.748431604876},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IQ$4)","v":15831.181035431529},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IR$4)","v":16059.276263554675},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IS$4)","v":16113.285555508428},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IT$4)","v":16155.038308754845},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IU$4)","v":16045.387525142793},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IV$4)","v":15830.80495176265},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IW$4)","v":15604.386746130112},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IX$4)","v":15262.04328942662},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IY$4)","v":15149.419760485456},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!IZ$4)","v":15807.949711761996},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JA$4)","v":15966.965904253186},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JB$4)","v":16488.826128479683},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JC$4)","v":16741.59282701333},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JD$4)","v":16983.405541111311},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JE$4)","v":17040.740039470584},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JF$4)","v":17085.086823254802},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JG$4)","v":16968.991919428528},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JH$4)","v":16741.701408424218},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JI$4)","v":16501.869225542072},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JJ$4)","v":16139.191677950846},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JK$4)","v":16019.948720799195},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JL$4)","v":16714.968901027503},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JM$4)","v":16883.583463692106},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JN$4)","v":17436.704144558684},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JO$4)","v":17704.667162510883},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JP$4)","v":17961.022810333779},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JQ$4)","v":18021.887585410634},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JR$4)","v":18068.989853866282},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JS$4)","v":17946.07274741917},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JT$4)","v":17705.322305770693},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JU$4)","v":17451.282037603978},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JV$4)","v":17067.063200422519},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JW$4)","v":16940.812407472244},{"$f":"INDEX(INDIRECT($G76),Consolidated!$E76,Consolidated!JX$4)","v":17674.348603845468}]
[null,"TAI",null,null,95,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!V$4)","v":7700.0307980769376},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!W$4)","v":7862.0105183049673},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!X$4)","v":8014.6343470158599},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!Y$4)","v":8037.6403035640678},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!Z$4)","v":8051.4139229288257},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AA$4)","v":7954.8591559606011},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AB$4)","v":7783.3424140056059},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AC$4)","v":7605.0762783802174},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AD$4)","v":7345.6315140822217},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AE$4)","v":7252.5561923745827},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AF$4)","v":7600.0863999050198},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AG$4)","v":7699.6654949773101},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AH$4)","v":8052.6731352632196},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AI$4)","v":8214.2450059201001},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AJ$4)","v":8366.509647106348},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AK$4)","v":8389.8036556780553},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AL$4)","v":8403.9133962749092},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AM$4)","v":8308.246004923345},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AN$4)","v":8137.9918788991054},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AO$4)","v":7961.0241039478133},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AP$4)","v":7703.2839046757836},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AQ$4)","v":7611.0872704662206},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AR$4)","v":7974.4729189729005},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AS$4)","v":8073.9762075904446},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AT$4)","v":8425.6488888876265},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AU$4)","v":8586.8408329227495},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AV$4)","v":8738.7741035746694},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AW$4)","v":8762.3808966852976},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AX$4)","v":8776.8513894587522},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AY$4)","v":8682.0933993746985},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!AZ$4)","v":8513.1221864217441},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BA$4)","v":8337.4730312400698},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BB$4)","v":8081.4557749333544},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BC$4)","v":7990.1604580478433},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BD$4)","v":8370.2846435859356},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BE$4)","v":8469.739791183405},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BF$4)","v":8820.1115895470757},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BG$4)","v":8980.9530739774164},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BH$4)","v":9132.584344535966},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BI$4)","v":9156.5302324058466},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BJ$4)","v":9171.3876954599655},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BK$4)","v":9077.5627414170649},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BL$4)","v":8909.8963654453673},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BM$4)","v":8735.5877251787369},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BN$4)","v":8481.3134443284125},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BO$4)","v":8390.943717169248},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BP$4)","v":8788.7378134623777},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BQ$4)","v":8888.174121506936},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BR$4)","v":9237.2807264507574},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BS$4)","v":9397.8028640737193},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BT$4)","v":9549.1631606722422},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BU$4)","v":9573.4761339263023},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BV$4)","v":9588.7484757590209},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BW$4)","v":9495.8819053634543},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BX$4)","v":9329.5440212621725},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BY$4)","v":9156.5995318604091},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!BZ$4)","v":8904.0900187657044},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CA$4)","v":8814.6719022246925},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CB$4)","v":9231.1182073150667},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CC$4)","v":9330.5667204558868},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CD$4)","v":9678.4455428204747},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CE$4)","v":9838.6812005313295},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CF$4)","v":9989.803313876715},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CG$4)","v":10014.513152918895},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CH$4)","v":10030.230082366226},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CI$4)","v":9938.3490665119953},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CJ$4)","v":9773.3651711404818},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CK$4)","v":9601.8103209292312},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CL$4)","v":9351.0892398070173},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CM$4)","v":9262.6506160672761},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CN$4)","v":9698.7851442117171},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CO$4)","v":9798.2787643901993},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CP$4)","v":10144.96905120818},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CQ$4)","v":10304.9529653515},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CR$4)","v":10455.871566676333},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CS$4)","v":10481.009958172603},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CT$4)","v":10497.203101498862},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CU$4)","v":10406.336752007042},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CV$4)","v":10242.734302407833},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CW$4)","v":10072.596550920007},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CX$4)","v":9823.689557312744},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CY$4)","v":9736.2602899868416},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!CZ$4)","v":10193.175716781221},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DA$4)","v":10292.749324754372},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DB$4)","v":10638.292281566835},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DC$4)","v":10798.061180779092},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DD$4)","v":10948.812945324455},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DE$4)","v":10974.413606256498},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DF$4)","v":10991.116631855071},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DG$4)","v":10901.296126763966},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DH$4)","v":10739.104666067158},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DI$4)","v":10570.41357060625},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DJ$4)","v":10323.348438562731},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DK$4)","v":10236.960500644023},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DL$4)","v":10715.809269797932},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DM$4)","v":10815.499854556785},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DN$4)","v":11159.938775665567},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DO$4)","v":11319.531511695897},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DP$4)","v":11470.15525021434},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DQ$4)","v":11496.254059995987},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DR$4)","v":11513.502811195296},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DS$4)","v":11424.761528198771},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DT$4)","v":11264.012819717704},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DU$4)","v":11096.800170155511},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DV$4)","v":10851.606927689576},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DW$4)","v":10766.294537824564},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DX$4)","v":11268.292138471832},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DY$4)","v":11368.138935068106},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!DZ$4)","v":11711.519342239782},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EA$4)","v":11870.977029267535},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EB$4)","v":12021.51382806754},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EC$4)","v":12048.148969248059},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!ED$4)","v":12065.981605749588},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EE$4)","v":11978.355264313226},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EF$4)","v":11819.083434363813},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EG$4)","v":11653.383396707763},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EH$4)","v":11410.094470073002},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EI$4)","v":11325.894237695567},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EJ$4)","v":11852.322661615413},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EK$4)","v":11952.367297942968},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EL$4)","v":12294.737088114005},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EM$4)","v":12454.103251115366},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EN$4)","v":12604.596621202571},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EO$4)","v":12631.808729314936},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EP$4)","v":12650.265877824388},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EQ$4)","v":12563.792690543463},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!ER$4)","v":12406.034380554249},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!ES$4)","v":12241.883649854304},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!ET$4)","v":12000.534017207736},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EU$4)","v":11917.485097111236},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EV$4)","v":12469.696485751134},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EW$4)","v":12569.9831388643},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EX$4)","v":12911.392741432499},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EY$4)","v":13070.713474184447},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!EZ$4)","v":13221.20951009091},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FA$4)","v":13249.041833239504},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FB$4)","v":13268.166747888637},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FC$4)","v":13182.887581688641},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FD$4)","v":13026.682110205376},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FE$4)","v":12864.120073407577},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FF$4)","v":12624.747428472516},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FG$4)","v":12542.891685433206},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FH$4)","v":13122.312177169208},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FI$4)","v":13222.887739757911},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FJ$4)","v":13563.390284083353},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FK$4)","v":13722.714417431383},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FL$4)","v":13873.261966362661},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FM$4)","v":13901.760535183434},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FN$4)","v":13921.59926837903},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FO$4)","v":13988.232703198331},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FP$4)","v":13823.719260508256},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FQ$4)","v":13650.240821697782},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FR$4)","v":13389.054883477844},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FS$4)","v":13301.637467254681},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FT$4)","v":13920.93275080439},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FU$4)","v":14038.983836055231},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FV$4)","v":14431.509912180512},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FW$4)","v":14620.458374102316},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FX$4)","v":14801.10836491348},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FY$4)","v":14842.190997808551},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!FZ$4)","v":14873.436543379179},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GA$4)","v":14783.297925458344},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GB$4)","v":14609.029099643301},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GC$4)","v":14425.260420787325},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GD$4)","v":14148.548515502043},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GE$4)","v":14055.97934114123},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GF$4)","v":14709.451451939858},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GG$4)","v":14834.617810637477},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GH$4)","v":15250.645479886201},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GI$4)","v":15450.94245303296},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GJ$4)","v":15642.445902206833},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GK$4)","v":15686.050282511666},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GL$4)","v":15719.230672125232},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GM$4)","v":15623.780714999117},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GN$4)","v":15439.178403536409},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GO$4)","v":15244.50947408793},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GP$4)","v":14951.349044654344},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GQ$4)","v":14853.324910825804},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GR$4)","v":15542.862706862963},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GS$4)","v":15675.573516763332},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GT$4)","v":16116.51023177867},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GU$4)","v":16328.8376616516},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GV$4)","v":16531.846983783355},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GW$4)","v":16578.128152347788},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GX$4)","v":16613.363412784631},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GY$4)","v":16512.289574975021},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!GZ$4)","v":16316.741441682101},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HA$4)","v":16110.526114013914},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HB$4)","v":15799.939808934923},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HC$4)","v":15696.139696477845},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HD$4)","v":16423.736596785086},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HE$4)","v":16564.44694331523},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HF$4)","v":17031.784468237554},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HG$4)","v":17256.865301083351},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HH$4)","v":17472.072150060412},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HI$4)","v":17521.194695693699},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HJ$4)","v":17558.6123129154},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HK$4)","v":17451.583689650473},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HL$4)","v":17244.441139072049},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HM$4)","v":17025.994989326278},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HN$4)","v":16696.947409806326},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HO$4)","v":16587.031436417106},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HP$4)","v":17354.791219621049},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HQ$4)","v":17503.983661142745},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HR$4)","v":17999.303123638412},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HS$4)","v":18237.903772955022},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HT$4)","v":18466.041403404208},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HU$4)","v":18518.180051869902},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HV$4)","v":18557.915435415514},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HW$4)","v":18444.581681542968},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HX$4)","v":18225.157713587741},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HY$4)","v":17993.755776003127},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!HZ$4)","v":17645.150030058703},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IA$4)","v":17528.758343770471},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IB$4)","v":18338.901268850364},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IC$4)","v":18497.087496577587},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!ID$4)","v":19022.064742685245},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IE$4)","v":19274.997704197685},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IF$4)","v":19516.84347513687},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IG$4)","v":19572.18371454455},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IH$4)","v":19614.380690891685},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!II$4)","v":19494.370880737799},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IJ$4)","v":19261.937818492373},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IK$4)","v":19016.812185732917},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IL$4)","v":18647.486237852932},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IM$4)","v":18524.237845730335},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IN$4)","v":19379.107112923157},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IO$4)","v":19546.829711222599},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IP$4)","v":20103.240981173971},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IQ$4)","v":20371.367605223099},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IR$4)","v":20627.74563448671},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IS$4)","v":20686.484379333611},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IT$4)","v":20731.295716034234},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IU$4)","v":20604.217136525662},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IV$4)","v":20358.004219755887},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IW$4)","v":20098.341501323168},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IX$4)","v":19707.064305556098},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IY$4)","v":19576.555833820486},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!IZ$4)","v":20478.624404618167},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JA$4)","v":20656.45871776931},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JB$4)","v":21246.186662030537},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JC$4)","v":21530.420092856773},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JD$4)","v":21802.204071381184},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JE$4)","v":21864.550367636602},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JF$4)","v":21912.138330150643},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JG$4)","v":21777.575203301116},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JH$4)","v":21516.766039709277},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JI$4)","v":21241.70467005339},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JJ$4)","v":20827.172073679525},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JK$4)","v":20688.976455259217},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JL$4)","v":21640.854251500383},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JM$4)","v":21829.410363359733},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JN$4)","v":22454.450419293782},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JO$4)","v":22755.75871126934},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JP$4)","v":23043.874886872272},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JQ$4)","v":23110.050660645862},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JR$4)","v":23160.587603916163},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JS$4)","v":23018.099734553198},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JT$4)","v":22741.829600391622},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JU$4)","v":22450.456987840771},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JV$4)","v":22011.287392027196},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JW$4)","v":21864.952477293988},{"$f":"INDEX(INDIRECT($G77),Consolidated!$E77,Consolidated!JX$4)","v":22869.393980469526}]
[null,"EGYSphere",null,null,95,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!X$4)","v":10052.057294187838},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!Y$4)","v":10080.156316765442},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!Z$4)","v":10096.288733771249},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AA$4)","v":9969.5154729742662},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AB$4)","v":9745.6428610121111},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AC$4)","v":9513.0193959428889},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AD$4)","v":9175.2447101045564},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AE$4)","v":9052.9416029470758},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AF$4)","v":9500.9880437340944},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AG$4)","v":9628.1913458323797},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AH$4)","v":10083.624533335566},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AI$4)","v":10291.10183849147},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AJ$4)","v":10486.515056580534},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AK$4)","v":10514.876782035102},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AL$4)","v":10531.333580093964},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AM$4)","v":10405.598098035016},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AN$4)","v":10183.248687005502},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AO$4)","v":9952.1941292519241},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AP$4)","v":9616.5138711760483},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AQ$4)","v":9495.23492369628},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AR$4)","v":9963.6857949555106},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AS$4)","v":10090.675799730518},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AT$4)","v":10544.264237052295},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AU$4)","v":10751.133135614016},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AV$4)","v":10946.000224594554},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AW$4)","v":10974.649511608972},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AX$4)","v":10991.455380098469},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AY$4)","v":10866.778953843816},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!AZ$4)","v":10645.971743906959},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BA$4)","v":10416.505006003079},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BB$4)","v":10082.935613208921},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BC$4)","v":9962.7027311904658},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BD$4)","v":10452.693448467115},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BE$4)","v":10579.498505671399},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BF$4)","v":11031.278806193532},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BG$4)","v":11237.569902365794},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BH$4)","v":11431.92130157254},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BI$4)","v":11460.884585906642},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BJ$4)","v":11478.065801073086},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BK$4)","v":11354.471320537617},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BL$4)","v":11135.226945078191},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BM$4)","v":10907.368582310059},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BN$4)","v":10575.928156526441},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BO$4)","v":10456.764891932922},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BP$4)","v":10969.492865704671},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BQ$4)","v":11096.142957717304},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BR$4)","v":11546.153335651248},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BS$4)","v":11751.898873759212},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BT$4)","v":11945.766672899194},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BU$4)","v":11975.072070092581},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BV$4)","v":11992.656598286765},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BW$4)","v":11870.168669925219},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BX$4)","v":11652.509499730371},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BY$4)","v":11426.281814857162},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!BZ$4)","v":11096.990227230828},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CA$4)","v":10978.921884101135},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CB$4)","v":11515.649913522022},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CC$4)","v":11642.176762515059},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CD$4)","v":12090.457140833336},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CE$4)","v":12295.691113668199},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CF$4)","v":12489.109161728389},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CG$4)","v":12518.786576477953},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CH$4)","v":12536.804184100798},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CI$4)","v":12415.449241344584},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CJ$4)","v":12199.399495562871},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CK$4)","v":11974.826650355128},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CL$4)","v":11647.705653512394},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CM$4)","v":11530.759400744642},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CN$4)","v":12092.819253317577},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CO$4)","v":12219.256435383139},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CP$4)","v":12665.848560746919},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CQ$4)","v":12870.606824945386},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CR$4)","v":13063.610846171192},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CS$4)","v":13093.692088817217},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CT$4)","v":13112.174459411455},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CU$4)","v":12991.980880289539},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CV$4)","v":12777.566744612106},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CW$4)","v":12554.674878650148},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CX$4)","v":12229.748226057276},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CY$4)","v":12113.953217529179},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!CZ$4)","v":12702.749404905018},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DA$4)","v":12829.132471595456},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DB$4)","v":13274.080036733259},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DC$4)","v":13478.400435648029},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DD$4)","v":13671.028153052317},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DE$4)","v":13701.547063635257},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DF$4)","v":13720.527922587584},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DG$4)","v":13601.526154998384},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DH$4)","v":13388.775907531699},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DI$4)","v":13167.593264736086},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DJ$4)","v":12844.88683783265},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DK$4)","v":12730.274340335196},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DL$4)","v":13347.288100996251},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DM$4)","v":13473.654708759272},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DN$4)","v":13917.003482781165},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DO$4)","v":14120.925977329447},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DP$4)","v":14313.217244221591},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DQ$4)","v":14344.209824601558},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DR$4)","v":14363.725071950052},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DS$4)","v":14245.947767081596},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DT$4)","v":14034.891912411618},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DU$4)","v":13815.448975808156},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DV$4)","v":13494.990919418657},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DW$4)","v":13381.594448910884},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DX$4)","v":14028.387949087732},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DY$4)","v":14154.777997109666},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!DZ$4)","v":14596.575964272868},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EA$4)","v":14800.14277228155},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EB$4)","v":14992.139712337854},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EC$4)","v":15023.644266900963},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!ED$4)","v":15043.7321187745},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EE$4)","v":14927.214273202486},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EF$4)","v":14717.885685182684},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EG$4)","v":14500.215320437235},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EH$4)","v":14182.036186998906},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EI$4)","v":14069.891653724633},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EJ$4)","v":14748.112418518385},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EK$4)","v":14874.568195522188},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EL$4)","v":15314.865702997529},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EM$4)","v":15518.121447597274},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EN$4)","v":15709.868604028021},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EO$4)","v":15741.925889537684},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EP$4)","v":15762.627028788516},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EQ$4)","v":15647.406135816291},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!ER$4)","v":15439.8402096465},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!ES$4)","v":15223.977817939502},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!ET$4)","v":14908.110721119343},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EU$4)","v":14797.256584161873},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EV$4)","v":15508.642171501822},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EW$4)","v":15635.208512081843},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EX$4)","v":16074.058427306216},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EY$4)","v":16277.050294962755},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!EZ$4)","v":16468.594789367176},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FA$4)","v":16501.248174554828},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FB$4)","v":16522.60591118181},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FC$4)","v":16408.722122022991},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FD$4)","v":16202.956936222963},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FE$4)","v":15988.94061707077},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FF$4)","v":15675.421395381991},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FG$4)","v":15565.898827270199},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FH$4)","v":16312.281758030582},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FI$4)","v":16439.00620914407},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FJ$4)","v":16876.464087382061},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FK$4)","v":17079.241996191129},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FL$4)","v":17270.633697730049},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FM$4)","v":17303.929333258307},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FN$4)","v":17325.989775257258},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FO$4)","v":17408.63932341797},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FP$4)","v":17191.88953192297},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FQ$4)","v":16963.509002892082},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FR$4)","v":16621.510794297221},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FS$4)","v":16504.55705282274},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FT$4)","v":17302.326315580376},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FU$4)","v":17451.454835006931},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FV$4)","v":17956.061954725679},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FW$4)","v":18196.976567742957},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FX$4)","v":18427.122999469047},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FY$4)","v":18476.482432265337},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!FZ$4)","v":18513.080665303969},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GA$4)","v":18392.442456285855},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GB$4)","v":18162.81880847393},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GC$4)","v":17920.870423322685},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GD$4)","v":17558.521812101593},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GE$4)","v":17434.653014697935},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GF$4)","v":18276.412105709322},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GG$4)","v":18434.511199490335},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GH$4)","v":18969.311071607041},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GI$4)","v":19224.676538428488},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GJ$4)","v":19468.631331140114},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GK$4)","v":19521.006630464319},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GL$4)","v":19559.859259213565},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GM$4)","v":19432.088906906836},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GN$4)","v":19188.82712960456},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GO$4)","v":18932.505206417329},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GP$4)","v":18548.595620085751},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GQ$4)","v":18417.403297787983},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GR$4)","v":19305.581065338858},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GS$4)","v":19473.190671386328},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GT$4)","v":20039.99020603493},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GU$4)","v":20310.673679826294},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GV$4)","v":20569.265653721715},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GW$4)","v":20624.841358986629},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GX$4)","v":20666.087487236073},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GY$4)","v":20530.76374944258},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!GZ$4)","v":20273.054221560087},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HA$4)","v":20001.505259898291},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HB$4)","v":19594.75213724147},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HC$4)","v":19455.80371885034},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HD$4)","v":20392.963313128173},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HE$4)","v":20570.655889328355},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HF$4)","v":21171.370155470544},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HG$4)","v":21458.290846910026},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HH$4)","v":21732.398592769878},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HI$4)","v":21791.370552391116},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HJ$4)","v":21835.157881995587},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HK$4)","v":21691.834663867248},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HL$4)","v":21418.819727272064},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HM$4)","v":21131.139571649823},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HN$4)","v":20700.184083349588},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HO$4)","v":20553.021474945021},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HP$4)","v":21541.867786169867},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HQ$4)","v":21730.250270396842},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HR$4)","v":22366.908971519646},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HS$4)","v":22671.041275384883},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HT$4)","v":22961.596144729912},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HU$4)","v":23024.172210253841},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HV$4)","v":23070.65757352021},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HW$4)","v":22918.86246306212},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HX$4)","v":22629.633574091364},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HY$4)","v":22324.864409296144},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!HZ$4)","v":21868.266924272222},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IA$4)","v":21712.405005120723},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IB$4)","v":22755.792514360041},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IC$4)","v":22955.50840270926},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!ID$4)","v":23630.262740332208},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IE$4)","v":23952.639549963649},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IF$4)","v":24260.628824950549},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IG$4)","v":24327.029587855443},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IH$4)","v":24376.379512953274},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!II$4)","v":24215.612230344675},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IJ$4)","v":23909.206942518344},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IK$4)","v":23586.334110814831},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IL$4)","v":23102.569393176964},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IM$4)","v":22937.494423119504},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IN$4)","v":24038.435488728395},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IO$4)","v":24250.167039106527},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IP$4)","v":24965.29698732926},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IQ$4)","v":25307.013208265442},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IR$4)","v":25633.483462130818},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IS$4)","v":25703.943035928976},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IT$4)","v":25756.334347377189},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IU$4)","v":25586.06510304633},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IV$4)","v":25261.463870986074},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IW$4)","v":24919.412500651659},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IX$4)","v":24406.864621262601},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IY$4)","v":24232.032554381221},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!IZ$4)","v":25393.706158287747},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JA$4)","v":25618.176726926096},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JB$4)","v":26376.098742639406},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JC$4)","v":26738.315017399043},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JD$4)","v":27084.375676912125},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JE$4)","v":27159.142527342861},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JF$4)","v":27214.762983752305},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JG$4)","v":27034.430739844214},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JH$4)","v":26690.553533810427},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JI$4)","v":26328.18496782631},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JJ$4)","v":25785.141913525837},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JK$4)","v":25599.976612581992},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JL$4)","v":26825.73759198653},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JM$4)","v":27063.714110902583},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JN$4)","v":27866.989305761257},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JO$4)","v":28250.93596246756},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JP$4)","v":28617.763084541908},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JQ$4)","v":28697.100910817397},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JR$4)","v":28756.149882204965},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JS$4)","v":28565.160511766713},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JT$4)","v":28200.863231600433},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JU$4)","v":27816.97124466061},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JV$4)","v":27241.619207194555},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JW$4)","v":27045.510553009346},{"$f":"INDEX(INDIRECT($G78),Consolidated!$E78,Consolidated!JX$4)","v":28338.899344491914}]
[null,"Edita",null,null,95,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!Z$4)","v":9280.4938231978904},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AA$4)","v":9165.6736164198537},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AB$4)","v":8962.5105919689358},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AC$4)","v":8751.3884002209361},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AD$4)","v":8444.5974486738342},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AE$4)","v":8333.8555166138249},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AF$4)","v":8741.7646319299656},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AG$4)","v":8858.0410612104533},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AH$4)","v":9272.9593869953133},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AI$4)","v":9462.2786018956467},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AJ$4)","v":9640.6242165004769},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AK$4)","v":9666.9813849444672},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AL$4)","v":9682.5097944215577},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AM$4)","v":9568.6678737859074},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AN$4)","v":9366.9249747595768},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AO$4)","v":9157.2646744501435},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AP$4)","v":8852.4139387985651},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AQ$4)","v":8742.6386242756398},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AR$4)","v":9169.1322300043103},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AS$4)","v":9285.2497470605231},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AT$4)","v":9698.5249727428672},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AU$4)","v":9887.3261572758456},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AV$4)","v":10065.210591441431},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AW$4)","v":10091.865298502136},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AX$4)","v":10107.747399174263},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AY$4)","v":9994.905337853088},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!AZ$4)","v":9794.6020774375284},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BA$4)","v":9586.4231137388415},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BB$4)","v":9283.529799043481},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BC$4)","v":9174.7432942392898},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BD$4)","v":9620.855879843135},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BE$4)","v":9736.8425637427772},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BF$4)","v":10148.510299054034},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BG$4)","v":10336.823607604922},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BH$4)","v":10514.276877860506},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BI$4)","v":10541.255509640077},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BJ$4)","v":10557.517554755139},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BK$4)","v":10445.69853729538},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BL$4)","v":10246.856059348109},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BM$4)","v":10040.179517533303},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BN$4)","v":9739.2624892442254},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BO$4)","v":9631.4886310949769},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BP$4)","v":10098.311194054981},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BQ$4)","v":10214.196757839514},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BR$4)","v":10624.294218336172},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BS$4)","v":10812.151447649498},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BT$4)","v":10989.205223001009},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BU$4)","v":11016.535845628516},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BV$4)","v":11033.205778653361},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BW$4)","v":10922.434704675368},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BX$4)","v":10725.075887915555},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BY$4)","v":10519.924598093052},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!BZ$4)","v":10221.004487277049},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CA$4)","v":10114.268863375859},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CB$4)","v":10602.952004097768},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CC$4)","v":10718.767901942185},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CD$4)","v":11127.33401691228},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CE$4)","v":11314.768714426316},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CF$4)","v":11491.456425253526},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CG$4)","v":11519.168894261251},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CH$4)","v":11536.276458826758},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CI$4)","v":11426.580053468413},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CJ$4)","v":11230.729622448562},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CK$4)","v":11027.128271113428},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CL$4)","v":10730.227586534611},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CM$4)","v":10624.557647922516},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CN$4)","v":11136.314834298799},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CO$4)","v":11252.09437563203},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CP$4)","v":11659.169902998014},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CQ$4)","v":11846.217482213133},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CR$4)","v":12022.574436237741},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CS$4)","v":12050.700513046069},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CT$4)","v":12068.277370038244},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CU$4)","v":11959.684301583109},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CV$4)","v":11765.368944882832},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CW$4)","v":11563.344193728259},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CX$4)","v":11268.487441227233},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CY$4)","v":11163.912622520595},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!CZ$4)","v":11700.023633459708},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DA$4)","v":11815.802104498147},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DB$4)","v":12221.429753170949},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DC$4)","v":12408.127616509097},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DD$4)","v":12584.191122293374},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DE$4)","v":12612.764598266336},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DF$4)","v":12630.844450527931},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DG$4)","v":12523.385455684369},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DH$4)","v":12330.633951795615},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DI$4)","v":12130.214564256381},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DJ$4)","v":11837.428373902363},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DK$4)","v":11733.980221233529},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DL$4)","v":12295.794778979929},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DM$4)","v":12411.60957215595},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DN$4)","v":12815.834132324693},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DO$4)","v":13002.221801966924},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DP$4)","v":13178.031300432447},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DQ$4)","v":13207.088128996009},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DR$4)","v":13225.706854133356},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DS$4)","v":13119.414871461871},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DT$4)","v":12928.258222865585},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DU$4)","v":12729.475198895994},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DV$4)","v":12438.788460417056},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DW$4)","v":12336.500767696081},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DX$4)","v":12925.442369304566},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DY$4)","v":13041.333121103224},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!DZ$4)","v":13444.20160297646},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EA$4)","v":13630.320860197171},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EB$4)","v":13805.918064684984},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EC$4)","v":13835.496502032176},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!ED$4)","v":13854.692293854056},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EE$4)","v":13749.602605872522},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EF$4)","v":13560.074181839029},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EG$4)","v":13362.960901460592},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EH$4)","v":13074.404908490013},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EI$4)","v":12973.313862528325},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EJ$4)","v":13590.883821425889},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EK$4)","v":13706.892559176373},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EL$4)","v":14108.454340724285},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EM$4)","v":14294.349374274458},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EN$4)","v":14469.778419701899},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EO$4)","v":14499.919174642917},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EP$4)","v":14519.732693792568},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EQ$4)","v":14415.883078323322},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!ER$4)","v":14228.018767003532},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!ES$4)","v":14032.611143192296},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!ET$4)","v":13746.219746904046},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EU$4)","v":13646.364081976024},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EV$4)","v":14294.145791145636},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EW$4)","v":14410.317089349544},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EX$4)","v":14810.624073632276},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EY$4)","v":14996.341637759946},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!EZ$4)","v":15171.649239465445},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FA$4)","v":15202.395633017177},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FB$4)","v":15222.870167394998},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FC$4)","v":15120.301058754536},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FD$4)","v":14934.139429165769},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FE$4)","v":14740.476070686384},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FF$4)","v":14456.285843429936},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FG$4)","v":14357.707005885861},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FH$4)","v":15037.370434840692},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FI$4)","v":15153.751581657038},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FJ$4)","v":15552.858364362308},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FK$4)","v":15738.447947096745},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FL$4)","v":15913.683570002369},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FM$4)","v":15945.081705350374},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FN$4)","v":15966.263340963695},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FO$4)","v":16042.577647234844},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FP$4)","v":15846.490166130163},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FQ$4)","v":15639.82639286733},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FR$4)","v":15329.793822224477},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FS$4)","v":15224.523300080873},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FT$4)","v":15950.98276694469},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FU$4)","v":16087.818474837435},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FV$4)","v":16548.091460096522},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FW$4)","v":16768.45064057898},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FX$4)","v":16979.018544157563},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FY$4)","v":17025.104053478914},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!FZ$4)","v":17059.585008177524},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GA$4)","v":16951.011042400904},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GB$4)","v":16743.283230340665},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GC$4)","v":16524.348075964404},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GD$4)","v":16195.873428742181},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GE$4)","v":16084.38533062565},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GF$4)","v":16850.914189093641},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GG$4)","v":16995.986599159904},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GH$4)","v":17483.805620249575},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GI$4)","v":17717.388509707453},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GJ$4)","v":17940.595949945928},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GK$4)","v":17989.50187487217},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GL$4)","v":18026.110825257387},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GM$4)","v":17911.124943007202},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GN$4)","v":17691.066167412297},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GO$4)","v":17459.131348650753},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GP$4)","v":17111.117978084345},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GQ$4)","v":16993.045474091548},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GR$4)","v":17801.85686072367},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GS$4)","v":17955.662099223689},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GT$4)","v":18472.676059165002},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GU$4)","v":18720.276551083025},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GV$4)","v":18956.882570191545},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GW$4)","v":19008.781781853188},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GX$4)","v":19047.65028572228},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GY$4)","v":18925.874241833415},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!GZ$4)","v":18692.752918499853},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HA$4)","v":18447.046954202684},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HB$4)","v":18078.333026081895},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HC$4)","v":17953.2876698978},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HD$4)","v":18806.71714378984},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HE$4)","v":18969.781241433411},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HF$4)","v":19517.737769161951},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HG$4)","v":19780.197440985994},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HH$4)","v":20031.006686060402},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HI$4)","v":20086.082668002535},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HJ$4)","v":20127.350430727602},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HK$4)","v":19998.383694277552},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HL$4)","v":19751.424860705811},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HM$4)","v":19491.130511169038},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HN$4)","v":19100.485130497309},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HO$4)","v":18968.05558731053},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HP$4)","v":19868.567913407493},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HQ$4)","v":20041.448609222523},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HR$4)","v":20622.199972147715},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HS$4)","v":20900.410950773861},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HT$4)","v":21166.276415264256},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HU$4)","v":21224.723915988681},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HV$4)","v":21268.539296009487},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HW$4)","v":21131.957739063171},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HX$4)","v":20870.340484094264},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HY$4)","v":20594.592038698174},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!HZ$4)","v":20180.711146305635},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IA$4)","v":20040.461845977188},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IB$4)","v":20990.658154939261},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IC$4)","v":21173.946809038611},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!ID$4)","v":21789.456179793651},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IE$4)","v":22084.364179346281},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IF$4)","v":22366.190109417152},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IG$4)","v":22428.215835115057},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IH$4)","v":22474.736380850158},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!II$4)","v":22330.090890170955},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IJ$4)","v":22052.945631427498},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IK$4)","v":21760.826035608814},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IL$4)","v":21322.328061063083},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IM$4)","v":21173.797772163995},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IN$4)","v":22176.423117730978},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IO$4)","v":22370.746739557319},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IP$4)","v":23023.094838163583},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IQ$4)","v":23335.702380427421},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IR$4)","v":23634.447356132983},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IS$4)","v":23700.270706087718},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IT$4)","v":23749.663726220235},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IU$4)","v":23596.478733429529},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IV$4)","v":23302.884333557231},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IW$4)","v":22993.422145605957},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IX$4)","v":22528.843401954189},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IY$4)","v":22371.543722030725},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!IZ$4)","v":23429.495057998229},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JA$4)","v":23635.518457024522},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JB$4)","v":24326.91059096656},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JC$4)","v":24658.280419461564},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JD$4)","v":24974.960621257702},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JE$4)","v":25044.814468550554},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JF$4)","v":25097.257637766837},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JG$4)","v":24935.029563169788},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JH$4)","v":24624.01027534276},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JI$4)","v":24296.176442951513},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JJ$4)","v":23803.966247968947},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JK$4)","v":23637.380005122373},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JL$4)","v":24753.714605276324},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JM$4)","v":24972.142671561527},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JN$4)","v":25704.916197617211},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JO$4)","v":26056.174896966622},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JP$4)","v":26391.867568714402},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JQ$4)","v":26465.999089028817},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JR$4)","v":26521.681091418093},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JS$4)","v":26349.876696433552},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JT$4)","v":26020.398929022951},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JU$4)","v":25673.103374921153},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JV$4)","v":25151.618882632181},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JW$4)","v":24975.198443212612},{"$f":"INDEX(INDIRECT($G79),Consolidated!$E79,Consolidated!JX$4)","v":26153.142788870337}]
[]
[null,"total",null,null,null,null,null,{"$f":"SUM(H72:H80)","v":0},{"$f":"SUM(I72:I80)","v":0},0,0,0,0,0,0,0,9339.4574302776109,14763.551255692644,22163.503749999498,33756.116893256381,33861.495137247432,51532.032207371616,52135.947022411383,62757.881884833187,62883.395424100847,72243.850107016886,71663.944383649767,70625.387694175239,69545.587841449218,67969.096584634506,67410.714279694716,70686.535088195509,71307.164529452159,73478.637279641858,74478.732940816655,75421.935653695298,75575.999555881877,75673.923570719562,75100.158582295437,74070.04254363876,72998.905830646559,71433.567144522473,70881.287486301939,74316.830175800482,74937.729167007754,77101.770300226868,78100.282272876357,79042.202322184035,79198.929204952539,79299.813665622409,78732.370386837894,77710.865639632015,76648.562718543792,75094.535989708558,74548.54462993794,78152.635051792531,78774.020556403266,80930.886514913829,81928.043289759735,82868.90882873442,83028.508373992183,83132.562654882466,82571.634909677799,81558.925067582211,80505.639636266074,78963.097426198394,78423.593134258495,82205.539407673234,82827.641499100937,84977.601713294673,85973.644983363891,86913.69744467875,{"$f":"SUM(BU72:BU80)","v":87076.392781550836},87183.839782044612,86629.635073399913,85625.917556983186,84581.84719725365,83050.976084670241,82518.171595011896,86487.790509766302,87110.853228473192,89254.190979419087,90249.376506403831,91188.871473047751,91354.900052852579,91465.977076872063,90918.717470567048,89924.204395438763,88889.56146583955,87370.56294387595,86844.685858548066,91012.330724473679,91636.612990744936,93773.62632871118,94768.224865601733,95707.432998328732,95877.047526422437,95992.007219141786,95451.930284986825,94466.849407703994,93441.861994370149,91934.953426147404,91416.247176015255,95792.837198587193,96418.613784611094,98549.61650720032,99543.914780848165,100483.12280587266,100656.59223405902,100775.70357950129,100243.063393775,99267.659119278862,98252.572048652539,96757.987685024898,96246.712553493388,100843.76381926381,101471.32638437278,103596.64907814565,104590.95083565277,105530.46259650723,105708.07317994954,105831.62256342544,105306.69077649718,104341.22523107925,103336.30114849983,101854.29321202473,101350.72742532927,106180.38558553049,106810.04377870825,108930.03492842302,109924.66205150633,110864.79962923162,111046.85605205962,111175.14839166259,110658.21536503706,109702.96953909348,{"$f":"SUM(EG72:EG80)","v":108708.49005754355},107239.32989697787,106743.77078536971,111818.84553086656,112450.92816489475,114565.95533475764,115561.24902650694,116502.35393261749,116689.18050669417,116822.54045834094,116313.91647563642,115369.19144074708,114385.45836431386,112929.43768422057,112442.20291865453,117776.20434454705,118411.06064644677,120521.51173805507,121517.83378679052,122460.26823374481,122652.21017534875,122790.98341614493,122290.99997281175,121357.11817797455,120384.4548048835,118941.88697523046,118463.31588446262,124070.49284804027,124708.4937907689,126814.77838273162,127812.51250797216,128756.66076218629,128954.085551674,129098.64014669694,129529.66346130238,128546.37165528,127508.34423525303,125933.73948484371,125422.58623692149,131386.26641349192,132132.67007889206,134558.77182911913,135739.26531148798,136869.10639754293,137145.03312322171,137360.89367583752,136834.10811217994,135792.64210589966,134693.1755842659,133025.10123478589,132483.96849816025,138775.42647218602,139566.9315652817,142138.41438454212,143389.92986564775,144587.77191818907,144880.7244203811,145110.02775181353,144552.3524432655,143449.27357376134,142284.73455570024,140517.64519561836,139944.77805593814,146582.04926220569,{"$f":"SUM(GS72:GS80)","v":147421.38351401474},150146.96194245885,151473.77496461154,152743.71335966041,153054.74401967914,153298.32879798696,152707.9559823774,{"$f":"SUM(GZ72:GZ80)","v":151539.62253015398},150306.16295069072,148434.18436406326,147827.72540442701,154829.83888761597,155719.89516126766,158608.80629148264,160015.44995649307,161361.82688593905,161692.05324856035,161950.81055903068,161325.82691375975,160088.38212536043,158781.92657937095,156798.83626287853,156156.81959170356,163543.8528233438,164487.6991211017,167549.73394365812,169041.01443927942,170468.43379672623,170819.0426123084,171093.91923943546,170432.29973310183,169121.65913805072,167737.89146334556,165637.09798972876,164957.44292165589,172750.57964608225,173751.46972344772,176997.00635347344,178578.01941653178,180091.36258163987,180463.61409943018,180755.6160147512,180055.21740170385,178667.05538230934,177201.40445181984,174975.92561146285,174256.42998120564,182478.02125817971,183539.40588194772,186979.44477965561,188655.59315242438,190260.03572802836,190655.26825629189,190965.4643250161,190224.01826216231,188753.75383222959,187201.3785087369,184843.81815711485,184082.15124500255,192755.77986596906,193881.3187553483,197527.52006022978,199304.53200001895,201005.56155958,201425.19630916495,201754.72222934355,200969.82799335258,199412.60973927268,197768.38294338153,195270.90647781335,194464.6015245512,{"$f":"SUM(JL72:JL80)","v":203615.14998931417},204808.72448160351,208673.44758718755,210557.39649274544,212360.83139917895,212806.37762816623,213156.44011701812,212325.55689880042,210676.2470337493,208934.73887291114,206289.0472575365,205435.4935444117,215089.21579537753]
[]
[]
[{"$f":"'SPV Template'!C102","v":"A/R Closing balance"}]
[null,{"$f":"B72","v":"TEPCO"},null,null,{"$f":"MATCH(A$84,INDIRECT(F85),0)","v":102},{"$f":"\"'\"&B85&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B85&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!Q$4)","v":97313.125683344202},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!R$4)","v":75397.043505513808},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!S$4)","v":67219.344164083377},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!T$4)","v":71572.412705561073},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!U$4)","v":79301.443698746793},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!V$4)","v":107959.28818244312},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!W$4)","v":120803.2596189718},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!X$4)","v":132875.88446861616},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!Y$4)","v":134293.79090174788},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!Z$4)","v":134950.47870638152},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AA$4)","v":126537.66871098138},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AB$4)","v":111961.82687683417},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AC$4)","v":96828.779973181285},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AD$4)","v":75021.778254044082},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AE$4)","v":66884.780858699654},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AF$4)","v":71216.183360171912},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AG$4)","v":78906.745513938717},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AH$4)","v":107421.95452127229},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AI$4)","v":120201.99909877703},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AJ$4)","v":132214.53622628452},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AK$4)","v":133625.38547269575},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AL$4)","v":134278.80481874419},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AM$4)","v":125907.86695932853},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AN$4)","v":111404.57182856597},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AO$4)","v":96346.844942618889},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AP$4)","v":74648.380768237461},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AQ$4)","v":66551.882737746113},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AR$4)","v":70861.727035164775},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AS$4)","v":78514.011816154147},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AT$4)","v":106887.29527068978},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AU$4)","v":119603.73116515882},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AV$4)","v":131556.47963841207},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AW$4)","v":132960.30682304708},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AX$4)","v":133610.47397824284},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AY$4)","v":125281.19984932375},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!AZ$4)","v":110850.09034337265},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BA$4)","v":95867.308593251815},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BB$4)","v":74276.841751873348},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BC$4)","v":66220.641513286973},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BD$4)","v":70509.034905884037},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BE$4)","v":78123.232827772023},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BF$4)","v":106355.29711965166},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BG$4)","v":119008.44092345158},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BH$4)","v":130901.69832181616},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BI$4)","v":132298.53839479579},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BJ$4)","v":132945.46954590376},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BK$4)","v":124657.65177926657},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BL$4)","v":110298.36861670976},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BM$4)","v":95390.158986393115},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BN$4)","v":73907.151955000227},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BO$4)","v":65891.048938637221},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BP$4)","v":70158.098191596277},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BQ$4)","v":77734.39881983657},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BR$4)","v":105825.94682336565},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BS$4)","v":118416.11355312332},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BT$4)","v":130250.17597485645},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BU$4)","v":131640.06371234811},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BV$4)","v":132283.77496556859},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BW$4)","v":124037.20722510919},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BX$4)","v":109749.39291274043},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BY$4)","v":94915.384242776738},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!BZ$4)","v":73539.302173705102},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CA$4)","v":65563.096808156755},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CB$4)","v":69808.908155271056},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CC$4)","v":77347.500111814414},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CD$4)","v":105299.23120296093},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CE$4)","v":117826.73430740624},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CF$4)","v":129601.89637702845},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CG$4)","v":130984.86638211214},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CH$4)","v":131625.37376348194},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CI$4)","v":123419.85074006984},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CJ$4)","v":109203.14956399388},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CK$4)","v":94442.972542262243},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CL$4)","v":73173.283249884858},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CM$4)","v":65236.77695704691},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CN$4)","v":69461.456103364078},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CO$4)","v":76962.52707135446},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CP$4)","v":104775.13714516076},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CQ$4)","v":117240.28851293043},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CR$4)","v":128956.84338856061},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CS$4)","v":130332.9300920902},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CT$4)","v":130970.24954788144},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CU$4)","v":122805.56695424822},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CV$4)","v":108659.62497102472},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CW$4)","v":93972.912123540067},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CX$4)","v":72809.086071017708},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CY$4)","v":64912.081261146464},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!CZ$4)","v":69115.733385600295},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DA$4)","v":76579.470114047319},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DB$4)","v":104253.6516019554},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DC$4)","v":116656.7615693578},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DD$4)","v":128315.00095001185},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DE$4)","v":129684.23861147252},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DF$4)","v":130318.38600858979},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DG$4)","v":122194.34057424309},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DH$4)","v":108118.80560207464},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DI$4)","v":93505.191283838954},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DJ$4)","v":72446.70156993682},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DK$4)","v":64589.001636729823},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DL$4)","v":68771.731394758797},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DM$4)","v":76198.319703187255},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DN$4)","v":103734.76159027773},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DO$4)","v":116076.13894901912},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DP$4)","v":127676.3530818721},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DQ$4)","v":129038.77579023299},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DR$4)","v":129669.76691660828},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DS$4)","v":121586.1563827713},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DT$4)","v":107580.67799273544},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DU$4)","v":93039.798378634616},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DV$4)","v":72086.12072460429},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DW$4)","v":64267.530040305603},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DX$4)","v":68429.441566458394},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DY$4)","v":75819.06634953426},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!DZ$4)","v":103218.45419167954},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EA$4)","v":115498.40619655185},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EB$4)","v":127040.88388416411},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EC$4)","v":128396.52555872727},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!ED$4)","v":129024.37612371308},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EE$4)","v":120980.99923828889},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EF$4)","v":107045.22874561381},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EG$4)","v":92576.721821359606},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EH$4)","v":71727.334557886585},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EI$4)","v":63947.658468416368},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EJ$4)","v":68088.855378944456},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EK$4)","v":75441.700611078326},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EL$4)","v":102704.71655201048},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EM$4)","v":114923.54892854078},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EN$4)","v":126408.57753604812},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EO$4)","v":127757.47192729281},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EP$4)","v":128382.19756205323},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EQ$4)","v":120378.85407461436},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!ER$4)","v":106512.44452999788},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!ES$4)","v":92115.950083115196},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!ET$4)","v":71370.334137331069},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EU$4)","v":63629.378957439432},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EV$4)","v":67749.964352876719},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EW$4)","v":75066.213092803941},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EX$4)","v":102193.53588109744},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EY$4)","v":114351.55283315941},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!EZ$4)","v":125779.41829542724},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FA$4)","v":127121.59898585023},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FB$4)","v":127743.21524375009},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FC$4)","v":119779.70590055313},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FD$4)","v":105982.31208152493},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FE$4)","v":91657.471692383842},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FF$4)","v":71015.11057494345},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FG$4)","v":63312.683583388352},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FH$4)","v":67412.76005111805},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FI$4)","v":74692.594446456249},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FJ$4)","v":101684.89945242646},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FK$4)","v":113782.40366981397},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FL$4)","v":125153.39049855627},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FM$4)","v":126488.89090350794},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FN$4)","v":127107.41326050014},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FO$4)","v":131566.28931069787},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FP$4)","v":117023.72210534397},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FQ$4)","v":101739.01413836013},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FR$4)","v":79240.928038709506},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FS$4)","v":71018.033353428516},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FT$4)","v":76014.975903539598},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FU$4)","v":84666.914360380586},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FV$4)","v":115870.2075880754},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FW$4)","v":130337.55191820271},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FX$4)","v":144117.33046128717},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FY$4)","v":146421.58643557428},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!FZ$4)","v":147911.77131666974},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GA$4)","v":139420.70401553865},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GB$4)","v":124009.95580194693},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GC$4)","v":107812.76154653727},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GD$4)","v":83971.555570072538},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GE$4)","v":75257.759870019421},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GF$4)","v":80553.016367042495},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GG$4)","v":89721.469449300246},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GH$4)","v":122787.57728133717},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GI$4)","v":138118.61186709069},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GJ$4)","v":152721.03347311553},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GK$4)","v":155162.85190434346},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GL$4)","v":156741.99977211526},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GM$4)","v":147744.02174013347},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GN$4)","v":131413.26272426403},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GO$4)","v":114249.107392401},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GP$4)","v":88984.59822950633},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GQ$4)","v":79750.595070232011},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GR$4)","v":85361.974646457398},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GS$4)","v":95077.777913076323},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GT$4)","v":130117.90906786938},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GU$4)","v":146364.19560852449},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GV$4)","v":161838.37148830405},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GW$4)","v":164425.96475815715},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GX$4)","v":166099.38664018241},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GY$4)","v":156564.23566413944},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!GZ$4)","v":139258.54184979337},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HA$4)","v":121069.69854701406},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HB$4)","v":94296.916001026533},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HC$4)","v":84511.649364012323},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HD$4)","v":90458.024344370933},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HE$4)","v":100753.85421542238},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HF$4)","v":137885.85649346202},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HG$4)","v":155102.03488538487},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HH$4)","v":171500.00815439087},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HI$4)","v":174242.07891794975},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HJ$4)","v":176015.4029064069},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HK$4)","v":165911.01014030146},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HL$4)","v":147572.17860743322},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HM$4)","v":128297.47418437852},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HN$4)","v":99926.375397806609},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HO$4)","v":89556.935242125677},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HP$4)","v":95858.304616040012},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HQ$4)","v":106768.78827083352},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HR$4)","v":146117.54490320539},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HS$4)","v":164361.51700604867},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HT$4)","v":181738.43771705101},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HU$4)","v":184644.20817176829},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HV$4)","v":186523.39835197086},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HW$4)","v":175815.78046230678},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HX$4)","v":156382.13361758308},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HY$4)","v":135956.74293101006},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!HZ$4)","v":105891.90955125901},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IA$4)","v":94903.421129746028},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IB$4)","v":101580.97781220585},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IC$4)","v":113142.80964824025},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!ID$4)","v":154840.65930687083},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IE$4)","v":174173.78368048233},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IF$4)","v":192588.09430551526},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IG$4)","v":195667.33720752879},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IH$4)","v":197658.71371647791},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!II$4)","v":186311.85858871113},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IJ$4)","v":165718.0367299653},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IK$4)","v":144073.26462128741},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IL$4)","v":112213.58188739177},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IM$4)","v":100569.08845506572},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IN$4)","v":107645.29056314255},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IO$4)","v":119897.35560757424},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IP$4)","v":164084.53748979256},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IQ$4)","v":184571.8357567788},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IR$4)","v":204085.4677422494},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IS$4)","v":207348.53927434798},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IT$4)","v":209458.79955676751},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IU$4)","v":197434.5451785076},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IV$4)","v":175611.28667543858},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IW$4)","v":152674.33693353849},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IX$4)","v":118912.65360459892},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IY$4)","v":106572.99212486144},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!IZ$4)","v":114071.63850938095},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JA$4)","v":127055.1431980698},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JB$4)","v":173880.26868240314},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JC$4)","v":195590.64421039404},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JD$4)","v":216269.22626639201},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JE$4)","v":219727.10086817463},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JF$4)","v":221963.34220151624},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JG$4)","v":209221.24831514101},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JH$4)","v":186095.15666695483},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JI$4)","v":161788.88719823986},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JJ$4)","v":126011.65517982733},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JK$4)","v":112935.32461040893},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JL$4)","v":120881.6348968105},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JM$4)","v":134640.24566078265},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JN$4)","v":184260.79812027092},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JO$4)","v":207267.26775936023},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JP$4)","v":229180.3465836932},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JQ$4)","v":232844.65386106493},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JR$4)","v":235214.39722523975},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JS$4)","v":221711.60931826127},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JT$4)","v":197204.90630481832},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JU$4)","v":171447.56968710094},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JV$4)","v":133534.46214361145},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JW$4)","v":119677.4838592814},{"$f":"INDEX(INDIRECT($G85),Consolidated!$E85,Consolidated!JX$4)","v":128098.1832668609}]
[null,"pepsico",null,null,{"$f":"MATCH(A$84,INDIRECT(F86),0)","v":102},{"$f":"\"'\"&B86&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B86&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!S$4)","v":65770.187090556472},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!T$4)","v":70029.409431258522},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!U$4)","v":77591.813093062636},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!V$4)","v":105631.83366666237},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!W$4)","v":118198.90665541701},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!X$4)","v":130011.26223414743},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!Y$4)","v":131398.60054492205},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!Z$4)","v":132041.13105913554},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AA$4)","v":123809.68973468395},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AB$4)","v":109548.08310409664},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AC$4)","v":94741.283982792113},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AD$4)","v":73404.411378817997},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AE$4)","v":65442.836512202062},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AF$4)","v":69680.859903072211},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AG$4)","v":77205.62406099237},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AH$4)","v":105106.08418390949},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AI$4)","v":117610.60848923972},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AJ$4)","v":129364.1717548952},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AK$4)","v":130744.60502223761},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AL$4)","v":131383.93754136027},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AM$4)","v":123193.46564694145},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AN$4)","v":109002.84171209073},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AO$4)","v":94269.738811982359},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AP$4)","v":73039.063831827778},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AQ$4)","v":65117.115219180239},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AR$4)","v":69334.045171374732},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AS$4)","v":76821.357164293673},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AT$4)","v":104582.95145511246},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AU$4)","v":117025.23839356763},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AV$4)","v":128720.3019665365},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AW$4)","v":130093.86455814516},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AX$4)","v":130730.01499919941},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AY$4)","v":122580.3086222626},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!AZ$4)","v":108460.31408893519},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BA$4)","v":93800.540610083699},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BB$4)","v":72675.534688222047},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BC$4)","v":64793.015102231715},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BD$4)","v":68988.956601757964},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BE$4)","v":76439.002836137603},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BF$4)","v":104062.4224561952},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BG$4)","v":116442.78179484367},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BH$4)","v":128079.63683908765},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BI$4)","v":129446.36295160664},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BJ$4)","v":130079.3471523929},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BK$4)","v":121970.20339529836},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BL$4)","v":107920.48672769274},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BM$4)","v":93333.677695791004},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BN$4)","v":72313.814897465592},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BO$4)","v":64470.528092458713},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BP$4)","v":68645.585602789084},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BQ$4)","v":76058.551557311323},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BR$4)","v":103544.48422790496},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BS$4)","v":115863.22419204624},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BT$4)","v":127442.16042234923},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BU$4)","v":128802.08408221946},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BV$4)","v":129431.91780171041},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BW$4)","v":121363.13477667811},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BX$4)","v":107383.34618865245},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BY$4)","v":92869.138445939156},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!BZ$4)","v":71953.895454069323},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CA$4)","v":64149.646161123703},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CB$4)","v":68303.923625796189},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CC$4)","v":75679.99385598072},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CD$4)","v":103029.12387548956},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CE$4)","v":115286.5511563279},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CF$4)","v":126807.85684550896},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CG$4)","v":128161.01190981531},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CH$4)","v":128787.71082854833},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CI$4)","v":120759.08765263158},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CJ$4)","v":106848.87909899538},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CK$4)","v":92406.911295213562},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CL$4)","v":71595.767397366173},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CM$4)","v":63830.36131944973},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CN$4)","v":67963.962164655793},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CO$4)","v":75303.320307454705},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CP$4)","v":102516.32856837635},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CQ$4)","v":114712.74833065624},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CR$4)","v":126176.71031674642},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CS$4)","v":127523.13047406073},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CT$4)","v":128146.71019452813},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CU$4)","v":120158.04698461253},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CV$4)","v":106317.07215246162},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CW$4)","v":91946.984735862468},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CX$4)","v":71239.421811287946},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CY$4)","v":63512.665618421452},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!CZ$4)","v":67625.692755581025},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DA$4)","v":74928.52153395093},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DB$4)","v":102006.08553985304},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DC$4)","v":114141.8014294567},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DD$4)","v":125548.7051228403},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DE$4)","v":126888.42389406006},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DF$4)","v":127508.89994109765},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DG$4)","v":119559.99780892454},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DH$4)","v":105787.91210901919},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DI$4)","v":91489.347317410429},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DJ$4)","v":70884.84982414353},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DK$4)","v":63196.551148587358},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DL$4)","v":67289.106976910873},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DM$4)","v":74555.588204361833},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DN$4)","v":101498.38208674951},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DO$4)","v":113573.69623825657},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DP$4)","v":124923.82562877679},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DQ$4)","v":126256.87636795967},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DR$4)","v":126874.2641891333},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DS$4)","v":118964.92523634824},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DT$4)","v":105261.385794534},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DU$4)","v":91033.987646373076},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DV$4)","v":70532.042608397722},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DW$4)","v":62882.010039862638},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DX$4)","v":66954.196448900388},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DY$4)","v":74184.511034022493},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!DZ$4)","v":100993.20556912171},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EA$4)","v":113008.41861333128},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EB$4)","v":124302.05627736045},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EC$4)","v":125628.4721725547},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!ED$4)","v":126242.78713854468},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EE$4)","v":118372.81445177051},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EF$4)","v":104737.48010044207},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EG$4)","v":90580.894385973443},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EH$4)","v":70180.991380451655},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EI$4)","v":62569.034461333446},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EJ$4)","v":66620.952833512332},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EK$4)","v":73815.280784479546},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EL$4)","v":100490.54340993693},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EM$4)","v":112445.95448135202},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EN$4)","v":123683.38158882686},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EO$4)","v":125003.19566289763},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EP$4)","v":125614.45306788156},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EQ$4)","v":117783.65071381611},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!ER$4)","v":104216.18198342348},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!ES$4)","v":90130.056255860094},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!ET$4)","v":69831.687400424256},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EU$4)","v":62257.616621061883},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EV$4)","v":66289.367834209406},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EW$4)","v":73447.888263261309},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EX$4)","v":99990.383094760997},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EY$4)","v":111886.28983903615},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!EZ$4)","v":123067.78616045765},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FA$4)","v":124381.03127190903},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FB$4)","v":124989.2463339425},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FC$4)","v":117197.41935448028},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FD$4)","v":103697.47846507715},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FE$4)","v":89681.462031825809},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FF$4)","v":69484.121971934233},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FG$4)","v":61947.748765891942},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FH$4)","v":65959.433195747726},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FI$4)","v":73082.324323648543},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FJ$4)","v":99492.712171446037},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FK$4)","v":111329.41075279737},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FL$4)","v":122455.25466619627},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FM$4)","v":123761.96350998945},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FN$4)","v":124367.15137138493},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FO$4)","v":128729.9001557118},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FP$4)","v":114500.85079845585},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FQ$4)","v":99545.660218804405},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FR$4)","v":77532.602067842803},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FS$4)","v":69486.981739314768},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FT$4)","v":74376.197046136716},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FU$4)","v":82841.611549637048},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FV$4)","v":113372.20447564685},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FW$4)","v":127527.652659927},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FX$4)","v":141010.35803463002},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FY$4)","v":143264.93740338227},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!FZ$4)","v":144722.99593769229},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GA$4)","v":136414.98442792968},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GB$4)","v":121336.47085690685},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GC$4)","v":105488.46594451161},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GD$4)","v":82161.243743280851},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GE$4)","v":73635.305554083156},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GF$4)","v":78816.403567350848},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GG$4)","v":87787.197347771027},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GH$4)","v":120140.44514443136},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GI$4)","v":135140.96360434766},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GJ$4)","v":149428.57698330408},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GK$4)","v":151817.75315067355},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GL$4)","v":153362.85675140901},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GM$4)","v":144558.86281246832},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GN$4)","v":128580.17261307145},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GO$4)","v":111786.05298178841},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GP$4)","v":87066.212063100684},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GQ$4)","v":78031.2813756221},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GR$4)","v":83521.687287104753},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GS$4)","v":93028.031130935371},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GT$4)","v":127312.74500887541},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GU$4)","v":143208.78384402685},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GV$4)","v":158349.35766755234},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GW$4)","v":160881.1659675125},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GX$4)","v":162518.51116376388},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GY$4)","v":153188.92499433891},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!GZ$4)","v":136256.31825656613},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HA$4)","v":118459.60152478036},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HB$4)","v":92264.003533134906},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HC$4)","v":82689.693854117213},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HD$4)","v":88507.87312724613},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HE$4)","v":98581.738995658059},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HF$4)","v":134913.22611805907},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HG$4)","v":151758.24726341828},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HH$4)","v":167802.70266863372},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HI$4)","v":170485.65813893086},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HJ$4)","v":172220.75168891108},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HK$4)","v":162334.19580343552},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HL$4)","v":144390.72438254941},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HM$4)","v":125531.55621028924},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HN$4)","v":97772.099488982538},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HO$4)","v":87626.210272945376},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HP$4)","v":93791.730746298839},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HQ$4)","v":104466.99930400144},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HR$4)","v":142967.45059038396},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HS$4)","v":160818.10762074566},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HT$4)","v":177820.40570075368},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HU$4)","v":180663.53172088347},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HV$4)","v":182502.20913238815},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HW$4)","v":172025.43283153157},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HX$4)","v":153010.74881870806},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HY$4)","v":133025.70160410856},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!HZ$4)","v":103609.02488965204},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IA$4)","v":92857.433241254417},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IB$4)","v":99391.030939576493},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IC$4)","v":110703.60550307312},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!ID$4)","v":151502.50658469647},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IE$4)","v":170418.83525332448},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IF$4)","v":188436.15854043793},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IG$4)","v":191449.01717928957},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IH$4)","v":193397.46233581493},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!II$4)","v":182295.22987694159},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IJ$4)","v":162145.38263575092},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IK$4)","v":140967.24219383852},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IL$4)","v":109794.41062114207},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IM$4)","v":98400.956532251148},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IN$4)","v":105324.60540634231},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IO$4)","v":117312.53269481628},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IP$4)","v":160547.099403826},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IQ$4)","v":180592.7195561227},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IR$4)","v":199685.66433951471},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IS$4)","v":202878.38851474796},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IT$4)","v":204943.15447327486},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IU$4)","v":193178.12656475866},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IV$4)","v":171825.34765086757},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IW$4)","v":149382.88715721815},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IX$4)","v":116349.05951950466},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IY$4)","v":104275.42425499827},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!IZ$4)","v":111612.41008502801},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JA$4)","v":124316.00817997125},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JB$4)","v":170131.64803694165},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JC$4)","v":191373.97757822205},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JD$4)","v":211606.75770280266},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JE$4)","v":214990.08526011682},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JF$4)","v":217178.11629050729},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JG$4)","v":204710.72451133962},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JH$4)","v":182083.19975207152},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JI$4)","v":158300.94019106493},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JJ$4)","v":123295.01633543568},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JK$4)","v":110500.59355872337},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JL$4)","v":118275.59226951853},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JM$4)","v":131737.58621345978},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JN$4)","v":180288.38746541692},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JO$4)","v":202798.86910240696},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JP$4)","v":224239.53193435067},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JQ$4)","v":227824.84176126201},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JR$4)","v":230143.49670139252},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JS$4)","v":216931.81042373029},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JT$4)","v":192953.43839093574},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JU$4)","v":167751.39470293911},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JV$4)","v":130655.64187570391},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JW$4)","v":117097.40108053212},{"$f":"INDEX(INDIRECT($G86),Consolidated!$E86,Consolidated!JX$4)","v":125336.5617322328}]
[null,"PandG",null,null,102,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!T$4)","v":71256.115578183977},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!U$4)","v":78950.989970968207},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!V$4)","v":107482.18797811914},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!W$4)","v":120269.39856062719},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!X$4)","v":132288.67133765729},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!Y$4)","v":133700.31167307432},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!Z$4)","v":134354.09740331446},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AA$4)","v":125978.46580576524},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AB$4)","v":111467.03841186066},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AC$4)","v":96400.868382734581},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AD$4)","v":74690.237482181445},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AE$4)","v":66589.199596993698},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AF$4)","v":70901.460503025199},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AG$4)","v":78558.036060208207},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AH$4)","v":106947.22893430507},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AI$4)","v":119670.7951672241},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AJ$4)","v":131630.24576540675},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AK$4)","v":133034.86010164896},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AL$4)","v":133685.39181747352},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AM$4)","v":125351.4473120374},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AN$4)","v":110912.24601874591},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AO$4)","v":95921.063148555986},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AP$4)","v":74318.490137087923},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AQ$4)","v":66257.772639514937},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AR$4)","v":70548.570612809737},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AS$4)","v":78167.037954892061},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AT$4)","v":106414.93248216259},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AU$4)","v":119075.17113537835},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AV$4)","v":130975.09730093736},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AW$4)","v":132372.72060772264},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AX$4)","v":133020.01450497267},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AY$4)","v":124727.54960715989},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!AZ$4)","v":110360.21493160854},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BA$4)","v":95443.645995175815},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BB$4)","v":73948.593048376453},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BC$4)","v":65927.995256273512},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BD$4)","v":70197.437121880401},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BE$4)","v":77777.985920608568},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BF$4)","v":105885.28536947278},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BG$4)","v":118482.5116362477},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BH$4)","v":130323.20963346798},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BI$4)","v":131713.87670646355},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BJ$4)","v":132357.94890037036},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BK$4)","v":124106.75715838038},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BL$4)","v":109810.93140691004},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BM$4)","v":94968.605036667403},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BN$4)","v":73580.537006973522},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BO$4)","v":65599.859237028606},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BP$4)","v":69848.051288308037},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BQ$4)","v":77390.87027139662},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BR$4)","v":105358.27440997532},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BS$4)","v":117892.80191479578},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BT$4)","v":129674.56653339916},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BU$4)","v":131058.31199508753},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BV$4)","v":131699.178520674},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BW$4)","v":123489.05451025569},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BX$4)","v":109264.38176951584},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BY$4)","v":94495.928446262318},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!BZ$4)","v":73214.312849640643},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CA$4)","v":65273.356412403125},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CB$4)","v":69500.404413673532},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CC$4)","v":77005.681369503814},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CD$4)","v":104833.88648304054},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CE$4)","v":117306.02728942495},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CF$4)","v":129029.15185190954},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CG$4)","v":130406.01015245065},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CH$4)","v":131043.68696493036},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CI$4)","v":122874.4262842677},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CJ$4)","v":108720.55241235529},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CK$4)","v":94025.604456056448},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CL$4)","v":72849.911458746792},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CM$4)","v":64948.478653680781},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CN$4)","v":69154.487842851653},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CO$4)","v":76622.409625146887},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CP$4)","v":104312.10853334257},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CQ$4)","v":116722.17315161051},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CR$4)","v":128386.94952055313},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CS$4)","v":129756.95493864195},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CT$4)","v":130391.4579138163},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CU$4)","v":122262.85717843952},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CV$4)","v":108179.42979608242},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CW$4)","v":93557.62135671638},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CX$4)","v":72487.32376204076},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CY$4)","v":64625.21787260304},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!CZ$4)","v":68810.292963795087},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DA$4)","v":76241.045496272374},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DB$4)","v":103792.9275705342},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DC$4)","v":116141.2249655371},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DD$4)","v":127747.94355085974},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DE$4)","v":129111.13019457982},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DF$4)","v":129742.47512923337},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DG$4)","v":121654.33196695536},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DH$4)","v":107641.00044873932},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DI$4)","v":93091.967497188467},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DJ$4)","v":72126.540732425812},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DK$4)","v":64303.566021168357},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DL$4)","v":68467.811207320454},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DM$4)","v":75861.579488319723},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DN$4)","v":103276.33066892382},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DO$4)","v":115563.168267737},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DP$4)","v":127112.11803393689},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DQ$4)","v":128468.51984160942},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DR$4)","v":129096.72245390325},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DS$4)","v":121048.83549978137},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DT$4)","v":107105.25096542052},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DU$4)","v":92628.631284408679},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DV$4)","v":71767.553387734893},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DW$4)","v":63983.515091431793},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DX$4)","v":68127.0340468949},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DY$4)","v":75484.002153984489},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!DZ$4)","v":102762.30496715341},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EA$4)","v":114987.98866672983},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EB$4)","v":126479.45714007363},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EC$4)","v":127829.10788110238},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!ED$4)","v":128454.18381096517},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EE$4)","v":120446.35270228793},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EF$4)","v":106572.16800793928},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EG$4)","v":92167.601183013612},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EH$4)","v":71410.352790506644},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EI$4)","v":63665.057115305084},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EJ$4)","v":67787.952998423483},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EK$4)","v":75108.304092983133},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EL$4)","v":102250.83766787812},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EM$4)","v":114415.67184266412},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EN$4)","v":125849.94511834625},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EO$4)","v":127192.87839405831},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EP$4)","v":127814.84320357608},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EQ$4)","v":119846.86857487481},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!ER$4)","v":106041.73830449548},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!ES$4)","v":91708.865715053616},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!ET$4)","v":71054.930047763322},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EU$4)","v":63348.184164358972},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EV$4)","v":67450.559620038461},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EW$4)","v":74734.475951819317},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EX$4)","v":101741.91603744822},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EY$4)","v":113846.20354696143},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!EZ$4)","v":125223.56629622672},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FA$4)","v":126559.81554070908},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FB$4)","v":127178.6847145123},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FC$4)","v":119250.36819259771},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FD$4)","v":105513.94864934527},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FE$4)","v":91252.413459706993},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FF$4)","v":70701.276310789079},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FG$4)","v":63032.888349625224},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FH$4)","v":67114.845511888663},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FI$4)","v":74362.508423550622},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FJ$4)","v":101235.52740559151},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FK$4)","v":113279.56960196076},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FL$4)","v":124600.30507919181},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FM$4)","v":125929.90356012374},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FN$4)","v":126545.69250577294},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FO$4)","v":130984.86362172723},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FP$4)","v":116506.56380736743},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FQ$4)","v":101289.40294463793},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FR$4)","v":78890.741745389605},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FS$4)","v":70704.186172754999},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FT$4)","v":75679.045932660723},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FU$4)","v":84292.749220716738},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FV$4)","v":115358.14697109647},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FW$4)","v":129761.5563397014},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FX$4)","v":143480.43845350103},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FY$4)","v":145774.51132066833},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!FZ$4)","v":147258.11068676802},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GA$4)","v":138804.56762289812},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GB$4)","v":123461.92351822808},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GC$4)","v":107336.30888156948},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GD$4)","v":83600.463401956877},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GE$4)","v":74925.176233952501},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GF$4)","v":80197.031613765459},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GG$4)","v":89324.966914621298},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GH$4)","v":122244.94700657712},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GI$4)","v":137508.22975868572},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GJ$4)","v":152046.11946153527},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GK$4)","v":154477.14686132834},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GL$4)","v":156049.3160635026},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GM$4)","v":147091.10243928822},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GN$4)","v":130832.51329962313},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GO$4)","v":113744.21083927996},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GP$4)","v":88591.352120610114},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GQ$4)","v":79398.156425595604},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GR$4)","v":84984.73785441347},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GS$4)","v":94657.604456649759},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GT$4)","v":129542.88414831311},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GU$4)","v":145717.37411862635},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GV$4)","v":161123.16558611227},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GW$4)","v":163699.3236075626},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GX$4)","v":165365.35020257477},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GY$4)","v":155872.33754140514},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!GZ$4)","v":138643.12209398605},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HA$4)","v":120534.66002567275},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HB$4)","v":93880.193376705836},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HC$4)","v":84138.170380794516},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HD$4)","v":90058.266781830505},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HE$4)","v":100308.59669991019},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HF$4)","v":137276.50299165663},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HG$4)","v":154416.59860861173},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HH$4)","v":170742.10496412788},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HI$4)","v":173472.05780301729},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HJ$4)","v":175237.54501104116},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HK$4)","v":165177.80618749533},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HL$4)","v":146920.01872613496},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HM$4)","v":127730.49424056732},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HN$4)","v":99484.774726643984},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HO$4)","v":89161.159826948831},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HP$4)","v":95434.681808883921},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HQ$4)","v":106296.94919559518},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HR$4)","v":145471.81342699571},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HS$4)","v":163635.16066685147},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HT$4)","v":180935.28824072483},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HU$4)","v":183828.21733921414},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HV$4)","v":185699.10288871711},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HW$4)","v":175038.80475049821},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HX$4)","v":155691.04025120745},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HY$4)","v":135355.91468432924},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!HZ$4)","v":105423.94563139934},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IA$4)","v":94484.018201343235},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IB$4)","v":101132.06502215777},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IC$4)","v":112642.80211290254},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!ID$4)","v":154156.37811683485},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IE$4)","v":173404.0643799867},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IF$4)","v":191736.99737175065},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IG$4)","v":194802.63229762384},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IH$4)","v":196785.20839527619},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!II$4)","v":185488.49797475073},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IJ$4)","v":164985.68557690474},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IK$4)","v":143436.56735192187},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IL$4)","v":111717.68085147633},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IM$4)","v":100124.64746755686},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IN$4)","v":107169.57799605552},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IO$4)","v":119367.49797493056},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IP$4)","v":163359.40519519593},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IQ$4)","v":183756.1647567703},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IR$4)","v":203183.56092164488},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IS$4)","v":206432.21209102246},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IT$4)","v":208533.14658379598},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IU$4)","v":196562.03051644287},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IV$4)","v":174835.21467491888},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IW$4)","v":151999.62928612507},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IX$4)","v":118387.14762649758},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IY$4)","v":106102.01832377225},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!IZ$4)","v":113567.52623746225},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JA$4)","v":126493.65343835823},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JB$4)","v":173111.84650110768},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JC$4)","v":194726.27822681217},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JD$4)","v":215313.47624452921},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JE$4)","v":218756.06959810416},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JF$4)","v":220982.42839873358},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JG$4)","v":208296.64514295859},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JH$4)","v":185272.7537152103},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JI$4)","v":161073.89998001035},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JJ$4)","v":125454.77686536615},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JK$4)","v":112436.23400547706},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JL$4)","v":120347.42747770644},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JM$4)","v":134045.23535832122},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JN$4)","v":183446.50167656445},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JO$4)","v":206351.29973602062},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JP$4)","v":228167.53895942195},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JQ$4)","v":231815.6527088428},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JR$4)","v":234174.92356007051},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JS$4)","v":220731.80798863468},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JT$4)","v":196333.40647672868},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JU$4)","v":170689.8982360787},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JV$4)","v":132944.3385864303},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JW$4)","v":119148.59789714249},{"$f":"INDEX(INDIRECT($G87),Consolidated!$E87,Consolidated!JX$4)","v":127532.08404150445}]
[null,"Nestle",null,null,102,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!V$4)","v":92729.116893192971},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!W$4)","v":103761.14710348837},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!X$4)","v":114130.64712277801},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!Y$4)","v":115348.52483941586},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!Z$4)","v":115912.57153908745},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AA$4)","v":108686.58427483884},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AB$4)","v":96167.004310850738},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AC$4)","v":83168.826026203547},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AD$4)","v":64438.20964712312},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AE$4)","v":57449.12519375595},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AF$4)","v":61169.482521341663},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AG$4)","v":67775.111818617646},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AH$4)","v":92267.586656043204},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AI$4)","v":103244.70837923346},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AJ$4)","v":113562.59744865779},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AK$4)","v":114774.41355907949},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AL$4)","v":115335.65289235115},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AM$4)","v":108145.63072436834},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AN$4)","v":95688.363062097211},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AO$4)","v":82754.879152930123},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AP$4)","v":64117.488570762594},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AQ$4)","v":57163.190103861125},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AR$4)","v":60865.030514029611},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AS$4)","v":67437.782353197079},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AT$4)","v":91808.353541598117},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AU$4)","v":102730.84006754002},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AV$4)","v":112997.37506449345},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AW$4)","v":114203.15973845198},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AX$4)","v":114761.60567811374},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AY$4)","v":107607.3696013554},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!AZ$4)","v":95212.104100768018},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BA$4)","v":82342.992571019218},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BB$4)","v":63798.36378345768},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BC$4)","v":56878.678166631507},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BD$4)","v":60562.093821559822},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BE$4)","v":67102.131839904963},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BF$4)","v":91351.40611664654},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BG$4)","v":102219.52937498192},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BH$4)","v":112434.96589833179},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BI$4)","v":113634.74915541966},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BJ$4)","v":114190.41560471634},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BK$4)","v":107071.78750508274},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BL$4)","v":94738.215569771186},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BM$4)","v":81933.156026013734},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BN$4)","v":63480.827340177886},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BO$4)","v":56595.582298768961},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BP$4)","v":60260.664901925651},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BQ$4)","v":66768.151922281118},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BR$4)","v":90896.733004882335},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BS$4)","v":101710.76357180809},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BT$4)","v":111875.35594825812},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BU$4)","v":113069.1676586547},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BV$4)","v":113622.06845163205},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BW$4)","v":106538.87110153088},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BX$4)","v":94266.685671029496},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BY$4)","v":81525.359314494708},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!BZ$4)","v":63164.871335436488},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CA$4)","v":56313.895452230106},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CB$4)","v":59960.736250658338},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CC$4)","v":66435.834285456949},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CD$4)","v":90444.322886621492},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CE$4)","v":101204.52999162597},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CF$4)","v":111318.53128204813},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CG$4)","v":112506.40116726325},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CH$4)","v":113056.55006911243},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CI$4)","v":106008.60712304633},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CJ$4)","v":93797.502665187101},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CK$4)","v":81119.59228382766},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CL$4)","v":62850.487903094006},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CM$4)","v":56033.61061405114},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CN$4)","v":59662.300400640401},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CO$4)","v":66105.170655948692},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CP$4)","v":89994.164498520142},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CQ$4)","v":100700.81603108588},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CR$4)","v":110764.47803682061},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CS$4)","v":111946.43567043454},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CT$4)","v":112493.84637783471},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CU$4)","v":105480.98236801107},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CV$4)","v":93330.654871316976},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CW$4)","v":80715.844831909606},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CX$4)","v":62537.669216162074},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CY$4)","v":55754.720806172983},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!CZ$4)","v":59365.349921919493},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DA$4)","v":65776.152801451055},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DB$4)","v":89546.246633294184},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DC$4)","v":100199.60914956748},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DD$4)","v":110213.18241869262},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DE$4)","v":111389.25722709244},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DF$4)","v":111933.94336855183},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DG$4)","v":104955.98370051417},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DH$4)","v":92866.130666630444},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DI$4)","v":80314.10690691763},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DJ$4)","v":62226.407486608776},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DK$4)","v":55477.219085267694},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DL$4)","v":59069.877421523561},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DM$4)","v":65448.772530632625},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DN$4)","v":89100.558139440283},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DO$4)","v":99700.896868867436},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DP$4)","v":109664.63070243603},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DQ$4)","v":110834.85196554812},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DR$4)","v":111376.8271017433},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DS$4)","v":104433.59805002458},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DT$4)","v":92403.918486187584},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DU$4)","v":79914.368507058694},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DV$4)","v":61916.69496516473},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DW$4)","v":55201.098542565625},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DX$4)","v":58775.875543276808},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DY$4)","v":65123.021692931718},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!DZ$4)","v":88657.087920958278},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EA$4)","v":99204.666772888755},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EB$4)","v":109118.80923113564},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EC$4)","v":110283.20608315468},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!ED$4)","v":110822.48370726827},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EE$4)","v":103913.81241106569},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EF$4)","v":91944.006822609357},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EG$4)","v":79516.619680320597},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EH$4)","v":61608.523941130188},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EI$4)","v":54926.352303683452},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EJ$4)","v":58483.336967616575},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EK$4)","v":64798.892178353693},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EL$4)","v":88215.824937074925},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EM$4)","v":98710.906507331791},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EN$4)","v":108575.70441584934},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EO$4)","v":109734.30584596365},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EP$4)","v":110270.89938402009},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EQ$4)","v":103396.61384289159},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!ER$4)","v":91486.384225791044},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!ES$4)","v":79120.850524224021},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!ET$4)","v":61301.886742182818},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EU$4)","v":54652.973528452741},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EV$4)","v":58192.254411410846},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EW$4)","v":64476.375917268619},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EX$4)","v":87776.758201968856},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EY$4)","v":98219.603779386438},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!EZ$4)","v":108035.30273526978},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FA$4)","v":109188.13758838305},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FB$4)","v":109722.06039958292},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FC$4)","v":102881.98946916498},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FD$4)","v":91031.039302617341},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FE$4)","v":78727.05118557626},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FF$4)","v":60996.775734187016},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FG$4)","v":54380.955410750015},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FH$4)","v":57902.620627777302},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FI$4)","v":64155.46488021082},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FJ$4)","v":87339.87678449729},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FK$4)","v":97730.746357426295},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FL$4)","v":107497.59073538761},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FM$4)","v":108644.68771283705},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FN$4)","v":109175.95308988971},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FO$4)","v":113005.80085409794},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FP$4)","v":100514.80135775557},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FQ$4)","v":87386.357333990178},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FR$4)","v":68062.150117265541},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FS$4)","v":60999.286186713653},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FT$4)","v":65291.2936428463},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FU$4)","v":72722.674731255422},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FV$4)","v":99524.016921227696},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FW$4)","v":111950.40548036067},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FX$4)","v":123786.22541578508},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FY$4)","v":125765.41243330622},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!FZ$4)","v":127045.37203991316},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GA$4)","v":119752.16748502618},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GB$4)","v":106515.46412611956},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GC$4)","v":92603.261250963056},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GD$4)","v":72125.412488842267},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GE$4)","v":64640.900561641232},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GF$4)","v":69189.137836623035},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GG$4)","v":77064.167136165022},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GH$4)","v":105465.53055733022},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GI$4)","v":118633.76575163299},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GJ$4)","v":131176.17579180008},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GK$4)","v":133273.5188787482},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GL$4)","v":134629.89117137375},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GM$4)","v":126901.28744697731},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GN$4)","v":112874.362230705},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GO$4)","v":98131.610653355441},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GP$4)","v":76431.24875900762},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GQ$4)","v":68499.916747060255},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GR$4)","v":73319.680580409593},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GS$4)","v":81664.843576473955},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GT$4)","v":111761.74836816399},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GU$4)","v":125716.11791868231},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GV$4)","v":139007.3009946305},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GW$4)","v":141229.85398503891},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GX$4)","v":142667.20074716007},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GY$4)","v":134477.20482983318},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!GZ$4)","v":119612.88206849361},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HA$4)","v":103989.99861704757},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HB$4)","v":80994.140418469251},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HC$4)","v":72589.313477767762},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HD$4)","v":77696.813813566579},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HE$4)","v":86540.177156345846},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HF$4)","v":118433.84594285976},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HG$4)","v":133221.28151635866},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HH$4)","v":147305.93885036639},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HI$4)","v":149661.17668718655},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HJ$4)","v":151184.3320375373},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HK$4)","v":142505.39913868831},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HL$4)","v":126753.68678928752},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HM$4)","v":110198.12821143981},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HN$4)","v":85829.433492719079},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HO$4)","v":76922.844309876746},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HP$4)","v":82335.258814439119},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HQ$4)","v":91706.564713352534},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HR$4)","v":125504.26303828826},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HS$4)","v":141174.49808894724},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HT$4)","v":156099.9995347443},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HU$4)","v":158595.84340975125},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HV$4)","v":160209.93006054554},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HW$4)","v":151012.87098712559},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HX$4)","v":134320.79251695206},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HY$4)","v":116776.87876528304},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!HZ$4)","v":90953.390154150431},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IA$4)","v":81515.083877102545},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IB$4)","v":87250.615711309598},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IC$4)","v":97181.381964707616},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!ID$4)","v":132996.77904898318},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IE$4)","v":149602.51608312936},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IF$4)","v":165419.05944131286},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IG$4)","v":168063.90343584551},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IH$4)","v":169774.34992160447},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!II$4)","v":160028.23290632092},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IJ$4)","v":142339.64912101408},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IK$4)","v":123748.37608853297},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IL$4)","v":96383.243415382429},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IM$4)","v":86381.476908517114},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IN$4)","v":92459.415949119459},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IO$4)","v":102983.04194569094},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IP$4)","v":140936.59298256546},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IQ$4)","v":158533.68080899329},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IR$4)","v":175294.46065346169},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IS$4)","v":178097.19996959605},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IT$4)","v":179909.75890452394},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IU$4)","v":169581.80557538677},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IV$4)","v":150837.22581026607},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IW$4)","v":131136.06688639836},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IX$4)","v":102137.25508773621},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IY$4)","v":91538.390172627463},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!IZ$4)","v":97979.177888416685},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JA$4)","v":109131.0569368054},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JB$4)","v":149350.40820964289},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JC$4)","v":167998.029771653},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JD$4)","v":185759.41635485907},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JE$4)","v":188729.47723196336},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JF$4)","v":190650.24465727643},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JG$4)","v":179705.71979659956},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JH$4)","v":159842.10183624979},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JI$4)","v":138964.79761585707},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JJ$4)","v":108234.77719979265},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JK$4)","v":97003.16752248074},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JL$4)","v":103828.46572352186},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JM$4)","v":115646.1040879419},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JN$4)","v":158266.52227322021},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JO$4)","v":178027.39369409854},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JP$4)","v":196849.12253281998},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JQ$4)","v":199996.49395010612},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JR$4)","v":202031.92983638283},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JS$4)","v":190434.0245584762},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JT$4)","v":169384.56261167282},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JU$4)","v":147260.89804984911},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JV$4)","v":114696.31708259368},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JW$4)","v":102794.18822692154},{"$f":"INDEX(INDIRECT($G88),Consolidated!$E88,Consolidated!JX$4)","v":110026.95191806693}]
[null,"TEI",null,null,102,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!R$4)","v":32326.457233369609},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!S$4)","v":28820.271370673643},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!T$4)","v":30686.648054657471},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!U$4)","v":34000.467512821429},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!V$4)","v":46287.508768424734},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!W$4)","v":51794.357234163348},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!X$4)","v":56970.491108272137},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!Y$4)","v":57578.418018140968},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!Z$4)","v":57859.972695157056},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AA$4)","v":54252.983218058027},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AB$4)","v":48003.595897486732},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AC$4)","v":41515.307089375368},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AD$4)","v":32165.562382075892},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AE$4)","v":28676.827465176859},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AF$4)","v":30533.914841741091},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AG$4)","v":33831.240797846149},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AH$4)","v":46057.127140574601},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AI$4)","v":51536.566986847254},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AJ$4)","v":56686.938270148799},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AK$4)","v":57291.839413567104},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AL$4)","v":57571.99274005591},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AM$4)","v":53982.95592728215},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AN$4)","v":47764.672981568918},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AO$4)","v":41308.677605905017},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AP$4)","v":32005.468334686731},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AQ$4)","v":28534.097506948641},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AR$4)","v":30381.941810721604},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AS$4)","v":33662.856356026386},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AT$4)","v":45827.892165371406},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AU$4)","v":51280.059810026833},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AV$4)","v":56404.796727775974},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AW$4)","v":57006.687164551884},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AX$4)","v":57285.446115298255},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AY$4)","v":53714.272613066372},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!AZ$4)","v":47526.93922989352},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BA$4)","v":41103.076556196356},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BB$4)","v":31846.171105450609},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BC$4)","v":28392.077942539265},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BD$4)","v":30230.72517803088},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BE$4)","v":33495.309995210395},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BF$4)","v":45599.798135709527},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BG$4)","v":51024.829317619224},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BH$4)","v":56124.059456869632},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BI$4)","v":56722.954171855759},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BJ$4)","v":57000.325686929755},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BK$4)","v":53446.926586186972},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BL$4)","v":47290.388723766773},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BM$4)","v":40898.498821541412},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BN$4)","v":31687.666728453936},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BO$4)","v":28250.765236185285},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BP$4)","v":30080.261178932371},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BQ$4)","v":33328.597544111602},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BR$4)","v":45372.839372888651},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BS$4)","v":50770.869155326211},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BT$4)","v":55844.719468106785},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BU$4)","v":56440.633371573349},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BV$4)","v":56716.624356503009},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BW$4)","v":53180.911190713559},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BX$4)","v":47055.015573953227},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BY$4)","v":40694.939308708876},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!BZ$4)","v":31529.951257522116},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CA$4)","v":28110.155869721319},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CB$4)","v":29930.546067427254},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CC$4)","v":33162.714852204634},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CD$4)","v":45147.010226472412},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CE$4)","v":50518.17300047617},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CF$4)","v":55566.769806951743},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CG$4)","v":56159.71773495771},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CH$4)","v":56434.335060900907},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CI$4)","v":52916.219803843611},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CJ$4)","v":46820.813920529297},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CK$4)","v":40492.392949817389},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CL$4)","v":31373.020766121408},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CM$4)","v":27970.246342492555},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CN$4)","v":29781.576116161235},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CO$4)","v":32997.65778962207},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CP$4)","v":44922.305074147669},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CQ$4)","v":50266.734561866477},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CR$4)","v":55290.203553482679},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CS$4)","v":55880.200268245186},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CT$4)","v":56153.45077216081},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CU$4)","v":52652.845835737542},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CV$4)","v":46587.777932737321},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CW$4)","v":40290.854702209435},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CX$4)","v":31216.871347261236},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CY$4)","v":27831.033171267663},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!CZ$4)","v":29633.347616331845},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DA$4)","v":32833.422247051676},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DB$4)","v":44698.718321584711},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DC$4)","v":50016.547579607191},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DD$4)","v":55015.013822219691},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DE$4)","v":55602.074012481542},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DF$4)","v":55873.964497299596},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DG$4)","v":52390.782729354629},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DH$4)","v":46355.901808840463},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DI$4)","v":40090.319548325766},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DJ$4)","v":31061.4991133968},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DK$4)","v":27692.512890151971},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DL$4)","v":29485.856877595954},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DM$4)","v":32670.004135633972},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DN$4)","v":44476.244402297758},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DO$4)","v":49767.605824964878},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DP$4)","v":54741.193761953124},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DQ$4)","v":55325.33204334847},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DR$4)","v":55595.869278139551},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DS$4)","v":52130.023960289836},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DT$4)","v":46125.179775978191},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DU$4)","v":39890.782495580454},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DV$4)","v":30906.900196332361},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DW$4)","v":27554.682050501222},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DX$4)","v":29339.100227977986},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DY$4)","v":32507.39938686055},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!DZ$4)","v":44254.87777750651},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EA$4)","v":49519.903100207739},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EB$4)","v":54468.73655557305},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EC$4)","v":55049.967470991294},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!ED$4)","v":55319.158191135059},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EE$4)","v":51870.563036611216},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EF$4)","v":45895.606090022586},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EG$4)","v":39692.238576236559},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EH$4)","v":30753.07074712489},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EI$4)","v":27417.537220835689},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EJ$4)","v":29193.074013778474},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EK$4)","v":32345.603952472677},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EL$4)","v":44034.612935998215},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EM$4)","v":49273.433238451216},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EN$4)","v":54197.63541989962},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EO$4)","v":54775.973439847512},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EP$4)","v":55043.824347200331},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EQ$4)","v":51612.393498698446},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!ER$4)","v":45667.175035435343},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!ES$4)","v":39494.682847282595},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!ET$4)","v":30600.006935988313},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EU$4)","v":27281.074986754815},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EV$4)","v":29047.77459948312},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EW$4)","v":32184.613804360633},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EX$4)","v":43815.444393990489},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EY$4)","v":49028.190103504588},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!EZ$4)","v":53927.883605514209},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FA$4)","v":54503.343128476015},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FB$4)","v":54769.860891537886},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FC$4)","v":51355.508919081978},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FD$4)","v":45439.880925125457},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FE$4)","v":39298.110390309332},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FF$4)","v":30447.704952198117},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FG$4)","v":27145.291950852123},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FH$4)","v":28903.198367672245},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FI$4)","v":32024.424934463335},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FJ$4)","v":43597.366694994751},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FK$4)","v":48784.167589717988},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FL$4)","v":53659.474396591198},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FM$4)","v":54232.069749387243},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FN$4)","v":54497.261003467771},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FO$4)","v":56409.002621493833},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FP$4)","v":50173.881786909667},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FQ$4)","v":43620.568348523811},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FR$4)","v":33974.521443782294},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FS$4)","v":30448.958092497851},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FT$4)","v":32591.395542740287},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FU$4)","v":36300.91126785439},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FV$4)","v":49679.312822705841},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FW$4)","v":55882.181874648064},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FX$4)","v":61790.257324924147},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FY$4)","v":62778.206304675368},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!FZ$4)","v":63417.122574980065},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GA$4)","v":59776.580304173331},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GB$4)","v":53169.227152130072},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GC$4)","v":46224.685522194821},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GD$4)","v":36002.776418639856},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GE$4)","v":32266.739421148195},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GF$4)","v":34537.078876543688},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GG$4)","v":38468.05007487836},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GH$4)","v":52645.132769482414},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GI$4)","v":59218.308730200675},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GJ$4)","v":65479.092119091423},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GK$4)","v":66526.020956333814},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GL$4)","v":67203.080077477716},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GM$4)","v":63345.200000039593},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GN$4)","v":56343.392523644827},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GO$4)","v":48984.266654978564},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GP$4)","v":38152.116785379738},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GQ$4)","v":34193.041013406655},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GR$4)","v":36598.918133479492},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GS$4)","v":40764.565540638388},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GT$4)","v":55788.010075890539},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GU$4)","v":62753.600006736429},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GV$4)","v":69388.147749483804},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GW$4)","v":70497.577500123109},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GX$4)","v":71215.05657340688},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GY$4)","v":67126.863775525722},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!GZ$4)","v":59707.053329744274},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HA$4)","v":51908.592835616873},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HB$4)","v":40429.771256520355},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HC$4)","v":36234.341452493281},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HD$4)","v":38783.847740257523},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HE$4)","v":43198.181360437928},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HF$4)","v":59118.514941457586},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HG$4)","v":66499.945679757773},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HH$4)","v":73530.571244746854},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HI$4)","v":74706.233169243642},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HJ$4)","v":75466.545237310027},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HK$4)","v":71134.290211968197},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HL$4)","v":63271.522314260365},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HM$4)","v":55007.499227305358},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HN$4)","v":42843.40009362049},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HO$4)","v":38397.506088478352},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HP$4)","v":41099.216103972649},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HQ$4)","v":45777.082328744022},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HR$4)","v":62647.848599169673},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HS$4)","v":70469.945547921059},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HT$4)","v":77920.294501866345},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HU$4)","v":79166.142614299752},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HV$4)","v":79971.844776735903},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HW$4)","v":75380.957181041595},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HX$4)","v":67048.787583855359},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HY$4)","v":58291.408145547786},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!HZ$4)","v":45401.120870452833},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IA$4)","v":40689.810127990633},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IB$4)","v":43552.810326442079},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IC$4)","v":48509.941866482448},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!ID$4)","v":66387.880987724275},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IE$4)","v":74676.951608978299},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IF$4)","v":82572.081142254741},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IG$4)","v":83892.305508556572},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IH$4)","v":84746.107521991929},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!II$4)","v":79881.147173856138},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IJ$4)","v":71051.552926706427},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IK$4)","v":61771.364110734663},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IL$4)","v":48111.535774220611},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IM$4)","v":43118.963102364942},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IN$4)","v":46152.882393970802},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IO$4)","v":51405.95119169254},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IP$4)","v":70351.190672789628},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IQ$4)","v":79135.112965532957},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IR$4)","v":87501.576165113132},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IS$4)","v":88900.616995196804},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IT$4)","v":89805.390386820902},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IU$4)","v":84649.995336170818},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IV$4)","v":75293.280538187508},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IW$4)","v":65459.070993336369},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IX$4)","v":50983.760536637667},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IY$4)","v":45693.134796520659},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!IZ$4)","v":48908.176930627735},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JA$4)","v":54474.850231649958},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JB$4)","v":74551.107151535296},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JC$4)","v":83859.423411637312},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JD$4)","v":92725.35856506355},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JE$4)","v":94207.921146243621},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JF$4)","v":95166.708871394614},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JG$4)","v":89703.54037127475},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JH$4)","v":79788.236297244235},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JI$4)","v":69366.931376638022},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JJ$4)","v":54027.455092173695},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JK$4)","v":48420.982725776528},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JL$4)","v":51827.960608372923},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JM$4)","v":57726.960380421006},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JN$4)","v":79001.755682713134},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JO$4)","v":88865.771860276509},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JP$4)","v":98260.997091017241},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JQ$4)","v":99832.067612943181},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JR$4)","v":100848.09428924722},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JS$4)","v":95058.778481734451},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JT$4)","v":84551.53774573635},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JU$4)","v":73508.088269401749},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JV$4)","v":57252.856066575026},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JW$4)","v":51311.681253011309},{"$f":"INDEX(INDIRECT($G89),Consolidated!$E89,Consolidated!JX$4)","v":54922.053312948519}]
[null,"TAI",null,null,102,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!V$4)","v":52546.499572809349},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!W$4)","v":58797.983358643411},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!X$4)","v":64674.033369574187},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!Y$4)","v":65364.164075668967},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!Z$4)","v":65683.790538816218},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AA$4)","v":61589.064422408672},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AB$4)","v":54494.63577614876},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AC$4)","v":47129.001414848695},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AD$4)","v":36514.985466703118},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AE$4)","v":32554.504276461717},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AF$4)","v":34662.706762093629},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AG$4)","v":38405.896697216689},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AH$4)","v":52284.965771757838},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AI$4)","v":58505.33474823233},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AJ$4)","v":64352.138554239456},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AK$4)","v":65038.834350145073},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AL$4)","v":65356.869972332366},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AM$4)","v":61282.52407714213},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AN$4)","v":54223.405735188477},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AO$4)","v":46894.431519993814},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AP$4)","v":36333.243523432218},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AQ$4)","v":32392.474392188044},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AR$4)","v":34490.183957950212},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AS$4)","v":38214.743333478451},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AT$4)","v":52024.73367357238},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AU$4)","v":58214.14270493947},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AV$4)","v":64031.845869879755},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AW$4)","v":64715.123851789591},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AX$4)","v":65031.576550931255},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AY$4)","v":60977.509440768183},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!AZ$4)","v":53953.525657102022},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BA$4)","v":46661.029123577697},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BB$4)","v":36152.406143959488},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BC$4)","v":32231.250961091311},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BD$4)","v":34318.519832217353},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BE$4)","v":38024.541375946275},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BF$4)","v":51765.79679943317},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BG$4)","v":57924.399979156558},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BH$4)","v":63713.147342388147},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BI$4)","v":64393.02452140463},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BJ$4)","v":64707.902176006086},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BK$4)","v":60674.012919547036},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BL$4)","v":53684.988822870495},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BM$4)","v":46428.78841474127},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BN$4)","v":35972.468826100951},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BO$4)","v":32070.829969302562},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BP$4)","v":34147.71011109135},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BQ$4)","v":37835.286089292793},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BR$4)","v":51508.148702766812},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BS$4)","v":57636.099357358078},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BT$4)","v":63396.035037346424},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BU$4)","v":64072.528339904486},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BV$4)","v":64385.83878925832},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BW$4)","v":60372.026957534319},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BX$4)","v":53417.788546916876},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BY$4)","v":46197.703611547149},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!BZ$4)","v":35793.427090080841},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CA$4)","v":31911.207422930558},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CB$4)","v":33977.750542039888},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CC$4)","v":37646.972761759105},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CD$4)","v":51251.782969085667},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CE$4)","v":57349.233661921528},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CF$4)","v":63080.501059827424},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CG$4)","v":63753.627328115996},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CH$4)","v":64065.378372497195},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CI$4)","v":60071.544036393076},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CJ$4)","v":53151.918176939529},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CK$4)","v":45967.768960835834},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CL$4)","v":35615.276478420106},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CM$4)","v":31752.37934796248},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CN$4)","v":33808.636893696399},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CO$4)","v":37459.596705037759},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CP$4)","v":50996.693215828243},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CQ$4)","v":57063.795750948826},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CR$4)","v":62766.53755419849},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CS$4)","v":63436.313546579724},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CT$4)","v":63746.51294743982},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CU$4)","v":59772.556675206426},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CV$4)","v":52887.371093746442},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CW$4)","v":45738.978738082238},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CX$4)","v":35438.012555825306},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CY$4)","v":31594.341790164821},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!CZ$4)","v":33640.364955754521},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DA$4)","v":37273.153254155732},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DB$4)","v":50742.873092200171},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DC$4)","v":56779.778518088366},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DD$4)","v":62454.136703925957},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DE$4)","v":63120.579095352521},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DF$4)","v":63429.234575512855},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DG$4)","v":59475.057430291519},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DH$4)","v":52624.140711090738},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DI$4)","v":45511.327247253466},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DJ$4)","v":35261.630909078449},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DK$4)","v":31437.090814985168},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DL$4)","v":33472.930538863497},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DM$4)","v":37087.637767358625},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DN$4)","v":50490.316279016304},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DO$4)","v":56497.174892358351},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DP$4)","v":62143.290731380548},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DQ$4)","v":62806.41611381073},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DR$4)","v":63113.535357654677},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DS$4)","v":59179.03889501407},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DT$4)","v":52362.220475506459},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DU$4)","v":45284.808820666745},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DV$4)","v":35086.127146926839},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DW$4)","v":31280.622507454013},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DX$4)","v":33306.329474523678},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DY$4)","v":36903.045625994804},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!DZ$4)","v":50239.016488543173},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EA$4)","v":56215.977837970437},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EB$4)","v":61833.99189764366},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EC$4)","v":62493.816780454436},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!ED$4)","v":62799.407434118817},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EE$4)","v":58884.493699604027},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EF$4)","v":52101.603866145444},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EG$4)","v":45059.41781884848},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EH$4)","v":34911.496899973921},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EI$4)","v":31124.932972087445},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EJ$4)","v":33140.557614982878},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EK$4)","v":36719.37223440058},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EL$4)","v":49988.967464342619},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EM$4)","v":55936.180354154829},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EN$4)","v":61526.232502314786},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EO$4)","v":62182.773312712874},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EP$4)","v":62486.842984278184},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EQ$4)","v":58591.414510972034},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!ER$4)","v":51842.284394615068},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!ES$4)","v":44835.148630393734},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!ET$4)","v":34737.735820570371},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EU$4)","v":30970.018332790001},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EV$4)","v":32975.610833132938},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EW$4)","v":36536.613019785669},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EX$4)","v":49740.162981115798},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EY$4)","v":55657.775474985763},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!EZ$4)","v":61220.004883319656},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FA$4)","v":61873.277966750502},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FB$4)","v":62175.83422643043},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FC$4)","v":58299.794032526908},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FD$4)","v":51584.255604816601},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FE$4)","v":44611.995671826655},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FF$4)","v":34564.839582706081},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FG$4)","v":30815.87473275845},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FH$4)","v":32811.485022407251},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FI$4)","v":36354.763432119573},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FJ$4)","v":49492.596844548571},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FK$4)","v":55380.75626920833},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FL$4)","v":60915.30141671974},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FM$4)","v":61565.323037274407},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FN$4)","v":61866.373417604249},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FO$4)","v":64036.620483988918},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FP$4)","v":56958.387436061574},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FQ$4)","v":49518.935822594503},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FR$4)","v":38568.551733117216},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FS$4)","v":34566.26217247115},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FT$4)","v":36998.399730946316},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FU$4)","v":41209.515681044824},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FV$4)","v":56396.94292202912},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FW$4)","v":63438.563105537789},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FX$4)","v":70145.527735611613},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FY$4)","v":71267.067045540243},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!FZ$4)","v":71992.377489284176},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GA$4)","v":67859.561574848209},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GB$4)","v":60358.763004801149},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GC$4)","v":52475.181375545784},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GD$4)","v":40871.067077010681},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GE$4)","v":36629.84365159677},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GF$4)","v":39207.178107419801},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GG$4)","v":43669.694710493583},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GH$4)","v":59763.800649153876},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GI$4)","v":67225.800592592102},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GJ$4)","v":74333.166282020102},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GK$4)","v":75521.660697957355},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GL$4)","v":76290.271663778534},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GM$4)","v":71910.729553287209},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GN$4)","v":63962.138597399578},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GO$4)","v":55607.912703568174},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GP$4)","v":43311.040963437736},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GQ$4)","v":38816.619490000907},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GR$4)","v":41547.818995565525},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GS$4)","v":46276.744693335335},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GT$4)","v":63331.65740862635},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GU$4)","v":71239.133487253406},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GV$4)","v":78770.803896957383},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GW$4)","v":80030.250591522155},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GX$4)","v":80844.747090057499},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GY$4)","v":76203.749403572248},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!GZ$4)","v":67780.633172146496},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HA$4)","v":58927.665882993722},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HB$4)","v":45896.679570466003},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HC$4)","v":41133.9443040685},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HD$4)","v":44028.194494354488},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HE$4)","v":49039.433721929388},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HF$4)","v":67112.512700953928},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HG$4)","v":75492.059525936638},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HH$4)","v":83473.365348541061},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HI$4)","v":84808.000122739133},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HJ$4)","v":85671.121487937897},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HK$4)","v":80753.059511923435},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HL$4)","v":71827.089180596347},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HM$4)","v":62445.605986482624},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HN$4)","v":48636.678979207558},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HO$4)","v":43589.61177559691},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HP$4)","v":46656.646661515602},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HQ$4)","v":51967.053337566533},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HR$4)","v":71119.082388363458},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HS$4)","v":79998.882250403534},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HT$4)","v":88456.666403021896},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HU$4)","v":89870.977932192516},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HV$4)","v":90785.627034309306},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HW$4)","v":85573.960226037991},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HX$4)","v":76115.115759606357},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HY$4)","v":66173.564633660557},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!HZ$4)","v":51540.254420685436},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IA$4)","v":46191.880863691644},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IB$4)","v":49442.015569742311},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IC$4)","v":55069.449780001189},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!ID$4)","v":75364.841461090691},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IE$4)","v":84774.759113773514},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IF$4)","v":93737.467016744195},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IG$4)","v":95236.211946979354},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IH$4)","v":96205.464955576099},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!II$4)","v":90682.665313582067},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IJ$4)","v":80659.134501908193},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IK$4)","v":70124.079783502195},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IL$4)","v":54617.171268716891},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IM$4)","v":48949.503581493213},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IN$4)","v":52393.669037834552},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IO$4)","v":58357.057102558399},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IP$4)","v":79864.06935678731},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IQ$4)","v":89835.752458429735},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IR$4)","v":99333.527703628512},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IS$4)","v":100921.74664943798},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IT$4)","v":101948.86337923046},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IU$4)","v":96096.35649271938},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IV$4)","v":85474.427959150955},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IW$4)","v":74310.437902292571},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IX$4)","v":57877.777883050687},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IY$4)","v":51871.754431155743},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!IZ$4)","v":55521.534136769624},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JA$4)","v":61840.932264189905},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JB$4)","v":84631.897985464486},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JC$4)","v":95198.883537270187},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JD$4)","v":105263.66926775363},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JE$4)","v":106946.70376477941},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JF$4)","v":108035.13863912346},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JG$4)","v":101833.24121807325},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JH$4)","v":90577.191040541744},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JI$4)","v":78746.718648985872},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JJ$4)","v":61333.040413216004},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JK$4)","v":54968.461596072608},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JL$4)","v":58836.130576662588},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JM$4)","v":65532.792316500614},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JN$4)","v":89684.362621491659},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JO$4)","v":100882.18975998937},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JP$4)","v":111547.83610193152},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JQ$4)","v":113331.346571727},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JR$4)","v":114484.76024061714},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JS$4)","v":107912.61391647001},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JT$4)","v":95984.585479948117},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JU$4)","v":83447.842228248002},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JV$4)","v":64994.57968013658},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JW$4)","v":58250.039995255713},{"$f":"INDEX(INDIRECT($G90),Consolidated!$E90,Consolidated!JX$4)","v":62348.606086904765}]
[null,"EGYSphere",null,null,102,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!X$4)","v":83765.438486299914},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!Y$4)","v":84659.291833570605},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!Z$4)","v":85073.27020235981},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AA$4)","v":79769.804332801985},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AB$4)","v":70581.140886255598},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AC$4)","v":61041.213347202211},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AD$4)","v":47294.000537443164},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AE$4)","v":42164.407929208144},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AF$4)","v":44894.939742768162},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AG$4)","v":49743.097958930943},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AH$4)","v":67719.188922163186},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AI$4)","v":75775.775278598652},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AJ$4)","v":83348.522160718436},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AK$4)","v":84237.926631938462},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AL$4)","v":84649.844552606068},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AM$4)","v":79372.775029120545},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AN$4)","v":70229.845286955911},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AO$4)","v":60737.399759669788},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AP$4)","v":47058.60941095437},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AQ$4)","v":41954.547748901932},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AR$4)","v":44671.489192601017},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AS$4)","v":49495.517214427731},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AT$4)","v":67382.137795505463},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AU$4)","v":75398.625007936469},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AV$4)","v":82933.680906021473},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AW$4)","v":83818.658644082854},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AX$4)","v":84228.526371866261},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AY$4)","v":78977.721814879158},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!AZ$4)","v":69880.29815185687},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BA$4)","v":60435.098309444307},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BB$4)","v":46824.389870328385},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BC$4)","v":41745.732082142531},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BD$4)","v":44449.150797804883},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BE$4)","v":49249.168725806427},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BF$4)","v":67046.764235631737},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BG$4)","v":75023.351885032054},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BH$4)","v":82520.904394191384},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BI$4)","v":83401.477431776773},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BJ$4)","v":83809.305170871143},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BK$4)","v":78584.634854709439},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BL$4)","v":69532.490778523759},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BM$4)","v":60134.301470334409},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BN$4)","v":46591.336084362374},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BO$4)","v":41537.95573018986},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BP$4)","v":44227.919022973634},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BQ$4)","v":49004.046359898115},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BR$4)","v":66713.059892977035},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BS$4)","v":74649.9465669684},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BT$4)","v":82110.182348615082},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BU$4)","v":82986.372608746286},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BV$4)","v":83392.170512558674},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BW$4)","v":78193.50436219557},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BX$4)","v":69186.414507835434},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BY$4)","v":59835.00175360791},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!BZ$4)","v":46359.442250876375},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CA$4)","v":41331.213520178884},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CB$4)","v":44007.788360251812},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CC$4)","v":48760.144014059697},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CD$4)","v":66381.016459533741},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CE$4)","v":74278.399757329898},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CF$4)","v":81701.504543827978},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CG$4)","v":82573.333840411855},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CH$4)","v":82977.112011813748},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CI$4)","v":77804.320599630286},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CJ$4)","v":68842.060723768722},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CK$4)","v":59537.191707805338},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CL$4)","v":46128.702596568888},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CM$4)","v":41125.500304990783},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CN$4)","v":43788.753329197498},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CO$4)","v":48517.455616021973},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CP$4)","v":66050.625668644469},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CQ$4)","v":73908.702205970898},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CR$4)","v":81294.860805259552},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CS$4)","v":82162.350843631037},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CT$4)","v":82564.119335210184},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CU$4)","v":77417.073877772913},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CV$4)","v":68499.420853184056},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CW$4)","v":59240.863918554634},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CX$4)","v":45899.111376873305},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CY$4)","v":40920.810963125004},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!CZ$4)","v":43570.808476646052},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DA$4)","v":48275.97512373871},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DB$4)","v":65721.879294796789},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DC$4)","v":73540.844708785429},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DD$4)","v":80890.241008980011},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DE$4)","v":81753.413386442524},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DF$4)","v":82153.182200752984},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DG$4)","v":77031.754555607942},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DH$4)","v":68158.486365612058},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DI$4)","v":58946.011008386486},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DJ$4)","v":45670.662875814836},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DK$4)","v":40717.140398571704},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DL$4)","v":43353.948376574241},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DM$4)","v":48035.696525236002},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DN$4)","v":65394.769153418158},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DO$4)","v":73174.818107478262},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DP$4)","v":80487.635081448447},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DQ$4)","v":81346.511287811547},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DR$4)","v":81744.290377622776},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DS$4)","v":76648.35304010495},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DT$4)","v":67819.24877304105},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DU$4)","v":58652.62563655054},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DV$4)","v":45443.351405868081},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DW$4)","v":40514.48354068472},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DX$4)","v":43138.167629965159},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DY$4)","v":47796.613838462676},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!DZ$4)","v":65069.287100672103},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EA$4)","v":72810.613289336528},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EB$4)","v":80087.032999261661},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EC$4)","v":80941.634417376074},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!ED$4)","v":81337.433685920769},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EE$4)","v":76266.859785979861},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EF$4)","v":67481.699629705778},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EG$4)","v":58360.700498832826},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EH$4)","v":45217.171307815544},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EI$4)","v":40312.835344055551},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EJ$4)","v":42923.460864673827},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EK$4)","v":47558.721111141407},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EL$4)","v":64745.425033255648},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EM$4)","v":72448.22118700319},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EN$4)","v":79688.424788904871},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EO$4)","v":80538.772695194872},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EP$4)","v":80932.601996415411},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EQ$4)","v":75887.265295457226},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!ER$4)","v":67145.830531877145},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!ES$4)","v":58070.228327373756},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!ET$4)","v":44992.116950606796},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EU$4)","v":40112.190788387583},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EV$4)","v":42709.822735293441},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EW$4)","v":47322.012420620362},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EX$4)","v":64423.174888197398},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EY$4)","v":72087.632778251005},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!EZ$4)","v":79291.800526503357},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FA$4)","v":80137.916091496474},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FB$4)","v":80529.785230290363},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FC$4)","v":75509.560118033885},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FD$4)","v":66811.633117653051},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FE$4)","v":57781.201890487297},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FF$4)","v":44768.182731218105},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FG$4)","v":39912.544878371205},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FH$4)","v":42497.247923022282},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FI$4)","v":47086.481873725963},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FJ$4)","v":64102.528642656936},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FK$4)","v":71728.839085758213},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FL$4)","v":78897.150337575396},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FM$4)","v":79739.054626429483},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FN$4)","v":80128.973358893447},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FO$4)","v":82939.864958934617},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FP$4)","v":73772.177958810295},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FQ$4)","v":64136.642736526643},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FR$4)","v":49953.767832052326},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FS$4)","v":44770.02526135349},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FT$4)","v":47920.115930362481},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FU$4)","v":53374.329247489564},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FV$4)","v":73044.998232212587},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FW$4)","v":82165.264459540165},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FX$4)","v":90852.086726211142},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FY$4)","v":92304.698032188404},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!FZ$4)","v":93244.115974652552},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GA$4)","v":87891.316416325484},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GB$4)","v":78176.324966403161},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GC$4)","v":67965.555085337066},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GD$4)","v":52935.972549369486},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GE$4)","v":47442.764202241742},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GF$4)","v":50780.913063070817},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GG$4)","v":56560.739069480442},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GH$4)","v":77405.733122859965},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GI$4)","v":87070.4728132858},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GJ$4)","v":96275.892244223942},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GK$4)","v":97815.223420936047},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GL$4)","v":98810.723952184431},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GM$4)","v":93138.366034468636},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GN$4)","v":82843.396444998172},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GO$4)","v":72023.050801616584},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GP$4)","v":56096.212785566662},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GQ$4)","v":50275.06377336062},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GR$4)","v":53812.497767462119},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GS$4)","v":59937.37531111588},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GT$4)","v":82026.80081173747},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GU$4)","v":92268.518647101882},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GV$4)","v":102023.49512735257},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GW$4)","v":103654.72328993645},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GX$4)","v":104709.65450097584},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GY$4)","v":98698.660815135459},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!GZ$4)","v":87789.088800126745},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HA$4)","v":76322.776151229496},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HB$4)","v":59445.117135588545},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HC$4)","v":53276.44963182904},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HD$4)","v":57025.06594114397},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HE$4)","v":63515.594355520538},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HF$4)","v":86923.742983339587},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HG$4)","v":97776.88415206979},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HH$4)","v":108114.22584998589},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HI$4)","v":109842.83718370178},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HJ$4)","v":110960.74704421131},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HK$4)","v":104590.90127366042},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HL$4)","v":93030.035501663137},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HM$4)","v":80879.192072490405},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HN$4)","v":62993.948714003986},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HO$4)","v":56457.016109779521},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HP$4)","v":60429.422169622107},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HQ$4)","v":67307.430553884245},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HR$4)","v":92113.029149766604},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HS$4)","v":103614.09519375174},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HT$4)","v":114568.56890220386},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HU$4)","v":116400.37711370375},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HV$4)","v":117585.0254046507},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HW$4)","v":110834.90433295768},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HX$4)","v":98583.863025904982},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HY$4)","v":85707.62281153501},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!HZ$4)","v":66754.64303538001},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IA$4)","v":59827.460163855532},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IB$4)","v":64037.016064538759},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IC$4)","v":71325.63669967762},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!ID$4)","v":97612.112041378728},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IE$4)","v":109799.7836188216},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IF$4)","v":121408.23168370077},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IG$4)","v":123349.39755382457},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IH$4)","v":124604.76851244899},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!II$4)","v":117451.66997226657},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IJ$4)","v":104469.25013735642},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IK$4)","v":90824.307461188058},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IL$4)","v":70739.848156087508},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IM$4)","v":63399.11735146954},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IN$4)","v":67859.980771277929},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IO$4)","v":75583.726919149412},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IP$4)","v":103439.48630423276},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IQ$4)","v":116354.75328135717},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IR$4)","v":128656.21751062671},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IS$4)","v":130713.2696144865},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IT$4)","v":132043.58533418237},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IU$4)","v":124463.45185478008},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IV$4)","v":110705.99070959225},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IW$4)","v":96246.454576666001},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IX$4)","v":74962.967212544812},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IY$4)","v":67183.999954819054},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!IZ$4)","v":71911.173775448158},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JA$4)","v":80096.022122356633},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JB$4)","v":109614.75070171453},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JC$4)","v":123301.05001085607},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JD$4)","v":136336.90298088628},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JE$4)","v":138516.75964492504},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JF$4)","v":139926.49427508505},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JG$4)","v":131893.83217169251},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JH$4)","v":117315.06029648278},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JI$4)","v":101992.30005179775},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JJ$4)","v":79438.203498963514},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JK$4)","v":71194.837380878729},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JL$4)","v":76204.220145482934},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JM$4)","v":84877.698167589057},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JN$4)","v":116158.67402956494},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JO$4)","v":130662.0357572924},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JP$4)","v":144476.11995809141},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JQ$4)","v":146786.11252796269},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JR$4)","v":148280.00732154347},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JS$4)","v":139767.80095438508},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JT$4)","v":124318.686677675},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JU$4)","v":108081.16845041595},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JV$4)","v":84180.6082362054},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JW$4)","v":75445.118973244389},{"$f":"INDEX(INDIRECT($G91),Consolidated!$E91,Consolidated!JX$4)","v":80753.558356794209}]
[null,"Edita",null,null,{"$f":"MATCH(A$84,INDIRECT(F92),0)","v":102},{"$f":"\"'\"&B92&\"'!c:c\"","v":"'Edita'!c:c"},{"$f":"\"'\"&B92&\"'!$1:$1048576\"","v":"'Edita'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!Z$4)","v":77403.678887486763},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AA$4)","v":72578.335178686757},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AB$4)","v":64218.055232589919},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AC$4)","v":55538.178626385401},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AD$4)","v":43030.315188275585},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AE$4)","v":38363.16958393938},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AF$4)","v":40847.536379598343},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AG$4)","v":45258.619683049219},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AH$4)","v":61614.116177548472},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AI$4)","v":68944.378923761062},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AJ$4)","v":75834.421666511509},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AK$4)","v":76643.643857308387},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AL$4)","v":77018.426234705126},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AM$4)","v":72217.09916815153},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AN$4)","v":63898.429906114223},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AO$4)","v":55261.754676593853},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AP$4)","v":42816.145224850326},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AQ$4)","v":38172.228881071649},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AR$4)","v":40644.230516414384},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AS$4)","v":45033.359029489409},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AT$4)","v":61307.451144989747},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AU$4)","v":68601.229796271},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AV$4)","v":75456.979501757902},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AW$4)","v":76262.174041670834},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AX$4)","v":76635.09105675944},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AY$4)","v":71857.661097111442},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!AZ$4)","v":63580.395414941086},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BA$4)","v":54986.706540736224},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BB$4)","v":42603.041225572262},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BC$4)","v":37982.238525956891},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BD$4)","v":40441.936544709512},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BE$4)","v":44809.219540525337},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BF$4)","v":61002.312441915674},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BG$4)","v":68259.788586460898},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BH$4)","v":75081.415937573853},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BI$4)","v":75882.602872977979},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BJ$4)","v":76253.66381001714},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BK$4)","v":71500.012016883818},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BL$4)","v":63263.943841184286},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BM$4)","v":54713.027371128082},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BN$4)","v":42390.997884937598},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BO$4)","v":37793.193788535842},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BP$4)","v":40240.649428109777},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BQ$4)","v":44586.195635910248},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BR$4)","v":60698.692471497707},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BS$4)","v":67920.046793703572},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BT$4)","v":74707.721623811391},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BU$4)","v":75504.920901307327},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BV$4)","v":75874.134998346184},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BW$4)","v":71144.143023325203},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BX$4)","v":62949.067306366429},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BY$4)","v":54440.710354167153},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!BZ$4)","v":42180.009923848913},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CA$4)","v":37605.089962291495},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CB$4)","v":40040.364155308052},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CC$4)","v":44364.281763171122},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CD$4)","v":60396.583674717978},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CE$4)","v":67581.995959681022},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CF$4)","v":74335.887256859889},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CG$4)","v":75129.118723770269},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CH$4)","v":75496.495172878553},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CI$4)","v":70790.045256609883},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CJ$4)","v":62635.757971222876},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CK$4)","v":54169.748710163847},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CL$4)","v":41970.072089483998},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CM$4)","v":37417.922364132217},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CN$4)","v":39841.075739939639},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CO$4)","v":44143.472397470883},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CP$4)","v":60095.978530181492},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CQ$4)","v":67245.627668174042},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CR$4)","v":73965.903579414749},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CS$4)","v":74755.186984278334},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CT$4)","v":75120.73493177499},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CU$4)","v":70437.709901008988},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CV$4)","v":62324.008035506267},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CW$4)","v":53900.135693172226},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CX$4)","v":41761.179155164762},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CY$4)","v":37231.686334274855},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!CZ$4)","v":39642.779220457705},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DA$4)","v":43923.762041470385},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DB$4)","v":59796.869553928387},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DC$4)","v":66910.933544852232},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DD$4)","v":73597.76138024636},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DE$4)","v":74383.116373309778},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DF$4)","v":74746.844919990952},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DG$4)","v":70087.12818467131},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DH$4)","v":62013.809737792762},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DI$4)","v":53631.864590822333},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DJ$4)","v":41553.325920227428},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DK$4)","v":37046.377236128996},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DL$4)","v":39445.469660010109},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DM$4)","v":43705.145225191889},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DN$4)","v":59499.249299248077},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DO$4)","v":66577.905257066071},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DP$4)","v":73231.451493971545},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DQ$4)","v":74012.897627678365},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DR$4)","v":74374.815829043684},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DS$4)","v":69738.29137940472},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DT$4)","v":61705.155355288414},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DU$4)","v":53364.928724152807},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DV$4)","v":41346.507209892741},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DW$4)","v":36861.99045618128},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DX$4)","v":39249.142146316233},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DY$4)","v":43487.616505882703},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!DZ$4)","v":59203.110356493511},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EA$4)","v":66246.534513639082},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EB$4)","v":72866.964800824659},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EC$4)","v":73644.521530302329},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!ED$4)","v":74004.638396780632},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EE$4)","v":69391.190800459008},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EF$4)","v":61398.037203637228},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EG$4)","v":53099.32144744484},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EH$4)","v":41140.717875137467},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EI$4)","v":36678.521403880834},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EJ$4)","v":39053.791791544965},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EK$4)","v":43271.170467879856},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EL$4)","v":58908.445352897026},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EM$4)","v":65916.813064661605},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EN$4)","v":72504.292226431018},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EO$4)","v":73277.978909975151},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EP$4)","v":73636.303407148574},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EQ$4)","v":69045.817806309584},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!ER$4)","v":61092.447636729587},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!ES$4)","v":52835.036148056599},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!ET$4)","v":40935.952792565964},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EU$4)","v":36495.96551152473},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EV$4)","v":38859.413732192756},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EW$4)","v":43055.801722475051},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EX$4)","v":58615.246952386493},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EY$4)","v":65588.732701285335},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!EZ$4)","v":72143.424741580777},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FA$4)","v":72913.260641137109},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FB$4)","v":73269.801689964472},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FC$4)","v":68702.163798442329},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FD$4)","v":60788.37904651204},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FE$4)","v":52572.066246258553},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FF$4)","v":40732.206864282598},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FG$4)","v":36314.318234144303},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FH$4)","v":38666.003128962569},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FI$4)","v":42841.504907780596},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FJ$4)","v":58323.507855402742},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FK$4)","v":65262.285255518764},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FL$4)","v":71784.35336200404},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FM$4)","v":72550.357643647993},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FN$4)","v":72905.124120686756},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FO$4)","v":75462.606045145381},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FP$4)","v":67121.411460633826},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FQ$4)","v":58354.546469072433},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FR$4)","v":45450.297082678524},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FS$4)","v":40733.883285214826},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FT$4)","v":43599.984541584272},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FU$4)","v":48562.48539735892},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FV$4)","v":66459.789003695565},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FW$4)","v":74757.837929630346},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FX$4)","v":82661.519070400929},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FY$4)","v":83983.173437380683},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!FZ$4)","v":84837.900246244128},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GA$4)","v":79967.670417576563},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GB$4)","v":71128.512397721715},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GC$4)","v":61838.27174765509},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GD$4)","v":48163.647771642194},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GE$4)","v":43165.667395999539},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GF$4)","v":46202.872876494577},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GG$4)","v":51461.63153431406},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GH$4)","v":70427.391546612285},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GI$4)","v":79220.828142495229},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GJ$4)","v":87596.353474507239},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GK$4)","v":88996.909675301038},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GL$4)","v":89902.663071988238},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GM$4)","v":84741.683956534078},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GN$4)","v":75374.834435358498},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GO$4)","v":65529.972969004593},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GP$4)","v":51038.983583561298},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GQ$4)","v":45742.627303554204},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GR$4)","v":48961.151809710034},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GS$4)","v":54533.854651465903},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GT$4)","v":74631.857163796129},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GU$4)","v":83950.25572422675},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GV$4)","v":92825.794013001316},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GW$4)","v":94309.962431454362},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GX$4)","v":95269.788667279703},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GY$4)","v":89800.702737624277},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!GZ$4)","v":79874.658904572862},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HA$4)","v":69442.066150260813},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HB$4)","v":54085.974916061023},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HC$4)","v":48473.429900582923},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HD$4)","v":51884.098050383996},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HE$4)","v":57789.487322496119},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HF$4)","v":79087.326413769362},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HG$4)","v":88962.026797881961},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HH$4)","v":98367.428464380151},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HI$4)","v":99940.200690932004},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HJ$4)","v":100957.32787626544},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HK$4)","v":95161.741372846183},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HL$4)","v":84643.11972178625},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HM$4)","v":73587.708536032544},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HN$4)","v":57314.869482686307},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HO$4)","v":51367.259487173309},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HP$4)","v":54981.542120665312},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HQ$4)","v":61239.478968449745},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HR$4)","v":83808.78403642762},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HS$4)","v":94272.997070849204},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HT$4)","v":104239.89458511598},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HU$4)","v":105906.56020463587},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HV$4)","v":106984.40916576027},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HW$4)","v":100842.83023453808},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HX$4)","v":89696.254287559379},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HY$4)","v":77980.842849154447},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!HZ$4)","v":60736.526778254891},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IA$4)","v":54433.848659652293},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IB$4)","v":58263.901417943598},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IC$4)","v":64895.432683087674},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!ID$4)","v":88812.109350072453},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IE$4)","v":99901.028524362875},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IF$4)","v":110462.94279260094},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IG$4)","v":112229.10717444507},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IH$4)","v":113371.30295856044},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!II$4)","v":106863.07609555371},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IJ$4)","v":95051.057423958657},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IK$4)","v":82636.244183183502},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IL$4)","v":64362.454601768361},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IM$4)","v":57683.511043485196},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IN$4)","v":61742.215250887428},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IO$4)","v":68769.644256687214},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IP$4)","v":94114.129657111844},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IQ$4)","v":105865.04948734272},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IR$4)","v":117057.50259021959},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IS$4)","v":118929.10574034246},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IT$4)","v":120139.48980741059},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IU$4)","v":113242.7263896142},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IV$4)","v":100725.5385319449},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IW$4)","v":87569.569694344143},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IX$4)","v":68204.847759714379},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IY$4)","v":61127.175980305386},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!IZ$4)","v":65428.181967109005},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JA$4)","v":72875.143529535286},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JB$4)","v":99732.676838042316},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JC$4)","v":112185.11829659859},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JD$4)","v":124045.75295795104},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JE$4)","v":126029.08949647433},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JF$4)","v":127311.73263890813},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JG$4)","v":120003.23730795711},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JH$4)","v":106738.78216101775},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JI$4)","v":92797.411260047636},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JJ$4)","v":72276.629079929582},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JK$4)","v":64776.425285735662},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JL$4)","v":69334.198297324649},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JM$4)","v":77225.738214196841},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JN$4)","v":105686.64732405313},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JO$4)","v":118882.49075750494},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JP$4)","v":131451.19694524116},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JQ$4)","v":133552.9372766694},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JR$4)","v":134912.15331031854},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JS$4)","v":127167.34596130854},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JT$4)","v":113111.01219482563},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JU$4)","v":98337.351281087671},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JV$4)","v":76591.492873960407},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JW$4)","v":68643.53220162497},{"$f":"INDEX(INDIRECT($G92),Consolidated!$E92,Consolidated!JX$4)","v":73473.401048333297}]
[null,0]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H85:H93)","v":0},{"$f":"SUM(I85:I93)","v":0},0,0,0,0,0,0,0,97313.125683344202,107723.50073888342,161809.80262531349,243544.58576966103,269844.71427559905,512636.43506165175,573625.05253131117,714716.42812734516,722343.10188654065,803278.99103173881,753202.59567822493,666441.38049612322,576363.45884272316,446559.50033666438,398124.85141643748,423907.08401381224,469684.37259079999,639418.25230757415,715490.1670719136,786993.57184686232,795391.50840862084,799280.92056962871,749453.76484437194,663124.37653132738,573494.78961824975,444336.88980183942,396143.30922941276,421797.21881106606,467346.66522195895,636235.74752900191,711929.0380808186,783076.5569758144,791432.69542946212,795302.74925538385,745723.59264592663,659823.88191847794,570640.39829948521,442125.34161724022,394171.62955015368,419697.85480384482,465020.59306191152,633069.08267465618,708385.63349779346,779179.03782372666,787493.58620630077,791344.37804720772,742011.98621535534,656539.81448742899,567800.21382261044,439924.80072347209,392209.76329110708,417608.93972572614,462706.09820003837,629918.17890625854,704859.86510512966,775300.91735674278,{"$f":"SUM(BU85:BU93)","v":783574.08266984124},787405.7083962512,738318.85314734257,653272.0924770101,564974.16547750402,437735.21233517985,390257.66160903592,415530.42157042609,460403.12301395054,626782.95777792227,701351.64512419375,771442.09902396204,779674.0872388971,783486.64224416343,734644.10149649228,650020.63453299215,562162.18290598225,435556.52193968627,388315.27590380667,413462.24859050667,458111.61016805749,623663.34123420157,697860.88621324324,767602.48675503617,775793.50281796174,779587.08202064631,730987.63977503718,646785.3597060598,559364.19610004709,433388.67529563303,386382.55781717633,411404.36929608608,455831.50261213811,620559.25160814694,694387.50146525225,763781.9849577765,771932.23279479111,775706.93064102903,727349.37695056247,643566.18744979962,556580.13540014357,431231.61843163247,384459.45923159108,409356.73245355755,453562.74357992195,617470.61161937169,690931.40440574754,759980.49851577554,768090.18103799934,771846.09150384879,723729.22244373907,640363.03761869168,553809.93149342563,429085.29764492164,382545.93226898689,407319.28708431352,451305.2765876737,614397.34437212825,687492.50899065554,756197.93278603686,764267.2518946632,768004.46848844644,720127.08612606709,637175.8304661155,{"$f":"SUM(EG85:EG93)","v":551053.51541203004},426949.6595000269,380641.9292895979,405291.98246347695,449059.04543278925,611339.37335339386,684070.72960415948,752434.19359662081,760463.35018794285,764181.96595257346,716542.87831763411,634004.48664236499,548310.81853135955,424824.65082743298,378747.40289077011,403274.76811863767,446823.99419239489,608296.62243096565,680665.98105657008,748689.18724429922,756678.38121471158,760378.48873001093,712976.50978488126,630848.92719267192,545581.77256837464,422710.21872225875,376862.30590578163,401267.59382859606,444600.06722195569,605269.01585156436,677278.17858220171,744962.82049222232,752912.25074319728,756593.94212819997,783134.94805179758,696571.79671133822,605591.12801251002,471673.56006083777,422727.61626374919,452471.40827081667,503971.19145573757,689705.61893668957,775821.01376754802,857843.74322235119,871559.59241271578,880429.76626620407,829887.55226431624,738156.64182425756,641744.49135431414,499832.13902081479,447964.15689068253,479483.63230831071,534057.91623702401,730880.55807778437,822136.98126033077,909056.40982959757,923591.08554562193,932990.80252382962,879431.2539831968,782224.07286906475,680056.18499599281,529671.76529017021,474707.30119883234,508108.46707460232,{"$f":"SUM(GS85:GS93)","v":565940.79727369093},774513.61205327231,871217.97935517842,963326.43652339419,978728.82213130721,988689.69558540103,931932.67976157437,{"$f":"SUM(GZ85:GZ93)","v":828922.29847542953},720655.05973461573,561292.79620797245,503046.99236566556,538442.18429315405,599727.06382772047,820751.52858555794,923229.07842941955,1020836.3455451729,1037158.2427137011,1047713.7732896211,987568.40364031901,878408.37522371125,763677.65866898582,594801.58037567057,533078.54311292479,570586.80304143752,635530.34667242726,869749.81613260054,978345.20344551851,1081779.5555854819,1099075.8585064493,1110261.5468150778,1046525.5410060375,930848.73586137674,809268.67642462882,630310.81533123401,564902.95626463625,604650.4328639165,673471.06025817245,921673.2668976516,1036751.7222628591,1146361.0322943174,1164689.9123040934,1176543.378317751,1109002.377901983,986419.74905356474,857581.44579418912,667939.92657618597,598627.2644422038,640747.63736863062,713676.8076930996,976696.51106230135,1098645.0690713278,1214797.9776264585,1234221.0788491783,1246782.1884260066,1175209.0379083802,1045308.3125503667,908778.4534299192,707815.46923028491,634364.89003906026,678999.81953024236,756282.80990093644,1035004.604106852,1164233.4050434432,1287320.5603402376,1307903.2070107812,1321214.2059725448,1245368.1888350365,1107712.4817657729,963031.88632264151,750071.55366470455,672236.0266855536,{"$f":"SUM(JL85:JL93)","v":719535.62999540055},801432.36039921304,1096793.6491932955,1233737.3184269494,1364172.690106567,1385984.106270578,1400089.7624848119,1319715.7916030004,1173842.1358823406,1020524.2109051212,794850.2965452167,712368.04348701402,762491.39976364584]
[]
[{"$f":"'SPV Template'!C108","v":"A/P Closing balance"}]
[null,{"$f":"B85","v":"TEPCO"},null,null,{"$f":"MATCH(A$96,INDIRECT(F97),0)","v":109},{"$f":"\"'\"&B97&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B97&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!Q$4)","v":9339.4574302776109},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!R$4)","v":9345.0026269026257},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!S$4)","v":9350.5770006569874},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!T$4)","v":9807.3754922263179},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!U$4)","v":9813.0086816105577},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!V$4)","v":9818.6715111151407},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!W$4)","v":9824.364136697317},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!X$4)","v":9830.0867151349412},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!Y$4)","v":9835.8394040307776},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!Z$4)","v":9841.6223618168533},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AA$4)","v":9847.4357477588164},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AB$4)","v":9853.2797219603217},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AC$4)","v":9859.1544453674342},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AD$4)","v":9865.0600797730785},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AE$4)","v":9870.9967878214738},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AF$4)","v":10352.729533339545},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AG$4)","v":10358.728880033759},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AH$4)","v":10364.759793456138},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AI$4)","v":10370.822439701158},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AJ$4)","v":10376.916985737229},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AK$4)","v":10383.043599411294},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AL$4)","v":10389.202449453465},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AM$4)","v":10395.393705481658},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AN$4)","v":10401.61753800626},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AO$4)","v":10407.874118434835},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AP$4)","v":10414.163619076842},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AQ$4)","v":10420.486213148382},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AR$4)","v":10928.514859280094},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AS$4)","v":10934.904163509433},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AT$4)","v":10941.327086304267},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AU$4)","v":10947.783804555213},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AV$4)","v":10954.274496083628},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AW$4)","v":10960.799339646508},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AX$4)","v":10967.358514941425},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AY$4)","v":10973.95220261145},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!AZ$4)","v":10980.580584250149},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BA$4)","v":10987.243842406584},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BB$4)","v":10993.942160590326},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BC$4)","v":11000.675723276518},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BD$4)","v":11536.436315411782},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BE$4)","v":11543.24092441603},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BF$4)","v":11550.081337192527},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BG$4)","v":11556.957742129785},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BH$4)","v":11563.870328607543},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BI$4)","v":11570.81928700201},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BJ$4)","v":11577.804808691095},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BK$4)","v":11584.827086059669},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BL$4)","v":11591.886312504887},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BM$4)","v":11598.982682441487},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BN$4)","v":11606.11639130717},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BO$4)","v":11613.287635567964},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BP$4)","v":12178.294685464611},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BQ$4)","v":12185.54159405413},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BR$4)","v":12192.8266336611},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BS$4)","v":12200.150004919276},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BT$4)","v":12207.511909518093},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BU$4)","v":12214.912550208202},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BV$4)","v":12222.352130807076},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BW$4)","v":12229.830856204608},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BX$4)","v":12237.348932368763},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BY$4)","v":12244.906566351245},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!BZ$4)","v":12252.503966293199},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CA$4)","v":12260.141341430945},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CB$4)","v":12855.992117417718},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CC$4)","v":12863.710075065559},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CD$4)","v":12871.468642246982},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CE$4)","v":12879.268032636945},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CF$4)","v":12887.108461034682},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CG$4)","v":12894.99014336965},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CH$4)","v":12902.913296707451},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CI$4)","v":12910.878139255823},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CJ$4)","v":12918.884890370649},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CK$4)","v":12926.933770561993},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CL$4)","v":12935.025001500171},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CM$4)","v":12943.158806021873},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CN$4)","v":13571.537857949646},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CO$4)","v":13579.757482844594},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CP$4)","v":13588.02035689281},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CQ$4)","v":13596.326707658116},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CR$4)","v":13604.676763901707},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CS$4)","v":13613.070755588446},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CT$4)","v":13621.508913893203},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CU$4)","v":13629.991471207219},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CV$4)","v":13638.518661144508},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CW$4)","v":13647.090718548285},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CX$4)","v":13655.707879497448},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CY$4)","v":13664.370381313056},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!CZ$4)","v":14327.054313110681},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DA$4)","v":14335.808213623804},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DB$4)","v":14344.608174485154},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DC$4)","v":14353.454438050207},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DD$4)","v":14362.34724794963},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DE$4)","v":14371.286849096008},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DF$4)","v":14380.273487690572},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DG$4)","v":14389.307411229998},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DH$4)","v":14398.388868513208},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DI$4)","v":14407.518109648236},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DJ$4)","v":14416.695386059093},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DK$4)","v":14425.920950492717},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DL$4)","v":15124.783453888558},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DM$4)","v":15134.106357935034},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DN$4)","v":15143.478316252371},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DO$4)","v":15152.89958694915},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DP$4)","v":15162.370429492034},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DQ$4)","v":15171.891104712926},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DR$4)","v":15181.461874816139},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DS$4)","v":15191.083003385629},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DT$4)","v":15200.754755392247},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DU$4)","v":15210.477397201046},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DV$4)","v":15220.251196578607},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DW$4)","v":15230.076422700418},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DX$4)","v":15967.09358641443},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DY$4)","v":15977.022479223924},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!DZ$4)","v":15987.003614831892},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EA$4)","v":15997.037268123962},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EB$4)","v":16007.123715432135},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EC$4)","v":16017.263234542384},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!ED$4)","v":16027.456104702305},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EE$4)","v":16037.702606628813},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EF$4)","v":16048.003022515863},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EG$4)","v":16058.357636042238},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EH$4)","v":16068.766732379343},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EI$4)","v":16079.23059819907},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EJ$4)","v":16856.486507694364},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EK$4)","v":16867.060778536474},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EL$4)","v":16877.690687958959},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EM$4)","v":16888.376528715013},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EN$4)","v":16899.118595098218},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EO$4)","v":16909.917182950634},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EP$4)","v":16920.772589670953},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EQ$4)","v":16931.685114222684},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!ER$4)","v":16942.655057142398},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!ES$4)","v":16953.682720547986},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!ET$4)","v":16964.768408147003},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EU$4)","v":16975.912425245016},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EV$4)","v":17795.605068955487},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EW$4)","v":17806.866667402341},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EX$4)","v":17818.187520937288},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EY$4)","v":17829.567941342488},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!EZ$4)","v":17841.008242040596},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FA$4)","v":17852.508738103414},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FB$4)","v":17864.069746260557},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FC$4)","v":17875.691584908149},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FD$4)","v":17887.374574117635},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FE$4)","v":17899.119035644591},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FF$4)","v":17910.925292937536},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FG$4)","v":17922.793671146923},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FH$4)","v":18787.241169970217},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FI$4)","v":18799.234772316115},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FJ$4)","v":18811.291481330831},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FK$4)","v":18823.411629062372},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FL$4)","v":18835.595549305861},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FM$4)","v":18847.843577612763},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FN$4)","v":18860.156051300117},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FO$4)","v":18872.533309459803},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FP$4)","v":18884.975692967906},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FQ$4)","v":18897.483544494109},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FR$4)","v":18910.057208511098},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FS$4)","v":18922.697031304087},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FT$4)","v":19834.344209070005},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FU$4)","v":19847.117395568381},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FV$4)","v":19859.957790669054},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FW$4)","v":19872.86574800314},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FX$4)","v":19885.841623062457},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FY$4)","v":19898.885773209317},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!FZ$4)","v":19911.998557686344},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GA$4)","v":19925.180337626414},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GB$4)","v":19938.431476062549},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GC$4)","v":19951.752337937956},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GD$4)","v":19965.143290116055},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GE$4)","v":19978.604701390592},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GF$4)","v":20940.03001498638},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GG$4)","v":20953.633458607153},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GH$4)","v":20967.308479389372},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GI$4)","v":20981.055453950175},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GJ$4)","v":20994.87476088835},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GK$4)","v":21008.766780794751},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GL$4)","v":21022.731896262783},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GM$4)","v":21036.770491898955},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GN$4)","v":21050.882954333436},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GO$4)","v":21065.06967223074},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GP$4)","v":21079.331036300417},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GQ$4)","v":21093.667439307792},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GR$4)","v":22107.590288166495},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GS$4)","v":22122.077955622615},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GT$4)","v":22136.641852755682},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GU$4)","v":22151.282380662939},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GV$4)","v":22165.999942552087},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GW$4)","v":22180.794943752404},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GX$4)","v":22195.667791725864},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GY$4)","v":22210.618896078387},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!GZ$4)","v":22225.64866857111},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HA$4)","v":22240.757523131742},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HB$4)","v":22255.945875865949},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HC$4)","v":22271.214145068807},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HD$4)","v":23340.502580807602},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HE$4)","v":23355.931946648376},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HF$4)","v":23371.442497095086},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HG$4)","v":23387.034659316316},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HH$4)","v":23402.708862728261},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HI$4)","v":23418.465539006604},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HJ$4)","v":23434.305122098333},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HK$4)","v":23450.228048233763},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HL$4)","v":23466.23475593852},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HM$4)","v":23482.325686045588},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HN$4)","v":23498.501281707511},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HO$4)","v":23514.761988408554},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HP$4)","v":24642.440846544698},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HQ$4)","v":24658.873121165125},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HR$4)","v":24675.39185739087},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HS$4)","v":24691.997510156478},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HT$4)","v":24708.690536790204},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HU$4)","v":24725.471397026638},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HV$4)","v":24742.340553019334},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HW$4)","v":24759.298469353569},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HX$4)","v":24776.345613059129},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HY$4)","v":24793.482453623161},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!HZ$4)","v":24810.709463003113},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IA$4)","v":24828.027115639728},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IB$4)","v":26017.286592514283},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IC$4)","v":26034.786964985036},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!ID$4)","v":26052.379419065455},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IE$4)","v":26070.064439260826},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IF$4)","v":26087.842512625746},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IG$4)","v":26105.714128777541},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IH$4)","v":26123.679779909762},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!II$4)","v":26141.739960805731},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IJ$4)","v":26159.895168852152},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IK$4)","v":26178.14590405285},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IL$4)","v":26196.492669042498},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IM$4)","v":26214.935969100487},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IN$4)","v":27469.140668409436},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IO$4)","v":27487.778565090783},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IP$4)","v":27506.514528686432},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IQ$4)","v":27525.349075194499},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IR$4)","v":27544.282723328135},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IS$4)","v":27563.315994529796},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IT$4)","v":27582.449412985607},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IU$4)","v":27601.683505639809},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IV$4)","v":27621.018802209252},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IW$4)","v":27640.455835197994},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IX$4)","v":27659.995139911967},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IY$4)","v":27679.637254473731},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!IZ$4)","v":29002.335729144696},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JA$4)","v":29022.185089110331},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JB$4)","v":29042.138890339695},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JC$4)","v":29062.197682370796},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JD$4)","v":29082.362017633121},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JE$4)","v":29102.632451462887},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JF$4)","v":29123.009542118329},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JG$4)","v":29143.493850795057},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JH$4)","v":29164.085941641515},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JI$4)","v":29184.786381774527},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JJ$4)","v":29205.595741294906},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JK$4)","v":29226.514593303182},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JL$4)","v":30621.449409868226},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JM$4)","v":30642.58897823163},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JN$4)","v":30663.839776540903},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JO$4)","v":30685.202390054015},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JP$4)","v":30706.677407108393},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JQ$4)","v":30728.265419137097},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JR$4)","v":30749.967020685141},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JS$4)","v":30771.782809425851},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JT$4)","v":30793.713386177322},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JU$4)","v":30815.759354918981},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JV$4)","v":30837.921322808186},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JW$4)","v":30860.199900196996},{"$f":"INDEX(INDIRECT($G97),Consolidated!$E97,Consolidated!JX$4)","v":32331.318254302238}]
[null,{"$f":"B86","v":"pepsico"},null,null,{"$f":"MATCH(A$96,INDIRECT(F98),0)","v":109},{"$f":"\"'\"&B98&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B98&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!S$4)","v":7476.4583933655285},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!T$4)","v":7831.2009211714631},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!U$4)","v":7836.834110555702},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!V$4)","v":7842.496940060284},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!W$4)","v":7848.1895656424613},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!X$4)","v":7853.9121440800845},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!Y$4)","v":7859.6648329759219},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!Z$4)","v":7865.4477907619985},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AA$4)","v":7871.2611767039616},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AB$4)","v":7877.1051509054651},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AC$4)","v":7882.9798743125793},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AD$4)","v":7888.8855087182228},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AE$4)","v":7894.8222167666172},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AF$4)","v":8268.941495544077},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AG$4)","v":8274.940842238293},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AH$4)","v":8280.9717556606756},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AI$4)","v":8287.0344019056938},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AJ$4)","v":8293.1289479417628},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AK$4)","v":8299.2555616158279},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AL$4)","v":8305.4144116579992},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AM$4)","v":8311.6056676861899},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AN$4)","v":8317.8295002107916},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AO$4)","v":8324.0860806393666},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AP$4)","v":8330.3755812813761},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AQ$4)","v":8336.6981753529162},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AR$4)","v":8731.2532154660639},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AS$4)","v":8737.6425196954006},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AT$4)","v":8744.065442490235},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AU$4)","v":8750.5221607411804},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AV$4)","v":8757.0128522695923},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AW$4)","v":8763.5376958324759},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AX$4)","v":8770.0968711273872},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AY$4)","v":8776.6905587974106},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!AZ$4)","v":8783.3189404361128},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BA$4)","v":8789.9821985925464},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BB$4)","v":8796.6805167762886},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BC$4)","v":8803.41407946248},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BD$4)","v":9219.5218098058922},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BE$4)","v":9226.3264188101384},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BF$4)","v":9233.1668315866391},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BG$4)","v":9240.0432365238976},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BH$4)","v":9246.9558230016555},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BI$4)","v":9253.9047813961224},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BJ$4)","v":9260.8903030852071},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BK$4)","v":9267.9125804537816},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BL$4)","v":9274.9718068989987},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BM$4)","v":9282.0681768355989},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BN$4)","v":9289.2018857012827},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BO$4)","v":9296.3731299620758},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BP$4)","v":9735.2115681673131},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BQ$4)","v":9742.4584767568322},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BR$4)","v":9749.743516363802},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BS$4)","v":9757.0668876219788},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BT$4)","v":9764.428792220795},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BU$4)","v":9771.8294329109049},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BV$4)","v":9779.2690135097782},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BW$4)","v":9786.7477389073101},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BX$4)","v":9794.2658150714651},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BY$4)","v":9801.8234490539471},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!BZ$4)","v":9809.4208489959019},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CA$4)","v":9817.0582241336469},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CB$4)","v":10279.869820465614},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CC$4)","v":10287.587778113455},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CD$4)","v":10295.346345294878},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CE$4)","v":10303.145735684837},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CF$4)","v":10310.986164082575},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CG$4)","v":10318.867846417543},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CH$4)","v":10326.790999755343},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CI$4)","v":10334.755842303715},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CJ$4)","v":10342.762593418542},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CK$4)","v":10350.811473609885},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CL$4)","v":10358.902704548063},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CM$4)","v":10367.036509069765},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CN$4)","v":10855.131673539752},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CO$4)","v":10863.3512984347},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CP$4)","v":10871.614172482916},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CQ$4)","v":10879.920523248222},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CR$4)","v":10888.270579491813},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CS$4)","v":10896.664571178551},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CT$4)","v":10905.102729483309},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CU$4)","v":10913.585286797324},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CV$4)","v":10922.112476734614},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CW$4)","v":10930.684534138391},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CX$4)","v":10939.301695087554},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CY$4)","v":10947.964196903162},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!CZ$4)","v":11462.725019648764},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DA$4)","v":11471.478920161886},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DB$4)","v":11480.27888102324},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DC$4)","v":11489.125144588292},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DD$4)","v":11498.017954487716},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DE$4)","v":11506.957555634093},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DF$4)","v":11515.944194228658},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DG$4)","v":11524.978117768083},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DH$4)","v":11534.059575051293},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DI$4)","v":11543.188816186321},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DJ$4)","v":11552.366092597178},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DK$4)","v":11561.591657030802},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DL$4)","v":12104.475832564856},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DM$4)","v":12113.798736611334},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DN$4)","v":12123.170694928674},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DO$4)","v":12132.591965625454},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DP$4)","v":12142.062808168337},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DQ$4)","v":12151.58348338923},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DR$4)","v":12161.154253492443},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DS$4)","v":12170.775382061933},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DT$4)","v":12180.44713406855},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DU$4)","v":12190.16977587735},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DV$4)","v":12199.943575254911},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DW$4)","v":12209.768801376722},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DX$4)","v":12782.313767889937},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DY$4)","v":12792.24266069943},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!DZ$4)","v":12802.223796307399},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EA$4)","v":12812.257449599469},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EB$4)","v":12822.343896907641},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EC$4)","v":12832.483416017891},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!ED$4)","v":12842.676286177812},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EE$4)","v":12852.922788104319},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EF$4)","v":12863.223203991369},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EG$4)","v":12873.577817517744},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EH$4)","v":12883.986913854849},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EI$4)","v":12894.450779674577},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EJ$4)","v":13498.278085190817},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EK$4)","v":13508.85235603293},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EL$4)","v":13519.482265455415},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EM$4)","v":13530.168106211469},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EN$4)","v":13540.910172594673},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EO$4)","v":13551.708760447089},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EP$4)","v":13562.564167167406},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EQ$4)","v":13573.476691719135},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!ER$4)","v":13584.446634638847},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!ES$4)","v":13595.474298044435},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!ET$4)","v":13606.559985643453},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EU$4)","v":13617.704002741464},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EV$4)","v":14254.523910573034},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EW$4)","v":14265.785509019883},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EX$4)","v":14277.106362554829},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EY$4)","v":14288.48678296003},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!EZ$4)","v":14299.927083658145},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FA$4)","v":14311.427579720968},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FB$4)","v":14322.988587878102},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FC$4)","v":14334.610426525694},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FD$4)","v":14346.293415735185},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FE$4)","v":14358.037877262135},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FF$4)","v":14369.844134555085},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FG$4)","v":14381.712512764469},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FH$4)","v":15053.32885939862},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FI$4)","v":15065.322461744518},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FJ$4)","v":15077.379170759232},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FK$4)","v":15089.499318490769},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FL$4)","v":15101.683238734262},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FM$4)","v":15113.931267041169},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FN$4)","v":15126.243740728518},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FO$4)","v":15138.620998888204},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FP$4)","v":15151.063382396313},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FQ$4)","v":15163.571233922514},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FR$4)","v":15176.144897939508},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FS$4)","v":15188.784720732496},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FT$4)","v":15897.100040001937},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FU$4)","v":15909.873226500316},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FV$4)","v":15922.713621600988},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FW$4)","v":15935.621578935077},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FX$4)","v":15948.597453994393},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FY$4)","v":15961.641604141249},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!FZ$4)","v":15974.754388618276},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GA$4)","v":15987.936168558343},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GB$4)","v":16001.187306994478},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GC$4)","v":16014.508168869883},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GD$4)","v":16027.899121047983},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GE$4)","v":16041.36053232252},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GF$4)","v":16788.381460474004},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GG$4)","v":16801.984904094777},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GH$4)","v":16815.659924877},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GI$4)","v":16829.406899437796},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GJ$4)","v":16843.226206375974},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GK$4)","v":16857.118226282375},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GL$4)","v":16871.083341750415},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GM$4)","v":16885.121937386582},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GN$4)","v":16899.234399821067},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GO$4)","v":16913.421117718375},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GP$4)","v":16927.682481788044},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GQ$4)","v":16942.018884795423},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GR$4)","v":17729.861861873746},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GS$4)","v":17744.349529329866},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GT$4)","v":17758.913426462932},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GU$4)","v":17773.553954370189},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GV$4)","v":17788.271516259338},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GW$4)","v":17803.066517459654},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GX$4)","v":17817.939365433114},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GY$4)","v":17832.890469785638},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!GZ$4)","v":17847.92024227836},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HA$4)","v":17863.029096838993},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HB$4)","v":17878.2174495732},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HC$4)","v":17893.485718776057},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HD$4)","v":18724.383002588023},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HE$4)","v":18739.812368428793},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HF$4)","v":18755.322918875507},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HG$4)","v":18770.915081096733},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HH$4)","v":18786.589284508686},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HI$4)","v":18802.345960787028},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HJ$4)","v":18818.185543878757},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HK$4)","v":18834.108470014187},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HL$4)","v":18850.115177718937},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HM$4)","v":18866.206107826016},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HN$4)","v":18882.381703487943},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HO$4)","v":18898.642410188986},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HP$4)","v":19774.948420006247},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HQ$4)","v":19791.38069462667},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HR$4)","v":19807.899430852416},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HS$4)","v":19824.505083618023},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HT$4)","v":19841.198110251749},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HU$4)","v":19857.978970488184},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HV$4)","v":19874.84812648088},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HW$4)","v":19891.806042815115},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HX$4)","v":19908.853186520675},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HY$4)","v":19925.990027084707},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!HZ$4)","v":19943.217036464659},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IA$4)","v":19960.534689101274},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IB$4)","v":20884.732697203937},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IC$4)","v":20902.233069674683},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!ID$4)","v":20919.825523755102},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IE$4)","v":20937.510543950473},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IF$4)","v":20955.288617315393},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IG$4)","v":20973.160233467188},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IH$4)","v":20991.125884599409},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!II$4)","v":21009.186065495378},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IJ$4)","v":21027.341273541799},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IK$4)","v":21045.592008742497},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IL$4)","v":21063.938773732145},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IM$4)","v":21082.382073790133},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IN$4)","v":22057.091263948521},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IO$4)","v":22075.729160629868},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IP$4)","v":22094.465124225517},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IQ$4)","v":22113.299670733584},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IR$4)","v":22132.23331886722},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IS$4)","v":22151.266590068881},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IT$4)","v":22170.400008524692},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IU$4)","v":22189.634101178894},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IV$4)","v":22208.969397748337},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IW$4)","v":22228.406430737079},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IX$4)","v":22247.945735451052},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IY$4)","v":22267.587850012816},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!IZ$4)","v":23295.570763054719},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JA$4)","v":23315.420123020354},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JB$4)","v":23335.373924249718},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JC$4)","v":23355.432716280819},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JD$4)","v":23375.597051543144},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JE$4)","v":23395.86748537291},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JF$4)","v":23416.244576028352},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JG$4)","v":23436.72888470508},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JH$4)","v":23457.320975551538},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JI$4)","v":23478.02141568455},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JJ$4)","v":23498.83077520493},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JK$4)","v":23519.749627213205},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JL$4)","v":24603.920014931769},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JM$4)","v":24625.059583295169},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JN$4)","v":24646.310381604446},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JO$4)","v":24667.672995117562},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JP$4)","v":24689.148012171936},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JQ$4)","v":24710.736024200643},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JR$4)","v":24732.437625748687},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JS$4)","v":24754.253414489394},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JT$4)","v":24776.183991240869},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JU$4)","v":24798.22995998252},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JV$4)","v":24820.391927871729},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JW$4)","v":24842.670505260547},{"$f":"INDEX(INDIRECT($G98),Consolidated!$E98,Consolidated!JX$4)","v":25986.101615087064}]
[null,"PandG",null,null,109,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!T$4)","v":10535.439807878111},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!U$4)","v":10541.07299726235},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!V$4)","v":10546.735826766933},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!W$4)","v":10552.42845234911},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!X$4)","v":10558.151030786734},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!Y$4)","v":10563.90371968257},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!Z$4)","v":10569.686677468646},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AA$4)","v":10575.500063410609},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AB$4)","v":10581.344037612114},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AC$4)","v":10587.218761019227},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AD$4)","v":10593.124395424871},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AE$4)","v":10599.061103473266},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AF$4)","v":11120.440915685247},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AG$4)","v":11126.440262379461},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AH$4)","v":11132.47117580184},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AI$4)","v":11138.53382204686},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AJ$4)","v":11144.628368082931},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AK$4)","v":11150.754981756996},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AL$4)","v":11156.913831799167},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AM$4)","v":11163.10508782736},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AN$4)","v":11169.32892035196},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AO$4)","v":11175.585500780537},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AP$4)","v":11181.875001422544},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AQ$4)","v":11188.197595494084},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AR$4)","v":11738.032307001055},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AS$4)","v":11744.421611230395},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AT$4)","v":11750.844534025229},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AU$4)","v":11757.301252276175},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AV$4)","v":11763.791943804586},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AW$4)","v":11770.316787367467},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AX$4)","v":11776.875962662383},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AY$4)","v":11783.469650332408},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!AZ$4)","v":11790.098031971107},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BA$4)","v":11796.761290127542},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BB$4)","v":11803.459608311285},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BC$4)","v":11810.193170997476},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BD$4)","v":12390.036396424479},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BE$4)","v":12396.841005428725},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BF$4)","v":12403.681418205226},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BG$4)","v":12410.557823142484},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BH$4)","v":12417.470409620242},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BI$4)","v":12424.419368014709},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BJ$4)","v":12431.404889703794},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BK$4)","v":12438.427167072368},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BL$4)","v":12445.486393517585},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BM$4)","v":12452.582763454186},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BN$4)","v":12459.716472319869},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BO$4)","v":12466.887716580663},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BP$4)","v":13078.377939205724},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BQ$4)","v":13085.624847795243},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BR$4)","v":13092.909887402217},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BS$4)","v":13100.233258660395},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BT$4)","v":13107.59516325921},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BU$4)","v":13114.995803949318},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BV$4)","v":13122.435384548193},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BW$4)","v":13129.914109945725},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BX$4)","v":13137.43218610988},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BY$4)","v":13144.989820092358},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!BZ$4)","v":13152.587220034313},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CA$4)","v":13160.224595172058},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CB$4)","v":13805.089805768494},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CC$4)","v":13812.807763416333},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CD$4)","v":13820.566330597761},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CE$4)","v":13828.36572098772},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CF$4)","v":13836.20614938546},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CG$4)","v":13844.087831720428},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CH$4)","v":13852.010985058228},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CI$4)","v":13859.975827606602},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CJ$4)","v":13867.982578721429},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CK$4)","v":13876.03145891277},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CL$4)","v":13884.122689850949},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CM$4)","v":13892.25649437265},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CN$4)","v":14572.319083784876},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CO$4)","v":14580.538708679827},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CP$4)","v":14588.801582728043},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CQ$4)","v":14597.107933493349},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CR$4)","v":14605.45798973694},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CS$4)","v":14613.851981423679},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CT$4)","v":14622.290139728437},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CU$4)","v":14630.772697042452},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CV$4)","v":14639.299886979741},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CW$4)","v":14647.871944383518},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CX$4)","v":14656.489105332681},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CY$4)","v":14665.151607148289},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!CZ$4)","v":15382.333526491395},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DA$4)","v":15391.087427004519},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DB$4)","v":15399.887387865869},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DC$4)","v":15408.733651430921},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DD$4)","v":15417.626461330345},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DE$4)","v":15426.566062476722},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DF$4)","v":15435.552701071287},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DG$4)","v":15444.586624610713},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DH$4)","v":15453.668081893922},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DI$4)","v":15462.79732302895},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DJ$4)","v":15471.974599439807},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DK$4)","v":15481.200163873431},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DL$4)","v":16237.528367007826},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DM$4)","v":16246.851271054302},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DN$4)","v":16256.223229371639},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DO$4)","v":16265.644500068418},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DP$4)","v":16275.115342611305},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DQ$4)","v":16284.636017832196},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DR$4)","v":16294.206787935411},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DS$4)","v":16303.827916504901},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DT$4)","v":16313.499668511522},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DU$4)","v":16323.222310320321},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DV$4)","v":16332.996109697882},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DW$4)","v":16342.821335819694},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DX$4)","v":17140.433519555052},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DY$4)","v":17150.36241236455},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!DZ$4)","v":17160.343547972519},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EA$4)","v":17170.37720126459},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EB$4)","v":17180.463648572764},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EC$4)","v":17190.603167683013},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!ED$4)","v":17200.796037842931},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EE$4)","v":17211.042539769442},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EF$4)","v":17221.342955656495},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EG$4)","v":17231.69756918287},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EH$4)","v":17242.106665519972},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EI$4)","v":17252.570531339701},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EJ$4)","v":18093.721189669384},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EK$4)","v":18104.295460511501},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EL$4)","v":18114.925369933986},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EM$4)","v":18125.61121069004},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EN$4)","v":18136.353277073245},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EO$4)","v":18147.151864925661},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EP$4)","v":18158.00727164598},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EQ$4)","v":18168.919796197712},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!ER$4)","v":18179.889739117425},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!ES$4)","v":18190.917402523013},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!ET$4)","v":18202.003090122031},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EU$4)","v":18213.147107220044},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EV$4)","v":19100.213916780638},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EW$4)","v":19111.475515227492},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EX$4)","v":19122.79636876244},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EY$4)","v":19134.176789167639},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!EZ$4)","v":19145.617089865747},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FA$4)","v":19157.117585928565},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FB$4)","v":19168.678594085708},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FC$4)","v":19180.3004327333},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FD$4)","v":19191.983421942787},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FE$4)","v":19203.727883469735},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FF$4)","v":19215.534140762691},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FG$4)","v":19227.402518972074},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FH$4)","v":20162.893073865052},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FI$4)","v":20174.88667621095},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FJ$4)","v":20186.943385225666},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FK$4)","v":20199.063532957207},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FL$4)","v":20211.247453200696},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FM$4)","v":20223.495481507598},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FN$4)","v":20235.807955194952},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FO$4)","v":20248.185213354638},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FP$4)","v":20260.627596862741},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FQ$4)","v":20273.135448388944},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FR$4)","v":20285.709112405933},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FS$4)","v":20298.348935198923},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FT$4)","v":21284.907850305648},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FU$4)","v":21297.681036804024},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FV$4)","v":21310.521431904697},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FW$4)","v":21323.429389238783},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FX$4)","v":21336.405264298101},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FY$4)","v":21349.44941444496},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!FZ$4)","v":21362.562198921987},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GA$4)","v":21375.743978862058},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GB$4)","v":21388.995117298193},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GC$4)","v":21402.3159791736},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GD$4)","v":21415.706931351699},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GE$4)","v":21429.168342626235},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GF$4)","v":22469.584745596236},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GG$4)","v":22483.188189217009},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GH$4)","v":22496.863209999228},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GI$4)","v":22510.610184560031},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GJ$4)","v":22524.429491498206},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GK$4)","v":22538.321511404607},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GL$4)","v":22552.286626872639},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GM$4)","v":22566.325222508807},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GN$4)","v":22580.437684943292},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GO$4)","v":22594.624402840593},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GP$4)","v":22608.885766910273},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GQ$4)","v":22623.222169917648},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GR$4)","v":23720.437603116483},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GS$4)","v":23734.925270572603},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GT$4)","v":23749.489167705662},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GU$4)","v":23764.129695612919},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GV$4)","v":23778.847257502068},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GW$4)","v":23793.642258702384},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GX$4)","v":23808.515106675844},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GY$4)","v":23823.466211028368},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!GZ$4)","v":23838.49598352109},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HA$4)","v":23853.604838081723},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HB$4)","v":23868.79319081593},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HC$4)","v":23884.061460018787},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HD$4)","v":25041.178214888529},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HE$4)","v":25056.607580729302},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HF$4)","v":25072.118131176016},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HG$4)","v":25087.710293397242},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HH$4)","v":25103.384496809194},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HI$4)","v":25119.141173087537},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HJ$4)","v":25134.980756179266},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HK$4)","v":25150.903682314696},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HL$4)","v":25166.910390019446},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HM$4)","v":25183.001320126525},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HN$4)","v":25199.176915788452},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HO$4)","v":25215.437622489495},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HP$4)","v":26435.727530006287},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HQ$4)","v":26452.15980462671},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HR$4)","v":26468.678540852456},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HS$4)","v":26485.284193618063},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HT$4)","v":26501.977220251789},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HU$4)","v":26518.758080488224},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HV$4)","v":26535.627236480919},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HW$4)","v":26552.585152815154},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HX$4)","v":26569.632296520715},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HY$4)","v":26586.769137084746},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!HZ$4)","v":26603.996146464699},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IA$4)","v":26621.313799101314},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IB$4)","v":27908.227501312882},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IC$4)","v":27925.727873783635},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!ID$4)","v":27943.320327864054},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IE$4)","v":27961.005348059425},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IF$4)","v":27978.783421424345},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IG$4)","v":27996.65503757614},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IH$4)","v":28014.620688708361},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!II$4)","v":28032.68086960433},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IJ$4)","v":28050.836077650751},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IK$4)","v":28069.086812851448},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IL$4)","v":28087.433577841097},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IM$4)","v":28105.876877899085},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IN$4)","v":29463.053606895086},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IO$4)","v":29481.691503576432},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IP$4)","v":29500.427467172081},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IQ$4)","v":29519.262013680149},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IR$4)","v":29538.195661813785},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IS$4)","v":29557.228933015445},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IT$4)","v":29576.362351471256},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IU$4)","v":29595.596444125458},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IV$4)","v":29614.931740694901},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IW$4)","v":29634.368773683644},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IX$4)","v":29653.908078397617},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IY$4)","v":29673.550192959381},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!IZ$4)","v":31104.82808507263},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JA$4)","v":31124.677445038265},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JB$4)","v":31144.631246267629},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JC$4)","v":31164.69003829873},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JD$4)","v":31184.854373561055},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JE$4)","v":31205.124807390821},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JF$4)","v":31225.501898046263},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JG$4)","v":31245.986206722991},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JH$4)","v":31266.578297569449},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JI$4)","v":31287.278737702462},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JJ$4)","v":31308.088097222841},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JK$4)","v":31329.006949231116},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JL$4)","v":32838.43392379224},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JM$4)","v":32859.573492155629},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JN$4)","v":32880.824290464901},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JO$4)","v":32902.186903978029},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JP$4)","v":32923.661921032399},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JQ$4)","v":32945.249933061095},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JR$4)","v":32966.951534609143},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JS$4)","v":32988.767323349857},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JT$4)","v":33010.697900101324},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JU$4)","v":33032.743868842968},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JV$4)","v":33054.905836732178},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JW$4)","v":33077.184414121002},{"$f":"INDEX(INDIRECT($G99),Consolidated!$E99,Consolidated!JX$4)","v":34669.029647697345}]
[null,"Nestle",null,null,109,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!V$4)","v":9640.67892263883},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!W$4)","v":9922.1723034783918},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!X$4)","v":10187.132382398255},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!Y$4)","v":10223.332014210038},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!Z$4)","v":10243.216139487906},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AA$4)","v":10068.379843823655},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AB$4)","v":9761.2343189254552},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AC$4)","v":9442.1545852163872},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AD$4)","v":8979.7948101450202},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AE$4)","v":8811.0044068592397},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AF$4)","v":9249.8132854735504},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AG$4)","v":9420.9533645996653},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AH$4)","v":10039.296148957683},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AI$4)","v":10319.78683828246},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AJ$4)","v":10583.828611054138},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AK$4)","v":10620.250627488746},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AL$4)","v":10640.440460862712},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AM$4)","v":10466.881162691332},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AN$4)","v":10161.673303659154},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AO$4)","v":9844.592786358553},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AP$4)","v":9384.9475224463749},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AQ$4)","v":9217.4126548453787},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AR$4)","v":9674.6522299446933},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AS$4)","v":9845.3603301532203},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AT$4)","v":10461.047532658082},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AU$4)","v":10740.566414057575},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AV$4)","v":11003.720480509823},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AW$4)","v":11040.389940921668},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AX$4)","v":11060.910264708124},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AY$4)","v":10888.648050459187},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!AZ$4)","v":10585.394794583202},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BA$4)","v":10270.330264495915},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BB$4)","v":9813.4128629906172},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BC$4)","v":9647.1542852561543},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BD$4)","v":10123.859811764394},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BE$4)","v":10294.165371227269},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BF$4)","v":10907.237640922309},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BG$4)","v":11185.817127317951},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BH$4)","v":11448.115626879457},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BI$4)","v":11485.059166701125},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BJ$4)","v":11505.936349622621},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BK$4)","v":11334.992924500357},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BL$4)","v":11033.712852562785},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BM$4)","v":10720.682733905449},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BN$4)","v":10266.508225625235},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BO$4)","v":10101.548343850807},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BP$4)","v":10598.811580900379},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BQ$4)","v":10768.745664998787},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BR$4)","v":11379.24523167079},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BS$4)","v":11656.919367102113},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BT$4)","v":11918.39608111218},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BU$4)","v":11955.6420145622},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BV$4)","v":11976.904114985509},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BW$4)","v":11807.302906630512},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BX$4)","v":11508.016347032129},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BY$4)","v":11197.04082210124},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!BZ$4)","v":10745.626022566737},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CA$4)","v":10581.989000624322},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CB$4)","v":11100.96130648152},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CC$4)","v":11270.556714999328},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CD$4)","v":11878.527497209865},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CE$4)","v":12155.332065224937},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CF$4)","v":12416.022525883231},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CG$4)","v":12453.600955348575},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CH$4)","v":12475.277831232603},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CI$4)","v":12307.044100129324},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CJ$4)","v":12009.773239797665},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CK$4)","v":11700.874360455022},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CL$4)","v":11252.23798187486},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CM$4)","v":11089.949854170489},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CN$4)","v":11631.845450816318},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CO$4)","v":11801.136832093976},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CP$4)","v":12406.624552206478},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CQ$4)","v":12682.597191285926},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CR$4)","v":12942.538797672887},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CS$4)","v":12980.481730199976},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CT$4)","v":13002.60515618974},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CU$4)","v":12835.766113258162},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CV$4)","v":12540.535115778099},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CW$4)","v":12233.736922196693},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CX$4)","v":11787.899692752164},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CY$4)","v":11626.988484318044},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!CZ$4)","v":12193.087900996248},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DA$4)","v":12362.111873497657},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DB$4)","v":12965.164180155089},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DC$4)","v":13240.344506626974},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DD$4)","v":13499.576648254524},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DE$4)","v":13537.918119610897},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DF$4)","v":13560.521911741946},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DG$4)","v":13395.10684358043},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DH$4)","v":13101.941975016547},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DI$4)","v":12797.27062215875},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DJ$4)","v":12354.255413061886},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DK$4)","v":12194.751267461988},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DL$4)","v":12786.404973017758},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DM$4)","v":12955.20025479196},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DN$4)","v":13555.866853329488},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DO$4)","v":13830.296592261948},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DP$4)","v":14088.860780644049},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DQ$4)","v":14127.636987442742},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DR$4)","v":14150.757135950835},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DS$4)","v":13986.797538227358},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DT$4)","v":13695.727301138053},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DU$4)","v":13393.211193468633},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DV$4)","v":12953.043154298846},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DW$4)","v":12794.978469855683},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DX$4)","v":13413.610704228577},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DY$4)","v":13582.218250779444},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!DZ$4)","v":14180.551042088075},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EA$4)","v":14454.274166678408},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EB$4)","v":14712.214175442754},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EC$4)","v":14751.463615853481},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!ED$4)","v":14775.138426616242},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EE$4)","v":14612.668146137687},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EF$4)","v":14323.723422313329},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EG$4)","v":14023.393357282481},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EH$4)","v":13586.100060139828},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EI$4)","v":13429.509635023387},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EJ$4)","v":14076.622450827674},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EK$4)","v":14245.085601938217},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EL$4)","v":14841.138830328731},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EM$4)","v":15114.201710341209},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EN$4)","v":15371.563724437352},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EO$4)","v":15411.327348042627},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EP$4)","v":15435.59759321435},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EQ$4)","v":15274.652979237868},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!ER$4)","v":14987.867181730066},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!ES$4)","v":14689.756502596478},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!ET$4)","v":14255.368095644464},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EU$4)","v":14100.289282399224},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EV$4)","v":14777.466808126086},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EW$4)","v":14945.831444219382},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EX$4)","v":15539.661854871832},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EY$4)","v":15812.113414712469},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!EZ$4)","v":16068.946189307664},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FA$4)","v":16109.267556698318},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FB$4)","v":16134.176635135454},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FC$4)","v":15974.796700522598},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FD$4)","v":15690.205935568398},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FE$4)","v":15394.350694169323},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FF$4)","v":14962.900065177546},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FG$4)","v":14809.372935301004},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FH$4)","v":15518.28587231106},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FI$4)","v":15686.600580967794},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FJ$4)","v":16278.267587589671},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FK$4)","v":16550.159474644439},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FL$4)","v":16806.514504336963},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FM$4)","v":16847.439957080103},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FN$4)","v":16873.034065193773},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FO$4)","v":16981.157517458661},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FP$4)","v":16681.324913558215},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FQ$4)","v":16365.621664490278},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FR$4)","v":15895.090148089159},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FS$4)","v":15731.158372618351},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FT$4)","v":16493.265494476251},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FU$4)","v":16691.823208184855},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FV$4)","v":17374.697158034836},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FW$4)","v":17698.264829347245},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FX$4)","v":18007.136202792171},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FY$4)","v":18069.660028377053},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!FZ$4)","v":18114.771803019252},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GA$4)","v":17945.623469087142},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GB$4)","v":17627.957023550611},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GC$4)","v":17293.472813547101},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GD$4)","v":16794.917546672179},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GE$4)","v":16621.266159766688},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GF$4)","v":17425.570813096849},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GG$4)","v":17636.049989206178},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GH$4)","v":18359.759095517522},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GI$4)","v":18702.711949935896},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GJ$4)","v":19030.091507878245},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GK$4)","v":19096.417104958346},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GL$4)","v":19144.291527742025},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GM$4)","v":18965.115030268284},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GN$4)","v":18628.554362295959},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GO$4)","v":18274.172290759529},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GP$4)","v":17745.924607470512},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GQ$4)","v":17561.977710179206},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GR$4)","v":18410.820079991165},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GS$4)","v":18633.936822348896},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GT$4)","v":19400.923339274206},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GU$4)","v":19764.423105944425},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GV$4)","v":20111.420244732282},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GW$4)","v":20181.779070692806},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GX$4)","v":20232.585587719295},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GY$4)","v":20042.786794138636},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!GZ$4)","v":19686.208497597876},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HA$4)","v":19310.745265872352},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HB$4)","v":18751.037163642097},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HC$4)","v":18556.184759327414},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HD$4)","v":19452.035037869395},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HE$4)","v":19688.548487279644},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HF$4)","v":20501.400757389201},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HG$4)","v":20886.678808947901},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HH$4)","v":21254.469445710049},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HI$4)","v":21329.107067908888},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HJ$4)","v":21383.025534759392},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HK$4)","v":21181.975138423604},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HL$4)","v":20804.189037393331},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HM$4)","v":20406.391003054217},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HN$4)","v":19813.349230748128},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HO$4)","v":19606.945207878121},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HP$4)","v":20552.410830751844},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HQ$4)","v":20803.125752845102},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HR$4)","v":21664.586947194242},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HS$4)","v":22072.948476226324},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HT$4)","v":22462.779039004978},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HU$4)","v":22541.95599611658},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HV$4)","v":22599.17731837913},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HW$4)","v":22386.208757877874},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HX$4)","v":21985.953939829098},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HY$4)","v":21564.492936601404},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!HZ$4)","v":20936.132730703037},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IA$4)","v":20717.492726413453},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IB$4)","v":21715.326012273421},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IC$4)","v":21981.095541079121},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!ID$4)","v":22894.07292226643},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IE$4)","v":23326.901368315455},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IF$4)","v":23740.093025634967},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IG$4)","v":23824.085741650084},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IH$4)","v":23884.81255492627},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!II$4)","v":23659.219810440147},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IJ$4)","v":23235.160423853893},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IK$4)","v":22788.629333242563},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IL$4)","v":22122.847781403441},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IM$4)","v":21891.246918789799},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IN$4)","v":22944.353135186782},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IO$4)","v":23226.081681782412},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IP$4)","v":24193.656421299929},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IQ$4)","v":24652.41816346869},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IR$4)","v":25090.371307714042},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IS$4)","v":25179.473061819066},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IT$4)","v":25243.920453648076},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IU$4)","v":25004.955713073847},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IV$4)","v":24555.676515515261},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IW$4)","v":24082.584575407313},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IX$4)","v":23377.153585154731},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IY$4)","v":23131.824076838777},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!IZ$4)","v":24243.269956030923},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JA$4)","v":24541.916292206271},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JB$4)","v":25567.353875256573},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JC$4)","v":26053.603206337928},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JD$4)","v":26517.802206180404},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JE$4)","v":26612.324161937784},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JF$4)","v":26680.720438226053},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JG$4)","v":26427.591625385856},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JH$4)","v":25951.593267223565},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JI$4)","v":25450.361101846753},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JJ$4)","v":24702.919950965526},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JK$4)","v":24443.048561041},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JL$4)","v":25616.07129093125},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JM$4)","v":25932.651818405153},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JN$4)","v":27019.413071346386},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JO$4)","v":27534.797470381462},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JP$4)","v":28026.815708403872},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JQ$4)","v":28127.088005864738},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JR$4)","v":28199.675504569699},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JS$4)","v":27931.543661362743},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JT$4)","v":27427.237689444137},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JU$4)","v":26896.192044140196},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JV$4)","v":26104.239487848023},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JW$4)","v":25828.964843845035},{"$f":"INDEX(INDIRECT($G100),Consolidated!$E100,Consolidated!JX$4)","v":27066.98156061368}]
[null,"TEI",null,null,109,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!R$4)","v":5418.5486287900158},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!S$4)","v":5336.4683559769792},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!T$4)","v":5582.1006719804836},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!U$4)","v":5670.5793478188225},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!V$4)","v":5983.4182087134868},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!W$4)","v":6126.7820459391296},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!X$4)","v":6261.9079712294724},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!Y$4)","v":6282.8588328720307},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!Z$4)","v":6295.6806575835099},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AA$4)","v":6211.3193065979976},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AB$4)","v":6060.9285977852187},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AC$4)","v":5904.5961009895473},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AD$4)","v":5676.7581177127031},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AE$4)","v":5595.476452838624},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AF$4)","v":5851.7707825839943},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AG$4)","v":5940.2032781808366},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AH$4)","v":6251.8813501714267},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AI$4)","v":6394.9299925732612},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AJ$4)","v":6529.7838206918686},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AK$4)","v":6551.0329629513926},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AL$4)","v":6564.1956461557866},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AM$4)","v":6480.6609818646348},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AN$4)","v":6331.4277407464051},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AO$4)","v":6176.2844367833832},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AP$4)","v":5949.9937056449344},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AQ$4)","v":5869.5320290230247},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AR$4)","v":6137.0866201758436},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AS$4)","v":6225.498788037803},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AT$4)","v":6536.0476060662631},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AU$4)","v":6678.8085154335931},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AV$4)","v":6813.4176299057344},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AW$4)","v":6834.9897343880148},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AX$4)","v":6848.5178834515864},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AY$4)","v":6765.8322335658122},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!AZ$4)","v":6617.7772806251915},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BA$4)","v":6463.8439719391954},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BB$4)","v":6239.1196538542908},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BC$4)","v":6159.5008874676996},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BD$4)","v":6438.9467464897853},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BE$4)","v":6527.3659759235188},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BF$4)","v":6836.8185922124976},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BG$4)","v":6979.3207766974956},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BH$4)","v":7113.7141166565161},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BI$4)","v":7135.635442925638},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BJ$4)","v":7149.5552524915702},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BK$4)","v":7067.742552341575},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BL$4)","v":6920.8883322262845},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BM$4)","v":6768.1874546072513},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BN$4)","v":6545.050361145748},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BO$4)","v":6466.2990680998255},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BP$4)","v":6758.3017607131678},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BQ$4)","v":6846.7570784321706},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BR$4)","v":7155.1481637585694},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BS$4)","v":7297.4222795776868},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BT$4)","v":7431.6304419960161},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BU$4)","v":7453.9289302727893},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BV$4)","v":7468.2682854949053},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BW$4)","v":7387.3541817476998},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BX$4)","v":7241.724867492846},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BY$4)","v":7090.2805948442183},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!BZ$4)","v":6868.753293506501},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CA$4)","v":6790.8957839492277},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CB$4)","v":7096.1573346980913},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CC$4)","v":7184.6795119653661},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CD$4)","v":7492.0454635034839},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CE$4)","v":7634.1239232435382},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CF$4)","v":7768.1792718031647},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CG$4)","v":7790.8846523382817},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CH$4)","v":7805.673238824661},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CI$4)","v":7725.6851999466016},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CJ$4)","v":7581.3068039785685},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CK$4)","v":7431.1451599021111},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CL$4)","v":7211.2520862478914},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CM$4)","v":7134.3165301788704},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CN$4)","v":7453.5774265550062},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CO$4)","v":7542.1990932864774},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CP$4)","v":7848.5781494478333},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CQ$4)","v":7990.4952374061113},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CR$4)","v":8124.4320184401067},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CS$4)","v":8147.5759279959084},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CT$4)","v":8162.8453488985551},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CU$4)","v":8083.8127828019906},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CV$4)","v":7940.713275164273},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CW$4)","v":7791.8622518048551},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CX$4)","v":7573.6298288803118},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CY$4)","v":7497.6463762960821},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!CZ$4)","v":7831.6876831941463},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DA$4)","v":7920.443449475265},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DB$4)","v":8225.8758121999417},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DC$4)","v":8367.6678072155555},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DD$4)","v":8501.5222731802933},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DE$4)","v":8525.1383790832188},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DF$4)","v":8540.9222797982384},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DG$4)","v":8462.8766591390395},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DH$4)","v":8321.0860934093944},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DI$4)","v":8173.5757780315507},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DJ$4)","v":7957.0325435691848},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DK$4)","v":7882.0334524216887},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DL$4)","v":8231.6790430106958},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DM$4)","v":8320.6056285081177},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DN$4)","v":8625.1335934920517},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DO$4)","v":8766.8388997555121},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DP$4)","v":8900.6494407231039},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DQ$4)","v":8924.7735729788801},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DR$4)","v":8941.1077739518696},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DS$4)","v":8864.0827695751177},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DT$4)","v":8723.6334169739457},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DU$4)","v":8577.4961267728013},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DV$4)","v":8362.6728686691586},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DW$4)","v":8288.6926411451932},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DX$4)","v":8654.8115505783244},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DY$4)","v":8743.947922359881},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!DZ$4)","v":9047.6160177339971},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EA$4)","v":9189.2753040936022},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EB$4)","v":9323.0825877859097},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EC$4)","v":9347.7528797816158},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!ED$4)","v":9364.675517945132},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EE$4)","v":9288.7071410085409},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EF$4)","v":9149.6336332308747},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EG$4)","v":9004.9040589125998},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EH$4)","v":8791.8339595219131},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EI$4)","v":8718.9094871844136},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EJ$4)","v":9102.4183959246111},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EK$4)","v":9191.8059152340793},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EL$4)","v":9494.6610492446998},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EM$4)","v":9636.3173975620812},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EN$4)","v":9770.1645184814988},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EO$4)","v":9795.4215568326126},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EP$4)","v":9812.9732362367504},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EQ$4)","v":9738.0999895759342},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!ER$4)","v":9600.4394709140652},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!ES$4)","v":9457.1548296158326},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!ET$4)","v":9245.873619432492},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EU$4)","v":9174.0443377996635},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EV$4)","v":9575.9101917132157},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EW$4)","v":9665.5927702820045},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EX$4)","v":9967.6843885577},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EY$4)","v":10109.383451700751},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!EZ$4)","v":10243.316089949105},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FA$4)","v":10269.203074085972},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FB$4)","v":10287.427026319656},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FC$4)","v":10213.690065655852},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FD$4)","v":10077.482355016427},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FE$4)","v":9935.6825531729774},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FF$4)","v":9726.2286745131496},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FG$4)","v":9655.536727688881},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FH$4)","v":10076.77950245484},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FI$4)","v":10166.803768970512},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FJ$4)","v":10468.184021998513},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FK$4)","v":10609.974192098131},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FL$4)","v":10744.040782513453},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FM$4)","v":10770.60369464026},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FN$4)","v":10789.545949679623},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FO$4)","v":10849.716748289959},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FP$4)","v":10706.281110933463},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FQ$4)","v":10554.956126500017},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FR$4)","v":10326.378617898476},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FS$4)","v":10250.879356909354},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FT$4)","v":10702.406986308661},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FU$4)","v":10807.918065934891},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FV$4)","v":11155.21849990685},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FW$4)","v":11323.198183539494},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FX$4)","v":11483.875944855714},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FY$4)","v":11521.618819496349},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!FZ$4)","v":11550.704510730993},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GA$4)","v":11472.872733900891},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GB$4)","v":11320.940043535946},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GC$4)","v":11160.647364662969},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GD$4)","v":10918.490589252189},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GE$4)","v":10838.551075589436},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GF$4)","v":11315.081691289772},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GG$4)","v":11426.95941486891},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GH$4)","v":11795.061503016228},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GI$4)","v":11973.137876594988},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GJ$4)","v":12143.47676825543},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GK$4)","v":12183.542009092891},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GL$4)","v":12214.433602589525},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GM$4)","v":12132.025196289742},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GN$4)","v":11971.092471814358},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GO$4)","v":11801.301042995006},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GP$4)","v":11544.758660324711},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GQ$4)","v":11460.118169032763},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GR$4)","v":11963.03879613233},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GS$4)","v":12081.667648767429},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GT$4)","v":12471.817659281794},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GU$4)","v":12660.597935460199},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GV$4)","v":12841.179190918037},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GW$4)","v":12883.709935884335},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GX$4)","v":12916.519760689886},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GY$4)","v":12829.266045095377},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!GZ$4)","v":12658.800556443566},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HA$4)","v":12478.947898651013},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HB$4)","v":12207.165711907803},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HC$4)","v":12117.548236009985},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HD$4)","v":12648.322997759313},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HE$4)","v":12774.110704104596},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HF$4)","v":13187.629594076796},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HG$4)","v":13387.757524755529},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HH$4)","v":13579.197367292207},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HI$4)","v":13624.345591682963},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HJ$4)","v":13659.192976476357},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HK$4)","v":13566.809526978246},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HL$4)","v":13386.2470372403},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HM$4)","v":13195.737390173499},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HN$4)","v":12907.810507493301},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HO$4)","v":12812.923864065793},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HP$4)","v":13373.098276836317},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HQ$4)","v":13506.477207076026},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HR$4)","v":13944.765100062412},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HS$4)","v":14156.923176546803},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HT$4)","v":14359.874927029163},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HU$4)","v":14407.801990076427},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HV$4)","v":14444.813700130024},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HW$4)","v":14346.999426571901},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HX$4)","v":14155.742330347806},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HY$4)","v":13953.944684954149},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!HZ$4)","v":13648.914512456729},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IA$4)","v":13548.449396531791},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IB$4)","v":14139.654904628102},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IC$4)","v":14281.08356559986},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!ID$4)","v":14745.624497711326},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IE$4)","v":14970.536283438048},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IF$4)","v":15185.692595134879},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IG$4)","v":15236.569820444223},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IH$4)","v":15275.88052191233},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!II$4)","v":15172.316694104897},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IJ$4)","v":14969.732045972576},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IK$4)","v":14755.978060773978},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IL$4)","v":14432.829117350775},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IM$4)","v":14326.458100612377},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IN$4)","v":14950.416864357419},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IO$4)","v":15100.38148098181},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IP$4)","v":15592.748431604885},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IQ$4)","v":15831.181035431538},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IR$4)","v":16059.276263554684},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IS$4)","v":16113.285555508439},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IT$4)","v":16155.038308754858},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IU$4)","v":16045.387525142805},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IV$4)","v":15830.80495176266},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IW$4)","v":15604.386746130123},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IX$4)","v":15262.043289426631},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IY$4)","v":15149.419760485467},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!IZ$4)","v":15807.949711762005},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JA$4)","v":15966.965904253195},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JB$4)","v":16488.82612847969},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JC$4)","v":16741.592827013337},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JD$4)","v":16983.405541111322},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JE$4)","v":17040.740039470595},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JF$4)","v":17085.086823254816},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JG$4)","v":16968.991919428539},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JH$4)","v":16741.701408424229},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JI$4)","v":16501.869225542083},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JJ$4)","v":16139.191677950857},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JK$4)","v":16019.948720799206},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JL$4)","v":16714.968901027514},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JM$4)","v":16883.583463692121},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JN$4)","v":17436.704144558695},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JO$4)","v":17704.667162510897},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JP$4)","v":17961.02281033379},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JQ$4)","v":18021.887585410645},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JR$4)","v":18068.989853866293},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JS$4)","v":17946.072747419181},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JT$4)","v":17705.322305770704},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JU$4)","v":17451.282037603989},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JV$4)","v":17067.06320042253},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JW$4)","v":16940.812407472258},{"$f":"INDEX(INDIRECT($G101),Consolidated!$E101,Consolidated!JX$4)","v":17674.348603845487}]
[null,"TAI",null,null,109,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!V$4)","v":7700.0307980769376},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!W$4)","v":7862.0105183049673},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!X$4)","v":8014.6343470158608},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!Y$4)","v":8037.6403035640697},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!Z$4)","v":8051.4139229288276},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AA$4)","v":7954.8591559606039},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AB$4)","v":7783.3424140056086},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AC$4)","v":7605.0762783802193},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AD$4)","v":7345.6315140822235},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AE$4)","v":7252.5561923745854},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AF$4)","v":7600.0863999050216},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AG$4)","v":7699.665494977311},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AH$4)","v":8052.6731352632205},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AI$4)","v":8214.2450059201001},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AJ$4)","v":8366.509647106348},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AK$4)","v":8389.8036556780535},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AL$4)","v":8403.9133962749056},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AM$4)","v":8308.2460049233432},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AN$4)","v":8137.9918788991017},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AO$4)","v":7961.0241039478096},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AP$4)","v":7703.2839046757799},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AQ$4)","v":7611.0872704662179},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AR$4)","v":7974.4729189728978},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AS$4)","v":8073.9762075904418},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AT$4)","v":8425.6488888876265},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AU$4)","v":8586.8408329227495},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AV$4)","v":8738.7741035746694},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AW$4)","v":8762.3808966852994},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AX$4)","v":8776.8513894587541},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AY$4)","v":8682.0933993747021},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!AZ$4)","v":8513.1221864217478},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BA$4)","v":8337.4730312400716},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BB$4)","v":8081.4557749333562},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BC$4)","v":7990.1604580478452},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BD$4)","v":8370.2846435859374},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BE$4)","v":8469.7397911834087},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BF$4)","v":8820.1115895470793},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BG$4)","v":8980.95307397742},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BH$4)","v":9132.5843445359678},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BI$4)","v":9156.5302324058484},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BJ$4)","v":9171.3876954599655},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BK$4)","v":9077.5627414170631},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BL$4)","v":8909.8963654453637},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BM$4)","v":8735.5877251787333},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BN$4)","v":8481.3134443284089},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BO$4)","v":8390.9437171692425},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BP$4)","v":8788.7378134623723},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BQ$4)","v":8888.1741215069287},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BR$4)","v":9237.2807264507483},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BS$4)","v":9397.8028640737102},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BT$4)","v":9549.1631606722349},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BU$4)","v":9573.4761339262932},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BV$4)","v":9588.74847575901},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BW$4)","v":9495.8819053634434},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BX$4)","v":9329.5440212621616},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BY$4)","v":9156.5995318604},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!BZ$4)","v":8904.0900187656971},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CA$4)","v":8814.6719022246853},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CB$4)","v":9231.1182073150612},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CC$4)","v":9330.5667204558813},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CD$4)","v":9678.4455428204692},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CE$4)","v":9838.6812005313259},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CF$4)","v":9989.8033138767096},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CG$4)","v":10014.513152918889},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CH$4)","v":10030.230082366223},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CI$4)","v":9938.3490665119934},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CJ$4)","v":9773.36517114048},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CK$4)","v":9601.8103209292312},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CL$4)","v":9351.0892398070173},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CM$4)","v":9262.6506160672761},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CN$4)","v":9698.7851442117171},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CO$4)","v":9798.2787643901975},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CP$4)","v":10144.969051208178},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CQ$4)","v":10304.952965351498},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CR$4)","v":10455.871566676329},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CS$4)","v":10481.009958172601},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CT$4)","v":10497.203101498861},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CU$4)","v":10406.336752007041},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CV$4)","v":10242.734302407833},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CW$4)","v":10072.596550920007},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CX$4)","v":9823.689557312744},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CY$4)","v":9736.2602899868398},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!CZ$4)","v":10193.175716781219},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DA$4)","v":10292.749324754372},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DB$4)","v":10638.292281566835},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DC$4)","v":10798.061180779092},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DD$4)","v":10948.812945324455},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DE$4)","v":10974.413606256498},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DF$4)","v":10991.116631855071},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DG$4)","v":10901.296126763966},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DH$4)","v":10739.10466606716},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DI$4)","v":10570.41357060625},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DJ$4)","v":10323.348438562733},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DK$4)","v":10236.960500644025},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DL$4)","v":10715.809269797932},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DM$4)","v":10815.499854556785},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DN$4)","v":11159.938775665565},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DO$4)","v":11319.531511695895},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DP$4)","v":11470.155250214337},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DQ$4)","v":11496.254059995981},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DR$4)","v":11513.502811195289},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DS$4)","v":11424.761528198764},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DT$4)","v":11264.012819717696},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DU$4)","v":11096.800170155504},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DV$4)","v":10851.606927689569},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DW$4)","v":10766.294537824557},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DX$4)","v":11268.292138471825},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DY$4)","v":11368.138935068098},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!DZ$4)","v":11711.519342239775},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EA$4)","v":11870.977029267528},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EB$4)","v":12021.513828067535},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EC$4)","v":12048.148969248052},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!ED$4)","v":12065.981605749579},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EE$4)","v":11978.355264313217},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EF$4)","v":11819.083434363803},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EG$4)","v":11653.383396707752},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EH$4)","v":11410.094470072992},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EI$4)","v":11325.894237695558},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EJ$4)","v":11852.322661615406},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EK$4)","v":11952.367297942961},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EL$4)","v":12294.737088113998},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EM$4)","v":12454.103251115357},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EN$4)","v":12604.596621202561},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EO$4)","v":12631.808729314926},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EP$4)","v":12650.265877824379},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EQ$4)","v":12563.792690543456},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!ER$4)","v":12406.034380554242},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!ES$4)","v":12241.883649854297},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!ET$4)","v":12000.534017207729},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EU$4)","v":11917.48509711123},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EV$4)","v":12469.69648575113},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EW$4)","v":12569.983138864296},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EX$4)","v":12911.392741432493},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EY$4)","v":13070.713474184444},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!EZ$4)","v":13221.209510090908},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FA$4)","v":13249.041833239502},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FB$4)","v":13268.166747888636},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FC$4)","v":13182.887581688639},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FD$4)","v":13026.682110205375},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FE$4)","v":12864.120073407576},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FF$4)","v":12624.747428472516},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FG$4)","v":12542.891685433207},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FH$4)","v":13122.312177169209},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FI$4)","v":13222.887739757914},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FJ$4)","v":13563.390284083356},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FK$4)","v":13722.714417431389},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FL$4)","v":13873.261966362665},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FM$4)","v":13901.760535183435},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FN$4)","v":13921.599268379034},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FO$4)","v":13988.232703198335},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FP$4)","v":13823.719260508258},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FQ$4)","v":13650.240821697782},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FR$4)","v":13389.054883477842},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FS$4)","v":13301.637467254679},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FT$4)","v":13920.932750804386},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FU$4)","v":14038.983836055228},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FV$4)","v":14431.509912180511},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FW$4)","v":14620.458374102314},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FX$4)","v":14801.108364913478},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FY$4)","v":14842.190997808548},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!FZ$4)","v":14873.436543379177},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GA$4)","v":14783.297925458344},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GB$4)","v":14609.0290996433},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GC$4)","v":14425.260420787325},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GD$4)","v":14148.548515502041},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GE$4)","v":14055.979341141228},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GF$4)","v":14709.451451939856},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GG$4)","v":14834.617810637475},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GH$4)","v":15250.645479886198},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GI$4)","v":15450.942453032958},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GJ$4)","v":15642.445902206829},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GK$4)","v":15686.050282511664},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GL$4)","v":15719.23067212523},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GM$4)","v":15623.780714999113},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GN$4)","v":15439.178403536407},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GO$4)","v":15244.50947408793},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GP$4)","v":14951.349044654342},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GQ$4)","v":14853.324910825802},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GR$4)","v":15542.862706862963},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GS$4)","v":15675.573516763334},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GT$4)","v":16116.510231778673},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GU$4)","v":16328.837661651603},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GV$4)","v":16531.846983783358},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GW$4)","v":16578.128152347796},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GX$4)","v":16613.363412784638},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GY$4)","v":16512.289574975031},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!GZ$4)","v":16316.741441682108},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HA$4)","v":16110.526114013923},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HB$4)","v":15799.939808934932},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HC$4)","v":15696.139696477854},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HD$4)","v":16423.736596785093},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HE$4)","v":16564.446943315234},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HF$4)","v":17031.784468237554},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HG$4)","v":17256.865301083355},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HH$4)","v":17472.072150060412},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HI$4)","v":17521.194695693703},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HJ$4)","v":17558.612312915404},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HK$4)","v":17451.583689650477},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HL$4)","v":17244.441139072052},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HM$4)","v":17025.994989326282},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HN$4)","v":16696.947409806326},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HO$4)","v":16587.031436417103},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HP$4)","v":17354.791219621045},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HQ$4)","v":17503.983661142742},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HR$4)","v":17999.303123638412},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HS$4)","v":18237.903772955018},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HT$4)","v":18466.041403404201},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HU$4)","v":18518.180051869898},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HV$4)","v":18557.915435415511},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HW$4)","v":18444.581681542961},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HX$4)","v":18225.157713587734},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HY$4)","v":17993.755776003123},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!HZ$4)","v":17645.150030058699},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IA$4)","v":17528.758343770463},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IB$4)","v":18338.901268850361},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IC$4)","v":18497.08749657758},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!ID$4)","v":19022.064742685237},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IE$4)","v":19274.997704197674},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IF$4)","v":19516.843475136859},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IG$4)","v":19572.183714544539},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IH$4)","v":19614.38069089167},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!II$4)","v":19494.370880737788},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IJ$4)","v":19261.937818492363},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IK$4)","v":19016.812185732906},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IL$4)","v":18647.486237852921},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IM$4)","v":18524.237845730324},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IN$4)","v":19379.10711292315},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IO$4)","v":19546.829711222592},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IP$4)","v":20103.240981173964},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IQ$4)","v":20371.367605223095},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IR$4)","v":20627.745634486706},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IS$4)","v":20686.484379333604},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IT$4)","v":20731.295716034227},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IU$4)","v":20604.217136525651},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IV$4)","v":20358.004219755876},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IW$4)","v":20098.341501323157},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IX$4)","v":19707.064305556083},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IY$4)","v":19576.555833820468},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!IZ$4)","v":20478.624404618153},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JA$4)","v":20656.458717769296},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JB$4)","v":21246.186662030523},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JC$4)","v":21530.420092856759},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JD$4)","v":21802.204071381173},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JE$4)","v":21864.550367636595},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JF$4)","v":21912.138330150632},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JG$4)","v":21777.575203301109},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JH$4)","v":21516.76603970927},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JI$4)","v":21241.704670053383},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JJ$4)","v":20827.172073679518},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JK$4)","v":20688.97645525921},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JL$4)","v":21640.854251500372},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JM$4)","v":21829.410363359722},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JN$4)","v":22454.450419293767},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JO$4)","v":22755.758711269322},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JP$4)","v":23043.87488687225},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JQ$4)","v":23110.05066064584},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JR$4)","v":23160.587603916141},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JS$4)","v":23018.099734553176},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JT$4)","v":22741.8296003916},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JU$4)","v":22450.456987840746},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JV$4)","v":22011.287392027174},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JW$4)","v":21864.952477293962},{"$f":"INDEX(INDIRECT($G102),Consolidated!$E102,Consolidated!JX$4)","v":22869.3939804695}]
[null,"EGYSphere",null,null,109,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!X$4)","v":10052.057294187838},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!Y$4)","v":10080.156316765442},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!Z$4)","v":10096.288733771249},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AA$4)","v":9969.5154729742681},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AB$4)","v":9745.6428610121129},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AC$4)","v":9513.0193959428907},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AD$4)","v":9175.24471010456},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AE$4)","v":9052.9416029470794},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AF$4)","v":9500.9880437340962},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AG$4)","v":9628.1913458323797},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AH$4)","v":10083.624533335566},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AI$4)","v":10291.101838491468},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AJ$4)","v":10486.515056580532},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AK$4)","v":10514.876782035102},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AL$4)","v":10531.333580093964},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AM$4)","v":10405.598098035018},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AN$4)","v":10183.248687005505},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AO$4)","v":9952.1941292519277},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AP$4)","v":9616.5138711760537},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AQ$4)","v":9495.2349236962873},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AR$4)","v":9963.685794955516},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AS$4)","v":10090.675799730523},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AT$4)","v":10544.264237052303},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AU$4)","v":10751.133135614022},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AV$4)","v":10946.00022459456},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AW$4)","v":10974.649511608975},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AX$4)","v":10991.455380098472},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AY$4)","v":10866.778953843819},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!AZ$4)","v":10645.971743906965},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BA$4)","v":10416.505006003083},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BB$4)","v":10082.935613208925},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BC$4)","v":9962.7027311904694},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BD$4)","v":10452.693448467116},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BE$4)","v":10579.498505671399},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BF$4)","v":11031.278806193532},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BG$4)","v":11237.569902365794},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BH$4)","v":11431.92130157254},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BI$4)","v":11460.884585906642},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BJ$4)","v":11478.065801073084},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BK$4)","v":11354.471320537616},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BL$4)","v":11135.22694507819},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BM$4)","v":10907.368582310059},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BN$4)","v":10575.928156526441},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BO$4)","v":10456.76489193292},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BP$4)","v":10969.492865704669},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BQ$4)","v":11096.142957717302},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BR$4)","v":11546.153335651245},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BS$4)","v":11751.898873759208},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BT$4)","v":11945.76667289919},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BU$4)","v":11975.072070092578},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BV$4)","v":11992.656598286761},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BW$4)","v":11870.168669925213},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BX$4)","v":11652.509499730366},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BY$4)","v":11426.281814857157},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!BZ$4)","v":11096.990227230823},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CA$4)","v":10978.921884101128},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CB$4)","v":11515.649913522015},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CC$4)","v":11642.176762515053},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CD$4)","v":12090.45714083333},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CE$4)","v":12295.691113668196},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CF$4)","v":12489.109161728386},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CG$4)","v":12518.786576477949},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CH$4)","v":12536.804184100794},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CI$4)","v":12415.449241344581},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CJ$4)","v":12199.399495562866},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CK$4)","v":11974.826650355122},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CL$4)","v":11647.705653512388},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CM$4)","v":11530.759400744637},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CN$4)","v":12092.819253317572},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CO$4)","v":12219.256435383131},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CP$4)","v":12665.848560746914},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CQ$4)","v":12870.606824945382},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CR$4)","v":13063.610846171188},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CS$4)","v":13093.692088817214},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CT$4)","v":13112.17445941145},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CU$4)","v":12991.980880289533},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CV$4)","v":12777.566744612101},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CW$4)","v":12554.674878650143},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CX$4)","v":12229.748226057272},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CY$4)","v":12113.953217529175},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!CZ$4)","v":12702.749404905015},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DA$4)","v":12829.132471595451},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DB$4)","v":13274.080036733254},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DC$4)","v":13478.400435648025},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DD$4)","v":13671.028153052313},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DE$4)","v":13701.547063635251},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DF$4)","v":13720.527922587577},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DG$4)","v":13601.526154998379},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DH$4)","v":13388.775907531694},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DI$4)","v":13167.593264736081},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DJ$4)","v":12844.886837832644},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DK$4)","v":12730.274340335191},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DL$4)","v":13347.288100996248},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DM$4)","v":13473.65470875927},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DN$4)","v":13917.003482781163},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DO$4)","v":14120.925977329443},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DP$4)","v":14313.217244221589},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DQ$4)","v":14344.209824601558},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DR$4)","v":14363.725071950053},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DS$4)","v":14245.947767081598},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DT$4)","v":14034.89191241162},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DU$4)","v":13815.448975808158},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DV$4)","v":13494.99091941866},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DW$4)","v":13381.594448910886},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DX$4)","v":14028.387949087733},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DY$4)","v":14154.777997109666},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!DZ$4)","v":14596.575964272868},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EA$4)","v":14800.142772281548},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EB$4)","v":14992.139712337852},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EC$4)","v":15023.644266900961},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!ED$4)","v":15043.732118774496},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EE$4)","v":14927.214273202484},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EF$4)","v":14717.88568518268},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EG$4)","v":14500.215320437232},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EH$4)","v":14182.036186998901},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EI$4)","v":14069.891653724626},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EJ$4)","v":14748.11241851838},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EK$4)","v":14874.568195522183},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EL$4)","v":15314.865702997522},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EM$4)","v":15518.121447597267},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EN$4)","v":15709.868604028015},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EO$4)","v":15741.925889537679},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EP$4)","v":15762.627028788513},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EQ$4)","v":15647.406135816287},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!ER$4)","v":15439.840209646496},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!ES$4)","v":15223.9778179395},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!ET$4)","v":14908.110721119343},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EU$4)","v":14797.256584161873},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EV$4)","v":15508.64217150182},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EW$4)","v":15635.208512081841},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EX$4)","v":16074.058427306214},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EY$4)","v":16277.050294962752},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!EZ$4)","v":16468.594789367173},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FA$4)","v":16501.248174554821},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FB$4)","v":16522.605911181803},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FC$4)","v":16408.722122022984},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FD$4)","v":16202.956936222956},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FE$4)","v":15988.940617070763},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FF$4)","v":15675.421395381982},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FG$4)","v":15565.898827270192},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FH$4)","v":16312.281758030576},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FI$4)","v":16439.006209144067},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FJ$4)","v":16876.464087382054},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FK$4)","v":17079.241996191122},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FL$4)","v":17270.633697730045},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FM$4)","v":17303.929333258307},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FN$4)","v":17325.989775257254},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FO$4)","v":17408.63932341797},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FP$4)","v":17191.88953192297},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FQ$4)","v":16963.509002892082},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FR$4)","v":16621.510794297224},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FS$4)","v":16504.557052822744},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FT$4)","v":17302.32631558038},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FU$4)","v":17451.454835006934},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FV$4)","v":17956.061954725687},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FW$4)","v":18196.976567742968},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FX$4)","v":18427.122999469062},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FY$4)","v":18476.482432265348},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!FZ$4)","v":18513.080665303984},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GA$4)","v":18392.442456285869},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GB$4)","v":18162.818808473945},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GC$4)","v":17920.870423322696},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GD$4)","v":17558.521812101604},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GE$4)","v":17434.653014697949},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GF$4)","v":18276.412105709336},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GG$4)","v":18434.511199490349},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GH$4)","v":18969.311071607059},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GI$4)","v":19224.676538428506},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GJ$4)","v":19468.631331140132},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GK$4)","v":19521.006630464337},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GL$4)","v":19559.859259213583},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GM$4)","v":19432.088906906854},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GN$4)","v":19188.827129604579},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GO$4)","v":18932.505206417347},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GP$4)","v":18548.595620085769},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GQ$4)","v":18417.403297788002},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GR$4)","v":19305.581065338876},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GS$4)","v":19473.190671386346},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GT$4)","v":20039.990206034949},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GU$4)","v":20310.673679826312},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GV$4)","v":20569.265653721734},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GW$4)","v":20624.84135898665},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GX$4)","v":20666.087487236098},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GY$4)","v":20530.763749442602},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!GZ$4)","v":20273.054221560109},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HA$4)","v":20001.505259898317},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HB$4)","v":19594.752137241496},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HC$4)","v":19455.803718850366},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HD$4)","v":20392.963313128199},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HE$4)","v":20570.65588932838},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HF$4)","v":21171.370155470573},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HG$4)","v":21458.290846910055},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HH$4)","v":21732.398592769907},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HI$4)","v":21791.370552391145},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HJ$4)","v":21835.157881995616},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HK$4)","v":21691.834663867277},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HL$4)","v":21418.81972727209},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HM$4)","v":21131.139571649845},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HN$4)","v":20700.18408334961},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HO$4)","v":20553.021474945046},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HP$4)","v":21541.867786169892},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HQ$4)","v":21730.250270396864},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HR$4)","v":22366.908971519668},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HS$4)","v":22671.041275384909},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HT$4)","v":22961.596144729938},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HU$4)","v":23024.17221025387},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HV$4)","v":23070.657573520242},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HW$4)","v":22918.862463062153},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HX$4)","v":22629.633574091393},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HY$4)","v":22324.864409296177},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!HZ$4)","v":21868.266924272251},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IA$4)","v":21712.405005120756},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IB$4)","v":22755.792514360073},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IC$4)","v":22955.508402709293},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!ID$4)","v":23630.26274033224},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IE$4)","v":23952.639549963682},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IF$4)","v":24260.628824950581},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IG$4)","v":24327.029587855472},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IH$4)","v":24376.379512953299},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!II$4)","v":24215.612230344697},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IJ$4)","v":23909.206942518365},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IK$4)","v":23586.334110814852},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IL$4)","v":23102.569393176986},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IM$4)","v":22937.494423119526},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IN$4)","v":24038.435488728421},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IO$4)","v":24250.167039106553},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IP$4)","v":24965.29698732929},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IQ$4)","v":25307.013208265475},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IR$4)","v":25633.483462130851},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IS$4)","v":25703.943035929005},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IT$4)","v":25756.334347377218},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IU$4)","v":25586.065103046356},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IV$4)","v":25261.463870986099},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IW$4)","v":24919.412500651684},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IX$4)","v":24406.86462126263},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IY$4)","v":24232.032554381254},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!IZ$4)","v":25393.70615828778},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JA$4)","v":25618.176726926129},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JB$4)","v":26376.098742639435},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JC$4)","v":26738.315017399073},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JD$4)","v":27084.375676912154},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JE$4)","v":27159.14252734289},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JF$4)","v":27214.762983752335},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JG$4)","v":27034.43073984424},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JH$4)","v":26690.553533810456},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JI$4)","v":26328.184967826335},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JJ$4)","v":25785.141913525862},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JK$4)","v":25599.976612582013},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JL$4)","v":26825.737591986555},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JM$4)","v":27063.714110902612},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JN$4)","v":27866.989305761286},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JO$4)","v":28250.935962467593},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JP$4)","v":28617.763084541944},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JQ$4)","v":28697.100910817429},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JR$4)","v":28756.149882204998},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JS$4)","v":28565.160511766746},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JT$4)","v":28200.863231600466},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JU$4)","v":27816.971244660646},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JV$4)","v":27241.619207194588},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JW$4)","v":27045.510553009379},{"$f":"INDEX(INDIRECT($G103),Consolidated!$E103,Consolidated!JX$4)","v":28338.899344491943}]
[null,"Edita",null,null,109,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!Z$4)","v":9280.4938231978904},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AA$4)","v":9165.6736164198537},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AB$4)","v":8962.5105919689358},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AC$4)","v":8751.3884002209361},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AD$4)","v":8444.597448673836},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AE$4)","v":8333.8555166138249},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AF$4)","v":8741.7646319299674},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AG$4)","v":8858.0410612104552},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AH$4)","v":9272.9593869953169},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AI$4)","v":9462.2786018956504},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AJ$4)","v":9640.6242165004805},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AK$4)","v":9666.9813849444727},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AL$4)","v":9682.5097944215613},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AM$4)","v":9568.6678737859129},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AN$4)","v":9366.9249747595823},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AO$4)","v":9157.264674450149},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AP$4)","v":8852.4139387985706},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AQ$4)","v":8742.6386242756471},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AR$4)","v":9169.1322300043194},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AS$4)","v":9285.2497470605304},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AT$4)","v":9698.5249727428745},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AU$4)","v":9887.3261572758529},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AV$4)","v":10065.210591441439},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AW$4)","v":10091.865298502144},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AX$4)","v":10107.74739917427},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AY$4)","v":9994.9053378530953},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!AZ$4)","v":9794.6020774375356},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BA$4)","v":9586.4231137388488},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BB$4)","v":9283.5297990434883},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BC$4)","v":9174.7432942392952},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BD$4)","v":9620.8558798431422},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BE$4)","v":9736.8425637427845},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BF$4)","v":10148.510299054042},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BG$4)","v":10336.823607604927},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BH$4)","v":10514.27687786051},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BI$4)","v":10541.255509640079},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BJ$4)","v":10557.517554755139},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BK$4)","v":10445.69853729538},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BL$4)","v":10246.856059348107},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BM$4)","v":10040.179517533303},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BN$4)","v":9739.2624892442254},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BO$4)","v":9631.4886310949769},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BP$4)","v":10098.311194054982},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BQ$4)","v":10214.196757839518},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BR$4)","v":10624.294218336176},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BS$4)","v":10812.151447649501},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BT$4)","v":10989.20522300101},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BU$4)","v":11016.535845628518},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BV$4)","v":11033.205778653364},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BW$4)","v":10922.43470467537},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BX$4)","v":10725.075887915555},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BY$4)","v":10519.92459809305},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!BZ$4)","v":10221.004487277047},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CA$4)","v":10114.268863375855},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CB$4)","v":10602.952004097766},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CC$4)","v":10718.767901942183},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CD$4)","v":11127.334016912278},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CE$4)","v":11314.768714426313},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CF$4)","v":11491.456425253522},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CG$4)","v":11519.168894261247},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CH$4)","v":11536.276458826755},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CI$4)","v":11426.580053468411},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CJ$4)","v":11230.729622448558},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CK$4)","v":11027.128271113426},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CL$4)","v":10730.227586534607},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CM$4)","v":10624.557647922511},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CN$4)","v":11136.314834298795},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CO$4)","v":11252.094375632027},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CP$4)","v":11659.169902998012},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CQ$4)","v":11846.217482213129},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CR$4)","v":12022.574436237739},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CS$4)","v":12050.700513046067},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CT$4)","v":12068.277370038244},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CU$4)","v":11959.684301583109},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CV$4)","v":11765.368944882832},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CW$4)","v":11563.344193728261},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CX$4)","v":11268.487441227237},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CY$4)","v":11163.912622520598},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!CZ$4)","v":11700.02363345971},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DA$4)","v":11815.802104498149},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DB$4)","v":12221.429753170949},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DC$4)","v":12408.127616509097},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DD$4)","v":12584.191122293374},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DE$4)","v":12612.764598266334},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DF$4)","v":12630.844450527928},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DG$4)","v":12523.385455684367},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DH$4)","v":12330.633951795611},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DI$4)","v":12130.214564256377},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DJ$4)","v":11837.428373902359},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DK$4)","v":11733.980221233523},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DL$4)","v":12295.794778979924},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DM$4)","v":12411.609572155947},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DN$4)","v":12815.83413232469},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DO$4)","v":13002.22180196692},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DP$4)","v":13178.031300432442},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DQ$4)","v":13207.088128996003},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DR$4)","v":13225.70685413335},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DS$4)","v":13119.414871461866},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DT$4)","v":12928.258222865581},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DU$4)","v":12729.475198895991},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DV$4)","v":12438.78846041705},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DW$4)","v":12336.500767696076},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DX$4)","v":12925.442369304561},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DY$4)","v":13041.333121103218},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!DZ$4)","v":13444.201602976453},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EA$4)","v":13630.320860197164},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EB$4)","v":13805.918064684978},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EC$4)","v":13835.496502032171},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!ED$4)","v":13854.692293854052},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EE$4)","v":13749.602605872518},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EF$4)","v":13560.074181839027},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EG$4)","v":13362.96090146059},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EH$4)","v":13074.404908490011},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EI$4)","v":12973.313862528323},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EJ$4)","v":13590.883821425887},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EK$4)","v":13706.892559176371},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EL$4)","v":14108.454340724285},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EM$4)","v":14294.349374274458},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EN$4)","v":14469.778419701899},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EO$4)","v":14499.919174642917},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EP$4)","v":14519.732693792568},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EQ$4)","v":14415.883078323321},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!ER$4)","v":14228.018767003528},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!ES$4)","v":14032.611143192293},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!ET$4)","v":13746.219746904042},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EU$4)","v":13646.36408197602},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EV$4)","v":14294.145791145633},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EW$4)","v":14410.317089349543},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EX$4)","v":14810.624073632276},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EY$4)","v":14996.341637759946},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!EZ$4)","v":15171.649239465445},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FA$4)","v":15202.395633017175},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FB$4)","v":15222.870167394996},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FC$4)","v":15120.301058754536},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FD$4)","v":14934.139429165771},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FE$4)","v":14740.476070686384},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FF$4)","v":14456.285843429936},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FG$4)","v":14357.707005885861},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FH$4)","v":15037.370434840692},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FI$4)","v":15153.751581657036},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FJ$4)","v":15552.858364362306},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FK$4)","v":15738.447947096744},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FL$4)","v":15913.683570002369},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FM$4)","v":15945.081705350374},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FN$4)","v":15966.263340963695},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FO$4)","v":16042.577647234844},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FP$4)","v":15846.490166130163},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FQ$4)","v":15639.82639286733},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FR$4)","v":15329.793822224477},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FS$4)","v":15224.523300080873},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FT$4)","v":15950.98276694469},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FU$4)","v":16087.818474837433},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FV$4)","v":16548.091460096519},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FW$4)","v":16768.450640578976},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FX$4)","v":16979.01854415756},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FY$4)","v":17025.10405347891},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!FZ$4)","v":17059.585008177521},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GA$4)","v":16951.0110424009},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GB$4)","v":16743.283230340661},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GC$4)","v":16524.348075964397},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GD$4)","v":16195.873428742172},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GE$4)","v":16084.385330625641},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GF$4)","v":16850.91418909363},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GG$4)","v":16995.986599159896},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GH$4)","v":17483.805620249568},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GI$4)","v":17717.388509707442},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GJ$4)","v":17940.595949945913},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GK$4)","v":17989.501874872156},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GL$4)","v":18026.110825257369},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GM$4)","v":17911.12494300718},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GN$4)","v":17691.066167412271},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GO$4)","v":17459.131348650728},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GP$4)","v":17111.117978084319},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GQ$4)","v":16993.045474091523},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GR$4)","v":17801.856860723648},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GS$4)","v":17955.662099223668},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GT$4)","v":18472.676059164976},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GU$4)","v":18720.276551083},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GV$4)","v":18956.882570191516},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GW$4)","v":19008.781781853158},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GX$4)","v":19047.650285722255},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GY$4)","v":18925.874241833386},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!GZ$4)","v":18692.752918499828},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HA$4)","v":18447.046954202659},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HB$4)","v":18078.333026081869},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HC$4)","v":17953.287669897774},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HD$4)","v":18806.717143789814},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HE$4)","v":18969.781241433386},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HF$4)","v":19517.737769161926},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HG$4)","v":19780.197440985965},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HH$4)","v":20031.006686060373},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HI$4)","v":20086.082668002502},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HJ$4)","v":20127.350430727573},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HK$4)","v":19998.383694277523},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HL$4)","v":19751.424860705782},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HM$4)","v":19491.130511169009},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HN$4)","v":19100.485130497276},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HO$4)","v":18968.055587310493},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HP$4)","v":19868.567913407456},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HQ$4)","v":20041.448609222487},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HR$4)","v":20622.199972147679},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HS$4)","v":20900.410950773821},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HT$4)","v":21166.276415264219},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HU$4)","v":21224.723915988645},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HV$4)","v":21268.539296009447},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HW$4)","v":21131.957739063135},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HX$4)","v":20870.340484094228},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HY$4)","v":20594.592038698134},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!HZ$4)","v":20180.711146305592},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IA$4)","v":20040.461845977145},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IB$4)","v":20990.658154939214},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IC$4)","v":21173.94680903856},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!ID$4)","v":21789.4561797936},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IE$4)","v":22084.364179346227},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IF$4)","v":22366.190109417097},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IG$4)","v":22428.215835115003},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IH$4)","v":22474.736380850103},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!II$4)","v":22330.090890170901},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IJ$4)","v":22052.945631427443},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IK$4)","v":21760.826035608759},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IL$4)","v":21322.328061063032},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IM$4)","v":21173.79777216394},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IN$4)","v":22176.423117730923},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IO$4)","v":22370.746739557268},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IP$4)","v":23023.094838163532},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IQ$4)","v":23335.70238042737},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IR$4)","v":23634.447356132936},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IS$4)","v":23700.270706087667},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IT$4)","v":23749.66372622018},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IU$4)","v":23596.478733429474},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IV$4)","v":23302.884333557176},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IW$4)","v":22993.422145605902},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IX$4)","v":22528.843401954135},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IY$4)","v":22371.54372203067},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!IZ$4)","v":23429.495057998178},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JA$4)","v":23635.518457024471},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JB$4)","v":24326.910590966505},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JC$4)","v":24658.280419461509},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JD$4)","v":24974.960621257644},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JE$4)","v":25044.814468550499},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JF$4)","v":25097.257637766787},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JG$4)","v":24935.029563169737},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JH$4)","v":24624.010275342713},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JI$4)","v":24296.176442951462},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JJ$4)","v":23803.966247968896},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JK$4)","v":23637.380005122319},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JL$4)","v":24753.714605276269},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JM$4)","v":24972.142671561469},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JN$4)","v":25704.916197617156},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JO$4)","v":26056.174896966571},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JP$4)","v":26391.867568714355},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JQ$4)","v":26465.99908902877},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JR$4)","v":26521.681091418046},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JS$4)","v":26349.876696433505},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JT$4)","v":26020.398929022907},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JU$4)","v":25673.103374921106},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JV$4)","v":25151.618882632134},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JW$4)","v":24975.198443212568},{"$f":"INDEX(INDIRECT($G104),Consolidated!$E104,Consolidated!JX$4)","v":26153.142788870296}]
[null,0]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H97:H105)","v":0},{"$f":"SUM(I97:I105)","v":0},0,0,0,0,0,0,0,9339.4574302776109,14763.551255692641,22163.503749999498,33756.116893256374,33861.495137247432,51532.032207371616,52135.947022411376,62757.881884833187,62883.395424100847,72243.850107016871,71663.944383649767,70625.387694175239,69545.587841449233,67969.096584634521,67410.714279694716,70686.535088195495,71307.164529452173,73478.637279641873,74478.732940816655,75421.935653695298,75575.999555881892,75673.923570719562,75100.158582295451,74070.04254363876,72998.905830646559,71433.567144522473,70881.287486301939,74316.830175800482,74937.729167007754,77101.770300226883,78100.282272876357,79042.202322184035,79198.929204952554,79299.813665622394,78732.370386837894,77710.865639632015,76648.562718543777,75094.535989708587,74548.54462993794,78152.635051792531,78774.02055640328,80930.886514913858,81928.043289759749,82868.908828734435,83028.508373992183,83132.562654882466,82571.634909677814,81558.925067582197,80505.639636266074,78963.097426198379,78423.593134258481,82205.539407673234,82827.641499100908,84977.601713294644,85973.644983363876,86913.697444678735,{"$f":"SUM(BU97:BU105)","v":87076.392781550807},87183.839782044612,86629.635073399884,85625.917556983157,84581.847197253606,83050.976084670227,82518.171595011867,86487.790509766273,87110.853228473163,89254.190979419058,90249.376506403816,91188.871473047722,91354.900052852565,91465.977076872063,90918.717470567048,89924.204395438777,88889.561465839564,87370.562943875935,86844.685858548066,91012.330724473693,91636.612990744907,93773.62632871118,94768.224865601733,95707.432998328717,95877.047526422451,95992.007219141786,95451.930284986825,94466.849407704009,93441.861994370163,91934.953426147404,91416.24717601524,95792.837198587178,96418.613784611094,98549.61650720032,99543.914780848165,100483.12280587266,100656.59223405903,100775.70357950128,100243.06339377498,99267.659119278833,98252.57204865251,96757.987685024884,96246.712553493358,100843.7638192638,101471.32638437275,103596.64907814564,104590.95083565275,105530.46259650718,105708.07317994951,105831.62256342539,105306.69077649717,104341.22523107922,103336.30114849981,101854.29321202468,101350.72742532923,106180.38558553043,106810.0437787082,108930.03492842296,109924.66205150625,110864.79962923157,111046.85605205956,111175.14839166254,110658.21536503703,109702.96953909344,{"$f":"SUM(EG97:EG105)","v":108708.49005754352},107239.32989697781,106743.77078536963,111818.84553086651,112450.92816489472,114565.95533475759,115561.24902650689,116502.35393261747,116689.18050669416,116822.5404583409,116313.91647563639,115369.19144074706,114385.45836431383,112929.43768422055,112442.20291865454,117776.20434454706,118411.06064644677,120521.51173805505,121517.83378679054,122460.26823374478,122652.21017534874,122790.98341614491,122290.99997281175,121357.11817797454,120384.45480488348,118941.88697523045,118463.31588446262,124070.49284804026,124708.4937907689,126814.77838273163,127812.51250797219,128756.66076218629,128954.08555167401,129098.64014669697,129529.66346130241,128546.37165528,127508.34423525305,125933.73948484371,125422.58623692149,131386.26641349195,132132.67007889206,134558.77182911913,135739.26531148801,136869.10639754293,137145.03312322171,137360.89367583755,136834.10811217997,135792.64210589969,134693.17558426593,133025.10123478592,132483.96849816028,138775.42647218605,139566.93156528173,142138.41438454218,143389.92986564781,144587.77191818907,144880.72442038113,145110.02775181356,144552.35244326552,143449.27357376137,142284.73455570027,140517.64519561839,139944.77805593816,146582.04926220569,{"$f":"SUM(GS97:GS105)","v":147421.38351401474},150146.96194245887,151473.77496461157,152743.71335966041,153054.74401967917,153298.32879798699,152707.95598237746,{"$f":"SUM(GZ97:GZ105)","v":151539.62253015407},150306.16295069072,148434.18436406326,147827.72540442704,154829.83888761597,155719.89516126769,158608.80629148267,160015.4499564931,161361.82688593908,161692.05324856035,161950.81055903068,161325.82691375975,160088.38212536048,158781.92657937098,156798.83626287855,156156.81959170359,163543.8528233438,164487.6991211017,167549.73394365815,169041.01443927948,170468.43379672623,170819.04261230846,171093.91923943546,170432.29973310186,169121.65913805075,167737.89146334562,165637.09798972879,164957.44292165592,172750.57964608227,173751.46972344778,176997.00635347344,178578.01941653178,180091.36258163987,180463.61409943018,180755.61601475123,180055.21740170388,178667.05538230931,177201.40445181986,174975.92561146291,174256.42998120567,182478.02125817974,183539.40588194772,186979.44477965561,188655.59315242438,190260.03572802836,190655.26825629189,190965.46432501607,190224.01826216231,188753.75383222959,187201.3785087369,184843.81815711485,184082.15124500258,192755.77986596909,193881.3187553483,197527.52006022976,199304.53200001895,201005.56155958,201425.19630916498,201754.72222934355,200969.82799335261,199412.60973927274,197768.38294338153,195270.90647781338,194464.60152455122,{"$f":"SUM(JL97:JL105)","v":203615.14998931417},204808.72448160351,208673.44758718755,210557.39649274547,212360.83139917895,212806.37762816626,213156.44011701815,212325.55689880042,210676.2470337493,208934.73887291114,206289.04725753656,205435.49354441173,215089.21579537753]
[]
[{"$f":"'SPV Template'!C132","v":"Depreciation Expense"}]
[null,{"$f":"B85","v":"TEPCO"},null,null,{"$f":"MATCH(A$108,INDIRECT(F109),0)","v":133},{"$f":"\"'\"&B109&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B109&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!Q$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!R$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!S$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!T$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!U$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!V$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!W$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!X$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!Y$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!Z$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AA$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AB$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AC$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AD$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AE$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AF$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AG$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AH$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AI$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AJ$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AK$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AL$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AM$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AN$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AO$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AP$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AQ$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AR$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AS$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AT$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AU$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AV$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AW$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AX$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AY$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!AZ$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BA$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BB$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BC$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BD$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BE$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BF$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BG$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BH$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BI$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BJ$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BK$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BL$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BM$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BN$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BO$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BP$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BQ$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BR$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BS$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BT$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BU$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BV$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BW$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BX$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BY$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!BZ$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CA$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CB$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CC$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CD$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CE$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CF$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CG$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CH$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CI$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CJ$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CK$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CL$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CM$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CN$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CO$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CP$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CQ$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CR$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CS$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CT$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CU$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CV$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CW$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CX$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CY$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!CZ$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DA$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DB$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DC$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DD$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DE$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DF$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DG$4)","v":69486.40037948596},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DH$4)","v":69486.400379474275},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G109),Consolidated!$E109,Consolidated!JX$4)","v":0}]
[null,"pepsico",null,null,{"$f":"MATCH(A$108,INDIRECT(F110),0)","v":133},{"$f":"\"'\"&B110&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B110&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!S$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!T$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!U$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!V$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!W$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!X$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!Y$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!Z$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AA$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AB$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AC$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AD$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AE$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AF$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AG$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AH$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AI$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AJ$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AK$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AL$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AM$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AN$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AO$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AP$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AQ$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AR$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AS$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AT$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AU$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AV$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AW$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AX$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AY$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!AZ$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BA$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BB$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BC$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BD$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BE$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BF$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BG$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BH$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BI$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BJ$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BK$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BL$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BM$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BN$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BO$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BP$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BQ$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BR$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BS$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BT$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BU$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BV$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BW$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BX$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BY$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!BZ$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CA$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CB$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CC$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CD$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CE$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CF$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CG$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CH$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CI$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CJ$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CK$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CL$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CM$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CN$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CO$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CP$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CQ$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CR$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CS$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CT$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CU$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CV$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CW$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CX$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CY$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!CZ$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DA$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DB$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DC$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DD$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DE$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DF$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DG$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DH$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DI$4)","v":64700.568826568793},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DJ$4)","v":64700.568826556206},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G110),Consolidated!$E110,Consolidated!JX$4)","v":0}]
[null,"PandG",null,null,133,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!T$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!U$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!V$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!W$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!X$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!Y$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!Z$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AA$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AB$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AC$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AD$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AE$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AF$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AG$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AH$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AI$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AJ$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AK$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AL$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AM$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AN$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AO$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AP$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AQ$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AR$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AS$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AT$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AU$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AV$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AW$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AX$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AY$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!AZ$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BA$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BB$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BC$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BD$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BE$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BF$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BG$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BH$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BI$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BJ$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BK$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BL$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BM$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BN$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BO$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BP$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BQ$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BR$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BS$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BT$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BU$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BV$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BW$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BX$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BY$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!BZ$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CA$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CB$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CC$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CD$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CE$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CF$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CG$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CH$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CI$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CJ$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CK$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CL$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CM$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CN$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CO$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CP$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CQ$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CR$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CS$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CT$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CU$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CV$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CW$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CX$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CY$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!CZ$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DA$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DB$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DC$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DD$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DE$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DF$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DG$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DH$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DI$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DJ$4)","v":69836.955781372802},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DK$4)","v":69836.955781362951},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G111),Consolidated!$E111,Consolidated!JX$4)","v":0}]
[null,"Nestle",null,null,133,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!V$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!W$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!X$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!Y$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!Z$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AA$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AB$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AC$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AD$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AE$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AF$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AG$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AH$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AI$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AJ$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AK$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AL$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AM$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AN$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AO$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AP$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AQ$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AR$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AS$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AT$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AU$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AV$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AW$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AX$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AY$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!AZ$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BA$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BB$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BC$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BD$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BE$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BF$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BG$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BH$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BI$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BJ$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BK$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BL$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BM$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BN$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BO$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BP$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BQ$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BR$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BS$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BT$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BU$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BV$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BW$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BX$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BY$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!BZ$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CA$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CB$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CC$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CD$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CE$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CF$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CG$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CH$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CI$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CJ$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CK$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CL$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CM$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CN$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CO$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CP$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CQ$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CR$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CS$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CT$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CU$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CV$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CW$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CX$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CY$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!CZ$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DA$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DB$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DC$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DD$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DE$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DF$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DG$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DH$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DI$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DJ$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DK$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DL$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DM$4)","v":62718.004760005002},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DN$4)","v":1.0244548320770264E-8},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G112),Consolidated!$E112,Consolidated!JX$4)","v":0}]
[null,"TEI",null,null,133,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!R$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!S$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!T$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!U$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!V$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!W$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!X$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!Y$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!Z$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AA$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AB$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AC$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AD$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AE$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AF$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AG$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AH$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AI$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AJ$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AK$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AL$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AM$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AN$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AO$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AP$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AQ$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AR$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AS$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AT$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AU$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AV$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AW$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AX$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AY$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!AZ$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BA$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BB$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BC$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BD$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BE$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BF$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BG$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BH$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BI$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BJ$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BK$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BL$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BM$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BN$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BO$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BP$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BQ$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BR$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BS$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BT$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BU$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BV$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BW$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BX$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BY$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!BZ$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CA$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CB$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CC$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CD$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CE$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CF$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CG$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CH$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CI$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CJ$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CK$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CL$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CM$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CN$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CO$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CP$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CQ$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CR$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CS$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CT$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CU$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CV$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CW$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CX$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CY$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!CZ$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DA$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DB$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DC$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DD$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DE$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DF$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DG$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DH$4)","v":34814.625363715444},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DI$4)","v":34814.625363714527},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G113),Consolidated!$E113,Consolidated!JX$4)","v":0}]
[null,"TAI",null,null,133,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!V$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!W$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!X$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!Y$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!Z$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AA$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AB$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AC$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AD$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AE$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AF$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AG$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AH$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AI$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AJ$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AK$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AL$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AM$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AN$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AO$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AP$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AQ$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AR$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AS$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AT$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AU$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AV$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AW$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AX$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AY$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!AZ$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BA$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BB$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BC$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BD$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BE$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BF$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BG$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BH$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BI$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BJ$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BK$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BL$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BM$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BN$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BO$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BP$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BQ$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BR$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BS$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BT$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BU$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BV$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BW$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BX$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BY$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!BZ$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CA$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CB$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CC$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CD$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CE$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CF$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CG$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CH$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CI$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CJ$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CK$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CL$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CM$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CN$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CO$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CP$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CQ$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CR$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CS$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CT$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CU$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CV$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CW$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CX$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CY$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!CZ$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DA$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DB$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DC$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DD$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DE$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DF$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DG$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DH$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DI$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DJ$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DK$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DL$4)","v":39562.81152887948},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DM$4)","v":39562.811528872233},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G114),Consolidated!$E114,Consolidated!JX$4)","v":0}]
[null,"EGYSphere",null,null,133,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!X$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!Y$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!Z$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AA$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AB$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AC$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AD$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AE$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AF$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AG$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AH$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AI$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AJ$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AK$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AL$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AM$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AN$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AO$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AP$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AQ$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AR$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AS$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AT$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AU$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AV$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AW$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AX$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AY$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!AZ$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BA$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BB$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BC$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BD$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BE$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BF$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BG$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BH$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BI$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BJ$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BK$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BL$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BM$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BN$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BO$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BP$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BQ$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BR$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BS$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BT$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BU$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BV$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BW$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BX$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BY$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!BZ$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CA$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CB$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CC$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CD$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CE$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CF$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CG$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CH$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CI$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CJ$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CK$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CL$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CM$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CN$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CO$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CP$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CQ$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CR$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CS$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CT$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CU$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CV$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CW$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CX$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CY$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!CZ$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DA$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DB$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DC$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DD$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DE$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DF$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DG$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DH$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DI$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DJ$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DK$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DL$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DM$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DN$4)","v":51685.573008479798},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DO$4)","v":51685.573008474894},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G115),Consolidated!$E115,Consolidated!JX$4)","v":0}]
[null,"Edita",null,null,133,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!Z$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AA$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AB$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AC$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AD$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AE$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AF$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AG$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AH$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AI$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AJ$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AK$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AL$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AM$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AN$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AO$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AP$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AQ$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AR$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AS$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AT$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AU$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AV$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AW$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AX$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AY$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!AZ$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BA$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BB$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BC$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BD$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BE$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BF$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BG$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BH$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BI$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BJ$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BK$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BL$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BM$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BN$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BO$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BP$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BQ$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BR$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BS$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BT$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BU$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BV$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BW$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BX$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BY$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!BZ$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CA$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CB$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CC$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CD$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CE$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CF$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CG$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CH$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CI$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CJ$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CK$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CL$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CM$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CN$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CO$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CP$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CQ$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CR$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CS$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CT$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CU$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CV$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CW$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CX$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CY$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!CZ$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DA$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DB$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DC$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DD$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DE$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DF$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DG$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DH$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DI$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DJ$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DK$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DL$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DM$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DN$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DO$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DP$4)","v":47086.990363594967},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DQ$4)","v":47086.990363587625},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G116),Consolidated!$E116,Consolidated!JX$4)","v":0}]
[null,0]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H109:H117)","v":0},{"$f":"SUM(I109:I117)","v":0},0,0,0,0,0,0,0,69486.40037948596,104301.0257432014,169001.59456977021,238838.550351143,238838.550351143,341119.3666400275,341119.3666400275,392804.93964850728,392804.93964850728,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,{"$f":"SUM(BU109:BU117)","v":439891.93001210224},439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001210224,439891.93001209048,370405.52963261539,335590.90426888823,270890.33544232219,201053.37966095924,201053.37966095199,98772.563372085016,98772.563372069853,47086.990363594967,47086.990363587625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG109:EG117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GS109:GS117)","v":0},0,0,0,0,0,0,{"$f":"SUM(GZ109:GZ117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JL109:JL117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'SPV Template'!C269","v":"Earnings to Rooftop Owner"}]
[null,{"$f":"B109","v":"TEPCO"},null,null,{"$f":"MATCH(A$120,INDIRECT(F121),0)","v":270},{"$f":"\"'\"&B121&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B121&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!Q$4)","v":9243.6339367903129},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!R$4)","v":-1717.1797504373972},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!S$4)","v":-5808.8166080297888},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!T$4)","v":-164836.32175653114},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!U$4)","v":1.0173188251355896},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!V$4)","v":14327.108145921004},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!W$4)","v":6893.0646179443829},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!X$4)","v":13087.927578307901},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!Y$4)","v":13985.577134991225},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!Z$4)","v":14531.133602156162},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AA$4)","v":10546.170951090631},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AB$4)","v":3482.1970098940019},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AC$4)","v":-3878.6477031601971},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AD$4)","v":-14608.945485639426},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AE$4)","v":-17586.695246178242},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AF$4)","v":-20600.179768049304},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AG$4)","v":-11554.874214002759},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AH$4)","v":2844.437531970445},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AI$4)","v":9431.0275296367145},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AJ$4)","v":15739.456486518015},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AK$4)","v":16786.41655321094},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AL$4)","v":17492.029232516445},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AM$4)","v":13692.128653408217},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AN$4)","v":6830.5458930201139},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AO$4)","v":-330.04969791766234},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AP$4)","v":-10850.822666021113},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AQ$4)","v":-17669.079337106457},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AR$4)","v":-15580.821711444598},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AS$4)","v":-11593.064526034408},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AT$4)","v":2767.2252042901086},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AU$4)","v":9322.4064655364782},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AV$4)","v":15579.631490847089},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AW$4)","v":15957.776235725823},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AX$4)","v":16631.606371520324},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AY$4)","v":12821.827560082065},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!AZ$4)","v":5965.0801411498487},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BA$4)","v":-1189.7214103627962},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BB$4)","v":-11688.510234133068},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BC$4)","v":-16831.667950322135},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BD$4)","v":-14770.776426283319},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BE$4)","v":-10804.944848065037},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BF$4)","v":3481.6929793079798},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BG$4)","v":10002.055948068966},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BH$4)","v":16225.931697060516},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BI$4)","v":16642.031856387963},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BJ$4)","v":17310.500684740466},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BK$4)","v":13517.663418877777},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BL$4)","v":6693.0098880135793},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BM$4)","v":-428.22737890003168},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BN$4)","v":-10876.821422673804},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BO$4)","v":-16009.643439714835},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BP$4)","v":-13976.910984456188},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BQ$4)","v":-10033.014004600111},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BR$4)","v":4180.2148795174198},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BS$4)","v":10665.808435785193},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BT$4)","v":16856.375674297771},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BU$4)","v":17310.341574120946},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BV$4)","v":17973.35025308136},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BW$4)","v":14197.243875083619},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BX$4)","v":7404.3973431134682},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BY$4)","v":316.42933260798918},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!BZ$4)","v":-10082.348558239182},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CA$4)","v":-15203.919603808605},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CB$4)","v":-13200.186156806551},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CC$4)","v":-9278.2394771391137},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CD$4)","v":4861.8151565301769},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CE$4)","v":11312.680833242879},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CF$4)","v":17469.972974016535},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CG$4)","v":17961.708189776997},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CH$4)","v":18619.151125392775},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CI$4)","v":14859.558734746344},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CJ$4)","v":8098.2264014801385},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CK$4)","v":1043.2267007490352},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CL$4)","v":-9306.1192148396713},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CM$4)","v":-14415.461507581065},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CN$4)","v":-12441.616540495239},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CO$4)","v":-8541.6429289743264},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CP$4)","v":5525.4635158030433},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CQ$4)","v":11941.63512721617},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CR$4)","v":18065.677855586669},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CS$4)","v":18578.583809270945},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CT$4)","v":19230.252051860713},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CU$4)","v":15486.853334940586},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CV$4)","v":8756.63874987292},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CW$4)","v":1734.2021839266781},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CX$4)","v":-8566.200370394934},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CY$4)","v":-13645.28838909894},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!CZ$4)","v":-11702.2736063789},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DA$4)","v":-7824.303273341804},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DB$4)","v":6170.0720268415153},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DC$4)","v":12551.575275132138},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DD$4)","v":18642.386152814113},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DE$4)","v":19139.659335445664},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DF$4)","v":19785.218577457726},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DG$4)","v":16057.567673974019},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DH$4)","v":9357.9484714492428},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DI$4)","v":37110.743431473544},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DJ$4)","v":26858.668659911847},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DK$4)","v":21848.723457923832},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DL$4)","v":23759.911269943375},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DM$4)","v":27615.840273546652},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DN$4)","v":41537.692047263095},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DO$4)","v":47884.544106099158},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DP$4)","v":53942.132151779952},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DQ$4)","v":54424.938724459622},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DR$4)","v":55064.268226355933},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DS$4)","v":51352.134629231557},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DT$4)","v":44682.805414693765},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DU$4)","v":37724.11798503653},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DV$4)","v":27519.975348622611},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DW$4)","v":22579.036677685806},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DX$4)","v":24457.342645028602},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DY$4)","v":28291.184006132196},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!DZ$4)","v":42140.710012188203},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EA$4)","v":48452.919085920192},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EB$4)","v":54477.284331312847},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EC$4)","v":54946.858194198263},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!ED$4)","v":55579.829239189414},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EE$4)","v":51882.974953864883},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EF$4)","v":45243.623161093259},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EG$4)","v":38316.332806858089},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EH$4)","v":28159.71982054368},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EI$4)","v":23287.650558069781},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EJ$4)","v":25131.958548077237},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EK$4)","v":28943.657245366616},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EL$4)","v":42721.044924448383},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EM$4)","v":48998.609781502273},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EN$4)","v":54989.742801426488},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EO$4)","v":55423.777372171164},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EP$4)","v":56050.115074768983},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EQ$4)","v":52368.155618544726},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!ER$4)","v":45758.321695919782},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!ES$4)","v":38861.959874173815},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!ET$4)","v":28752.32576290326},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EU$4)","v":25104.53844445607},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EV$4)","v":24977.179641960684},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EW$4)","v":28629.673212700869},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EX$4)","v":42187.674180080146},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EY$4)","v":48260.99244590853},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!EZ$4)","v":53969.205026693395},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FA$4)","v":54634.545123873482},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FB$4)","v":54939.572748744846},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FC$4)","v":50952.007157822583},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FD$4)","v":44047.468753703724},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FE$4)","v":36879.176328369707},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FF$4)","v":26552.092641003044},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FG$4)","v":22694.944956120795},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FH$4)","v":24312.759440573998},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FI$4)","v":27946.679837070151},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FJ$4)","v":41436.803985547886},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FK$4)","v":47479.496020375875},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FL$4)","v":53158.897474625279},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FM$4)","v":53820.523662947664},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FN$4)","v":54123.62860460009},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FO$4)","v":56346.878000619108},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FP$4)","v":49069.373206188102},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FQ$4)","v":41420.765296933081},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FR$4)","v":30165.435415099277},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FS$4)","v":26047.668161062287},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FT$4)","v":28090.31584723488},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FU$4)","v":32409.898482406184},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FV$4)","v":48005.124898703245},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FW$4)","v":55232.343085099863},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FX$4)","v":62115.744419112438},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FY$4)","v":63261.350331182577},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!FZ$4)","v":63999.886379491778},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GA$4)","v":59747.761838956212},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GB$4)","v":52035.762162942279},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GC$4)","v":43930.504604299756},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GD$4)","v":32003.206139978349},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GE$4)","v":27639.577584314517},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GF$4)","v":29806.493176028151},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GG$4)","v":34383.917995346637},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GH$4)","v":50910.134400973984},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GI$4)","v":58568.778206570343},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GJ$4)","v":65863.079356113682},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GK$4)","v":67077.042561774448},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GL$4)","v":67859.633937926323},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GM$4)","v":63353.625624117354},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GN$4)","v":55181.18988496541},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GO$4)","v":46592.018860085234},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GP$4)","v":33952.633596603075},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GQ$4)","v":29328.463815462223},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GR$4)","v":31627.192179145568},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GS$4)","v":36477.849978726968},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GT$4)","v":53990.633607556956},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GU$4)","v":62106.456613930888},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GV$4)","v":69836.185772876095},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GW$4)","v":71122.584907202487},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GX$4)","v":71951.859424228387},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GY$4)","v":67176.808384030635},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!GZ$4)","v":58516.446590611216},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HA$4)","v":49414.470511941254},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HB$4)","v":36020.485062580388},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HC$4)","v":31120.217609471845},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HD$4)","v":33558.760881781753},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HE$4)","v":38698.961134387093},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HF$4)","v":57257.206998183552},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HG$4)","v":65857.500113034359},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HH$4)","v":74048.649645831378},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HI$4)","v":75411.806689471661},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HJ$4)","v":76290.548892154387},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HK$4)","v":71230.391046033939},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HL$4)","v":62052.971925747464},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HM$4)","v":52407.574249166573},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HN$4)","v":38213.937058049662},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HO$4)","v":33021.086626858669},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HP$4)","v":35607.931884747755},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HQ$4)","v":41054.957574834312},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HR$4)","v":60721.076522907373},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HS$4)","v":69834.759747946227},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HT$4)","v":78514.873590130548},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HU$4)","v":79959.368387370952},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HV$4)","v":80890.528899475874},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HW$4)","v":75528.240996476728},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HX$4)","v":65802.894002262095},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HY$4)","v":55581.630238693571},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!HZ$4)","v":40540.600044128085},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IA$4)","v":35037.697007053284},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IB$4)","v":37781.845609845906},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IC$4)","v":43554.011341627738},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!ID$4)","v":64394.139943902817},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IE$4)","v":74051.859620610863},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IF$4)","v":83250.125896444864},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IG$4)","v":84780.811539375747},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IH$4)","v":85767.516968284181},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!II$4)","v":80085.059313952806},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IJ$4)","v":69779.070780556693},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IK$4)","v":58947.559358617407},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IL$4)","v":43008.544609174773},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IM$4)","v":37177.076242982745},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IN$4)","v":40088.074947366687},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IO$4)","v":46204.788521241855},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IP$4)","v":68289.011480553192},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IQ$4)","v":78523.243340792294},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IR$4)","v":88270.592509460781},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IS$4)","v":89892.611639909213},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IT$4)","v":90938.175071891077},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IU$4)","v":84916.430836434025},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IV$4)","v":73995.133936614773},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IW$4)","v":62516.940549170351},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IX$4)","v":45626.329232343582},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IY$4)","v":39446.67743519396},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!IZ$4)","v":42534.651390118241},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JA$4)","v":49016.479054479838},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JB$4)","v":72419.064896031821},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JC$4)","v":83264.223264011729},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JD$4)","v":93593.432124379571},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JE$4)","v":95312.234208356007},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JF$4)","v":96420.166329699074},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JG$4)","v":90038.877232173108},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JH$4)","v":78465.535362656796},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JI$4)","v":66302.050408232797},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JJ$4)","v":48403.029719266335},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JK$4)","v":41854.405008552989},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JL$4)","v":45130.09274347125},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JM$4)","v":51998.828341275628},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JN$4)","v":76798.479171865125},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JO$4)","v":88291.032684653226},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JP$4)","v":99236.834588292535},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JQ$4)","v":101058.19422096404},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JR$4)","v":102232.21510227743},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JS$4)","v":95469.913254417843},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JT$4)","v":83205.59645932063},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JU$4)","v":70315.905166091121},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JV$4)","v":51348.270410401776},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JW$4)","v":44408.641979542343},{"$f":"INDEX(INDIRECT($G121),Consolidated!$E121,Consolidated!JX$4)","v":47883.432506279467}]
[null,{"$f":"B110","v":"pepsico"},null,null,{"$f":"MATCH(A$120,INDIRECT(F122),0)","v":270},{"$f":"\"'\"&B122&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B122&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!S$4)","v":-3203.4200646889258},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!T$4)","v":-154729.03330103189},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!U$4)","v":2527.205077969069},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!V$4)","v":16544.38395001665},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!W$4)","v":22825.074131602887},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!X$4)","v":28728.39063174928},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!Y$4)","v":16710.994115863377},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!Z$4)","v":17251.065953618869},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AA$4)","v":13358.318907786921},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AB$4)","v":6452.9684126587417},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AC$4)","v":-742.82402660887783},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AD$4)","v":-11235.399908132365},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AE$4)","v":-15073.468608019639},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AF$4)","v":-149107.38984958848},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AG$4)","v":-8942.7643275836726},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AH$4)","v":5146.2646965920239},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AI$4)","v":11555.406099573818},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AJ$4)","v":17653.925257071161},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AK$4)","v":18595.753422762802},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AL$4)","v":19252.537676044634},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AM$4)","v":15532.647538852581},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AN$4)","v":8817.0497236712781},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AO$4)","v":1808.8539449169091},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AP$4)","v":-8487.1100930699886},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AQ$4)","v":-12169.50149147437},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AR$4)","v":-10036.531630650483},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AS$4)","v":-8542.9666098343932},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AT$4)","v":5511.377217382329},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AU$4)","v":11928.900917699881},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AV$4)","v":18054.9129152352},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AW$4)","v":19058.071916630215},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AX$4)","v":19728.463915195873},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AY$4)","v":14919.016836001969},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!AZ$4)","v":8211.4218063924654},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BA$4)","v":1212.2056697361968},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BB$4)","v":-9058.8985222549964},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BC$4)","v":-12749.834912797851},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BD$4)","v":-10666.382122372346},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BE$4)","v":-7774.4222506639908},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BF$4)","v":6208.1948711197538},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BG$4)","v":12591.990221381737},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BH$4)","v":18685.713170678981},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BI$4)","v":19682.068845081136},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BJ$4)","v":20347.302005539237},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BK$4)","v":15572.416684497448},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BL$4)","v":8896.4159032825028},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BM$4)","v":1930.233809040536},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BN$4)","v":-8291.563272363177},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BO$4)","v":-11965.955092056098},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BP$4)","v":-9906.8738738364409},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BQ$4)","v":-7018.6504462446965},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BR$4)","v":6892.4952935162783},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BS$4)","v":13242.627822667675},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BT$4)","v":19304.119415177462},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BU$4)","v":20293.601928660806},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BV$4)","v":20953.597549639468},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BW$4)","v":16213.528268766342},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BX$4)","v":9568.8618289703591},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BY$4)","v":2635.4460263543765},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!BZ$4)","v":-7537.3933714233872},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CA$4)","v":-11195.427668363229},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CB$4)","v":-9161.3645121841564},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CC$4)","v":-6276.4304747825454},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CD$4)","v":7563.4920749800549},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CE$4)","v":13880.021086069017},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CF$4)","v":19909.332786945619},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CG$4)","v":20891.866674341232},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CH$4)","v":21546.540427438416},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CI$4)","v":16841.564127850663},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CJ$4)","v":10227.967491642465},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CK$4)","v":3327.0455983636543},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CL$4)","v":-6797.1898076760936},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CM$4)","v":-10439.058743279998},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CN$4)","v":-8430.6990772229838},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CO$4)","v":-5548.5855364003692},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CP$4)","v":8220.3545793021003},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CQ$4)","v":14503.332837965585},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CR$4)","v":20500.50957223208},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CS$4)","v":21476.013417993818},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CT$4)","v":22125.275026268988},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CU$4)","v":17455.692544400128},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CV$4)","v":10872.896221795743},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CW$4)","v":4004.1909004287909},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CX$4)","v":-6071.7987985050786},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CY$4)","v":-9697.699973478344},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!CZ$4)","v":-7715.7702881475307},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DA$4)","v":-4835.985261210074},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DB$4)","v":8862.2054172067674},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DC$4)","v":15111.678821675692},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DD$4)","v":21076.75864178222},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DE$4)","v":22045.144742133096},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DF$4)","v":22688.897639751609},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DG$4)","v":18055.035013876513},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DH$4)","v":11502.764222877258},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DI$4)","v":4665.9928385322146},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DJ$4)","v":-5362.1143772951782},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DK$4)","v":23378.033236716918},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DL$4)","v":25332.763146799894},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DM$4)","v":28210.736051860797},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DN$4)","v":41838.402188066975},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DO$4)","v":48054.409419602394},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DP$4)","v":53987.423153281459},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DQ$4)","v":54948.597158536744},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DR$4)","v":55586.738130455269},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DS$4)","v":50988.947981531579},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DT$4)","v":44466.922288600101},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DU$4)","v":37661.796546796788},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DV$4)","v":27681.20328413013},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DW$4)","v":24086.621326417458},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DX$4)","v":26013.335997834314},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DY$4)","v":28890.038977452852},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!DZ$4)","v":42447.397001684752},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EA$4)","v":48629.969154291859},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EB$4)","v":54530.940031549268},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EC$4)","v":55484.800567446931},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!ED$4)","v":56117.2193679622},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EE$4)","v":51555.88235902731},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EF$4)","v":45063.815298738977},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EG$4)","v":38290.040862313203},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EH$4)","v":28356.587329295275},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EI$4)","v":24777.344143468978},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EJ$4)","v":26675.179948517976},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EK$4)","v":29551.182477820435},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EL$4)","v":43038.439970520492},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EM$4)","v":49187.60015871864},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EN$4)","v":55056.543416729903},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EO$4)","v":56002.981683529179},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EP$4)","v":56629.560632442452},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EQ$4)","v":52105.087011048512},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!ER$4)","v":45642.685683686075},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!ES$4)","v":38899.961767486922},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!ET$4)","v":29013.26763700349},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EU$4)","v":25449.140209073012},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EV$4)","v":27317.182722773592},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EW$4)","v":31040.260487651791},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EX$4)","v":42856.638366103092},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EY$4)","v":48798.90152803807},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!EZ$4)","v":54383.929538399767},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FA$4)","v":55034.801846094058},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FB$4)","v":55333.128873032234},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FC$4)","v":51431.404463977335},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FD$4)","v":44675.59252467101},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FE$4)","v":37661.712077281874},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FF$4)","v":27557.138918689605},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FG$4)","v":23783.018126563769},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FH$4)","v":25453.052168174585},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FI$4)","v":29008.500930952046},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FJ$4)","v":42207.666500343432},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FK$4)","v":48119.955717153331},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FL$4)","v":53676.785713731035},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FM$4)","v":54324.016121474182},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FN$4)","v":54620.453815328248},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FO$4)","v":56795.639578411858},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FP$4)","v":49674.893708029827},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FQ$4)","v":42191.044492441011},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FR$4)","v":31178.22858495171},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FS$4)","v":27149.098509291191},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FT$4)","v":29239.548503067446},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FU$4)","v":33465.869161568415},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FV$4)","v":48724.745427022979},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FW$4)","v":55796.01554049601},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FX$4)","v":62530.880290317866},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FY$4)","v":63651.647899620562},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!FZ$4)","v":64374.120774537063},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GA$4)","v":60213.524129685728},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GB$4)","v":52667.641774956239},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GC$4)","v":44736.978887820922},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GD$4)","v":33066.672311116497},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GE$4)","v":28796.972510880383},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GF$4)","v":31014.011053438495},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GG$4)","v":35492.606221838185},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GH$4)","v":51662.392609777235},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GI$4)","v":59155.778352455003},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GJ$4)","v":66292.675388464137},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GK$4)","v":67480.317462195657},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GL$4)","v":68245.886704829391},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GM$4)","v":63836.870437540958},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GN$4)","v":55840.4691066253},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GO$4)","v":47436.315932035119},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GP$4)","v":35069.264790656431},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GQ$4)","v":30544.631245413446},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GR$4)","v":32895.912712615609},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GS$4)","v":37641.840800802864},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GT$4)","v":54776.915791206353},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GU$4)","v":62717.614944828434},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GV$4)","v":70280.543075646608},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GW$4)","v":71539.049725026547},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GX$4)","v":72350.285899165508},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GY$4)","v":67678.017262276771},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!GZ$4)","v":59204.199007144001},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HA$4)","v":50298.286213970801},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HB$4)","v":37192.893041780975},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HC$4)","v":32398.104067670694},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HD$4)","v":34891.745062329166},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HE$4)","v":39920.963313614746},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HF$4)","v":58078.951599591899},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HG$4)","v":66493.666091160892},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HH$4)","v":74508.05669206263},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HI$4)","v":75841.656089072043},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HJ$4)","v":76701.283072516293},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HK$4)","v":71750.043666710815},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HL$4)","v":62770.304602415381},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HM$4)","v":53332.675051231752},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HN$4)","v":39444.858892747434},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HO$4)","v":34363.783931378333},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HP$4)","v":37008.391163146429},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HQ$4)","v":42337.809304687507},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HR$4)","v":61579.77557976589},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HS$4)","v":70496.801268563941},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HT$4)","v":78989.603795251067},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HU$4)","v":80402.776375197733},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HV$4)","v":81313.680502953706},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HW$4)","v":76066.813394358294},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HX$4)","v":66550.947816093758},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HY$4)","v":56549.855788511988},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!HZ$4)","v":41832.903926593746},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IA$4)","v":36448.449276076644},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IB$4)","v":39253.149121186354},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IC$4)","v":44900.686216699294},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!ID$4)","v":65291.340530470748},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IE$4)","v":74740.662354687069},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IF$4)","v":83740.434961561346},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IG$4)","v":85237.928472911284},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IH$4)","v":86203.168225607864},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!II$4)","v":80643.021905723232},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IJ$4)","v":70559.020681104681},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IK$4)","v":59960.825092548141},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IL$4)","v":44365.235923705084},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IM$4)","v":38659.287229230627},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IN$4)","v":41633.757071197018},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IO$4)","v":47618.401767093332},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IP$4)","v":69226.317139800376},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IQ$4)","v":79239.70994269471},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IR$4)","v":88776.715510323877},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IS$4)","v":90363.560962339674},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IT$4)","v":91386.37723237522},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IU$4)","v":85494.246231790006},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IV$4)","v":74808.189126559737},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IW$4)","v":63577.240363240671},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IX$4)","v":47050.556892026943},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IY$4)","v":41003.91820249286},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!IZ$4)","v":44158.419660986779},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JA$4)","v":50500.294028475575},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JB$4)","v":73398.13705634608},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JC$4)","v":84009.272430970741},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JD$4)","v":94115.580325629897},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JE$4)","v":95797.108887372073},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JF$4)","v":96880.935857239601},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JG$4)","v":90636.997813317415},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JH$4)","v":79312.939388260129},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JI$4)","v":67411.459387690324},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JJ$4)","v":49898.092780115512},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JK$4)","v":43490.421965755217},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JL$4)","v":46835.836127293514},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JM$4)","v":53556.263315082433},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JN$4)","v":77821.038541906368},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JO$4)","v":89065.598053644819},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JP$4)","v":99775.191961089484},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JQ$4)","v":101557.05286853079},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JR$4)","v":102705.529537822},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JS$4)","v":96088.778504620524},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JT$4)","v":84088.627199847528},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JU$4)","v":71476.582371478391},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JV$4)","v":52917.624973916187},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JW$4)","v":46127.365287635883},{"$f":"INDEX(INDIRECT($G122),Consolidated!$E122,Consolidated!JX$4)","v":49675.230058572954}]
[null,"PandG",null,null,270,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!T$4)","v":-169535.97480689845},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!U$4)","v":-713.51940383347392},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!V$4)","v":13549.248184989694},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!W$4)","v":19940.007163452625},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!X$4)","v":25946.782262748864},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!Y$4)","v":26649.726086009461},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!Z$4)","v":13380.413152035222},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AA$4)","v":9409.5755712152386},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AB$4)","v":2373.317610283073},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AC$4)","v":-4958.5152897188327},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AD$4)","v":-15644.926959385904},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AE$4)","v":-18604.062702670326},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AF$4)","v":-24987.685063749093},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AG$4)","v":-12641.180547075333},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AH$4)","v":1691.3082565591055},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AI$4)","v":8209.3810050086722},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AJ$4)","v":14438.807166774914},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AK$4)","v":15476.669450022135},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AL$4)","v":16174.670054493961},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AM$4)","v":12387.04552303952},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AN$4)","v":5551.246147334854},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AO$4)","v":-1582.2677977139015},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AP$4)","v":-12061.132896823503},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AQ$4)","v":-18430.719734622962},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AR$4)","v":-16376.089642916693},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AS$4)","v":-12408.356830757059},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AT$4)","v":1885.9271213546685},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AU$4)","v":8409.5804971956131},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AV$4)","v":14636.579382131262},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AW$4)","v":15004.375468466375},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AX$4)","v":15672.552460824476},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AY$4)","v":11876.919059497754},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!AZ$4)","v":5047.7666246230319},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BA$4)","v":-2078.1386301122002},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BB$4)","v":-12533.269165712947},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BC$4)","v":-17606.955700354556},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BD$4)","v":-15580.899741064422},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BE$4)","v":-11635.126726391733},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BF$4)","v":2585.6919628622622},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BG$4)","v":9074.5412557099899},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BH$4)","v":15268.197762309983},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BI$4)","v":15674.068567551252},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BJ$4)","v":16336.768309472571},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BK$4)","v":12557.86112914058},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BL$4)","v":5760.5194713285873},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BM$4)","v":-1332.11193699002},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BN$4)","v":-11737.412459240719},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BO$4)","v":-16799.720469127802},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BP$4)","v":-14803.100494907874},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BQ$4)","v":-10879.303387874334},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BR$4)","v":3268.2843429695331},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BS$4)","v":9722.3705907172262},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BT$4)","v":15882.717633780354},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BU$4)","v":16326.566164317119},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BV$4)","v":16983.682489381295},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BW$4)","v":13221.283996411657},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BX$4)","v":6455.4596415912829},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BY$4)","v":-604.19954356170274},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!BZ$4)","v":-10960.054951549264},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CA$4)","v":-16009.989807095408},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CB$4)","v":-14043.718378672078},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CC$4)","v":-10141.92036158759},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CD$4)","v":3932.6620707444094},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CE$4)","v":10352.018580069087},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CF$4)","v":16479.081334707902},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CG$4)","v":16960.80345460997},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CH$4)","v":17612.223050206565},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CI$4)","v":13866.109069231617},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CJ$4)","v":7131.5022294080809},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CK$4)","v":104.50732032855899},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CL$4)","v":-10202.29383264348},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CM$4)","v":-15238.794122416091},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CN$4)","v":-13303.837271960812},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CO$4)","v":-9424.0689745843392},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CP$4)","v":4577.7247891906445},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CQ$4)","v":10962.376742791394},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CR$4)","v":17056.172248872383},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CS$4)","v":17575.65627849862},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CT$4)","v":18221.258281578281},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CU$4)","v":14491.197585840164},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CV$4)","v":7787.5017448946837},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CW$4)","v":792.85642387147209},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CX$4)","v":-9465.2877153388017},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CY$4)","v":-14487.221555701972},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!CZ$4)","v":-12584.601702028764},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DA$4)","v":-8726.9015987105613},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DB$4)","v":5202.3106883364753},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DC$4)","v":11552.274729255781},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DD$4)","v":17612.811472770525},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DE$4)","v":18156.163681488339},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DF$4)","v":18795.738902136731},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DG$4)","v":15081.411962811351},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DH$4)","v":8408.2321496961322},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DI$4)","v":1445.5327837560262},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DJ$4)","v":-8764.4406508457705},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DK$4)","v":-13756.421246136111},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DL$4)","v":23031.257620608751},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DM$4)","v":26866.842790662155},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DN$4)","v":40723.670922392215},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DO$4)","v":47038.954714089952},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DP$4)","v":53066.23218411758},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DQ$4)","v":53596.514657553445},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DR$4)","v":54229.711100173976},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DS$4)","v":50530.655286698733},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DT$4)","v":43887.452953921071},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DU$4)","v":36956.151521569656},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DV$4)","v":26793.717645187178},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DW$4)","v":21870.871107344756},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DX$4)","v":23705.508618602897},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DY$4)","v":27518.923406594946},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!DZ$4)","v":41303.554376199929},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EA$4)","v":47584.156136971404},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EB$4)","v":53578.164356814254},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EC$4)","v":54096.701589069678},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!ED$4)","v":54723.381598456341},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EE$4)","v":51039.350404884237},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EF$4)","v":44425.804748155373},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EG$4)","v":37525.572266194693},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EH$4)","v":27410.267508850524},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EI$4)","v":22556.418035162245},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EJ$4)","v":24355.281365421135},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EK$4)","v":28146.461142337354},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EL$4)","v":41859.071129999531},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EM$4)","v":48104.979140246658},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EN$4)","v":54065.698171238095},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EO$4)","v":54522.863264566295},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EP$4)","v":55142.582608835408},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EQ$4)","v":51473.021695002273},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!ER$4)","v":44888.502635770594},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!ES$4)","v":38018.699067010981},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!ET$4)","v":27949.800509861358},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EU$4)","v":24314.169041536123},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EV$4)","v":24175.172851628871},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EW$4)","v":27811.500218295878},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EX$4)","v":41309.55983434285},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EY$4)","v":47356.01337889686},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!EZ$4)","v":53038.974603180453},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FA$4)","v":53701.348977390226},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FB$4)","v":54005.003060213268},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FC$4)","v":50035.033879932176},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FD$4)","v":43160.982613701213},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FE$4)","v":36024.342788118593},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FF$4)","v":25742.871085013161},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FG$4)","v":21902.742915326544},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FH$4)","v":23475.976219011776},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FI$4)","v":27093.810873669798},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FJ$4)","v":40524.292010182886},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FK$4)","v":46540.253034501744},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FL$4)","v":52194.528812995515},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FM$4)","v":52853.204039308039},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FN$4)","v":53154.942275288966},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FO$4)","v":55368.339204186261},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FP$4)","v":48122.968105252316},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FQ$4)","v":40508.133748124455},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FR$4)","v":29302.516316491798},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FS$4)","v":25202.918618777992},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FT$4)","v":27197.069041177492},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FU$4)","v":31497.534091956317},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FV$4)","v":47023.812769595846},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FW$4)","v":54219.063475231269},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FX$4)","v":61072.016594601417},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FY$4)","v":62212.530953111636},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!FZ$4)","v":62947.774243922955},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GA$4)","v":58714.411822017959},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GB$4)","v":51036.464200464885},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GC$4)","v":42966.996451197876},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GD$4)","v":31092.378235302531},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GE$4)","v":26748.003945663069},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GF$4)","v":28863.723434084539},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GG$4)","v":33420.889362702081},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GH$4)","v":49874.04189828888},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GI$4)","v":57498.809787062775},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GJ$4)","v":64760.844985018477},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GK$4)","v":65969.412674961815},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GL$4)","v":66748.514718314924},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GM$4)","v":62262.38860838965},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GN$4)","v":54126.037807339875},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GO$4)","v":45574.793218219645},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GP$4)","v":32991.233176849884},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GQ$4)","v":28387.467127838943},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GR$4)","v":30632.150125648463},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GS$4)","v":35461.339593038552},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GT$4)","v":52896.697490303697},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GU$4)","v":60976.622211506685},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GV$4)","v":68672.159164305078},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GW$4)","v":69952.840674430088},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GX$4)","v":70778.417547949444},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GY$4)","v":66024.435665188372},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!GZ$4)","v":57402.313055232444},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HA$4)","v":48340.527593795487},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HB$4)","v":35005.700092944913},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HC$4)","v":30127.054460387815},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HD$4)","v":32508.544283470943},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HE$4)","v":37625.994559590414},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HF$4)","v":56102.192430240277},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HG$4)","v":64664.444157607199},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HH$4)","v":72819.360233659288},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HI$4)","v":74176.458314964824},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HJ$4)","v":75051.282127430895},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HK$4)","v":70013.451252590254},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HL$4)","v":60876.554168057686},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HM$4)","v":51273.746460220325},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HN$4)","v":37142.798905427699},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HO$4)","v":31972.861102229588},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HP$4)","v":34499.477139438735},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HQ$4)","v":39922.394695484152},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HR$4)","v":59501.567443071544},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HS$4)","v":68574.938236616625},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HT$4)","v":77216.655510236436},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HU$4)","v":78654.729629362861},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HV$4)","v":79581.737826118013},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HW$4)","v":74243.10979884144},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HX$4)","v":64560.703977343284},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HY$4)","v":54384.572773622174},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!HZ$4)","v":39409.974742467246},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IA$4)","v":33931.352201120884},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IB$4)","v":36611.918760422355},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IC$4)","v":42358.537119559369},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!ID$4)","v":63106.528894485316},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IE$4)","v":72721.529515963557},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IF$4)","v":81879.106975163086},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IG$4)","v":83402.988630023799},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IH$4)","v":84385.293853283874},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!II$4)","v":78727.908552573179},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IJ$4)","v":68467.424749626982},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IK$4)","v":57683.740269535207},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IL$4)","v":41815.123636817618},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IM$4)","v":36009.385294828891},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IN$4)","v":38853.262194580217},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IO$4)","v":44942.903235677055},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IP$4)","v":66929.488864011917},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IQ$4)","v":77118.451371545088},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IR$4)","v":86822.682629915551},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IS$4)","v":88437.491579003516},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IT$4)","v":89478.392116162373},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IU$4)","v":83483.21703615872},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IV$4)","v":72610.141467112029},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IW$4)","v":61182.630256220742},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IX$4)","v":44366.619774050007},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IY$4)","v":38214.234065406454},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!IZ$4)","v":41231.349076194834},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JA$4)","v":47684.487996659998},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JB$4)","v":70983.607627420031},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JC$4)","v":81780.794094256737},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JD$4)","v":92064.310935484085},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JE$4)","v":93775.472395356672},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JF$4)","v":94878.463250343644},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JG$4)","v":88525.329468117809},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JH$4)","v":77003.087708820414},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JI$4)","v":64893.310621153942},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JJ$4)","v":47073.344384071635},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JK$4)","v":40553.613528122951},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JL$4)","v":43754.496776957079},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JM$4)","v":50592.830933082761},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JN$4)","v":75282.838693049736},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JO$4)","v":86724.556416021253},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JP$4)","v":97621.938519194708},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JQ$4)","v":99435.20138789076},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JR$4)","v":100603.98601273062},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JS$4)","v":93871.520332642336},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JT$4)","v":81661.354288313625},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JU$4)","v":68828.577183617803},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JV$4)","v":49944.716374849013},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JW$4)","v":43035.706741510701},{"$f":"INDEX(INDIRECT($G123),Consolidated!$E123,Consolidated!JX$4)","v":46431.527196903517}]
[null,"Nestle",null,null,270,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G124),Consolidated!$E124,Consolidated!JX$4)","v":0}]
[null,"TEI",null,null,270,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G125),Consolidated!$E125,Consolidated!JX$4)","v":0}]
[null,"TAI",null,null,270,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G126),Consolidated!$E126,Consolidated!JX$4)","v":0}]
[null,"EGYSphere",null,null,270,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G127),Consolidated!$E127,Consolidated!JX$4)","v":0}]
[null,"Edita",null,null,270,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G128),Consolidated!$E128,Consolidated!JX$4)","v":0}]
[null,0]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H121:H129)","v":0},{"$f":"SUM(I121:I129)","v":0},0,0,0,0,0,0,0,9243.6339367903129,-1717.1797504373972,-9012.2366727187145,-489101.3298644615,1814.7029929607306,44420.740280927348,49658.145912999898,67763.100472806051,57346.297336864067,45162.612707810251,33314.065430092793,12308.483032835817,-9579.9870194879077,-41489.272353157699,-51264.226556868205,-194695.25468138687,-33138.819088661767,9682.0104851215747,29195.814634219205,47832.188910364086,50858.839425995873,52919.236963055038,41611.821715300321,21198.841764026249,-103.46355071465473,-31399.065655914605,-48269.300563203789,-41993.442985011774,-32544.387966625858,10164.529543027107,29660.887880431972,48271.123788213554,50020.223620822413,52032.62274754067,39617.763455581786,19224.268572165347,-2055.6543707387996,-33280.677922101007,-47188.458563474545,-41018.058289720087,-30214.49382512076,12275.579813289996,31668.587425160695,50179.842630049476,51998.169269020349,53994.570999752272,41647.941232515805,21349.945262624671,169.89449315048432,-30905.797154277701,-44775.319000898737,-38686.885353200501,-27930.967838719142,14340.994516003231,33630.806849170098,52043.212723255587,{"$f":"SUM(BU121:BU129)","v":53930.509667098871},55910.63029210212,43632.056140261615,23428.71881367511,2347.6758154006629,-28579.796881211834,-42409.337079267243,-36405.269047662783,-25696.590313509252,16357.969302254642,35544.720499380986,53858.387095670056,55814.378318728195,57777.91460303776,45567.231931828625,25457.696122530684,4474.7796194412485,-26305.602855159246,-40093.314373277157,-34176.152889679041,-23514.297439959035,18323.542884295788,37407.344707973149,55622.359676691129,57630.25350576338,59576.785359707981,47433.74346518088,27417.036716563343,6531.2495082269415,-24103.286884238812,-37830.209918279259,-32002.645596555194,-21387.19013326244,20234.588132384757,39215.528826063615,57331.956267366855,59340.967759067098,61269.855119346059,49194.014650661891,29268.944844022633,43222.269053761782,12732.113631770901,31470.335448504637,72123.932037352017,82693.419116069606,124099.76515772229,142977.90823979152,160995.787489179,162970.0505405498,164880.71745698518,152871.73789746186,133037.18065721495,112342.06605340297,81994.896277939915,68536.529111448021,74176.187261465806,84700.146390179987,125891.66139007288,144667.04437718345,162586.38871967638,164528.36035071488,166420.43020560796,154478.20771777641,134733.2432079876,{"$f":"SUM(EG121:EG129)","v":114131.94593536599},83926.574658689482,70621.412736701008,76162.419862016352,86641.300865524405,127618.55602496841,146291.18908046756,164111.98438939449,165949.62232026664,167822.25831604685,155946.26432459551,136289.51001537644,115780.62070867172,85715.393909768114,74867.847695065197,76469.535216363147,87481.433918648545,126353.8723805261,144415.90735284347,161392.10916827363,163370.69594735774,164277.70468199035,152418.44550173212,131884.04389207595,110565.23119377017,79852.10264470581,68380.705998011108,73241.78782776036,84048.991641692002,124168.7624960742,142139.70477203093,159030.21200135181,160997.74382372989,161899.02469521732,168510.85678321723,146867.23501947024,124119.94353749855,90646.180316542785,78399.685289131477,84526.933391479819,97373.301735930916,143753.68309532208,165247.42210082713,185718.64130403171,189125.52918391477,191321.7813979518,178675.69779065991,155739.86813836341,131634.47994331855,96162.256686397377,83184.554040857969,89684.227663551195,103297.4135798869,152446.5689090401,175223.36634608812,196916.59972959629,200526.77269893192,202854.03536107065,189452.88467004796,165147.69679893058,139603.12801034001,102013.1315641094,88260.562188714612,95155.25501740964,{"$f":"SUM(GS121:GS129)","v":109581.03037256838},161664.246889067,185800.69377026599,208788.88801282778,212614.47530665912,215080.56287134334,200879.26131149579,{"$f":"SUM(GZ121:GZ129)","v":175122.95865298767},148053.28431970754,108219.07819730627,93645.376137530344,100959.05022758186,116245.91900759225,171438.35102801572,197015.61036180245,221376.0665715533,225429.92109350854,228043.11409210158,212993.88596533501,185699.83069622054,157013.99576061865,114801.59485622479,99357.731660466583,107115.80018733292,123315.16157500597,181802.41954574481,208906.49925312679,234721.13289561804,239016.87439193157,241785.94722854759,225838.16418967646,196914.54579569912,166516.05880082774,121783.47871318908,105417.49848425081,113646.91349145462,130813.23467788639,192792.00936885888,221514.05149126152,248869.66783316928,253421.72864231083,256355.9790471759,239455.98977224922,208805.51621128837,176592.12472070075,129188.90416969747,111845.74876704227,120575.09421314392,138766.09352401225,204444.81748436549,234881.40465503209,263869.99064970022,268693.66418125242,271802.94442042871,253893.89410438275,221413.46453028652,187276.81116863177,137043.50589842052,118664.82970309327,127924.42012729985,147201.26107961542,216800.80957979796,249054.28978923921,279773.32338549354,284884.81549108477,288179.56543728232,269201.2045136083,234781.56245973735,198606.82041707708,145374.46688345348,125898.44050243116,{"$f":"SUM(JL121:JL129)","v":135720.42564772186},156147.92258944083,229902.35640682123,264081.18715431931,296633.96506857674,302050.44847738557,305541.73065283004,285430.21209168073,248955.5779474818,210621.06472118731,154210.61175916699,133571.71400868893,143990.18976175593]
[]
[{"$f":"'SPV Template'!C270","v":"Earnings to Development Co."}]
[null,{"$f":"B121","v":"TEPCO"},null,null,{"$f":"MATCH($A$132,INDIRECT(F133),0)","v":271},{"$f":"\"'\"&B133&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B133&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!Q$4)","v":9243.6339367903129},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!R$4)","v":-1717.1797504373972},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!S$4)","v":-5808.8166080297888},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!T$4)","v":-164836.32175653114},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!U$4)","v":1.0173188251355896},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!V$4)","v":14327.108145921004},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!W$4)","v":6893.0646179443829},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!X$4)","v":13087.927578307901},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!Y$4)","v":13985.577134991225},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!Z$4)","v":14531.133602156162},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AA$4)","v":10546.170951090631},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AB$4)","v":3482.1970098940019},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AC$4)","v":-3878.6477031601971},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AD$4)","v":-14608.945485639426},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AE$4)","v":-17586.695246178242},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AF$4)","v":-20600.179768049304},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AG$4)","v":-11554.874214002759},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AH$4)","v":2844.437531970445},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AI$4)","v":9431.0275296367145},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AJ$4)","v":15739.456486518015},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AK$4)","v":16786.41655321094},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AL$4)","v":17492.029232516445},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AM$4)","v":13692.128653408217},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AN$4)","v":6830.5458930201139},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AO$4)","v":-330.04969791766234},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AP$4)","v":-10850.822666021113},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AQ$4)","v":-17669.079337106457},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AR$4)","v":-15580.821711444598},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AS$4)","v":-11593.064526034408},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AT$4)","v":2767.2252042901086},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AU$4)","v":9322.4064655364782},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AV$4)","v":15579.631490847089},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AW$4)","v":15957.776235725823},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AX$4)","v":16631.606371520324},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AY$4)","v":12821.827560082065},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!AZ$4)","v":5965.0801411498487},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BA$4)","v":-1189.7214103627962},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BB$4)","v":-11688.510234133068},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BC$4)","v":-16831.667950322135},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BD$4)","v":-14770.776426283319},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BE$4)","v":-10804.944848065037},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BF$4)","v":3481.6929793079798},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BG$4)","v":10002.055948068966},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BH$4)","v":16225.931697060516},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BI$4)","v":16642.031856387963},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BJ$4)","v":17310.500684740466},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BK$4)","v":13517.663418877777},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BL$4)","v":6693.0098880135793},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BM$4)","v":-428.22737890003168},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BN$4)","v":-10876.821422673804},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BO$4)","v":-16009.643439714835},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BP$4)","v":-13976.910984456188},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BQ$4)","v":-10033.014004600111},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BR$4)","v":4180.2148795174198},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BS$4)","v":10665.808435785193},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BT$4)","v":16856.375674297771},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BU$4)","v":17310.341574120946},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BV$4)","v":17973.35025308136},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BW$4)","v":14197.243875083619},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BX$4)","v":7404.3973431134682},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BY$4)","v":316.42933260798918},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!BZ$4)","v":-10082.348558239182},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CA$4)","v":-15203.919603808605},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CB$4)","v":-13200.186156806551},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CC$4)","v":-9278.2394771391137},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CD$4)","v":4861.8151565301769},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CE$4)","v":11312.680833242879},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CF$4)","v":17469.972974016535},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CG$4)","v":17961.708189776997},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CH$4)","v":18619.151125392775},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CI$4)","v":14859.558734746344},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CJ$4)","v":8098.2264014801385},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CK$4)","v":1043.2267007490352},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CL$4)","v":-9306.1192148396713},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CM$4)","v":-14415.461507581065},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CN$4)","v":-12441.616540495239},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CO$4)","v":-8541.6429289743264},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CP$4)","v":5525.4635158030433},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CQ$4)","v":11941.63512721617},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CR$4)","v":18065.677855586669},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CS$4)","v":18578.583809270945},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CT$4)","v":19230.252051860713},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CU$4)","v":15486.853334940586},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CV$4)","v":8756.63874987292},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CW$4)","v":1734.2021839266781},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CX$4)","v":-8566.200370394934},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CY$4)","v":-13645.28838909894},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!CZ$4)","v":-11702.2736063789},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DA$4)","v":-7824.303273341804},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DB$4)","v":6170.0720268415153},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DC$4)","v":12551.575275132138},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DD$4)","v":18642.386152814113},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DE$4)","v":19139.659335445664},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DF$4)","v":19785.218577457726},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DG$4)","v":16057.567673974019},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DH$4)","v":9357.9484714492428},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DI$4)","v":37110.743431473544},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DJ$4)","v":26858.668659911847},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DK$4)","v":21848.723457923832},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DL$4)","v":23759.911269943375},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DM$4)","v":27615.840273546652},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DN$4)","v":41537.692047263095},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DO$4)","v":47884.544106099158},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DP$4)","v":53942.132151779952},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DQ$4)","v":54424.938724459622},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DR$4)","v":55064.268226355933},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DS$4)","v":51352.134629231557},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DT$4)","v":44682.805414693765},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DU$4)","v":37724.11798503653},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DV$4)","v":27519.975348622611},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DW$4)","v":22579.036677685806},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DX$4)","v":24457.342645028602},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DY$4)","v":28291.184006132196},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!DZ$4)","v":42140.710012188203},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EA$4)","v":48452.919085920192},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EB$4)","v":54477.284331312847},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EC$4)","v":54946.858194198263},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!ED$4)","v":55579.829239189414},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EE$4)","v":51882.974953864883},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EF$4)","v":45243.623161093259},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EG$4)","v":38316.332806858089},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EH$4)","v":28159.71982054368},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EI$4)","v":23287.650558069781},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EJ$4)","v":25131.958548077237},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EK$4)","v":28943.657245366616},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EL$4)","v":42721.044924448383},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EM$4)","v":48998.609781502273},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EN$4)","v":54989.742801426488},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EO$4)","v":55423.777372171164},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EP$4)","v":56050.115074768983},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EQ$4)","v":52368.155618544726},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!ER$4)","v":45758.321695919782},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!ES$4)","v":38861.959874173815},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!ET$4)","v":28752.32576290326},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EU$4)","v":25104.53844445607},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EV$4)","v":24977.179641960684},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EW$4)","v":28629.673212700869},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EX$4)","v":42187.674180080146},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EY$4)","v":48260.99244590853},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!EZ$4)","v":53969.205026693395},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FA$4)","v":54634.545123873482},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FB$4)","v":54939.572748744846},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FC$4)","v":50952.007157822583},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FD$4)","v":44047.468753703724},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FE$4)","v":36879.176328369707},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FF$4)","v":26552.092641003044},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FG$4)","v":22694.944956120795},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FH$4)","v":24312.759440573998},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FI$4)","v":27946.679837070151},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FJ$4)","v":41436.803985547886},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FK$4)","v":47479.496020375875},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FL$4)","v":53158.897474625279},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FM$4)","v":53820.523662947664},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FN$4)","v":54123.62860460009},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FO$4)","v":56346.878000619108},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FP$4)","v":49069.373206188102},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FQ$4)","v":41420.765296933081},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FR$4)","v":30165.435415099277},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FS$4)","v":26047.668161062287},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FT$4)","v":28090.31584723488},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FU$4)","v":32409.898482406184},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FV$4)","v":48005.124898703245},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FW$4)","v":55232.343085099863},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FX$4)","v":62115.744419112438},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FY$4)","v":63261.350331182577},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!FZ$4)","v":63999.886379491778},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GA$4)","v":59747.761838956212},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GB$4)","v":52035.762162942279},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GC$4)","v":43930.504604299756},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GD$4)","v":32003.206139978349},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GE$4)","v":27639.577584314517},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GF$4)","v":29806.493176028151},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GG$4)","v":34383.917995346637},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GH$4)","v":50910.134400973984},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GI$4)","v":58568.778206570343},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GJ$4)","v":65863.079356113682},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GK$4)","v":67077.042561774448},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GL$4)","v":67859.633937926323},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GM$4)","v":63353.625624117354},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GN$4)","v":55181.18988496541},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GO$4)","v":46592.018860085234},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GP$4)","v":33952.633596603075},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GQ$4)","v":29328.463815462223},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GR$4)","v":31627.192179145568},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GS$4)","v":36477.849978726968},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GT$4)","v":53990.633607556956},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GU$4)","v":62106.456613930888},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GV$4)","v":69836.185772876095},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GW$4)","v":71122.584907202487},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GX$4)","v":71951.859424228387},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GY$4)","v":67176.808384030635},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!GZ$4)","v":58516.446590611216},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HA$4)","v":49414.470511941254},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HB$4)","v":36020.485062580388},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HC$4)","v":31120.217609471845},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HD$4)","v":33558.760881781753},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HE$4)","v":38698.961134387093},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HF$4)","v":57257.206998183552},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HG$4)","v":65857.500113034359},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HH$4)","v":74048.649645831378},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HI$4)","v":75411.806689471661},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HJ$4)","v":76290.548892154387},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HK$4)","v":71230.391046033939},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HL$4)","v":62052.971925747464},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HM$4)","v":52407.574249166573},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HN$4)","v":38213.937058049662},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HO$4)","v":33021.086626858669},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HP$4)","v":35607.931884747755},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HQ$4)","v":41054.957574834312},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HR$4)","v":60721.076522907373},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HS$4)","v":69834.759747946227},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HT$4)","v":78514.873590130548},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HU$4)","v":79959.368387370952},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HV$4)","v":80890.528899475874},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HW$4)","v":75528.240996476728},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HX$4)","v":65802.894002262095},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HY$4)","v":55581.630238693571},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!HZ$4)","v":40540.600044128085},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IA$4)","v":35037.697007053284},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IB$4)","v":37781.845609845906},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IC$4)","v":43554.011341627738},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!ID$4)","v":64394.139943902817},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IE$4)","v":74051.859620610863},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IF$4)","v":83250.125896444864},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IG$4)","v":84780.811539375747},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IH$4)","v":85767.516968284181},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!II$4)","v":80085.059313952806},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IJ$4)","v":69779.070780556693},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IK$4)","v":58947.559358617407},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IL$4)","v":43008.544609174773},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IM$4)","v":37177.076242982745},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IN$4)","v":40088.074947366687},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IO$4)","v":46204.788521241855},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IP$4)","v":68289.011480553192},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IQ$4)","v":78523.243340792294},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IR$4)","v":88270.592509460781},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IS$4)","v":89892.611639909213},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IT$4)","v":90938.175071891077},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IU$4)","v":84916.430836434025},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IV$4)","v":73995.133936614773},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IW$4)","v":62516.940549170351},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IX$4)","v":45626.329232343582},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IY$4)","v":39446.67743519396},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!IZ$4)","v":42534.651390118241},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JA$4)","v":49016.479054479838},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JB$4)","v":72419.064896031821},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JC$4)","v":83264.223264011729},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JD$4)","v":93593.432124379571},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JE$4)","v":95312.234208356007},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JF$4)","v":96420.166329699074},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JG$4)","v":90038.877232173108},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JH$4)","v":78465.535362656796},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JI$4)","v":66302.050408232797},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JJ$4)","v":48403.029719266335},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JK$4)","v":41854.405008552989},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JL$4)","v":45130.09274347125},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JM$4)","v":51998.828341275628},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JN$4)","v":76798.479171865125},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JO$4)","v":88291.032684653226},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JP$4)","v":99236.834588292535},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JQ$4)","v":101058.19422096404},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JR$4)","v":102232.21510227743},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JS$4)","v":95469.913254417843},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JT$4)","v":83205.59645932063},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JU$4)","v":70315.905166091121},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JV$4)","v":51348.270410401776},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JW$4)","v":44408.641979542343},{"$f":"INDEX(INDIRECT($G133),Consolidated!$E133,Consolidated!JX$4)","v":47883.432506279467}]
[null,{"$f":"B122","v":"pepsico"},null,null,{"$f":"MATCH($A$132,INDIRECT(F134),0)","v":271},{"$f":"\"'\"&B134&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B134&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!S$4)","v":-3203.4200646889258},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!T$4)","v":-154729.03330103189},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!U$4)","v":2527.205077969069},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!V$4)","v":16544.38395001665},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!W$4)","v":22825.074131602887},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!X$4)","v":28728.39063174928},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!Y$4)","v":16710.994115863377},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!Z$4)","v":17251.065953618869},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AA$4)","v":13358.318907786921},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AB$4)","v":6452.9684126587417},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AC$4)","v":-742.82402660887783},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AD$4)","v":-11235.399908132365},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AE$4)","v":-15073.468608019639},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AF$4)","v":-149107.38984958848},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AG$4)","v":-8942.7643275836726},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AH$4)","v":5146.2646965920239},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AI$4)","v":11555.406099573818},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AJ$4)","v":17653.925257071161},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AK$4)","v":18595.753422762802},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AL$4)","v":19252.537676044634},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AM$4)","v":15532.647538852581},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AN$4)","v":8817.0497236712781},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AO$4)","v":1808.8539449169091},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AP$4)","v":-8487.1100930699886},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AQ$4)","v":-12169.50149147437},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AR$4)","v":-10036.531630650483},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AS$4)","v":-8542.9666098343932},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AT$4)","v":5511.377217382329},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AU$4)","v":11928.900917699881},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AV$4)","v":18054.9129152352},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AW$4)","v":19058.071916630215},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AX$4)","v":19728.463915195873},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AY$4)","v":14919.016836001969},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!AZ$4)","v":8211.4218063924654},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BA$4)","v":1212.2056697361968},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BB$4)","v":-9058.8985222549964},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BC$4)","v":-12749.834912797851},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BD$4)","v":-10666.382122372346},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BE$4)","v":-7774.4222506639908},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BF$4)","v":6208.1948711197538},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BG$4)","v":12591.990221381737},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BH$4)","v":18685.713170678981},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BI$4)","v":19682.068845081136},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BJ$4)","v":20347.302005539237},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BK$4)","v":15572.416684497448},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BL$4)","v":8896.4159032825028},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BM$4)","v":1930.233809040536},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BN$4)","v":-8291.563272363177},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BO$4)","v":-11965.955092056098},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BP$4)","v":-9906.8738738364409},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BQ$4)","v":-7018.6504462446965},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BR$4)","v":6892.4952935162783},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BS$4)","v":13242.627822667675},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BT$4)","v":19304.119415177462},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BU$4)","v":20293.601928660806},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BV$4)","v":20953.597549639468},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BW$4)","v":16213.528268766342},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BX$4)","v":9568.8618289703591},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BY$4)","v":2635.4460263543765},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!BZ$4)","v":-7537.3933714233872},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CA$4)","v":-11195.427668363229},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CB$4)","v":-9161.3645121841564},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CC$4)","v":-6276.4304747825454},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CD$4)","v":7563.4920749800549},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CE$4)","v":13880.021086069017},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CF$4)","v":19909.332786945619},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CG$4)","v":20891.866674341232},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CH$4)","v":21546.540427438416},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CI$4)","v":16841.564127850663},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CJ$4)","v":10227.967491642465},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CK$4)","v":3327.0455983636543},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CL$4)","v":-6797.1898076760936},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CM$4)","v":-10439.058743279998},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CN$4)","v":-8430.6990772229838},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CO$4)","v":-5548.5855364003692},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CP$4)","v":8220.3545793021003},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CQ$4)","v":14503.332837965585},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CR$4)","v":20500.50957223208},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CS$4)","v":21476.013417993818},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CT$4)","v":22125.275026268988},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CU$4)","v":17455.692544400128},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CV$4)","v":10872.896221795743},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CW$4)","v":4004.1909004287909},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CX$4)","v":-6071.7987985050786},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CY$4)","v":-9697.699973478344},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!CZ$4)","v":-7715.7702881475307},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DA$4)","v":-4835.985261210074},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DB$4)","v":8862.2054172067674},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DC$4)","v":15111.678821675692},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DD$4)","v":21076.75864178222},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DE$4)","v":22045.144742133096},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DF$4)","v":22688.897639751609},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DG$4)","v":18055.035013876513},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DH$4)","v":11502.764222877258},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DI$4)","v":4665.9928385322146},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DJ$4)","v":-5362.1143772951782},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DK$4)","v":23378.033236716918},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DL$4)","v":25332.763146799894},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DM$4)","v":28210.736051860797},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DN$4)","v":41838.402188066975},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DO$4)","v":48054.409419602394},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DP$4)","v":53987.423153281459},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DQ$4)","v":54948.597158536744},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DR$4)","v":55586.738130455269},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DS$4)","v":50988.947981531579},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DT$4)","v":44466.922288600101},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DU$4)","v":37661.796546796788},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DV$4)","v":27681.20328413013},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DW$4)","v":24086.621326417458},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DX$4)","v":26013.335997834314},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DY$4)","v":28890.038977452852},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!DZ$4)","v":42447.397001684752},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EA$4)","v":48629.969154291859},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EB$4)","v":54530.940031549268},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EC$4)","v":55484.800567446931},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!ED$4)","v":56117.2193679622},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EE$4)","v":51555.88235902731},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EF$4)","v":45063.815298738977},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EG$4)","v":38290.040862313203},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EH$4)","v":28356.587329295275},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EI$4)","v":24777.344143468978},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EJ$4)","v":26675.179948517976},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EK$4)","v":29551.182477820435},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EL$4)","v":43038.439970520492},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EM$4)","v":49187.60015871864},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EN$4)","v":55056.543416729903},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EO$4)","v":56002.981683529179},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EP$4)","v":56629.560632442452},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EQ$4)","v":52105.087011048512},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!ER$4)","v":45642.685683686075},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!ES$4)","v":38899.961767486922},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!ET$4)","v":29013.26763700349},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EU$4)","v":25449.140209073012},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EV$4)","v":27317.182722773592},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EW$4)","v":31040.260487651791},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EX$4)","v":42856.638366103092},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EY$4)","v":48798.90152803807},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!EZ$4)","v":54383.929538399767},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FA$4)","v":55034.801846094058},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FB$4)","v":55333.128873032234},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FC$4)","v":51431.404463977335},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FD$4)","v":44675.59252467101},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FE$4)","v":37661.712077281874},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FF$4)","v":27557.138918689605},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FG$4)","v":23783.018126563769},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FH$4)","v":25453.052168174585},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FI$4)","v":29008.500930952046},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FJ$4)","v":42207.666500343432},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FK$4)","v":48119.955717153331},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FL$4)","v":53676.785713731035},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FM$4)","v":54324.016121474182},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FN$4)","v":54620.453815328248},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FO$4)","v":56795.639578411858},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FP$4)","v":49674.893708029827},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FQ$4)","v":42191.044492441011},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FR$4)","v":31178.22858495171},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FS$4)","v":27149.098509291191},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FT$4)","v":29239.548503067446},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FU$4)","v":33465.869161568415},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FV$4)","v":48724.745427022979},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FW$4)","v":55796.01554049601},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FX$4)","v":62530.880290317866},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FY$4)","v":63651.647899620562},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!FZ$4)","v":64374.120774537063},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GA$4)","v":60213.524129685728},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GB$4)","v":52667.641774956239},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GC$4)","v":44736.978887820922},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GD$4)","v":33066.672311116497},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GE$4)","v":28796.972510880383},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GF$4)","v":31014.011053438495},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GG$4)","v":35492.606221838185},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GH$4)","v":51662.392609777235},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GI$4)","v":59155.778352455003},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GJ$4)","v":66292.675388464137},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GK$4)","v":67480.317462195657},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GL$4)","v":68245.886704829391},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GM$4)","v":63836.870437540958},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GN$4)","v":55840.4691066253},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GO$4)","v":47436.315932035119},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GP$4)","v":35069.264790656431},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GQ$4)","v":30544.631245413446},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GR$4)","v":32895.912712615609},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GS$4)","v":37641.840800802864},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GT$4)","v":54776.915791206353},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GU$4)","v":62717.614944828434},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GV$4)","v":70280.543075646608},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GW$4)","v":71539.049725026547},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GX$4)","v":72350.285899165508},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GY$4)","v":67678.017262276771},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!GZ$4)","v":59204.199007144001},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HA$4)","v":50298.286213970801},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HB$4)","v":37192.893041780975},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HC$4)","v":32398.104067670694},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HD$4)","v":34891.745062329166},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HE$4)","v":39920.963313614746},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HF$4)","v":58078.951599591899},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HG$4)","v":66493.666091160892},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HH$4)","v":74508.05669206263},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HI$4)","v":75841.656089072043},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HJ$4)","v":76701.283072516293},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HK$4)","v":71750.043666710815},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HL$4)","v":62770.304602415381},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HM$4)","v":53332.675051231752},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HN$4)","v":39444.858892747434},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HO$4)","v":34363.783931378333},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HP$4)","v":37008.391163146429},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HQ$4)","v":42337.809304687507},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HR$4)","v":61579.77557976589},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HS$4)","v":70496.801268563941},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HT$4)","v":78989.603795251067},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HU$4)","v":80402.776375197733},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HV$4)","v":81313.680502953706},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HW$4)","v":76066.813394358294},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HX$4)","v":66550.947816093758},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HY$4)","v":56549.855788511988},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!HZ$4)","v":41832.903926593746},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IA$4)","v":36448.449276076644},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IB$4)","v":39253.149121186354},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IC$4)","v":44900.686216699294},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!ID$4)","v":65291.340530470748},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IE$4)","v":74740.662354687069},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IF$4)","v":83740.434961561346},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IG$4)","v":85237.928472911284},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IH$4)","v":86203.168225607864},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!II$4)","v":80643.021905723232},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IJ$4)","v":70559.020681104681},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IK$4)","v":59960.825092548141},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IL$4)","v":44365.235923705084},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IM$4)","v":38659.287229230627},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IN$4)","v":41633.757071197018},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IO$4)","v":47618.401767093332},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IP$4)","v":69226.317139800376},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IQ$4)","v":79239.70994269471},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IR$4)","v":88776.715510323877},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IS$4)","v":90363.560962339674},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IT$4)","v":91386.37723237522},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IU$4)","v":85494.246231790006},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IV$4)","v":74808.189126559737},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IW$4)","v":63577.240363240671},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IX$4)","v":47050.556892026943},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IY$4)","v":41003.91820249286},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!IZ$4)","v":44158.419660986779},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JA$4)","v":50500.294028475575},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JB$4)","v":73398.13705634608},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JC$4)","v":84009.272430970741},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JD$4)","v":94115.580325629897},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JE$4)","v":95797.108887372073},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JF$4)","v":96880.935857239601},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JG$4)","v":90636.997813317415},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JH$4)","v":79312.939388260129},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JI$4)","v":67411.459387690324},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JJ$4)","v":49898.092780115512},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JK$4)","v":43490.421965755217},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JL$4)","v":46835.836127293514},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JM$4)","v":53556.263315082433},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JN$4)","v":77821.038541906368},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JO$4)","v":89065.598053644819},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JP$4)","v":99775.191961089484},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JQ$4)","v":101557.05286853079},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JR$4)","v":102705.529537822},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JS$4)","v":96088.778504620524},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JT$4)","v":84088.627199847528},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JU$4)","v":71476.582371478391},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JV$4)","v":52917.624973916187},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JW$4)","v":46127.365287635883},{"$f":"INDEX(INDIRECT($G134),Consolidated!$E134,Consolidated!JX$4)","v":49675.230058572954}]
[null,"PandG",null,null,271,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!T$4)","v":-169535.97480689845},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!U$4)","v":-713.51940383347392},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!V$4)","v":13549.248184989694},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!W$4)","v":19940.007163452625},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!X$4)","v":25946.782262748864},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!Y$4)","v":26649.726086009461},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!Z$4)","v":13380.413152035222},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AA$4)","v":9409.5755712152386},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AB$4)","v":2373.317610283073},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AC$4)","v":-4958.5152897188327},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AD$4)","v":-15644.926959385904},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AE$4)","v":-18604.062702670326},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AF$4)","v":-24987.685063749093},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AG$4)","v":-12641.180547075333},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AH$4)","v":1691.3082565591055},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AI$4)","v":8209.3810050086722},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AJ$4)","v":14438.807166774914},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AK$4)","v":15476.669450022135},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AL$4)","v":16174.670054493961},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AM$4)","v":12387.04552303952},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AN$4)","v":5551.246147334854},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AO$4)","v":-1582.2677977139015},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AP$4)","v":-12061.132896823503},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AQ$4)","v":-18430.719734622962},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AR$4)","v":-16376.089642916693},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AS$4)","v":-12408.356830757059},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AT$4)","v":1885.9271213546685},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AU$4)","v":8409.5804971956131},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AV$4)","v":14636.579382131262},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AW$4)","v":15004.375468466375},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AX$4)","v":15672.552460824476},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AY$4)","v":11876.919059497754},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!AZ$4)","v":5047.7666246230319},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BA$4)","v":-2078.1386301122002},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BB$4)","v":-12533.269165712947},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BC$4)","v":-17606.955700354556},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BD$4)","v":-15580.899741064422},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BE$4)","v":-11635.126726391733},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BF$4)","v":2585.6919628622622},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BG$4)","v":9074.5412557099899},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BH$4)","v":15268.197762309983},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BI$4)","v":15674.068567551252},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BJ$4)","v":16336.768309472571},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BK$4)","v":12557.86112914058},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BL$4)","v":5760.5194713285873},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BM$4)","v":-1332.11193699002},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BN$4)","v":-11737.412459240719},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BO$4)","v":-16799.720469127802},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BP$4)","v":-14803.100494907874},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BQ$4)","v":-10879.303387874334},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BR$4)","v":3268.2843429695331},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BS$4)","v":9722.3705907172262},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BT$4)","v":15882.717633780354},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BU$4)","v":16326.566164317119},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BV$4)","v":16983.682489381295},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BW$4)","v":13221.283996411657},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BX$4)","v":6455.4596415912829},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BY$4)","v":-604.19954356170274},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!BZ$4)","v":-10960.054951549264},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CA$4)","v":-16009.989807095408},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CB$4)","v":-14043.718378672078},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CC$4)","v":-10141.92036158759},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CD$4)","v":3932.6620707444094},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CE$4)","v":10352.018580069087},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CF$4)","v":16479.081334707902},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CG$4)","v":16960.80345460997},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CH$4)","v":17612.223050206565},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CI$4)","v":13866.109069231617},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CJ$4)","v":7131.5022294080809},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CK$4)","v":104.50732032855899},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CL$4)","v":-10202.29383264348},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CM$4)","v":-15238.794122416091},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CN$4)","v":-13303.837271960812},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CO$4)","v":-9424.0689745843392},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CP$4)","v":4577.7247891906445},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CQ$4)","v":10962.376742791394},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CR$4)","v":17056.172248872383},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CS$4)","v":17575.65627849862},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CT$4)","v":18221.258281578281},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CU$4)","v":14491.197585840164},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CV$4)","v":7787.5017448946837},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CW$4)","v":792.85642387147209},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CX$4)","v":-9465.2877153388017},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CY$4)","v":-14487.221555701972},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!CZ$4)","v":-12584.601702028764},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DA$4)","v":-8726.9015987105613},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DB$4)","v":5202.3106883364753},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DC$4)","v":11552.274729255781},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DD$4)","v":17612.811472770525},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DE$4)","v":18156.163681488339},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DF$4)","v":18795.738902136731},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DG$4)","v":15081.411962811351},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DH$4)","v":8408.2321496961322},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DI$4)","v":1445.5327837560262},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DJ$4)","v":-8764.4406508457705},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DK$4)","v":-13756.421246136111},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DL$4)","v":23031.257620608751},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DM$4)","v":26866.842790662155},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DN$4)","v":40723.670922392215},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DO$4)","v":47038.954714089952},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DP$4)","v":53066.23218411758},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DQ$4)","v":53596.514657553445},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DR$4)","v":54229.711100173976},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DS$4)","v":50530.655286698733},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DT$4)","v":43887.452953921071},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DU$4)","v":36956.151521569656},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DV$4)","v":26793.717645187178},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DW$4)","v":21870.871107344756},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DX$4)","v":23705.508618602897},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DY$4)","v":27518.923406594946},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!DZ$4)","v":41303.554376199929},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EA$4)","v":47584.156136971404},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EB$4)","v":53578.164356814254},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EC$4)","v":54096.701589069678},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!ED$4)","v":54723.381598456341},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EE$4)","v":51039.350404884237},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EF$4)","v":44425.804748155373},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EG$4)","v":37525.572266194693},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EH$4)","v":27410.267508850524},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EI$4)","v":22556.418035162245},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EJ$4)","v":24355.281365421135},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EK$4)","v":28146.461142337354},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EL$4)","v":41859.071129999531},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EM$4)","v":48104.979140246658},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EN$4)","v":54065.698171238095},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EO$4)","v":54522.863264566295},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EP$4)","v":55142.582608835408},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EQ$4)","v":51473.021695002273},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!ER$4)","v":44888.502635770594},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!ES$4)","v":38018.699067010981},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!ET$4)","v":27949.800509861358},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EU$4)","v":24314.169041536123},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EV$4)","v":24175.172851628871},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EW$4)","v":27811.500218295878},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EX$4)","v":41309.55983434285},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EY$4)","v":47356.01337889686},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!EZ$4)","v":53038.974603180453},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FA$4)","v":53701.348977390226},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FB$4)","v":54005.003060213268},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FC$4)","v":50035.033879932176},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FD$4)","v":43160.982613701213},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FE$4)","v":36024.342788118593},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FF$4)","v":25742.871085013161},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FG$4)","v":21902.742915326544},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FH$4)","v":23475.976219011776},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FI$4)","v":27093.810873669798},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FJ$4)","v":40524.292010182886},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FK$4)","v":46540.253034501744},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FL$4)","v":52194.528812995515},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FM$4)","v":52853.204039308039},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FN$4)","v":53154.942275288966},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FO$4)","v":55368.339204186261},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FP$4)","v":48122.968105252316},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FQ$4)","v":40508.133748124455},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FR$4)","v":29302.516316491798},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FS$4)","v":25202.918618777992},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FT$4)","v":27197.069041177492},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FU$4)","v":31497.534091956317},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FV$4)","v":47023.812769595846},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FW$4)","v":54219.063475231269},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FX$4)","v":61072.016594601417},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FY$4)","v":62212.530953111636},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!FZ$4)","v":62947.774243922955},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GA$4)","v":58714.411822017959},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GB$4)","v":51036.464200464885},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GC$4)","v":42966.996451197876},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GD$4)","v":31092.378235302531},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GE$4)","v":26748.003945663069},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GF$4)","v":28863.723434084539},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GG$4)","v":33420.889362702081},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GH$4)","v":49874.04189828888},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GI$4)","v":57498.809787062775},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GJ$4)","v":64760.844985018477},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GK$4)","v":65969.412674961815},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GL$4)","v":66748.514718314924},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GM$4)","v":62262.38860838965},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GN$4)","v":54126.037807339875},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GO$4)","v":45574.793218219645},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GP$4)","v":32991.233176849884},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GQ$4)","v":28387.467127838943},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GR$4)","v":30632.150125648463},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GS$4)","v":35461.339593038552},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GT$4)","v":52896.697490303697},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GU$4)","v":60976.622211506685},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GV$4)","v":68672.159164305078},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GW$4)","v":69952.840674430088},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GX$4)","v":70778.417547949444},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GY$4)","v":66024.435665188372},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!GZ$4)","v":57402.313055232444},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HA$4)","v":48340.527593795487},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HB$4)","v":35005.700092944913},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HC$4)","v":30127.054460387815},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HD$4)","v":32508.544283470943},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HE$4)","v":37625.994559590414},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HF$4)","v":56102.192430240277},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HG$4)","v":64664.444157607199},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HH$4)","v":72819.360233659288},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HI$4)","v":74176.458314964824},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HJ$4)","v":75051.282127430895},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HK$4)","v":70013.451252590254},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HL$4)","v":60876.554168057686},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HM$4)","v":51273.746460220325},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HN$4)","v":37142.798905427699},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HO$4)","v":31972.861102229588},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HP$4)","v":34499.477139438735},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HQ$4)","v":39922.394695484152},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HR$4)","v":59501.567443071544},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HS$4)","v":68574.938236616625},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HT$4)","v":77216.655510236436},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HU$4)","v":78654.729629362861},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HV$4)","v":79581.737826118013},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HW$4)","v":74243.10979884144},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HX$4)","v":64560.703977343284},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HY$4)","v":54384.572773622174},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!HZ$4)","v":39409.974742467246},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IA$4)","v":33931.352201120884},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IB$4)","v":36611.918760422355},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IC$4)","v":42358.537119559369},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!ID$4)","v":63106.528894485316},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IE$4)","v":72721.529515963557},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IF$4)","v":81879.106975163086},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IG$4)","v":83402.988630023799},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IH$4)","v":84385.293853283874},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!II$4)","v":78727.908552573179},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IJ$4)","v":68467.424749626982},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IK$4)","v":57683.740269535207},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IL$4)","v":41815.123636817618},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IM$4)","v":36009.385294828891},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IN$4)","v":38853.262194580217},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IO$4)","v":44942.903235677055},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IP$4)","v":66929.488864011917},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IQ$4)","v":77118.451371545088},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IR$4)","v":86822.682629915551},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IS$4)","v":88437.491579003516},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IT$4)","v":89478.392116162373},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IU$4)","v":83483.21703615872},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IV$4)","v":72610.141467112029},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IW$4)","v":61182.630256220742},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IX$4)","v":44366.619774050007},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IY$4)","v":38214.234065406454},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!IZ$4)","v":41231.349076194834},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JA$4)","v":47684.487996659998},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JB$4)","v":70983.607627420031},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JC$4)","v":81780.794094256737},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JD$4)","v":92064.310935484085},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JE$4)","v":93775.472395356672},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JF$4)","v":94878.463250343644},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JG$4)","v":88525.329468117809},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JH$4)","v":77003.087708820414},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JI$4)","v":64893.310621153942},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JJ$4)","v":47073.344384071635},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JK$4)","v":40553.613528122951},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JL$4)","v":43754.496776957079},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JM$4)","v":50592.830933082761},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JN$4)","v":75282.838693049736},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JO$4)","v":86724.556416021253},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JP$4)","v":97621.938519194708},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JQ$4)","v":99435.20138789076},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JR$4)","v":100603.98601273062},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JS$4)","v":93871.520332642336},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JT$4)","v":81661.354288313625},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JU$4)","v":68828.577183617803},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JV$4)","v":49944.716374849013},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JW$4)","v":43035.706741510701},{"$f":"INDEX(INDIRECT($G135),Consolidated!$E135,Consolidated!JX$4)","v":46431.527196903517}]
[null,"Nestle",null,null,271,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!T$4)","v":-223880.4578352778},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!V$4)","v":20370.433210549134},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!W$4)","v":31120.970040004977},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!X$4)","v":41225.509980374743},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!Y$4)","v":42407.188065200811},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!Z$4)","v":42951.350639594559},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AA$4)","v":35900.19967101021},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AB$4)","v":-293.03506258250854},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AC$4)","v":-12630.045511228273},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AD$4)","v":-30610.619766988628},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AE$4)","v":-35482.484161296823},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AF$4)","v":-52265.840803177678},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AG$4)","v":-25376.376287360505},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AH$4)","v":-1259.399722863596},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AI$4)","v":9711.1018803162151},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AJ$4)","v":20149.921459975212},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AK$4)","v":21813.951052112567},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AL$4)","v":22995.57287094781},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AM$4)","v":16630.918481269804},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AN$4)","v":5138.271199434037},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AO$4)","v":-6855.1540712459946},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AP$4)","v":-24476.523149671702},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AQ$4)","v":-34614.089906671572},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AR$4)","v":-31050.215915487217},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AS$4)","v":-24366.626047998336},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AT$4)","v":-309.62674295121406},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AU$4)","v":10674.56381524778},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AV$4)","v":21159.728282986252},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AW$4)","v":21726.16357538008},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AX$4)","v":22858.796050677676},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AY$4)","v":16481.81800968292},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!AZ$4)","v":5001.4686282042658},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BA$4)","v":-6978.0756557202749},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BB$4)","v":-24558.469798291917},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BC$4)","v":-32994.00669834928},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BD$4)","v":-29472.38435622647},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BE$4)","v":-22825.297686789581},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BF$4)","v":1108.5822394555912},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BG$4)","v":12034.697157799465},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BH$4)","v":22464.247504720399},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BI$4)","v":23089.043253973374},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BJ$4)","v":24212.909153764522},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BK$4)","v":17864.520624714802},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BL$4)","v":6438.1404050381389},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BM$4)","v":-5484.971052377753},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BN$4)","v":-22981.076943307326},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BO$4)","v":-31397.159848843832},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BP$4)","v":-27918.923621235153},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BQ$4)","v":-21308.344721882306},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BR$4)","v":2502.8343548963894},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BS$4)","v":13370.967141806734},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BT$4)","v":23744.98333057882},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BU$4)","v":24438.729661054083},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BV$4)","v":25553.737791190822},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BW$4)","v":19233.660709112093},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BX$4)","v":7860.8443180978275},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BY$4)","v":-4006.2528633115353},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!BZ$4)","v":-21418.628656428144},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CA$4)","v":-29824.950576193532},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CB$4)","v":-26391.30315263075},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CC$4)","v":-19817.247361618127},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CD$4)","v":3871.636081735287},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CE$4)","v":14681.868474586401},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CF$4)","v":25000.418688315069},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CG$4)","v":25763.589421336554},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CH$4)","v":26869.578869166566},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CI$4)","v":20577.465961188031},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CJ$4)","v":9257.7390692535992},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CK$4)","v":-2553.8317418080105},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CL$4)","v":-19883.10467829468},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CM$4)","v":-28278.859491956035},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CN$4)","v":-24891.075510805491},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CO$4)","v":-18353.56950856018},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CP$4)","v":5213.4096164693656},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CQ$4)","v":15965.810981806411},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CR$4)","v":26228.951019805088},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CS$4)","v":27061.385536907026},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CT$4)","v":28158.180367398858},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CU$4)","v":21893.670162714225},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CV$4)","v":10626.544770962077},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CW$4)","v":-1130.0012815820537},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CX$4)","v":-18376.811720387825},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CY$4)","v":-26760.451154019131},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!CZ$4)","v":-23419.881132730934},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DA$4)","v":-16918.963551943678},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DB$4)","v":6526.4880458406069},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DC$4)","v":17221.11474395511},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DD$4)","v":27428.887381627868},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DE$4)","v":28330.413031848391},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DF$4)","v":29417.825267409135},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DG$4)","v":23180.545089234507},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DH$4)","v":11965.522535113843},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DI$4)","v":263.48894535738373},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DJ$4)","v":-16901.509436620647},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DK$4)","v":-25271.378882105713},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DL$4)","v":-21979.453364309928},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DM$4)","v":-15515.175436196481},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DN$4)","v":70527.115000780628},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DO$4)","v":81164.00971254638},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DP$4)","v":91316.444023260963},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DQ$4)","v":92259.464702296085},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DR$4)","v":93337.133733637645},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DS$4)","v":87126.538168046696},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DT$4)","v":75962.946648147161},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DU$4)","v":64314.739115594137},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DV$4)","v":47230.727884347354},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DW$4)","v":38904.614908766212},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DX$4)","v":42146.380977334557},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DY$4)","v":48573.954738459091},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!DZ$4)","v":71777.42021608958},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EA$4)","v":82356.611229765724},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EB$4)","v":92453.721866468739},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EC$4)","v":93364.511246951675},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!ED$4)","v":94431.793980535134},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EE$4)","v":88247.054377812805},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EF$4)","v":77133.937800836226},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EG$4)","v":65538.584013653337},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EH$4)","v":48534.448109162353},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EI$4)","v":40329.674280678948},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EJ$4)","v":43519.676934780233},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EK$4)","v":49910.468006342169},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EL$4)","v":72993.442378625288},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EM$4)","v":83514.942834414614},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EN$4)","v":93556.729268606898},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EO$4)","v":94322.978497921242},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EP$4)","v":95378.992611505848},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EQ$4)","v":89219.040588712465},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!ER$4)","v":78155.202327962252},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!ES$4)","v":66611.488074722904},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!ET$4)","v":49685.873014367127},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EU$4)","v":43583.282896154116},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EV$4)","v":43414.787603284989},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EW$4)","v":49530.544473049471},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EX$4)","v":72237.096347097249},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EY$4)","v":82407.490364674173},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!EZ$4)","v":91966.356545962321},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FA$4)","v":93078.870031684943},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FB$4)","v":93587.883764447673},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FC$4)","v":86907.192768642577},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FD$4)","v":75340.833367049156},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FE$4)","v":63332.700491407151},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FF$4)","v":46033.875669009693},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FG$4)","v":39571.582475449235},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FH$4)","v":42384.334755466472},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FI$4)","v":48468.864299243251},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FJ$4)","v":71061.609196907826},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FK$4)","v":81180.586882782081},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FL$4)","v":90691.076231050858},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FM$4)","v":91797.247755757155},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FN$4)","v":92302.919024696152},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FO$4)","v":96024.643336639492},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FP$4)","v":83833.476444197557},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FQ$4)","v":71020.735669500107},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FR$4)","v":52167.059969176611},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FS$4)","v":45268.127814095533},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FT$4)","v":48798.028148370278},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FU$4)","v":56030.851523070793},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FV$4)","v":82149.319763193082},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FW$4)","v":94252.140651013644},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FX$4)","v":105779.08921299313},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FY$4)","v":107695.75240492939},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!FZ$4)","v":108930.60023689413},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GA$4)","v":101806.54401593923},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GB$4)","v":88887.507102569158},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GC$4)","v":75309.788437416151},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GD$4)","v":55330.494942170291},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GE$4)","v":48019.634401874748},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GF$4)","v":51763.56702352639},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GG$4)","v":59428.117146959041},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GH$4)","v":87105.771461812867},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GI$4)","v":99931.053801697271},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GJ$4)","v":112146.08428392198},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GK$4)","v":114177.10177379003},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GL$4)","v":115485.5996436319},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GM$4)","v":107936.17241670922},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GN$4)","v":94245.807868409232},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GO$4)","v":79857.43836259612},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GP$4)","v":58685.324151537337},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GQ$4)","v":50937.939036881289},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GR$4)","v":54908.860500418661},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GS$4)","v":63030.906754125295},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GT$4)","v":92360.825028890002},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GU$4)","v":105951.6948127381},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GV$4)","v":118895.88074989841},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GW$4)","v":121048.0749143463},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GX$4)","v":122434.615159441},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GY$4)","v":114434.41803569475},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!GZ$4)","v":99926.673570895917},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HA$4)","v":84679.253351175401},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HB$4)","v":62243.103254827329},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HC$4)","v":54033.12871844053},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HD$4)","v":58244.77877569737},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HE$4)","v":66851.628669066355},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HF$4)","v":97932.445185470715},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HG$4)","v":112334.60270741093},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HH$4)","v":126051.46940465653},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HI$4)","v":128332.06961927786},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HJ$4)","v":129801.3065027781},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HK$4)","v":121323.42400026487},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HL$4)","v":105949.49775189433},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HM$4)","v":89791.737208385748},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HN$4)","v":66016.084261971104},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HO$4)","v":57315.899101998795},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HP$4)","v":61782.847983687461},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HQ$4)","v":70903.438960507599},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HR$4)","v":103839.67609109418},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HS$4)","v":119101.54961272106},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HT$4)","v":133637.22049573952},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HU$4)","v":136053.88741363489},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HV$4)","v":137610.75274216663},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HW$4)","v":128626.66222924796},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HX$4)","v":112334.83857712321},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HY$4)","v":95212.385828681872},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!HZ$4)","v":70017.257423447649},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IA$4)","v":60797.591150689354},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IB$4)","v":65535.289699036439},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IC$4)","v":75200.286423628742},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!ID$4)","v":110102.70612671702},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IE$4)","v":126275.61471481418},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IF$4)","v":141678.96641567818},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IG$4)","v":144239.81769419569},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IH$4)","v":145889.53736667844},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!II$4)","v":136369.013095881},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IJ$4)","v":119104.4886971604},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IK$4)","v":100959.74675529062},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IL$4)","v":74260.395633979206},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IM$4)","v":64490.229989727544},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IN$4)","v":69515.062813932891},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IO$4)","v":79756.960263908753},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IP$4)","v":116742.93656126576},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IQ$4)","v":133881.26264552484},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IR$4)","v":150204.0893457479},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IS$4)","v":152917.72690777725},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IT$4)","v":154665.83845087609},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IU$4)","v":144576.84986231316},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IV$4)","v":126281.54929475101},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IW$4)","v":107053.48231099124},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IX$4)","v":78760.101502581674},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IY$4)","v":68406.56609578889},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!IZ$4)","v":73735.907932385962},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JA$4)","v":84589.140644599334},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JB$4)","v":123783.05433438651},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JC$4)","v":141944.42656531525},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JD$4)","v":159241.61414867884},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JE$4)","v":162117.15307002576},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JF$4)","v":163969.52421905054},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JG$4)","v":153278.12817121387},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JH$4)","v":133890.50856902639},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JI$4)","v":113514.43651401049},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JJ$4)","v":83531.857248827291},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JK$4)","v":72560.118961439905},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JL$4)","v":78212.39443259078},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JM$4)","v":89713.452269536923},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JN$4)","v":131247.109201874},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JO$4)","v":150492.59622371729},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JP$4)","v":168822.3068244163},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JQ$4)","v":171869.40594424156},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JR$4)","v":173832.25433181331},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JS$4)","v":162502.48089711362},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JT$4)","v":141957.32492222887},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JU$4)","v":120364.7060057091},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JV$4)","v":88592.077594745846},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JW$4)","v":76965.223383076707},{"$f":"INDEX(INDIRECT($G136),Consolidated!$E136,Consolidated!JX$4)","v":82959.970357453451}]
[null,"TEI",null,null,271,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!R$4)","v":-7906.716759135852},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!S$4)","v":-11330.822349018781},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!T$4)","v":-173074.79426430119},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!U$4)","v":-6484.7371987128281},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!V$4)","v":5489.4651959958137},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!W$4)","v":10852.949824508782},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!X$4)","v":1932.6082116638481},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!Y$4)","v":2664.9044606785174},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!Z$4)","v":3102.7281844572353},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AA$4)","v":706.0596026188058},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AB$4)","v":-5158.2850902173695},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AC$4)","v":-11270.427276057941},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AD$4)","v":-20199.233063092219},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AE$4)","v":-23441.487762916742},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AF$4)","v":-28914.934894966998},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AG$4)","v":-18430.842392631108},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AH$4)","v":-6399.1386391043725},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AI$4)","v":-929.7680424023539},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AJ$4)","v":4302.3113442548083},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AK$4)","v":5171.6294410482897},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AL$4)","v":5755.5711721388288},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AM$4)","v":1534.0921967962131},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AN$4)","v":-4238.2252115882748},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AO$4)","v":-10261.062811216887},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AP$4)","v":-19093.747918080844},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AQ$4)","v":-22275.753911372307},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AR$4)","v":-22202.161114738814},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AS$4)","v":-17866.362693831583},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AT$4)","v":-5871.1637929740828},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AU$4)","v":-401.6013981376488},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AV$4)","v":4818.767480151073},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AW$4)","v":5661.6414996831691},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AX$4)","v":6220.0686422991093},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AY$4)","v":2383.192241644083},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!AZ$4)","v":-3362.0588056561965},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BA$4)","v":-9356.5951404736588},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BB$4)","v":-18147.005907774354},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BC$4)","v":-21314.874199770256},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BD$4)","v":-19985.28295274745},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BE$4)","v":-16898.375630028102},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BF$4)","v":-4964.4450539443096},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BG$4)","v":476.31684908513574},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BH$4)","v":5669.1139531551935},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BI$4)","v":6506.1921675803951},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BJ$4)","v":7060.2275249424911},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BK$4)","v":3249.2171925704247},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BL$4)","v":-2469.044593203394},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BM$4)","v":-8435.3627211190033},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BN$4)","v":-17183.651565070333},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BO$4)","v":-20337.394342020521},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BP$4)","v":-18646.729513815473},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BQ$4)","v":-16107.495905396419},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BR$4)","v":-4235.6003986728201},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BS$4)","v":1175.4262651145154},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BT$4)","v":6339.7042894659335},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BU$4)","v":7169.9245292984415},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BV$4)","v":7718.4924243362202},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BW$4)","v":3949.1287597776268},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BX$4)","v":-1743.2895416756492},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BY$4)","v":-7682.5474144082846},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!BZ$4)","v":-16389.947582126322},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CA$4)","v":-19530.664878133208},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CB$4)","v":-17865.312049917244},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CC$4)","v":-15315.515862943183},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CD$4)","v":-3505.3858392725979},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CE$4)","v":1876.0140179813222},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CF$4)","v":7011.8749478541949},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CG$4)","v":7835.2309893682568},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CH$4)","v":8378.3178767546924},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CI$4)","v":4612.8045082689814},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CJ$4)","v":-1054.1595353941457},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CK$4)","v":-6966.7541236976685},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CL$4)","v":-15633.733111443415},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CM$4)","v":-18761.755452065881},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CN$4)","v":-17122.62974623741},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CO$4)","v":-14542.307338953438},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CP$4)","v":-2793.7924515664854},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CQ$4)","v":2557.969896100305},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CR$4)","v":7665.3959106170187},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CS$4)","v":8481.7615559464393},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CT$4)","v":9019.2332418779133},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CU$4)","v":5258.5490482808618},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CV$4)","v":-383.24437700692926},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CW$4)","v":-6269.4664322688304},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CX$4)","v":-14896.38456880607},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CY$4)","v":-18011.935393297143},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!CZ$4)","v":-16399.883463905877},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DA$4)","v":-13789.002069819213},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DB$4)","v":-2101.9620084008861},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DC$4)","v":3220.1428262979016},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DD$4)","v":8299.1067737913363},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DE$4)","v":9108.3469673600739},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DF$4)","v":9640.0603733404314},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DG$4)","v":5885.2495832480481},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DH$4)","v":268.33532687841733},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DI$4)","v":-5591.8127867943731},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DJ$4)","v":20635.587403197333},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DK$4)","v":17532.276348319821},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DL$4)","v":19116.358149175678},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DM$4)","v":21757.828171339079},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DN$4)","v":33383.523177054005},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DO$4)","v":38675.940683856097},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DP$4)","v":43726.405566812318},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DQ$4)","v":44528.375873906916},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DR$4)","v":45054.178511411592},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DS$4)","v":41322.263438874637},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DT$4)","v":35730.021382605257},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DU$4)","v":29895.73360721123},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DV$4)","v":21347.919315604067},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DW$4)","v":18256.701891263659},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DX$4)","v":19811.959761748858},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DY$4)","v":22467.666296607287},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!DZ$4)","v":34032.134942497294},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EA$4)","v":39294.824952760449},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EB$4)","v":44316.743381591943},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EC$4)","v":45111.289435551727},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!ED$4)","v":45631.018849082109},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EE$4)","v":41933.963311656},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EF$4)","v":36366.14768843865},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EG$4)","v":30557.467637286205},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EH$4)","v":22048.743230169315},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EI$4)","v":18969.43345522333},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EJ$4)","v":20494.927627469129},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EK$4)","v":23153.798037238637},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EL$4)","v":34657.147377857706},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EM$4)","v":39890.058794242002},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EN$4)","v":44883.372408004943},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EO$4)","v":45670.329324128674},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EP$4)","v":46183.812500742119},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EQ$4)","v":43095.200392992338},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!ER$4)","v":36066.735564521325},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!ES$4)","v":30037.528017666798},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!ET$4)","v":21354.133316555857},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EU$4)","v":18107.030648955184},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EV$4)","v":19471.864407769939},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EW$4)","v":22519.021034078669},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EX$4)","v":33847.760005432829},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EY$4)","v":38918.806651803876},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!EZ$4)","v":43684.567515565141},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FA$4)","v":44234.140054390075},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FB$4)","v":44482.433865218249},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FC$4)","v":41141.81885342615},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FD$4)","v":35362.398570109057},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FE$4)","v":29362.427837136373},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FF$4)","v":20721.476277684986},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FG$4)","v":17489.755223163262},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FH$4)","v":18826.418865217423},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FI$4)","v":21857.621165492841},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FJ$4)","v":33129.182672996256},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FK$4)","v":38174.193397619885},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FL$4)","v":42915.433614077767},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FM$4)","v":43461.466054747005},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FN$4)","v":43707.715053788161},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FO$4)","v":45559.285873203895},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FP$4)","v":39467.600675976231},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FQ$4)","v":33065.612222023825},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FR$4)","v":23648.14282588385},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FS$4)","v":20198.07873558853},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FT$4)","v":21888.988556431661},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FU$4)","v":25492.993201919529},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FV$4)","v":38524.094322799028},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FW$4)","v":44558.983691108609},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FX$4)","v":50306.381380068473},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FY$4)","v":51256.58748517905},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!FZ$4)","v":51866.418064249112},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GA$4)","v":48303.707570272476},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GB$4)","v":41848.287108594166},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GC$4)","v":35064.038157531897},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GD$4)","v":25084.285829387696},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GE$4)","v":21428.188345558792},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GF$4)","v":23221.997185253946},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GG$4)","v":27041.090660009479},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GH$4)","v":40850.071266466206},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GI$4)","v":47245.170853605712},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GJ$4)","v":53335.615350836022},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GK$4)","v":54342.478947240976},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GL$4)","v":54988.646474888235},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GM$4)","v":51213.174803749891},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GN$4)","v":44372.300051830513},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GO$4)","v":37182.9656119836},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GP$4)","v":26607.35812505506},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GQ$4)","v":22732.922844373916},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GR$4)","v":24635.879337347189},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GS$4)","v":28682.897891870991},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GT$4)","v":43316.192416608777},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GU$4)","v":50093.002071276271},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GV$4)","v":56546.968558565808},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GW$4)","v":57613.867564238804},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GX$4)","v":58298.536812717022},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GY$4)","v":54297.59773043036},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!GZ$4)","v":47048.252773300723},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HA$4)","v":39429.644936965873},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HB$4)","v":28222.605544612568},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HC$4)","v":24116.793216483315},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HD$4)","v":26135.524742498219},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HE$4)","v":30424.070656333341},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HF$4)","v":45930.88534738079},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HG$4)","v":53112.188155002259},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HH$4)","v":59951.373877454658},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HI$4)","v":61081.887577560694},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HJ$4)","v":61807.352260833701},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HK$4)","v":57567.480684989983},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HL$4)","v":49885.275277020097},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HM$4)","v":41811.761837131904},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HN$4)","v":29935.589586127226},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HO$4)","v":25584.582224412588},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HP$4)","v":27726.117827136361},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HQ$4)","v":32270.605121668032},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HR$4)","v":48703.083499107299},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HS$4)","v":56313.022371374282},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HT$4)","v":63560.419574837208},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HU$4)","v":64758.340624223369},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HV$4)","v":65527.031076605919},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HW$4)","v":61033.957754469731},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HX$4)","v":52893.045253507589},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HY$4)","v":44337.463460593681},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!HZ$4)","v":31752.20635799615},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IA$4)","v":27141.360731458899},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IB$4)","v":29413.155421814026},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IC$4)","v":34228.858300882639},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!ID$4)","v":51642.256490013002},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IE$4)","v":59706.4153255403},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IF$4)","v":67386.388547119917},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IG$4)","v":68655.7356881124},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IH$4)","v":69470.227000079642},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!II$4)","v":64708.830479751283},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IJ$4)","v":56081.820880733903},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IK$4)","v":47015.386049960747},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IL$4)","v":33678.706656869894},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IM$4)","v":28792.505001752612},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IN$4)","v":31202.46552961343},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IO$4)","v":36305.569710710792},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IP$4)","v":54758.442241184799},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IQ$4)","v":63303.931930101462},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IR$4)","v":71442.299901558494},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IS$4)","v":72787.331439688438},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IT$4)","v":73650.35207806612},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IU$4)","v":68604.607811028065},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IV$4)","v":59462.475586424909},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IW$4)","v":49854.684247206293},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IX$4)","v":35721.717247211076},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IY$4)","v":30543.715036035235},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!IZ$4)","v":33100.227218865773},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JA$4)","v":38507.884327396801},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JB$4)","v":58062.281023055635},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JC$4)","v":67117.830584623996},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JD$4)","v":75741.953023952272},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JE$4)","v":77167.18110677306},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JF$4)","v":78081.622048139834},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JG$4)","v":72734.548451846247},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JH$4)","v":63046.534888820039},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JI$4)","v":52865.062151095968},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JJ$4)","v":37888.263414222871},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JK$4)","v":32401.034004977359},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JL$4)","v":35112.991707345449},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JM$4)","v":40843.376916728936},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JN$4)","v":61565.05153815449},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JO$4)","v":71161.104697765652},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JP$4)","v":80299.974280683469},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JQ$4)","v":81810.180027532566},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JR$4)","v":82779.104435380956},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JS$4)","v":77112.705734315299},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JT$4)","v":66846.215439965672},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JU$4)","v":56056.806231797796},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JV$4)","v":40185.792866152529},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JW$4)","v":34370.868845539095},{"$f":"INDEX(INDIRECT($G137),Consolidated!$E137,Consolidated!JX$4)","v":37247.704709103076}]
[null,"TAI",null,null,271,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!T$4)","v":-93787.238865450723},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!V$4)","v":5283.6572458529336},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!W$4)","v":11373.161311458964},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!X$4)","v":17096.587493678853},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!Y$4)","v":17763.712243225433},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!Z$4)","v":18069.565087007926},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AA$4)","v":14071.393737568607},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AB$4)","v":-7824.5052835424449},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AC$4)","v":-14834.676259364598},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AD$4)","v":-25042.968052192551},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AE$4)","v":-27712.933081112227},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AF$4)","v":-38368.760069018426},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AG$4)","v":-22112.344672957937},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AH$4)","v":-8459.1727137297166},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AI$4)","v":-2255.716655426229},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AJ$4)","v":3646.4059930537464},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AK$4)","v":4546.3803505772203},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AL$4)","v":5198.9985979626535},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AM$4)","v":1577.4127555608995},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AN$4)","v":-4950.0955449166831},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AO$4)","v":-11761.4381084911},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AP$4)","v":-21762.009150567796},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AQ$4)","v":-27297.764384150985},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AR$4)","v":-25396.432369119422},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AS$4)","v":-21625.843976761662},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AT$4)","v":-8011.028184552084},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AU$4)","v":-1804.2538975220643},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AV$4)","v":4119.6216331389178},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AW$4)","v":4398.9986759193616},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AX$4)","v":5022.2938538722346},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AY$4)","v":1390.020112980128},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!AZ$4)","v":-5134.2878092971123},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BA$4)","v":-11941.597398621703},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BB$4)","v":-21922.84726914169},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BC$4)","v":-26365.550417300728},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BD$4)","v":-24494.658521226789},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BE$4)","v":-20745.730571766409},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BF$4)","v":-7201.6966069205873},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BG$4)","v":-1028.8528909457946},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BH$4)","v":4862.480022009524},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BI$4)","v":5179.0718906870206},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BJ$4)","v":5796.3876518925517},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BK$4)","v":2179.2960758226345},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BL$4)","v":-4315.4547931816014},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BM$4)","v":-11091.818211139434},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BN$4)","v":-21026.344173687663},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BO$4)","v":-25454.244082682279},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BP$4)","v":-23614.792964126282},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BQ$4)","v":-19887.585161239105},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BR$4)","v":-6414.1551206056201},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BS$4)","v":-275.24865827084852},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BT$4)","v":5583.526868549834},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BU$4)","v":5937.3568373695034},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BV$4)","v":6548.54607893297},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BW$4)","v":2946.3830518497339},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BX$4)","v":-3519.1371217609162},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BY$4)","v":-10264.888843455848},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!BZ$4)","v":-20153.105113067504},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CA$4)","v":-24565.084228581094},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CB$4)","v":-22758.132948312796},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CC$4)","v":-19052.714466810492},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CD$4)","v":-5649.7214809891138},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CE$4)","v":455.23086095534677},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CF$4)","v":6281.4240197040326},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CG$4)","v":6672.5154019673091},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CH$4)","v":7277.4213869051009},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CI$4)","v":3689.9241184047623},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CJ$4)","v":-2746.7006012887427},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CK$4)","v":-9462.1840165685117},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CL$4)","v":-19304.51339816126},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CM$4)","v":-23699.380431863148},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CN$4)","v":-21926.049655381757},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CO$4)","v":-18242.499668022621},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CP$4)","v":-4909.7884414401105},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CQ$4)","v":1161.1821807775109},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CR$4)","v":6954.7572235897742},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CS$4)","v":7383.1333653524807},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CT$4)","v":7981.5891624265032},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CU$4)","v":4408.4851208776035},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CV$4)","v":-1999.5888423145864},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CW$4)","v":-8685.1568322211388},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CX$4)","v":-18482.031302953608},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CY$4)","v":-22858.517078051722},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!CZ$4)","v":-21119.992455098411},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DA$4)","v":-17458.400690761715},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DB$4)","v":-4195.8280742136822},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DC$4)","v":1841.1219152618373},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DD$4)","v":7602.0317430271489},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DE$4)","v":8067.7160155510828},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DF$4)","v":8659.5439059408873},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DG$4)","v":5100.550218442243},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DH$4)","v":-1279.3277475548298},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DI$4)","v":-7935.3432946187868},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DJ$4)","v":-17687.204620321481},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DK$4)","v":-22043.95767835993},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DL$4)","v":-20341.493409224164},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DM$4)","v":-16701.960744312924},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DN$4)","v":36053.415186968647},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DO$4)","v":42056.293701298433},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DP$4)","v":47784.479243481059},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DQ$4)","v":48287.495034314277},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DR$4)","v":48872.50588314981},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DS$4)","v":45327.328700114842},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DT$4)","v":38975.281268551385},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DU$4)","v":32348.44443415257},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DV$4)","v":22641.144046439778},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DW$4)","v":18305.562091336487},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DX$4)","v":19970.639492371105},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DY$4)","v":23588.000407270702},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!DZ$4)","v":36710.673594743079},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EA$4)","v":42679.417209745603},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EB$4)","v":48374.80676726839},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EC$4)","v":48915.177469818816},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!ED$4)","v":49493.170060478347},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EE$4)","v":45961.50388273484},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EF$4)","v":39636.910140083492},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EG$4)","v":33038.866856362445},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EH$4)","v":23375.664067589911},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EI$4)","v":19062.783441627533},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EJ$4)","v":20689.071174777542},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EK$4)","v":24284.135250984324},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EL$4)","v":37337.020144025832},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EM$4)","v":43271.552162485961},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EN$4)","v":48934.060711474616},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EO$4)","v":49511.80971293043},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EP$4)","v":50082.570041881729},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EQ$4)","v":46564.097008049655},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!ER$4)","v":40266.568006730675},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!ES$4)","v":33696.92095545237},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!ET$4)","v":24077.340563211263},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EU$4)","v":20590.616850679653},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EV$4)","v":20505.914347381815},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EW$4)","v":23966.62988092138},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EX$4)","v":36828.770239683319},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EY$4)","v":42587.062000801336},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!EZ$4)","v":47998.795373228764},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FA$4)","v":48624.236133511018},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FB$4)","v":48907.667478541814},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FC$4)","v":45116.906450838294},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FD$4)","v":38557.573494611257},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FE$4)","v":31747.875598419098},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FF$4)","v":21940.092154233582},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FG$4)","v":18272.983047325262},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FH$4)","v":19689.172845238059},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FI$4)","v":23131.875692361678},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FJ$4)","v":35929.206560465245},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FK$4)","v":41658.041851776979},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FL$4)","v":47042.039450357122},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FM$4)","v":47663.562502091016},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FN$4)","v":47944.774149225261},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FO$4)","v":50048.387780790632},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FP$4)","v":43134.668175553372},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FQ$4)","v":35868.695000896776},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FR$4)","v":25179.496849639418},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FS$4)","v":21264.624705216516},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FT$4)","v":23077.466980141973},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FU$4)","v":27170.53184498964},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FV$4)","v":41965.433009848661},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FW$4)","v":48818.104731435524},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FX$4)","v":55344.419370698197},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FY$4)","v":56424.87604773177},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!FZ$4)","v":57118.940945905073},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GA$4)","v":53076.263649389926},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GB$4)","v":45749.733905157911},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GC$4)","v":38049.920954758527},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GD$4)","v":26722.518561508692},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GE$4)","v":22573.864310455585},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GF$4)","v":24497.726655479983},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GG$4)","v":28835.076899856143},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GH$4)","v":44513.155169267709},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GI$4)","v":51774.858139559183},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GJ$4)","v":58690.720379813305},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GK$4)","v":59835.610415445743},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GL$4)","v":60571.040991653354},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GM$4)","v":56286.948838288132},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GN$4)","v":48522.960193863204},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GO$4)","v":40363.403229480275},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GP$4)","v":28359.691918783425},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GQ$4)","v":23963.294579175144},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GR$4)","v":26004.956288702608},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GS$4)","v":30601.171176572043},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GT$4)","v":47215.147176847728},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GU$4)","v":54910.295825601839},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GV$4)","v":62238.956913174065},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GW$4)","v":63452.122439174389},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GX$4)","v":64231.38367727289},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GY$4)","v":59691.459828597239},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!GZ$4)","v":51463.891730464406},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HA$4)","v":42817.139768979818},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HB$4)","v":30096.739761531084},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HC$4)","v":25437.804607590664},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HD$4)","v":27604.45789756942},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HE$4)","v":32474.986778614184},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HF$4)","v":50080.728232716407},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HG$4)","v":58235.194224853323},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HH$4)","v":66001.293198480664},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HI$4)","v":67286.805427045445},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HJ$4)","v":68112.509175022526},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HK$4)","v":63301.475822272994},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HL$4)","v":54582.64804152432},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HM$4)","v":45419.610997156364},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HN$4)","v":31939.731569401243},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HO$4)","v":27002.580339179807},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HP$4)","v":29301.855441894557},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HQ$4)","v":34463.069676423795},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HR$4)","v":53119.779264725039},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HS$4)","v":61760.978477448509},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HT$4)","v":69990.624999617678},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HU$4)","v":71352.797880322585},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HV$4)","v":72227.711598893758},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HW$4)","v":67129.378544494975},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HX$4)","v":57889.958046018575},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HY$4)","v":48179.808857657394},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!HZ$4)","v":33895.104390626693},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IA$4)","v":28663.122519921119},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IB$4)","v":31103.114300891884},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IC$4)","v":36572.362283423536},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!ID$4)","v":56342.776718405381},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IE$4)","v":65499.761409575767},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IF$4)","v":74220.62354160726},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IG$4)","v":75664.028232434721},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IH$4)","v":76591.084264684323},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!II$4)","v":71188.294432844181},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IJ$4)","v":61397.196683415743},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IK$4)","v":51107.267597769212},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IL$4)","v":35969.685030863904},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IM$4)","v":30425.265735762816},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IN$4)","v":33014.561924911337},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IO$4)","v":38810.227391335735},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IP$4)","v":59760.828375613273},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IQ$4)","v":69464.384853206546},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IR$4)","v":78705.782069141715},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IS$4)","v":80235.262270104286},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IT$4)","v":81217.56766319614},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IU$4)","v":75492.139356193627},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IV$4)","v":65116.423739395002},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IW$4)","v":54212.096400969349},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IX$4)","v":38170.713577494542},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IY$4)","v":32295.198597335202},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!IZ$4)","v":35042.909732151405},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JA$4)","v":41184.473546420544},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JB$4)","v":63385.711323433898},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JC$4)","v":73668.463444413355},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JD$4)","v":83461.465196372388},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JE$4)","v":85082.153397142727},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JF$4)","v":86123.000308972754},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JG$4)","v":80055.666014772054},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JH$4)","v":69060.425000832387},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JI$4)","v":57505.013978932388},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JJ$4)","v":40505.868339536399},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JK$4)","v":34279.485140813311},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JL$4)","v":37195.276325162115},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JM$4)","v":43703.381953140786},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JN$4)","v":67229.912202197767},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JO$4)","v":78126.431048719925},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JP$4)","v":88503.961215059142},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JQ$4)","v":90221.295911081048},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JR$4)","v":91324.172636700881},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JS$4)","v":84894.514181916747},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JT$4)","v":73242.755879556425},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JU$4)","v":60997.385240407166},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JV$4)","v":42983.292288109325},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JW$4)","v":36385.087517961663},{"$f":"INDEX(INDIRECT($G138),Consolidated!$E138,Consolidated!JX$4)","v":39479.212106435189}]
[null,"EGYSphere",null,null,271,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!T$4)","v":-1043.320692764531},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!X$4)","v":22027.808183632282},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!Y$4)","v":22893.562508325354},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!Z$4)","v":23291.408460108752},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AA$4)","v":18114.715851347893},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AB$4)","v":9149.9250167636492},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AC$4)","v":-157.37905722050346},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AD$4)","v":-32545.185131522627},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AE$4)","v":-35987.871312236734},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AF$4)","v":-48003.51132925092},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AG$4)","v":-28717.380020226403},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AH$4)","v":-11029.701576493264},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AI$4)","v":-2990.8211879022615},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AJ$4)","v":4657.8055091304659},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AK$4)","v":5872.0257051274348},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AL$4)","v":6725.3957306581206},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AM$4)","v":2040.1943892421248},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AN$4)","v":-6408.6951574772229},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AO$4)","v":-15225.158923984785},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AP$4)","v":-28172.246557498191},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AQ$4)","v":-35577.8332560731},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AR$4)","v":-33110.930459651216},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AS$4)","v":-28223.272379812573},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AT$4)","v":-10585.392027897527},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AU$4)","v":-2542.3311695554262},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AV$4)","v":5134.3546197032038},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AW$4)","v":5492.8802149855928},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AX$4)","v":6304.2611444790491},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AY$4)","v":1603.8875278201203},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!AZ$4)","v":-6842.1979823471484},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BA$4)","v":-15654.791127533255},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BB$4)","v":-28578.218827412729},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BC$4)","v":-34330.402251173844},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BD$4)","v":-31902.649102954943},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BE$4)","v":-27042.784997569761},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BF$4)","v":-9496.318091486326},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BG$4)","v":-1496.9389648337983},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BH$4)","v":6137.8649556091741},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BI$4)","v":6545.1344732835514},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BJ$4)","v":7349.0440751932128},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BK$4)","v":2668.6097423975634},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BL$4)","v":-5738.9159420086771},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BM$4)","v":-14511.147798389182},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BN$4)","v":-27373.776673105036},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BO$4)","v":-33108.526284716136},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BP$4)","v":-30721.201086125067},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BQ$4)","v":-25889.191370359178},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BR$4)","v":-8433.8904322525996},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BS$4)","v":-478.18449241167559},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BT$4)","v":7114.7357738139872},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BU$4)","v":7570.7851486064919},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BV$4)","v":8367.0504585442413},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BW$4)","v":3706.2446355128809},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BX$4)","v":-4663.1260659970767},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BY$4)","v":-13395.411842425605},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!BZ$4)","v":-26197.760231053908},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CA$4)","v":-31913.711007742524},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CB$4)","v":-29568.166560285881},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CC$4)","v":-24764.082818045896},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CD$4)","v":-7399.7135532678676},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CE$4)","v":512.31567099658457},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CF$4)","v":8063.3383952086424},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CG$4)","v":8568.2039890777251},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CH$4)","v":9356.6407050071375},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CI$4)","v":4715.1418845951257},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CJ$4)","v":-3616.4890235615076},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CK$4)","v":-12309.254306337707},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CL$4)","v":-25051.850494997565},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CM$4)","v":-30747.547260421314},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CN$4)","v":-28445.214939953032},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CO$4)","v":-23669.140534884486},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CP$4)","v":-6395.4824595631335},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CQ$4)","v":1472.8538089355993},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CR$4)","v":8981.95235858454},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CS$4)","v":9535.6709770566376},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CT$4)","v":10316.082807829007},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CU$4)","v":5693.5580905832885},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CV$4)","v":-2600.7592264465425},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CW$4)","v":-11254.440650019929},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CX$4)","v":-23937.823549603239},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CY$4)","v":-29611.715939918813},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!CZ$4)","v":-27354.10999539385},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DA$4)","v":-22606.140717868446},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DB$4)","v":-5422.9878238559058},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DC$4)","v":2401.6258618764505},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DD$4)","v":9868.7601794386046},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DE$4)","v":10471.369087922703},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DF$4)","v":11243.547063671556},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DG$4)","v":6639.65146018217},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DH$4)","v":-1617.7901852756011},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DI$4)","v":-10232.83614185361},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DJ$4)","v":-22857.556004913829},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DK$4)","v":-28507.993148125352},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DL$4)","v":-26296.715237228967},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DM$4)","v":-21576.959989444775},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DN$4)","v":-4484.1214488410769},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DO$4)","v":3296.7259251119231},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DP$4)","v":62407.414816251287},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DQ$4)","v":63058.951756274306},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DR$4)","v":63822.673498420525},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DS$4)","v":59237.049191021011},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DT$4)","v":51016.032834688602},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DU$4)","v":42439.161444332996},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DV$4)","v":29872.542265221426},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DW$4)","v":24247.317373044585},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DX$4)","v":26410.573398319135},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DY$4)","v":31101.991876874396},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!DZ$4)","v":48104.690965292204},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EA$4)","v":55841.713439050298},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EB$4)","v":63224.741775952345},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EC$4)","v":63925.244981250144},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!ED$4)","v":64680.273929736264},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EE$4)","v":60112.549491155311},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EF$4)","v":51927.494789711644},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EG$4)","v":43388.323761800668},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EH$4)","v":30879.230011763029},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EI$4)","v":25281.086450754461},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EJ$4)","v":27394.529494783746},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EK$4)","v":32057.473859122318},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EL$4)","v":48970.191679098411},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EM$4)","v":56663.315002853087},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EN$4)","v":64004.170967351492},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EO$4)","v":64753.679179743471},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EP$4)","v":65499.763774973813},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EQ$4)","v":60949.553341397048},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!ER$4)","v":52799.98257402482},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!ES$4)","v":44298.023561128466},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!ET$4)","v":31845.86623419623},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EU$4)","v":27337.00818693365},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EV$4)","v":27201.180563791568},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EW$4)","v":31686.803908538466},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EX$4)","v":48349.116460891135},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EY$4)","v":55810.582483288206},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!EZ$4)","v":62823.205737136122},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FA$4)","v":63636.667916941602},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FB$4)","v":64007.179319108523},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FC$4)","v":59100.83799601085},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FD$4)","v":50608.676181430041},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FE$4)","v":41792.261273416472},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FF$4)","v":29092.761335836061},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FG$4)","v":24346.64605110095},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FH$4)","v":26184.966164991642},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FI$4)","v":30647.475664581834},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FJ$4)","v":47226.064555274817},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FK$4)","v":54649.597089567025},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FL$4)","v":61626.516639845271},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FM$4)","v":62435.125293171121},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FN$4)","v":62802.983583636116},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FO$4)","v":65531.225635516574},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FP$4)","v":56580.288426887237},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FQ$4)","v":47173.133733634488},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FR$4)","v":33332.257037755044},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FS$4)","v":28265.468208530692},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FT$4)","v":30617.789614782047},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FU$4)","v":35922.874412482575},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FV$4)","v":55088.93627748685},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FW$4)","v":63968.287891797139},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FX$4)","v":72424.963726742018},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FY$4)","v":73828.215599923016},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!FZ$4)","v":74731.035309348517},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GA$4)","v":69498.873960039578},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GB$4)","v":60013.506157929158},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GC$4)","v":50044.68466201429},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GD$4)","v":35377.450737267805},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GE$4)","v":30008.111187543713},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GF$4)","v":32504.500957361393},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GG$4)","v":38126.227869990005},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GH$4)","v":58436.422051252812},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GI$4)","v":67845.796274857188},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GJ$4)","v":76807.260913083694},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GK$4)","v":78294.216790471604},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GL$4)","v":79250.864692970747},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GM$4)","v":73706.277127561669},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GN$4)","v":63654.56931539347},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GO$4)","v":53090.545595199095},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GP$4)","v":37547.61716548074},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GQ$4)","v":31857.660475572469},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GR$4)","v":34506.916702123097},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GS$4)","v":40464.184639729385},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GT$4)","v":61986.810605702383},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GU$4)","v":71957.84496727545},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GV$4)","v":81454.229473630694},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GW$4)","v":83029.881930949647},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GX$4)","v":84043.567013739608},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GY$4)","v":78167.897065692698},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!GZ$4)","v":67516.034578566469},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HA$4)","v":56321.27089133102},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HB$4)","v":39850.364998346879},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HC$4)","v":33820.645912978507},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HD$4)","v":36632.1026280156},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HE$4)","v":42944.938466191976},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HF$4)","v":65752.372827868821},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HG$4)","v":76318.593305159564},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HH$4)","v":86381.827257215817},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HI$4)","v":88051.466631310483},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HJ$4)","v":89125.589162215547},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HK$4)","v":82899.066609792993},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HL$4)","v":71611.215774390905},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HM$4)","v":59748.052500840407},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HN$4)","v":42293.764630654223},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HO$4)","v":35903.994634834322},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HP$4)","v":38887.554383452072},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HQ$4)","v":45577.180283487229},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HR$4)","v":69746.120178246783},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HS$4)","v":80943.053918366699},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HT$4)","v":91606.972757473792},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HU$4)","v":93376.204903449747},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HV$4)","v":94514.367831130352},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HW$4)","v":87916.041869895402},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HX$4)","v":75954.229451813459},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HY$4)","v":63382.758402238687},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!HZ$4)","v":44886.376111107616},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IA$4)","v":38115.055158734627},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IB$4)","v":41281.223550178547},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IC$4)","v":48370.1282969682},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!ID$4)","v":73981.849301046343},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IE$4)","v":85847.144068857771},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IF$4)","v":97147.602858750048},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IG$4)","v":99022.367965968966},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IH$4)","v":100228.38899949557},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!II$4)","v":93236.057741921759},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IJ$4)","v":80560.043194837941},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IK$4)","v":67237.973350373111},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IL$4)","v":47637.278762910413},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IM$4)","v":40461.622928349891},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IN$4)","v":43821.545282549385},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IO$4)","v":51333.559880042725},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IP$4)","v":78474.189316903328},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IQ$4)","v":91047.740073091554},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IR$4)","v":103022.73404849571},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IS$4)","v":105009.32657855735},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IT$4)","v":106287.25098680501},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IU$4)","v":98877.38675173356},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IV$4)","v":85444.526838605991},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IW$4)","v":71327.042076014171},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IX$4)","v":50556.102591282019},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IY$4)","v":42951.967400437657},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!IZ$4)","v":46517.467617160248},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JA$4)","v":54477.845395430377},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JB$4)","v":83238.651959074952},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JC$4)","v":96562.734993456877},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JD$4)","v":109252.52730397401},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JE$4)","v":111357.61711758203},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JF$4)","v":112711.73129133263},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JG$4)","v":104859.40143184815},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JH$4)","v":90624.50676267223},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JI$4)","v":75664.115083971323},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JJ$4)","v":53653.061585437565},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JK$4)","v":45594.860768296625},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JL$4)","v":49378.482553496273},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JM$4)","v":57813.984056686342},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JN$4)","v":88291.68472380357},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JO$4)","v":102411.09979482472},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JP$4)","v":115858.35687354942},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JQ$4)","v":118089.01161714521},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JR$4)","v":119523.85743933839},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JS$4)","v":111202.64044261826},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JT$4)","v":96117.823446074442},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JU$4)","v":80264.197205755234},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JV$4)","v":56938.989029010743},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JW$4)","v":48399.608420234959},{"$f":"INDEX(INDIRECT($G139),Consolidated!$E139,Consolidated!JX$4)","v":52414.659012302218}]
[null,"Edita",null,null,271,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!Z$4)","v":21036.194700693908},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AA$4)","v":16325.671198671924},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AB$4)","v":8168.5542770260145},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AC$4)","v":-300.20013743051095},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AD$4)","v":-12501.272623993224},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AE$4)","v":-17057.676296269427},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AF$4)","v":-241796.89038768061},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AG$4)","v":-27833.027573108851},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AH$4)","v":-11748.547421862928},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AI$4)","v":-4443.043912490175},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AJ$4)","v":2507.3436314630399},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AK$4)","v":3563.0389265440717},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AL$4)","v":4227.4534380031728},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AM$4)","v":-149.56520258453588},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AN$4)","v":-7952.635000240969},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AO$4)","v":-16085.517318453638},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AP$4)","v":-27895.381171707635},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AQ$4)","v":-32129.432127347631},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AR$4)","v":-29852.415766501053},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AS$4)","v":-26701.503166236533},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AT$4)","v":-10659.799202129921},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AU$4)","v":-3347.953589016231},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AV$4)","v":3630.5079913815898},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AW$4)","v":4752.8433136692629},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AX$4)","v":5494.6334052922821},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AY$4)","v":336.7748991278313},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!AZ$4)","v":-7354.5527913546102},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BA$4)","v":-15379.388530729568},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BB$4)","v":-27144.498041528917},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BC$4)","v":-31387.925856625719},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BD$4)","v":-34170.112170880151},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BE$4)","v":-25610.226108017938},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BF$4)","v":-9651.6446663824754},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BG$4)","v":-2379.4929147381863},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BH$4)","v":4560.912497245914},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BI$4)","v":5674.3169313054013},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BJ$4)","v":6409.0482798969551},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BK$4)","v":1322.8940731221464},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BL$4)","v":-6333.3005202873655},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BM$4)","v":-14321.364020602123},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BN$4)","v":-26031.10617131753},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BO$4)","v":-30256.624508506862},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BP$4)","v":-32574.168092277476},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BQ$4)","v":-24485.088852612735},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BR$4)","v":-8609.066943808717},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BS$4)","v":-1376.2614986662052},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BT$4)","v":5526.4278700828763},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BU$4)","v":6631.0973038176026},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BV$4)","v":7358.9572073940317},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BW$4)","v":2344.3108839623437},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BX$4)","v":-5276.7718003284144},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BY$4)","v":-13228.091669126959},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!BZ$4)","v":-24882.586876506248},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CA$4)","v":-29090.128971915998},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CB$4)","v":-30234.213826194155},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CC$4)","v":-23322.370707551781},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CD$4)","v":-7528.327344863078},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CE$4)","v":-334.50147052470351},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CF$4)","v":6530.8313098698582},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CG$4)","v":7626.9817913741344},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CH$4)","v":8348.1778640932444},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CI$4)","v":3404.8357714270423},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CJ$4)","v":-4181.1347821932823},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CK$4)","v":-12095.718066562946},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CL$4)","v":-23695.064615312323},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CM$4)","v":-27884.542389414193},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CN$4)","v":-27083.306946561686},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CO$4)","v":-22117.934622433146},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CP$4)","v":-6405.2684975785587},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CQ$4)","v":749.96605441712404},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CR$4)","v":7578.3233758430897},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CS$4)","v":8666.1934676590081},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CT$4)","v":9380.9560069631734},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CU$4)","v":4515.1432702180782},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CV$4)","v":-3035.6536036905004},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CW$4)","v":-10913.445640219394},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CX$4)","v":-22457.679301641132},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CY$4)","v":-26628.942738297766},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!CZ$4)","v":-24567.917227977268},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DA$4)","v":-21112.980764091204},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DB$4)","v":-5482.5014927151788},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DC$4)","v":1633.1118977137928},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DD$4)","v":8423.4485650722781},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DE$4)","v":9501.8428942924493},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DF$4)","v":10208.959934168577},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DG$4)","v":5315.9890594105955},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DH$4)","v":-2201.6692484382015},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DI$4)","v":-10044.724242509536},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DJ$4)","v":-21536.001518426736},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DK$4)","v":-25691.03464043744},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DL$4)","v":-23672.590194463628},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DM$4)","v":-20174.847808750794},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DN$4)","v":-4626.5951913906811},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DO$4)","v":2449.1425645313911},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DP$4)","v":9201.1933064438526},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DQ$4)","v":10269.7016784349},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DR$4)","v":58055.741410621755},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DS$4)","v":53175.205569729376},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DT$4)","v":45690.287750548334},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DU$4)","v":37881.5622027426},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DV$4)","v":26442.741461977508},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DW$4)","v":22303.620013498839},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DX$4)","v":24277.944056084729},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DY$4)","v":27817.447525864478},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!DZ$4)","v":43283.627809967948},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EA$4)","v":50319.431766643655},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EB$4)","v":57033.128798574282},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EC$4)","v":58091.540358224374},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!ED$4)","v":58782.300420776693},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EE$4)","v":53915.970349413103},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EF$4)","v":46463.377008690833},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EG$4)","v":38688.555296164639},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EH$4)","v":27301.673554393503},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EI$4)","v":23178.126419607757},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EJ$4)","v":25106.695618032041},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EK$4)","v":28687.999289065199},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EL$4)","v":44072.246022360167},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EM$4)","v":51068.043434549319},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EN$4)","v":57743.304338917806},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EO$4)","v":58791.394209100508},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EP$4)","v":59473.629260708403},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EQ$4)","v":54629.934727986329},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!ER$4)","v":47209.275532220694},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!ES$4)","v":39467.957892136743},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!ET$4)","v":28132.524043183508},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EU$4)","v":24024.239520417545},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EV$4)","v":25905.364863545721},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EW$4)","v":30126.688129344395},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EX$4)","v":43804.622878754271},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EY$4)","v":50592.391063525421},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!EZ$4)","v":56971.775502115364},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FA$4)","v":57710.865008119967},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FB$4)","v":58046.931522569495},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FC$4)","v":53581.862739687829},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FD$4)","v":45854.239617346298},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FE$4)","v":37831.590175572208},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FF$4)","v":26275.921020852707},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FG$4)","v":21956.611228258487},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FH$4)","v":23628.632694121916},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FI$4)","v":27687.753326123588},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FJ$4)","v":42770.649491040465},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FK$4)","v":49523.837308422058},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FL$4)","v":55870.669792001696},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FM$4)","v":56605.275938297644},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FN$4)","v":56938.860779723072},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FO$4)","v":59420.028397910544},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FP$4)","v":51274.921294503685},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FQ$4)","v":42714.720076205129},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FR$4)","v":30120.503260454083},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FS$4)","v":25509.359985133982},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FT$4)","v":27649.001774639604},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FU$4)","v":32474.666922521516},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FV$4)","v":49911.697543599083},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FW$4)","v":57989.387289051418},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FX$4)","v":65682.500526243428},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FY$4)","v":66958.069383901806},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!FZ$4)","v":67778.315238066629},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GA$4)","v":63016.659375175666},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GB$4)","v":54385.229167381061},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GC$4)","v":45313.923671690711},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GD$4)","v":31967.774342900033},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GE$4)","v":27081.282065373918},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GF$4)","v":29351.958687400966},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GG$4)","v":34465.644935154189},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GH$4)","v":52943.585926362743},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GI$4)","v":61503.439632787828},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GJ$4)","v":69655.75752456137},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GK$4)","v":71007.407800428919},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GL$4)","v":71876.552246730877},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GM$4)","v":66830.559013526901},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GN$4)","v":57683.768267946223},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GO$4)","v":48070.841620353858},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GP$4)","v":33927.865605476974},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GQ$4)","v":28749.581829462684},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GR$4)","v":31159.294948986393},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GS$4)","v":36578.192552242246},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GT$4)","v":56159.181104631149},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GU$4)","v":65229.979173143736},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GV$4)","v":73868.911442809796},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GW$4)","v":75301.1806496012},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GX$4)","v":76222.138381557466},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GY$4)","v":70874.828495790905},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!GZ$4)","v":61181.905986073041},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HA$4)","v":50995.019196058165},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HB$4)","v":36007.641889979168},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HC$4)","v":30520.14223068516},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HD$4)","v":33077.380906594197},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HE$4)","v":38819.706081062744},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HF$4)","v":59569.588644607436},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HG$4)","v":69181.829356895993},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HH$4)","v":78336.421778319796},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HI$4)","v":79854.118022929528},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HJ$4)","v":80829.977445537879},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HK$4)","v":75163.357678568675},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HL$4)","v":64891.694861080461},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HM$4)","v":54096.578024863542},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HN$4)","v":38214.38435218903},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HO$4)","v":32399.203899862809},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HP$4)","v":35112.974207257845},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HQ$4)","v":41198.030359227247},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HR$4)","v":63186.584064279923},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HS$4)","v":73372.586120075372},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HT$4)","v":83073.618169851747},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HU$4)","v":84681.836288647217},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HV$4)","v":85715.869869750823},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HW$4)","v":79710.872495474934},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HX$4)","v":68825.913803465141},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HY$4)","v":57386.250810456309},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!HZ$4)","v":40555.815631949299},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IA$4)","v":34393.386813675155},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IB$4)","v":37273.243263004384},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IC$4)","v":43721.485874049125},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!ID$4)","v":67022.653170278878},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IE$4)","v":77816.664345016645},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IF$4)","v":88096.752683183848},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IG$4)","v":89800.89133933009},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IH$4)","v":90896.566577710357},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!II$4)","v":84532.985205382807},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IJ$4)","v":72998.111792531228},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IK$4)","v":60875.418147574754},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IL$4)","v":43040.126540705329},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IM$4)","v":36509.713271321256},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IN$4)","v":39565.792133156501},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IO$4)","v":46398.897517129946},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IP$4)","v":71091.034818948319},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IQ$4)","v":82529.34710691536},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IR$4)","v":93423.055234086656},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IS$4)","v":95228.835034254793},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IT$4)","v":96389.826081190404},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IU$4)","v":89646.247656184714},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IV$4)","v":77422.654198387725},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IW$4)","v":64576.147548738249},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IX$4)","v":45676.004357760256},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IY$4)","v":38755.632258274731},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!IZ$4)","v":41998.686909110846},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JA$4)","v":49239.625072510848},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JB$4)","v":75405.766247075837},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JC$4)","v":87526.837877137106},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JD$4)","v":99070.792336693426},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JE$4)","v":100984.27502792385},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JF$4)","v":102214.47500114137},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JG$4)","v":95068.207744787389},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JH$4)","v":82114.771885675058},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JI$4)","v":68501.234817096178},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JJ$4)","v":48472.66283196069},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JK$4)","v":41139.04528061334},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JL$4)","v":44580.483692048372},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JM$4)","v":52253.595542635368},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JN$4)","v":79981.731126435974},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JO$4)","v":92826.31586053838},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JP$4)","v":105059.32937652682},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JQ$4)","v":107086.93818764067},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JR$4)","v":108390.47221890056},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JS$4)","v":100817.46926487511},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JT$4)","v":87090.613265802793},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JU$4)","v":72664.247906166638},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JV$4)","v":51439.873991328335},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JW$4)","v":43668.333758412467},{"$f":"INDEX(INDIRECT($G140),Consolidated!$E140,Consolidated!JX$4)","v":47320.258259463088}]
[null,0]
[null,{"$f":"B130","v":"Total"},null,null,null,null,null,{"$f":"SUM(H133:H141)","v":0},{"$f":"SUM(I133:I141)","v":0},0,0,0,0,0,0,0,9243.6339367903129,-9623.8965095732492,-20343.059021737496,-980887.14152225573,-4670.0342057520975,75564.295933325222,103005.22708897264,150045.61434215575,143075.66461429419,153613.85977967264,118432.10549131021,16351.136890283156,-48772.71526078973,-162388.55099094694,-190946.67917070017,-604045.19216548151,-155608.79003494658,-29213.949588932304,28287.566716314399,83095.976848241364,91825.864901405468,97822.228772765622,63244.874335584835,2787.4620492371359,-60291.794784107056,-152798.97360344077,-200164.17414881938,-183605.59861050951,-151327.99623126656,-25272.48040747772,32239.311641448381,87134.103795574571,92052.750900459883,97932.675844161029,61813.456246836868,1532.6398117145472,-61366.102223817259,-153631.7177662506,-193581.21798669436,-181043.14539375593,-143336.90881929256,-17929.94236598811,39274.316661527519,93874.461562789671,98991.927985850081,104822.18768544201,68932.478941143374,8931.3698189817733,-53674.769310477015,-145501.75268076558,-185329.26806766837,-172162.70063077996,-135608.6738502089,-10848.88402444014,46047.505606742612,100352.59085574702,{"$f":"SUM(BU133:BU141)","v":105678.40314724499},111457.4142525004,75811.784180476287,16087.238602010886,-46229.516817327567,-137621.82534039396,-177333.87674183358,-163222.39758500358,-127968.52153047873,-3853.5428344027305,52735.648053375939,106746.27445662186,112280.89991185216,118008.05130496451,82567.404175712552,23116.951249346606,-38912.962635533593,-129873.86915336848,-169465.39939899772,-153644.4296886184,-120439.74911281292,3032.6206506168646,59315.127630010109,113031.73956513064,118758.39840868495,124432.82694620344,89203.149157854947,30024.335438066861,-31721.261328084405,-122254.01732763069,-161701.77222186385,-144864.42987166153,-113272.6779277467,9557.7967790397124,65532.64607116871,118954.19091032409,124820.6557560418,130439.79166387665,95316.000061179453,36404.015524746261,9681.0415333428573,-45614.570545314462,-52511.75255220398,-1049.9620186989887,30482.303308703707,254953.10188229379,310620.02082713571,415431.72444542847,421374.03958577628,474022.95049422648,439060.12296524842,380411.7505417557,319221.70685743651,229529.97125153005,190554.34538935783,206793.68494732416,238249.20723525592,359800.20891866303,415159.04297514918,467989.53130953206,473936.12384251156,479438.98744621652,444649.2491305485,386261.11063574848,{"$f":"SUM(EG133:EG141)","v":325343.74350063328},236066.33363176757,197442.51678459306,213367.32071185907,244735.17530827704,365648.6036269358,420699.10130901251,473233.6220837502,478999.81324409094,484441.02650585881,450404.09038373333,390787.27402083622,329892.539209779,240811.1310812821,208510.02579820534,212968.64700213718,245311.12134458093,361421.23831238493,414732.23991693644,464836.80984228139,470655.47509200533,473309.80063187616,438267.06431033782,377607.76512262179,314632.08656972146,223916.22910232283,190018.28402330831,203955.31315279586,235842.58178949519,354285.47497275873,407325.96130219899,457175.94772868458,462960.42136779381,465596.27728628612,485094.42780727835,421158.19003658835,353962.84023975889,255093.64025945179,218905.34473769672,236558.20846584538,274465.21964091493,411393.16401224874,474834.3263552335,535255.99552077707,545289.03010557976,551747.09119241522,514377.74636147678,446624.13157999481,375416.83582673012,270644.78109963186,232295.63435166475,251023.97817257387,291193.57109185576,436295.57478420244,503523.6850485953,567552.03818181262,578183.58842630917,585026.7394109458,545426.01686988375,473627.10249637318,398168.32242995297,287140.98853044293,246501.96095418013,266371.16279498761,{"$f":"SUM(GS133:GS141)","v":308938.38338710833},462702.40322174708,533943.51062030136,601793.83515090658,613059.60280496941,620310.80391607131,578345.46246770176,{"$f":"SUM(GZ133:GZ141)","v":502259.71729228826},422295.61246421782,304639.53364660335,261573.89082370853,282653.29517795664,327761.24965886085,490704.37126605993,566198.01811112452,638098.45208768069,650036.26837163256,657719.84863848938,613248.6907612246,532620.16240213066,447881.7363289966,323201.14925656765,277563.9918607549,299927.1500307612,347727.48597631988,520397.66264319804,600397.68975311285,676589.98889313801,689239.9415022094,697381.68034709501,650255.07708325936,564812.53092762711,475014.72616045567,342890.2386283165,294528.01485872996,318252.93972637993,368906.35585683864,551884.25117531954,636659.6513550661,717400.00187950861,730804.56956235261,739431.78325582412,689491.17072803027,598947.17745996756,503787.9166216692,363775.09679502621,312525.08569395641,337694.52189730748,391371.30828714021,585272.24879828107,675108.07126387185,760667.95124873077,774872.14641163463,784013.77968056232,731091.12554183591,635141.09418785118,534300.26375255117,385928.14517475007,331617.90909096494,358319.61953697412,415200.23006597336,620676.27446682483,715874.58325418585,806541.67539516441,821593.19521053229,831279.91830591951,775197.15632807603,673518.30956676346,566656.68296218337,409426.18030343833,351872.98465857172,{"$f":"SUM(JL133:JL141)","v":380200.05435836478},440475.71332816913,658217.84519928694,759098.73477988527,855177.89363881177,871127.28016502643,881391.59171496413,821960.0226125198,714210.31090111006,600968.40731102321,434350.63752851379,373360.83593391388,403411.99420651299]
[]
[{"$f":"'SPV Template'!C301","v":"Dividends to Rooftop owners"}]
[null,{"$f":"B133","v":"TEPCO"},null,null,{"$f":"MATCH(A$144,INDIRECT(F145),0)","v":302},{"$f":"\"'\"&B145&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B145&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AP$4)","v":339849.48435173894},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BB$4)","v":128367.9963272223},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BN$4)","v":137219.36175822103},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!BZ$4)","v":145877.34435695116},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CL$4)","v":154330.12694106766},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CR$4)","v":2827.7181982960901},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CX$4)","v":159637.08840938137},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DD$4)","v":11945.565725388646},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DJ$4)","v":158199.67553283411},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DP$4)","v":20843.092036321206},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DV$4)","v":156745.63894785821},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EB$4)","v":29507.243317082844},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EH$4)","v":155273.80148948924},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EN$4)","v":41972.007811818126},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EU$4)","v":333747.19004731555},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EV$4)","v":23326.733266097275},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EW$4)","v":24977.179641960687},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EX$4)","v":28629.673212700865},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EY$4)","v":42187.674180080154},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!EZ$4)","v":48260.99244590853},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FA$4)","v":53969.205026693395},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FB$4)","v":54634.54512387349},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FC$4)","v":54939.57274874486},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FD$4)","v":50952.007157822569},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FE$4)","v":44047.468753703724},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FF$4)","v":36879.176328369715},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FG$4)","v":26552.092641003037},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FH$4)","v":22694.944956120798},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FI$4)","v":24312.759440573998},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FJ$4)","v":27946.67983707014},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FK$4)","v":41436.803985547893},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FL$4)","v":47479.496020375867},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FM$4)","v":53158.897474625279},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FN$4)","v":53820.523662947671},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FO$4)","v":54123.628604600082},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FP$4)","v":56346.878000619108},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FQ$4)","v":49069.373206188102},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FR$4)","v":41420.765296933081},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FS$4)","v":30165.435415099277},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FT$4)","v":26047.668161062298},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FU$4)","v":28090.315847234877},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FV$4)","v":32409.898482406177},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FW$4)","v":48005.124898703252},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FX$4)","v":55232.343085099863},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FY$4)","v":62115.744419112452},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!FZ$4)","v":63261.350331182563},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GA$4)","v":63999.886379491792},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GB$4)","v":59747.761838956205},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GC$4)","v":52035.762162942294},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GD$4)","v":43930.504604299764},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GE$4)","v":32003.206139978342},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GF$4)","v":27639.577584314506},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GG$4)","v":29806.493176028147},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GH$4)","v":34383.917995346637},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GI$4)","v":50910.134400973984},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GJ$4)","v":58568.778206570343},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GK$4)","v":65863.079356113682},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GL$4)","v":67077.042561774448},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GM$4)","v":67859.633937926337},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GN$4)","v":63353.625624117369},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GO$4)","v":55181.189884965403},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GP$4)","v":46592.018860085242},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GQ$4)","v":33952.633596603075},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GR$4)","v":29328.463815462226},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GS$4)","v":31627.192179145568},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GT$4)","v":36477.849978726961},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GU$4)","v":53990.633607556963},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GV$4)","v":62106.456613930888},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GW$4)","v":69836.185772876095},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GX$4)","v":71122.584907202487},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GY$4)","v":71951.859424228373},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!GZ$4)","v":67176.808384030621},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HA$4)","v":58516.446590611224},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HB$4)","v":49414.470511941254},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HC$4)","v":36020.485062580381},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HD$4)","v":31120.217609471845},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HE$4)","v":33558.760881781753},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HF$4)","v":38698.961134387093},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HG$4)","v":57257.206998183552},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HH$4)","v":65857.500113034344},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HI$4)","v":74048.649645831392},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HJ$4)","v":75411.806689471676},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HK$4)","v":76290.548892154373},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HL$4)","v":71230.391046033968},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HM$4)","v":62052.971925747457},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HN$4)","v":52407.574249166581},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HO$4)","v":38213.937058049654},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HP$4)","v":33021.086626858661},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HQ$4)","v":35607.931884747763},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HR$4)","v":41054.95757483432},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HS$4)","v":60721.076522907388},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HT$4)","v":69834.759747946242},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HU$4)","v":78514.873590130534},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HV$4)","v":79959.368387370938},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HW$4)","v":80890.528899475874},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HX$4)","v":75528.240996476728},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HY$4)","v":65802.894002262095},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!HZ$4)","v":55581.630238693586},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IA$4)","v":40540.600044128078},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IB$4)","v":35037.697007053277},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IC$4)","v":37781.845609845914},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!ID$4)","v":43554.011341627738},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IE$4)","v":64394.139943902803},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IF$4)","v":74051.859620610849},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IG$4)","v":83250.125896444879},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IH$4)","v":84780.811539375733},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!II$4)","v":85767.516968284195},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IJ$4)","v":80085.059313952806},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IK$4)","v":69779.070780556707},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IL$4)","v":58947.559358617407},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IM$4)","v":43008.544609174773},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IN$4)","v":37177.076242982745},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IO$4)","v":40088.07494736668},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IP$4)","v":46204.788521241862},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IQ$4)","v":68289.011480553207},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IR$4)","v":78523.243340792294},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IS$4)","v":88270.592509460752},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IT$4)","v":89892.611639909228},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IU$4)","v":90938.175071891077},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IV$4)","v":84916.43083643401},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IW$4)","v":73995.133936614759},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IX$4)","v":62516.940549170358},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IY$4)","v":45626.329232343582},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!IZ$4)","v":39446.67743519396},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JA$4)","v":42534.651390118241},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JB$4)","v":49016.479054479831},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JC$4)","v":72419.064896031836},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JD$4)","v":83264.223264011744},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JE$4)","v":93593.432124379571},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JF$4)","v":95312.234208355992},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JG$4)","v":96420.166329699088},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JH$4)","v":90038.877232173108},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JI$4)","v":78465.535362656796},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JJ$4)","v":66302.050408232783},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JK$4)","v":48403.029719266327},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JL$4)","v":41854.405008552989},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JM$4)","v":45130.09274347125},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JN$4)","v":51998.828341275628},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JO$4)","v":76798.479171865125},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JP$4)","v":88291.032684653241},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JQ$4)","v":99236.83458829252},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JR$4)","v":101058.19422096405},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JS$4)","v":102232.21510227743},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JT$4)","v":95469.913254417843},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JU$4)","v":83205.596459320644},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JV$4)","v":70315.905166091121},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JW$4)","v":51348.270410401768},{"$f":"INDEX(INDIRECT($G145),Consolidated!$E145,Consolidated!JX$4)","v":44408.641979542343}]
[null,{"$f":"B134","v":"pepsico"},null,null,{"$f":"MATCH(A$144,INDIRECT(F146),0)","v":302},{"$f":"\"'\"&B146&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B146&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AR$4)","v":248027.35768651214},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AX$4)","v":84674.286929240596},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BD$4)","v":72576.860165778606},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BJ$4)","v":88830.425577472255},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BP$4)","v":76802.805308920942},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BV$4)","v":92910.743929640797},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CB$4)","v":80952.037806568551},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CH$4)","v":96910.479306273803},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CN$4)","v":85019.764001529431},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CT$4)","v":100824.601153411},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!CZ$4)","v":89000.920214063197},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DF$4)","v":104647.79573888413},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DL$4)","v":92890.157299207262},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DR$4)","v":108374.44996946302},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DX$4)","v":96681.824315932405},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!ED$4)","v":111998.63427801651},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EJ$4)","v":100369.95125669122},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EP$4)","v":115514.08452687159},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EW$4)","v":275902.47859195981},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EX$4)","v":29591.051377120719},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EY$4)","v":42856.638366103092},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!EZ$4)","v":48798.901528038077},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FA$4)","v":54383.929538399781},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FB$4)","v":55034.801846094066},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FC$4)","v":55333.128873032241},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FD$4)","v":51431.40446397732},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FE$4)","v":44675.592524671018},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FF$4)","v":37661.712077281867},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FG$4)","v":27557.138918689609},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FH$4)","v":23783.018126563769},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FI$4)","v":25453.052168174585},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FJ$4)","v":29008.500930952043},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FK$4)","v":42207.666500343432},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FL$4)","v":48119.955717153331},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FM$4)","v":53676.785713731049},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FN$4)","v":54324.016121474182},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FO$4)","v":54620.453815328263},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FP$4)","v":56795.639578411858},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FQ$4)","v":49674.893708029835},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FR$4)","v":42191.044492441011},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FS$4)","v":31178.228584951703},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FT$4)","v":27149.098509291194},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FU$4)","v":29239.548503067439},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FV$4)","v":33465.869161568407},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FW$4)","v":48724.745427022986},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FX$4)","v":55796.01554049601},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FY$4)","v":62530.880290317866},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!FZ$4)","v":63651.64789962057},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GA$4)","v":64374.120774537063},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GB$4)","v":60213.524129685728},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GC$4)","v":52667.641774956239},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GD$4)","v":44736.978887820929},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GE$4)","v":33066.672311116497},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GF$4)","v":28796.97251088039},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GG$4)","v":31014.01105343848},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GH$4)","v":35492.606221838185},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GI$4)","v":51662.392609777249},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GJ$4)","v":59155.778352455018},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GK$4)","v":66292.675388464122},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GL$4)","v":67480.317462195671},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GM$4)","v":68245.886704829391},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GN$4)","v":63836.87043754098},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GO$4)","v":55840.469106625293},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GP$4)","v":47436.315932035126},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GQ$4)","v":35069.264790656431},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GR$4)","v":30544.631245413439},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GS$4)","v":32895.912712615616},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GT$4)","v":37641.840800802871},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GU$4)","v":54776.915791206338},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GV$4)","v":62717.614944828434},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GW$4)","v":70280.543075646638},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GX$4)","v":71539.049725026547},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GY$4)","v":72350.285899165508},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!GZ$4)","v":67678.017262276757},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HA$4)","v":59204.199007144001},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HB$4)","v":50298.286213970809},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HC$4)","v":37192.893041780968},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HD$4)","v":32398.104067670694},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HE$4)","v":34891.745062329166},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HF$4)","v":39920.963313614746},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HG$4)","v":58078.951599591899},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HH$4)","v":66493.666091160892},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HI$4)","v":74508.056692062644},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HJ$4)","v":75841.656089072043},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HK$4)","v":76701.283072516308},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HL$4)","v":71750.043666710815},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HM$4)","v":62770.304602415374},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HN$4)","v":53332.675051231752},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HO$4)","v":39444.858892747434},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HP$4)","v":34363.783931378326},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HQ$4)","v":37008.391163146422},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HR$4)","v":42337.8093046875},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HS$4)","v":61579.77557976589},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HT$4)","v":70496.801268563926},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HU$4)","v":78989.603795251052},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HV$4)","v":80402.776375197718},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HW$4)","v":81313.680502953706},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HX$4)","v":76066.813394358294},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HY$4)","v":66550.947816093743},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!HZ$4)","v":56549.855788511981},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IA$4)","v":41832.903926593761},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IB$4)","v":36448.449276076652},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IC$4)","v":39253.149121186347},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!ID$4)","v":44900.686216699287},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IE$4)","v":65291.340530470756},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IF$4)","v":74740.662354687069},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IG$4)","v":83740.434961561361},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IH$4)","v":85237.928472911299},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!II$4)","v":86203.168225607878},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IJ$4)","v":80643.021905723232},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IK$4)","v":70559.020681104696},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IL$4)","v":59960.825092548126},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IM$4)","v":44365.235923705084},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IN$4)","v":38659.287229230635},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IO$4)","v":41633.757071197018},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IP$4)","v":47618.401767093339},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IQ$4)","v":69226.317139800405},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IR$4)","v":79239.709942694681},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IS$4)","v":88776.715510323877},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IT$4)","v":90363.560962339674},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IU$4)","v":91386.37723237522},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IV$4)","v":85494.246231789992},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IW$4)","v":74808.189126559766},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IX$4)","v":63577.240363240671},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IY$4)","v":47050.556892026936},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!IZ$4)","v":41003.91820249286},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JA$4)","v":44158.419660986779},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JB$4)","v":50500.29402847556},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JC$4)","v":73398.13705634608},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JD$4)","v":84009.27243097077},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JE$4)","v":94115.580325629868},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JF$4)","v":95797.108887372087},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JG$4)","v":96880.935857239616},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JH$4)","v":90636.997813317401},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JI$4)","v":79312.939388260129},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JJ$4)","v":67411.459387690324},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JK$4)","v":49898.092780115505},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JL$4)","v":43490.421965755217},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JM$4)","v":46835.836127293507},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JN$4)","v":53556.26331508244},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JO$4)","v":77821.038541906353},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JP$4)","v":89065.598053644819},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JQ$4)","v":99775.191961089484},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JR$4)","v":101557.05286853077},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JS$4)","v":102705.52953782199},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JT$4)","v":96088.778504620539},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JU$4)","v":84088.627199847542},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JV$4)","v":71476.582371478391},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JW$4)","v":52917.624973916187},{"$f":"INDEX(INDIRECT($G146),Consolidated!$E146,Consolidated!JX$4)","v":46127.365287635868}]
[null,"PandG",null,null,302,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AP$4)","v":264064.91551887582},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BB$4)","v":118308.47887221223},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BN$4)","v":126982.90976148035},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!BZ$4)","v":135449.1448791119},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CL$4)","v":143694.56457410374},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CX$4)","v":151705.84448177222},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DD$4)","v":2361.2713168966875},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DJ$4)","v":157023.78522236936},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DP$4)","v":11032.802455227764},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DV$4)","v":155544.29673997074},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EB$4)","v":19453.798944461218},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EH$4)","v":154045.48947640689},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EN$4)","v":36357.174489363795},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EU$4)","v":327598.91621465009},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EV$4)","v":22567.518528569424},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EW$4)","v":24175.172851628875},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EX$4)","v":27811.500218295878},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EY$4)","v":41309.55983434285},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!EZ$4)","v":47356.01337889686},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FA$4)","v":53038.974603180461},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FB$4)","v":53701.348977390226},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FC$4)","v":54005.003060213268},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FD$4)","v":50035.033879932176},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FE$4)","v":43160.982613701206},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FF$4)","v":36024.342788118593},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FG$4)","v":25742.871085013161},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FH$4)","v":21902.742915326548},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FI$4)","v":23475.976219011769},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FJ$4)","v":27093.810873669798},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FK$4)","v":40524.292010182893},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FL$4)","v":46540.253034501729},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FM$4)","v":52194.52881299553},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FN$4)","v":52853.204039308039},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FO$4)","v":53154.942275288959},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FP$4)","v":55368.339204186268},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FQ$4)","v":48122.968105252308},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FR$4)","v":40508.133748124455},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FS$4)","v":29302.51631649179},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FT$4)","v":25202.918618777992},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FU$4)","v":27197.069041177496},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FV$4)","v":31497.534091956313},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FW$4)","v":47023.812769595846},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FX$4)","v":54219.063475231262},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FY$4)","v":61072.016594601417},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!FZ$4)","v":62212.530953111622},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GA$4)","v":62947.774243922948},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GB$4)","v":58714.411822017973},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GC$4)","v":51036.464200464878},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GD$4)","v":42966.996451197883},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GE$4)","v":31092.378235302524},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GF$4)","v":26748.003945663062},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GG$4)","v":28863.723434084546},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GH$4)","v":33420.889362702081},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GI$4)","v":49874.04189828888},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GJ$4)","v":57498.809787062783},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GK$4)","v":64760.844985018492},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GL$4)","v":65969.412674961801},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GM$4)","v":66748.514718314924},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GN$4)","v":62262.388608389665},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GO$4)","v":54126.037807339882},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GP$4)","v":45574.793218219645},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GQ$4)","v":32991.233176849884},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GR$4)","v":28387.467127838951},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GS$4)","v":30632.15012564847},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GT$4)","v":35461.339593038545},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GU$4)","v":52896.697490303697},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GV$4)","v":60976.622211506685},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GW$4)","v":68672.159164305092},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GX$4)","v":69952.840674430088},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GY$4)","v":70778.417547949444},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!GZ$4)","v":66024.435665188357},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HA$4)","v":57402.313055232451},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HB$4)","v":48340.527593795472},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HC$4)","v":35005.700092944906},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HD$4)","v":30127.054460387819},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HE$4)","v":32508.544283470961},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HF$4)","v":37625.994559590414},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HG$4)","v":56102.192430240262},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HH$4)","v":64664.444157607184},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HI$4)","v":72819.360233659288},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HJ$4)","v":74176.458314964824},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HK$4)","v":75051.282127430895},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HL$4)","v":70013.451252590239},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HM$4)","v":60876.554168057686},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HN$4)","v":51273.746460220333},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HO$4)","v":37142.798905427684},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HP$4)","v":31972.861102229588},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HQ$4)","v":34499.477139438728},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HR$4)","v":39922.394695484159},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HS$4)","v":59501.567443071552},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HT$4)","v":68574.93823661661},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HU$4)","v":77216.655510236422},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HV$4)","v":78654.729629362875},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HW$4)","v":79581.737826118013},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HX$4)","v":74243.10979884144},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HY$4)","v":64560.703977343292},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!HZ$4)","v":54384.572773622167},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IA$4)","v":39409.974742467253},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IB$4)","v":33931.35220112087},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IC$4)","v":36611.918760422355},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!ID$4)","v":42358.537119559376},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IE$4)","v":63106.528894485324},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IF$4)","v":72721.529515963557},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IG$4)","v":81879.1069751631},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IH$4)","v":83402.988630023814},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!II$4)","v":84385.293853283889},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IJ$4)","v":78727.908552573193},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IK$4)","v":68467.424749626996},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IL$4)","v":57683.740269535207},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IM$4)","v":41815.123636817625},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IN$4)","v":36009.385294828884},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IO$4)","v":38853.262194580209},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IP$4)","v":44942.903235677062},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IQ$4)","v":66929.488864011932},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IR$4)","v":77118.451371545074},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IS$4)","v":86822.682629915551},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IT$4)","v":88437.49157900353},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IU$4)","v":89478.392116162373},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IV$4)","v":83483.217036158749},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IW$4)","v":72610.141467112015},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IX$4)","v":61182.630256220742},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IY$4)","v":44366.619774049999},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!IZ$4)","v":38214.234065406454},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JA$4)","v":41231.349076194827},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JB$4)","v":47684.487996659998},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JC$4)","v":70983.607627420031},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JD$4)","v":81780.794094256722},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JE$4)","v":92064.310935484085},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JF$4)","v":93775.472395356657},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JG$4)","v":94878.463250343673},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JH$4)","v":88525.329468117779},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JI$4)","v":77003.087708820429},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JJ$4)","v":64893.310621153927},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JK$4)","v":47073.344384071628},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JL$4)","v":40553.613528122951},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JM$4)","v":43754.496776957065},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JN$4)","v":50592.830933082754},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JO$4)","v":75282.838693049736},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JP$4)","v":86724.556416021223},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JQ$4)","v":97621.938519194693},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JR$4)","v":99435.201387890775},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JS$4)","v":100603.98601273062},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JT$4)","v":93871.520332642351},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JU$4)","v":81661.354288313625},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JV$4)","v":68828.577183617817},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JW$4)","v":49944.716374849013},{"$f":"INDEX(INDIRECT($G147),Consolidated!$E147,Consolidated!JX$4)","v":43035.706741510709}]
[null,"Nestle",null,null,302,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G148),Consolidated!$E148,Consolidated!JX$4)","v":0}]
[null,"TEI",null,null,302,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G149),Consolidated!$E149,Consolidated!JX$4)","v":0}]
[null,"TAI",null,null,302,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G150),Consolidated!$E150,Consolidated!JX$4)","v":0}]
[null,"EGYSphere",null,null,302,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G151),Consolidated!$E151,Consolidated!JX$4)","v":0}]
[null,"Edita",null,null,302,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G152),Consolidated!$E152,Consolidated!JX$4)","v":0}]
[null,0]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H145:H153)","v":0},{"$f":"SUM(I145:I153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,603914.39987061475,0,248027.35768651214,0,0,0,0,0,84674.286929240596,0,0,0,246676.47519943453,0,72576.860165778606,0,0,0,0,0,88830.425577472255,0,0,0,264202.27151970135,0,76802.805308920942,0,0,0,0,{"$f":"SUM(BU145:BU153)","v":0},92910.743929640797,0,0,0,281326.48923606309,0,80952.037806568551,0,0,0,0,0,96910.479306273803,0,0,0,298024.69151517143,0,85019.764001529431,0,0,0,2827.7181982960901,0,100824.601153411,0,0,0,311342.93289115361,0,89000.920214063197,0,0,0,14306.837042285333,0,104647.79573888413,0,0,0,315223.4607552035,0,92890.157299207262,0,0,0,31875.89449154897,0,108374.44996946302,0,0,0,312289.93568782893,0,96681.824315932405,0,0,0,48961.042261544062,0,111998.63427801651,0,0,{"$f":"SUM(EG145:EG153)","v":0},309319.2909658961,0,100369.95125669122,0,0,0,78329.182301181922,0,115514.08452687159,0,0,0,0,661346.10626196559,45894.251794666699,325054.83108554938,86032.224808117462,126353.8723805261,144415.90735284347,161392.10916827363,163370.6959473578,164277.70468199038,152418.44550173206,131884.04389207595,110565.23119377017,79852.10264470581,68380.705998011108,73241.78782776036,84048.991641691973,124168.76249607423,142139.70477203093,159030.21200135187,160997.74382372989,161899.02469521729,168510.85678321723,146867.23501947024,124119.94353749855,90646.18031654277,78399.685289131477,84526.933391479819,97373.301735930901,143753.68309532208,165247.42210082713,185718.64130403174,189125.52918391477,191321.78139795183,178675.69779065991,155739.86813836341,131634.47994331858,96162.256686397363,83184.554040857955,89684.227663551166,103297.4135798869,152446.56890904013,175223.36634608815,196916.59972959629,200526.77269893192,202854.03536107065,189452.88467004802,165147.69679893058,139603.12801034001,102013.1315641094,88260.562188714626,{"$f":"SUM(GS145:GS153)","v":95155.255017409654},109581.03037256838,161664.246889067,185800.69377026599,208788.88801282784,212614.47530665912,215080.56287134331,{"$f":"SUM(GZ145:GZ153)","v":200879.26131149573},175122.95865298767,148053.28431970754,108219.07819730625,93645.376137530358,100959.05022758187,116245.91900759225,171438.35102801572,197015.61036180242,221376.0665715533,225429.92109350854,228043.11409210158,212993.88596533501,185699.83069622051,157013.99576061868,114801.59485622478,99357.731660466583,107115.8001873329,123315.16157500597,181802.41954574484,208906.49925312679,234721.13289561801,239016.87439193152,241785.94722854759,225838.16418967646,196914.54579569912,166516.05880082774,121783.47871318909,105417.4984842508,113646.91349145462,130813.2346778864,192792.00936885888,221514.05149126146,248869.66783316934,253421.72864231086,256355.97904717596,239455.98977224925,208805.5162112884,176592.12472070073,129188.90416969749,111845.74876704227,120575.09421314391,138766.09352401225,204444.81748436554,234881.40465503203,263869.99064970016,268693.66418125242,271802.94442042871,253893.89410438275,221413.46453028655,187276.81116863177,137043.50589842052,118664.82970309327,127924.42012729985,147201.26107961539,216800.80957979796,249054.28978923924,279773.32338549354,284884.81549108471,288179.56543728238,269201.2045136083,234781.56245973735,198606.82041707705,145374.46688345345,{"$f":"SUM(JL145:JL153)","v":125898.44050243116},135720.42564772183,156147.92258944083,229902.35640682123,264081.18715431925,296633.96506857674,302050.44847738562,305541.73065283004,285430.21209168073,248955.5779474818,210621.06472118734,154210.61175916699,133571.71400868893]
[]
[{"$f":"'SPV Template'!C302","v":"Dividends to Development Co."}]
[null,{"$f":"B145","v":"TEPCO"},null,null,{"$f":"MATCH(A$156,INDIRECT(F157),0)","v":303},{"$f":"\"'\"&B157&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B157&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AP$4)","v":339849.48435173894},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BB$4)","v":128367.9963272223},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BN$4)","v":137219.36175822103},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!BZ$4)","v":145877.34435695116},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CL$4)","v":154330.12694106766},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CR$4)","v":2827.7181982960901},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CX$4)","v":159637.08840938137},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DD$4)","v":11945.565725388646},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DJ$4)","v":158199.67553283411},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DP$4)","v":20843.092036321206},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DV$4)","v":156745.63894785821},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EB$4)","v":29507.243317082844},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EH$4)","v":155273.80148948924},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EN$4)","v":41972.007811818126},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EU$4)","v":333747.19004731555},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EV$4)","v":23326.733266097275},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EW$4)","v":24977.179641960687},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EX$4)","v":28629.673212700865},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EY$4)","v":42187.674180080154},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!EZ$4)","v":48260.99244590853},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FA$4)","v":53969.205026693395},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FB$4)","v":54634.54512387349},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FC$4)","v":54939.57274874486},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FD$4)","v":50952.007157822569},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FE$4)","v":44047.468753703724},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FF$4)","v":36879.176328369715},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FG$4)","v":26552.092641003037},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FH$4)","v":22694.944956120798},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FI$4)","v":24312.759440573998},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FJ$4)","v":27946.67983707014},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FK$4)","v":41436.803985547893},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FL$4)","v":47479.496020375867},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FM$4)","v":53158.897474625279},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FN$4)","v":53820.523662947671},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FO$4)","v":54123.628604600082},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FP$4)","v":56346.878000619108},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FQ$4)","v":49069.373206188102},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FR$4)","v":41420.765296933081},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FS$4)","v":30165.435415099277},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FT$4)","v":26047.668161062298},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FU$4)","v":28090.315847234877},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FV$4)","v":32409.898482406177},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FW$4)","v":48005.124898703252},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FX$4)","v":55232.343085099863},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FY$4)","v":62115.744419112452},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!FZ$4)","v":63261.350331182563},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GA$4)","v":63999.886379491792},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GB$4)","v":59747.761838956205},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GC$4)","v":52035.762162942294},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GD$4)","v":43930.504604299764},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GE$4)","v":32003.206139978342},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GF$4)","v":27639.577584314506},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GG$4)","v":29806.493176028147},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GH$4)","v":34383.917995346637},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GI$4)","v":50910.134400973984},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GJ$4)","v":58568.778206570343},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GK$4)","v":65863.079356113682},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GL$4)","v":67077.042561774448},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GM$4)","v":67859.633937926337},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GN$4)","v":63353.625624117369},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GO$4)","v":55181.189884965403},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GP$4)","v":46592.018860085242},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GQ$4)","v":33952.633596603075},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GR$4)","v":29328.463815462226},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GS$4)","v":31627.192179145568},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GT$4)","v":36477.849978726961},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GU$4)","v":53990.633607556963},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GV$4)","v":62106.456613930888},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GW$4)","v":69836.185772876095},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GX$4)","v":71122.584907202487},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GY$4)","v":71951.859424228373},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!GZ$4)","v":67176.808384030621},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HA$4)","v":58516.446590611224},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HB$4)","v":49414.470511941254},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HC$4)","v":36020.485062580381},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HD$4)","v":31120.217609471845},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HE$4)","v":33558.760881781753},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HF$4)","v":38698.961134387093},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HG$4)","v":57257.206998183552},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HH$4)","v":65857.500113034344},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HI$4)","v":74048.649645831392},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HJ$4)","v":75411.806689471676},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HK$4)","v":76290.548892154373},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HL$4)","v":71230.391046033968},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HM$4)","v":62052.971925747457},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HN$4)","v":52407.574249166581},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HO$4)","v":38213.937058049654},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HP$4)","v":33021.086626858661},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HQ$4)","v":35607.931884747763},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HR$4)","v":41054.95757483432},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HS$4)","v":60721.076522907388},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HT$4)","v":69834.759747946242},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HU$4)","v":78514.873590130534},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HV$4)","v":79959.368387370938},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HW$4)","v":80890.528899475874},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HX$4)","v":75528.240996476728},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HY$4)","v":65802.894002262095},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!HZ$4)","v":55581.630238693586},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IA$4)","v":40540.600044128078},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IB$4)","v":35037.697007053277},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IC$4)","v":37781.845609845914},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!ID$4)","v":43554.011341627738},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IE$4)","v":64394.139943902803},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IF$4)","v":74051.859620610849},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IG$4)","v":83250.125896444879},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IH$4)","v":84780.811539375733},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!II$4)","v":85767.516968284195},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IJ$4)","v":80085.059313952806},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IK$4)","v":69779.070780556707},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IL$4)","v":58947.559358617407},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IM$4)","v":43008.544609174773},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IN$4)","v":37177.076242982745},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IO$4)","v":40088.07494736668},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IP$4)","v":46204.788521241862},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IQ$4)","v":68289.011480553207},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IR$4)","v":78523.243340792294},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IS$4)","v":88270.592509460752},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IT$4)","v":89892.611639909228},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IU$4)","v":90938.175071891077},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IV$4)","v":84916.43083643401},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IW$4)","v":73995.133936614759},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IX$4)","v":62516.940549170358},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IY$4)","v":45626.329232343582},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!IZ$4)","v":39446.67743519396},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JA$4)","v":42534.651390118241},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JB$4)","v":49016.479054479831},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JC$4)","v":72419.064896031836},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JD$4)","v":83264.223264011744},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JE$4)","v":93593.432124379571},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JF$4)","v":95312.234208355992},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JG$4)","v":96420.166329699088},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JH$4)","v":90038.877232173108},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JI$4)","v":78465.535362656796},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JJ$4)","v":66302.050408232783},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JK$4)","v":48403.029719266327},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JL$4)","v":41854.405008552989},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JM$4)","v":45130.09274347125},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JN$4)","v":51998.828341275628},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JO$4)","v":76798.479171865125},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JP$4)","v":88291.032684653241},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JQ$4)","v":99236.83458829252},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JR$4)","v":101058.19422096405},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JS$4)","v":102232.21510227743},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JT$4)","v":95469.913254417843},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JU$4)","v":83205.596459320644},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JV$4)","v":70315.905166091121},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JW$4)","v":51348.270410401768},{"$f":"INDEX(INDIRECT($G157),Consolidated!$E157,Consolidated!JX$4)","v":44408.641979542343}]
[null,{"$f":"B146","v":"pepsico"},null,null,{"$f":"MATCH(A$156,INDIRECT(F158),0)","v":303},{"$f":"\"'\"&B158&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B158&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AR$4)","v":248027.35768651214},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AX$4)","v":84674.286929240596},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BD$4)","v":72576.860165778606},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BJ$4)","v":88830.425577472255},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BP$4)","v":76802.805308920942},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BV$4)","v":92910.743929640797},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CB$4)","v":80952.037806568551},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CH$4)","v":96910.479306273803},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CN$4)","v":85019.764001529431},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CT$4)","v":100824.601153411},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!CZ$4)","v":89000.920214063197},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DF$4)","v":104647.79573888413},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DL$4)","v":92890.157299207262},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DR$4)","v":108374.44996946302},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DX$4)","v":96681.824315932405},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!ED$4)","v":111998.63427801651},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EJ$4)","v":100369.95125669122},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EP$4)","v":115514.08452687159},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EW$4)","v":275902.47859195981},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EX$4)","v":29591.051377120719},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EY$4)","v":42856.638366103092},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!EZ$4)","v":48798.901528038077},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FA$4)","v":54383.929538399781},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FB$4)","v":55034.801846094066},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FC$4)","v":55333.128873032241},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FD$4)","v":51431.40446397732},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FE$4)","v":44675.592524671018},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FF$4)","v":37661.712077281867},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FG$4)","v":27557.138918689609},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FH$4)","v":23783.018126563769},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FI$4)","v":25453.052168174585},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FJ$4)","v":29008.500930952043},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FK$4)","v":42207.666500343432},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FL$4)","v":48119.955717153331},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FM$4)","v":53676.785713731049},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FN$4)","v":54324.016121474182},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FO$4)","v":54620.453815328263},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FP$4)","v":56795.639578411858},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FQ$4)","v":49674.893708029835},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FR$4)","v":42191.044492441011},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FS$4)","v":31178.228584951703},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FT$4)","v":27149.098509291194},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FU$4)","v":29239.548503067439},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FV$4)","v":33465.869161568407},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FW$4)","v":48724.745427022986},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FX$4)","v":55796.01554049601},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FY$4)","v":62530.880290317866},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!FZ$4)","v":63651.64789962057},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GA$4)","v":64374.120774537063},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GB$4)","v":60213.524129685728},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GC$4)","v":52667.641774956239},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GD$4)","v":44736.978887820929},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GE$4)","v":33066.672311116497},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GF$4)","v":28796.97251088039},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GG$4)","v":31014.01105343848},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GH$4)","v":35492.606221838185},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GI$4)","v":51662.392609777249},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GJ$4)","v":59155.778352455018},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GK$4)","v":66292.675388464122},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GL$4)","v":67480.317462195671},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GM$4)","v":68245.886704829391},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GN$4)","v":63836.87043754098},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GO$4)","v":55840.469106625293},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GP$4)","v":47436.315932035126},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GQ$4)","v":35069.264790656431},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GR$4)","v":30544.631245413439},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GS$4)","v":32895.912712615616},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GT$4)","v":37641.840800802871},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GU$4)","v":54776.915791206338},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GV$4)","v":62717.614944828434},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GW$4)","v":70280.543075646638},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GX$4)","v":71539.049725026547},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GY$4)","v":72350.285899165508},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!GZ$4)","v":67678.017262276757},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HA$4)","v":59204.199007144001},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HB$4)","v":50298.286213970809},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HC$4)","v":37192.893041780968},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HD$4)","v":32398.104067670694},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HE$4)","v":34891.745062329166},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HF$4)","v":39920.963313614746},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HG$4)","v":58078.951599591899},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HH$4)","v":66493.666091160892},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HI$4)","v":74508.056692062644},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HJ$4)","v":75841.656089072043},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HK$4)","v":76701.283072516308},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HL$4)","v":71750.043666710815},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HM$4)","v":62770.304602415374},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HN$4)","v":53332.675051231752},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HO$4)","v":39444.858892747434},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HP$4)","v":34363.783931378326},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HQ$4)","v":37008.391163146422},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HR$4)","v":42337.8093046875},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HS$4)","v":61579.77557976589},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HT$4)","v":70496.801268563926},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HU$4)","v":78989.603795251052},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HV$4)","v":80402.776375197718},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HW$4)","v":81313.680502953706},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HX$4)","v":76066.813394358294},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HY$4)","v":66550.947816093743},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!HZ$4)","v":56549.855788511981},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IA$4)","v":41832.903926593761},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IB$4)","v":36448.449276076652},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IC$4)","v":39253.149121186347},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!ID$4)","v":44900.686216699287},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IE$4)","v":65291.340530470756},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IF$4)","v":74740.662354687069},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IG$4)","v":83740.434961561361},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IH$4)","v":85237.928472911299},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!II$4)","v":86203.168225607878},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IJ$4)","v":80643.021905723232},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IK$4)","v":70559.020681104696},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IL$4)","v":59960.825092548126},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IM$4)","v":44365.235923705084},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IN$4)","v":38659.287229230635},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IO$4)","v":41633.757071197018},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IP$4)","v":47618.401767093339},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IQ$4)","v":69226.317139800405},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IR$4)","v":79239.709942694681},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IS$4)","v":88776.715510323877},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IT$4)","v":90363.560962339674},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IU$4)","v":91386.37723237522},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IV$4)","v":85494.246231789992},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IW$4)","v":74808.189126559766},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IX$4)","v":63577.240363240671},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IY$4)","v":47050.556892026936},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!IZ$4)","v":41003.91820249286},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JA$4)","v":44158.419660986779},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JB$4)","v":50500.29402847556},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JC$4)","v":73398.13705634608},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JD$4)","v":84009.27243097077},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JE$4)","v":94115.580325629868},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JF$4)","v":95797.108887372087},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JG$4)","v":96880.935857239616},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JH$4)","v":90636.997813317401},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JI$4)","v":79312.939388260129},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JJ$4)","v":67411.459387690324},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JK$4)","v":49898.092780115505},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JL$4)","v":43490.421965755217},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JM$4)","v":46835.836127293507},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JN$4)","v":53556.26331508244},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JO$4)","v":77821.038541906353},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JP$4)","v":89065.598053644819},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JQ$4)","v":99775.191961089484},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JR$4)","v":101557.05286853077},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JS$4)","v":102705.52953782199},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JT$4)","v":96088.778504620539},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JU$4)","v":84088.627199847542},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JV$4)","v":71476.582371478391},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JW$4)","v":52917.624973916187},{"$f":"INDEX(INDIRECT($G158),Consolidated!$E158,Consolidated!JX$4)","v":46127.365287635868}]
[null,"PandG",null,null,303,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AP$4)","v":264064.91551887582},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BB$4)","v":118308.47887221223},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BN$4)","v":126982.90976148035},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!BZ$4)","v":135449.1448791119},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CL$4)","v":143694.56457410374},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CX$4)","v":151705.84448177222},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DD$4)","v":2361.2713168966875},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DJ$4)","v":157023.78522236936},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DP$4)","v":11032.802455227764},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DV$4)","v":155544.29673997074},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EB$4)","v":19453.798944461218},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EH$4)","v":154045.48947640689},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EN$4)","v":36357.174489363795},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EU$4)","v":327598.91621465009},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EV$4)","v":22567.518528569424},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EW$4)","v":24175.172851628875},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EX$4)","v":27811.500218295878},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EY$4)","v":41309.55983434285},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!EZ$4)","v":47356.01337889686},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FA$4)","v":53038.974603180461},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FB$4)","v":53701.348977390226},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FC$4)","v":54005.003060213268},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FD$4)","v":50035.033879932176},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FE$4)","v":43160.982613701206},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FF$4)","v":36024.342788118593},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FG$4)","v":25742.871085013161},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FH$4)","v":21902.742915326548},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FI$4)","v":23475.976219011769},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FJ$4)","v":27093.810873669798},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FK$4)","v":40524.292010182893},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FL$4)","v":46540.253034501729},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FM$4)","v":52194.52881299553},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FN$4)","v":52853.204039308039},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FO$4)","v":53154.942275288959},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FP$4)","v":55368.339204186268},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FQ$4)","v":48122.968105252308},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FR$4)","v":40508.133748124455},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FS$4)","v":29302.51631649179},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FT$4)","v":25202.918618777992},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FU$4)","v":27197.069041177496},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FV$4)","v":31497.534091956313},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FW$4)","v":47023.812769595846},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FX$4)","v":54219.063475231262},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FY$4)","v":61072.016594601417},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!FZ$4)","v":62212.530953111622},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GA$4)","v":62947.774243922948},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GB$4)","v":58714.411822017973},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GC$4)","v":51036.464200464878},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GD$4)","v":42966.996451197883},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GE$4)","v":31092.378235302524},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GF$4)","v":26748.003945663062},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GG$4)","v":28863.723434084546},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GH$4)","v":33420.889362702081},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GI$4)","v":49874.04189828888},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GJ$4)","v":57498.809787062783},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GK$4)","v":64760.844985018492},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GL$4)","v":65969.412674961801},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GM$4)","v":66748.514718314924},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GN$4)","v":62262.388608389665},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GO$4)","v":54126.037807339882},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GP$4)","v":45574.793218219645},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GQ$4)","v":32991.233176849884},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GR$4)","v":28387.467127838951},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GS$4)","v":30632.15012564847},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GT$4)","v":35461.339593038545},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GU$4)","v":52896.697490303697},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GV$4)","v":60976.622211506685},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GW$4)","v":68672.159164305092},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GX$4)","v":69952.840674430088},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GY$4)","v":70778.417547949444},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!GZ$4)","v":66024.435665188357},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HA$4)","v":57402.313055232451},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HB$4)","v":48340.527593795472},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HC$4)","v":35005.700092944906},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HD$4)","v":30127.054460387819},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HE$4)","v":32508.544283470961},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HF$4)","v":37625.994559590414},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HG$4)","v":56102.192430240262},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HH$4)","v":64664.444157607184},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HI$4)","v":72819.360233659288},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HJ$4)","v":74176.458314964824},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HK$4)","v":75051.282127430895},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HL$4)","v":70013.451252590239},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HM$4)","v":60876.554168057686},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HN$4)","v":51273.746460220333},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HO$4)","v":37142.798905427684},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HP$4)","v":31972.861102229588},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HQ$4)","v":34499.477139438728},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HR$4)","v":39922.394695484159},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HS$4)","v":59501.567443071552},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HT$4)","v":68574.93823661661},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HU$4)","v":77216.655510236422},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HV$4)","v":78654.729629362875},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HW$4)","v":79581.737826118013},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HX$4)","v":74243.10979884144},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HY$4)","v":64560.703977343292},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!HZ$4)","v":54384.572773622167},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IA$4)","v":39409.974742467253},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IB$4)","v":33931.35220112087},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IC$4)","v":36611.918760422355},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!ID$4)","v":42358.537119559376},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IE$4)","v":63106.528894485324},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IF$4)","v":72721.529515963557},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IG$4)","v":81879.1069751631},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IH$4)","v":83402.988630023814},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!II$4)","v":84385.293853283889},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IJ$4)","v":78727.908552573193},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IK$4)","v":68467.424749626996},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IL$4)","v":57683.740269535207},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IM$4)","v":41815.123636817625},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IN$4)","v":36009.385294828884},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IO$4)","v":38853.262194580209},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IP$4)","v":44942.903235677062},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IQ$4)","v":66929.488864011932},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IR$4)","v":77118.451371545074},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IS$4)","v":86822.682629915551},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IT$4)","v":88437.49157900353},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IU$4)","v":89478.392116162373},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IV$4)","v":83483.217036158749},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IW$4)","v":72610.141467112015},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IX$4)","v":61182.630256220742},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IY$4)","v":44366.619774049999},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!IZ$4)","v":38214.234065406454},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JA$4)","v":41231.349076194827},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JB$4)","v":47684.487996659998},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JC$4)","v":70983.607627420031},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JD$4)","v":81780.794094256722},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JE$4)","v":92064.310935484085},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JF$4)","v":93775.472395356657},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JG$4)","v":94878.463250343673},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JH$4)","v":88525.329468117779},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JI$4)","v":77003.087708820429},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JJ$4)","v":64893.310621153927},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JK$4)","v":47073.344384071628},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JL$4)","v":40553.613528122951},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JM$4)","v":43754.496776957065},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JN$4)","v":50592.830933082754},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JO$4)","v":75282.838693049736},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JP$4)","v":86724.556416021223},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JQ$4)","v":97621.938519194693},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JR$4)","v":99435.201387890775},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JS$4)","v":100603.98601273062},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JT$4)","v":93871.520332642351},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JU$4)","v":81661.354288313625},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JV$4)","v":68828.577183617817},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JW$4)","v":49944.716374849013},{"$f":"INDEX(INDIRECT($G159),Consolidated!$E159,Consolidated!JX$4)","v":43035.706741510709}]
[null,"Nestle",null,null,303,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AP$4)","v":325383.55113312928},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BB$4)","v":169148.25531193335},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BN$4)","v":186600.26629735611},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!BZ$4)","v":203826.75228574459},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CL$4)","v":220748.08533571276},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CX$4)","v":237341.34622960654},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DJ$4)","v":253586.32810396131},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DP$4)","v":4698.9827503847191},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DV$4)","v":264595.81686733244},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EB$4)","v":22002.680900037347},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EH$4)","v":262160.75426463934},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EN$4)","v":58522.803777509427},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EU$4)","v":569608.31445670442},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EV$4)","v":40552.684246053745},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EW$4)","v":43414.787603284982},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EX$4)","v":49530.544473049471},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EY$4)","v":72237.09634709722},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!EZ$4)","v":82407.490364674173},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FA$4)","v":91966.356545962335},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FB$4)","v":93078.870031684943},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FC$4)","v":93587.883764447644},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FD$4)","v":86907.192768642606},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FE$4)","v":75340.833367049141},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FF$4)","v":63332.700491407151},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FG$4)","v":46033.875669009693},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FH$4)","v":39571.582475449235},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FI$4)","v":42384.334755466458},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FJ$4)","v":48468.864299243229},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FK$4)","v":71061.609196907855},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FL$4)","v":81180.586882782052},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FM$4)","v":90691.076231050858},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FN$4)","v":91797.247755757169},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FO$4)","v":92302.919024696152},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FP$4)","v":96024.643336639478},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FQ$4)","v":83833.476444197557},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FR$4)","v":71020.735669500136},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FS$4)","v":52167.059969176604},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FT$4)","v":45268.127814095518},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FU$4)","v":48798.028148370271},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FV$4)","v":56030.851523070785},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FW$4)","v":82149.319763193082},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FX$4)","v":94252.140651013644},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FY$4)","v":105779.08921299313},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!FZ$4)","v":107695.75240492939},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GA$4)","v":108930.60023689411},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GB$4)","v":101806.54401593923},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GC$4)","v":88887.507102569143},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GD$4)","v":75309.788437416166},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GE$4)","v":55330.494942170284},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GF$4)","v":48019.63440187474},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GG$4)","v":51763.567023526375},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GH$4)","v":59428.117146959019},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GI$4)","v":87105.771461812867},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GJ$4)","v":99931.053801697242},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GK$4)","v":112146.08428392201},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GL$4)","v":114177.10177379003},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GM$4)","v":115485.59964363191},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GN$4)","v":107936.17241670923},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GO$4)","v":94245.807868409232},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GP$4)","v":79857.438362596149},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GQ$4)","v":58685.324151537337},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GR$4)","v":50937.939036881275},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GS$4)","v":54908.860500418661},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GT$4)","v":63030.906754125273},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GU$4)","v":92360.825028890002},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GV$4)","v":105951.69481273809},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GW$4)","v":118895.88074989841},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GX$4)","v":121048.07491434633},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GY$4)","v":122434.61515944097},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!GZ$4)","v":114434.41803569473},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HA$4)","v":99926.673570895902},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HB$4)","v":84679.253351175401},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HC$4)","v":62243.103254827329},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HD$4)","v":54033.12871844053},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HE$4)","v":58244.778775697327},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HF$4)","v":66851.628669066369},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HG$4)","v":97932.445185470729},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HH$4)","v":112334.60270741093},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HI$4)","v":126051.46940465654},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HJ$4)","v":128332.06961927786},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HK$4)","v":129801.30650277807},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HL$4)","v":121323.42400026486},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HM$4)","v":105949.49775189435},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HN$4)","v":89791.737208385748},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HO$4)","v":66016.084261971104},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HP$4)","v":57315.89910199881},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HQ$4)","v":61782.847983687447},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HR$4)","v":70903.438960507585},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HS$4)","v":103839.67609109418},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HT$4)","v":119101.54961272111},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HU$4)","v":133637.22049573952},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HV$4)","v":136053.88741363492},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HW$4)","v":137610.75274216663},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HX$4)","v":128626.66222924796},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HY$4)","v":112334.8385771232},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!HZ$4)","v":95212.385828681901},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IA$4)","v":70017.257423447649},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IB$4)","v":60797.591150689346},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IC$4)","v":65535.289699036424},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!ID$4)","v":75200.286423628771},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IE$4)","v":110102.70612671701},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IF$4)","v":126275.6147148142},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IG$4)","v":141678.96641567815},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IH$4)","v":144239.81769419566},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!II$4)","v":145889.53736667844},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IJ$4)","v":136369.01309588098},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IK$4)","v":119104.4886971604},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IL$4)","v":100959.74675529062},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IM$4)","v":74260.395633979206},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IN$4)","v":64490.229989727537},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IO$4)","v":69515.062813932891},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IP$4)","v":79756.960263908768},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IQ$4)","v":116742.93656126576},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IR$4)","v":133881.26264552484},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IS$4)","v":150204.08934574793},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IT$4)","v":152917.72690777722},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IU$4)","v":154665.83845087609},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IV$4)","v":144576.84986231313},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IW$4)","v":126281.54929475101},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IX$4)","v":107053.48231099125},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IY$4)","v":78760.101502581674},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!IZ$4)","v":68406.56609578889},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JA$4)","v":73735.907932385962},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JB$4)","v":84589.140644599334},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JC$4)","v":123783.05433438648},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JD$4)","v":141944.42656531525},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JE$4)","v":159241.61414867884},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JF$4)","v":162117.15307002576},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JG$4)","v":163969.52421905054},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JH$4)","v":153278.12817121387},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JI$4)","v":133890.50856902639},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JJ$4)","v":113514.43651401049},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JK$4)","v":83531.857248827277},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JL$4)","v":72560.118961439919},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JM$4)","v":78212.39443259078},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JN$4)","v":89713.452269536923},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JO$4)","v":131247.10920187403},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JP$4)","v":150492.59622371729},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JQ$4)","v":168822.30682441627},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JR$4)","v":171869.40594424156},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JS$4)","v":173832.25433181331},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JT$4)","v":162502.48089711362},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JU$4)","v":141957.32492222887},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JV$4)","v":120364.70600570911},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JW$4)","v":88592.077594745861},{"$f":"INDEX(INDIRECT($G160),Consolidated!$E160,Consolidated!JX$4)","v":76965.223383076707}]
[null,"TEI",null,null,303,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BJ$4)","v":10018.959998410282},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BP$4)","v":34487.16843680077},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BV$4)","v":12896.351510856621},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CB$4)","v":37176.101742463186},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CH$4)","v":22234.905314158066},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CN$4)","v":36412.857468304981},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CT$4)","v":31366.709540424577},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!CZ$4)","v":35632.588913228625},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DF$4)","v":40279.106073626142},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DL$4)","v":34834.250890540628},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DR$4)","v":46231.448167568393},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DX$4)","v":36840.852076886542},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!ED$4)","v":50089.263715091365},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EJ$4)","v":40740.289858369477},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EQ$4)","v":255750.08094393773},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!ER$4)","v":41874.293509122544},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!ES$4)","v":36066.73556452131},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!ET$4)","v":30037.528017666795},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EU$4)","v":21354.13331655585},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EV$4)","v":18107.03064895518},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EW$4)","v":19471.864407769943},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EX$4)","v":22519.021034078658},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EY$4)","v":33847.760005432821},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!EZ$4)","v":38918.806651803869},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FA$4)","v":43684.567515565126},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FB$4)","v":44234.140054390053},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FC$4)","v":44482.433865218249},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FD$4)","v":41141.81885342615},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FE$4)","v":35362.398570109042},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FF$4)","v":29362.427837136369},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FG$4)","v":20721.476277684982},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FH$4)","v":17489.755223163258},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FI$4)","v":18826.41886521742},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FJ$4)","v":21857.621165492837},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FK$4)","v":33129.182672996256},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FL$4)","v":38174.193397619871},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FM$4)","v":42915.43361407776},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FN$4)","v":43461.46605474699},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FO$4)","v":43707.715053788161},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FP$4)","v":45559.285873203895},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FQ$4)","v":39467.600675976224},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FR$4)","v":33065.612222023818},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FS$4)","v":23648.14282588385},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FT$4)","v":20198.078735588526},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FU$4)","v":21888.988556431657},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FV$4)","v":25492.993201919526},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FW$4)","v":38524.094322799021},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FX$4)","v":44558.983691108609},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FY$4)","v":50306.381380068451},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!FZ$4)","v":51256.587485179058},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GA$4)","v":51866.418064249097},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GB$4)","v":48303.707570272469},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GC$4)","v":41848.287108594166},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GD$4)","v":35064.038157531875},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GE$4)","v":25084.285829387696},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GF$4)","v":21428.188345558785},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GG$4)","v":23221.997185253942},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GH$4)","v":27041.090660009464},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GI$4)","v":40850.071266466206},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GJ$4)","v":47245.170853605705},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GK$4)","v":53335.615350836037},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GL$4)","v":54342.478947240961},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GM$4)","v":54988.646474888228},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GN$4)","v":51213.174803749884},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GO$4)","v":44372.300051830505},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GP$4)","v":37182.965611983585},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GQ$4)","v":26607.358125055049},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GR$4)","v":22732.922844373912},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GS$4)","v":24635.879337347189},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GT$4)","v":28682.897891870991},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GU$4)","v":43316.19241660877},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GV$4)","v":50093.002071276271},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GW$4)","v":56546.968558565786},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GX$4)","v":57613.867564238797},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GY$4)","v":58298.536812717},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!GZ$4)","v":54297.597730430352},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HA$4)","v":47048.252773300715},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HB$4)","v":39429.644936965866},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HC$4)","v":28222.605544612568},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HD$4)","v":24116.793216483304},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HE$4)","v":26135.524742498215},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HF$4)","v":30424.070656333322},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HG$4)","v":45930.885347380798},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HH$4)","v":53112.188155002244},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HI$4)","v":59951.373877454658},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HJ$4)","v":61081.887577560701},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HK$4)","v":61807.352260833701},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HL$4)","v":57567.480684989976},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HM$4)","v":49885.275277020097},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HN$4)","v":41811.761837131897},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HO$4)","v":29935.589586127215},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HP$4)","v":25584.582224412585},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HQ$4)","v":27726.117827136364},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HR$4)","v":32270.605121668024},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HS$4)","v":48703.083499107277},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HT$4)","v":56313.022371374274},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HU$4)","v":63560.419574837222},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HV$4)","v":64758.340624223354},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HW$4)","v":65527.031076605912},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HX$4)","v":61033.957754469724},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HY$4)","v":52893.045253507589},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!HZ$4)","v":44337.463460593681},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IA$4)","v":31752.206357996154},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IB$4)","v":27141.360731458888},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IC$4)","v":29413.155421814023},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!ID$4)","v":34228.858300882632},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IE$4)","v":51642.256490012995},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IF$4)","v":59706.415325540307},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IG$4)","v":67386.388547119903},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IH$4)","v":68655.7356881124},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!II$4)","v":69470.227000079642},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IJ$4)","v":64708.830479751283},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IK$4)","v":56081.820880733911},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IL$4)","v":47015.386049960733},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IM$4)","v":33678.706656869879},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IN$4)","v":28792.505001752608},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IO$4)","v":31202.465529613441},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IP$4)","v":36305.569710710777},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IQ$4)","v":54758.442241184777},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IR$4)","v":63303.931930101462},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IS$4)","v":71442.299901558523},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IT$4)","v":72787.331439688438},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IU$4)","v":73650.352078066106},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IV$4)","v":68604.607811028065},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IW$4)","v":59462.475586424887},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IX$4)","v":49854.684247206271},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IY$4)","v":35721.717247211083},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!IZ$4)","v":30543.715036035228},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JA$4)","v":33100.227218865759},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JB$4)","v":38507.884327396787},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JC$4)","v":58062.281023055635},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JD$4)","v":67117.830584624011},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JE$4)","v":75741.953023952257},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JF$4)","v":77167.18110677306},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JG$4)","v":78081.622048139849},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JH$4)","v":72734.548451846233},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JI$4)","v":63046.534888820031},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JJ$4)","v":52865.062151095968},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JK$4)","v":37888.263414222864},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JL$4)","v":32401.034004977351},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JM$4)","v":35112.991707345456},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JN$4)","v":40843.376916728928},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JO$4)","v":61565.051538154483},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JP$4)","v":71161.104697765622},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JQ$4)","v":80299.974280683484},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JR$4)","v":81810.180027532566},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JS$4)","v":82779.104435380956},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JT$4)","v":77112.705734315299},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JU$4)","v":66846.215439965672},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JV$4)","v":56056.806231797789},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JW$4)","v":40185.792866152529},{"$f":"INDEX(INDIRECT($G161),Consolidated!$E161,Consolidated!JX$4)","v":34370.868845539087}]
[null,"TAI",null,null,303,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AP$4)","v":124650.55989905755},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BB$4)","v":13707.086056157452},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BN$4)","v":23678.122261179495},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!BZ$4)","v":33385.671901634312},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CL$4)","v":42813.812299609795},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CX$4)","v":51945.713938610686},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DJ$4)","v":60763.588185282657},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DV$4)","v":69248.631977612851},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EH$4)","v":77380.969302269048},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EU$4)","v":286116.1449550984},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EV$4)","v":19052.533235678773},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EW$4)","v":20505.914347381811},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EX$4)","v":23966.62988092138},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EY$4)","v":36828.770239683312},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!EZ$4)","v":42587.062000801328},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FA$4)","v":47998.795373228757},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FB$4)","v":48624.236133511018},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FC$4)","v":48907.667478541807},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FD$4)","v":45116.906450838294},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FE$4)","v":38557.573494611242},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FF$4)","v":31747.875598419094},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FG$4)","v":21940.092154233578},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FH$4)","v":18272.983047325259},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FI$4)","v":19689.172845238056},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FJ$4)","v":23131.875692361682},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FK$4)","v":35929.206560465245},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FL$4)","v":41658.041851776987},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FM$4)","v":47042.039450357108},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FN$4)","v":47663.562502091008},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FO$4)","v":47944.774149225261},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FP$4)","v":50048.387780790632},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FQ$4)","v":43134.668175553357},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FR$4)","v":35868.695000896769},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FS$4)","v":25179.496849639418},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FT$4)","v":21264.624705216509},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FU$4)","v":23077.46698014197},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FV$4)","v":27170.53184498964},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FW$4)","v":41965.433009848653},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FX$4)","v":48818.104731435531},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FY$4)","v":55344.419370698197},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!FZ$4)","v":56424.876047731763},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GA$4)","v":57118.940945905058},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GB$4)","v":53076.263649389919},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GC$4)","v":45749.733905157904},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GD$4)","v":38049.920954758512},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GE$4)","v":26722.518561508678},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GF$4)","v":22573.864310455578},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GG$4)","v":24497.726655479975},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GH$4)","v":28835.076899856129},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GI$4)","v":44513.155169267709},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GJ$4)","v":51774.858139559175},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GK$4)","v":58690.720379813312},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GL$4)","v":59835.610415445735},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GM$4)","v":60571.040991653332},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GN$4)","v":56286.948838288125},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GO$4)","v":48522.960193863189},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GP$4)","v":40363.403229480275},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GQ$4)","v":28359.691918783428},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GR$4)","v":23963.294579175148},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GS$4)","v":26004.956288702597},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GT$4)","v":30601.171176572047},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GU$4)","v":47215.147176847706},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GV$4)","v":54910.295825601832},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GW$4)","v":62238.95691317405},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GX$4)","v":63452.122439174382},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GY$4)","v":64231.383677272876},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!GZ$4)","v":59691.459828597232},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HA$4)","v":51463.891730464391},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HB$4)","v":42817.139768979818},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HC$4)","v":30096.739761531084},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HD$4)","v":25437.804607590668},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HE$4)","v":27604.45789756942},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HF$4)","v":32474.986778614184},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HG$4)","v":50080.728232716399},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HH$4)","v":58235.194224853301},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HI$4)","v":66001.293198480664},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HJ$4)","v":67286.80542704546},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HK$4)","v":68112.509175022526},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HL$4)","v":63301.475822272972},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HM$4)","v":54582.648041524313},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HN$4)","v":45419.610997156349},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HO$4)","v":31939.731569401229},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HP$4)","v":27002.580339179804},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HQ$4)","v":29301.85544189455},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HR$4)","v":34463.06967642378},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HS$4)","v":53119.779264725032},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HT$4)","v":61760.978477448502},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HU$4)","v":69990.624999617663},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HV$4)","v":71352.797880322571},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HW$4)","v":72227.711598893744},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HX$4)","v":67129.378544494975},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HY$4)","v":57889.958046018575},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!HZ$4)","v":48179.808857657386},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IA$4)","v":33895.104390626671},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IB$4)","v":28663.122519921111},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IC$4)","v":31103.11430089187},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!ID$4)","v":36572.362283423528},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IE$4)","v":56342.776718405374},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IF$4)","v":65499.761409575767},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IG$4)","v":74220.62354160723},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IH$4)","v":75664.028232434721},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!II$4)","v":76591.084264684323},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IJ$4)","v":71188.294432844181},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IK$4)","v":61397.19668341575},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IL$4)","v":51107.267597769212},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IM$4)","v":35969.685030863897},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IN$4)","v":30425.265735762816},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IO$4)","v":33014.561924911322},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IP$4)","v":38810.227391335728},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IQ$4)","v":59760.828375613259},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IR$4)","v":69464.384853206546},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IS$4)","v":78705.782069141715},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IT$4)","v":80235.262270104271},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IU$4)","v":81217.56766319614},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IV$4)","v":75492.139356193657},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IW$4)","v":65116.423739395002},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IX$4)","v":54212.096400969342},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IY$4)","v":38170.713577494535},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!IZ$4)","v":32295.198597335202},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JA$4)","v":35042.909732151398},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JB$4)","v":41184.473546420537},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JC$4)","v":63385.71132343389},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JD$4)","v":73668.463444413355},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JE$4)","v":83461.465196372374},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JF$4)","v":85082.153397142742},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JG$4)","v":86123.00030897274},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JH$4)","v":80055.666014772054},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JI$4)","v":69060.425000832358},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JJ$4)","v":57505.013978932395},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JK$4)","v":40505.868339536391},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JL$4)","v":34279.485140813289},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JM$4)","v":37195.2763251621},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JN$4)","v":43703.381953140779},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JO$4)","v":67229.912202197753},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JP$4)","v":78126.431048719925},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JQ$4)","v":88503.961215059157},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JR$4)","v":90221.295911081048},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JS$4)","v":91324.172636700911},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JT$4)","v":84894.514181916747},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JU$4)","v":73242.755879556411},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JV$4)","v":60997.385240407166},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JW$4)","v":42983.292288109311},{"$f":"INDEX(INDIRECT($G162),Consolidated!$E162,Consolidated!JX$4)","v":36385.087517961663}]
[null,"EGYSphere",null,null,303,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AP$4)","v":200467.06945223088},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BB$4)","v":16656.458664446895},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BN$4)","v":30069.166859328514},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!BZ$4)","v":43159.881220409879},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CL$4)","v":55909.229066318483},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CX$4)","v":68296.744319420948},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DJ$4)","v":80300.805061928317},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DV$4)","v":91898.567504934297},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EH$4)","v":103065.89616290847},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EU$4)","v":376729.10772461479},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EV$4)","v":25314.934204225661},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EW$4)","v":27201.180563791564},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EX$4)","v":31686.80390853847},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EY$4)","v":48349.116460891142},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!EZ$4)","v":55810.582483288184},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FA$4)","v":62823.205737136137},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FB$4)","v":63636.667916941617},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FC$4)","v":64007.179319108509},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FD$4)","v":59100.837996010843},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FE$4)","v":50608.676181430041},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FF$4)","v":41792.261273416472},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FG$4)","v":29092.761335836058},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FH$4)","v":24346.646051100954},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FI$4)","v":26184.966164991642},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FJ$4)","v":30647.475664581831},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FK$4)","v":47226.064555274817},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FL$4)","v":54649.597089567011},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FM$4)","v":61626.516639845293},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FN$4)","v":62435.125293171106},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FO$4)","v":62802.983583636116},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FP$4)","v":65531.225635516559},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FQ$4)","v":56580.288426887251},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FR$4)","v":47173.133733634502},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FS$4)","v":33332.257037755044},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FT$4)","v":28265.468208530692},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FU$4)","v":30617.789614782043},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FV$4)","v":35922.874412482583},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FW$4)","v":55088.936277486842},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FX$4)","v":63968.287891797139},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FY$4)","v":72424.963726742033},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!FZ$4)","v":73828.215599923002},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GA$4)","v":74731.035309348546},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GB$4)","v":69498.873960039549},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GC$4)","v":60013.506157929136},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GD$4)","v":50044.684662014297},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GE$4)","v":35377.450737267798},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GF$4)","v":30008.111187543705},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GG$4)","v":32504.500957361393},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GH$4)","v":38126.227869989998},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GI$4)","v":58436.422051252805},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GJ$4)","v":67845.796274857174},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GK$4)","v":76807.260913083708},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GL$4)","v":78294.216790471604},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GM$4)","v":79250.864692970732},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GN$4)","v":73706.277127561654},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GO$4)","v":63654.569315393455},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GP$4)","v":53090.545595199081},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GQ$4)","v":37547.61716548074},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GR$4)","v":31857.660475572473},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GS$4)","v":34506.916702123097},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GT$4)","v":40464.184639729392},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GU$4)","v":61986.810605702405},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GV$4)","v":71957.844967275421},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GW$4)","v":81454.229473630694},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GX$4)","v":83029.881930949661},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GY$4)","v":84043.567013739579},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!GZ$4)","v":78167.897065692683},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HA$4)","v":67516.034578566483},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HB$4)","v":56321.270891331005},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HC$4)","v":39850.364998346886},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HD$4)","v":33820.645912978507},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HE$4)","v":36632.102628015586},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HF$4)","v":42944.938466191968},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HG$4)","v":65752.372827868836},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HH$4)","v":76318.593305159578},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HI$4)","v":86381.827257215831},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HJ$4)","v":88051.466631310483},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HK$4)","v":89125.589162215547},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HL$4)","v":82899.066609792993},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HM$4)","v":71611.215774390905},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HN$4)","v":59748.052500840407},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HO$4)","v":42293.764630654223},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HP$4)","v":35903.994634834336},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HQ$4)","v":38887.554383452058},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HR$4)","v":45577.180283487236},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HS$4)","v":69746.120178246798},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HT$4)","v":80943.053918366699},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HU$4)","v":91606.972757473777},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HV$4)","v":93376.20490344979},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HW$4)","v":94514.367831130323},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HX$4)","v":87916.041869895402},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HY$4)","v":75954.229451813444},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!HZ$4)","v":63382.758402238687},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IA$4)","v":44886.376111107616},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IB$4)","v":38115.055158734634},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IC$4)","v":41281.223550178562},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!ID$4)","v":48370.128296968178},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IE$4)","v":73981.849301046343},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IF$4)","v":85847.144068857786},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IG$4)","v":97147.602858750048},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IH$4)","v":99022.367965968966},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!II$4)","v":100228.3889994956},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IJ$4)","v":93236.057741921759},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IK$4)","v":80560.043194837941},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IL$4)","v":67237.973350373097},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IM$4)","v":47637.278762910399},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IN$4)","v":40461.622928349891},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IO$4)","v":43821.545282549378},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IP$4)","v":51333.559880042711},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IQ$4)","v":78474.189316903328},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IR$4)","v":91047.740073091554},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IS$4)","v":103022.73404849571},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IT$4)","v":105009.32657855735},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IU$4)","v":106287.250986805},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IV$4)","v":98877.38675173356},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IW$4)","v":85444.526838606005},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IX$4)","v":71327.042076014157},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IY$4)","v":50556.102591282033},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!IZ$4)","v":42951.967400437672},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JA$4)","v":46517.467617160255},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JB$4)","v":54477.845395430355},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JC$4)","v":83238.651959074981},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JD$4)","v":96562.734993456877},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JE$4)","v":109252.52730397401},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JF$4)","v":111357.61711758206},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JG$4)","v":112711.7312913326},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JH$4)","v":104859.40143184816},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JI$4)","v":90624.506762672245},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JJ$4)","v":75664.115083971323},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JK$4)","v":53653.061585437565},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JL$4)","v":45594.86076829661},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JM$4)","v":49378.482553496273},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JN$4)","v":57813.984056686357},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JO$4)","v":88291.68472380357},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JP$4)","v":102411.09979482477},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JQ$4)","v":115858.35687354942},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JR$4)","v":118089.01161714518},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JS$4)","v":119523.85743933839},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JT$4)","v":111202.64044261824},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JU$4)","v":96117.823446074457},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JV$4)","v":80264.197205755234},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JW$4)","v":56938.989029010765},{"$f":"INDEX(INDIRECT($G163),Consolidated!$E163,Consolidated!JX$4)","v":48399.608420234967}]
[null,"Edita",null,null,303,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CT$4)","v":4876.2968338166138},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!CZ$4)","v":47265.478743324726},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DF$4)","v":24600.839017696911},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DL$4)","v":45964.238874574541},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DR$4)","v":35769.806626788341},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DX$4)","v":44823.079883257713},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!ED$4)","v":46576.179794656142},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EJ$4)","v":43652.749512178038},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EP$4)","v":55876.085098258598},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EW$4)","v":279967.0707890655},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EX$4)","v":28645.484633125569},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EY$4)","v":43804.622878754264},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!EZ$4)","v":50592.391063525429},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FA$4)","v":56971.775502115372},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FB$4)","v":57710.865008119959},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FC$4)","v":58046.931522569517},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FD$4)","v":53581.862739687829},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FE$4)","v":45854.239617346313},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FF$4)","v":37831.590175572223},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FG$4)","v":26275.921020852715},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FH$4)","v":21956.611228258487},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FI$4)","v":23628.632694121916},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FJ$4)","v":27687.753326123595},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FK$4)","v":42770.64949104048},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FL$4)","v":49523.837308422051},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FM$4)","v":55870.669792001703},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FN$4)","v":56605.275938297636},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FO$4)","v":56938.86077972308},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FP$4)","v":59420.028397910566},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FQ$4)","v":51274.921294503692},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FR$4)","v":42714.720076205151},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FS$4)","v":30120.503260454083},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FT$4)","v":25509.359985133982},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FU$4)","v":27649.001774639619},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FV$4)","v":32474.66692252153},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FW$4)","v":49911.697543599097},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FX$4)","v":57989.387289051432},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FY$4)","v":65682.500526243399},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!FZ$4)","v":66958.069383901806},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GA$4)","v":67778.315238066614},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GB$4)","v":63016.659375175674},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GC$4)","v":54385.229167381083},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GD$4)","v":45313.923671690703},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GE$4)","v":31967.774342900051},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GF$4)","v":27081.282065373922},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GG$4)","v":29351.958687400976},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GH$4)","v":34465.644935154196},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GI$4)","v":52943.585926362764},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GJ$4)","v":61503.439632787835},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GK$4)","v":69655.757524561355},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GL$4)","v":71007.407800428904},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GM$4)","v":71876.552246730862},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GN$4)","v":66830.559013526901},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GO$4)","v":57683.76826794623},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GP$4)","v":48070.841620353865},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GQ$4)","v":33927.865605476996},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GR$4)","v":28749.581829462695},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GS$4)","v":31159.2949489864},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GT$4)","v":36578.192552242246},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GU$4)","v":56159.181104631141},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GV$4)","v":65229.979173143751},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GW$4)","v":73868.911442809796},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GX$4)","v":75301.180649601214},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GY$4)","v":76222.138381557466},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!GZ$4)","v":70874.828495790905},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HA$4)","v":61181.905986073049},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HB$4)","v":50995.01919605818},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HC$4)","v":36007.641889979175},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HD$4)","v":30520.142230685171},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HE$4)","v":33077.380906594204},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HF$4)","v":38819.706081062737},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HG$4)","v":59569.588644607436},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HH$4)","v":69181.829356896007},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HI$4)","v":78336.421778319811},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HJ$4)","v":79854.118022929513},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HK$4)","v":80829.977445537879},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HL$4)","v":75163.35767856866},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HM$4)","v":64891.694861080483},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HN$4)","v":54096.578024863542},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HO$4)","v":38214.38435218903},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HP$4)","v":32399.203899862816},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HQ$4)","v":35112.974207257852},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HR$4)","v":41198.030359227239},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HS$4)","v":63186.58406427993},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HT$4)","v":73372.586120075372},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HU$4)","v":83073.618169851747},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HV$4)","v":84681.836288647231},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HW$4)","v":85715.869869750808},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HX$4)","v":79710.872495474934},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HY$4)","v":68825.913803465155},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!HZ$4)","v":57386.250810456324},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IA$4)","v":40555.815631949314},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IB$4)","v":34393.386813675155},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IC$4)","v":37273.243263004399},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!ID$4)","v":43721.485874049147},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IE$4)","v":67022.653170278849},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IF$4)","v":77816.664345016645},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IG$4)","v":88096.752683183862},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IH$4)","v":89800.891339330105},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!II$4)","v":90896.566577710328},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IJ$4)","v":84532.985205382822},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IK$4)","v":72998.111792531228},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IL$4)","v":60875.418147574754},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IM$4)","v":43040.126540705336},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IN$4)","v":36509.713271321263},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IO$4)","v":39565.792133156508},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IP$4)","v":46398.897517129961},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IQ$4)","v":71091.034818948319},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IR$4)","v":82529.347106915346},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IS$4)","v":93423.055234086656},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IT$4)","v":95228.835034254793},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IU$4)","v":96389.826081190404},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IV$4)","v":89646.247656184714},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IW$4)","v":77422.65419838774},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IX$4)","v":64576.147548738256},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IY$4)","v":45676.00435776027},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!IZ$4)","v":38755.632258274745},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JA$4)","v":41998.686909110867},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JB$4)","v":49239.62507251084},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JC$4)","v":75405.766247075822},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JD$4)","v":87526.837877137121},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JE$4)","v":99070.792336693412},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JF$4)","v":100984.27502792387},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JG$4)","v":102214.47500114136},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JH$4)","v":95068.207744787403},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JI$4)","v":82114.771885675029},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JJ$4)","v":68501.234817096192},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JK$4)","v":48472.66283196069},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JL$4)","v":41139.04528061334},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JM$4)","v":44580.483692048379},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JN$4)","v":52253.595542635376},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JO$4)","v":79981.731126435989},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JP$4)","v":92826.31586053838},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JQ$4)","v":105059.32937652685},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JR$4)","v":107086.9381876407},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JS$4)","v":108390.47221890056},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JT$4)","v":100817.46926487511},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JU$4)","v":87090.613265802793},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JV$4)","v":72664.247906166624},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JW$4)","v":51439.87399132835},{"$f":"INDEX(INDIRECT($G164),Consolidated!$E164,Consolidated!JX$4)","v":43668.333758412497}]
[null,0]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H157:H165)","v":0},{"$f":"SUM(I157:I165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1254415.5803550323,0,248027.35768651214,0,0,0,0,0,84674.286929240596,0,0,0,446188.27523197228,0,72576.860165778606,0,0,0,0,0,98849.385575882538,0,0,0,504549.82693756546,0,111289.97374572171,0,0,0,0,{"$f":"SUM(BU157:BU165)","v":0},105807.09544049742,0,0,0,561698.79464385193,0,118128.13954903174,0,0,0,0,0,119145.38462043187,0,0,0,617495.81821681245,0,121432.62146983441,0,0,0,2827.7181982960901,0,137067.6075276522,0,0,0,668926.73737879191,0,171898.98787061655,0,0,0,14306.837042285333,0,169527.74083020719,0,0,0,709874.18210637581,0,173688.64706432243,0,0,0,36574.877241933689,0,190375.70476381975,0,0,0,738032.95203770848,0,178345.75627607666,0,0,0,70963.723161581409,0,208664.07778776402,0,0,{"$f":"SUM(EG157:EG165)","v":0},751926.91069571301,0,184762.99062723873,0,0,0,136851.98607869135,0,171390.16962513019,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,1915153.806714939,148921.43412958004,715615.64879684313,242380.70873783101,361421.23831238487,414732.23991693638,464836.80984228133,470655.47509200539,473309.80063187605,438267.06431033782,377607.76512262173,314632.08656972146,223916.22910232283,190018.28402330831,203955.31315279586,235842.58178949513,354285.47497275891,407325.96130219894,457175.94772868458,462960.42136779375,465596.27728628606,485094.42780727835,421158.19003658835,353962.84023975889,255093.64025945176,218905.34473769669,236558.20846584541,274465.21964091493,411393.1640122488,474834.3263552335,535255.99552077695,545289.03010557976,551747.09119241522,514377.74636147666,446624.13157999481,375416.83582673012,270644.78109963186,232295.63435166472,251023.97817257384,291193.5710918557,436295.5747842025,503523.6850485953,567552.03818181262,578183.58842630917,585026.7394109458,545426.01686988387,473627.10249637323,398168.32242995297,287140.98853044293,246501.96095418013,{"$f":"SUM(GS157:GS165)","v":266371.16279498761},308938.38338710833,462702.40322174696,533943.51062030136,601793.83515090658,613059.60280496953,620310.80391607119,{"$f":"SUM(GZ157:GZ165)","v":578345.46246770176},502259.7172922882,422295.61246421776,304639.53364660329,261573.8908237085,282653.29517795664,327761.24965886085,490704.37126605993,566198.01811112452,638098.45208768081,650036.26837163256,657719.84863848938,613248.69076122448,532620.16240213066,447881.73632899666,323201.14925656759,277563.99186075496,299927.1500307612,347727.48597631988,520397.6626431981,600397.68975311285,676589.9888931379,689239.9415022094,697381.68034709501,650255.07708325936,564812.53092762711,475014.72616045573,342890.23862831655,294528.0148587299,318252.93972637993,368906.35585683864,551884.25117531943,636659.6513550661,717400.00187950849,730804.56956235261,739431.78325582424,689491.17072803027,598947.17745996756,503787.91662166914,363775.09679502621,312525.08569395635,337694.52189730748,391371.30828714016,585272.24879828095,675108.07126387185,760667.95124873077,774872.14641163452,784013.77968056232,731091.12554183591,635141.09418785118,534300.26375255105,385928.14517475013,331617.90909096505,358319.61953697406,415200.23006597324,620676.27446682483,715874.58325418585,806541.67539516441,821593.19521053217,831279.91830591951,775197.15632807603,673518.30956676346,566656.68296218337,409426.18030343828,{"$f":"SUM(JL157:JL165)","v":351872.98465857166},380200.05435836478,440475.71332816913,658217.84519928717,759098.73477988527,855177.89363881189,871127.28016502666,881391.59171496413,821960.0226125198,714210.31090111006,600968.40731102333,434350.63752851379,373360.83593391388]
[]
[{"$f":"'SPV Template'!C147","v":"Contributions by rooftop owner"}]
[null,{"$f":"B157","v":"TEPCO"},null,null,{"$f":"MATCH($A$168,INDIRECT(F169),0)","v":149},{"$f":"\"'\"&B169&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B169&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!H$4)","v":335.08723142561598},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!I$4)","v":338.23259282308351},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!J$4)","v":341.40020586928705},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!K$4)","v":55424.879298544132},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!L$4)","v":55653.506925650632},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!M$4)","v":55883.077641718934},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!N$4)","v":56113.595336991028},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!O$4)","v":56345.063917756117},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!P$4)","v":56577.48730641685},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G169),Consolidated!$E169,Consolidated!JX$4)","v":0}]
[null,{"$f":"B158","v":"pepsico"},null,null,{"$f":"MATCH($A$168,INDIRECT(F170),0)","v":149},{"$f":"\"'\"&B170&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B170&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!I$4)","v":202.11021479607172},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!J$4)","v":204.00736159259048},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!K$4)","v":205.91792962717446},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!L$4)","v":207.84200370428067},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!M$4)","v":209.77966913309834},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!N$4)","v":61912.545089763873},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!O$4)","v":62167.934338259154},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!P$4)","v":62424.377067404479},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!Q$4)","v":62681.877622807515},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!R$4)","v":62940.440368001597},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G170),Consolidated!$E170,Consolidated!JX$4)","v":0}]
[null,"PandG",null,null,149,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!K$4)","v":170.20224552047603},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!L$4)","v":171.79988196440976},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!M$4)","v":173.4088207804609},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!N$4)","v":175.02913338465871},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!O$4)","v":176.66089161808071},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!P$4)","v":178.30416774929219},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!Q$4)","v":111398.52775608131},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!R$4)","v":111858.04668307517},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!S$4)","v":112319.46112564283},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G171),Consolidated!$E171,Consolidated!JX$4)","v":0}]
[null,"Nestle",null,null,149,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G172),Consolidated!$E172,Consolidated!JX$4)","v":0}]
[null,"TEI",null,null,149,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G173),Consolidated!$E173,Consolidated!JX$4)","v":0}]
[null,"TAI",null,null,149,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G174),Consolidated!$E174,Consolidated!JX$4)","v":0}]
[null,"EGYSphere",null,null,149,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G175),Consolidated!$E175,Consolidated!JX$4)","v":0}]
[null,"Edita",null,null,149,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G176),Consolidated!$E176,Consolidated!JX$4)","v":0}]
[null,0]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H169:H177)","v":335.08723142561598},{"$f":"SUM(I169:I177)","v":540.34280761915522},545.40756746187753,55800.999473691787,56033.148811319326,56266.266131632488,118201.16956013955,118689.65914763336,119180.16854157062,174080.40537888883,174798.48705107678,112319.46112564283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU169:BU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG169:EG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GS169:GS177)","v":0},0,0,0,0,0,0,{"$f":"SUM(GZ169:GZ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JL169:JL177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'SPV Template'!C148","v":"Contributions by development Co."}]
[null,{"$f":"B169","v":"TEPCO"},null,null,{"$f":"MATCH($A$180,INDIRECT(F181),0)","v":150},{"$f":"\"'\"&B181&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B181&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!H$4)","v":335.08723142561598},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!I$4)","v":338.23259282308351},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!J$4)","v":341.40020586928705},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!K$4)","v":55424.879298544132},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!L$4)","v":55653.506925650632},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!M$4)","v":55883.077641718934},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!N$4)","v":56113.595336991028},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!O$4)","v":56345.063917756117},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!P$4)","v":56577.48730641685},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G181),Consolidated!$E181,Consolidated!JX$4)","v":0}]
[null,{"$f":"B170","v":"pepsico"},null,null,{"$f":"MATCH($A$180,INDIRECT(F182),0)","v":150},{"$f":"\"'\"&B182&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B182&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!I$4)","v":202.11021479607172},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!J$4)","v":204.00736159259048},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!K$4)","v":205.91792962717446},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!L$4)","v":207.84200370428067},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!M$4)","v":209.77966913309834},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!N$4)","v":61912.545089763873},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!O$4)","v":62167.934338259154},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!P$4)","v":62424.377067404479},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!Q$4)","v":62681.877622807515},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!R$4)","v":62940.440368001597},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G182),Consolidated!$E182,Consolidated!JX$4)","v":0}]
[null,"PandG",null,null,150,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!K$4)","v":170.20224552047603},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!L$4)","v":171.79988196440976},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!M$4)","v":173.4088207804609},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!N$4)","v":175.02913338465871},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!O$4)","v":176.66089161808071},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!P$4)","v":178.30416774929219},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!Q$4)","v":111398.52775608131},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!R$4)","v":111858.04668307517},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!S$4)","v":112319.46112564283},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G183),Consolidated!$E183,Consolidated!JX$4)","v":0}]
[null,"Nestle",null,null,150,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!L$4)","v":1026.5867862098266},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!M$4)","v":1036.2230425206296},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!N$4)","v":75012.79290776985},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!O$4)","v":75322.220678514394},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!P$4)","v":75632.924838813269},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!Q$4)","v":75944.91065377339},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!R$4)","v":76258.183410220183},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!S$4)","v":76572.748416787348},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!T$4)","v":76991.22288051444},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!U$4)","v":77308.811674896555},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G184),Consolidated!$E184,Consolidated!JX$4)","v":0}]
[null,"TEI",null,null,150,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!L$4)","v":1026.5867862098266},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!M$4)","v":1036.2230425206296},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!N$4)","v":83048.966173901252},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!O$4)","v":83391.543159368593},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!P$4)","v":83735.533274900983},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!Q$4)","v":84080.942349659963},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G185),Consolidated!$E185,Consolidated!JX$4)","v":0}]
[null,"TAI",null,null,150,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!P$4)","v":1048.3642574073681},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!Q$4)","v":1058.2049321824256},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!R$4)","v":94433.876095460815},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!S$4)","v":94823.415834354586},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!T$4)","v":95257.548242484627},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!U$4)","v":95650.485628984883},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G186),Consolidated!$E186,Consolidated!JX$4)","v":0}]
[null,"EGYSphere",null,null,150,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!R$4)","v":1059.4256262456367},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!S$4)","v":1069.3701307082626},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!T$4)","v":123523.52828493841},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!U$4)","v":124033.06283911379},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!V$4)","v":124544.69922332512},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!W$4)","v":125058.44610762136},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G187),Consolidated!$E187,Consolidated!JX$4)","v":0}]
[null,"Edita",null,null,150,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!T$4)","v":1070.6037044048423},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!U$4)","v":1080.6531340697511},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!V$4)","v":112480.94065753816},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!W$4)","v":112944.9245377505},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!X$4)","v":113410.82235146873},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!Y$4)","v":113878.64199366854},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G188),Consolidated!$E188,Consolidated!JX$4)","v":0}]
[null,0]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H181:H189)","v":335.08723142561598},{"$f":"SUM(I181:I189)","v":540.34280761915522},545.40756746187753,55800.999473691787,58086.322383738974,58338.712216673746,276262.92864181066,277403.42298551637,279596.99091269227,335164.46331450465,346549.97218300338,284784.99550749303,296842.90311234235,298073.01327706501,237025.63988086328,238003.37064537185,113410.82235146873,113878.64199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU181:BU189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG181:EG189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GS181:GS189)","v":0},0,0,0,0,0,0,{"$f":"SUM(GZ181:GZ189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JL181:JL189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'SPV Template'!C149","v":"Funds by debt funding"},null,null,null,"EGP"]
[null,{"$f":"B181","v":"TEPCO"},null,null,{"$f":"MATCH($A$192,INDIRECT(F193),0)","v":151},{"$f":"\"'\"&B193&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B193&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!H$4)","v":6031.5701656610872},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!I$4)","v":6088.1866708155021},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!J$4)","v":6145.2037056471672},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!K$4)","v":997647.8273737944},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!L$4)","v":1001763.1246617113},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!M$4)","v":1005895.3975509406},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!N$4)","v":1010044.7160658384},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!O$4)","v":1014211.1505196101},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!P$4)","v":1018394.7715155032},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G193),Consolidated!$E193,Consolidated!JX$4)","v":0}]
[null,{"$f":"B182","v":"pepsico"},null,null,{"$f":"MATCH($A$192,INDIRECT(F194),0)","v":151},{"$f":"\"'\"&B194&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B194&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!I$4)","v":3637.9838663292903},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!J$4)","v":3672.1325086666288},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!K$4)","v":3706.52273328914},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!L$4)","v":3741.156066677052},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!M$4)","v":3776.0340443957703},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!N$4)","v":1114425.8116157497},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!O$4)","v":1119022.8180886649},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!P$4)","v":1123638.7872132803},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!Q$4)","v":1128273.7972105355},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!R$4)","v":1132927.9266240287},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G194),Consolidated!$E194,Consolidated!JX$4)","v":0}]
[null,{"$f":"B183","v":"PandG"},null,null,151,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!K$4)","v":3063.6404193685685},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!L$4)","v":3092.3978753593751},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!M$4)","v":3121.3587740482963},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!N$4)","v":3150.5244009238568},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!O$4)","v":3179.8960491254525},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!P$4)","v":3209.4750194872595},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!Q$4)","v":2005173.4996094634},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!R$4)","v":2013444.8402953527},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!S$4)","v":2021750.3002615708},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G195),Consolidated!$E195,Consolidated!JX$4)","v":0}]
[null,{"$f":"B184","v":"Nestle"},null,null,151,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!L$4)","v":9239.2810758884407},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!M$4)","v":9326.0073826856678},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!N$4)","v":675115.13616992859},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!O$4)","v":677899.98610662948},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!P$4)","v":680696.32354931941},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!Q$4)","v":683504.19588396046},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!R$4)","v":686323.65069198166},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!S$4)","v":689154.73575108615},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!T$4)","v":692921.00592462986},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!U$4)","v":695779.30507406907},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G196),Consolidated!$E196,Consolidated!JX$4)","v":0}]
[null,{"$f":"B185","v":"TEI"},null,null,151,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!L$4)","v":9239.2810758884407},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!M$4)","v":9326.0073826856678},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!N$4)","v":747440.69556511124},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!O$4)","v":750523.88843431731},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!P$4)","v":753619.79947410885},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!Q$4)","v":756728.48114693956},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G197),Consolidated!$E197,Consolidated!JX$4)","v":0}]
[null,{"$f":"B186","v":"TAI"},null,null,151,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!P$4)","v":9435.2783166663121},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!Q$4)","v":9523.8443896418303},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!R$4)","v":849904.88485914725},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!S$4)","v":853410.74250919127},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!T$4)","v":857317.9341823617},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!U$4)","v":860854.37066086393},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G198),Consolidated!$E198,Consolidated!JX$4)","v":0}]
[null,{"$f":"B187","v":"EGYSphere"},null,null,151,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!R$4)","v":9534.8306362107305},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!S$4)","v":9624.3311763743623},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!T$4)","v":1111711.7545644457},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!U$4)","v":1116297.5655520239},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!V$4)","v":1120902.2930099261},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!W$4)","v":1125526.0149685922},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G199),Consolidated!$E199,Consolidated!JX$4)","v":0}]
[null,{"$f":"B188","v":"Edita"},null,null,151,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!T$4)","v":9635.4333396435795},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!U$4)","v":9725.8782066277599},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!V$4)","v":1012328.4659178434},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!W$4)","v":1016504.3208397544},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!X$4)","v":1020697.4011632185},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!Y$4)","v":1024907.7779430168},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G200),Consolidated!$E200,Consolidated!JX$4)","v":0}]
[null,{"$f":"B189","v":0}]
[null,{"$f":"B190","v":"Total"},null,null,null,null,null,{"$f":"SUM(H193:H201)","v":6031.5701656610872},{"$f":"SUM(I193:I201)","v":9726.1705371447933},9817.3362143137965,1004417.9905264521,1027075.2407555246,1031444.805134756,3550176.8838175517,3564837.7391983476,3588994.4350883653,4583203.8182405401,4692136.1331067216,3573940.109698223,2671586.1280110809,2682657.1194935846,2133230.7589277695,2142030.3358083465,1020697.4011632185,1024907.7779430168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU193:BU201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG193:EG201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GS193:GS201)","v":0},0,0,0,0,0,0,{"$f":"SUM(GZ193:GZ201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JL193:JL201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'SPV Template'!D173","v":"Interest Cost in EGP"}]
[null,{"$f":"B193","v":"TEPCO"},null,null,{"$f":"MATCH($A$204,INDIRECT(F205),0)","v":175},{"$f":"\"'\"&B205&\"'!d:d\"","v":"'TEPCO'!d:d"},{"$f":"\"'\"&B205&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!I$4)","v":27.644696592613318},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!J$4)","v":55.548885500517706},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!K$4)","v":83.714402484733895},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!L$4)","v":4656.2669446146256},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!M$4)","v":9247.681265980802},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!N$4)","v":13858.035171422613},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!O$4)","v":18487.406786724368},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!P$4)","v":23135.874559939246},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!Q$4)","v":27803.517262718637},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!R$4)","v":27803.517262718637},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!S$4)","v":27400.304616558748},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!T$4)","v":28573.176130788455},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!U$4)","v":28307.944281289419},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!V$4)","v":28024.854527394968},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!W$4)","v":27706.36586689976},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!X$4)","v":27383.542217379461},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!Y$4)","v":27000.396848248696},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!Z$4)","v":26560.188760766374},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AA$4)","v":26111.490681555351},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AB$4)","v":25657.752755599893},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AC$4)","v":25240.52055464829},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AD$4)","v":24888.208766063923},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AE$4)","v":1251.525671733011},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AF$4)","v":899.56559307564908},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AG$4)","v":536.43306717253711},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AH$4)","v":153.56545570117618},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G205),Consolidated!$E205,Consolidated!JX$4)","v":0}]
[null,{"$f":"B194","v":"pepsico"},null,null,{"$f":"MATCH($A$204,INDIRECT(F206),0)","v":175},{"$f":"\"'\"&B206&\"'!d:d\"","v":"'pepsico'!d:d"},{"$f":"\"'\"&B206&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!J$4)","v":16.674092720675915},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!K$4)","v":33.504700052064628},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!L$4)","v":50.492929246306524},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!M$4)","v":67.639894551909677},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!N$4)","v":84.946717255390297},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!O$4)","v":5192.73168716091},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!P$4)","v":10321.586270067291},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!Q$4)","v":15471.597378128161},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!R$4)","v":20642.852282009782},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!S$4)","v":25835.438612369911},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!T$4)","v":27242.318932845494},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!U$4)","v":26975.13934298337},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!V$4)","v":26690.064220645469},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!W$4)","v":26370.353900308979},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!X$4)","v":25922.152773645386},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!Y$4)","v":25416.378653650587},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!Z$4)","v":24972.982534567011},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AA$4)","v":24521.221915837355},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AB$4)","v":24064.472301304901},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AC$4)","v":23643.383335128474},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AD$4)","v":23285.756859795682},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AE$4)","v":22994.382684905886},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AF$4)","v":24041.050722031727},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AG$4)","v":2143.6978602256067},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AH$4)","v":1773.8015962668671},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AI$4)","v":1367.3535766818134},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AJ$4)","v":830.79616329690464},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AK$4)","v":234.09621833063042},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G206),Consolidated!$E206,Consolidated!JX$4)","v":0}]
[null,{"$f":"B195","v":"PandG"},null,null,175,"'PandG'!d:d","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!L$4)","v":14.041685255439273},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!M$4)","v":28.21517551750307},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!N$4)","v":42.521403231891099},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!O$4)","v":56.961306736125437},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!P$4)","v":71.535830294617099},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!Q$4)","v":86.245924133933698},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!R$4)","v":9276.6244640106397},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!S$4)","v":18504.913315364338},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!T$4)","v":29283.565677242379},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!U$4)","v":29283.565677242379},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!V$4)","v":29005.262579961814},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!W$4)","v":28691.717127165666},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!X$4)","v":28247.429638138634},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!Y$4)","v":27744.560191809029},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!Z$4)","v":27186.628640402534},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AA$4)","v":26746.858818551336},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AB$4)","v":26302.103372309568},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AC$4)","v":25893.724419780196},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AD$4)","v":25550.011224155551},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AE$4)","v":1803.8492234231326},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AF$4)","v":1489.1951733449375},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AG$4)","v":1132.9223513701299},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AH$4)","v":757.21318096233801},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AI$4)","v":344.28652390795878},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G207),Consolidated!$E207,Consolidated!JX$4)","v":0}]
[null,{"$f":"B196","v":"Nestle"},null,null,175,"'Nestle'!d:d","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!M$4)","v":42.346704931155351},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!N$4)","v":85.090905435131333},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!O$4)","v":3179.3686128806376},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!P$4)","v":6286.4102158693559},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!Q$4)","v":9406.2683654704033},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!R$4)","v":12538.995929938554},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!S$4)","v":15684.645995610137},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!T$4)","v":19869.390632880972},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!U$4)","v":23045.278576702192},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!V$4)","v":26234.267058291676},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!W$4)","v":26234.267058291676},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!X$4)","v":25853.445050926635},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!Y$4)","v":25423.349749759927},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!Z$4)","v":24946.94197386652},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AA$4)","v":24465.118173417661},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AB$4)","v":23980.800294502827},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AC$4)","v":23638.712192210478},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AD$4)","v":23351.029843961787},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AE$4)","v":2042.6381966578897},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AF$4)","v":1795.290779520785},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AG$4)","v":1484.9715437897237},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AH$4)","v":1157.8047074884551},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AI$4)","v":799.26047028195558},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AJ$4)","v":329.26171243386108},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AW$4)","v":43.907254444298644},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AX$4)","v":43.907254444298644},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AY$4)","v":43.907254444298644},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!AZ$4)","v":43.907254444298644},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BA$4)","v":43.907254444298644},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BB$4)","v":43.907254444298644},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BI$4)","v":2.2845430018687085},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BJ$4)","v":2.2845430018687085},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BK$4)","v":2.2845430018687085},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BL$4)","v":2.2845430018687085},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BM$4)","v":2.2845430018687085},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BN$4)","v":2.2845430018687085},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G208),Consolidated!$E208,Consolidated!JX$4)","v":0}]
[null,{"$f":"B197","v":"TEI"},null,null,175,"'TEI'!d:d","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!M$4)","v":42.346704931155351},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!N$4)","v":85.090905435131333},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!O$4)","v":3510.8607601085578},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!P$4)","v":6950.7619154325112},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!Q$4)","v":10404.852663022177},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!R$4)","v":13873.19153494565},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!S$4)","v":13873.19153494565},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!T$4)","v":14498.618570139615},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!U$4)","v":14390.984472988923},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!V$4)","v":14275.921964151654},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!W$4)","v":14146.076643395392},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!X$4)","v":13961.349561663383},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!Y$4)","v":13816.029360874978},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!Z$4)","v":13646.938489400876},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AA$4)","v":1774.3069747711854},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AB$4)","v":1493.2355553639011},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AC$4)","v":1226.8085148184641},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AD$4)","v":986.90044228034856},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AE$4)","v":774.69972479869364},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AF$4)","v":635.96288704732217},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AG$4)","v":479.14818820186088},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AH$4)","v":314.0605616362634},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AI$4)","v":133.29072442926773},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AM$4)","v":139.40345781189276},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AN$4)","v":139.40345781189276},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AO$4)","v":139.40345781189276},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AP$4)","v":139.40345781189276},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AQ$4)","v":139.40345781189276},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AR$4)","v":146.99473521749087},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AS$4)","v":122.8135549574734},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AT$4)","v":122.8135549574734},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AU$4)","v":122.8135549574734},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AV$4)","v":122.8135549574734},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AW$4)","v":122.8135549574734},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AX$4)","v":122.8135549574734},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AY$4)","v":32.234014940515465},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!AZ$4)","v":32.234014940515465},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BA$4)","v":32.234014940515465},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BB$4)","v":32.234014940515465},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BC$4)","v":32.234014940515465},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BD$4)","v":33.989332585791061},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G209),Consolidated!$E209,Consolidated!JX$4)","v":0}]
[null,{"$f":"B198","v":"TAI"},null,null,175,"'TAI'!d:d","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!Q$4)","v":43.24502561805393},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!R$4)","v":86.895979070579003},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!S$4)","v":3982.2933680083374},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!T$4)","v":8323.6174493087801},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!U$4)","v":12252.991314311272},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!V$4)","v":16198.573846506897},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!W$4)","v":16198.573846506897},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!X$4)","v":15993.027531289374},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!Y$4)","v":15759.57098910449},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!Z$4)","v":15499.882076917764},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AA$4)","v":15237.13550962895},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AB$4)","v":14972.987116806131},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AC$4)","v":14795.789866953608},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AD$4)","v":14649.510475933988},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AE$4)","v":1239.714820376644},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AF$4)","v":1108.8931350653093},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AG$4)","v":937.6889062335315},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AH$4)","v":757.3874632881176},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AI$4)","v":559.31596400493095},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AJ$4)","v":298.09738127020546},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AK$4)","v":7.6662324255184089},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AW$4)","v":210.84806607642406},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AX$4)","v":210.84806607642406},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AY$4)","v":210.84806607642406},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!AZ$4)","v":210.84806607642406},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BA$4)","v":210.84806607642406},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BB$4)","v":210.84806607642406},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BI$4)","v":187.03677073186981},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BJ$4)","v":187.03677073186981},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BK$4)","v":187.03677073186981},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BL$4)","v":187.03677073186981},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BM$4)","v":187.03677073186981},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BN$4)","v":187.03677073186981},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BU$4)","v":163.82032655740733},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BV$4)","v":163.82032655740733},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BW$4)","v":163.82032655740733},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BX$4)","v":163.82032655740733},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BY$4)","v":163.82032655740733},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!BZ$4)","v":163.82032655740733},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CG$4)","v":141.23431670712881},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CH$4)","v":141.23431670712881},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CI$4)","v":141.23431670712881},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CJ$4)","v":141.23431670712881},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CK$4)","v":141.23431670712881},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CL$4)","v":141.23431670712881},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CS$4)","v":119.31635206061895},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CT$4)","v":119.31635206061895},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CU$4)","v":119.31635206061895},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CV$4)","v":119.31635206061895},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CW$4)","v":119.31635206061895},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CX$4)","v":119.31635206061895},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DE$4)","v":98.106188079551004},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DF$4)","v":98.106188079551004},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DG$4)","v":98.106188079551004},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DH$4)","v":98.106188079551004},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DI$4)","v":98.106188079551004},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DJ$4)","v":98.106188079551004},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DQ$4)","v":77.645848443182643},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DR$4)","v":77.645848443182643},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DS$4)","v":77.645848443182643},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DT$4)","v":77.645848443182643},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DU$4)","v":77.645848443182643},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DV$4)","v":77.645848443182643},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EC$4)","v":57.979755858927547},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!ED$4)","v":57.979755858927547},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EE$4)","v":57.979755858927547},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EF$4)","v":57.979755858927547},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EG$4)","v":57.979755858927547},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EH$4)","v":57.979755858927547},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EO$4)","v":39.154870467490959},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EP$4)","v":39.154870467490959},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EQ$4)","v":39.154870467490959},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!ER$4)","v":39.154870467490959},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!ES$4)","v":39.154870467490959},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!ET$4)","v":39.154870467490959},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EU$4)","v":39.154870467490959},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G210),Consolidated!$E210,Consolidated!JX$4)","v":0}]
[null,{"$f":"B199","v":"EGYSphere"},null,null,175,"'EGYSphere'!d:d","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!S$4)","v":43.701307082632518},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!T$4)","v":92.594711482852446},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!U$4)","v":5187.9402532365621},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!V$4)","v":10304.304095350006},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!W$4)","v":15441.772938312168},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!X$4)","v":20600.43384025155},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!Y$4)","v":20600.43384025155},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!Z$4)","v":20262.580843121035},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AA$4)","v":19920.759805335678},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AB$4)","v":19577.115306937983},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AC$4)","v":19257.197316330443},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AD$4)","v":18978.367950381409},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AE$4)","v":1459.3232732873068},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AF$4)","v":1278.8587303867027},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AG$4)","v":1054.1569313529242},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AH$4)","v":817.64668543436994},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AI$4)","v":558.09623030045202},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AJ$4)","v":216.73333315172621},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AW$4)","v":275.84007578597095},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AX$4)","v":275.84007578597095},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AY$4)","v":275.84007578597095},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!AZ$4)","v":275.84007578597095},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BA$4)","v":275.84007578597095},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BB$4)","v":275.84007578597095},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BI$4)","v":243.8840100371003},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BJ$4)","v":243.8840100371003},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BK$4)","v":243.8840100371003},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BL$4)","v":243.8840100371003},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BM$4)","v":243.8840100371003},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BN$4)","v":243.8840100371003},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BU$4)","v":212.65550665053328},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BV$4)","v":212.65550665053328},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BW$4)","v":212.65550665053328},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BX$4)","v":212.65550665053328},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BY$4)","v":212.65550665053328},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!BZ$4)","v":212.65550665053328},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CG$4)","v":182.19787061231003},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CH$4)","v":182.19787061231003},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CI$4)","v":182.19787061231003},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CJ$4)","v":182.19787061231003},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CK$4)","v":182.19787061231003},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CL$4)","v":182.19787061231003},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CS$4)","v":152.55685266613065},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CT$4)","v":152.55685266613065},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CU$4)","v":152.55685266613065},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CV$4)","v":152.55685266613065},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CW$4)","v":152.55685266613065},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CX$4)","v":152.55685266613065},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DE$4)","v":123.78078894633886},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DF$4)","v":123.78078894633886},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DG$4)","v":123.78078894633886},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DH$4)","v":123.78078894633886},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DI$4)","v":123.78078894633886},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DJ$4)","v":123.78078894633886},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DQ$4)","v":95.92074863004683},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DR$4)","v":95.92074863004683},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DS$4)","v":95.92074863004683},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DT$4)","v":95.92074863004683},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DU$4)","v":95.92074863004683},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DV$4)","v":95.92074863004683},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EC$4)","v":69.030690072110474},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!ED$4)","v":69.030690072110474},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EE$4)","v":69.030690072110474},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EF$4)","v":69.030690072110474},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EG$4)","v":69.030690072110474},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EH$4)","v":69.030690072110474},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EO$4)","v":43.167625913655328},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EP$4)","v":43.167625913655328},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EQ$4)","v":43.167625913655328},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!ER$4)","v":43.167625913655328},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!ES$4)","v":43.167625913655328},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!ET$4)","v":43.167625913655328},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EU$4)","v":43.167625913655328},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G211),Consolidated!$E211,Consolidated!JX$4)","v":0}]
[null,{"$f":"B200","v":"Edita"},null,null,175,"'Edita'!d:d","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!U$4)","v":44.162402806699738},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!V$4)","v":88.739344587076985},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!W$4)","v":4728.5781467105253},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!X$4)","v":9387.5562838927326},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!Y$4)","v":14065.752705890816},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!Z$4)","v":18763.246688129646},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AA$4)","v":18763.246688129646},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AB$4)","v":18451.015423251651},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AC$4)","v":18160.37405775793},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AD$4)","v":17907.119478155084},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AE$4)","v":17692.680022951827},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AF$4)","v":18488.992762106205},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AG$4)","v":2611.6773041612341},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AH$4)","v":2404.9926678115753},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AI$4)","v":2177.388441542033},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AJ$4)","v":1875.3910931578564},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AK$4)","v":1538.9901089674286},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AL$4)","v":1169.993976001258},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AM$4)","v":795.42589962166926},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AN$4)","v":417.20067333839938},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AO$4)","v":58.431198657531958},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AS$4)","v":465.8855512183593},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AT$4)","v":465.8855512183593},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AU$4)","v":465.8855512183593},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AV$4)","v":465.8855512183593},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AW$4)","v":465.8855512183593},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AX$4)","v":465.8855512183593},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AY$4)","v":418.53258232184191},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!AZ$4)","v":418.53258232184191},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BA$4)","v":418.53258232184191},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BB$4)","v":418.53258232184191},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BC$4)","v":418.53258232184191},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BD$4)","v":441.32396056709075},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BE$4)","v":451.43342663017216},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BF$4)","v":451.43342663017216},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BG$4)","v":451.43342663017216},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BH$4)","v":451.43342663017216},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BI$4)","v":451.43342663017216},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BJ$4)","v":451.43342663017216},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BK$4)","v":376.52836793431459},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BL$4)","v":376.52836793431459},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BM$4)","v":376.52836793431459},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BN$4)","v":376.52836793431459},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BO$4)","v":376.52836793431459},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BP$4)","v":397.03238797034157},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BQ$4)","v":378.47531178984735},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BR$4)","v":378.47531178984735},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BS$4)","v":378.47531178984735},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BT$4)","v":378.47531178984735},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BU$4)","v":378.47531178984735},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BV$4)","v":378.47531178984735},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BW$4)","v":275.06363543223898},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BX$4)","v":275.06363543223898},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BY$4)","v":275.06363543223898},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!BZ$4)","v":275.06363543223898},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CA$4)","v":275.06363543223898},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CB$4)","v":290.04234825280645},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CC$4)","v":241.82938916386075},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CD$4)","v":241.82938916386075},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CE$4)","v":241.82938916386075},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CF$4)","v":241.82938916386075},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CG$4)","v":241.82938916386075},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CH$4)","v":241.82938916386075},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CI$4)","v":108.85287173589379},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CJ$4)","v":108.85287173589379},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CK$4)","v":108.85287173589379},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CL$4)","v":108.85287173589379},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CM$4)","v":108.85287173589379},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CN$4)","v":114.78050336507609},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CO$4)","v":35.81470393183875},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CP$4)","v":35.81470393183875},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CQ$4)","v":35.81470393183875},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CR$4)","v":35.81470393183875},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CS$4)","v":35.81470393183875},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CT$4)","v":35.81470393183875},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G212),Consolidated!$E212,Consolidated!JX$4)","v":0}]
[null,{"$f":"B202","v":"Total"},null,null,null,null,null,{"$f":"SUM(H205:H212)","v":0},{"$f":"SUM(I205:I212)","v":27.644696592613318},{"$f":"SUM(J205:J212)","v":72.222978221193614},{"$f":"SUM(K205:K212)","v":117.21910253679852},{"$f":"SUM(L205:L212)","v":4720.8015591163712},{"$f":"SUM(M205:M212)","v":9428.2297459125257},{"$f":"SUM(N205:N212)","v":14155.685102780155},{"$f":"SUM(O205:O212)","v":30427.329153610597},{"$f":"SUM(P205:P212)","v":46766.168791603021},{"$f":"SUM(Q205:Q212)","v":63215.726619091358},{"$f":"SUM(R205:R212)","v":84222.077452693848},{"$f":"SUM(S205:S212)","v":105324.48874993976},{"$f":"SUM(T205:T212)","v":127883.28210468855},{"$f":"SUM(U205:U212)","v":139488.00632156082},{"$f":"SUM(V205:V212)","v":150821.98763688956},{"$f":"SUM(W205:W212)","v":159517.70552759108},{"$f":"SUM(X205:X212)","v":167348.93689718717},{"$f":"SUM(Y205:Y212)","v":169826.47233959008},{"$f":"SUM(Z205:Z212)","v":171839.39000717178},{"$f":"SUM(AA205:AA212)","v":157540.13856722714},{"$f":"SUM(AB205:AB212)","v":154499.48212607688},{"$f":"SUM(AC205:AC212)","v":151856.51025762787},{"$f":"SUM(AD205:AD212)","v":149596.90504072778},{"$f":"SUM(AE205:AE212)","v":49258.813618134394},{"$f":"SUM(AF205:AF212)","v":49737.809782578639},{"$f":"SUM(AG205:AG212)","v":10380.696152507548},{"$f":"SUM(AH205:AH212)","v":8136.4723185891635},{"$f":"SUM(AI205:AI212)","v":5938.9919311484118},{"$f":"SUM(AJ205:AJ212)","v":3550.279683310554},{"$f":"SUM(AK205:AK212)","v":1780.7525597235774},{"$f":"SUM(AL205:AL212)","v":1169.993976001258},{"$f":"SUM(AM205:AM212)","v":934.829357433562},{"$f":"SUM(AN205:AN212)","v":556.60413115029212},{"$f":"SUM(AO205:AO212)","v":197.83465646942471},{"$f":"SUM(AP205:AP212)","v":139.40345781189276},{"$f":"SUM(AQ205:AQ212)","v":139.40345781189276},{"$f":"SUM(AR205:AR212)","v":146.99473521749087},{"$f":"SUM(AS205:AS212)","v":588.69910617583264},{"$f":"SUM(AT205:AT212)","v":588.69910617583264},{"$f":"SUM(AU205:AU212)","v":588.69910617583264},{"$f":"SUM(AV205:AV212)","v":588.69910617583264},{"$f":"SUM(AW205:AW212)","v":1119.2945024825262},{"$f":"SUM(AX205:AX212)","v":1119.2945024825262},{"$f":"SUM(AY205:AY212)","v":981.36199356905104},{"$f":"SUM(AZ205:AZ212)","v":981.36199356905104},{"$f":"SUM(BA205:BA212)","v":981.36199356905104},{"$f":"SUM(BB205:BB212)","v":981.36199356905104},{"$f":"SUM(BC205:BC212)","v":450.76659726235738},{"$f":"SUM(BD205:BD212)","v":475.31329315288178},{"$f":"SUM(BE205:BE212)","v":451.43342663017216},{"$f":"SUM(BF205:BF212)","v":451.43342663017216},{"$f":"SUM(BG205:BG212)","v":451.43342663017216},{"$f":"SUM(BH205:BH212)","v":451.43342663017216},{"$f":"SUM(BI205:BI212)","v":884.63875040101107},{"$f":"SUM(BJ205:BJ212)","v":884.63875040101107},{"$f":"SUM(BK205:BK212)","v":809.73369170515343},{"$f":"SUM(BL205:BL212)","v":809.73369170515343},{"$f":"SUM(BM205:BM212)","v":809.73369170515343},{"$f":"SUM(BN205:BN212)","v":809.73369170515343},{"$f":"SUM(BO205:BO212)","v":376.52836793431459},{"$f":"SUM(BP205:BP212)","v":397.03238797034157},{"$f":"SUM(BQ205:BQ212)","v":378.47531178984735},{"$f":"SUM(BR205:BR212)","v":378.47531178984735},{"$f":"SUM(BS205:BS212)","v":378.47531178984735},{"$f":"SUM(BT205:BT212)","v":378.47531178984735},{"$f":"SUM(BU205:BU212)","v":754.95114499778788},{"$f":"SUM(BV205:BV212)","v":754.95114499778788},{"$f":"SUM(BW205:BW212)","v":651.53946864017962},{"$f":"SUM(BX205:BX212)","v":651.53946864017962},{"$f":"SUM(BY205:BY212)","v":651.53946864017962},{"$f":"SUM(BZ205:BZ212)","v":651.53946864017962},{"$f":"SUM(CA205:CA212)","v":275.06363543223898},{"$f":"SUM(CB205:CB212)","v":290.04234825280645},{"$f":"SUM(CC205:CC212)","v":241.82938916386075},{"$f":"SUM(CD205:CD212)","v":241.82938916386075},{"$f":"SUM(CE205:CE212)","v":241.82938916386075},{"$f":"SUM(CF205:CF212)","v":241.82938916386075},{"$f":"SUM(CG205:CG212)","v":565.26157648329968},{"$f":"SUM(CH205:CH212)","v":565.26157648329968},{"$f":"SUM(CI205:CI212)","v":432.28505905533268},{"$f":"SUM(CJ205:CJ212)","v":432.28505905533268},{"$f":"SUM(CK205:CK212)","v":432.28505905533268},{"$f":"SUM(CL205:CL212)","v":432.28505905533268},{"$f":"SUM(CM205:CM212)","v":108.85287173589379},{"$f":"SUM(CN205:CN212)","v":114.78050336507609},{"$f":"SUM(CO205:CO212)","v":35.81470393183875},{"$f":"SUM(CP205:CP212)","v":35.81470393183875},{"$f":"SUM(CQ205:CQ212)","v":35.81470393183875},{"$f":"SUM(CR205:CR212)","v":35.81470393183875},{"$f":"SUM(CS205:CS212)","v":307.6879086585883},{"$f":"SUM(CT205:CT212)","v":307.6879086585883},{"$f":"SUM(CU205:CU212)","v":271.87320472674958},{"$f":"SUM(CV205:CV212)","v":271.87320472674958},{"$f":"SUM(CW205:CW212)","v":271.87320472674958},{"$f":"SUM(CX205:CX212)","v":271.87320472674958},{"$f":"SUM(CY205:CY212)","v":0},{"$f":"SUM(CZ205:CZ212)","v":0},{"$f":"SUM(DA205:DA212)","v":0},{"$f":"SUM(DB205:DB212)","v":0},{"$f":"SUM(DC205:DC212)","v":0},{"$f":"SUM(DD205:DD212)","v":0},{"$f":"SUM(DE205:DE212)","v":221.88697702588985},{"$f":"SUM(DF205:DF212)","v":221.88697702588985},{"$f":"SUM(DG205:DG212)","v":221.88697702588985},{"$f":"SUM(DH205:DH212)","v":221.88697702588985},{"$f":"SUM(DI205:DI212)","v":221.88697702588985},{"$f":"SUM(DJ205:DJ212)","v":221.88697702588985},{"$f":"SUM(DK205:DK212)","v":0},{"$f":"SUM(DL205:DL212)","v":0},{"$f":"SUM(DM205:DM212)","v":0},{"$f":"SUM(DN205:DN212)","v":0},{"$f":"SUM(DO205:DO212)","v":0},{"$f":"SUM(DP205:DP212)","v":0},{"$f":"SUM(DQ205:DQ212)","v":173.56659707322947},{"$f":"SUM(DR205:DR212)","v":173.56659707322947},{"$f":"SUM(DS205:DS212)","v":173.56659707322947},{"$f":"SUM(DT205:DT212)","v":173.56659707322947},{"$f":"SUM(DU205:DU212)","v":173.56659707322947},{"$f":"SUM(DV205:DV212)","v":173.56659707322947},{"$f":"SUM(DW205:DW212)","v":0},{"$f":"SUM(DX205:DX212)","v":0},{"$f":"SUM(DY205:DY212)","v":0},{"$f":"SUM(DZ205:DZ212)","v":0},{"$f":"SUM(EA205:EA212)","v":0},{"$f":"SUM(EB205:EB212)","v":0},{"$f":"SUM(EC205:EC212)","v":127.01044593103802},{"$f":"SUM(ED205:ED212)","v":127.01044593103802},{"$f":"SUM(EE205:EE212)","v":127.01044593103802},{"$f":"SUM(EF205:EF212)","v":127.01044593103802},{"$f":"SUM(EG205:EG212)","v":127.01044593103802},{"$f":"SUM(EH205:EH212)","v":127.01044593103802},{"$f":"SUM(EI205:EI212)","v":0},{"$f":"SUM(EJ205:EJ212)","v":0},{"$f":"SUM(EK205:EK212)","v":0},{"$f":"SUM(EL205:EL212)","v":0},{"$f":"SUM(EM205:EM212)","v":0},{"$f":"SUM(EN205:EN212)","v":0},{"$f":"SUM(EO205:EO212)","v":82.322496381146294},{"$f":"SUM(EP205:EP212)","v":82.322496381146294},{"$f":"SUM(EQ205:EQ212)","v":82.322496381146294},{"$f":"SUM(ER205:ER212)","v":82.322496381146294},{"$f":"SUM(ES205:ES212)","v":82.322496381146294},{"$f":"SUM(ET205:ET212)","v":82.322496381146294},{"$f":"SUM(EU205:EU212)","v":82.322496381146294},{"$f":"SUM(EV205:EV212)","v":0},{"$f":"SUM(EW205:EW212)","v":0},{"$f":"SUM(EX205:EX212)","v":0},{"$f":"SUM(EY205:EY212)","v":0},{"$f":"SUM(EZ205:EZ212)","v":0},{"$f":"SUM(FA205:FA212)","v":0},{"$f":"SUM(FB205:FB212)","v":0},{"$f":"SUM(FC205:FC212)","v":0},{"$f":"SUM(FD205:FD212)","v":0},{"$f":"SUM(FE205:FE212)","v":0},{"$f":"SUM(FF205:FF212)","v":0},{"$f":"SUM(FG205:FG212)","v":0},{"$f":"SUM(FH205:FH212)","v":0},{"$f":"SUM(FI205:FI212)","v":0},{"$f":"SUM(FJ205:FJ212)","v":0},{"$f":"SUM(FK205:FK212)","v":0},{"$f":"SUM(FL205:FL212)","v":0},{"$f":"SUM(FM205:FM212)","v":0},{"$f":"SUM(FN205:FN212)","v":0},{"$f":"SUM(FO205:FO212)","v":0},{"$f":"SUM(FP205:FP212)","v":0},{"$f":"SUM(FQ205:FQ212)","v":0},{"$f":"SUM(FR205:FR212)","v":0},{"$f":"SUM(FS205:FS212)","v":0},{"$f":"SUM(FT205:FT212)","v":0},{"$f":"SUM(FU205:FU212)","v":0},{"$f":"SUM(FV205:FV212)","v":0},{"$f":"SUM(FW205:FW212)","v":0},{"$f":"SUM(FX205:FX212)","v":0},{"$f":"SUM(FY205:FY212)","v":0},{"$f":"SUM(FZ205:FZ212)","v":0},{"$f":"SUM(GA205:GA212)","v":0},{"$f":"SUM(GB205:GB212)","v":0},{"$f":"SUM(GC205:GC212)","v":0},{"$f":"SUM(GD205:GD212)","v":0},{"$f":"SUM(GE205:GE212)","v":0},{"$f":"SUM(GF205:GF212)","v":0},{"$f":"SUM(GG205:GG212)","v":0},{"$f":"SUM(GH205:GH212)","v":0},{"$f":"SUM(GI205:GI212)","v":0},{"$f":"SUM(GJ205:GJ212)","v":0},{"$f":"SUM(GK205:GK212)","v":0},{"$f":"SUM(GL205:GL212)","v":0},{"$f":"SUM(GM205:GM212)","v":0},{"$f":"SUM(GN205:GN212)","v":0},{"$f":"SUM(GO205:GO212)","v":0},{"$f":"SUM(GP205:GP212)","v":0},{"$f":"SUM(GQ205:GQ212)","v":0},{"$f":"SUM(GR205:GR212)","v":0},{"$f":"SUM(GS205:GS212)","v":0},{"$f":"SUM(GT205:GT212)","v":0},{"$f":"SUM(GU205:GU212)","v":0},{"$f":"SUM(GV205:GV212)","v":0},{"$f":"SUM(GW205:GW212)","v":0},{"$f":"SUM(GX205:GX212)","v":0},{"$f":"SUM(GY205:GY212)","v":0},{"$f":"SUM(GZ205:GZ212)","v":0},{"$f":"SUM(HA205:HA212)","v":0},{"$f":"SUM(HB205:HB212)","v":0},{"$f":"SUM(HC205:HC212)","v":0},{"$f":"SUM(HD205:HD212)","v":0},{"$f":"SUM(HE205:HE212)","v":0},{"$f":"SUM(HF205:HF212)","v":0},{"$f":"SUM(HG205:HG212)","v":0},{"$f":"SUM(HH205:HH212)","v":0},{"$f":"SUM(HI205:HI212)","v":0},{"$f":"SUM(HJ205:HJ212)","v":0},{"$f":"SUM(HK205:HK212)","v":0},{"$f":"SUM(HL205:HL212)","v":0},{"$f":"SUM(HM205:HM212)","v":0},{"$f":"SUM(HN205:HN212)","v":0},{"$f":"SUM(HO205:HO212)","v":0},{"$f":"SUM(HP205:HP212)","v":0},{"$f":"SUM(HQ205:HQ212)","v":0},{"$f":"SUM(HR205:HR212)","v":0},{"$f":"SUM(HS205:HS212)","v":0},{"$f":"SUM(HT205:HT212)","v":0},{"$f":"SUM(HU205:HU212)","v":0},{"$f":"SUM(HV205:HV212)","v":0},{"$f":"SUM(HW205:HW212)","v":0},{"$f":"SUM(HX205:HX212)","v":0},{"$f":"SUM(HY205:HY212)","v":0},{"$f":"SUM(HZ205:HZ212)","v":0},{"$f":"SUM(IA205:IA212)","v":0},{"$f":"SUM(IB205:IB212)","v":0},{"$f":"SUM(IC205:IC212)","v":0},{"$f":"SUM(ID205:ID212)","v":0},{"$f":"SUM(IE205:IE212)","v":0},{"$f":"SUM(IF205:IF212)","v":0},{"$f":"SUM(IG205:IG212)","v":0},{"$f":"SUM(IH205:IH212)","v":0},{"$f":"SUM(II205:II212)","v":0},{"$f":"SUM(IJ205:IJ212)","v":0},{"$f":"SUM(IK205:IK212)","v":0},{"$f":"SUM(IL205:IL212)","v":0},{"$f":"SUM(IM205:IM212)","v":0},{"$f":"SUM(IN205:IN212)","v":0},{"$f":"SUM(IO205:IO212)","v":0},{"$f":"SUM(IP205:IP212)","v":0},{"$f":"SUM(IQ205:IQ212)","v":0},{"$f":"SUM(IR205:IR212)","v":0},{"$f":"SUM(IS205:IS212)","v":0},{"$f":"SUM(IT205:IT212)","v":0},{"$f":"SUM(IU205:IU212)","v":0},{"$f":"SUM(IV205:IV212)","v":0},{"$f":"SUM(IW205:IW212)","v":0},{"$f":"SUM(IX205:IX212)","v":0},{"$f":"SUM(IY205:IY212)","v":0},{"$f":"SUM(IZ205:IZ212)","v":0},{"$f":"SUM(JA205:JA212)","v":0},{"$f":"SUM(JB205:JB212)","v":0},{"$f":"SUM(JC205:JC212)","v":0},{"$f":"SUM(JD205:JD212)","v":0},{"$f":"SUM(JE205:JE212)","v":0},{"$f":"SUM(JF205:JF212)","v":0},{"$f":"SUM(JG205:JG212)","v":0},{"$f":"SUM(JH205:JH212)","v":0},{"$f":"SUM(JI205:JI212)","v":0},{"$f":"SUM(JJ205:JJ212)","v":0},{"$f":"SUM(JK205:JK212)","v":0},{"$f":"SUM(JL205:JL212)","v":0},{"$f":"SUM(JM205:JM212)","v":0},{"$f":"SUM(JN205:JN212)","v":0},{"$f":"SUM(JO205:JO212)","v":0},{"$f":"SUM(JP205:JP212)","v":0},{"$f":"SUM(JQ205:JQ212)","v":0},{"$f":"SUM(JR205:JR212)","v":0},{"$f":"SUM(JS205:JS212)","v":0},{"$f":"SUM(JT205:JT212)","v":0},{"$f":"SUM(JU205:JU212)","v":0},{"$f":"SUM(JV205:JV212)","v":0},{"$f":"SUM(JW205:JW212)","v":0},{"$f":"SUM(JX205:JX212)","v":0}]
[]
[{"$f":"'SPV Template'!D175","v":"Interest During Construction EGP"}]
[null,{"$f":"B205","v":"TEPCO"},null,null,{"$f":"MATCH($A$215,INDIRECT(F216),0)","v":177},{"$f":"\"'\"&B216&\"'!d:d\"","v":"'TEPCO'!d:d"},{"$f":"\"'\"&B216&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!I$4)","v":27.644696592613318},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!J$4)","v":55.548885500517706},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!K$4)","v":83.714402484733895},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!L$4)","v":4656.2669446146256},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!M$4)","v":9247.681265980802},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!N$4)","v":13858.035171422613},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!O$4)","v":18487.406786724368},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!P$4)","v":23135.874559939246},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G216),Consolidated!$E216,Consolidated!JX$4)","v":0}]
[null,{"$f":"B206","v":"pepsico"},null,null,{"$f":"MATCH($A$215,INDIRECT(F217),0)","v":177},{"$f":"\"'\"&B217&\"'!d:d\"","v":"'pepsico'!d:d"},{"$f":"\"'\"&B217&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!J$4)","v":16.674092720675915},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!K$4)","v":33.504700052064628},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!L$4)","v":50.492929246306524},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!M$4)","v":67.639894551909677},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!N$4)","v":84.946717255390297},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!O$4)","v":5192.73168716091},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!P$4)","v":10321.586270067291},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!Q$4)","v":15471.597378128161},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!R$4)","v":20642.852282009782},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G217),Consolidated!$E217,Consolidated!JX$4)","v":0}]
[null,{"$f":"B207","v":"PandG"},null,null,177,"'PandG'!d:d","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!L$4)","v":14.041685255439273},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!M$4)","v":28.21517551750307},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!N$4)","v":42.521403231891099},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!O$4)","v":56.961306736125437},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!P$4)","v":71.535830294617099},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!Q$4)","v":86.245924133933698},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!R$4)","v":9276.6244640106397},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!S$4)","v":18504.913315364338},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G218),Consolidated!$E218,Consolidated!JX$4)","v":0}]
[null,{"$f":"B208","v":"Nestle"},null,null,177,"'Nestle'!d:d","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!M$4)","v":42.346704931155351},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!N$4)","v":85.090905435131333},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!O$4)","v":3179.3686128806376},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!P$4)","v":6286.4102158693559},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!Q$4)","v":9406.2683654704033},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!R$4)","v":12538.995929938554},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!S$4)","v":15684.645995610137},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!T$4)","v":19869.390632880972},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!U$4)","v":23045.278576702192},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G219),Consolidated!$E219,Consolidated!JX$4)","v":0}]
[null,{"$f":"B209","v":"TEI"},null,null,177,"'TEI'!d:d","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!M$4)","v":42.346704931155351},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!N$4)","v":85.090905435131333},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!O$4)","v":3510.8607601085578},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!P$4)","v":6950.7619154325112},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!Q$4)","v":10404.852663022177},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G220),Consolidated!$E220,Consolidated!JX$4)","v":0}]
[null,{"$f":"B210","v":"TAI"},null,null,177,"'TAI'!d:d","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!Q$4)","v":43.24502561805393},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!R$4)","v":86.895979070579003},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!S$4)","v":3982.2933680083374},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!T$4)","v":8323.6174493087801},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!U$4)","v":12252.991314311272},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G221),Consolidated!$E221,Consolidated!JX$4)","v":0}]
[null,{"$f":"B211","v":"EGYSphere"},null,null,177,"'EGYSphere'!d:d","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!S$4)","v":43.701307082632518},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!T$4)","v":92.594711482852446},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!U$4)","v":5187.9402532365621},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!V$4)","v":10304.304095350006},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!W$4)","v":15441.772938312168},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G222),Consolidated!$E222,Consolidated!JX$4)","v":0}]
[null,{"$f":"B212","v":"Edita"},null,null,177,"'Edita'!d:d","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!U$4)","v":44.162402806699738},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!V$4)","v":88.739344587076985},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!W$4)","v":4728.5781467105253},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!X$4)","v":9387.5562838927326},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!Y$4)","v":14065.752705890816},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G223),Consolidated!$E223,Consolidated!JX$4)","v":0}]
[null,{"$f":"B213","v":"Total"},null,null,null,null,null,{"$f":"SUM(H216:H223)","v":0},{"$f":"SUM(I216:I223)","v":27.644696592613318},{"$f":"SUM(J216:J223)","v":72.222978221193614},{"$f":"SUM(K216:K223)","v":117.21910253679852},{"$f":"SUM(L216:L223)","v":4720.8015591163712},{"$f":"SUM(M216:M223)","v":9428.2297459125257},{"$f":"SUM(N216:N223)","v":14155.685102780155},{"$f":"SUM(O216:O223)","v":30427.329153610597},{"$f":"SUM(P216:P223)","v":46766.168791603021},{"$f":"SUM(Q216:Q223)","v":35412.209356372725},{"$f":"SUM(R216:R223)","v":42545.368655029553},{"$f":"SUM(S216:S223)","v":38215.553986065446},{"$f":"SUM(T216:T223)","v":28285.602793672602},{"$f":"SUM(U216:U223)","v":40530.37254705673},{"$f":"SUM(V216:V223)","v":10393.043439937082},{"$f":"SUM(W216:W223)","v":20170.351085022692},{"$f":"SUM(X216:X223)","v":9387.5562838927326},{"$f":"SUM(Y216:Y223)","v":14065.752705890816},{"$f":"SUM(Z216:Z223)","v":0},{"$f":"SUM(AA216:AA223)","v":0},{"$f":"SUM(AB216:AB223)","v":0},{"$f":"SUM(AC216:AC223)","v":0},{"$f":"SUM(AD216:AD223)","v":0},{"$f":"SUM(AE216:AE223)","v":0},{"$f":"SUM(AF216:AF223)","v":0},{"$f":"SUM(AG216:AG223)","v":0},{"$f":"SUM(AH216:AH223)","v":0},{"$f":"SUM(AI216:AI223)","v":0},{"$f":"SUM(AJ216:AJ223)","v":0},{"$f":"SUM(AK216:AK223)","v":0},{"$f":"SUM(AL216:AL223)","v":0},{"$f":"SUM(AM216:AM223)","v":0},{"$f":"SUM(AN216:AN223)","v":0},{"$f":"SUM(AO216:AO223)","v":0},{"$f":"SUM(AP216:AP223)","v":0},{"$f":"SUM(AQ216:AQ223)","v":0},{"$f":"SUM(AR216:AR223)","v":0},{"$f":"SUM(AS216:AS223)","v":0},{"$f":"SUM(AT216:AT223)","v":0},{"$f":"SUM(AU216:AU223)","v":0},{"$f":"SUM(AV216:AV223)","v":0},{"$f":"SUM(AW216:AW223)","v":0},{"$f":"SUM(AX216:AX223)","v":0},{"$f":"SUM(AY216:AY223)","v":0},{"$f":"SUM(AZ216:AZ223)","v":0},{"$f":"SUM(BA216:BA223)","v":0},{"$f":"SUM(BB216:BB223)","v":0},{"$f":"SUM(BC216:BC223)","v":0},{"$f":"SUM(BD216:BD223)","v":0},{"$f":"SUM(BE216:BE223)","v":0},{"$f":"SUM(BF216:BF223)","v":0},{"$f":"SUM(BG216:BG223)","v":0},{"$f":"SUM(BH216:BH223)","v":0},{"$f":"SUM(BI216:BI223)","v":0},{"$f":"SUM(BJ216:BJ223)","v":0},{"$f":"SUM(BK216:BK223)","v":0},{"$f":"SUM(BL216:BL223)","v":0},{"$f":"SUM(BM216:BM223)","v":0},{"$f":"SUM(BN216:BN223)","v":0},{"$f":"SUM(BO216:BO223)","v":0},{"$f":"SUM(BP216:BP223)","v":0},{"$f":"SUM(BQ216:BQ223)","v":0},{"$f":"SUM(BR216:BR223)","v":0},{"$f":"SUM(BS216:BS223)","v":0},{"$f":"SUM(BT216:BT223)","v":0},{"$f":"SUM(BU216:BU223)","v":0},{"$f":"SUM(BV216:BV223)","v":0},{"$f":"SUM(BW216:BW223)","v":0},{"$f":"SUM(BX216:BX223)","v":0},{"$f":"SUM(BY216:BY223)","v":0},{"$f":"SUM(BZ216:BZ223)","v":0},{"$f":"SUM(CA216:CA223)","v":0},{"$f":"SUM(CB216:CB223)","v":0},{"$f":"SUM(CC216:CC223)","v":0},{"$f":"SUM(CD216:CD223)","v":0},{"$f":"SUM(CE216:CE223)","v":0},{"$f":"SUM(CF216:CF223)","v":0},{"$f":"SUM(CG216:CG223)","v":0},{"$f":"SUM(CH216:CH223)","v":0},{"$f":"SUM(CI216:CI223)","v":0},{"$f":"SUM(CJ216:CJ223)","v":0},{"$f":"SUM(CK216:CK223)","v":0},{"$f":"SUM(CL216:CL223)","v":0},{"$f":"SUM(CM216:CM223)","v":0},{"$f":"SUM(CN216:CN223)","v":0},{"$f":"SUM(CO216:CO223)","v":0},{"$f":"SUM(CP216:CP223)","v":0},{"$f":"SUM(CQ216:CQ223)","v":0},{"$f":"SUM(CR216:CR223)","v":0},{"$f":"SUM(CS216:CS223)","v":0},{"$f":"SUM(CT216:CT223)","v":0},{"$f":"SUM(CU216:CU223)","v":0},{"$f":"SUM(CV216:CV223)","v":0},{"$f":"SUM(CW216:CW223)","v":0},{"$f":"SUM(CX216:CX223)","v":0},{"$f":"SUM(CY216:CY223)","v":0},{"$f":"SUM(CZ216:CZ223)","v":0},{"$f":"SUM(DA216:DA223)","v":0},{"$f":"SUM(DB216:DB223)","v":0},{"$f":"SUM(DC216:DC223)","v":0},{"$f":"SUM(DD216:DD223)","v":0},{"$f":"SUM(DE216:DE223)","v":0},{"$f":"SUM(DF216:DF223)","v":0},{"$f":"SUM(DG216:DG223)","v":0},{"$f":"SUM(DH216:DH223)","v":0},{"$f":"SUM(DI216:DI223)","v":0},{"$f":"SUM(DJ216:DJ223)","v":0},{"$f":"SUM(DK216:DK223)","v":0},{"$f":"SUM(DL216:DL223)","v":0},{"$f":"SUM(DM216:DM223)","v":0},{"$f":"SUM(DN216:DN223)","v":0},{"$f":"SUM(DO216:DO223)","v":0},{"$f":"SUM(DP216:DP223)","v":0},{"$f":"SUM(DQ216:DQ223)","v":0},{"$f":"SUM(DR216:DR223)","v":0},{"$f":"SUM(DS216:DS223)","v":0},{"$f":"SUM(DT216:DT223)","v":0},{"$f":"SUM(DU216:DU223)","v":0},{"$f":"SUM(DV216:DV223)","v":0},{"$f":"SUM(DW216:DW223)","v":0},{"$f":"SUM(DX216:DX223)","v":0},{"$f":"SUM(DY216:DY223)","v":0},{"$f":"SUM(DZ216:DZ223)","v":0},{"$f":"SUM(EA216:EA223)","v":0},{"$f":"SUM(EB216:EB223)","v":0},{"$f":"SUM(EC216:EC223)","v":0},{"$f":"SUM(ED216:ED223)","v":0},{"$f":"SUM(EE216:EE223)","v":0},{"$f":"SUM(EF216:EF223)","v":0},{"$f":"SUM(EG216:EG223)","v":0},{"$f":"SUM(EH216:EH223)","v":0},{"$f":"SUM(EI216:EI223)","v":0},{"$f":"SUM(EJ216:EJ223)","v":0},{"$f":"SUM(EK216:EK223)","v":0},{"$f":"SUM(EL216:EL223)","v":0},{"$f":"SUM(EM216:EM223)","v":0},{"$f":"SUM(EN216:EN223)","v":0},{"$f":"SUM(EO216:EO223)","v":0},{"$f":"SUM(EP216:EP223)","v":0},{"$f":"SUM(EQ216:EQ223)","v":0},{"$f":"SUM(ER216:ER223)","v":0},{"$f":"SUM(ES216:ES223)","v":0},{"$f":"SUM(ET216:ET223)","v":0},{"$f":"SUM(EU216:EU223)","v":0},{"$f":"SUM(EV216:EV223)","v":0},{"$f":"SUM(EW216:EW223)","v":0},{"$f":"SUM(EX216:EX223)","v":0},{"$f":"SUM(EY216:EY223)","v":0},{"$f":"SUM(EZ216:EZ223)","v":0},{"$f":"SUM(FA216:FA223)","v":0},{"$f":"SUM(FB216:FB223)","v":0},{"$f":"SUM(FC216:FC223)","v":0},{"$f":"SUM(FD216:FD223)","v":0},{"$f":"SUM(FE216:FE223)","v":0},{"$f":"SUM(FF216:FF223)","v":0},{"$f":"SUM(FG216:FG223)","v":0},{"$f":"SUM(FH216:FH223)","v":0},{"$f":"SUM(FI216:FI223)","v":0},{"$f":"SUM(FJ216:FJ223)","v":0},{"$f":"SUM(FK216:FK223)","v":0},{"$f":"SUM(FL216:FL223)","v":0},{"$f":"SUM(FM216:FM223)","v":0},{"$f":"SUM(FN216:FN223)","v":0},{"$f":"SUM(FO216:FO223)","v":0},{"$f":"SUM(FP216:FP223)","v":0},{"$f":"SUM(FQ216:FQ223)","v":0},{"$f":"SUM(FR216:FR223)","v":0},{"$f":"SUM(FS216:FS223)","v":0},{"$f":"SUM(FT216:FT223)","v":0},{"$f":"SUM(FU216:FU223)","v":0},{"$f":"SUM(FV216:FV223)","v":0},{"$f":"SUM(FW216:FW223)","v":0},{"$f":"SUM(FX216:FX223)","v":0},{"$f":"SUM(FY216:FY223)","v":0},{"$f":"SUM(FZ216:FZ223)","v":0},{"$f":"SUM(GA216:GA223)","v":0},{"$f":"SUM(GB216:GB223)","v":0},{"$f":"SUM(GC216:GC223)","v":0},{"$f":"SUM(GD216:GD223)","v":0},{"$f":"SUM(GE216:GE223)","v":0},{"$f":"SUM(GF216:GF223)","v":0},{"$f":"SUM(GG216:GG223)","v":0},{"$f":"SUM(GH216:GH223)","v":0},{"$f":"SUM(GI216:GI223)","v":0},{"$f":"SUM(GJ216:GJ223)","v":0},{"$f":"SUM(GK216:GK223)","v":0},{"$f":"SUM(GL216:GL223)","v":0},{"$f":"SUM(GM216:GM223)","v":0},{"$f":"SUM(GN216:GN223)","v":0},{"$f":"SUM(GO216:GO223)","v":0},{"$f":"SUM(GP216:GP223)","v":0},{"$f":"SUM(GQ216:GQ223)","v":0},{"$f":"SUM(GR216:GR223)","v":0},{"$f":"SUM(GS216:GS223)","v":0},{"$f":"SUM(GT216:GT223)","v":0},{"$f":"SUM(GU216:GU223)","v":0},{"$f":"SUM(GV216:GV223)","v":0},{"$f":"SUM(GW216:GW223)","v":0},{"$f":"SUM(GX216:GX223)","v":0},{"$f":"SUM(GY216:GY223)","v":0},{"$f":"SUM(GZ216:GZ223)","v":0},{"$f":"SUM(HA216:HA223)","v":0},{"$f":"SUM(HB216:HB223)","v":0},{"$f":"SUM(HC216:HC223)","v":0},{"$f":"SUM(HD216:HD223)","v":0},{"$f":"SUM(HE216:HE223)","v":0},{"$f":"SUM(HF216:HF223)","v":0},{"$f":"SUM(HG216:HG223)","v":0},{"$f":"SUM(HH216:HH223)","v":0},{"$f":"SUM(HI216:HI223)","v":0},{"$f":"SUM(HJ216:HJ223)","v":0},{"$f":"SUM(HK216:HK223)","v":0},{"$f":"SUM(HL216:HL223)","v":0},{"$f":"SUM(HM216:HM223)","v":0},{"$f":"SUM(HN216:HN223)","v":0},{"$f":"SUM(HO216:HO223)","v":0},{"$f":"SUM(HP216:HP223)","v":0},{"$f":"SUM(HQ216:HQ223)","v":0},{"$f":"SUM(HR216:HR223)","v":0},{"$f":"SUM(HS216:HS223)","v":0},{"$f":"SUM(HT216:HT223)","v":0},{"$f":"SUM(HU216:HU223)","v":0},{"$f":"SUM(HV216:HV223)","v":0},{"$f":"SUM(HW216:HW223)","v":0},{"$f":"SUM(HX216:HX223)","v":0},{"$f":"SUM(HY216:HY223)","v":0},{"$f":"SUM(HZ216:HZ223)","v":0},{"$f":"SUM(IA216:IA223)","v":0},{"$f":"SUM(IB216:IB223)","v":0},{"$f":"SUM(IC216:IC223)","v":0},{"$f":"SUM(ID216:ID223)","v":0},{"$f":"SUM(IE216:IE223)","v":0},{"$f":"SUM(IF216:IF223)","v":0},{"$f":"SUM(IG216:IG223)","v":0},{"$f":"SUM(IH216:IH223)","v":0},{"$f":"SUM(II216:II223)","v":0},{"$f":"SUM(IJ216:IJ223)","v":0},{"$f":"SUM(IK216:IK223)","v":0},{"$f":"SUM(IL216:IL223)","v":0},{"$f":"SUM(IM216:IM223)","v":0},{"$f":"SUM(IN216:IN223)","v":0},{"$f":"SUM(IO216:IO223)","v":0},{"$f":"SUM(IP216:IP223)","v":0},{"$f":"SUM(IQ216:IQ223)","v":0},{"$f":"SUM(IR216:IR223)","v":0},{"$f":"SUM(IS216:IS223)","v":0},{"$f":"SUM(IT216:IT223)","v":0},{"$f":"SUM(IU216:IU223)","v":0},{"$f":"SUM(IV216:IV223)","v":0},{"$f":"SUM(IW216:IW223)","v":0},{"$f":"SUM(IX216:IX223)","v":0},{"$f":"SUM(IY216:IY223)","v":0},{"$f":"SUM(IZ216:IZ223)","v":0},{"$f":"SUM(JA216:JA223)","v":0},{"$f":"SUM(JB216:JB223)","v":0},{"$f":"SUM(JC216:JC223)","v":0},{"$f":"SUM(JD216:JD223)","v":0},{"$f":"SUM(JE216:JE223)","v":0},{"$f":"SUM(JF216:JF223)","v":0},{"$f":"SUM(JG216:JG223)","v":0},{"$f":"SUM(JH216:JH223)","v":0},{"$f":"SUM(JI216:JI223)","v":0},{"$f":"SUM(JJ216:JJ223)","v":0},{"$f":"SUM(JK216:JK223)","v":0},{"$f":"SUM(JL216:JL223)","v":0},{"$f":"SUM(JM216:JM223)","v":0},{"$f":"SUM(JN216:JN223)","v":0},{"$f":"SUM(JO216:JO223)","v":0},{"$f":"SUM(JP216:JP223)","v":0},{"$f":"SUM(JQ216:JQ223)","v":0},{"$f":"SUM(JR216:JR223)","v":0},{"$f":"SUM(JS216:JS223)","v":0},{"$f":"SUM(JT216:JT223)","v":0},{"$f":"SUM(JU216:JU223)","v":0},{"$f":"SUM(JV216:JV223)","v":0},{"$f":"SUM(JW216:JW223)","v":0},{"$f":"SUM(JX216:JX223)","v":0}]
[]
[{"$f":"'SPV Template'!D176","v":"Interest Capitalised during Grace Period"}]
[null,{"$f":"B238","v":"TEPCO"},null,null,{"$f":"MATCH($A$226,INDIRECT(F227),0)","v":178},{"$f":"\"'\"&B227&\"'!d:d\"","v":"'TEPCO'!d:d"},{"$f":"\"'\"&B227&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!Q$4)","v":27803.517262718637},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!R$4)","v":27803.517262718637},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!S$4)","v":27400.304616558748},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!T$4)","v":28573.176130788455},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!U$4)","v":28307.944281289419},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!V$4)","v":28024.854527394968},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G227),Consolidated!$E227,Consolidated!JX$4)","v":0}]
[null,{"$f":"B239","v":"pepsico"},null,null,{"$f":"MATCH($A$226,INDIRECT(F228),0)","v":178},{"$f":"\"'\"&B228&\"'!d:d\"","v":"'pepsico'!d:d"},{"$f":"\"'\"&B228&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!S$4)","v":25835.438612369911},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!T$4)","v":27242.318932845494},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!U$4)","v":26975.13934298337},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!V$4)","v":26690.064220645469},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!W$4)","v":26370.353900308979},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!X$4)","v":25922.152773645386},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G228),Consolidated!$E228,Consolidated!JX$4)","v":0}]
[null,{"$f":"B240","v":"PandG"},null,null,178,"'PandG'!d:d","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!T$4)","v":29283.565677242379},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!U$4)","v":29283.565677242379},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!V$4)","v":29005.262579961814},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!W$4)","v":28691.717127165666},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!X$4)","v":28247.429638138634},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!Y$4)","v":27744.560191809029},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G229),Consolidated!$E229,Consolidated!JX$4)","v":0}]
[null,{"$f":"B241","v":"Nestle"},null,null,178,"'Nestle'!d:d","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!V$4)","v":26234.267058291676},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!W$4)","v":26234.267058291676},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!X$4)","v":25853.445050926635},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!Y$4)","v":25423.349749759927},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!Z$4)","v":24946.94197386652},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AA$4)","v":24465.118173417661},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G230),Consolidated!$E230,Consolidated!JX$4)","v":0}]
[null,{"$f":"B242","v":"TEI"},null,null,178,"'TEI'!d:d","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!R$4)","v":13873.19153494565},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!S$4)","v":13873.19153494565},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!T$4)","v":14498.618570139615},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!U$4)","v":14390.984472988923},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!V$4)","v":14275.921964151654},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!W$4)","v":14146.076643395392},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G231),Consolidated!$E231,Consolidated!JX$4)","v":0}]
[null,{"$f":"B243","v":"TAI"},null,null,178,"'TAI'!d:d","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!V$4)","v":16198.573846506897},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!W$4)","v":16198.573846506897},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!X$4)","v":15993.027531289374},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!Y$4)","v":15759.57098910449},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!Z$4)","v":15499.882076917764},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AA$4)","v":15237.13550962895},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G232),Consolidated!$E232,Consolidated!JX$4)","v":0}]
[null,{"$f":"B244","v":"EGYSphere"},null,null,178,"'EGYSphere'!d:d","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!X$4)","v":20600.43384025155},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!Y$4)","v":20600.43384025155},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!Z$4)","v":20262.580843121035},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AA$4)","v":19920.759805335678},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AB$4)","v":19577.115306937983},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AC$4)","v":19257.197316330443},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G233),Consolidated!$E233,Consolidated!JX$4)","v":0}]
[null,{"$f":"B245","v":"Edita"},null,null,178,"'Edita'!d:d","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!Z$4)","v":18763.246688129646},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AA$4)","v":18763.246688129646},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AB$4)","v":18451.015423251651},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AC$4)","v":18160.37405775793},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AD$4)","v":17907.119478155084},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AE$4)","v":17692.680022951827},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G234),Consolidated!$E234,Consolidated!JX$4)","v":0}]
[null,{"$f":"B246","v":"Total"},null,null,null,null,null,{"$f":"SUM(H227:H234)","v":0},{"$f":"SUM(I227:I234)","v":0},{"$f":"SUM(J227:J234)","v":0},{"$f":"SUM(K227:K234)","v":0},{"$f":"SUM(L227:L234)","v":0},{"$f":"SUM(M227:M234)","v":0},{"$f":"SUM(N227:N234)","v":0},{"$f":"SUM(O227:O234)","v":0},{"$f":"SUM(P227:P234)","v":0},{"$f":"SUM(Q227:Q234)","v":27803.517262718637},{"$f":"SUM(R227:R234)","v":41676.708797664287},{"$f":"SUM(S227:S234)","v":67108.934763874306},{"$f":"SUM(T227:T234)","v":99597.679311015949},{"$f":"SUM(U227:U234)","v":98957.633774504095},{"$f":"SUM(V227:V234)","v":140428.94419695248},{"$f":"SUM(W227:W234)","v":111640.98857566863},{"$f":"SUM(X227:X234)","v":116616.48883425159},{"$f":"SUM(Y227:Y234)","v":89527.91477092501},{"$f":"SUM(Z227:Z234)","v":79472.65158203496},{"$f":"SUM(AA227:AA234)","v":78386.260176511933},{"$f":"SUM(AB227:AB234)","v":38028.13073018963},{"$f":"SUM(AC227:AC234)","v":37417.571374088373},{"$f":"SUM(AD227:AD234)","v":17907.119478155084},{"$f":"SUM(AE227:AE234)","v":17692.680022951827},{"$f":"SUM(AF227:AF234)","v":0},{"$f":"SUM(AG227:AG234)","v":0},{"$f":"SUM(AH227:AH234)","v":0},{"$f":"SUM(AI227:AI234)","v":0},{"$f":"SUM(AJ227:AJ234)","v":0},{"$f":"SUM(AK227:AK234)","v":0},{"$f":"SUM(AL227:AL234)","v":0},{"$f":"SUM(AM227:AM234)","v":0},{"$f":"SUM(AN227:AN234)","v":0},{"$f":"SUM(AO227:AO234)","v":0},{"$f":"SUM(AP227:AP234)","v":0},{"$f":"SUM(AQ227:AQ234)","v":0},{"$f":"SUM(AR227:AR234)","v":0},{"$f":"SUM(AS227:AS234)","v":0},{"$f":"SUM(AT227:AT234)","v":0},{"$f":"SUM(AU227:AU234)","v":0},{"$f":"SUM(AV227:AV234)","v":0},{"$f":"SUM(AW227:AW234)","v":0},{"$f":"SUM(AX227:AX234)","v":0},{"$f":"SUM(AY227:AY234)","v":0},{"$f":"SUM(AZ227:AZ234)","v":0},{"$f":"SUM(BA227:BA234)","v":0},{"$f":"SUM(BB227:BB234)","v":0},{"$f":"SUM(BC227:BC234)","v":0},{"$f":"SUM(BD227:BD234)","v":0},{"$f":"SUM(BE227:BE234)","v":0},{"$f":"SUM(BF227:BF234)","v":0},{"$f":"SUM(BG227:BG234)","v":0},{"$f":"SUM(BH227:BH234)","v":0},{"$f":"SUM(BI227:BI234)","v":0},{"$f":"SUM(BJ227:BJ234)","v":0},{"$f":"SUM(BK227:BK234)","v":0},{"$f":"SUM(BL227:BL234)","v":0},{"$f":"SUM(BM227:BM234)","v":0},{"$f":"SUM(BN227:BN234)","v":0},{"$f":"SUM(BO227:BO234)","v":0},{"$f":"SUM(BP227:BP234)","v":0},{"$f":"SUM(BQ227:BQ234)","v":0},{"$f":"SUM(BR227:BR234)","v":0},{"$f":"SUM(BS227:BS234)","v":0},{"$f":"SUM(BT227:BT234)","v":0},{"$f":"SUM(BU227:BU234)","v":0},{"$f":"SUM(BV227:BV234)","v":0},{"$f":"SUM(BW227:BW234)","v":0},{"$f":"SUM(BX227:BX234)","v":0},{"$f":"SUM(BY227:BY234)","v":0},{"$f":"SUM(BZ227:BZ234)","v":0},{"$f":"SUM(CA227:CA234)","v":0},{"$f":"SUM(CB227:CB234)","v":0},{"$f":"SUM(CC227:CC234)","v":0},{"$f":"SUM(CD227:CD234)","v":0},{"$f":"SUM(CE227:CE234)","v":0},{"$f":"SUM(CF227:CF234)","v":0},{"$f":"SUM(CG227:CG234)","v":0},{"$f":"SUM(CH227:CH234)","v":0},{"$f":"SUM(CI227:CI234)","v":0},{"$f":"SUM(CJ227:CJ234)","v":0},{"$f":"SUM(CK227:CK234)","v":0},{"$f":"SUM(CL227:CL234)","v":0},{"$f":"SUM(CM227:CM234)","v":0},{"$f":"SUM(CN227:CN234)","v":0},{"$f":"SUM(CO227:CO234)","v":0},{"$f":"SUM(CP227:CP234)","v":0},{"$f":"SUM(CQ227:CQ234)","v":0},{"$f":"SUM(CR227:CR234)","v":0},{"$f":"SUM(CS227:CS234)","v":0},{"$f":"SUM(CT227:CT234)","v":0},{"$f":"SUM(CU227:CU234)","v":0},{"$f":"SUM(CV227:CV234)","v":0},{"$f":"SUM(CW227:CW234)","v":0},{"$f":"SUM(CX227:CX234)","v":0},{"$f":"SUM(CY227:CY234)","v":0},{"$f":"SUM(CZ227:CZ234)","v":0},{"$f":"SUM(DA227:DA234)","v":0},{"$f":"SUM(DB227:DB234)","v":0},{"$f":"SUM(DC227:DC234)","v":0},{"$f":"SUM(DD227:DD234)","v":0},{"$f":"SUM(DE227:DE234)","v":0},{"$f":"SUM(DF227:DF234)","v":0},{"$f":"SUM(DG227:DG234)","v":0},{"$f":"SUM(DH227:DH234)","v":0},{"$f":"SUM(DI227:DI234)","v":0},{"$f":"SUM(DJ227:DJ234)","v":0},{"$f":"SUM(DK227:DK234)","v":0},{"$f":"SUM(DL227:DL234)","v":0},{"$f":"SUM(DM227:DM234)","v":0},{"$f":"SUM(DN227:DN234)","v":0},{"$f":"SUM(DO227:DO234)","v":0},{"$f":"SUM(DP227:DP234)","v":0},{"$f":"SUM(DQ227:DQ234)","v":0},{"$f":"SUM(DR227:DR234)","v":0},{"$f":"SUM(DS227:DS234)","v":0},{"$f":"SUM(DT227:DT234)","v":0},{"$f":"SUM(DU227:DU234)","v":0},{"$f":"SUM(DV227:DV234)","v":0},{"$f":"SUM(DW227:DW234)","v":0},{"$f":"SUM(DX227:DX234)","v":0},{"$f":"SUM(DY227:DY234)","v":0},{"$f":"SUM(DZ227:DZ234)","v":0},{"$f":"SUM(EA227:EA234)","v":0},{"$f":"SUM(EB227:EB234)","v":0},{"$f":"SUM(EC227:EC234)","v":0},{"$f":"SUM(ED227:ED234)","v":0},{"$f":"SUM(EE227:EE234)","v":0},{"$f":"SUM(EF227:EF234)","v":0},{"$f":"SUM(EG227:EG234)","v":0},{"$f":"SUM(EH227:EH234)","v":0},{"$f":"SUM(EI227:EI234)","v":0},{"$f":"SUM(EJ227:EJ234)","v":0},{"$f":"SUM(EK227:EK234)","v":0},{"$f":"SUM(EL227:EL234)","v":0},{"$f":"SUM(EM227:EM234)","v":0},{"$f":"SUM(EN227:EN234)","v":0},{"$f":"SUM(EO227:EO234)","v":0},{"$f":"SUM(EP227:EP234)","v":0},{"$f":"SUM(EQ227:EQ234)","v":0},{"$f":"SUM(ER227:ER234)","v":0},{"$f":"SUM(ES227:ES234)","v":0},{"$f":"SUM(ET227:ET234)","v":0},{"$f":"SUM(EU227:EU234)","v":0},{"$f":"SUM(EV227:EV234)","v":0},{"$f":"SUM(EW227:EW234)","v":0},{"$f":"SUM(EX227:EX234)","v":0},{"$f":"SUM(EY227:EY234)","v":0},{"$f":"SUM(EZ227:EZ234)","v":0},{"$f":"SUM(FA227:FA234)","v":0},{"$f":"SUM(FB227:FB234)","v":0},{"$f":"SUM(FC227:FC234)","v":0},{"$f":"SUM(FD227:FD234)","v":0},{"$f":"SUM(FE227:FE234)","v":0},{"$f":"SUM(FF227:FF234)","v":0},{"$f":"SUM(FG227:FG234)","v":0},{"$f":"SUM(FH227:FH234)","v":0},{"$f":"SUM(FI227:FI234)","v":0},{"$f":"SUM(FJ227:FJ234)","v":0},{"$f":"SUM(FK227:FK234)","v":0},{"$f":"SUM(FL227:FL234)","v":0},{"$f":"SUM(FM227:FM234)","v":0},{"$f":"SUM(FN227:FN234)","v":0},{"$f":"SUM(FO227:FO234)","v":0},{"$f":"SUM(FP227:FP234)","v":0},{"$f":"SUM(FQ227:FQ234)","v":0},{"$f":"SUM(FR227:FR234)","v":0},{"$f":"SUM(FS227:FS234)","v":0},{"$f":"SUM(FT227:FT234)","v":0},{"$f":"SUM(FU227:FU234)","v":0},{"$f":"SUM(FV227:FV234)","v":0},{"$f":"SUM(FW227:FW234)","v":0},{"$f":"SUM(FX227:FX234)","v":0},{"$f":"SUM(FY227:FY234)","v":0},{"$f":"SUM(FZ227:FZ234)","v":0},{"$f":"SUM(GA227:GA234)","v":0},{"$f":"SUM(GB227:GB234)","v":0},{"$f":"SUM(GC227:GC234)","v":0},{"$f":"SUM(GD227:GD234)","v":0},{"$f":"SUM(GE227:GE234)","v":0},{"$f":"SUM(GF227:GF234)","v":0},{"$f":"SUM(GG227:GG234)","v":0},{"$f":"SUM(GH227:GH234)","v":0},{"$f":"SUM(GI227:GI234)","v":0},{"$f":"SUM(GJ227:GJ234)","v":0},{"$f":"SUM(GK227:GK234)","v":0},{"$f":"SUM(GL227:GL234)","v":0},{"$f":"SUM(GM227:GM234)","v":0},{"$f":"SUM(GN227:GN234)","v":0},{"$f":"SUM(GO227:GO234)","v":0},{"$f":"SUM(GP227:GP234)","v":0},{"$f":"SUM(GQ227:GQ234)","v":0},{"$f":"SUM(GR227:GR234)","v":0},{"$f":"SUM(GS227:GS234)","v":0},{"$f":"SUM(GT227:GT234)","v":0},{"$f":"SUM(GU227:GU234)","v":0},{"$f":"SUM(GV227:GV234)","v":0},{"$f":"SUM(GW227:GW234)","v":0},{"$f":"SUM(GX227:GX234)","v":0},{"$f":"SUM(GY227:GY234)","v":0},{"$f":"SUM(GZ227:GZ234)","v":0},{"$f":"SUM(HA227:HA234)","v":0},{"$f":"SUM(HB227:HB234)","v":0},{"$f":"SUM(HC227:HC234)","v":0},{"$f":"SUM(HD227:HD234)","v":0},{"$f":"SUM(HE227:HE234)","v":0},{"$f":"SUM(HF227:HF234)","v":0},{"$f":"SUM(HG227:HG234)","v":0},{"$f":"SUM(HH227:HH234)","v":0},{"$f":"SUM(HI227:HI234)","v":0},{"$f":"SUM(HJ227:HJ234)","v":0},{"$f":"SUM(HK227:HK234)","v":0},{"$f":"SUM(HL227:HL234)","v":0},{"$f":"SUM(HM227:HM234)","v":0},{"$f":"SUM(HN227:HN234)","v":0},{"$f":"SUM(HO227:HO234)","v":0},{"$f":"SUM(HP227:HP234)","v":0},{"$f":"SUM(HQ227:HQ234)","v":0},{"$f":"SUM(HR227:HR234)","v":0},{"$f":"SUM(HS227:HS234)","v":0},{"$f":"SUM(HT227:HT234)","v":0},{"$f":"SUM(HU227:HU234)","v":0},{"$f":"SUM(HV227:HV234)","v":0},{"$f":"SUM(HW227:HW234)","v":0},{"$f":"SUM(HX227:HX234)","v":0},{"$f":"SUM(HY227:HY234)","v":0},{"$f":"SUM(HZ227:HZ234)","v":0},{"$f":"SUM(IA227:IA234)","v":0},{"$f":"SUM(IB227:IB234)","v":0},{"$f":"SUM(IC227:IC234)","v":0},{"$f":"SUM(ID227:ID234)","v":0},{"$f":"SUM(IE227:IE234)","v":0},{"$f":"SUM(IF227:IF234)","v":0},{"$f":"SUM(IG227:IG234)","v":0},{"$f":"SUM(IH227:IH234)","v":0},{"$f":"SUM(II227:II234)","v":0},{"$f":"SUM(IJ227:IJ234)","v":0},{"$f":"SUM(IK227:IK234)","v":0},{"$f":"SUM(IL227:IL234)","v":0},{"$f":"SUM(IM227:IM234)","v":0},{"$f":"SUM(IN227:IN234)","v":0},{"$f":"SUM(IO227:IO234)","v":0},{"$f":"SUM(IP227:IP234)","v":0},{"$f":"SUM(IQ227:IQ234)","v":0},{"$f":"SUM(IR227:IR234)","v":0},{"$f":"SUM(IS227:IS234)","v":0},{"$f":"SUM(IT227:IT234)","v":0},{"$f":"SUM(IU227:IU234)","v":0},{"$f":"SUM(IV227:IV234)","v":0},{"$f":"SUM(IW227:IW234)","v":0},{"$f":"SUM(IX227:IX234)","v":0},{"$f":"SUM(IY227:IY234)","v":0},{"$f":"SUM(IZ227:IZ234)","v":0},{"$f":"SUM(JA227:JA234)","v":0},{"$f":"SUM(JB227:JB234)","v":0},{"$f":"SUM(JC227:JC234)","v":0},{"$f":"SUM(JD227:JD234)","v":0},{"$f":"SUM(JE227:JE234)","v":0},{"$f":"SUM(JF227:JF234)","v":0},{"$f":"SUM(JG227:JG234)","v":0},{"$f":"SUM(JH227:JH234)","v":0},{"$f":"SUM(JI227:JI234)","v":0},{"$f":"SUM(JJ227:JJ234)","v":0},{"$f":"SUM(JK227:JK234)","v":0},{"$f":"SUM(JL227:JL234)","v":0},{"$f":"SUM(JM227:JM234)","v":0},{"$f":"SUM(JN227:JN234)","v":0},{"$f":"SUM(JO227:JO234)","v":0},{"$f":"SUM(JP227:JP234)","v":0},{"$f":"SUM(JQ227:JQ234)","v":0},{"$f":"SUM(JR227:JR234)","v":0},{"$f":"SUM(JS227:JS234)","v":0},{"$f":"SUM(JT227:JT234)","v":0},{"$f":"SUM(JU227:JU234)","v":0},{"$f":"SUM(JV227:JV234)","v":0},{"$f":"SUM(JW227:JW234)","v":0},{"$f":"SUM(JX227:JX234)","v":0}]
[]
[{"$f":"'SPV Template'!B292","v":"Cash sweep to debt fund"}]
[null,{"$f":"B205","v":"TEPCO"},null,null,{"$f":"MATCH($A$237,INDIRECT(F238),0)","v":293},{"$f":"\"'\"&B238&\"'!b:b\"","v":"'TEPCO'!b:b"},{"$f":"\"'\"&B238&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!Q$4)","v":27803.517262718637},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!R$4)","v":115777.18551578521},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!S$4)","v":93452.345495169924},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!T$4)","v":86441.943294214856},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!U$4)","v":90072.981494624168},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!V$4)","v":97513.289544531188},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!W$4)","v":70434.250804428215},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!X$4)","v":83595.35326489502},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!Y$4)","v":96045.400905232527},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!Z$4)","v":97897.762736950739},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AA$4)","v":98997.365663009317},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AB$4)","v":91032.480207622677},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AC$4)","v":76868.026600225552},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AD$4)","v":62081.416761749962},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AE$4)","v":86927.240233393313},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AF$4)","v":79228.914742497189},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AG$4)","v":83534.751593751454},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AH$4)","v":33505.190334802071},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G238),Consolidated!$E238,Consolidated!JX$4)","v":0}]
[null,{"$f":"B206","v":"pepsico"},null,null,{"$f":"MATCH($A$237,INDIRECT(F239),0)","v":293},{"$f":"\"'\"&B239&\"'!b:b\"","v":"'pepsico'!b:b"},{"$f":"\"'\"&B239&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!S$4)","v":25835.438612369911},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!T$4)","v":85536.047630036453},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!U$4)","v":89173.347853070431},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!V$4)","v":96445.043203152411},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!W$4)","v":124159.69062691108},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!X$4)","v":136272.86986341994},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!Y$4)","v":96740.971436416759},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!Z$4)","v":98565.953177379124},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AA$4)","v":99654.461352536193},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AB$4)","v":91873.956256675097},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AC$4)","v":78027.594618062692},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AD$4)","v":63572.547248683812},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AE$4)","v":42521.14318519384},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AF$4)","v":33506.963573403671},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AG$4)","v":80704.639409179552},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AH$4)","v":88679.567909466306},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AI$4)","v":117067.07201125282},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AJ$4)","v":130189.07890173254},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AK$4)","v":51075.538544864823},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G239),Consolidated!$E239,Consolidated!JX$4)","v":0}]
[null,{"$f":"B207","v":"PandG"},null,null,293,"'PandG'!b:b","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!T$4)","v":29283.565677242379},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!U$4)","v":90004.241447548251},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!V$4)","v":97415.179553667651},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!W$4)","v":125627.16927851785},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!X$4)","v":137964.39974641669},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!Y$4)","v":149475.08049867957},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!Z$4)","v":95949.779312989194},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AA$4)","v":97037.551907294459},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AB$4)","v":89100.862370045041},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AC$4)","v":74991.969954468324},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AD$4)","v":60263.638397559786},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AE$4)","v":85431.456669346895},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AF$4)","v":77732.252067230773},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AG$4)","v":81972.909907154608},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AH$4)","v":90093.088811864567},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AI$4)","v":75117.059761736455},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G240),Consolidated!$E240,Consolidated!JX$4)","v":0}]
[null,{"$f":"B208","v":"Nestle"},null,null,293,"'Nestle'!b:b","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!V$4)","v":26234.267058291676},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!W$4)","v":109322.70502884581},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!X$4)","v":119692.4198509366},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!Y$4)","v":129366.86449013969},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!Z$4)","v":130072.13479907234},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AA$4)","v":130134.47357301724},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AB$4)","v":74637.404136512399},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AC$4)","v":62767.057799714843},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AD$4)","v":50375.641597025431},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AE$4)","v":74195.337695192778},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AF$4)","v":67706.015068595167},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AG$4)","v":71381.855193004085},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AH$4)","v":78227.83357232713},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AI$4)","v":102545.18353049336},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AJ$4)","v":71838.919076478778},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AV$4)","v":-9579.7646060287952},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BB$4)","v":9579.7646060287952},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BH$4)","v":-498.44574586226372},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BN$4)","v":498.44574586226372},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G241),Consolidated!$E241,Consolidated!JX$4)","v":0}]
[null,{"$f":"B209","v":"TEI"},null,null,293,"'TEI'!b:b","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!R$4)","v":13873.19153494565},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!S$4)","v":40781.100139525239},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!T$4)","v":37982.42158483628},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!U$4)","v":39495.531855665919},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!V$4)","v":42605.810129154277},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!W$4)","v":54450.167203106641},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!X$4)","v":31706.225626560845},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!Y$4)","v":36892.55377616769},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!Z$4)","v":37648.62069586807},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AA$4)","v":61324.67332522566},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AB$4)","v":58129.536119004377},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AC$4)","v":52343.579462861606},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AD$4)","v":46298.338359633803},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AE$4)","v":37435.634518374049},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AF$4)","v":34214.116111737028},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AG$4)","v":36019.118523403071},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AH$4)","v":39440.691754253603},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AI$4)","v":29081.612602749323},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AL$4)","v":-30415.299886231151},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AR$4)","v":5275.8938749129011},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AX$4)","v":19762.80873097264},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BD$4)","v":7415.8543823544132},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G242),Consolidated!$E242,Consolidated!JX$4)","v":0}]
[null,{"$f":"B210","v":"TAI"},null,null,293,"'TAI'!b:b","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!V$4)","v":16198.573846506897},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!W$4)","v":61045.042621239307},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!X$4)","v":66929.00037162783},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!Y$4)","v":72418.970011662837},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!Z$4)","v":72826.405849022674},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AA$4)","v":72869.512125516369},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AB$4)","v":38661.218149641951},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AC$4)","v":31915.503495189558},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AD$4)","v":24874.414660534509},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AE$4)","v":41037.483694783892},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AF$4)","v":37353.649926933293},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AG$4)","v":39338.496642635764},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AH$4)","v":43215.599843604374},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AI$4)","v":56993.145323940102},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AJ$4)","v":63366.796111568081},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AK$4)","v":1672.6325292040165},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AV$4)","v":-46003.214416674338},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BB$4)","v":46003.214416674338},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BH$4)","v":-40808.022705135227},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BN$4)","v":40808.022705135227},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BT$4)","v":-35742.616703434323},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!BZ$4)","v":35742.616703434323},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CF$4)","v":-30814.760008828103},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CL$4)","v":30814.760008828103},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CR$4)","v":-26032.658631407772},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CX$4)","v":26032.658631407772},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DD$4)","v":-21404.986490083858},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DJ$4)","v":21404.986490083858},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DP$4)","v":-16940.912387603486},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DV$4)","v":16940.912387603486},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EB$4)","v":-12650.128551038739},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EH$4)","v":12650.128551038737},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EN$4)","v":-8542.8808292707545},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EU$4)","v":8542.8808292707545},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G243),Consolidated!$E243,Consolidated!JX$4)","v":0}]
[null,{"$f":"B211","v":"EGYSphere"},null,null,293,"'EGYSphere'!b:b","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!X$4)","v":20600.43384025155},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!Y$4)","v":94313.815032363607},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!Z$4)","v":94841.716359926184},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AA$4)","v":94897.741273924214},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AB$4)","v":89377.404166765657},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AC$4)","v":80092.695341573897},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AD$4)","v":32549.826000877893},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AE$4)","v":53783.757922747682},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AF$4)","v":49025.847061915381},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AG$4)","v":51602.235473139073},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AH$4)","v":56629.190211036614},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AI$4)","v":74479.177559722011},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AJ$4)","v":47287.272687649354},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AV$4)","v":-60183.289262393664},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BB$4)","v":60183.289262393664},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BH$4)","v":-53211.05673536734},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BN$4)","v":53211.05673536734},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BT$4)","v":-46397.565087389085},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!BZ$4)","v":46397.565087389085},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CF$4)","v":-39752.262679049454},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CL$4)","v":39752.262679049454},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CR$4)","v":-33285.131490792148},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CX$4)","v":33285.131490792148},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DD$4)","v":-27006.717588292115},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DJ$4)","v":27006.717588292115},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DP$4)","v":-20928.163337464764},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DV$4)","v":20928.163337464764},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EB$4)","v":-15061.241470278648},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EH$4)","v":15061.241470278648},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EN$4)","v":-9418.3911084338906},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EU$4)","v":9418.3911084338906},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G244),Consolidated!$E244,Consolidated!JX$4)","v":0}]
[null,{"$f":"B212","v":"Edita"},null,null,293,"'Edita'!b:b","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!Z$4)","v":18763.246688129646},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AA$4)","v":86886.431752418503},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AB$4)","v":81863.676985518556},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AC$4)","v":73415.918698378897},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AD$4)","v":64693.909704319536},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AE$4)","v":52278.397762553563},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AF$4)","v":11540.321305219342},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AG$4)","v":45094.829749016506},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AH$4)","v":49659.103913354687},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AI$4)","v":65890.330556547633},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AJ$4)","v":73396.578368820643},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AK$4)","v":80508.247192619034},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AL$4)","v":81723.94393736482},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AM$4)","v":82521.867552713418},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AN$4)","v":78276.976294007443},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AO$4)","v":12748.625161643336},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AR$4)","v":-101647.7566294602},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AX$4)","v":10331.556850149238},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BD$4)","v":-2205.7016864905017},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BJ$4)","v":16342.921897278022},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BP$4)","v":4048.8166211987555},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BV$4)","v":22562.547568932729},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CB$4)","v":10519.191073951777},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CH$4)","v":29013.058347920072},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CN$4)","v":17228.901694524509},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CT$4)","v":7814.1172214920907},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G245),Consolidated!$E245,Consolidated!JX$4)","v":0}]
[null,{"$f":"B213","v":"Total"},null,null,null,null,null,{"$f":"SUM(H238:H245)","v":0},{"$f":"SUM(I238:I245)","v":0},{"$f":"SUM(J238:J245)","v":0},{"$f":"SUM(K238:K245)","v":0},{"$f":"SUM(L238:L245)","v":0},{"$f":"SUM(M238:M245)","v":0},{"$f":"SUM(N238:N245)","v":0},{"$f":"SUM(O238:O245)","v":0},{"$f":"SUM(P238:P245)","v":0},{"$f":"SUM(Q238:Q245)","v":27803.517262718637},{"$f":"SUM(R238:R245)","v":129650.37705073087},{"$f":"SUM(S238:S245)","v":160068.88424706506},{"$f":"SUM(T238:T245)","v":239243.97818633},{"$f":"SUM(U238:U245)","v":308746.10265090875},{"$f":"SUM(V238:V245)","v":376412.16333530407},{"$f":"SUM(W238:W245)","v":545039.0255630489},{"$f":"SUM(X238:X245)","v":596760.70256410853},{"$f":"SUM(Y238:Y245)","v":675253.65615066269},{"$f":"SUM(Z238:Z245)","v":646565.61961933796},{"$f":"SUM(AA238:AA245)","v":741802.21097294206},{"$f":"SUM(AB238:AB245)","v":614676.5383917857},{"$f":"SUM(AC238:AC245)","v":530422.34597047535},{"$f":"SUM(AD238:AD245)","v":404709.7327303848},{"$f":"SUM(AE238:AE245)","v":473610.45168158598},{"$f":"SUM(AF238:AF245)","v":390308.07985753182},{"$f":"SUM(AG238:AG245)","v":489648.83649128414},{"$f":"SUM(AH238:AH245)","v":479450.26635070931},{"$f":"SUM(AI238:AI245)","v":521173.58134644164},{"$f":"SUM(AJ238:AJ245)","v":386078.64514624939},{"$f":"SUM(AK238:AK245)","v":133256.41826668789},{"$f":"SUM(AL238:AL245)","v":51308.64405113367},{"$f":"SUM(AM238:AM245)","v":82521.867552713418},{"$f":"SUM(AN238:AN245)","v":78276.976294007443},{"$f":"SUM(AO238:AO245)","v":12748.625161643336},{"$f":"SUM(AP238:AP245)","v":0},{"$f":"SUM(AQ238:AQ245)","v":0},{"$f":"SUM(AR238:AR245)","v":-96371.862754547299},{"$f":"SUM(AS238:AS245)","v":0},{"$f":"SUM(AT238:AT245)","v":0},{"$f":"SUM(AU238:AU245)","v":0},{"$f":"SUM(AV238:AV245)","v":-115766.2682850968},{"$f":"SUM(AW238:AW245)","v":0},{"$f":"SUM(AX238:AX245)","v":30094.365581121878},{"$f":"SUM(AY238:AY245)","v":0},{"$f":"SUM(AZ238:AZ245)","v":0},{"$f":"SUM(BA238:BA245)","v":0},{"$f":"SUM(BB238:BB245)","v":115766.2682850968},{"$f":"SUM(BC238:BC245)","v":0},{"$f":"SUM(BD238:BD245)","v":5210.1526958639115},{"$f":"SUM(BE238:BE245)","v":0},{"$f":"SUM(BF238:BF245)","v":0},{"$f":"SUM(BG238:BG245)","v":0},{"$f":"SUM(BH238:BH245)","v":-94517.52518636483},{"$f":"SUM(BI238:BI245)","v":0},{"$f":"SUM(BJ238:BJ245)","v":16342.921897278022},{"$f":"SUM(BK238:BK245)","v":0},{"$f":"SUM(BL238:BL245)","v":0},{"$f":"SUM(BM238:BM245)","v":0},{"$f":"SUM(BN238:BN245)","v":94517.52518636483},{"$f":"SUM(BO238:BO245)","v":0},{"$f":"SUM(BP238:BP245)","v":4048.8166211987555},{"$f":"SUM(BQ238:BQ245)","v":0},{"$f":"SUM(BR238:BR245)","v":0},{"$f":"SUM(BS238:BS245)","v":0},{"$f":"SUM(BT238:BT245)","v":-82140.181790823408},{"$f":"SUM(BU238:BU245)","v":0},{"$f":"SUM(BV238:BV245)","v":22562.547568932729},{"$f":"SUM(BW238:BW245)","v":0},{"$f":"SUM(BX238:BX245)","v":0},{"$f":"SUM(BY238:BY245)","v":0},{"$f":"SUM(BZ238:BZ245)","v":82140.181790823408},{"$f":"SUM(CA238:CA245)","v":0},{"$f":"SUM(CB238:CB245)","v":10519.191073951777},{"$f":"SUM(CC238:CC245)","v":0},{"$f":"SUM(CD238:CD245)","v":0},{"$f":"SUM(CE238:CE245)","v":0},{"$f":"SUM(CF238:CF245)","v":-70567.022687877557},{"$f":"SUM(CG238:CG245)","v":0},{"$f":"SUM(CH238:CH245)","v":29013.058347920072},{"$f":"SUM(CI238:CI245)","v":0},{"$f":"SUM(CJ238:CJ245)","v":0},{"$f":"SUM(CK238:CK245)","v":0},{"$f":"SUM(CL238:CL245)","v":70567.022687877557},{"$f":"SUM(CM238:CM245)","v":0},{"$f":"SUM(CN238:CN245)","v":17228.901694524509},{"$f":"SUM(CO238:CO245)","v":0},{"$f":"SUM(CP238:CP245)","v":0},{"$f":"SUM(CQ238:CQ245)","v":0},{"$f":"SUM(CR238:CR245)","v":-59317.79012219992},{"$f":"SUM(CS238:CS245)","v":0},{"$f":"SUM(CT238:CT245)","v":7814.1172214920907},{"$f":"SUM(CU238:CU245)","v":0},{"$f":"SUM(CV238:CV245)","v":0},{"$f":"SUM(CW238:CW245)","v":0},{"$f":"SUM(CX238:CX245)","v":59317.79012219992},{"$f":"SUM(CY238:CY245)","v":0},{"$f":"SUM(CZ238:CZ245)","v":0},{"$f":"SUM(DA238:DA245)","v":0},{"$f":"SUM(DB238:DB245)","v":0},{"$f":"SUM(DC238:DC245)","v":0},{"$f":"SUM(DD238:DD245)","v":-48411.704078375973},{"$f":"SUM(DE238:DE245)","v":0},{"$f":"SUM(DF238:DF245)","v":0},{"$f":"SUM(DG238:DG245)","v":0},{"$f":"SUM(DH238:DH245)","v":0},{"$f":"SUM(DI238:DI245)","v":0},{"$f":"SUM(DJ238:DJ245)","v":48411.704078375973},{"$f":"SUM(DK238:DK245)","v":0},{"$f":"SUM(DL238:DL245)","v":0},{"$f":"SUM(DM238:DM245)","v":0},{"$f":"SUM(DN238:DN245)","v":0},{"$f":"SUM(DO238:DO245)","v":0},{"$f":"SUM(DP238:DP245)","v":-37869.075725068251},{"$f":"SUM(DQ238:DQ245)","v":0},{"$f":"SUM(DR238:DR245)","v":0},{"$f":"SUM(DS238:DS245)","v":0},{"$f":"SUM(DT238:DT245)","v":0},{"$f":"SUM(DU238:DU245)","v":0},{"$f":"SUM(DV238:DV245)","v":37869.075725068251},{"$f":"SUM(DW238:DW245)","v":0},{"$f":"SUM(DX238:DX245)","v":0},{"$f":"SUM(DY238:DY245)","v":0},{"$f":"SUM(DZ238:DZ245)","v":0},{"$f":"SUM(EA238:EA245)","v":0},{"$f":"SUM(EB238:EB245)","v":-27711.370021317387},{"$f":"SUM(EC238:EC245)","v":0},{"$f":"SUM(ED238:ED245)","v":0},{"$f":"SUM(EE238:EE245)","v":0},{"$f":"SUM(EF238:EF245)","v":0},{"$f":"SUM(EG238:EG245)","v":0},{"$f":"SUM(EH238:EH245)","v":27711.370021317387},{"$f":"SUM(EI238:EI245)","v":0},{"$f":"SUM(EJ238:EJ245)","v":0},{"$f":"SUM(EK238:EK245)","v":0},{"$f":"SUM(EL238:EL245)","v":0},{"$f":"SUM(EM238:EM245)","v":0},{"$f":"SUM(EN238:EN245)","v":-17961.271937704645},{"$f":"SUM(EO238:EO245)","v":0},{"$f":"SUM(EP238:EP245)","v":0},{"$f":"SUM(EQ238:EQ245)","v":0},{"$f":"SUM(ER238:ER245)","v":0},{"$f":"SUM(ES238:ES245)","v":0},{"$f":"SUM(ET238:ET245)","v":0},{"$f":"SUM(EU238:EU245)","v":17961.271937704645},{"$f":"SUM(EV238:EV245)","v":0},{"$f":"SUM(EW238:EW245)","v":0},{"$f":"SUM(EX238:EX245)","v":0},{"$f":"SUM(EY238:EY245)","v":0},{"$f":"SUM(EZ238:EZ245)","v":0},{"$f":"SUM(FA238:FA245)","v":0},{"$f":"SUM(FB238:FB245)","v":0},{"$f":"SUM(FC238:FC245)","v":0},{"$f":"SUM(FD238:FD245)","v":0},{"$f":"SUM(FE238:FE245)","v":0},{"$f":"SUM(FF238:FF245)","v":0},{"$f":"SUM(FG238:FG245)","v":0},{"$f":"SUM(FH238:FH245)","v":0},{"$f":"SUM(FI238:FI245)","v":0},{"$f":"SUM(FJ238:FJ245)","v":0},{"$f":"SUM(FK238:FK245)","v":0},{"$f":"SUM(FL238:FL245)","v":0},{"$f":"SUM(FM238:FM245)","v":0},{"$f":"SUM(FN238:FN245)","v":0},{"$f":"SUM(FO238:FO245)","v":0},{"$f":"SUM(FP238:FP245)","v":0},{"$f":"SUM(FQ238:FQ245)","v":0},{"$f":"SUM(FR238:FR245)","v":0},{"$f":"SUM(FS238:FS245)","v":0},{"$f":"SUM(FT238:FT245)","v":0},{"$f":"SUM(FU238:FU245)","v":0},{"$f":"SUM(FV238:FV245)","v":0},{"$f":"SUM(FW238:FW245)","v":0},{"$f":"SUM(FX238:FX245)","v":0},{"$f":"SUM(FY238:FY245)","v":0},{"$f":"SUM(FZ238:FZ245)","v":0},{"$f":"SUM(GA238:GA245)","v":0},{"$f":"SUM(GB238:GB245)","v":0},{"$f":"SUM(GC238:GC245)","v":0},{"$f":"SUM(GD238:GD245)","v":0},{"$f":"SUM(GE238:GE245)","v":0},{"$f":"SUM(GF238:GF245)","v":0},{"$f":"SUM(GG238:GG245)","v":0},{"$f":"SUM(GH238:GH245)","v":0},{"$f":"SUM(GI238:GI245)","v":0},{"$f":"SUM(GJ238:GJ245)","v":0},{"$f":"SUM(GK238:GK245)","v":0},{"$f":"SUM(GL238:GL245)","v":0},{"$f":"SUM(GM238:GM245)","v":0},{"$f":"SUM(GN238:GN245)","v":0},{"$f":"SUM(GO238:GO245)","v":0},{"$f":"SUM(GP238:GP245)","v":0},{"$f":"SUM(GQ238:GQ245)","v":0},{"$f":"SUM(GR238:GR245)","v":0},{"$f":"SUM(GS238:GS245)","v":0},{"$f":"SUM(GT238:GT245)","v":0},{"$f":"SUM(GU238:GU245)","v":0},{"$f":"SUM(GV238:GV245)","v":0},{"$f":"SUM(GW238:GW245)","v":0},{"$f":"SUM(GX238:GX245)","v":0},{"$f":"SUM(GY238:GY245)","v":0},{"$f":"SUM(GZ238:GZ245)","v":0},{"$f":"SUM(HA238:HA245)","v":0},{"$f":"SUM(HB238:HB245)","v":0},{"$f":"SUM(HC238:HC245)","v":0},{"$f":"SUM(HD238:HD245)","v":0},{"$f":"SUM(HE238:HE245)","v":0},{"$f":"SUM(HF238:HF245)","v":0},{"$f":"SUM(HG238:HG245)","v":0},{"$f":"SUM(HH238:HH245)","v":0},{"$f":"SUM(HI238:HI245)","v":0},{"$f":"SUM(HJ238:HJ245)","v":0},{"$f":"SUM(HK238:HK245)","v":0},{"$f":"SUM(HL238:HL245)","v":0},{"$f":"SUM(HM238:HM245)","v":0},{"$f":"SUM(HN238:HN245)","v":0},{"$f":"SUM(HO238:HO245)","v":0},{"$f":"SUM(HP238:HP245)","v":0},{"$f":"SUM(HQ238:HQ245)","v":0},{"$f":"SUM(HR238:HR245)","v":0},{"$f":"SUM(HS238:HS245)","v":0},{"$f":"SUM(HT238:HT245)","v":0},{"$f":"SUM(HU238:HU245)","v":0},{"$f":"SUM(HV238:HV245)","v":0},{"$f":"SUM(HW238:HW245)","v":0},{"$f":"SUM(HX238:HX245)","v":0},{"$f":"SUM(HY238:HY245)","v":0},{"$f":"SUM(HZ238:HZ245)","v":0},{"$f":"SUM(IA238:IA245)","v":0},{"$f":"SUM(IB238:IB245)","v":0},{"$f":"SUM(IC238:IC245)","v":0},{"$f":"SUM(ID238:ID245)","v":0},{"$f":"SUM(IE238:IE245)","v":0},{"$f":"SUM(IF238:IF245)","v":0},{"$f":"SUM(IG238:IG245)","v":0},{"$f":"SUM(IH238:IH245)","v":0},{"$f":"SUM(II238:II245)","v":0},{"$f":"SUM(IJ238:IJ245)","v":0},{"$f":"SUM(IK238:IK245)","v":0},{"$f":"SUM(IL238:IL245)","v":0},{"$f":"SUM(IM238:IM245)","v":0},{"$f":"SUM(IN238:IN245)","v":0},{"$f":"SUM(IO238:IO245)","v":0},{"$f":"SUM(IP238:IP245)","v":0},{"$f":"SUM(IQ238:IQ245)","v":0},{"$f":"SUM(IR238:IR245)","v":0},{"$f":"SUM(IS238:IS245)","v":0},{"$f":"SUM(IT238:IT245)","v":0},{"$f":"SUM(IU238:IU245)","v":0},{"$f":"SUM(IV238:IV245)","v":0},{"$f":"SUM(IW238:IW245)","v":0},{"$f":"SUM(IX238:IX245)","v":0},{"$f":"SUM(IY238:IY245)","v":0},{"$f":"SUM(IZ238:IZ245)","v":0},{"$f":"SUM(JA238:JA245)","v":0},{"$f":"SUM(JB238:JB245)","v":0},{"$f":"SUM(JC238:JC245)","v":0},{"$f":"SUM(JD238:JD245)","v":0},{"$f":"SUM(JE238:JE245)","v":0},{"$f":"SUM(JF238:JF245)","v":0},{"$f":"SUM(JG238:JG245)","v":0},{"$f":"SUM(JH238:JH245)","v":0},{"$f":"SUM(JI238:JI245)","v":0},{"$f":"SUM(JJ238:JJ245)","v":0},{"$f":"SUM(JK238:JK245)","v":0},{"$f":"SUM(JL238:JL245)","v":0},{"$f":"SUM(JM238:JM245)","v":0},{"$f":"SUM(JN238:JN245)","v":0},{"$f":"SUM(JO238:JO245)","v":0},{"$f":"SUM(JP238:JP245)","v":0},{"$f":"SUM(JQ238:JQ245)","v":0},{"$f":"SUM(JR238:JR245)","v":0},{"$f":"SUM(JS238:JS245)","v":0},{"$f":"SUM(JT238:JT245)","v":0},{"$f":"SUM(JU238:JU245)","v":0},{"$f":"SUM(JV238:JV245)","v":0},{"$f":"SUM(JW238:JW245)","v":0},{"$f":"SUM(JX238:JX245)","v":0}]
[]
[]
[{"$f":"'SPV Template'!D204","v":"Re-payment of debt fund"},null,null,null,"from local banks"]
[null,{"$f":"B238","v":"TEPCO"},null,null,{"$f":"MATCH($A$249,INDIRECT(F250),0)","v":206},{"$f":"\"'\"&B250&\"'!d:d\"","v":"'TEPCO'!d:d"},{"$f":"\"'\"&B250&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AD$4)","v":5095013.0765468134},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G250),Consolidated!$E250,Consolidated!JX$4)","v":0}]
[null,{"$f":"B239","v":"pepsico"},null,null,{"$f":"MATCH($A$249,INDIRECT(F251),0)","v":206},{"$f":"\"'\"&B251&\"'!d:d\"","v":"'pepsico'!d:d"},{"$f":"\"'\"&B251&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AF$4)","v":4744097.297184295},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G251),Consolidated!$E251,Consolidated!JX$4)","v":0}]
[null,{"$f":"B240","v":"PandG"},null,null,206,"'PandG'!d:d","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AD$4)","v":5120717.1617622403},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G252),Consolidated!$E252,Consolidated!JX$4)","v":0}]
[null,{"$f":"B241","v":"Nestle"},null,null,206,"'Nestle'!d:d","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AD$4)","v":4598727.9905420067},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G253),Consolidated!$E253,Consolidated!JX$4)","v":0}]
[null,{"$f":"B242","v":"TEI"},null,null,206,"'TEI'!d:d","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!Z$4)","v":2552743.7097687917},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G254),Consolidated!$E254,Consolidated!JX$4)","v":0}]
[null,{"$f":"B243","v":"TAI"},null,null,206,"'TAI'!d:d","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AD$4)","v":2900899.1829156131},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G255),Consolidated!$E255,Consolidated!JX$4)","v":0}]
[null,{"$f":"B244","v":"EGYSphere"},null,null,206,"'EGYSphere'!d:d","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AD$4)","v":3789787.1944560166},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G256),Consolidated!$E256,Consolidated!JX$4)","v":0}]
[null,{"$f":"B245","v":"Edita"},null,null,206,"'Edita'!d:d","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AF$4)","v":3452601.233155502},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G257),Consolidated!$E257,Consolidated!JX$4)","v":0}]
[null,{"$f":"B246","v":"Total"},null,null,null,null,null,{"$f":"SUM(H250:H257)","v":0},{"$f":"SUM(I250:I257)","v":0},{"$f":"SUM(J250:J257)","v":0},{"$f":"SUM(K250:K257)","v":0},{"$f":"SUM(L250:L257)","v":0},{"$f":"SUM(M250:M257)","v":0},{"$f":"SUM(N250:N257)","v":0},{"$f":"SUM(O250:O257)","v":0},{"$f":"SUM(P250:P257)","v":0},{"$f":"SUM(Q250:Q257)","v":0},{"$f":"SUM(R250:R257)","v":0},{"$f":"SUM(S250:S257)","v":0},{"$f":"SUM(T250:T257)","v":0},{"$f":"SUM(U250:U257)","v":0},{"$f":"SUM(V250:V257)","v":0},{"$f":"SUM(W250:W257)","v":0},{"$f":"SUM(X250:X257)","v":0},{"$f":"SUM(Y250:Y257)","v":0},{"$f":"SUM(Z250:Z257)","v":2552743.7097687917},{"$f":"SUM(AA250:AA257)","v":0},{"$f":"SUM(AB250:AB257)","v":0},{"$f":"SUM(AC250:AC257)","v":0},{"$f":"SUM(AD250:AD257)","v":21505144.606222689},{"$f":"SUM(AE250:AE257)","v":0},{"$f":"SUM(AF250:AF257)","v":8196698.530339797},{"$f":"SUM(AG250:AG257)","v":0},{"$f":"SUM(AH250:AH257)","v":0},{"$f":"SUM(AI250:AI257)","v":0},{"$f":"SUM(AJ250:AJ257)","v":0},{"$f":"SUM(AK250:AK257)","v":0},{"$f":"SUM(AL250:AL257)","v":0},{"$f":"SUM(AM250:AM257)","v":0},{"$f":"SUM(AN250:AN257)","v":0},{"$f":"SUM(AO250:AO257)","v":0},{"$f":"SUM(AP250:AP257)","v":0},{"$f":"SUM(AQ250:AQ257)","v":0},{"$f":"SUM(AR250:AR257)","v":0},{"$f":"SUM(AS250:AS257)","v":0},{"$f":"SUM(AT250:AT257)","v":0},{"$f":"SUM(AU250:AU257)","v":0},{"$f":"SUM(AV250:AV257)","v":0},{"$f":"SUM(AW250:AW257)","v":0},{"$f":"SUM(AX250:AX257)","v":0},{"$f":"SUM(AY250:AY257)","v":0},{"$f":"SUM(AZ250:AZ257)","v":0},{"$f":"SUM(BA250:BA257)","v":0},{"$f":"SUM(BB250:BB257)","v":0},{"$f":"SUM(BC250:BC257)","v":0},{"$f":"SUM(BD250:BD257)","v":0},{"$f":"SUM(BE250:BE257)","v":0},{"$f":"SUM(BF250:BF257)","v":0},{"$f":"SUM(BG250:BG257)","v":0},{"$f":"SUM(BH250:BH257)","v":0},{"$f":"SUM(BI250:BI257)","v":0},{"$f":"SUM(BJ250:BJ257)","v":0},{"$f":"SUM(BK250:BK257)","v":0},{"$f":"SUM(BL250:BL257)","v":0},{"$f":"SUM(BM250:BM257)","v":0},{"$f":"SUM(BN250:BN257)","v":0},{"$f":"SUM(BO250:BO257)","v":0},{"$f":"SUM(BP250:BP257)","v":0},{"$f":"SUM(BQ250:BQ257)","v":0},{"$f":"SUM(BR250:BR257)","v":0},{"$f":"SUM(BS250:BS257)","v":0},{"$f":"SUM(BT250:BT257)","v":0},{"$f":"SUM(BU250:BU257)","v":0},{"$f":"SUM(BV250:BV257)","v":0},{"$f":"SUM(BW250:BW257)","v":0},{"$f":"SUM(BX250:BX257)","v":0},{"$f":"SUM(BY250:BY257)","v":0},{"$f":"SUM(BZ250:BZ257)","v":0},{"$f":"SUM(CA250:CA257)","v":0},{"$f":"SUM(CB250:CB257)","v":0},{"$f":"SUM(CC250:CC257)","v":0},{"$f":"SUM(CD250:CD257)","v":0},{"$f":"SUM(CE250:CE257)","v":0},{"$f":"SUM(CF250:CF257)","v":0},{"$f":"SUM(CG250:CG257)","v":0},{"$f":"SUM(CH250:CH257)","v":0},{"$f":"SUM(CI250:CI257)","v":0},{"$f":"SUM(CJ250:CJ257)","v":0},{"$f":"SUM(CK250:CK257)","v":0},{"$f":"SUM(CL250:CL257)","v":0},{"$f":"SUM(CM250:CM257)","v":0},{"$f":"SUM(CN250:CN257)","v":0},{"$f":"SUM(CO250:CO257)","v":0},{"$f":"SUM(CP250:CP257)","v":0},{"$f":"SUM(CQ250:CQ257)","v":0},{"$f":"SUM(CR250:CR257)","v":0},{"$f":"SUM(CS250:CS257)","v":0},{"$f":"SUM(CT250:CT257)","v":0},{"$f":"SUM(CU250:CU257)","v":0},{"$f":"SUM(CV250:CV257)","v":0},{"$f":"SUM(CW250:CW257)","v":0},{"$f":"SUM(CX250:CX257)","v":0},{"$f":"SUM(CY250:CY257)","v":0},{"$f":"SUM(CZ250:CZ257)","v":0},{"$f":"SUM(DA250:DA257)","v":0},{"$f":"SUM(DB250:DB257)","v":0},{"$f":"SUM(DC250:DC257)","v":0},{"$f":"SUM(DD250:DD257)","v":0},{"$f":"SUM(DE250:DE257)","v":0},{"$f":"SUM(DF250:DF257)","v":0},{"$f":"SUM(DG250:DG257)","v":0},{"$f":"SUM(DH250:DH257)","v":0},{"$f":"SUM(DI250:DI257)","v":0},{"$f":"SUM(DJ250:DJ257)","v":0},{"$f":"SUM(DK250:DK257)","v":0},{"$f":"SUM(DL250:DL257)","v":0},{"$f":"SUM(DM250:DM257)","v":0},{"$f":"SUM(DN250:DN257)","v":0},{"$f":"SUM(DO250:DO257)","v":0},{"$f":"SUM(DP250:DP257)","v":0},{"$f":"SUM(DQ250:DQ257)","v":0},{"$f":"SUM(DR250:DR257)","v":0},{"$f":"SUM(DS250:DS257)","v":0},{"$f":"SUM(DT250:DT257)","v":0},{"$f":"SUM(DU250:DU257)","v":0},{"$f":"SUM(DV250:DV257)","v":0},{"$f":"SUM(DW250:DW257)","v":0},{"$f":"SUM(DX250:DX257)","v":0},{"$f":"SUM(DY250:DY257)","v":0},{"$f":"SUM(DZ250:DZ257)","v":0},{"$f":"SUM(EA250:EA257)","v":0},{"$f":"SUM(EB250:EB257)","v":0},{"$f":"SUM(EC250:EC257)","v":0},{"$f":"SUM(ED250:ED257)","v":0},{"$f":"SUM(EE250:EE257)","v":0},{"$f":"SUM(EF250:EF257)","v":0},{"$f":"SUM(EG250:EG257)","v":0},{"$f":"SUM(EH250:EH257)","v":0},{"$f":"SUM(EI250:EI257)","v":0},{"$f":"SUM(EJ250:EJ257)","v":0},{"$f":"SUM(EK250:EK257)","v":0},{"$f":"SUM(EL250:EL257)","v":0},{"$f":"SUM(EM250:EM257)","v":0},{"$f":"SUM(EN250:EN257)","v":0},{"$f":"SUM(EO250:EO257)","v":0},{"$f":"SUM(EP250:EP257)","v":0},{"$f":"SUM(EQ250:EQ257)","v":0},{"$f":"SUM(ER250:ER257)","v":0},{"$f":"SUM(ES250:ES257)","v":0},{"$f":"SUM(ET250:ET257)","v":0},{"$f":"SUM(EU250:EU257)","v":0},{"$f":"SUM(EV250:EV257)","v":0},{"$f":"SUM(EW250:EW257)","v":0},{"$f":"SUM(EX250:EX257)","v":0},{"$f":"SUM(EY250:EY257)","v":0},{"$f":"SUM(EZ250:EZ257)","v":0},{"$f":"SUM(FA250:FA257)","v":0},{"$f":"SUM(FB250:FB257)","v":0},{"$f":"SUM(FC250:FC257)","v":0},{"$f":"SUM(FD250:FD257)","v":0},{"$f":"SUM(FE250:FE257)","v":0},{"$f":"SUM(FF250:FF257)","v":0},{"$f":"SUM(FG250:FG257)","v":0},{"$f":"SUM(FH250:FH257)","v":0},{"$f":"SUM(FI250:FI257)","v":0},{"$f":"SUM(FJ250:FJ257)","v":0},{"$f":"SUM(FK250:FK257)","v":0},{"$f":"SUM(FL250:FL257)","v":0},{"$f":"SUM(FM250:FM257)","v":0},{"$f":"SUM(FN250:FN257)","v":0},{"$f":"SUM(FO250:FO257)","v":0},{"$f":"SUM(FP250:FP257)","v":0},{"$f":"SUM(FQ250:FQ257)","v":0},{"$f":"SUM(FR250:FR257)","v":0},{"$f":"SUM(FS250:FS257)","v":0},{"$f":"SUM(FT250:FT257)","v":0},{"$f":"SUM(FU250:FU257)","v":0},{"$f":"SUM(FV250:FV257)","v":0},{"$f":"SUM(FW250:FW257)","v":0},{"$f":"SUM(FX250:FX257)","v":0},{"$f":"SUM(FY250:FY257)","v":0},{"$f":"SUM(FZ250:FZ257)","v":0},{"$f":"SUM(GA250:GA257)","v":0},{"$f":"SUM(GB250:GB257)","v":0},{"$f":"SUM(GC250:GC257)","v":0},{"$f":"SUM(GD250:GD257)","v":0},{"$f":"SUM(GE250:GE257)","v":0},{"$f":"SUM(GF250:GF257)","v":0},{"$f":"SUM(GG250:GG257)","v":0},{"$f":"SUM(GH250:GH257)","v":0},{"$f":"SUM(GI250:GI257)","v":0},{"$f":"SUM(GJ250:GJ257)","v":0},{"$f":"SUM(GK250:GK257)","v":0},{"$f":"SUM(GL250:GL257)","v":0},{"$f":"SUM(GM250:GM257)","v":0},{"$f":"SUM(GN250:GN257)","v":0},{"$f":"SUM(GO250:GO257)","v":0},{"$f":"SUM(GP250:GP257)","v":0},{"$f":"SUM(GQ250:GQ257)","v":0},{"$f":"SUM(GR250:GR257)","v":0},{"$f":"SUM(GS250:GS257)","v":0},{"$f":"SUM(GT250:GT257)","v":0},{"$f":"SUM(GU250:GU257)","v":0},{"$f":"SUM(GV250:GV257)","v":0},{"$f":"SUM(GW250:GW257)","v":0},{"$f":"SUM(GX250:GX257)","v":0},{"$f":"SUM(GY250:GY257)","v":0},{"$f":"SUM(GZ250:GZ257)","v":0},{"$f":"SUM(HA250:HA257)","v":0},{"$f":"SUM(HB250:HB257)","v":0},{"$f":"SUM(HC250:HC257)","v":0},{"$f":"SUM(HD250:HD257)","v":0},{"$f":"SUM(HE250:HE257)","v":0},{"$f":"SUM(HF250:HF257)","v":0},{"$f":"SUM(HG250:HG257)","v":0},{"$f":"SUM(HH250:HH257)","v":0},{"$f":"SUM(HI250:HI257)","v":0},{"$f":"SUM(HJ250:HJ257)","v":0},{"$f":"SUM(HK250:HK257)","v":0},{"$f":"SUM(HL250:HL257)","v":0},{"$f":"SUM(HM250:HM257)","v":0},{"$f":"SUM(HN250:HN257)","v":0},{"$f":"SUM(HO250:HO257)","v":0},{"$f":"SUM(HP250:HP257)","v":0},{"$f":"SUM(HQ250:HQ257)","v":0},{"$f":"SUM(HR250:HR257)","v":0},{"$f":"SUM(HS250:HS257)","v":0},{"$f":"SUM(HT250:HT257)","v":0},{"$f":"SUM(HU250:HU257)","v":0},{"$f":"SUM(HV250:HV257)","v":0},{"$f":"SUM(HW250:HW257)","v":0},{"$f":"SUM(HX250:HX257)","v":0},{"$f":"SUM(HY250:HY257)","v":0},{"$f":"SUM(HZ250:HZ257)","v":0},{"$f":"SUM(IA250:IA257)","v":0},{"$f":"SUM(IB250:IB257)","v":0},{"$f":"SUM(IC250:IC257)","v":0},{"$f":"SUM(ID250:ID257)","v":0},{"$f":"SUM(IE250:IE257)","v":0},{"$f":"SUM(IF250:IF257)","v":0},{"$f":"SUM(IG250:IG257)","v":0},{"$f":"SUM(IH250:IH257)","v":0},{"$f":"SUM(II250:II257)","v":0},{"$f":"SUM(IJ250:IJ257)","v":0},{"$f":"SUM(IK250:IK257)","v":0},{"$f":"SUM(IL250:IL257)","v":0},{"$f":"SUM(IM250:IM257)","v":0},{"$f":"SUM(IN250:IN257)","v":0},{"$f":"SUM(IO250:IO257)","v":0},{"$f":"SUM(IP250:IP257)","v":0},{"$f":"SUM(IQ250:IQ257)","v":0},{"$f":"SUM(IR250:IR257)","v":0},{"$f":"SUM(IS250:IS257)","v":0},{"$f":"SUM(IT250:IT257)","v":0},{"$f":"SUM(IU250:IU257)","v":0},{"$f":"SUM(IV250:IV257)","v":0},{"$f":"SUM(IW250:IW257)","v":0},{"$f":"SUM(IX250:IX257)","v":0},{"$f":"SUM(IY250:IY257)","v":0},{"$f":"SUM(IZ250:IZ257)","v":0},{"$f":"SUM(JA250:JA257)","v":0},{"$f":"SUM(JB250:JB257)","v":0},{"$f":"SUM(JC250:JC257)","v":0},{"$f":"SUM(JD250:JD257)","v":0},{"$f":"SUM(JE250:JE257)","v":0},{"$f":"SUM(JF250:JF257)","v":0},{"$f":"SUM(JG250:JG257)","v":0},{"$f":"SUM(JH250:JH257)","v":0},{"$f":"SUM(JI250:JI257)","v":0},{"$f":"SUM(JJ250:JJ257)","v":0},{"$f":"SUM(JK250:JK257)","v":0},{"$f":"SUM(JL250:JL257)","v":0},{"$f":"SUM(JM250:JM257)","v":0},{"$f":"SUM(JN250:JN257)","v":0},{"$f":"SUM(JO250:JO257)","v":0},{"$f":"SUM(JP250:JP257)","v":0},{"$f":"SUM(JQ250:JQ257)","v":0},{"$f":"SUM(JR250:JR257)","v":0},{"$f":"SUM(JS250:JS257)","v":0},{"$f":"SUM(JT250:JT257)","v":0},{"$f":"SUM(JU250:JU257)","v":0},{"$f":"SUM(JV250:JV257)","v":0},{"$f":"SUM(JW250:JW257)","v":0},{"$f":"SUM(JX250:JX257)","v":0}]
[]
[{"$f":"'SPV Template'!D199","v":"Local Bank Loan Draws"}]
[null,{"$f":"B250","v":"TEPCO"},null,null,{"$f":"MATCH($A$260,INDIRECT(F261),0)","v":201},{"$f":"\"'\"&B261&\"'!d:d\"","v":"'TEPCO'!d:d"},{"$f":"\"'\"&B261&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AD$4)","v":5336555.5491445223},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G261),Consolidated!$E261,Consolidated!JX$4)","v":0}]
[null,{"$f":"B251","v":"pepsico"},null,null,{"$f":"MATCH($A$260,INDIRECT(F262),0)","v":201},{"$f":"\"'\"&B262&\"'!d:d\"","v":"'pepsico'!d:d"},{"$f":"\"'\"&B262&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AF$4)","v":4969003.6858804841},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G262),Consolidated!$E262,Consolidated!JX$4)","v":0}]
[null,{"$f":"B252","v":"PandG"},null,null,201,"'PandG'!d:d","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AD$4)","v":5363478.2040094323},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G263),Consolidated!$E263,Consolidated!JX$4)","v":0}]
[null,{"$f":"B253","v":"Nestle"},null,null,201,"'Nestle'!d:d","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AD$4)","v":4816742.7655683849},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G264),Consolidated!$E264,Consolidated!JX$4)","v":0}]
[null,{"$f":"B254","v":"TEI"},null,null,201,"'TEI'!d:d","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!Z$4)","v":2673763.2279333463},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G265),Consolidated!$E265,Consolidated!JX$4)","v":0}]
[null,{"$f":"B255","v":"TAI"},null,null,201,"'TAI'!d:d","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AD$4)","v":3038423.9254179443},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G266),Consolidated!$E266,Consolidated!JX$4)","v":0}]
[null,{"$f":"B256","v":"EGYSphere"},null,null,201,"'EGYSphere'!d:d","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AD$4)","v":3969452.007051249},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G267),Consolidated!$E267,Consolidated!JX$4)","v":0}]
[null,{"$f":"B257","v":"Edita"},null,null,201,"'Edita'!d:d","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AF$4)","v":3616280.8599240938},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G268),Consolidated!$E268,Consolidated!JX$4)","v":0}]
[null,{"$f":"B258","v":"Total"},null,null,null,null,null,{"$f":"SUM(H261:H268)","v":0},{"$f":"SUM(I261:I268)","v":0},{"$f":"SUM(J261:J268)","v":0},{"$f":"SUM(K261:K268)","v":0},{"$f":"SUM(L261:L268)","v":0},{"$f":"SUM(M261:M268)","v":0},{"$f":"SUM(N261:N268)","v":0},{"$f":"SUM(O261:O268)","v":0},{"$f":"SUM(P261:P268)","v":0},{"$f":"SUM(Q261:Q268)","v":0},{"$f":"SUM(R261:R268)","v":0},{"$f":"SUM(S261:S268)","v":0},{"$f":"SUM(T261:T268)","v":0},{"$f":"SUM(U261:U268)","v":0},{"$f":"SUM(V261:V268)","v":0},{"$f":"SUM(W261:W268)","v":0},{"$f":"SUM(X261:X268)","v":0},{"$f":"SUM(Y261:Y268)","v":0},{"$f":"SUM(Z261:Z268)","v":2673763.2279333463},{"$f":"SUM(AA261:AA268)","v":0},{"$f":"SUM(AB261:AB268)","v":0},{"$f":"SUM(AC261:AC268)","v":0},{"$f":"SUM(AD261:AD268)","v":22524652.45119153},{"$f":"SUM(AE261:AE268)","v":0},{"$f":"SUM(AF261:AF268)","v":8585284.5458045788},{"$f":"SUM(AG261:AG268)","v":0},{"$f":"SUM(AH261:AH268)","v":0},{"$f":"SUM(AI261:AI268)","v":0},{"$f":"SUM(AJ261:AJ268)","v":0},{"$f":"SUM(AK261:AK268)","v":0},{"$f":"SUM(AL261:AL268)","v":0},{"$f":"SUM(AM261:AM268)","v":0},{"$f":"SUM(AN261:AN268)","v":0},{"$f":"SUM(AO261:AO268)","v":0},{"$f":"SUM(AP261:AP268)","v":0},{"$f":"SUM(AQ261:AQ268)","v":0},{"$f":"SUM(AR261:AR268)","v":0},{"$f":"SUM(AS261:AS268)","v":0},{"$f":"SUM(AT261:AT268)","v":0},{"$f":"SUM(AU261:AU268)","v":0},{"$f":"SUM(AV261:AV268)","v":0},{"$f":"SUM(AW261:AW268)","v":0},{"$f":"SUM(AX261:AX268)","v":0},{"$f":"SUM(AY261:AY268)","v":0},{"$f":"SUM(AZ261:AZ268)","v":0},{"$f":"SUM(BA261:BA268)","v":0},{"$f":"SUM(BB261:BB268)","v":0},{"$f":"SUM(BC261:BC268)","v":0},{"$f":"SUM(BD261:BD268)","v":0},{"$f":"SUM(BE261:BE268)","v":0},{"$f":"SUM(BF261:BF268)","v":0},{"$f":"SUM(BG261:BG268)","v":0},{"$f":"SUM(BH261:BH268)","v":0},{"$f":"SUM(BI261:BI268)","v":0},{"$f":"SUM(BJ261:BJ268)","v":0},{"$f":"SUM(BK261:BK268)","v":0},{"$f":"SUM(BL261:BL268)","v":0},{"$f":"SUM(BM261:BM268)","v":0},{"$f":"SUM(BN261:BN268)","v":0},{"$f":"SUM(BO261:BO268)","v":0},{"$f":"SUM(BP261:BP268)","v":0},{"$f":"SUM(BQ261:BQ268)","v":0},{"$f":"SUM(BR261:BR268)","v":0},{"$f":"SUM(BS261:BS268)","v":0},{"$f":"SUM(BT261:BT268)","v":0},{"$f":"SUM(BU261:BU268)","v":0},{"$f":"SUM(BV261:BV268)","v":0},{"$f":"SUM(BW261:BW268)","v":0},{"$f":"SUM(BX261:BX268)","v":0},{"$f":"SUM(BY261:BY268)","v":0},{"$f":"SUM(BZ261:BZ268)","v":0},{"$f":"SUM(CA261:CA268)","v":0},{"$f":"SUM(CB261:CB268)","v":0},{"$f":"SUM(CC261:CC268)","v":0},{"$f":"SUM(CD261:CD268)","v":0},{"$f":"SUM(CE261:CE268)","v":0},{"$f":"SUM(CF261:CF268)","v":0},{"$f":"SUM(CG261:CG268)","v":0},{"$f":"SUM(CH261:CH268)","v":0},{"$f":"SUM(CI261:CI268)","v":0},{"$f":"SUM(CJ261:CJ268)","v":0},{"$f":"SUM(CK261:CK268)","v":0},{"$f":"SUM(CL261:CL268)","v":0},{"$f":"SUM(CM261:CM268)","v":0},{"$f":"SUM(CN261:CN268)","v":0},{"$f":"SUM(CO261:CO268)","v":0},{"$f":"SUM(CP261:CP268)","v":0},{"$f":"SUM(CQ261:CQ268)","v":0},{"$f":"SUM(CR261:CR268)","v":0},{"$f":"SUM(CS261:CS268)","v":0},{"$f":"SUM(CT261:CT268)","v":0},{"$f":"SUM(CU261:CU268)","v":0},{"$f":"SUM(CV261:CV268)","v":0},{"$f":"SUM(CW261:CW268)","v":0},{"$f":"SUM(CX261:CX268)","v":0},{"$f":"SUM(CY261:CY268)","v":0},{"$f":"SUM(CZ261:CZ268)","v":0},{"$f":"SUM(DA261:DA268)","v":0},{"$f":"SUM(DB261:DB268)","v":0},{"$f":"SUM(DC261:DC268)","v":0},{"$f":"SUM(DD261:DD268)","v":0},{"$f":"SUM(DE261:DE268)","v":0},{"$f":"SUM(DF261:DF268)","v":0},{"$f":"SUM(DG261:DG268)","v":0},{"$f":"SUM(DH261:DH268)","v":0},{"$f":"SUM(DI261:DI268)","v":0},{"$f":"SUM(DJ261:DJ268)","v":0},{"$f":"SUM(DK261:DK268)","v":0},{"$f":"SUM(DL261:DL268)","v":0},{"$f":"SUM(DM261:DM268)","v":0},{"$f":"SUM(DN261:DN268)","v":0},{"$f":"SUM(DO261:DO268)","v":0},{"$f":"SUM(DP261:DP268)","v":0},{"$f":"SUM(DQ261:DQ268)","v":0},{"$f":"SUM(DR261:DR268)","v":0},{"$f":"SUM(DS261:DS268)","v":0},{"$f":"SUM(DT261:DT268)","v":0},{"$f":"SUM(DU261:DU268)","v":0},{"$f":"SUM(DV261:DV268)","v":0},{"$f":"SUM(DW261:DW268)","v":0},{"$f":"SUM(DX261:DX268)","v":0},{"$f":"SUM(DY261:DY268)","v":0},{"$f":"SUM(DZ261:DZ268)","v":0},{"$f":"SUM(EA261:EA268)","v":0},{"$f":"SUM(EB261:EB268)","v":0},{"$f":"SUM(EC261:EC268)","v":0},{"$f":"SUM(ED261:ED268)","v":0},{"$f":"SUM(EE261:EE268)","v":0},{"$f":"SUM(EF261:EF268)","v":0},{"$f":"SUM(EG261:EG268)","v":0},{"$f":"SUM(EH261:EH268)","v":0},{"$f":"SUM(EI261:EI268)","v":0},{"$f":"SUM(EJ261:EJ268)","v":0},{"$f":"SUM(EK261:EK268)","v":0},{"$f":"SUM(EL261:EL268)","v":0},{"$f":"SUM(EM261:EM268)","v":0},{"$f":"SUM(EN261:EN268)","v":0},{"$f":"SUM(EO261:EO268)","v":0},{"$f":"SUM(EP261:EP268)","v":0},{"$f":"SUM(EQ261:EQ268)","v":0},{"$f":"SUM(ER261:ER268)","v":0},{"$f":"SUM(ES261:ES268)","v":0},{"$f":"SUM(ET261:ET268)","v":0},{"$f":"SUM(EU261:EU268)","v":0},{"$f":"SUM(EV261:EV268)","v":0},{"$f":"SUM(EW261:EW268)","v":0},{"$f":"SUM(EX261:EX268)","v":0},{"$f":"SUM(EY261:EY268)","v":0},{"$f":"SUM(EZ261:EZ268)","v":0},{"$f":"SUM(FA261:FA268)","v":0},{"$f":"SUM(FB261:FB268)","v":0},{"$f":"SUM(FC261:FC268)","v":0},{"$f":"SUM(FD261:FD268)","v":0},{"$f":"SUM(FE261:FE268)","v":0},{"$f":"SUM(FF261:FF268)","v":0},{"$f":"SUM(FG261:FG268)","v":0},{"$f":"SUM(FH261:FH268)","v":0},{"$f":"SUM(FI261:FI268)","v":0},{"$f":"SUM(FJ261:FJ268)","v":0},{"$f":"SUM(FK261:FK268)","v":0},{"$f":"SUM(FL261:FL268)","v":0},{"$f":"SUM(FM261:FM268)","v":0},{"$f":"SUM(FN261:FN268)","v":0},{"$f":"SUM(FO261:FO268)","v":0},{"$f":"SUM(FP261:FP268)","v":0},{"$f":"SUM(FQ261:FQ268)","v":0},{"$f":"SUM(FR261:FR268)","v":0},{"$f":"SUM(FS261:FS268)","v":0},{"$f":"SUM(FT261:FT268)","v":0},{"$f":"SUM(FU261:FU268)","v":0},{"$f":"SUM(FV261:FV268)","v":0},{"$f":"SUM(FW261:FW268)","v":0},{"$f":"SUM(FX261:FX268)","v":0},{"$f":"SUM(FY261:FY268)","v":0},{"$f":"SUM(FZ261:FZ268)","v":0},{"$f":"SUM(GA261:GA268)","v":0},{"$f":"SUM(GB261:GB268)","v":0},{"$f":"SUM(GC261:GC268)","v":0},{"$f":"SUM(GD261:GD268)","v":0},{"$f":"SUM(GE261:GE268)","v":0},{"$f":"SUM(GF261:GF268)","v":0},{"$f":"SUM(GG261:GG268)","v":0},{"$f":"SUM(GH261:GH268)","v":0},{"$f":"SUM(GI261:GI268)","v":0},{"$f":"SUM(GJ261:GJ268)","v":0},{"$f":"SUM(GK261:GK268)","v":0},{"$f":"SUM(GL261:GL268)","v":0},{"$f":"SUM(GM261:GM268)","v":0},{"$f":"SUM(GN261:GN268)","v":0},{"$f":"SUM(GO261:GO268)","v":0},{"$f":"SUM(GP261:GP268)","v":0},{"$f":"SUM(GQ261:GQ268)","v":0},{"$f":"SUM(GR261:GR268)","v":0},{"$f":"SUM(GS261:GS268)","v":0},{"$f":"SUM(GT261:GT268)","v":0},{"$f":"SUM(GU261:GU268)","v":0},{"$f":"SUM(GV261:GV268)","v":0},{"$f":"SUM(GW261:GW268)","v":0},{"$f":"SUM(GX261:GX268)","v":0},{"$f":"SUM(GY261:GY268)","v":0},{"$f":"SUM(GZ261:GZ268)","v":0},{"$f":"SUM(HA261:HA268)","v":0},{"$f":"SUM(HB261:HB268)","v":0},{"$f":"SUM(HC261:HC268)","v":0},{"$f":"SUM(HD261:HD268)","v":0},{"$f":"SUM(HE261:HE268)","v":0},{"$f":"SUM(HF261:HF268)","v":0},{"$f":"SUM(HG261:HG268)","v":0},{"$f":"SUM(HH261:HH268)","v":0},{"$f":"SUM(HI261:HI268)","v":0},{"$f":"SUM(HJ261:HJ268)","v":0},{"$f":"SUM(HK261:HK268)","v":0},{"$f":"SUM(HL261:HL268)","v":0},{"$f":"SUM(HM261:HM268)","v":0},{"$f":"SUM(HN261:HN268)","v":0},{"$f":"SUM(HO261:HO268)","v":0},{"$f":"SUM(HP261:HP268)","v":0},{"$f":"SUM(HQ261:HQ268)","v":0},{"$f":"SUM(HR261:HR268)","v":0},{"$f":"SUM(HS261:HS268)","v":0},{"$f":"SUM(HT261:HT268)","v":0},{"$f":"SUM(HU261:HU268)","v":0},{"$f":"SUM(HV261:HV268)","v":0},{"$f":"SUM(HW261:HW268)","v":0},{"$f":"SUM(HX261:HX268)","v":0},{"$f":"SUM(HY261:HY268)","v":0},{"$f":"SUM(HZ261:HZ268)","v":0},{"$f":"SUM(IA261:IA268)","v":0},{"$f":"SUM(IB261:IB268)","v":0},{"$f":"SUM(IC261:IC268)","v":0},{"$f":"SUM(ID261:ID268)","v":0},{"$f":"SUM(IE261:IE268)","v":0},{"$f":"SUM(IF261:IF268)","v":0},{"$f":"SUM(IG261:IG268)","v":0},{"$f":"SUM(IH261:IH268)","v":0},{"$f":"SUM(II261:II268)","v":0},{"$f":"SUM(IJ261:IJ268)","v":0},{"$f":"SUM(IK261:IK268)","v":0},{"$f":"SUM(IL261:IL268)","v":0},{"$f":"SUM(IM261:IM268)","v":0},{"$f":"SUM(IN261:IN268)","v":0},{"$f":"SUM(IO261:IO268)","v":0},{"$f":"SUM(IP261:IP268)","v":0},{"$f":"SUM(IQ261:IQ268)","v":0},{"$f":"SUM(IR261:IR268)","v":0},{"$f":"SUM(IS261:IS268)","v":0},{"$f":"SUM(IT261:IT268)","v":0},{"$f":"SUM(IU261:IU268)","v":0},{"$f":"SUM(IV261:IV268)","v":0},{"$f":"SUM(IW261:IW268)","v":0},{"$f":"SUM(IX261:IX268)","v":0},{"$f":"SUM(IY261:IY268)","v":0},{"$f":"SUM(IZ261:IZ268)","v":0},{"$f":"SUM(JA261:JA268)","v":0},{"$f":"SUM(JB261:JB268)","v":0},{"$f":"SUM(JC261:JC268)","v":0},{"$f":"SUM(JD261:JD268)","v":0},{"$f":"SUM(JE261:JE268)","v":0},{"$f":"SUM(JF261:JF268)","v":0},{"$f":"SUM(JG261:JG268)","v":0},{"$f":"SUM(JH261:JH268)","v":0},{"$f":"SUM(JI261:JI268)","v":0},{"$f":"SUM(JJ261:JJ268)","v":0},{"$f":"SUM(JK261:JK268)","v":0},{"$f":"SUM(JL261:JL268)","v":0},{"$f":"SUM(JM261:JM268)","v":0},{"$f":"SUM(JN261:JN268)","v":0},{"$f":"SUM(JO261:JO268)","v":0},{"$f":"SUM(JP261:JP268)","v":0},{"$f":"SUM(JQ261:JQ268)","v":0},{"$f":"SUM(JR261:JR268)","v":0},{"$f":"SUM(JS261:JS268)","v":0},{"$f":"SUM(JT261:JT268)","v":0},{"$f":"SUM(JU261:JU268)","v":0},{"$f":"SUM(JV261:JV268)","v":0},{"$f":"SUM(JW261:JW268)","v":0},{"$f":"SUM(JX261:JX268)","v":0}]
[]
[{"$f":"'SPV Template'!C214","v":"Local Bank Repayments"}]
[null,{"$f":"B261","v":"TEPCO"},null,null,{"$f":"MATCH($A$271,INDIRECT(F272),0)","v":215},{"$f":"\"'\"&B272&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B272&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AP$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AV$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BB$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BH$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BN$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BT$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!BZ$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CF$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CL$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CR$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CX$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DD$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DJ$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DP$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DV$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EB$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EH$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EN$4)","v":310350.42097870266},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G272),Consolidated!$E272,Consolidated!JX$4)","v":0}]
[null,{"$f":"B262","v":"pepsico"},null,null,{"$f":"MATCH($A$271,INDIRECT(F273),0)","v":215},{"$f":"\"'\"&B273&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B273&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AR$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AX$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BD$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BJ$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BP$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BV$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CB$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CH$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CN$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CT$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!CZ$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DF$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DL$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DR$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DX$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!ED$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EJ$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EP$4)","v":288975.23347338632},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G273),Consolidated!$E273,Consolidated!JX$4)","v":0}]
[null,{"$f":"B263","v":"PandG"},null,null,215,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AP$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AV$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BB$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BH$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BN$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BT$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!BZ$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CF$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CL$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CR$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CX$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DD$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DJ$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DP$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DV$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EB$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EH$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EN$4)","v":311916.12327379605},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G274),Consolidated!$E274,Consolidated!JX$4)","v":0}]
[null,{"$f":"B264","v":"Nestle"},null,null,215,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AP$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AV$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BB$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BH$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BN$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BT$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!BZ$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CF$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CL$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CR$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CX$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DD$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DJ$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DP$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DV$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EB$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EH$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EN$4)","v":280120.41311551712},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G275),Consolidated!$E275,Consolidated!JX$4)","v":0}]
[null,{"$f":"B265","v":"TEI"},null,null,215,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AL$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AR$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AX$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BD$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BJ$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BP$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BV$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CB$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CH$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CN$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CT$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!CZ$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DF$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DL$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DR$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DX$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!ED$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EJ$4)","v":155494.22014720918},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G276),Consolidated!$E276,Consolidated!JX$4)","v":0}]
[null,{"$f":"B266","v":"TAI"},null,null,215,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AP$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AV$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BB$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BH$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BN$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BT$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!BZ$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CF$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CL$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CR$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CX$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DD$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DJ$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DP$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DV$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EB$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EH$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EN$4)","v":176701.27026343526},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G277),Consolidated!$E277,Consolidated!JX$4)","v":0}]
[null,{"$f":"B267","v":"EGYSphere"},null,null,215,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AP$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AR$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AV$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AX$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BB$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BD$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BH$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BJ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BN$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BP$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BT$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BV$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!BZ$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CB$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CF$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CH$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CL$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CN$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CR$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CT$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CX$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!CZ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DD$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DF$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DJ$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DL$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DP$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DR$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DV$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DX$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EB$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!ED$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EH$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EJ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EN$4)","v":230845.73749833723},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EP$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G278),Consolidated!$E278,Consolidated!JX$4)","v":0}]
[null,{"$f":"B268","v":"Edita"},null,null,215,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AG$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AH$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AI$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AJ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AK$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AL$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AM$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AN$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AO$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AP$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AQ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AR$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AS$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AT$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AU$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AV$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AW$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AX$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AY$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!AZ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BA$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BB$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BC$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BD$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BE$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BF$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BG$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BH$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BI$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BJ$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BK$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BL$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BM$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BN$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BO$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BP$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BQ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BR$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BS$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BT$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BU$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BV$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BW$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BX$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BY$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!BZ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CA$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CB$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CC$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CD$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CE$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CF$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CG$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CH$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CI$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CJ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CK$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CL$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CM$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CN$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CO$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CP$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CQ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CR$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CS$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CT$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CU$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CV$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CW$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CX$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CY$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!CZ$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DA$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DB$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DC$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DD$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DE$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DF$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DG$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DH$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DI$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DJ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DK$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DL$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DM$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DN$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DO$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DP$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DQ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DR$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DS$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DT$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DU$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DV$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DW$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DX$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DY$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!DZ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EA$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EB$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EC$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!ED$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EE$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EF$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EG$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EH$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EI$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EJ$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EK$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EL$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EM$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EN$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EO$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EP$4)","v":210306.86871320588},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EQ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!ER$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!ES$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!ET$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EU$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EV$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EW$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EX$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EY$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!EZ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FA$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FB$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FC$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FD$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FE$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FF$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FG$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FH$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FI$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FJ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FK$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FL$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FM$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FN$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FO$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FP$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FQ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FR$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FS$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FT$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FU$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FV$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FW$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FX$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FY$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!FZ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GA$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GB$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GC$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GD$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GE$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GF$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GG$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GH$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GI$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GJ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GK$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GL$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GM$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GN$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GO$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GP$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GQ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GR$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GS$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GT$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GU$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GV$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GW$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GX$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GY$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!GZ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HA$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HB$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HC$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HD$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HE$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HF$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HG$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HH$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HI$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HJ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HK$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HL$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HM$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HN$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HO$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HP$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HQ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HR$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HS$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HT$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HU$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HV$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HW$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HX$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HY$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!HZ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IA$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IB$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IC$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!ID$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IE$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IF$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IG$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IH$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!II$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IJ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IK$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IL$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IM$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IN$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IO$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IP$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IQ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IR$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IS$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IT$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IU$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IV$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IW$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IX$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IY$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!IZ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JA$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JB$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JC$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JD$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JE$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JF$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JG$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JH$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JI$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JJ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JK$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JL$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JM$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JN$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JO$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JP$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JQ$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JR$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JS$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JT$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JU$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JV$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JW$4)","v":0},{"$f":"INDEX(INDIRECT($G279),Consolidated!$E279,Consolidated!JX$4)","v":0}]
[null,{"$f":"B269","v":"Total"},null,null,null,null,null,{"$f":"SUM(H272:H279)","v":0},{"$f":"SUM(I272:I279)","v":0},{"$f":"SUM(J272:J279)","v":0},{"$f":"SUM(K272:K279)","v":0},{"$f":"SUM(L272:L279)","v":0},{"$f":"SUM(M272:M279)","v":0},{"$f":"SUM(N272:N279)","v":0},{"$f":"SUM(O272:O279)","v":0},{"$f":"SUM(P272:P279)","v":0},{"$f":"SUM(Q272:Q279)","v":0},{"$f":"SUM(R272:R279)","v":0},{"$f":"SUM(S272:S279)","v":0},{"$f":"SUM(T272:T279)","v":0},{"$f":"SUM(U272:U279)","v":0},{"$f":"SUM(V272:V279)","v":0},{"$f":"SUM(W272:W279)","v":0},{"$f":"SUM(X272:X279)","v":0},{"$f":"SUM(Y272:Y279)","v":0},{"$f":"SUM(Z272:Z279)","v":0},{"$f":"SUM(AA272:AA279)","v":0},{"$f":"SUM(AB272:AB279)","v":0},{"$f":"SUM(AC272:AC279)","v":0},{"$f":"SUM(AD272:AD279)","v":0},{"$f":"SUM(AE272:AE279)","v":0},{"$f":"SUM(AF272:AF279)","v":0},{"$f":"SUM(AG272:AG279)","v":0},{"$f":"SUM(AH272:AH279)","v":0},{"$f":"SUM(AI272:AI279)","v":0},{"$f":"SUM(AJ272:AJ279)","v":0},{"$f":"SUM(AK272:AK279)","v":0},{"$f":"SUM(AL272:AL279)","v":155494.22014720918},{"$f":"SUM(AM272:AM279)","v":0},{"$f":"SUM(AN272:AN279)","v":0},{"$f":"SUM(AO272:AO279)","v":0},{"$f":"SUM(AP272:AP279)","v":1309933.9651297883},{"$f":"SUM(AQ272:AQ279)","v":0},{"$f":"SUM(AR272:AR279)","v":654776.32233380142},{"$f":"SUM(AS272:AS279)","v":0},{"$f":"SUM(AT272:AT279)","v":0},{"$f":"SUM(AU272:AU279)","v":0},{"$f":"SUM(AV272:AV279)","v":1309933.9651297883},{"$f":"SUM(AW272:AW279)","v":0},{"$f":"SUM(AX272:AX279)","v":654776.32233380142},{"$f":"SUM(AY272:AY279)","v":0},{"$f":"SUM(AZ272:AZ279)","v":0},{"$f":"SUM(BA272:BA279)","v":0},{"$f":"SUM(BB272:BB279)","v":1309933.9651297883},{"$f":"SUM(BC272:BC279)","v":0},{"$f":"SUM(BD272:BD279)","v":654776.32233380142},{"$f":"SUM(BE272:BE279)","v":0},{"$f":"SUM(BF272:BF279)","v":0},{"$f":"SUM(BG272:BG279)","v":0},{"$f":"SUM(BH272:BH279)","v":1309933.9651297883},{"$f":"SUM(BI272:BI279)","v":0},{"$f":"SUM(BJ272:BJ279)","v":654776.32233380142},{"$f":"SUM(BK272:BK279)","v":0},{"$f":"SUM(BL272:BL279)","v":0},{"$f":"SUM(BM272:BM279)","v":0},{"$f":"SUM(BN272:BN279)","v":1309933.9651297883},{"$f":"SUM(BO272:BO279)","v":0},{"$f":"SUM(BP272:BP279)","v":654776.32233380142},{"$f":"SUM(BQ272:BQ279)","v":0},{"$f":"SUM(BR272:BR279)","v":0},{"$f":"SUM(BS272:BS279)","v":0},{"$f":"SUM(BT272:BT279)","v":1309933.9651297883},{"$f":"SUM(BU272:BU279)","v":0},{"$f":"SUM(BV272:BV279)","v":654776.32233380142},{"$f":"SUM(BW272:BW279)","v":0},{"$f":"SUM(BX272:BX279)","v":0},{"$f":"SUM(BY272:BY279)","v":0},{"$f":"SUM(BZ272:BZ279)","v":1309933.9651297883},{"$f":"SUM(CA272:CA279)","v":0},{"$f":"SUM(CB272:CB279)","v":654776.32233380142},{"$f":"SUM(CC272:CC279)","v":0},{"$f":"SUM(CD272:CD279)","v":0},{"$f":"SUM(CE272:CE279)","v":0},{"$f":"SUM(CF272:CF279)","v":1309933.9651297883},{"$f":"SUM(CG272:CG279)","v":0},{"$f":"SUM(CH272:CH279)","v":654776.32233380142},{"$f":"SUM(CI272:CI279)","v":0},{"$f":"SUM(CJ272:CJ279)","v":0},{"$f":"SUM(CK272:CK279)","v":0},{"$f":"SUM(CL272:CL279)","v":1309933.9651297883},{"$f":"SUM(CM272:CM279)","v":0},{"$f":"SUM(CN272:CN279)","v":654776.32233380142},{"$f":"SUM(CO272:CO279)","v":0},{"$f":"SUM(CP272:CP279)","v":0},{"$f":"SUM(CQ272:CQ279)","v":0},{"$f":"SUM(CR272:CR279)","v":1309933.9651297883},{"$f":"SUM(CS272:CS279)","v":0},{"$f":"SUM(CT272:CT279)","v":654776.32233380142},{"$f":"SUM(CU272:CU279)","v":0},{"$f":"SUM(CV272:CV279)","v":0},{"$f":"SUM(CW272:CW279)","v":0},{"$f":"SUM(CX272:CX279)","v":1309933.9651297883},{"$f":"SUM(CY272:CY279)","v":0},{"$f":"SUM(CZ272:CZ279)","v":654776.32233380142},{"$f":"SUM(DA272:DA279)","v":0},{"$f":"SUM(DB272:DB279)","v":0},{"$f":"SUM(DC272:DC279)","v":0},{"$f":"SUM(DD272:DD279)","v":1309933.9651297883},{"$f":"SUM(DE272:DE279)","v":0},{"$f":"SUM(DF272:DF279)","v":654776.32233380142},{"$f":"SUM(DG272:DG279)","v":0},{"$f":"SUM(DH272:DH279)","v":0},{"$f":"SUM(DI272:DI279)","v":0},{"$f":"SUM(DJ272:DJ279)","v":1309933.9651297883},{"$f":"SUM(DK272:DK279)","v":0},{"$f":"SUM(DL272:DL279)","v":654776.32233380142},{"$f":"SUM(DM272:DM279)","v":0},{"$f":"SUM(DN272:DN279)","v":0},{"$f":"SUM(DO272:DO279)","v":0},{"$f":"SUM(DP272:DP279)","v":1309933.9651297883},{"$f":"SUM(DQ272:DQ279)","v":0},{"$f":"SUM(DR272:DR279)","v":654776.32233380142},{"$f":"SUM(DS272:DS279)","v":0},{"$f":"SUM(DT272:DT279)","v":0},{"$f":"SUM(DU272:DU279)","v":0},{"$f":"SUM(DV272:DV279)","v":1309933.9651297883},{"$f":"SUM(DW272:DW279)","v":0},{"$f":"SUM(DX272:DX279)","v":654776.32233380142},{"$f":"SUM(DY272:DY279)","v":0},{"$f":"SUM(DZ272:DZ279)","v":0},{"$f":"SUM(EA272:EA279)","v":0},{"$f":"SUM(EB272:EB279)","v":1309933.9651297883},{"$f":"SUM(EC272:EC279)","v":0},{"$f":"SUM(ED272:ED279)","v":654776.32233380142},{"$f":"SUM(EE272:EE279)","v":0},{"$f":"SUM(EF272:EF279)","v":0},{"$f":"SUM(EG272:EG279)","v":0},{"$f":"SUM(EH272:EH279)","v":1309933.9651297883},{"$f":"SUM(EI272:EI279)","v":0},{"$f":"SUM(EJ272:EJ279)","v":654776.32233380142},{"$f":"SUM(EK272:EK279)","v":0},{"$f":"SUM(EL272:EL279)","v":0},{"$f":"SUM(EM272:EM279)","v":0},{"$f":"SUM(EN272:EN279)","v":1309933.9651297883},{"$f":"SUM(EO272:EO279)","v":0},{"$f":"SUM(EP272:EP279)","v":499282.10218659218},{"$f":"SUM(EQ272:EQ279)","v":0},{"$f":"SUM(ER272:ER279)","v":0},{"$f":"SUM(ES272:ES279)","v":0},{"$f":"SUM(ET272:ET279)","v":0},{"$f":"SUM(EU272:EU279)","v":0},{"$f":"SUM(EV272:EV279)","v":0},{"$f":"SUM(EW272:EW279)","v":0},{"$f":"SUM(EX272:EX279)","v":0},{"$f":"SUM(EY272:EY279)","v":0},{"$f":"SUM(EZ272:EZ279)","v":0},{"$f":"SUM(FA272:FA279)","v":0},{"$f":"SUM(FB272:FB279)","v":0},{"$f":"SUM(FC272:FC279)","v":0},{"$f":"SUM(FD272:FD279)","v":0},{"$f":"SUM(FE272:FE279)","v":0},{"$f":"SUM(FF272:FF279)","v":0},{"$f":"SUM(FG272:FG279)","v":0},{"$f":"SUM(FH272:FH279)","v":0},{"$f":"SUM(FI272:FI279)","v":0},{"$f":"SUM(FJ272:FJ279)","v":0},{"$f":"SUM(FK272:FK279)","v":0},{"$f":"SUM(FL272:FL279)","v":0},{"$f":"SUM(FM272:FM279)","v":0},{"$f":"SUM(FN272:FN279)","v":0},{"$f":"SUM(FO272:FO279)","v":0},{"$f":"SUM(FP272:FP279)","v":0},{"$f":"SUM(FQ272:FQ279)","v":0},{"$f":"SUM(FR272:FR279)","v":0},{"$f":"SUM(FS272:FS279)","v":0},{"$f":"SUM(FT272:FT279)","v":0},{"$f":"SUM(FU272:FU279)","v":0},{"$f":"SUM(FV272:FV279)","v":0},{"$f":"SUM(FW272:FW279)","v":0},{"$f":"SUM(FX272:FX279)","v":0},{"$f":"SUM(FY272:FY279)","v":0},{"$f":"SUM(FZ272:FZ279)","v":0},{"$f":"SUM(GA272:GA279)","v":0},{"$f":"SUM(GB272:GB279)","v":0},{"$f":"SUM(GC272:GC279)","v":0},{"$f":"SUM(GD272:GD279)","v":0},{"$f":"SUM(GE272:GE279)","v":0},{"$f":"SUM(GF272:GF279)","v":0},{"$f":"SUM(GG272:GG279)","v":0},{"$f":"SUM(GH272:GH279)","v":0},{"$f":"SUM(GI272:GI279)","v":0},{"$f":"SUM(GJ272:GJ279)","v":0},{"$f":"SUM(GK272:GK279)","v":0},{"$f":"SUM(GL272:GL279)","v":0},{"$f":"SUM(GM272:GM279)","v":0},{"$f":"SUM(GN272:GN279)","v":0},{"$f":"SUM(GO272:GO279)","v":0},{"$f":"SUM(GP272:GP279)","v":0},{"$f":"SUM(GQ272:GQ279)","v":0},{"$f":"SUM(GR272:GR279)","v":0},{"$f":"SUM(GS272:GS279)","v":0},{"$f":"SUM(GT272:GT279)","v":0},{"$f":"SUM(GU272:GU279)","v":0},{"$f":"SUM(GV272:GV279)","v":0},{"$f":"SUM(GW272:GW279)","v":0},{"$f":"SUM(GX272:GX279)","v":0},{"$f":"SUM(GY272:GY279)","v":0},{"$f":"SUM(GZ272:GZ279)","v":0},{"$f":"SUM(HA272:HA279)","v":0},{"$f":"SUM(HB272:HB279)","v":0},{"$f":"SUM(HC272:HC279)","v":0},{"$f":"SUM(HD272:HD279)","v":0},{"$f":"SUM(HE272:HE279)","v":0},{"$f":"SUM(HF272:HF279)","v":0},{"$f":"SUM(HG272:HG279)","v":0},{"$f":"SUM(HH272:HH279)","v":0},{"$f":"SUM(HI272:HI279)","v":0},{"$f":"SUM(HJ272:HJ279)","v":0},{"$f":"SUM(HK272:HK279)","v":0},{"$f":"SUM(HL272:HL279)","v":0},{"$f":"SUM(HM272:HM279)","v":0},{"$f":"SUM(HN272:HN279)","v":0},{"$f":"SUM(HO272:HO279)","v":0},{"$f":"SUM(HP272:HP279)","v":0},{"$f":"SUM(HQ272:HQ279)","v":0},{"$f":"SUM(HR272:HR279)","v":0},{"$f":"SUM(HS272:HS279)","v":0},{"$f":"SUM(HT272:HT279)","v":0},{"$f":"SUM(HU272:HU279)","v":0},{"$f":"SUM(HV272:HV279)","v":0},{"$f":"SUM(HW272:HW279)","v":0},{"$f":"SUM(HX272:HX279)","v":0},{"$f":"SUM(HY272:HY279)","v":0},{"$f":"SUM(HZ272:HZ279)","v":0},{"$f":"SUM(IA272:IA279)","v":0},{"$f":"SUM(IB272:IB279)","v":0},{"$f":"SUM(IC272:IC279)","v":0},{"$f":"SUM(ID272:ID279)","v":0},{"$f":"SUM(IE272:IE279)","v":0},{"$f":"SUM(IF272:IF279)","v":0},{"$f":"SUM(IG272:IG279)","v":0},{"$f":"SUM(IH272:IH279)","v":0},{"$f":"SUM(II272:II279)","v":0},{"$f":"SUM(IJ272:IJ279)","v":0},{"$f":"SUM(IK272:IK279)","v":0},{"$f":"SUM(IL272:IL279)","v":0},{"$f":"SUM(IM272:IM279)","v":0},{"$f":"SUM(IN272:IN279)","v":0},{"$f":"SUM(IO272:IO279)","v":0},{"$f":"SUM(IP272:IP279)","v":0},{"$f":"SUM(IQ272:IQ279)","v":0},{"$f":"SUM(IR272:IR279)","v":0},{"$f":"SUM(IS272:IS279)","v":0},{"$f":"SUM(IT272:IT279)","v":0},{"$f":"SUM(IU272:IU279)","v":0},{"$f":"SUM(IV272:IV279)","v":0},{"$f":"SUM(IW272:IW279)","v":0},{"$f":"SUM(IX272:IX279)","v":0},{"$f":"SUM(IY272:IY279)","v":0},{"$f":"SUM(IZ272:IZ279)","v":0},{"$f":"SUM(JA272:JA279)","v":0},{"$f":"SUM(JB272:JB279)","v":0},{"$f":"SUM(JC272:JC279)","v":0},{"$f":"SUM(JD272:JD279)","v":0},{"$f":"SUM(JE272:JE279)","v":0},{"$f":"SUM(JF272:JF279)","v":0},{"$f":"SUM(JG272:JG279)","v":0},{"$f":"SUM(JH272:JH279)","v":0},{"$f":"SUM(JI272:JI279)","v":0},{"$f":"SUM(JJ272:JJ279)","v":0},{"$f":"SUM(JK272:JK279)","v":0},{"$f":"SUM(JL272:JL279)","v":0},{"$f":"SUM(JM272:JM279)","v":0},{"$f":"SUM(JN272:JN279)","v":0},{"$f":"SUM(JO272:JO279)","v":0},{"$f":"SUM(JP272:JP279)","v":0},{"$f":"SUM(JQ272:JQ279)","v":0},{"$f":"SUM(JR272:JR279)","v":0},{"$f":"SUM(JS272:JS279)","v":0},{"$f":"SUM(JT272:JT279)","v":0},{"$f":"SUM(JU272:JU279)","v":0},{"$f":"SUM(JV272:JV279)","v":0},{"$f":"SUM(JW272:JW279)","v":0},{"$f":"SUM(JX272:JX279)","v":0}]
[]
[]
[{"$f":"'SPV Template'!C216","v":"Local Bank Interest"}]
[null,{"$f":"B272","v":"TEPCO"},null,null,{"$f":"MATCH($A$283,INDIRECT(F284),0)","v":217},{"$f":"\"'\"&B284&\"'!c:c\"","v":"'TEPCO'!c:c"},{"$f":"\"'\"&B284&\"'!$1:$1048576\"","v":"'TEPCO'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AE$4)","v":22235.648121435508},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AF$4)","v":22328.296655274822},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AG$4)","v":22421.331224671801},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AH$4)","v":22514.753438107931},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AI$4)","v":22608.564910766716},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AJ$4)","v":22702.767264561575},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AK$4)","v":22797.362128163917},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AL$4)","v":22892.351137031266},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AM$4)","v":22987.735933435561},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AN$4)","v":23083.51816649154},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AO$4)","v":23179.699492185257},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AP$4)","v":23276.281573402695},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AQ$4)","v":21983.154819324769},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AR$4)","v":21983.154819324769},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AS$4)","v":21983.154819324769},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AT$4)","v":21983.154819324769},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AU$4)","v":21983.154819324769},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AV$4)","v":21983.154819324769},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AW$4)","v":20690.028065246839},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AX$4)","v":20690.028065246839},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AY$4)","v":20690.028065246839},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!AZ$4)","v":20690.028065246839},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BA$4)","v":20690.028065246839},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BB$4)","v":20690.028065246839},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BC$4)","v":19396.901311168913},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BD$4)","v":19396.901311168913},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BE$4)","v":19396.901311168913},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BF$4)","v":19396.901311168913},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BG$4)","v":19396.901311168913},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BH$4)","v":19396.901311168913},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BI$4)","v":18103.774557090986},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BJ$4)","v":18103.774557090986},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BK$4)","v":18103.774557090986},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BL$4)","v":18103.774557090986},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BM$4)","v":18103.774557090986},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BN$4)","v":18103.774557090986},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BO$4)","v":16810.647803013057},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BP$4)","v":16810.647803013057},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BQ$4)","v":16810.647803013057},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BR$4)","v":16810.647803013057},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BS$4)","v":16810.647803013057},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BT$4)","v":16810.647803013057},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BU$4)","v":15517.52104893513},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BV$4)","v":15517.52104893513},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BW$4)","v":15517.52104893513},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BX$4)","v":15517.52104893513},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BY$4)","v":15517.52104893513},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!BZ$4)","v":15517.52104893513},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CA$4)","v":14224.394294857202},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CB$4)","v":14224.394294857202},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CC$4)","v":14224.394294857202},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CD$4)","v":14224.394294857202},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CE$4)","v":14224.394294857202},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CF$4)","v":14224.394294857202},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CG$4)","v":12931.267540779276},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CH$4)","v":12931.267540779276},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CI$4)","v":12931.267540779276},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CJ$4)","v":12931.267540779276},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CK$4)","v":12931.267540779276},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CL$4)","v":12931.267540779276},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CM$4)","v":11638.140786701348},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CN$4)","v":11638.140786701348},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CO$4)","v":11638.140786701348},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CP$4)","v":11638.140786701348},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CQ$4)","v":11638.140786701348},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CR$4)","v":11638.140786701348},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CS$4)","v":10345.01403262342},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CT$4)","v":10345.01403262342},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CU$4)","v":10345.01403262342},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CV$4)","v":10345.01403262342},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CW$4)","v":10345.01403262342},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CX$4)","v":10345.01403262342},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CY$4)","v":9051.8872785454932},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!CZ$4)","v":9051.8872785454932},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DA$4)","v":9051.8872785454932},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DB$4)","v":9051.8872785454932},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DC$4)","v":9051.8872785454932},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DD$4)","v":9051.8872785454932},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DE$4)","v":7758.7605244675651},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DF$4)","v":7758.7605244675651},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DG$4)","v":7758.7605244675651},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DH$4)","v":7758.7605244675651},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DI$4)","v":7758.7605244675651},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DJ$4)","v":7758.7605244675651},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DK$4)","v":6465.6337703896379},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DL$4)","v":6465.6337703896379},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DM$4)","v":6465.6337703896379},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DN$4)","v":6465.6337703896379},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DO$4)","v":6465.6337703896379},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DP$4)","v":6465.6337703896379},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DQ$4)","v":5172.5070163117098},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DR$4)","v":5172.5070163117098},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DS$4)","v":5172.5070163117098},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DT$4)","v":5172.5070163117098},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DU$4)","v":5172.5070163117098},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DV$4)","v":5172.5070163117098},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DW$4)","v":3879.3802622337826},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DX$4)","v":3879.3802622337826},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DY$4)","v":3879.3802622337826},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!DZ$4)","v":3879.3802622337826},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EA$4)","v":3879.3802622337826},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EB$4)","v":3879.3802622337826},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EC$4)","v":2586.2535081558549},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!ED$4)","v":2586.2535081558549},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EE$4)","v":2586.2535081558549},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EF$4)","v":2586.2535081558549},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EG$4)","v":2586.2535081558549},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EH$4)","v":2586.2535081558549},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EI$4)","v":1293.1267540779272},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EJ$4)","v":1293.1267540779272},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EK$4)","v":1293.1267540779272},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EL$4)","v":1293.1267540779272},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EM$4)","v":1293.1267540779272},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EN$4)","v":1293.1267540779272},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EO$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EP$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EQ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!ER$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!ES$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!ET$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EU$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EV$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EW$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EX$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EY$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!EZ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FA$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FB$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FC$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FD$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FE$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FF$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FG$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FH$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FI$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FJ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FK$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FL$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FM$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FN$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FO$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FP$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FQ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FR$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FS$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FT$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FU$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FV$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FW$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FX$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FY$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!FZ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GA$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GB$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GC$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GD$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GE$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GF$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GG$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GH$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GI$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GJ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GK$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GL$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GM$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GN$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GO$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GP$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GQ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GR$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GS$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GT$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GU$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GV$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GW$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GX$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GY$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!GZ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HA$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HB$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HC$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HD$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HE$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HF$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HG$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HH$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HI$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HJ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HK$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HL$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HM$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HN$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HO$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HP$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HQ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HR$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HS$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HT$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HU$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HV$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HW$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HX$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HY$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!HZ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IA$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IB$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IC$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!ID$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IE$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IF$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IG$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IH$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!II$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IJ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IK$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IL$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IM$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IN$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IO$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IP$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IQ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IR$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IS$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IT$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IU$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IV$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IW$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IX$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IY$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!IZ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JA$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JB$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JC$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JD$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JE$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JF$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JG$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JH$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JI$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JJ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JK$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JL$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JM$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JN$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JO$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JP$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JQ$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JR$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JS$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JT$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JU$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JV$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JW$4)","v":-4.8506384094556172E-13},{"$f":"INDEX(INDIRECT($G284),Consolidated!$E284,Consolidated!JX$4)","v":-4.8506384094556172E-13}]
[null,{"$f":"B273","v":"pepsico"},null,null,{"$f":"MATCH($A$283,INDIRECT(F285),0)","v":217},{"$f":"\"'\"&B285&\"'!c:c\"","v":"'pepsico'!c:c"},{"$f":"\"'\"&B285&\"'!$1:$1048576\"","v":"'pepsico'!$1:$1048576"},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AG$4)","v":20704.182024502017},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AH$4)","v":20790.449449604108},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AI$4)","v":20877.076322310793},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AJ$4)","v":20964.064140320421},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AK$4)","v":21051.41440757176},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AL$4)","v":21139.128634269975},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AM$4)","v":21227.208336912765},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AN$4)","v":21315.65503831657},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AO$4)","v":21404.47026764289},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AP$4)","v":21493.655560424737},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AQ$4)","v":21583.212458593174},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AR$4)","v":21673.142510503978},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AS$4)","v":20469.0790376982},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AT$4)","v":20469.0790376982},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AU$4)","v":20469.0790376982},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AV$4)","v":20469.0790376982},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AW$4)","v":20469.0790376982},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AX$4)","v":20469.0790376982},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AY$4)","v":19265.015564892423},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!AZ$4)","v":19265.015564892423},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BA$4)","v":19265.015564892423},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BB$4)","v":19265.015564892423},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BC$4)","v":19265.015564892423},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BD$4)","v":19265.015564892423},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BE$4)","v":18060.952092086645},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BF$4)","v":18060.952092086645},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BG$4)","v":18060.952092086645},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BH$4)","v":18060.952092086645},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BI$4)","v":18060.952092086645},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BJ$4)","v":18060.952092086645},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BK$4)","v":16856.888619280868},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BL$4)","v":16856.888619280868},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BM$4)","v":16856.888619280868},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BN$4)","v":16856.888619280868},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BO$4)","v":16856.888619280868},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BP$4)","v":16856.888619280868},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BQ$4)","v":15652.825146475092},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BR$4)","v":15652.825146475092},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BS$4)","v":15652.825146475092},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BT$4)","v":15652.825146475092},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BU$4)","v":15652.825146475092},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BV$4)","v":15652.825146475092},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BW$4)","v":14448.761673669316},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BX$4)","v":14448.761673669316},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BY$4)","v":14448.761673669316},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!BZ$4)","v":14448.761673669316},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CA$4)","v":14448.761673669316},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CB$4)","v":14448.761673669316},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CC$4)","v":13244.69820086354},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CD$4)","v":13244.69820086354},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CE$4)","v":13244.69820086354},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CF$4)","v":13244.69820086354},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CG$4)","v":13244.69820086354},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CH$4)","v":13244.69820086354},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CI$4)","v":12040.634728057767},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CJ$4)","v":12040.634728057767},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CK$4)","v":12040.634728057767},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CL$4)","v":12040.634728057767},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CM$4)","v":12040.634728057767},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CN$4)","v":12040.634728057767},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CO$4)","v":10836.571255251991},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CP$4)","v":10836.571255251991},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CQ$4)","v":10836.571255251991},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CR$4)","v":10836.571255251991},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CS$4)","v":10836.571255251991},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CT$4)","v":10836.571255251991},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CU$4)","v":9632.5077824462151},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CV$4)","v":9632.5077824462151},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CW$4)","v":9632.5077824462151},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CX$4)","v":9632.5077824462151},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CY$4)","v":9632.5077824462151},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!CZ$4)","v":9632.5077824462151},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DA$4)","v":8428.4443096404375},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DB$4)","v":8428.4443096404375},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DC$4)","v":8428.4443096404375},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DD$4)","v":8428.4443096404375},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DE$4)","v":8428.4443096404375},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DF$4)","v":8428.4443096404375},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DG$4)","v":7224.3808368346617},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DH$4)","v":7224.3808368346617},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DI$4)","v":7224.3808368346617},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DJ$4)","v":7224.3808368346617},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DK$4)","v":7224.3808368346617},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DL$4)","v":7224.3808368346617},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DM$4)","v":6020.3173640288851},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DN$4)","v":6020.3173640288851},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DO$4)","v":6020.3173640288851},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DP$4)","v":6020.3173640288851},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DQ$4)","v":6020.3173640288851},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DR$4)","v":6020.3173640288851},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DS$4)","v":4816.2538912231084},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DT$4)","v":4816.2538912231084},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DU$4)","v":4816.2538912231084},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DV$4)","v":4816.2538912231084},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DW$4)","v":4816.2538912231084},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DX$4)","v":4816.2538912231084},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DY$4)","v":3612.1904184173318},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!DZ$4)","v":3612.1904184173318},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EA$4)","v":3612.1904184173318},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EB$4)","v":3612.1904184173318},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EC$4)","v":3612.1904184173318},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!ED$4)","v":3612.1904184173318},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EE$4)","v":2408.1269456115551},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EF$4)","v":2408.1269456115551},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EG$4)","v":2408.1269456115551},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EH$4)","v":2408.1269456115551},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EI$4)","v":2408.1269456115551},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EJ$4)","v":2408.1269456115551},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EK$4)","v":1204.0634728057787},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EL$4)","v":1204.0634728057787},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EM$4)","v":1204.0634728057787},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EN$4)","v":1204.0634728057787},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EO$4)","v":1204.0634728057787},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EP$4)","v":1204.0634728057787},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EQ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!ER$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!ES$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!ET$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EU$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EV$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EW$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EX$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EY$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!EZ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FA$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FB$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FC$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FD$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FE$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FF$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FG$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FH$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FI$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FJ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FK$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FL$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FM$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FN$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FO$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FP$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FQ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FR$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FS$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FT$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FU$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FV$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FW$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FX$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FY$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!FZ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GA$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GB$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GC$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GD$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GE$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GF$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GG$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GH$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GI$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GJ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GK$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GL$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GM$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GN$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GO$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GP$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GQ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GR$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GS$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GT$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GU$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GV$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GW$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GX$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GY$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!GZ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HA$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HB$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HC$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HD$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HE$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HF$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HG$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HH$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HI$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HJ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HK$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HL$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HM$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HN$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HO$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HP$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HQ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HR$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HS$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HT$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HU$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HV$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HW$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HX$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HY$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!HZ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IA$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IB$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IC$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!ID$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IE$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IF$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IG$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IH$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!II$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IJ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IK$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IL$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IM$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IN$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IO$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IP$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IQ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IR$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IS$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IT$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IU$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IV$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IW$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IX$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IY$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!IZ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JA$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JB$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JC$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JD$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JE$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JF$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JG$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JH$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JI$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JJ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JK$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JL$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JM$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JN$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JO$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JP$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JQ$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JR$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JS$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JT$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JU$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JV$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JW$4)","v":2.4253192047278085E-12},{"$f":"INDEX(INDIRECT($G285),Consolidated!$E285,Consolidated!JX$4)","v":2.4253192047278085E-12}]
[null,{"$f":"B274","v":"PandG"},null,null,217,"'PandG'!c:c","'PandG'!$1:$1048576",{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AE$4)","v":22347.825850039302},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AF$4)","v":22440.941791081132},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AG$4)","v":22534.445715210637},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AH$4)","v":22628.339239024015},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AI$4)","v":22722.623985853279},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AJ$4)","v":22817.301585794332},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AK$4)","v":22912.373675735143},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AL$4)","v":23007.841899384039},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AM$4)","v":23103.707907298136},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AN$4)","v":23199.97335691188},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AO$4)","v":23296.639912565683},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AP$4)","v":23393.709245534701},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AQ$4)","v":22094.058731893885},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AR$4)","v":22094.058731893885},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AS$4)","v":22094.058731893885},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AT$4)","v":22094.058731893885},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AU$4)","v":22094.058731893885},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AV$4)","v":22094.058731893885},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AW$4)","v":20794.408218253066},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AX$4)","v":20794.408218253066},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AY$4)","v":20794.408218253066},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!AZ$4)","v":20794.408218253066},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BA$4)","v":20794.408218253066},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BB$4)","v":20794.408218253066},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BC$4)","v":19494.757704612246},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BD$4)","v":19494.757704612246},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BE$4)","v":19494.757704612246},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BF$4)","v":19494.757704612246},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BG$4)","v":19494.757704612246},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BH$4)","v":19494.757704612246},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BI$4)","v":18195.10719097143},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BJ$4)","v":18195.10719097143},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BK$4)","v":18195.10719097143},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BL$4)","v":18195.10719097143},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BM$4)","v":18195.10719097143},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BN$4)","v":18195.10719097143},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BO$4)","v":16895.456677330614},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BP$4)","v":16895.456677330614},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BQ$4)","v":16895.456677330614},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BR$4)","v":16895.456677330614},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BS$4)","v":16895.456677330614},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BT$4)","v":16895.456677330614},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BU$4)","v":15595.806163689796},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BV$4)","v":15595.806163689796},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BW$4)","v":15595.806163689796},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BX$4)","v":15595.806163689796},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BY$4)","v":15595.806163689796},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!BZ$4)","v":15595.806163689796},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CA$4)","v":14296.155650048981},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CB$4)","v":14296.155650048981},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CC$4)","v":14296.155650048981},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CD$4)","v":14296.155650048981},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CE$4)","v":14296.155650048981},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CF$4)","v":14296.155650048981},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CG$4)","v":12996.505136408165},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CH$4)","v":12996.505136408165},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CI$4)","v":12996.505136408165},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CJ$4)","v":12996.505136408165},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CK$4)","v":12996.505136408165},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CL$4)","v":12996.505136408165},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CM$4)","v":11696.854622767347},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CN$4)","v":11696.854622767347},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CO$4)","v":11696.854622767347},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CP$4)","v":11696.854622767347},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CQ$4)","v":11696.854622767347},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CR$4)","v":11696.854622767347},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CS$4)","v":10397.204109126531},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CT$4)","v":10397.204109126531},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CU$4)","v":10397.204109126531},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CV$4)","v":10397.204109126531},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CW$4)","v":10397.204109126531},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CX$4)","v":10397.204109126531},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CY$4)","v":9097.5535954857151},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!CZ$4)","v":9097.5535954857151},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DA$4)","v":9097.5535954857151},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DB$4)","v":9097.5535954857151},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DC$4)","v":9097.5535954857151},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DD$4)","v":9097.5535954857151},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DE$4)","v":7797.9030818448982},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DF$4)","v":7797.9030818448982},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DG$4)","v":7797.9030818448982},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DH$4)","v":7797.9030818448982},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DI$4)","v":7797.9030818448982},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DJ$4)","v":7797.9030818448982},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DK$4)","v":6498.2525682040823},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DL$4)","v":6498.2525682040823},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DM$4)","v":6498.2525682040823},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DN$4)","v":6498.2525682040823},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DO$4)","v":6498.2525682040823},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DP$4)","v":6498.2525682040823},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DQ$4)","v":5198.6020545632655},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DR$4)","v":5198.6020545632655},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DS$4)","v":5198.6020545632655},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DT$4)","v":5198.6020545632655},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DU$4)","v":5198.6020545632655},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DV$4)","v":5198.6020545632655},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DW$4)","v":3898.9515409224487},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DX$4)","v":3898.9515409224487},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DY$4)","v":3898.9515409224487},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!DZ$4)","v":3898.9515409224487},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EA$4)","v":3898.9515409224487},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EB$4)","v":3898.9515409224487},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EC$4)","v":2599.3010272816318},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!ED$4)","v":2599.3010272816318},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EE$4)","v":2599.3010272816318},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EF$4)","v":2599.3010272816318},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EG$4)","v":2599.3010272816318},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EH$4)","v":2599.3010272816318},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EI$4)","v":1299.650513640815},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EJ$4)","v":1299.650513640815},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EK$4)","v":1299.650513640815},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EL$4)","v":1299.650513640815},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EM$4)","v":1299.650513640815},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EN$4)","v":1299.650513640815},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EO$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EP$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EQ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!ER$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!ES$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!ET$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EU$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EV$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EW$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EX$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EY$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!EZ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FA$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FB$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FC$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FD$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FE$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FF$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FG$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FH$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FI$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FJ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FK$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FL$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FM$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FN$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FO$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FP$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FQ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FR$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FS$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FT$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FU$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FV$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FW$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FX$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FY$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!FZ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GA$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GB$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GC$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GD$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GE$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GF$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GG$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GH$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GI$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GJ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GK$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GL$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GM$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GN$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GO$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GP$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GQ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GR$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GS$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GT$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GU$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GV$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GW$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GX$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GY$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!GZ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HA$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HB$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HC$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HD$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HE$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HF$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HG$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HH$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HI$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HJ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HK$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HL$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HM$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HN$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HO$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HP$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HQ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HR$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HS$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HT$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HU$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HV$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HW$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HX$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HY$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!HZ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IA$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IB$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IC$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!ID$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IE$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IF$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IG$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IH$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!II$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IJ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IK$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IL$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IM$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IN$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IO$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IP$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IQ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IR$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IS$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IT$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IU$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IV$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IW$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IX$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IY$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!IZ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JA$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JB$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JC$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JD$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JE$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JF$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JG$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JH$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JI$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JJ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JK$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JL$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JM$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JN$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JO$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JP$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JQ$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JR$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JS$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JT$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JU$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JV$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JW$4)","v":-1.9402553637822469E-12},{"$f":"INDEX(INDIRECT($G286),Consolidated!$E286,Consolidated!JX$4)","v":-1.9402553637822469E-12}]
[null,{"$f":"B275","v":"Nestle"},null,null,217,"'Nestle'!c:c","'Nestle'!$1:$1048576",{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AE$4)","v":20069.761523201603},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AF$4)","v":20153.385529548279},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AG$4)","v":20237.357969254728},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AH$4)","v":20321.680294126625},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AI$4)","v":20406.353962018817},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AJ$4)","v":20491.380436860563},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AK$4)","v":20576.761188680819},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AL$4)","v":20662.497693633657},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AM$4)","v":20748.591434023798},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AN$4)","v":20835.043898332227},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AO$4)","v":20921.856581241944},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AP$4)","v":21009.030983663786},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AQ$4)","v":19841.862595682462},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AR$4)","v":19841.862595682462},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AS$4)","v":19841.862595682462},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AT$4)","v":19841.862595682462},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AU$4)","v":19841.862595682462},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AV$4)","v":19841.862595682462},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AW$4)","v":18674.694207701141},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AX$4)","v":18674.694207701141},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AY$4)","v":18674.694207701141},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!AZ$4)","v":18674.694207701141},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BA$4)","v":18674.694207701141},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BB$4)","v":18674.694207701141},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BC$4)","v":17507.52581971982},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BD$4)","v":17507.52581971982},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BE$4)","v":17507.52581971982},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BF$4)","v":17507.52581971982},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BG$4)","v":17507.52581971982},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BH$4)","v":17507.52581971982},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BI$4)","v":16340.357431738497},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BJ$4)","v":16340.357431738497},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BK$4)","v":16340.357431738497},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BL$4)","v":16340.357431738497},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BM$4)","v":16340.357431738497},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BN$4)","v":16340.357431738497},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BO$4)","v":15173.189043757176},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BP$4)","v":15173.189043757176},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BQ$4)","v":15173.189043757176},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BR$4)","v":15173.189043757176},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BS$4)","v":15173.189043757176},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BT$4)","v":15173.189043757176},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BU$4)","v":14006.020655775854},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BV$4)","v":14006.020655775854},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BW$4)","v":14006.020655775854},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BX$4)","v":14006.020655775854},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BY$4)","v":14006.020655775854},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!BZ$4)","v":14006.020655775854},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CA$4)","v":12838.852267794533},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CB$4)","v":12838.852267794533},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CC$4)","v":12838.852267794533},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CD$4)","v":12838.852267794533},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CE$4)","v":12838.852267794533},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CF$4)","v":12838.852267794533},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CG$4)","v":11671.68387981321},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CH$4)","v":11671.68387981321},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CI$4)","v":11671.68387981321},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CJ$4)","v":11671.68387981321},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CK$4)","v":11671.68387981321},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CL$4)","v":11671.68387981321},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CM$4)","v":10504.515491831888},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CN$4)","v":10504.515491831888},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CO$4)","v":10504.515491831888},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CP$4)","v":10504.515491831888},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CQ$4)","v":10504.515491831888},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CR$4)","v":10504.515491831888},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CS$4)","v":9337.3471038505668},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CT$4)","v":9337.3471038505668},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CU$4)","v":9337.3471038505668},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CV$4)","v":9337.3471038505668},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CW$4)","v":9337.3471038505668},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CX$4)","v":9337.3471038505668},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CY$4)","v":8170.178715869245},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!CZ$4)","v":8170.178715869245},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DA$4)","v":8170.178715869245},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DB$4)","v":8170.178715869245},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DC$4)","v":8170.178715869245},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DD$4)","v":8170.178715869245},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DE$4)","v":7003.0103278879233},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DF$4)","v":7003.0103278879233},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DG$4)","v":7003.0103278879233},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DH$4)","v":7003.0103278879233},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DI$4)","v":7003.0103278879233},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DJ$4)","v":7003.0103278879233},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DK$4)","v":5835.8419399066015},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DL$4)","v":5835.8419399066015},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DM$4)","v":5835.8419399066015},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DN$4)","v":5835.8419399066015},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DO$4)","v":5835.8419399066015},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DP$4)","v":5835.8419399066015},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DQ$4)","v":4668.6735519252798},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DR$4)","v":4668.6735519252798},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DS$4)","v":4668.6735519252798},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DT$4)","v":4668.6735519252798},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DU$4)","v":4668.6735519252798},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DV$4)","v":4668.6735519252798},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DW$4)","v":3501.505163943958},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DX$4)","v":3501.505163943958},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DY$4)","v":3501.505163943958},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!DZ$4)","v":3501.505163943958},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EA$4)","v":3501.505163943958},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EB$4)","v":3501.505163943958},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EC$4)","v":2334.3367759626367},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!ED$4)","v":2334.3367759626367},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EE$4)","v":2334.3367759626367},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EF$4)","v":2334.3367759626367},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EG$4)","v":2334.3367759626367},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EH$4)","v":2334.3367759626367},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EI$4)","v":1167.1683879813154},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EJ$4)","v":1167.1683879813154},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EK$4)","v":1167.1683879813154},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EL$4)","v":1167.1683879813154},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EM$4)","v":1167.1683879813154},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EN$4)","v":1167.1683879813154},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EO$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EP$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EQ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!ER$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!ES$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!ET$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EU$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EV$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EW$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EX$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EY$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!EZ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FA$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FB$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FC$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FD$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FE$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FF$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FG$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FH$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FI$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FJ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FK$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FL$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FM$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FN$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FO$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FP$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FQ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FR$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FS$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FT$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FU$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FV$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FW$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FX$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FY$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!FZ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GA$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GB$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GC$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GD$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GE$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GF$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GG$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GH$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GI$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GJ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GK$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GL$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GM$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GN$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GO$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GP$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GQ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GR$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GS$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GT$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GU$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GV$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GW$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GX$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GY$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!GZ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HA$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HB$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HC$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HD$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HE$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HF$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HG$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HH$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HI$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HJ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HK$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HL$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HM$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HN$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HO$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HP$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HQ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HR$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HS$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HT$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HU$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HV$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HW$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HX$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HY$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!HZ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IA$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IB$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IC$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!ID$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IE$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IF$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IG$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IH$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!II$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IJ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IK$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IL$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IM$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IN$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IO$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IP$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IQ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IR$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IS$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IT$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IU$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IV$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IW$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IX$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IY$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!IZ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JA$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JB$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JC$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JD$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JE$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JF$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JG$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JH$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JI$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JJ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JK$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JL$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JM$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JN$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JO$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JP$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JQ$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JR$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JS$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JT$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JU$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JV$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JW$4)","v":-5.820766091346741E-12},{"$f":"INDEX(INDIRECT($G287),Consolidated!$E287,Consolidated!JX$4)","v":-5.820766091346741E-12}]
[null,{"$f":"B276","v":"TEI"},null,null,217,"'TEI'!c:c","'TEI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AA$4)","v":11140.680116388943},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AB$4)","v":11187.099616873897},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AC$4)","v":11233.712531944206},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AD$4)","v":11280.519667493973},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AE$4)","v":11327.521832775199},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AF$4)","v":11374.719840411763},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AG$4)","v":11422.114506413476},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AH$4)","v":11469.706650190201},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AI$4)","v":11517.497094565993},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AJ$4)","v":11565.486665793351},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AK$4)","v":11613.676193567489},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AL$4)","v":11662.066511040688},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AM$4)","v":11014.173927093982},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AN$4)","v":11014.173927093982},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AO$4)","v":11014.173927093982},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AP$4)","v":11014.173927093982},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AQ$4)","v":11014.173927093982},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AR$4)","v":11014.173927093982},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AS$4)","v":10366.281343147277},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AT$4)","v":10366.281343147277},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AU$4)","v":10366.281343147277},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AV$4)","v":10366.281343147277},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AW$4)","v":10366.281343147277},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AX$4)","v":10366.281343147277},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AY$4)","v":9718.3887592005722},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!AZ$4)","v":9718.3887592005722},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BA$4)","v":9718.3887592005722},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BB$4)","v":9718.3887592005722},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BC$4)","v":9718.3887592005722},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BD$4)","v":9718.3887592005722},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BE$4)","v":9070.4961752538657},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BF$4)","v":9070.4961752538657},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BG$4)","v":9070.4961752538657},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BH$4)","v":9070.4961752538657},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BI$4)","v":9070.4961752538657},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BJ$4)","v":9070.4961752538657},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BK$4)","v":8422.603591307161},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BL$4)","v":8422.603591307161},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BM$4)","v":8422.603591307161},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BN$4)","v":8422.603591307161},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BO$4)","v":8422.603591307161},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BP$4)","v":8422.603591307161},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BQ$4)","v":7774.7110073604563},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BR$4)","v":7774.7110073604563},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BS$4)","v":7774.7110073604563},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BT$4)","v":7774.7110073604563},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BU$4)","v":7774.7110073604563},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BV$4)","v":7774.7110073604563},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BW$4)","v":7126.8184234137507},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BX$4)","v":7126.8184234137507},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BY$4)","v":7126.8184234137507},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!BZ$4)","v":7126.8184234137507},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CA$4)","v":7126.8184234137507},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CB$4)","v":7126.8184234137507},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CC$4)","v":6478.925839467046},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CD$4)","v":6478.925839467046},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CE$4)","v":6478.925839467046},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CF$4)","v":6478.925839467046},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CG$4)","v":6478.925839467046},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CH$4)","v":6478.925839467046},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CI$4)","v":5831.0332555203404},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CJ$4)","v":5831.0332555203404},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CK$4)","v":5831.0332555203404},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CL$4)","v":5831.0332555203404},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CM$4)","v":5831.0332555203404},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CN$4)","v":5831.0332555203404},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CO$4)","v":5183.1406715736357},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CP$4)","v":5183.1406715736357},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CQ$4)","v":5183.1406715736357},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CR$4)","v":5183.1406715736357},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CS$4)","v":5183.1406715736357},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CT$4)","v":5183.1406715736357},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CU$4)","v":4535.2480876269301},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CV$4)","v":4535.2480876269301},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CW$4)","v":4535.2480876269301},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CX$4)","v":4535.2480876269301},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CY$4)","v":4535.2480876269301},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!CZ$4)","v":4535.2480876269301},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DA$4)","v":3887.355503680225},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DB$4)","v":3887.355503680225},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DC$4)","v":3887.355503680225},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DD$4)","v":3887.355503680225},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DE$4)","v":3887.355503680225},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DF$4)","v":3887.355503680225},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DG$4)","v":3239.4629197335198},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DH$4)","v":3239.4629197335198},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DI$4)","v":3239.4629197335198},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DJ$4)","v":3239.4629197335198},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DK$4)","v":3239.4629197335198},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DL$4)","v":3239.4629197335198},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DM$4)","v":2591.5703357868147},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DN$4)","v":2591.5703357868147},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DO$4)","v":2591.5703357868147},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DP$4)","v":2591.5703357868147},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DQ$4)","v":2591.5703357868147},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DR$4)","v":2591.5703357868147},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DS$4)","v":1943.67775184011},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DT$4)","v":1943.67775184011},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DU$4)","v":1943.67775184011},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DV$4)","v":1943.67775184011},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DW$4)","v":1943.67775184011},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DX$4)","v":1943.67775184011},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DY$4)","v":1295.7851678934051},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!DZ$4)","v":1295.7851678934051},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EA$4)","v":1295.7851678934051},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EB$4)","v":1295.7851678934051},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EC$4)","v":1295.7851678934051},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!ED$4)","v":1295.7851678934051},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EE$4)","v":647.89258394670003},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EF$4)","v":647.89258394670003},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EG$4)","v":647.89258394670003},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EH$4)","v":647.89258394670003},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EI$4)","v":647.89258394670003},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EJ$4)","v":647.89258394670003},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EK$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EL$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EM$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EN$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EO$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EP$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EQ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!ER$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!ES$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!ET$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EU$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EV$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EW$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EX$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EY$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!EZ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FA$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FB$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FC$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FD$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FE$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FF$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FG$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FH$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FI$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FJ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FK$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FL$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FM$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FN$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FO$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FP$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FQ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FR$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FS$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FT$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FU$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FV$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FW$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FX$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FY$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!FZ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GA$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GB$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GC$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GD$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GE$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GF$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GG$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GH$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GI$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GJ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GK$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GL$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GM$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GN$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GO$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GP$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GQ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GR$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GS$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GT$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GU$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GV$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GW$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GX$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GY$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!GZ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HA$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HB$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HC$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HD$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HE$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HF$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HG$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HH$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HI$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HJ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HK$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HL$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HM$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HN$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HO$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HP$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HQ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HR$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HS$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HT$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HU$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HV$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HW$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HX$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HY$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!HZ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IA$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IB$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IC$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!ID$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IE$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IF$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IG$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IH$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!II$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IJ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IK$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IL$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IM$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IN$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IO$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IP$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IQ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IR$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IS$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IT$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IU$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IV$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IW$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IX$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IY$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!IZ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JA$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JB$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JC$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JD$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JE$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JF$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JG$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JH$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JI$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JJ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JK$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JL$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JM$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JN$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JO$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JP$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JQ$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JR$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JS$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JT$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JU$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JV$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JW$4)","v":-4.850638409455617E-12},{"$f":"INDEX(INDIRECT($G288),Consolidated!$E288,Consolidated!JX$4)","v":-4.850638409455617E-12}]
[null,{"$f":"B277","v":"TAI"},null,null,217,"'TAI'!c:c","'TAI'!$1:$1048576",{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AE$4)","v":12660.099689241435},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AF$4)","v":12712.850104613273},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AG$4)","v":12765.820313382495},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AH$4)","v":12819.011231354923},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AI$4)","v":12872.423778152235},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AJ$4)","v":12926.058877227868},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AK$4)","v":12979.917455882984},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AL$4)","v":13034.000445282496},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AM$4)","v":13088.308780471174},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AN$4)","v":13142.843400389804},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AO$4)","v":13197.605247891428},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AP$4)","v":13252.595269757643},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AQ$4)","v":12516.339976993329},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AR$4)","v":12516.339976993329},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AS$4)","v":12516.339976993329},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AT$4)","v":12516.339976993329},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AU$4)","v":12516.339976993329},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AV$4)","v":12516.339976993329},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AW$4)","v":11780.084684229016},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AX$4)","v":11780.084684229016},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AY$4)","v":11780.084684229016},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!AZ$4)","v":11780.084684229016},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BA$4)","v":11780.084684229016},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BB$4)","v":11780.084684229016},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BC$4)","v":11043.829391464702},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BD$4)","v":11043.829391464702},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BE$4)","v":11043.829391464702},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BF$4)","v":11043.829391464702},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BG$4)","v":11043.829391464702},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BH$4)","v":11043.829391464702},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BI$4)","v":10307.574098700388},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BJ$4)","v":10307.574098700388},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BK$4)","v":10307.574098700388},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BL$4)","v":10307.574098700388},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BM$4)","v":10307.574098700388},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BN$4)","v":10307.574098700388},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BO$4)","v":9571.3188059360746},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BP$4)","v":9571.3188059360746},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BQ$4)","v":9571.3188059360746},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BR$4)","v":9571.3188059360746},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BS$4)","v":9571.3188059360746},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BT$4)","v":9571.3188059360746},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BU$4)","v":8835.0635131717609},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BV$4)","v":8835.0635131717609},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BW$4)","v":8835.0635131717609},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BX$4)","v":8835.0635131717609},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BY$4)","v":8835.0635131717609},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!BZ$4)","v":8835.0635131717609},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CA$4)","v":8098.8082204074462},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CB$4)","v":8098.8082204074462},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CC$4)","v":8098.8082204074462},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CD$4)","v":8098.8082204074462},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CE$4)","v":8098.8082204074462},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CF$4)","v":8098.8082204074462},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CG$4)","v":7362.5529276431325},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CH$4)","v":7362.5529276431325},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CI$4)","v":7362.5529276431325},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CJ$4)","v":7362.5529276431325},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CK$4)","v":7362.5529276431325},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CL$4)","v":7362.5529276431325},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CM$4)","v":6626.2976348788188},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CN$4)","v":6626.2976348788188},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CO$4)","v":6626.2976348788188},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CP$4)","v":6626.2976348788188},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CQ$4)","v":6626.2976348788188},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CR$4)","v":6626.2976348788188},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CS$4)","v":5890.0423421145051},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CT$4)","v":5890.0423421145051},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CU$4)","v":5890.0423421145051},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CV$4)","v":5890.0423421145051},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CW$4)","v":5890.0423421145051},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CX$4)","v":5890.0423421145051},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CY$4)","v":5153.7870493501905},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!CZ$4)","v":5153.7870493501905},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DA$4)","v":5153.7870493501905},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DB$4)","v":5153.7870493501905},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DC$4)","v":5153.7870493501905},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DD$4)","v":5153.7870493501905},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DE$4)","v":4417.5317565858768},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DF$4)","v":4417.5317565858768},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DG$4)","v":4417.5317565858768},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DH$4)","v":4417.5317565858768},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DI$4)","v":4417.5317565858768},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DJ$4)","v":4417.5317565858768},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DK$4)","v":3681.2764638215631},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DL$4)","v":3681.2764638215631},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DM$4)","v":3681.2764638215631},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DN$4)","v":3681.2764638215631},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DO$4)","v":3681.2764638215631},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DP$4)","v":3681.2764638215631},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DQ$4)","v":2945.0211710572494},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DR$4)","v":2945.0211710572494},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DS$4)","v":2945.0211710572494},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DT$4)","v":2945.0211710572494},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DU$4)","v":2945.0211710572494},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DV$4)","v":2945.0211710572494},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DW$4)","v":2208.7658782929357},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DX$4)","v":2208.7658782929357},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DY$4)","v":2208.7658782929357},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!DZ$4)","v":2208.7658782929357},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EA$4)","v":2208.7658782929357},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EB$4)","v":2208.7658782929357},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EC$4)","v":1472.510585528622},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!ED$4)","v":1472.510585528622},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EE$4)","v":1472.510585528622},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EF$4)","v":1472.510585528622},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EG$4)","v":1472.510585528622},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EH$4)","v":1472.510585528622},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EI$4)","v":736.25529276430848},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EJ$4)","v":736.25529276430848},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EK$4)","v":736.25529276430848},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EL$4)","v":736.25529276430848},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EM$4)","v":736.25529276430848},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EN$4)","v":736.25529276430848},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EO$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EP$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EQ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!ER$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!ES$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!ET$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EU$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EV$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EW$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EX$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EY$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!EZ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FA$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FB$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FC$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FD$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FE$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FF$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FG$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FH$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FI$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FJ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FK$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FL$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FM$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FN$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FO$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FP$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FQ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FR$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FS$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FT$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FU$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FV$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FW$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FX$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FY$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!FZ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GA$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GB$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GC$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GD$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GE$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GF$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GG$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GH$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GI$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GJ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GK$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GL$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GM$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GN$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GO$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GP$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GQ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GR$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GS$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GT$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GU$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GV$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GW$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GX$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GY$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!GZ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HA$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HB$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HC$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HD$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HE$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HF$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HG$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HH$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HI$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HJ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HK$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HL$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HM$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HN$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HO$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HP$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HQ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HR$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HS$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HT$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HU$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HV$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HW$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HX$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HY$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!HZ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IA$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IB$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IC$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!ID$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IE$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IF$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IG$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IH$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!II$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IJ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IK$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IL$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IM$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IN$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IO$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IP$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IQ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IR$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IS$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IT$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IU$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IV$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IW$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IX$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IY$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!IZ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JA$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JB$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JC$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JD$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JE$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JF$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JG$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JH$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JI$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JJ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JK$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JL$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JM$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JN$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JO$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JP$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JQ$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JR$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JS$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JT$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JU$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JV$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JW$4)","v":-5.0931703299283978E-12},{"$f":"INDEX(INDIRECT($G289),Consolidated!$E289,Consolidated!JX$4)","v":-5.0931703299283978E-12}]
[null,{"$f":"B278","v":"EGYSphere"},null,null,217,"'EGYSphere'!c:c","'EGYSphere'!$1:$1048576",{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AE$4)","v":16539.383362713539},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AF$4)","v":16608.297460058177},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AG$4)","v":16677.498699475087},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AH$4)","v":16746.988277389566},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AI$4)","v":16816.767395212024},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AJ$4)","v":16886.837259358741},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AK$4)","v":16957.199081272734},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AL$4)","v":17027.854077444703},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AM$4)","v":17098.803469434057},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AN$4)","v":17170.048483890034},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AO$4)","v":17241.590352572908},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AP$4)","v":17313.430312375294},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AQ$4)","v":16351.57307279889},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AR$4)","v":16351.57307279889},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AS$4)","v":16351.57307279889},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AT$4)","v":16351.57307279889},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AU$4)","v":16351.57307279889},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AV$4)","v":16351.57307279889},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AW$4)","v":15389.715833222484},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AX$4)","v":15389.715833222484},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AY$4)","v":15389.715833222484},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!AZ$4)","v":15389.715833222484},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BA$4)","v":15389.715833222484},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BB$4)","v":15389.715833222484},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BC$4)","v":14427.858593646079},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BD$4)","v":14427.858593646079},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BE$4)","v":14427.858593646079},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BF$4)","v":14427.858593646079},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BG$4)","v":14427.858593646079},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BH$4)","v":14427.858593646079},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BI$4)","v":13466.001354069673},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BJ$4)","v":13466.001354069673},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BK$4)","v":13466.001354069673},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BL$4)","v":13466.001354069673},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BM$4)","v":13466.001354069673},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BN$4)","v":13466.001354069673},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BO$4)","v":12504.144114493267},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BP$4)","v":12504.144114493267},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BQ$4)","v":12504.144114493267},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BR$4)","v":12504.144114493267},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BS$4)","v":12504.144114493267},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BT$4)","v":12504.144114493267},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BU$4)","v":11542.286874916861},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BV$4)","v":11542.286874916861},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BW$4)","v":11542.286874916861},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BX$4)","v":11542.286874916861},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BY$4)","v":11542.286874916861},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!BZ$4)","v":11542.286874916861},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CA$4)","v":10580.429635340455},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CB$4)","v":10580.429635340455},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CC$4)","v":10580.429635340455},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CD$4)","v":10580.429635340455},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CE$4)","v":10580.429635340455},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CF$4)","v":10580.429635340455},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CG$4)","v":9618.5723957640494},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CH$4)","v":9618.5723957640494},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CI$4)","v":9618.5723957640494},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CJ$4)","v":9618.5723957640494},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CK$4)","v":9618.5723957640494},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CL$4)","v":9618.5723957640494},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CM$4)","v":8656.7151561876435},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CN$4)","v":8656.7151561876435},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CO$4)","v":8656.7151561876435},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CP$4)","v":8656.7151561876435},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CQ$4)","v":8656.7151561876435},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CR$4)","v":8656.7151561876435},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CS$4)","v":7694.8579166112386},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CT$4)","v":7694.8579166112386},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CU$4)","v":7694.8579166112386},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CV$4)","v":7694.8579166112386},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CW$4)","v":7694.8579166112386},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CX$4)","v":7694.8579166112386},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CY$4)","v":6733.0006770348336},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!CZ$4)","v":6733.0006770348336},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DA$4)","v":6733.0006770348336},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DB$4)","v":6733.0006770348336},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DC$4)","v":6733.0006770348336},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DD$4)","v":6733.0006770348336},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DE$4)","v":5771.1434374584296},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DF$4)","v":5771.1434374584296},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DG$4)","v":5771.1434374584296},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DH$4)","v":5771.1434374584296},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DI$4)","v":5771.1434374584296},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DJ$4)","v":5771.1434374584296},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DK$4)","v":4809.2861978820247},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DL$4)","v":4809.2861978820247},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DM$4)","v":4809.2861978820247},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DN$4)","v":4809.2861978820247},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DO$4)","v":4809.2861978820247},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DP$4)","v":4809.2861978820247},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DQ$4)","v":3847.4289583056193},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DR$4)","v":3847.4289583056193},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DS$4)","v":3847.4289583056193},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DT$4)","v":3847.4289583056193},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DU$4)","v":3847.4289583056193},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DV$4)","v":3847.4289583056193},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DW$4)","v":2885.5717187292148},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DX$4)","v":2885.5717187292148},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DY$4)","v":2885.5717187292148},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!DZ$4)","v":2885.5717187292148},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EA$4)","v":2885.5717187292148},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EB$4)","v":2885.5717187292148},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EC$4)","v":1923.7144791528094},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!ED$4)","v":1923.7144791528094},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EE$4)","v":1923.7144791528094},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EF$4)","v":1923.7144791528094},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EG$4)","v":1923.7144791528094},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EH$4)","v":1923.7144791528094},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EI$4)","v":961.85723957640437},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EJ$4)","v":961.85723957640437},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EK$4)","v":961.85723957640437},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EL$4)","v":961.85723957640437},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EM$4)","v":961.85723957640437},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EN$4)","v":961.85723957640437},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EO$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EP$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EQ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!ER$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!ES$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!ET$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EU$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EV$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EW$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EX$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EY$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!EZ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FA$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FB$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FC$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FD$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FE$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FF$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FG$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FH$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FI$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FJ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FK$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FL$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FM$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FN$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FO$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FP$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FQ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FR$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FS$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FT$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FU$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FV$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FW$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FX$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FY$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!FZ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GA$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GB$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GC$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GD$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GE$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GF$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GG$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GH$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GI$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GJ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GK$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GL$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GM$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GN$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GO$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GP$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GQ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GR$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GS$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GT$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GU$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GV$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GW$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GX$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GY$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!GZ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HA$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HB$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HC$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HD$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HE$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HF$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HG$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HH$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HI$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HJ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HK$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HL$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HM$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HN$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HO$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HP$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HQ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HR$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HS$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HT$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HU$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HV$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HW$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HX$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HY$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!HZ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IA$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IB$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IC$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!ID$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IE$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IF$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IG$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IH$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!II$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IJ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IK$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IL$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IM$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IN$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IO$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IP$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IQ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IR$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IS$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IT$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IU$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IV$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IW$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IX$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IY$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!IZ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JA$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JB$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JC$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JD$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JE$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JF$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JG$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JH$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JI$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JJ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JK$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JL$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JM$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JN$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JO$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JP$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JQ$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JR$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JS$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JT$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JU$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JV$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JW$4)","v":-7.2759576141834263E-13},{"$f":"INDEX(INDIRECT($G290),Consolidated!$E290,Consolidated!JX$4)","v":-7.2759576141834263E-13}]
[null,{"$f":"B279","v":"Edita"},null,null,217,"'Edita'!c:c","'Edita'!$1:$1048576",{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!H$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!I$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!J$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!K$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!L$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!M$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!N$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!O$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!P$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!Q$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!R$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!S$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!T$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!U$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!V$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!W$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!X$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!Y$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!Z$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AA$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AB$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AC$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AD$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AE$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AF$4)","v":0},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AG$4)","v":15067.83691635039},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AH$4)","v":15130.619570168517},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AI$4)","v":15193.663818377552},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AJ$4)","v":15256.970750954126},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AK$4)","v":15320.541462416435},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AL$4)","v":15384.377051843168},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AM$4)","v":15448.478622892517},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AN$4)","v":15512.847283821235},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AO$4)","v":15577.484147503823},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AP$4)","v":15642.390331451756},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AQ$4)","v":15707.566957832805},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AR$4)","v":15773.015153490442},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AS$4)","v":14896.736533852085},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AT$4)","v":14896.736533852085},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AU$4)","v":14896.736533852085},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AV$4)","v":14896.736533852085},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AW$4)","v":14896.736533852085},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AX$4)","v":14896.736533852085},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AY$4)","v":14020.457914213728},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!AZ$4)","v":14020.457914213728},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BA$4)","v":14020.457914213728},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BB$4)","v":14020.457914213728},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BC$4)","v":14020.457914213728},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BD$4)","v":14020.457914213728},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BE$4)","v":13144.17929457537},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BF$4)","v":13144.17929457537},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BG$4)","v":13144.17929457537},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BH$4)","v":13144.17929457537},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BI$4)","v":13144.17929457537},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BJ$4)","v":13144.17929457537},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BK$4)","v":12267.900674937013},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BL$4)","v":12267.900674937013},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BM$4)","v":12267.900674937013},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BN$4)","v":12267.900674937013},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BO$4)","v":12267.900674937013},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BP$4)","v":12267.900674937013},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BQ$4)","v":11391.622055298656},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BR$4)","v":11391.622055298656},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BS$4)","v":11391.622055298656},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BT$4)","v":11391.622055298656},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BU$4)","v":11391.622055298656},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BV$4)","v":11391.622055298656},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BW$4)","v":10515.343435660299},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BX$4)","v":10515.343435660299},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BY$4)","v":10515.343435660299},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!BZ$4)","v":10515.343435660299},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CA$4)","v":10515.343435660299},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CB$4)","v":10515.343435660299},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CC$4)","v":9639.0648160219425},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CD$4)","v":9639.0648160219425},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CE$4)","v":9639.0648160219425},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CF$4)","v":9639.0648160219425},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CG$4)","v":9639.0648160219425},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CH$4)","v":9639.0648160219425},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CI$4)","v":8762.7861963835858},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CJ$4)","v":8762.7861963835858},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CK$4)","v":8762.7861963835858},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CL$4)","v":8762.7861963835858},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CM$4)","v":8762.7861963835858},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CN$4)","v":8762.7861963835858},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CO$4)","v":7886.5075767452272},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CP$4)","v":7886.5075767452272},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CQ$4)","v":7886.5075767452272},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CR$4)","v":7886.5075767452272},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CS$4)","v":7886.5075767452272},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CT$4)","v":7886.5075767452272},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CU$4)","v":7010.2289571068695},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CV$4)","v":7010.2289571068695},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CW$4)","v":7010.2289571068695},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CX$4)","v":7010.2289571068695},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CY$4)","v":7010.2289571068695},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!CZ$4)","v":7010.2289571068695},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DA$4)","v":6133.9503374685119},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DB$4)","v":6133.9503374685119},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DC$4)","v":6133.9503374685119},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DD$4)","v":6133.9503374685119},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DE$4)","v":6133.9503374685119},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DF$4)","v":6133.9503374685119},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DG$4)","v":5257.6717178301533},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DH$4)","v":5257.6717178301533},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DI$4)","v":5257.6717178301533},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DJ$4)","v":5257.6717178301533},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DK$4)","v":5257.6717178301533},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DL$4)","v":5257.6717178301533},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DM$4)","v":4381.3930981917956},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DN$4)","v":4381.3930981917956},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DO$4)","v":4381.3930981917956},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DP$4)","v":4381.3930981917956},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DQ$4)","v":4381.3930981917956},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DR$4)","v":4381.3930981917956},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DS$4)","v":3505.1144785534375},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DT$4)","v":3505.1144785534375},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DU$4)","v":3505.1144785534375},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DV$4)","v":3505.1144785534375},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DW$4)","v":3505.1144785534375},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DX$4)","v":3505.1144785534375},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DY$4)","v":2628.8358589150798},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!DZ$4)","v":2628.8358589150798},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EA$4)","v":2628.8358589150798},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EB$4)","v":2628.8358589150798},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EC$4)","v":2628.8358589150798},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!ED$4)","v":2628.8358589150798},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EE$4)","v":1752.5572392767217},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EF$4)","v":1752.5572392767217},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EG$4)","v":1752.5572392767217},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EH$4)","v":1752.5572392767217},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EI$4)","v":1752.5572392767217},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EJ$4)","v":1752.5572392767217},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EK$4)","v":876.27861963836392},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EL$4)","v":876.27861963836392},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EM$4)","v":876.27861963836392},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EN$4)","v":876.27861963836392},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EO$4)","v":876.27861963836392},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EP$4)","v":876.27861963836392},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EQ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!ER$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!ES$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!ET$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EU$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EV$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EW$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EX$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EY$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!EZ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FA$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FB$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FC$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FD$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FE$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FF$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FG$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FH$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FI$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FJ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FK$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FL$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FM$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FN$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FO$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FP$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FQ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FR$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FS$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FT$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FU$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FV$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FW$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FX$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FY$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!FZ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GA$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GB$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GC$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GD$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GE$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GF$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GG$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GH$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GI$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GJ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GK$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GL$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GM$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GN$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GO$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GP$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GQ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GR$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GS$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GT$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GU$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GV$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GW$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GX$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GY$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!GZ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HA$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HB$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HC$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HD$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HE$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HF$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HG$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HH$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HI$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HJ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HK$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HL$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HM$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HN$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HO$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HP$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HQ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HR$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HS$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HT$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HU$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HV$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HW$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HX$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HY$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!HZ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IA$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IB$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IC$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!ID$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IE$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IF$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IG$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IH$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!II$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IJ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IK$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IL$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IM$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IN$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IO$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IP$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IQ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IR$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IS$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IT$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IU$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IV$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IW$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IX$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IY$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!IZ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JA$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JB$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JC$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JD$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JE$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JF$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JG$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JH$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JI$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JJ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JK$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JL$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JM$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JN$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JO$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JP$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JQ$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JR$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JS$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JT$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JU$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JV$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JW$4)","v":6.0632980118195219E-12},{"$f":"INDEX(INDIRECT($G291),Consolidated!$E291,Consolidated!JX$4)","v":6.0632980118195219E-12}]
[null,{"$f":"B280","v":"Total"},null,null,null,null,null,{"$f":"SUM(H284:H291)","v":0},{"$f":"SUM(I284:I291)","v":0},{"$f":"SUM(J284:J291)","v":0},{"$f":"SUM(K284:K291)","v":0},{"$f":"SUM(L284:L291)","v":0},{"$f":"SUM(M284:M291)","v":0},{"$f":"SUM(N284:N291)","v":0},{"$f":"SUM(O284:O291)","v":0},{"$f":"SUM(P284:P291)","v":0},{"$f":"SUM(Q284:Q291)","v":0},{"$f":"SUM(R284:R291)","v":0},{"$f":"SUM(S284:S291)","v":0},{"$f":"SUM(T284:T291)","v":0},{"$f":"SUM(U284:U291)","v":0},{"$f":"SUM(V284:V291)","v":0},{"$f":"SUM(W284:W291)","v":0},{"$f":"SUM(X284:X291)","v":0},{"$f":"SUM(Y284:Y291)","v":0},{"$f":"SUM(Z284:Z291)","v":0},{"$f":"SUM(AA284:AA291)","v":11140.680116388943},{"$f":"SUM(AB284:AB291)","v":11187.099616873897},{"$f":"SUM(AC284:AC291)","v":11233.712531944206},{"$f":"SUM(AD284:AD291)","v":11280.519667493973},{"$f":"SUM(AE284:AE291)","v":105180.2403794066},{"$f":"SUM(AF284:AF291)","v":105618.49138098746},{"$f":"SUM(AG284:AG291)","v":141830.58736926061},{"$f":"SUM(AH284:AH291)","v":142421.54814996588},{"$f":"SUM(AI284:AI291)","v":143014.97126725741},{"$f":"SUM(AJ284:AJ291)","v":143610.86698087098},{"$f":"SUM(AK284:AK291)","v":144209.24559329127},{"$f":"SUM(AL284:AL291)","v":144810.11744993},{"$f":"SUM(AM284:AM291)","v":144717.00841156198},{"$f":"SUM(AN284:AN291)","v":145274.10355524727},{"$f":"SUM(AO284:AO291)","v":145833.51992869793},{"$f":"SUM(AP284:AP291)","v":146395.2672037046},{"$f":"SUM(AQ284:AQ291)","v":141091.94254021332},{"$f":"SUM(AR284:AR291)","v":141247.32078778173},{"$f":"SUM(AS284:AS291)","v":138519.08611139088},{"$f":"SUM(AT284:AT291)","v":138519.08611139088},{"$f":"SUM(AU284:AU291)","v":138519.08611139088},{"$f":"SUM(AV284:AV291)","v":138519.08611139088},{"$f":"SUM(AW284:AW291)","v":133061.02792335011},{"$f":"SUM(AX284:AX291)","v":133061.02792335011},{"$f":"SUM(AY284:AY291)","v":130332.79324695928},{"$f":"SUM(AZ284:AZ291)","v":130332.79324695928},{"$f":"SUM(BA284:BA291)","v":130332.79324695928},{"$f":"SUM(BB284:BB291)","v":130332.79324695928},{"$f":"SUM(BC284:BC291)","v":124874.73505891848},{"$f":"SUM(BD284:BD291)","v":124874.73505891848},{"$f":"SUM(BE284:BE291)","v":122146.50038252764},{"$f":"SUM(BF284:BF291)","v":122146.50038252764},{"$f":"SUM(BG284:BG291)","v":122146.50038252764},{"$f":"SUM(BH284:BH291)","v":122146.50038252764},{"$f":"SUM(BI284:BI291)","v":116688.44219448685},{"$f":"SUM(BJ284:BJ291)","v":116688.44219448685},{"$f":"SUM(BK284:BK291)","v":113960.20751809602},{"$f":"SUM(BL284:BL291)","v":113960.20751809602},{"$f":"SUM(BM284:BM291)","v":113960.20751809602},{"$f":"SUM(BN284:BN291)","v":113960.20751809602},{"$f":"SUM(BO284:BO291)","v":108502.14933005521},{"$f":"SUM(BP284:BP291)","v":108502.14933005521},{"$f":"SUM(BQ284:BQ291)","v":105773.91465366437},{"$f":"SUM(BR284:BR291)","v":105773.91465366437},{"$f":"SUM(BS284:BS291)","v":105773.91465366437},{"$f":"SUM(BT284:BT291)","v":105773.91465366437},{"$f":"SUM(BU284:BU291)","v":100315.8564656236},{"$f":"SUM(BV284:BV291)","v":100315.8564656236},{"$f":"SUM(BW284:BW291)","v":97587.621789232755},{"$f":"SUM(BX284:BX291)","v":97587.621789232755},{"$f":"SUM(BY284:BY291)","v":97587.621789232755},{"$f":"SUM(BZ284:BZ291)","v":97587.621789232755},{"$f":"SUM(CA284:CA291)","v":92129.563601191985},{"$f":"SUM(CB284:CB291)","v":92129.563601191985},{"$f":"SUM(CC284:CC291)","v":89401.328924801142},{"$f":"SUM(CD284:CD291)","v":89401.328924801142},{"$f":"SUM(CE284:CE291)","v":89401.328924801142},{"$f":"SUM(CF284:CF291)","v":89401.328924801142},{"$f":"SUM(CG284:CG291)","v":83943.270736760358},{"$f":"SUM(CH284:CH291)","v":83943.270736760358},{"$f":"SUM(CI284:CI291)","v":81215.03606036953},{"$f":"SUM(CJ284:CJ291)","v":81215.03606036953},{"$f":"SUM(CK284:CK291)","v":81215.03606036953},{"$f":"SUM(CL284:CL291)","v":81215.03606036953},{"$f":"SUM(CM284:CM291)","v":75756.977872328745},{"$f":"SUM(CN284:CN291)","v":75756.977872328745},{"$f":"SUM(CO284:CO291)","v":73028.743195937903},{"$f":"SUM(CP284:CP291)","v":73028.743195937903},{"$f":"SUM(CQ284:CQ291)","v":73028.743195937903},{"$f":"SUM(CR284:CR291)","v":73028.743195937903},{"$f":"SUM(CS284:CS291)","v":67570.685007897104},{"$f":"SUM(CT284:CT291)","v":67570.685007897104},{"$f":"SUM(CU284:CU291)","v":64842.450331506276},{"$f":"SUM(CV284:CV291)","v":64842.450331506276},{"$f":"SUM(CW284:CW291)","v":64842.450331506276},{"$f":"SUM(CX284:CX291)","v":64842.450331506276},{"$f":"SUM(CY284:CY291)","v":59384.392143465491},{"$f":"SUM(CZ284:CZ291)","v":59384.392143465491},{"$f":"SUM(DA284:DA291)","v":56656.157467074649},{"$f":"SUM(DB284:DB291)","v":56656.157467074649},{"$f":"SUM(DC284:DC291)","v":56656.157467074649},{"$f":"SUM(DD284:DD291)","v":56656.157467074649},{"$f":"SUM(DE284:DE291)","v":51198.099279033864},{"$f":"SUM(DF284:DF291)","v":51198.099279033864},{"$f":"SUM(DG284:DG291)","v":48469.864602643029},{"$f":"SUM(DH284:DH291)","v":48469.864602643029},{"$f":"SUM(DI284:DI291)","v":48469.864602643029},{"$f":"SUM(DJ284:DJ291)","v":48469.864602643029},{"$f":"SUM(DK284:DK291)","v":43011.806414602244},{"$f":"SUM(DL284:DL291)","v":43011.806414602244},{"$f":"SUM(DM284:DM291)","v":40283.571738211402},{"$f":"SUM(DN284:DN291)","v":40283.571738211402},{"$f":"SUM(DO284:DO291)","v":40283.571738211402},{"$f":"SUM(DP284:DP291)","v":40283.571738211402},{"$f":"SUM(DQ284:DQ291)","v":34825.513550170625},{"$f":"SUM(DR284:DR291)","v":34825.513550170625},{"$f":"SUM(DS284:DS291)","v":32097.278873779782},{"$f":"SUM(DT284:DT291)","v":32097.278873779782},{"$f":"SUM(DU284:DU291)","v":32097.278873779782},{"$f":"SUM(DV284:DV291)","v":32097.278873779782},{"$f":"SUM(DW284:DW291)","v":26639.220685738997},{"$f":"SUM(DX284:DX291)","v":26639.220685738997},{"$f":"SUM(DY284:DY291)","v":23910.986009348158},{"$f":"SUM(DZ284:DZ291)","v":23910.986009348158},{"$f":"SUM(EA284:EA291)","v":23910.986009348158},{"$f":"SUM(EB284:EB291)","v":23910.986009348158},{"$f":"SUM(EC284:EC291)","v":18452.927821307374},{"$f":"SUM(ED284:ED291)","v":18452.927821307374},{"$f":"SUM(EE284:EE291)","v":15724.693144916531},{"$f":"SUM(EF284:EF291)","v":15724.693144916531},{"$f":"SUM(EG284:EG291)","v":15724.693144916531},{"$f":"SUM(EH284:EH291)","v":15724.693144916531},{"$f":"SUM(EI284:EI291)","v":10266.634956875747},{"$f":"SUM(EJ284:EJ291)","v":10266.634956875747},{"$f":"SUM(EK284:EK291)","v":7538.4002804849079},{"$f":"SUM(EL284:EL291)","v":7538.4002804849079},{"$f":"SUM(EM284:EM291)","v":7538.4002804849079},{"$f":"SUM(EN284:EN291)","v":7538.4002804849079},{"$f":"SUM(EO284:EO291)","v":2080.3420924441239},{"$f":"SUM(EP284:EP291)","v":2080.3420924441239},{"$f":"SUM(EQ284:EQ291)","v":-1.0428872580329579E-11},{"$f":"SUM(ER284:ER291)","v":-1.0428872580329579E-11},{"$f":"SUM(ES284:ES291)","v":-1.0428872580329579E-11},{"$f":"SUM(ET284:ET291)","v":-1.0428872580329579E-11},{"$f":"SUM(EU284:EU291)","v":-1.0428872580329579E-11},{"$f":"SUM(EV284:EV291)","v":-1.0428872580329579E-11},{"$f":"SUM(EW284:EW291)","v":-1.0428872580329579E-11},{"$f":"SUM(EX284:EX291)","v":-1.0428872580329579E-11},{"$f":"SUM(EY284:EY291)","v":-1.0428872580329579E-11},{"$f":"SUM(EZ284:EZ291)","v":-1.0428872580329579E-11},{"$f":"SUM(FA284:FA291)","v":-1.0428872580329579E-11},{"$f":"SUM(FB284:FB291)","v":-1.0428872580329579E-11},{"$f":"SUM(FC284:FC291)","v":-1.0428872580329579E-11},{"$f":"SUM(FD284:FD291)","v":-1.0428872580329579E-11},{"$f":"SUM(FE284:FE291)","v":-1.0428872580329579E-11},{"$f":"SUM(FF284:FF291)","v":-1.0428872580329579E-11},{"$f":"SUM(FG284:FG291)","v":-1.0428872580329579E-11},{"$f":"SUM(FH284:FH291)","v":-1.0428872580329579E-11},{"$f":"SUM(FI284:FI291)","v":-1.0428872580329579E-11},{"$f":"SUM(FJ284:FJ291)","v":-1.0428872580329579E-11},{"$f":"SUM(FK284:FK291)","v":-1.0428872580329579E-11},{"$f":"SUM(FL284:FL291)","v":-1.0428872580329579E-11},{"$f":"SUM(FM284:FM291)","v":-1.0428872580329579E-11},{"$f":"SUM(FN284:FN291)","v":-1.0428872580329579E-11},{"$f":"SUM(FO284:FO291)","v":-1.0428872580329579E-11},{"$f":"SUM(FP284:FP291)","v":-1.0428872580329579E-11},{"$f":"SUM(FQ284:FQ291)","v":-1.0428872580329579E-11},{"$f":"SUM(FR284:FR291)","v":-1.0428872580329579E-11},{"$f":"SUM(FS284:FS291)","v":-1.0428872580329579E-11},{"$f":"SUM(FT284:FT291)","v":-1.0428872580329579E-11},{"$f":"SUM(FU284:FU291)","v":-1.0428872580329579E-11},{"$f":"SUM(FV284:FV291)","v":-1.0428872580329579E-11},{"$f":"SUM(FW284:FW291)","v":-1.0428872580329579E-11},{"$f":"SUM(FX284:FX291)","v":-1.0428872580329579E-11},{"$f":"SUM(FY284:FY291)","v":-1.0428872580329579E-11},{"$f":"SUM(FZ284:FZ291)","v":-1.0428872580329579E-11},{"$f":"SUM(GA284:GA291)","v":-1.0428872580329579E-11},{"$f":"SUM(GB284:GB291)","v":-1.0428872580329579E-11},{"$f":"SUM(GC284:GC291)","v":-1.0428872580329579E-11},{"$f":"SUM(GD284:GD291)","v":-1.0428872580329579E-11},{"$f":"SUM(GE284:GE291)","v":-1.0428872580329579E-11},{"$f":"SUM(GF284:GF291)","v":-1.0428872580329579E-11},{"$f":"SUM(GG284:GG291)","v":-1.0428872580329579E-11},{"$f":"SUM(GH284:GH291)","v":-1.0428872580329579E-11},{"$f":"SUM(GI284:GI291)","v":-1.0428872580329579E-11},{"$f":"SUM(GJ284:GJ291)","v":-1.0428872580329579E-11},{"$f":"SUM(GK284:GK291)","v":-1.0428872580329579E-11},{"$f":"SUM(GL284:GL291)","v":-1.0428872580329579E-11},{"$f":"SUM(GM284:GM291)","v":-1.0428872580329579E-11},{"$f":"SUM(GN284:GN291)","v":-1.0428872580329579E-11},{"$f":"SUM(GO284:GO291)","v":-1.0428872580329579E-11},{"$f":"SUM(GP284:GP291)","v":-1.0428872580329579E-11},{"$f":"SUM(GQ284:GQ291)","v":-1.0428872580329579E-11},{"$f":"SUM(GR284:GR291)","v":-1.0428872580329579E-11},{"$f":"SUM(GS284:GS291)","v":-1.0428872580329579E-11},{"$f":"SUM(GT284:GT291)","v":-1.0428872580329579E-11},{"$f":"SUM(GU284:GU291)","v":-1.0428872580329579E-11},{"$f":"SUM(GV284:GV291)","v":-1.0428872580329579E-11},{"$f":"SUM(GW284:GW291)","v":-1.0428872580329579E-11},{"$f":"SUM(GX284:GX291)","v":-1.0428872580329579E-11},{"$f":"SUM(GY284:GY291)","v":-1.0428872580329579E-11},{"$f":"SUM(GZ284:GZ291)","v":-1.0428872580329579E-11},{"$f":"SUM(HA284:HA291)","v":-1.0428872580329579E-11},{"$f":"SUM(HB284:HB291)","v":-1.0428872580329579E-11},{"$f":"SUM(HC284:HC291)","v":-1.0428872580329579E-11},{"$f":"SUM(HD284:HD291)","v":-1.0428872580329579E-11},{"$f":"SUM(HE284:HE291)","v":-1.0428872580329579E-11},{"$f":"SUM(HF284:HF291)","v":-1.0428872580329579E-11},{"$f":"SUM(HG284:HG291)","v":-1.0428872580329579E-11},{"$f":"SUM(HH284:HH291)","v":-1.0428872580329579E-11},{"$f":"SUM(HI284:HI291)","v":-1.0428872580329579E-11},{"$f":"SUM(HJ284:HJ291)","v":-1.0428872580329579E-11},{"$f":"SUM(HK284:HK291)","v":-1.0428872580329579E-11},{"$f":"SUM(HL284:HL291)","v":-1.0428872580329579E-11},{"$f":"SUM(HM284:HM291)","v":-1.0428872580329579E-11},{"$f":"SUM(HN284:HN291)","v":-1.0428872580329579E-11},{"$f":"SUM(HO284:HO291)","v":-1.0428872580329579E-11},{"$f":"SUM(HP284:HP291)","v":-1.0428872580329579E-11},{"$f":"SUM(HQ284:HQ291)","v":-1.0428872580329579E-11},{"$f":"SUM(HR284:HR291)","v":-1.0428872580329579E-11},{"$f":"SUM(HS284:HS291)","v":-1.0428872580329579E-11},{"$f":"SUM(HT284:HT291)","v":-1.0428872580329579E-11},{"$f":"SUM(HU284:HU291)","v":-1.0428872580329579E-11},{"$f":"SUM(HV284:HV291)","v":-1.0428872580329579E-11},{"$f":"SUM(HW284:HW291)","v":-1.0428872580329579E-11},{"$f":"SUM(HX284:HX291)","v":-1.0428872580329579E-11},{"$f":"SUM(HY284:HY291)","v":-1.0428872580329579E-11},{"$f":"SUM(HZ284:HZ291)","v":-1.0428872580329579E-11},{"$f":"SUM(IA284:IA291)","v":-1.0428872580329579E-11},{"$f":"SUM(IB284:IB291)","v":-1.0428872580329579E-11},{"$f":"SUM(IC284:IC291)","v":-1.0428872580329579E-11},{"$f":"SUM(ID284:ID291)","v":-1.0428872580329579E-11},{"$f":"SUM(IE284:IE291)","v":-1.0428872580329579E-11},{"$f":"SUM(IF284:IF291)","v":-1.0428872580329579E-11},{"$f":"SUM(IG284:IG291)","v":-1.0428872580329579E-11},{"$f":"SUM(IH284:IH291)","v":-1.0428872580329579E-11},{"$f":"SUM(II284:II291)","v":-1.0428872580329579E-11},{"$f":"SUM(IJ284:IJ291)","v":-1.0428872580329579E-11},{"$f":"SUM(IK284:IK291)","v":-1.0428872580329579E-11},{"$f":"SUM(IL284:IL291)","v":-1.0428872580329579E-11},{"$f":"SUM(IM284:IM291)","v":-1.0428872580329579E-11},{"$f":"SUM(IN284:IN291)","v":-1.0428872580329579E-11},{"$f":"SUM(IO284:IO291)","v":-1.0428872580329579E-11},{"$f":"SUM(IP284:IP291)","v":-1.0428872580329579E-11},{"$f":"SUM(IQ284:IQ291)","v":-1.0428872580329579E-11},{"$f":"SUM(IR284:IR291)","v":-1.0428872580329579E-11},{"$f":"SUM(IS284:IS291)","v":-1.0428872580329579E-11},{"$f":"SUM(IT284:IT291)","v":-1.0428872580329579E-11},{"$f":"SUM(IU284:IU291)","v":-1.0428872580329579E-11},{"$f":"SUM(IV284:IV291)","v":-1.0428872580329579E-11},{"$f":"SUM(IW284:IW291)","v":-1.0428872580329579E-11},{"$f":"SUM(IX284:IX291)","v":-1.0428872580329579E-11},{"$f":"SUM(IY284:IY291)","v":-1.0428872580329579E-11},{"$f":"SUM(IZ284:IZ291)","v":-1.0428872580329579E-11},{"$f":"SUM(JA284:JA291)","v":-1.0428872580329579E-11},{"$f":"SUM(JB284:JB291)","v":-1.0428872580329579E-11},{"$f":"SUM(JC284:JC291)","v":-1.0428872580329579E-11},{"$f":"SUM(JD284:JD291)","v":-1.0428872580329579E-11},{"$f":"SUM(JE284:JE291)","v":-1.0428872580329579E-11},{"$f":"SUM(JF284:JF291)","v":-1.0428872580329579E-11},{"$f":"SUM(JG284:JG291)","v":-1.0428872580329579E-11},{"$f":"SUM(JH284:JH291)","v":-1.0428872580329579E-11},{"$f":"SUM(JI284:JI291)","v":-1.0428872580329579E-11},{"$f":"SUM(JJ284:JJ291)","v":-1.0428872580329579E-11},{"$f":"SUM(JK284:JK291)","v":-1.0428872580329579E-11},{"$f":"SUM(JL284:JL291)","v":-1.0428872580329579E-11},{"$f":"SUM(JM284:JM291)","v":-1.0428872580329579E-11},{"$f":"SUM(JN284:JN291)","v":-1.0428872580329579E-11},{"$f":"SUM(JO284:JO291)","v":-1.0428872580329579E-11},{"$f":"SUM(JP284:JP291)","v":-1.0428872580329579E-11},{"$f":"SUM(JQ284:JQ291)","v":-1.0428872580329579E-11},{"$f":"SUM(JR284:JR291)","v":-1.0428872580329579E-11},{"$f":"SUM(JS284:JS291)","v":-1.0428872580329579E-11},{"$f":"SUM(JT284:JT291)","v":-1.0428872580329579E-11},{"$f":"SUM(JU284:JU291)","v":-1.0428872580329579E-11},{"$f":"SUM(JV284:JV291)","v":-1.0428872580329579E-11},{"$f":"SUM(JW284:JW291)","v":-1.0428872580329579E-11},{"$f":"SUM(JX284:JX291)","v":-1.0428872580329579E-11}]
[]
[]
["Working Capital"]
[null,"Total A/R",null,null,null,null,null,{"$f":"H94","v":0},{"$f":"I94","v":0},{"$f":"J94","v":0},{"$f":"K94","v":0},{"$f":"L94","v":0},{"$f":"M94","v":0},{"$f":"N94","v":0},{"$f":"O94","v":0},{"$f":"P94","v":0},{"$f":"Q94","v":97313.125683344202},{"$f":"R94","v":107723.50073888342},{"$f":"S94","v":161809.80262531349},{"$f":"T94","v":243544.58576966103},{"$f":"U94","v":269844.71427559905},{"$f":"V94","v":512636.43506165175},{"$f":"W94","v":573625.05253131117},{"$f":"X94","v":714716.42812734516},{"$f":"Y94","v":722343.10188654065},{"$f":"Z94","v":803278.99103173881},{"$f":"AA94","v":753202.59567822493},{"$f":"AB94","v":666441.38049612322},{"$f":"AC94","v":576363.45884272316},{"$f":"AD94","v":446559.50033666438},{"$f":"AE94","v":398124.85141643748},{"$f":"AF94","v":423907.08401381224},{"$f":"AG94","v":469684.37259079999},{"$f":"AH94","v":639418.25230757415},{"$f":"AI94","v":715490.1670719136},{"$f":"AJ94","v":786993.57184686232},{"$f":"AK94","v":795391.50840862084},{"$f":"AL94","v":799280.92056962871},{"$f":"AM94","v":749453.76484437194},{"$f":"AN94","v":663124.37653132738},{"$f":"AO94","v":573494.78961824975},{"$f":"AP94","v":444336.88980183942},{"$f":"AQ94","v":396143.30922941276},{"$f":"AR94","v":421797.21881106606},{"$f":"AS94","v":467346.66522195895},{"$f":"AT94","v":636235.74752900191},{"$f":"AU94","v":711929.0380808186},{"$f":"AV94","v":783076.5569758144},{"$f":"AW94","v":791432.69542946212},{"$f":"AX94","v":795302.74925538385},{"$f":"AY94","v":745723.59264592663},{"$f":"AZ94","v":659823.88191847794},{"$f":"BA94","v":570640.39829948521},{"$f":"BB94","v":442125.34161724022},{"$f":"BC94","v":394171.62955015368},{"$f":"BD94","v":419697.85480384482},{"$f":"BE94","v":465020.59306191152},{"$f":"BF94","v":633069.08267465618},{"$f":"BG94","v":708385.63349779346},{"$f":"BH94","v":779179.03782372666},{"$f":"BI94","v":787493.58620630077},{"$f":"BJ94","v":791344.37804720772},{"$f":"BK94","v":742011.98621535534},{"$f":"BL94","v":656539.81448742899},{"$f":"BM94","v":567800.21382261044},{"$f":"BN94","v":439924.80072347209},{"$f":"BO94","v":392209.76329110708},{"$f":"BP94","v":417608.93972572614},{"$f":"BQ94","v":462706.09820003837},{"$f":"BR94","v":629918.17890625854},{"$f":"BS94","v":704859.86510512966},{"$f":"BT94","v":775300.91735674278},{"$f":"BU94","v":783574.08266984124},{"$f":"BV94","v":787405.7083962512},{"$f":"BW94","v":738318.85314734257},{"$f":"BX94","v":653272.0924770101},{"$f":"BY94","v":564974.16547750402},{"$f":"BZ94","v":437735.21233517985},{"$f":"CA94","v":390257.66160903592},{"$f":"CB94","v":415530.42157042609},{"$f":"CC94","v":460403.12301395054},{"$f":"CD94","v":626782.95777792227},{"$f":"CE94","v":701351.64512419375},{"$f":"CF94","v":771442.09902396204},{"$f":"CG94","v":779674.0872388971},{"$f":"CH94","v":783486.64224416343},{"$f":"CI94","v":734644.10149649228},{"$f":"CJ94","v":650020.63453299215},{"$f":"CK94","v":562162.18290598225},{"$f":"CL94","v":435556.52193968627},{"$f":"CM94","v":388315.27590380667},{"$f":"CN94","v":413462.24859050667},{"$f":"CO94","v":458111.61016805749},{"$f":"CP94","v":623663.34123420157},{"$f":"CQ94","v":697860.88621324324},{"$f":"CR94","v":767602.48675503617},{"$f":"CS94","v":775793.50281796174},{"$f":"CT94","v":779587.08202064631},{"$f":"CU94","v":730987.63977503718},{"$f":"CV94","v":646785.3597060598},{"$f":"CW94","v":559364.19610004709},{"$f":"CX94","v":433388.67529563303},{"$f":"CY94","v":386382.55781717633},{"$f":"CZ94","v":411404.36929608608},{"$f":"DA94","v":455831.50261213811},{"$f":"DB94","v":620559.25160814694},{"$f":"DC94","v":694387.50146525225},{"$f":"DD94","v":763781.9849577765},{"$f":"DE94","v":771932.23279479111},{"$f":"DF94","v":775706.93064102903},{"$f":"DG94","v":727349.37695056247},{"$f":"DH94","v":643566.18744979962},{"$f":"DI94","v":556580.13540014357},{"$f":"DJ94","v":431231.61843163247},{"$f":"DK94","v":384459.45923159108},{"$f":"DL94","v":409356.73245355755},{"$f":"DM94","v":453562.74357992195},{"$f":"DN94","v":617470.61161937169},{"$f":"DO94","v":690931.40440574754},{"$f":"DP94","v":759980.49851577554},{"$f":"DQ94","v":768090.18103799934},{"$f":"DR94","v":771846.09150384879},{"$f":"DS94","v":723729.22244373907},{"$f":"DT94","v":640363.03761869168},{"$f":"DU94","v":553809.93149342563},{"$f":"DV94","v":429085.29764492164},{"$f":"DW94","v":382545.93226898689},{"$f":"DX94","v":407319.28708431352},{"$f":"DY94","v":451305.2765876737},{"$f":"DZ94","v":614397.34437212825},{"$f":"EA94","v":687492.50899065554},{"$f":"EB94","v":756197.93278603686},{"$f":"EC94","v":764267.2518946632},{"$f":"ED94","v":768004.46848844644},{"$f":"EE94","v":720127.08612606709},{"$f":"EF94","v":637175.8304661155},{"$f":"EG94","v":551053.51541203004},{"$f":"EH94","v":426949.6595000269},{"$f":"EI94","v":380641.9292895979},{"$f":"EJ94","v":405291.98246347695},{"$f":"EK94","v":449059.04543278925},{"$f":"EL94","v":611339.37335339386},{"$f":"EM94","v":684070.72960415948},{"$f":"EN94","v":752434.19359662081},{"$f":"EO94","v":760463.35018794285},{"$f":"EP94","v":764181.96595257346},{"$f":"EQ94","v":716542.87831763411},{"$f":"ER94","v":634004.48664236499},{"$f":"ES94","v":548310.81853135955},{"$f":"ET94","v":424824.65082743298},{"$f":"EU94","v":378747.40289077011},{"$f":"EV94","v":403274.76811863767},{"$f":"EW94","v":446823.99419239489},{"$f":"EX94","v":608296.62243096565},{"$f":"EY94","v":680665.98105657008},{"$f":"EZ94","v":748689.18724429922},{"$f":"FA94","v":756678.38121471158},{"$f":"FB94","v":760378.48873001093},{"$f":"FC94","v":712976.50978488126},{"$f":"FD94","v":630848.92719267192},{"$f":"FE94","v":545581.77256837464},{"$f":"FF94","v":422710.21872225875},{"$f":"FG94","v":376862.30590578163},{"$f":"FH94","v":401267.59382859606},{"$f":"FI94","v":444600.06722195569},{"$f":"FJ94","v":605269.01585156436},{"$f":"FK94","v":677278.17858220171},{"$f":"FL94","v":744962.82049222232},{"$f":"FM94","v":752912.25074319728},{"$f":"FN94","v":756593.94212819997},{"$f":"FO94","v":783134.94805179758},{"$f":"FP94","v":696571.79671133822},{"$f":"FQ94","v":605591.12801251002},{"$f":"FR94","v":471673.56006083777},{"$f":"FS94","v":422727.61626374919},{"$f":"FT94","v":452471.40827081667},{"$f":"FU94","v":503971.19145573757},{"$f":"FV94","v":689705.61893668957},{"$f":"FW94","v":775821.01376754802},{"$f":"FX94","v":857843.74322235119},{"$f":"FY94","v":871559.59241271578},{"$f":"FZ94","v":880429.76626620407},{"$f":"GA94","v":829887.55226431624},{"$f":"GB94","v":738156.64182425756},{"$f":"GC94","v":641744.49135431414},{"$f":"GD94","v":499832.13902081479},{"$f":"GE94","v":447964.15689068253},{"$f":"GF94","v":479483.63230831071},{"$f":"GG94","v":534057.91623702401},{"$f":"GH94","v":730880.55807778437},{"$f":"GI94","v":822136.98126033077},{"$f":"GJ94","v":909056.40982959757},{"$f":"GK94","v":923591.08554562193},{"$f":"GL94","v":932990.80252382962},{"$f":"GM94","v":879431.2539831968},{"$f":"GN94","v":782224.07286906475},{"$f":"GO94","v":680056.18499599281},{"$f":"GP94","v":529671.76529017021},{"$f":"GQ94","v":474707.30119883234},{"$f":"GR94","v":508108.46707460232},{"$f":"GS94","v":565940.79727369093},{"$f":"GT94","v":774513.61205327231},{"$f":"GU94","v":871217.97935517842},{"$f":"GV94","v":963326.43652339419},{"$f":"GW94","v":978728.82213130721},{"$f":"GX94","v":988689.69558540103},{"$f":"GY94","v":931932.67976157437},{"$f":"GZ94","v":828922.29847542953},{"$f":"HA94","v":720655.05973461573},{"$f":"HB94","v":561292.79620797245},{"$f":"HC94","v":503046.99236566556},{"$f":"HD94","v":538442.18429315405},{"$f":"HE94","v":599727.06382772047},{"$f":"HF94","v":820751.52858555794},{"$f":"HG94","v":923229.07842941955},{"$f":"HH94","v":1020836.3455451729},{"$f":"HI94","v":1037158.2427137011},{"$f":"HJ94","v":1047713.7732896211},{"$f":"HK94","v":987568.40364031901},{"$f":"HL94","v":878408.37522371125},{"$f":"HM94","v":763677.65866898582},{"$f":"HN94","v":594801.58037567057},{"$f":"HO94","v":533078.54311292479},{"$f":"HP94","v":570586.80304143752},{"$f":"HQ94","v":635530.34667242726},{"$f":"HR94","v":869749.81613260054},{"$f":"HS94","v":978345.20344551851},{"$f":"HT94","v":1081779.5555854819},{"$f":"HU94","v":1099075.8585064493},{"$f":"HV94","v":1110261.5468150778},{"$f":"HW94","v":1046525.5410060375},{"$f":"HX94","v":930848.73586137674},{"$f":"HY94","v":809268.67642462882},{"$f":"HZ94","v":630310.81533123401},{"$f":"IA94","v":564902.95626463625},{"$f":"IB94","v":604650.4328639165},{"$f":"IC94","v":673471.06025817245},{"$f":"ID94","v":921673.2668976516},{"$f":"IE94","v":1036751.7222628591},{"$f":"IF94","v":1146361.0322943174},{"$f":"IG94","v":1164689.9123040934},{"$f":"IH94","v":1176543.378317751},{"$f":"II94","v":1109002.377901983},{"$f":"IJ94","v":986419.74905356474},{"$f":"IK94","v":857581.44579418912},{"$f":"IL94","v":667939.92657618597},{"$f":"IM94","v":598627.2644422038},{"$f":"IN94","v":640747.63736863062},{"$f":"IO94","v":713676.8076930996},{"$f":"IP94","v":976696.51106230135},{"$f":"IQ94","v":1098645.0690713278},{"$f":"IR94","v":1214797.9776264585},{"$f":"IS94","v":1234221.0788491783},{"$f":"IT94","v":1246782.1884260066},{"$f":"IU94","v":1175209.0379083802},{"$f":"IV94","v":1045308.3125503667},{"$f":"IW94","v":908778.4534299192},{"$f":"IX94","v":707815.46923028491},{"$f":"IY94","v":634364.89003906026},{"$f":"IZ94","v":678999.81953024236},{"$f":"JA94","v":756282.80990093644},{"$f":"JB94","v":1035004.604106852},{"$f":"JC94","v":1164233.4050434432},{"$f":"JD94","v":1287320.5603402376},{"$f":"JE94","v":1307903.2070107812},{"$f":"JF94","v":1321214.2059725448},{"$f":"JG94","v":1245368.1888350365},{"$f":"JH94","v":1107712.4817657729},{"$f":"JI94","v":963031.88632264151},{"$f":"JJ94","v":750071.55366470455},{"$f":"JK94","v":672236.0266855536},{"$f":"JL94","v":719535.62999540055},{"$f":"JM94","v":801432.36039921304},{"$f":"JN94","v":1096793.6491932955},{"$f":"JO94","v":1233737.3184269494},{"$f":"JP94","v":1364172.690106567},{"$f":"JQ94","v":1385984.106270578},{"$f":"JR94","v":1400089.7624848119},{"$f":"JS94","v":1319715.7916030004},{"$f":"JT94","v":1173842.1358823406},{"$f":"JU94","v":1020524.2109051212},{"$f":"JV94","v":794850.2965452167},{"$f":"JW94","v":712368.04348701402},{"$f":"JX94","v":762491.39976364584}]
[null,"Total A/P",null,null,null,null,null,{"$f":"H106","v":0},{"$f":"I106","v":0},{"$f":"J106","v":0},{"$f":"K106","v":0},{"$f":"L106","v":0},{"$f":"M106","v":0},{"$f":"N106","v":0},{"$f":"O106","v":0},{"$f":"P106","v":0},{"$f":"Q106","v":9339.4574302776109},{"$f":"R106","v":14763.551255692641},{"$f":"S106","v":22163.503749999498},{"$f":"T106","v":33756.116893256374},{"$f":"U106","v":33861.495137247432},{"$f":"V106","v":51532.032207371616},{"$f":"W106","v":52135.947022411376},{"$f":"X106","v":62757.881884833187},{"$f":"Y106","v":62883.395424100847},{"$f":"Z106","v":72243.850107016871},{"$f":"AA106","v":71663.944383649767},{"$f":"AB106","v":70625.387694175239},{"$f":"AC106","v":69545.587841449233},{"$f":"AD106","v":67969.096584634521},{"$f":"AE106","v":67410.714279694716},{"$f":"AF106","v":70686.535088195495},{"$f":"AG106","v":71307.164529452173},{"$f":"AH106","v":73478.637279641873},{"$f":"AI106","v":74478.732940816655},{"$f":"AJ106","v":75421.935653695298},{"$f":"AK106","v":75575.999555881892},{"$f":"AL106","v":75673.923570719562},{"$f":"AM106","v":75100.158582295451},{"$f":"AN106","v":74070.04254363876},{"$f":"AO106","v":72998.905830646559},{"$f":"AP106","v":71433.567144522473},{"$f":"AQ106","v":70881.287486301939},{"$f":"AR106","v":74316.830175800482},{"$f":"AS106","v":74937.729167007754},{"$f":"AT106","v":77101.770300226883},{"$f":"AU106","v":78100.282272876357},{"$f":"AV106","v":79042.202322184035},{"$f":"AW106","v":79198.929204952554},{"$f":"AX106","v":79299.813665622394},{"$f":"AY106","v":78732.370386837894},{"$f":"AZ106","v":77710.865639632015},{"$f":"BA106","v":76648.562718543777},{"$f":"BB106","v":75094.535989708587},{"$f":"BC106","v":74548.54462993794},{"$f":"BD106","v":78152.635051792531},{"$f":"BE106","v":78774.02055640328},{"$f":"BF106","v":80930.886514913858},{"$f":"BG106","v":81928.043289759749},{"$f":"BH106","v":82868.908828734435},{"$f":"BI106","v":83028.508373992183},{"$f":"BJ106","v":83132.562654882466},{"$f":"BK106","v":82571.634909677814},{"$f":"BL106","v":81558.925067582197},{"$f":"BM106","v":80505.639636266074},{"$f":"BN106","v":78963.097426198379},{"$f":"BO106","v":78423.593134258481},{"$f":"BP106","v":82205.539407673234},{"$f":"BQ106","v":82827.641499100908},{"$f":"BR106","v":84977.601713294644},{"$f":"BS106","v":85973.644983363876},{"$f":"BT106","v":86913.697444678735},{"$f":"BU106","v":87076.392781550807},{"$f":"BV106","v":87183.839782044612},{"$f":"BW106","v":86629.635073399884},{"$f":"BX106","v":85625.917556983157},{"$f":"BY106","v":84581.847197253606},{"$f":"BZ106","v":83050.976084670227},{"$f":"CA106","v":82518.171595011867},{"$f":"CB106","v":86487.790509766273},{"$f":"CC106","v":87110.853228473163},{"$f":"CD106","v":89254.190979419058},{"$f":"CE106","v":90249.376506403816},{"$f":"CF106","v":91188.871473047722},{"$f":"CG106","v":91354.900052852565},{"$f":"CH106","v":91465.977076872063},{"$f":"CI106","v":90918.717470567048},{"$f":"CJ106","v":89924.204395438777},{"$f":"CK106","v":88889.561465839564},{"$f":"CL106","v":87370.562943875935},{"$f":"CM106","v":86844.685858548066},{"$f":"CN106","v":91012.330724473693},{"$f":"CO106","v":91636.612990744907},{"$f":"CP106","v":93773.62632871118},{"$f":"CQ106","v":94768.224865601733},{"$f":"CR106","v":95707.432998328717},{"$f":"CS106","v":95877.047526422451},{"$f":"CT106","v":95992.007219141786},{"$f":"CU106","v":95451.930284986825},{"$f":"CV106","v":94466.849407704009},{"$f":"CW106","v":93441.861994370163},{"$f":"CX106","v":91934.953426147404},{"$f":"CY106","v":91416.24717601524},{"$f":"CZ106","v":95792.837198587178},{"$f":"DA106","v":96418.613784611094},{"$f":"DB106","v":98549.61650720032},{"$f":"DC106","v":99543.914780848165},{"$f":"DD106","v":100483.12280587266},{"$f":"DE106","v":100656.59223405903},{"$f":"DF106","v":100775.70357950128},{"$f":"DG106","v":100243.06339377498},{"$f":"DH106","v":99267.659119278833},{"$f":"DI106","v":98252.57204865251},{"$f":"DJ106","v":96757.987685024884},{"$f":"DK106","v":96246.712553493358},{"$f":"DL106","v":100843.7638192638},{"$f":"DM106","v":101471.32638437275},{"$f":"DN106","v":103596.64907814564},{"$f":"DO106","v":104590.95083565275},{"$f":"DP106","v":105530.46259650718},{"$f":"DQ106","v":105708.07317994951},{"$f":"DR106","v":105831.62256342539},{"$f":"DS106","v":105306.69077649717},{"$f":"DT106","v":104341.22523107922},{"$f":"DU106","v":103336.30114849981},{"$f":"DV106","v":101854.29321202468},{"$f":"DW106","v":101350.72742532923},{"$f":"DX106","v":106180.38558553043},{"$f":"DY106","v":106810.0437787082},{"$f":"DZ106","v":108930.03492842296},{"$f":"EA106","v":109924.66205150625},{"$f":"EB106","v":110864.79962923157},{"$f":"EC106","v":111046.85605205956},{"$f":"ED106","v":111175.14839166254},{"$f":"EE106","v":110658.21536503703},{"$f":"EF106","v":109702.96953909344},{"$f":"EG106","v":108708.49005754352},{"$f":"EH106","v":107239.32989697781},{"$f":"EI106","v":106743.77078536963},{"$f":"EJ106","v":111818.84553086651},{"$f":"EK106","v":112450.92816489472},{"$f":"EL106","v":114565.95533475759},{"$f":"EM106","v":115561.24902650689},{"$f":"EN106","v":116502.35393261747},{"$f":"EO106","v":116689.18050669416},{"$f":"EP106","v":116822.5404583409},{"$f":"EQ106","v":116313.91647563639},{"$f":"ER106","v":115369.19144074706},{"$f":"ES106","v":114385.45836431383},{"$f":"ET106","v":112929.43768422055},{"$f":"EU106","v":112442.20291865454},{"$f":"EV106","v":117776.20434454706},{"$f":"EW106","v":118411.06064644677},{"$f":"EX106","v":120521.51173805505},{"$f":"EY106","v":121517.83378679054},{"$f":"EZ106","v":122460.26823374478},{"$f":"FA106","v":122652.21017534874},{"$f":"FB106","v":122790.98341614491},{"$f":"FC106","v":122290.99997281175},{"$f":"FD106","v":121357.11817797454},{"$f":"FE106","v":120384.45480488348},{"$f":"FF106","v":118941.88697523045},{"$f":"FG106","v":118463.31588446262},{"$f":"FH106","v":124070.49284804026},{"$f":"FI106","v":124708.4937907689},{"$f":"FJ106","v":126814.77838273163},{"$f":"FK106","v":127812.51250797219},{"$f":"FL106","v":128756.66076218629},{"$f":"FM106","v":128954.08555167401},{"$f":"FN106","v":129098.64014669697},{"$f":"FO106","v":129529.66346130241},{"$f":"FP106","v":128546.37165528},{"$f":"FQ106","v":127508.34423525305},{"$f":"FR106","v":125933.73948484371},{"$f":"FS106","v":125422.58623692149},{"$f":"FT106","v":131386.26641349195},{"$f":"FU106","v":132132.67007889206},{"$f":"FV106","v":134558.77182911913},{"$f":"FW106","v":135739.26531148801},{"$f":"FX106","v":136869.10639754293},{"$f":"FY106","v":137145.03312322171},{"$f":"FZ106","v":137360.89367583755},{"$f":"GA106","v":136834.10811217997},{"$f":"GB106","v":135792.64210589969},{"$f":"GC106","v":134693.17558426593},{"$f":"GD106","v":133025.10123478592},{"$f":"GE106","v":132483.96849816028},{"$f":"GF106","v":138775.42647218605},{"$f":"GG106","v":139566.93156528173},{"$f":"GH106","v":142138.41438454218},{"$f":"GI106","v":143389.92986564781},{"$f":"GJ106","v":144587.77191818907},{"$f":"GK106","v":144880.72442038113},{"$f":"GL106","v":145110.02775181356},{"$f":"GM106","v":144552.35244326552},{"$f":"GN106","v":143449.27357376137},{"$f":"GO106","v":142284.73455570027},{"$f":"GP106","v":140517.64519561839},{"$f":"GQ106","v":139944.77805593816},{"$f":"GR106","v":146582.04926220569},{"$f":"GS106","v":147421.38351401474},{"$f":"GT106","v":150146.96194245887},{"$f":"GU106","v":151473.77496461157},{"$f":"GV106","v":152743.71335966041},{"$f":"GW106","v":153054.74401967917},{"$f":"GX106","v":153298.32879798699},{"$f":"GY106","v":152707.95598237746},{"$f":"GZ106","v":151539.62253015407},{"$f":"HA106","v":150306.16295069072},{"$f":"HB106","v":148434.18436406326},{"$f":"HC106","v":147827.72540442704},{"$f":"HD106","v":154829.83888761597},{"$f":"HE106","v":155719.89516126769},{"$f":"HF106","v":158608.80629148267},{"$f":"HG106","v":160015.4499564931},{"$f":"HH106","v":161361.82688593908},{"$f":"HI106","v":161692.05324856035},{"$f":"HJ106","v":161950.81055903068},{"$f":"HK106","v":161325.82691375975},{"$f":"HL106","v":160088.38212536048},{"$f":"HM106","v":158781.92657937098},{"$f":"HN106","v":156798.83626287855},{"$f":"HO106","v":156156.81959170359},{"$f":"HP106","v":163543.8528233438},{"$f":"HQ106","v":164487.6991211017},{"$f":"HR106","v":167549.73394365815},{"$f":"HS106","v":169041.01443927948},{"$f":"HT106","v":170468.43379672623},{"$f":"HU106","v":170819.04261230846},{"$f":"HV106","v":171093.91923943546},{"$f":"HW106","v":170432.29973310186},{"$f":"HX106","v":169121.65913805075},{"$f":"HY106","v":167737.89146334562},{"$f":"HZ106","v":165637.09798972879},{"$f":"IA106","v":164957.44292165592},{"$f":"IB106","v":172750.57964608227},{"$f":"IC106","v":173751.46972344778},{"$f":"ID106","v":176997.00635347344},{"$f":"IE106","v":178578.01941653178},{"$f":"IF106","v":180091.36258163987},{"$f":"IG106","v":180463.61409943018},{"$f":"IH106","v":180755.61601475123},{"$f":"II106","v":180055.21740170388},{"$f":"IJ106","v":178667.05538230931},{"$f":"IK106","v":177201.40445181986},{"$f":"IL106","v":174975.92561146291},{"$f":"IM106","v":174256.42998120567},{"$f":"IN106","v":182478.02125817974},{"$f":"IO106","v":183539.40588194772},{"$f":"IP106","v":186979.44477965561},{"$f":"IQ106","v":188655.59315242438},{"$f":"IR106","v":190260.03572802836},{"$f":"IS106","v":190655.26825629189},{"$f":"IT106","v":190965.46432501607},{"$f":"IU106","v":190224.01826216231},{"$f":"IV106","v":188753.75383222959},{"$f":"IW106","v":187201.3785087369},{"$f":"IX106","v":184843.81815711485},{"$f":"IY106","v":184082.15124500258},{"$f":"IZ106","v":192755.77986596909},{"$f":"JA106","v":193881.3187553483},{"$f":"JB106","v":197527.52006022976},{"$f":"JC106","v":199304.53200001895},{"$f":"JD106","v":201005.56155958},{"$f":"JE106","v":201425.19630916498},{"$f":"JF106","v":201754.72222934355},{"$f":"JG106","v":200969.82799335261},{"$f":"JH106","v":199412.60973927274},{"$f":"JI106","v":197768.38294338153},{"$f":"JJ106","v":195270.90647781338},{"$f":"JK106","v":194464.60152455122},{"$f":"JL106","v":203615.14998931417},{"$f":"JM106","v":204808.72448160351},{"$f":"JN106","v":208673.44758718755},{"$f":"JO106","v":210557.39649274547},{"$f":"JP106","v":212360.83139917895},{"$f":"JQ106","v":212806.37762816626},{"$f":"JR106","v":213156.44011701815},{"$f":"JS106","v":212325.55689880042},{"$f":"JT106","v":210676.2470337493},{"$f":"JU106","v":208934.73887291114},{"$f":"JV106","v":206289.04725753656},{"$f":"JW106","v":205435.49354441173},{"$f":"JX106","v":215089.21579537753}]
[null,"Working capital Balance",null,null,null,null,null,{"$f":"H296-H297","v":0},{"$f":"I296-I297","v":0},0,0,0,0,0,0,0,87973.668253066586,92959.94948319078,139646.29887531398,209788.46887640466,235983.21913835162,461104.40285428014,521489.10550889978,651958.54624251195,659459.70646243985,731035.14092472196,681538.65129457519,595815.99280194798,506817.87100127392,378590.40375202987,330714.13713674276,353220.54892561678,398377.20806134783,565939.61502793222,641011.43413109693,711571.63619316707,719815.50885273889,723606.99699890916,674353.60626207653,589054.33398768865,500495.88378760318,372903.32265731692,325262.02174311085,347480.38863526558,392408.93605495116,559133.97722877504,633828.75580794225,704034.35465363041,712233.76622450957,716002.93558976147,666991.22225908877,582113.01627884596,493991.83558094141,367030.8056275316,319623.08492021577,341545.21975205227,386246.57250550826,552138.19615974231,626457.59020803368,696310.12899499224,704465.0778323086,708211.81539232528,659440.35130567756,574980.88941984682,487294.5741863444,360961.70329727372,313786.17015684862,335403.40031805291,379878.45670093747,544940.57719296392,618886.22012176574,688387.21991206403,{"$f":"BU296-BU297","v":696497.68988829048},700221.86861420656,651689.2180739427,567646.17492002691,480392.31828025042,354684.23625050962,307739.49001402408,329042.63106065983,373292.26978547737,537528.76679850323,611102.26861778996,680253.22755091428,688319.18718604452,692020.66516729142,643725.38402592519,560096.43013755337,473272.62144014268,348185.95899581036,301470.59004525864,322449.91786603298,366474.99717731262,529889.7149054904,603092.66134764149,671895.05375670746,679916.45529153931,683595.0748015045,635535.70949005033,552318.51029835583,465922.33410567691,341453.72186948563,294966.31064116111,315611.53209749889,359412.888827527,522009.63510094665,594843.58668440406,663298.8621519038,671275.64056073211,674931.22706152778,627106.31355678744,544298.52833052073,458327.56335149106,334473.63074660755,288212.74667809776,308512.96863429376,352091.41719554923,513873.96254122606,586340.45357009477,654450.03591926838,662382.1078580498,666014.46894042334,618422.53166724194,536021.81238761242,450473.6303449258,327231.00443289697,281195.20484365767,301138.90149878309,344495.23280896549,505467.30944370531,577567.84693914931,645333.1331568053,653220.39584260364,656829.32009678392,609468.87076103012,527472.86092702206,{"$f":"EG296-EG297","v":442345.02535448654},319710.32960304909,273898.15850422828,293473.13693261042,336608.11726789456,496773.41801863629,568509.48057765258,635931.83966400335,643774.16968124872,647359.42549423256,600228.96184199769,518635.29520161793,433925.36016704573,311895.21314321243,266305.19997211557,285498.56377409061,328412.93354594812,487775.11069291062,559148.14726977958,626228.91901055444,634026.1710393629,637587.50531386607,590685.50981206947,509491.80901469738,425197.31776349118,303768.33174702828,258398.99002131901,277197.10098055581,319891.57343118679,478454.23746883275,549465.66607422952,616206.15973003604,623958.16519152327,627495.30198150303,653605.28459049517,568025.42505605821,478082.78377725696,345739.82057599409,297305.03002682771,321085.14185732475,371838.52137684554,555146.84710757039,640081.74845605996,720974.63682480832,734414.55928949406,743068.87259036652,693053.44415213633,602363.99971835781,507051.31577004818,366807.03778602887,315480.18839252228,340708.20583612466,394490.98467174231,588742.14369324222,678747.05139468296,764468.63791140844,778710.3611252408,787880.7747720161,734878.90153993131,638774.79929530341,537771.45044029248,389154.12009455182,334762.52314289415,361526.41781239666,{"$f":"GS296-GS297","v":418519.41375967616},624366.65011081344,719744.2043905668,810582.72316373372,825674.07811162807,835391.36678741407,779224.72377919685,{"$f":"GZ296-GZ297","v":677382.67594527546},570348.89678392501,412858.6118439092,355219.26696123852,383612.3454055381,444007.16866645275,662142.7222940753,763213.62847292644,859474.51865923381,875466.18946514069,885762.96273059049,826242.57672655932,718319.99309835071,604895.73208961484,438002.74411279202,376921.7235212212,407042.9502180937,471042.64755132556,702200.08218894235,809304.18900623906,911311.12178875576,928256.81589414086,939167.62757564231,876093.24127293564,761727.076723326,641530.78496128321,464673.71734150522,399945.5133429803,431899.85321783426,499719.59053472464,744676.26054417819,858173.70284632733,966269.66971267748,984226.29820466321,995787.76230299973,928947.16050027916,807752.69367125537,680380.04134236928,492964.00096472306,424370.83446099813,458269.61611045088,530137.40181115188,789717.0662826458,909989.47591890348,1024537.9418984301,1043565.8105928864,1055816.7241009905,984985.01964621781,856554.55871813721,721577.07492118236,522971.65107317007,450282.73879405769,486244.03966427327,562401.49114558811,837477.08404662227,964928.87304342422,1086314.9987806575,1106478.0107016163,1119459.4837432012,1044398.3608416838,908299.87202650018,765263.50337925996,554800.64718689118,477771.42516100238,{"$f":"JL296-JL297","v":515920.48000608641},596623.63591760956,888120.20160610799,1023179.9219342039,1151811.8587073879,1173177.7286424118,1186933.3223677939,1107390.2347041999,963165.88884859136,811589.47203221009,588561.24928768014,506932.54994260229,547402.18396826833]
[null,"Change in Working Capital",null,null,null,null,null,{"$f":"H298-G298","v":0},{"$f":"I298-H298","v":0},0,0,0,0,0,0,0,87973.668253066586,4986.2812301241938,46686.3493921232,70142.170001090679,26194.75026194696,225121.18371592852,60384.702654619643,130469.44073361217,7501.1602199279005,71575.434462282108,-49496.489630146767,-85722.658492627204,-88998.121800674067,-128227.46724924404,-47876.26661528711,22506.411788874015,45156.659135731054,167562.40696658439,75071.819103164715,70560.202062070137,8243.8726595718181,3791.4881461702753,-49253.390736832633,-85299.272274387884,-88558.45020008547,-127592.56113028625,-47641.300914206076,22218.366892154736,44928.547419685579,166725.04117382388,74694.778579167207,70205.598845688161,8199.4115708791651,3769.1693652519025,-49011.713330672705,-84878.205980242812,-88121.18069790455,-126961.0299534098,-47407.720707315835,{"$f":"BD298-BC298","v":21922.134831836505},{"$f":"BE298-BD298","v":44701.352753455983},{"$f":"BF298-BE298","v":165891.62365423405},{"$f":"BG298-BF298","v":74319.394048291375},{"$f":"BH298-BG298","v":69852.538786958554},{"$f":"BI298-BH298","v":8154.9488373163622},{"$f":"BJ298-BI298","v":3746.7375600166852},{"$f":"BK298-BJ298","v":-48771.464086647728},{"$f":"BL298-BK298","v":-84459.461885830737},{"$f":"BM298-BL298","v":-87686.315233502421},{"$f":"BN298-BM298","v":-126332.87088907068},{"$f":"BO298-BN298","v":-47175.533140425105},{"$f":"BP298-BO298","v":21617.230161204294},{"$f":"BQ298-BP298","v":44475.056382884562},{"$f":"BR298-BQ298","v":165062.12049202644},{"$f":"BS298-BR298","v":73945.642928801826},{"$f":"BT298-BS298","v":69500.999790298287},{"$f":"BU298-BT298","v":8110.4699762264499},{"$f":"BV298-BU298","v":3724.1787259160774},{"$f":"BW298-BV298","v":-48532.650540263858},{"$f":"BX298-BW298","v":-84043.043153915787},{"$f":"BY298-BX298","v":-87253.856639776495},{"$f":"BZ298-BY298","v":-125708.08202974079},{"$f":"CA298-BZ298","v":-46944.746236485546},{"$f":"CB298-CA298","v":21303.141046635748},{"$f":"CC298-CB298","v":44249.638724817545},{"$f":"CD298-CC298","v":164236.49701302586},{"$f":"CE298-CD298","v":73573.501819286728},{"$f":"CF298-CE298","v":69150.958933124319},{"$f":"CG298-CF298","v":8065.9596351302462},{"$f":"CH298-CG298","v":3701.4779812468914},{"$f":"CI298-CH298","v":-48295.281141366228},{"$f":"CJ298-CI298","v":-83628.95388837182},{"$f":"CK298-CJ298","v":-86823.808697410685},{"$f":"CL298-CK298","v":-125086.66244433232},{"$f":"CM298-CL298","v":-46715.368950551725},{"$f":"CN298-CM298","v":20979.327820774342},{"$f":"CO298-CN298","v":44025.079311279638},{"$f":"CP298-CO298","v":163414.71772817778},{"$f":"CQ298-CP298","v":73202.946442151093},{"$f":"CR298-CQ298","v":68802.392409065971},{"$f":"CS298-CR298","v":8021.4015348318499},{"$f":"CT298-CS298","v":3678.6195099651814},{"$f":"CU298-CT298","v":-48059.365311454167},{"$f":"CV298-CU298","v":-83217.199191694497},{"$f":"CW298-CV298","v":-86396.176192678919},{"$f":"CX298-CW298","v":-124468.61223619129},{"$f":"CY298-CX298","v":-46487.411228324519},{"$f":"CZ298-CY298","v":20645.221456337778},{"$f":"DA298-CZ298","v":43801.356730028114},{"$f":"DB298-DA298","v":162596.74627341965},{"$f":"DC298-DB298","v":72833.951583457412},{"$f":"DD298-DC298","v":68455.275467499741},{"$f":"DE298-DD298","v":7976.7784088283079},{"$f":"DF298-DE298","v":3655.5865007956745},{"$f":"DG298-DF298","v":-47824.91350474034},{"$f":"DH298-DG298","v":-82807.785226266715},{"$f":"DI298-DH298","v":-85970.964979029668},{"$f":"DJ298-DI298","v":-123853.93260488351},{"$f":"DK298-DJ298","v":-46260.884068509797},{"$f":"DL298-DK298","v":20300.221956196008},{"$f":"DM298-DL298","v":43578.448561255471},{"$f":"DN298-DM298","v":161782.54534567683},{"$f":"DO298-DN298","v":72466.49102886871},{"$f":"DP298-DO298","v":68109.582349173608},{"$f":"DQ298-DP298","v":7932.071938781417},{"$f":"DR298-DQ298","v":3632.3610823735362},{"$f":"DS298-DR298","v":-47591.937273181393},{"$f":"DT298-DS298","v":-82400.719279629528},{"$f":"DU298-DT298","v":-85548.182042686618},{"$f":"DV298-DU298","v":-123242.62591202883},{"$f":"DW298-DV298","v":-46035.799589239294},{"$f":"DX298-DW298","v":19943.696655125415},{"$f":"DY298-DX298","v":43356.331310182402},{"$f":"DZ298-DY298","v":160972.07663473982},{"$f":"EA298-DZ298","v":72100.537495444005},{"$f":"EB298-EA298","v":67765.286217655987},{"$f":"EC298-EB298","v":7887.2626857983414},{"$f":"ED298-EC298","v":3608.9242541802814},{"$f":"EE298-ED298","v":-47360.449335753801},{"$f":"EF298-EE298","v":-81996.009834008059},{"$f":"EG298-EF298","v":-85127.835572535521},{"$f":"EH298-EG298","v":-122634.69575143745},{"$f":"EI298-EH298","v":-45812.171098820807},{"$f":"EJ298-EI298","v":19574.978428382135},{"$f":"EK298-EJ298","v":43134.980335284141},{"$f":"EL298-EK298","v":160165.30075074174},{"$f":"EM298-EL298","v":71736.062559016282},{"$f":"EN298-EM298","v":67422.359086350771},{"$f":"EO298-EN298","v":7842.3300172453746},{"$f":"EP298-EO298","v":3585.2558129838435},{"$f":"EQ298-EP298","v":-47130.463652234874},{"$f":"ER298-EQ298","v":-81593.666640379757},{"$f":"ES298-ER298","v":-84709.935034572205},{"$f":"ET298-ES298","v":-122030.1470238333},{"$f":"EU298-ET298","v":-45590.013171096856},{"$f":"EV298-EU298","v":19193.363801975036},{"$f":"EW298-EV298","v":42914.369771857513},{"$f":"EX298-EW298","v":159362.17714696249},{"$f":"EY298-EX298","v":71373.036576868966},{"$f":"EZ298-EY298","v":67080.771740774857},{"$f":"FA298-EZ298","v":7797.2520288084634},{"$f":"FB298-FA298","v":3561.3342745031696},{"$f":"FC298-FB298","v":-46901.995501796599},{"$f":"FD298-FC298","v":-81193.70079737209},{"$f":"FE298-FD298","v":-84294.4912512062},{"$f":"FF298-FE298","v":-121428.98601646291},{"$f":"FG298-FF298","v":-45369.341725709266},{"$f":"FH298-FG298","v":18798.110959236801},{"$f":"FI298-FH298","v":42694.472450630972},{"$f":"FJ298-FI298","v":158562.66403764597},{"$f":"FK298-FJ298","v":71011.428605396766},{"$f":"FL298-FK298","v":66740.493655806524},{"$f":"FM298-FL298","v":7752.0054614872206},{"$f":"FN298-FM298","v":3537.1367899797624},{"$f":"FO298-FN298","v":26109.982608992141},{"$f":"FP298-FO298","v":-85579.859534436953},{"$f":"FQ298-FP298","v":-89942.641278801253},{"$f":"FR298-FQ298","v":-132342.96320126287},{"$f":"FS298-FR298","v":-48434.790549166384},{"$f":"FT298-FS298","v":23780.111830497044},{"$f":"FU298-FT298","v":50753.379519520793},{"$f":"FV298-FU298","v":183308.32573072484},{"$f":"FW298-FV298","v":84934.90134848957},{"$f":"FX298-FW298","v":80892.888368748361},{"$f":"FY298-FX298","v":13439.922464685747},{"$f":"FZ298-FY298","v":8654.3133008724544},{"$f":"GA298-FZ298","v":-50015.428438230185},{"$f":"GB298-GA298","v":-90689.444433778524},{"$f":"GC298-GB298","v":-95312.683948309626},{"$f":"GD298-GC298","v":-140244.27798401931},{"$f":"GE298-GD298","v":-51326.849393506593},{"$f":"GF298-GE298","v":25228.017443602381},{"$f":"GG298-GF298","v":53782.778835617646},{"$f":"GH298-GG298","v":194251.15902149992},{"$f":"GI298-GH298","v":90004.907701440738},{"$f":"GJ298-GI298","v":85721.586516725481},{"$f":"GK298-GJ298","v":14241.72321383236},{"$f":"GL298-GK298","v":9170.4136467752978},{"$f":"GM298-GL298","v":-53001.873232084792},{"$f":"GN298-GM298","v":-96104.102244627895},{"$f":"GO298-GN298","v":-101003.34885501093},{"$f":"GP298-GO298","v":-148617.33034574066},{"$f":"GQ298-GP298","v":-54391.596951657673},{"$f":"GR298-GQ298","v":26763.894669502508},{"$f":"GS298-GR298","v":56992.995947279502},{"$f":"GT298-GS298","v":205847.23635113728},{"$f":"GU298-GT298","v":95377.554279753356},{"$f":"GV298-GU298","v":90838.518773166928},{"$f":"GW298-GV298","v":15091.354947894346},{"$f":"GX298-GW298","v":9717.288675785996},{"$f":"GY298-GX298","v":-56166.643008217216},{"$f":"GZ298-GY298","v":-101842.04783392139},{"$f":"HA298-GZ298","v":-107033.77916135045},{"$f":"HB298-HA298","v":-157490.28494001582},{"$f":"HC298-HB298","v":-57639.344882670674},{"$f":"HD298-HC298","v":28393.078444299579},{"$f":"HE298-HD298","v":60394.823260914651},{"$f":"HF298-HE298","v":218135.55362762255},{"$f":"HG298-HF298","v":101070.90617885115},{"$f":"HH298-HG298","v":96260.89018630737},{"$f":"HI298-HH298","v":15991.670805906877},{"$f":"HJ298-HI298","v":10296.773265449796},{"$f":"HK298-HJ298","v":-59520.38600403117},{"$f":"HL298-HK298","v":-107922.58362820861},{"$f":"HM298-HL298","v":-113424.26100873586},{"$f":"HN298-HM298","v":-166892.98797682283},{"$f":"HO298-HN298","v":-61081.020591570821},{"$f":"HP298-HO298","v":30121.226696872502},{"$f":"HQ298-HP298","v":63999.697333231859},{"$f":"HR298-HQ298","v":231157.4346376168},{"$f":"HS298-HR298","v":107104.10681729671},{"$f":"HT298-HS298","v":102006.9327825167},{"$f":"HU298-HT298","v":16945.694105385104},{"$f":"HV298-HU298","v":10910.811681501451},{"$f":"HW298-HV298","v":-63074.386302706669},{"$f":"HX298-HW298","v":-114366.16454960965},{"$f":"HY298-HX298","v":-120196.29176204279},{"$f":"HZ298-HY298","v":-176857.06761977798},{"$f":"IA298-HZ298","v":-64728.203998524928},{"$f":"IB298-IA298","v":31954.339874853962},{"$f":"IC298-IB298","v":67819.737316890387},{"$f":"ID298-IC298","v":244956.67000945355},{"$f":"IE298-ID298","v":113497.44230214914},{"$f":"IF298-IE298","v":108095.96686635015},{"$f":"IG298-IF298","v":17956.628491985728},{"$f":"IH298-IG298","v":11561.464098336524},{"$f":"II298-IH298","v":-66840.601802720572},{"$f":"IJ298-II298","v":-121194.46682902379},{"$f":"IK298-IJ298","v":-127372.65232888609},{"$f":"IL298-IK298","v":-187416.04037764622},{"$f":"IM298-IL298","v":-68593.166503724933},{"$f":"IN298-IM298","v":33898.781649452751},{"$f":"IO298-IN298","v":71867.785700701002},{"$f":"IP298-IO298","v":259579.66447149392},{"$f":"IQ298-IP298","v":120272.40963625768},{"$f":"IR298-IQ298","v":114548.46597952663},{"$f":"IS298-IR298","v":19027.868694456294},{"$f":"IT298-IS298","v":12250.913508104044},{"$f":"IU298-IT298","v":-70831.70445477264},{"$f":"IV298-IU298","v":-128430.4609280806},{"$f":"IW298-IV298","v":-134977.48379695485},{"$f":"IX298-IW298","v":-198605.42384801229},{"$f":"IY298-IX298","v":-72688.912279112381},{"$f":"IZ298-IY298","v":35961.300870215578},{"$f":"JA298-IZ298","v":76157.451481314842},{"$f":"JB298-JA298","v":275075.59290103416},{"$f":"JC298-JB298","v":127451.78899680194},{"$f":"JD298-JC298","v":121386.12573723332},{"$f":"JE298-JD298","v":20163.011920958757},{"$f":"JF298-JE298","v":12981.473041584948},{"$f":"JG298-JF298","v":-75061.122901517432},{"$f":"JH298-JG298","v":-136098.48881518363},{"$f":"JI298-JH298","v":-143036.36864724022},{"$f":"JJ298-JI298","v":-210462.85619236878},{"$f":"JK298-JJ298","v":-77029.222025888797},{"$f":"JL298-JK298","v":38149.054845084029},{"$f":"JM298-JL298","v":80703.15591152315},{"$f":"JN298-JM298","v":291496.56568849843},{"$f":"JO298-JN298","v":135059.72032809595},{"$f":"JP298-JO298","v":128631.93677318399},{"$f":"JQ298-JP298","v":21365.869935023831},{"$f":"JR298-JQ298","v":13755.593725382118},{"$f":"JS298-JR298","v":-79543.087663593935},{"$f":"JT298-JS298","v":-144224.34585560858},{"$f":"JU298-JT298","v":-151576.41681638127},{"$f":"JV298-JU298","v":-223028.22274452995},{"$f":"JW298-JV298","v":-81628.699345077854},{"$f":"JX298-JW298","v":40469.634025666048}]
[]
["Plant Balance"]
[null,"Opening Balance",null,null,null,null,null,{"$f":"G305","v":0},{"$f":"H305","v":6701.7446285123187},17508.600780895424,28416.752130132976,1144436.7416039684,2285631.4535545511,3431681.2370376131,7376322.2190571148,11337253.040388612,15325024.63493124,20347986.921485689,25457170.488083288,29259213.459844876,31988803.940617155,34730695.523036659,36759832.555205271,38798746.895018965,39540050.178885147,40286031.659173325,39846139.729161225,39406247.799149126,38966355.869137026,38526463.939124927,38086572.009112827,37646680.079100728,37206788.149088629,36766896.219076529,36327004.28906443,35887112.35905233,35447220.429040231,35007328.499028131,34567436.569016032,34127544.639003932,33687652.708991833,33247760.77897973,32807868.848967627,32367976.918955524,31928084.98894342,31488193.058931317,31048301.128919214,30608409.198907111,30168517.268895008,29728625.338882904,29288733.408870801,28848841.478858698,28408949.548846595,27969057.618834492,27529165.688822389,{"$f":"BC305","v":27089273.758810285},{"$f":"BD305","v":26649381.828798182},{"$f":"BE305","v":26209489.898786079},{"$f":"BF305","v":25769597.968773976},{"$f":"BG305","v":25329706.038761873},{"$f":"BH305","v":24889814.10874977},{"$f":"BI305","v":24449922.178737666},{"$f":"BJ305","v":24010030.248725563},{"$f":"BK305","v":23570138.31871346},{"$f":"BL305","v":23130246.388701357},{"$f":"BM305","v":22690354.458689254},{"$f":"BN305","v":22250462.528677151},{"$f":"BO305","v":21810570.598665047},{"$f":"BP305","v":21370678.668652944},{"$f":"BQ305","v":20930786.738640841},{"$f":"BR305","v":20490894.808628738},{"$f":"BS305","v":20051002.878616635},{"$f":"BT305","v":19611110.948604532},{"$f":"BU305","v":19171219.018592428},{"$f":"BV305","v":18731327.088580325},{"$f":"BW305","v":18291435.158568222},{"$f":"BX305","v":17851543.228556119},{"$f":"BY305","v":17411651.298544016},{"$f":"BZ305","v":16971759.368531913},{"$f":"CA305","v":16531867.438519809},{"$f":"CB305","v":16091975.508507706},{"$f":"CC305","v":15652083.578495603},{"$f":"CD305","v":15212191.6484835},{"$f":"CE305","v":14772299.718471397},{"$f":"CF305","v":14332407.788459294},{"$f":"CG305","v":13892515.85844719},{"$f":"CH305","v":13452623.928435087},{"$f":"CI305","v":13012731.998422984},{"$f":"CJ305","v":12572840.068410881},{"$f":"CK305","v":12132948.138398778},{"$f":"CL305","v":11693056.208386675},{"$f":"CM305","v":11253164.278374571},{"$f":"CN305","v":10813272.348362468},{"$f":"CO305","v":10373380.418350365},{"$f":"CP305","v":9933488.4883382618},{"$f":"CQ305","v":9493596.5583261587},{"$f":"CR305","v":9053704.6283140555},{"$f":"CS305","v":8613812.6983019523},{"$f":"CT305","v":8173920.7682898501},{"$f":"CU305","v":7734028.8382777479},{"$f":"CV305","v":7294136.9082656456},{"$f":"CW305","v":6854244.9782535434},{"$f":"CX305","v":6414353.0482414411},{"$f":"CY305","v":5974461.1182293389},{"$f":"CZ305","v":5534569.1882172367},{"$f":"DA305","v":5094677.2582051344},{"$f":"DB305","v":4654785.3281930322},{"$f":"DC305","v":4214893.3981809299},{"$f":"DD305","v":3775001.4681688277},{"$f":"DE305","v":3335109.5381567255},{"$f":"DF305","v":2895217.6081446232},{"$f":"DG305","v":2455325.678132521},{"$f":"DH305","v":2015433.7481204304},{"$f":"DI305","v":1645028.218487815},{"$f":"DJ305","v":1309437.3142189267},{"$f":"DK305","v":1038546.9787766045},{"$f":"DL305","v":837493.59911564528},{"$f":"DM305","v":636440.21945469326},{"$f":"DN305","v":537667.65608260827},{"$f":"DO305","v":438895.09271053842},{"$f":"DP305","v":391808.10234694346},{"$f":"DQ305","v":344721.11198335583},{"$f":"DR305","v":344721.11198335583},{"$f":"DS305","v":344721.11198335583},{"$f":"DT305","v":344721.11198335583},{"$f":"DU305","v":344721.11198335583},{"$f":"DV305","v":344721.11198335583},{"$f":"DW305","v":344721.11198335583},{"$f":"DX305","v":344721.11198335583},{"$f":"DY305","v":344721.11198335583},{"$f":"DZ305","v":344721.11198335583},{"$f":"EA305","v":344721.11198335583},{"$f":"EB305","v":344721.11198335583},{"$f":"EC305","v":344721.11198335583},{"$f":"ED305","v":344721.11198335583},{"$f":"EE305","v":344721.11198335583},{"$f":"EF305","v":344721.11198335583},{"$f":"EG305","v":344721.11198335583},{"$f":"EH305","v":344721.11198335583},{"$f":"EI305","v":344721.11198335583},{"$f":"EJ305","v":344721.11198335583},{"$f":"EK305","v":344721.11198335583},{"$f":"EL305","v":344721.11198335583},{"$f":"EM305","v":344721.11198335583},{"$f":"EN305","v":344721.11198335583},{"$f":"EO305","v":344721.11198335583},{"$f":"EP305","v":344721.11198335583},{"$f":"EQ305","v":344721.11198335583},{"$f":"ER305","v":344721.11198335583},{"$f":"ES305","v":344721.11198335583},{"$f":"ET305","v":344721.11198335583},{"$f":"EU305","v":344721.11198335583},{"$f":"EV305","v":344721.11198335583},{"$f":"EW305","v":344721.11198335583},{"$f":"EX305","v":344721.11198335583},{"$f":"EY305","v":344721.11198335583},{"$f":"EZ305","v":344721.11198335583},{"$f":"FA305","v":344721.11198335583},{"$f":"FB305","v":344721.11198335583},{"$f":"FC305","v":344721.11198335583},{"$f":"FD305","v":344721.11198335583},{"$f":"FE305","v":344721.11198335583},{"$f":"FF305","v":344721.11198335583},{"$f":"FG305","v":344721.11198335583},{"$f":"FH305","v":344721.11198335583},{"$f":"FI305","v":344721.11198335583},{"$f":"FJ305","v":344721.11198335583},{"$f":"FK305","v":344721.11198335583},{"$f":"FL305","v":344721.11198335583},{"$f":"FM305","v":344721.11198335583},{"$f":"FN305","v":344721.11198335583},{"$f":"FO305","v":344721.11198335583},{"$f":"FP305","v":344721.11198335583},{"$f":"FQ305","v":344721.11198335583},{"$f":"FR305","v":344721.11198335583},{"$f":"FS305","v":344721.11198335583},{"$f":"FT305","v":344721.11198335583},{"$f":"FU305","v":344721.11198335583},{"$f":"FV305","v":344721.11198335583},{"$f":"FW305","v":344721.11198335583},{"$f":"FX305","v":344721.11198335583},{"$f":"FY305","v":344721.11198335583},{"$f":"FZ305","v":344721.11198335583},{"$f":"GA305","v":344721.11198335583},{"$f":"GB305","v":344721.11198335583},{"$f":"GC305","v":344721.11198335583},{"$f":"GD305","v":344721.11198335583},{"$f":"GE305","v":344721.11198335583},{"$f":"GF305","v":344721.11198335583},{"$f":"GG305","v":344721.11198335583},{"$f":"GH305","v":344721.11198335583},{"$f":"GI305","v":344721.11198335583},{"$f":"GJ305","v":344721.11198335583},{"$f":"GK305","v":344721.11198335583},{"$f":"GL305","v":344721.11198335583},{"$f":"GM305","v":344721.11198335583},{"$f":"GN305","v":344721.11198335583},{"$f":"GO305","v":344721.11198335583},{"$f":"GP305","v":344721.11198335583},{"$f":"GQ305","v":344721.11198335583},{"$f":"GR305","v":344721.11198335583},{"$f":"GS305","v":344721.11198335583},{"$f":"GT305","v":344721.11198335583},{"$f":"GU305","v":344721.11198335583},{"$f":"GV305","v":344721.11198335583},{"$f":"GW305","v":344721.11198335583},{"$f":"GX305","v":344721.11198335583},{"$f":"GY305","v":344721.11198335583},{"$f":"GZ305","v":344721.11198335583},{"$f":"HA305","v":344721.11198335583},{"$f":"HB305","v":344721.11198335583},{"$f":"HC305","v":344721.11198335583},{"$f":"HD305","v":344721.11198335583},{"$f":"HE305","v":344721.11198335583},{"$f":"HF305","v":344721.11198335583},{"$f":"HG305","v":344721.11198335583},{"$f":"HH305","v":344721.11198335583},{"$f":"HI305","v":344721.11198335583},{"$f":"HJ305","v":344721.11198335583},{"$f":"HK305","v":344721.11198335583},{"$f":"HL305","v":344721.11198335583},{"$f":"HM305","v":344721.11198335583},{"$f":"HN305","v":344721.11198335583},{"$f":"HO305","v":344721.11198335583},{"$f":"HP305","v":344721.11198335583},{"$f":"HQ305","v":344721.11198335583},{"$f":"HR305","v":344721.11198335583},{"$f":"HS305","v":344721.11198335583},{"$f":"HT305","v":344721.11198335583},{"$f":"HU305","v":344721.11198335583},{"$f":"HV305","v":344721.11198335583},{"$f":"HW305","v":344721.11198335583},{"$f":"HX305","v":344721.11198335583},{"$f":"HY305","v":344721.11198335583},{"$f":"HZ305","v":344721.11198335583},{"$f":"IA305","v":344721.11198335583},{"$f":"IB305","v":344721.11198335583},{"$f":"IC305","v":344721.11198335583},{"$f":"ID305","v":344721.11198335583},{"$f":"IE305","v":344721.11198335583},{"$f":"IF305","v":344721.11198335583},{"$f":"IG305","v":344721.11198335583},{"$f":"IH305","v":344721.11198335583},{"$f":"II305","v":344721.11198335583},{"$f":"IJ305","v":344721.11198335583},{"$f":"IK305","v":344721.11198335583},{"$f":"IL305","v":344721.11198335583},{"$f":"IM305","v":344721.11198335583},{"$f":"IN305","v":344721.11198335583},{"$f":"IO305","v":344721.11198335583},{"$f":"IP305","v":344721.11198335583},{"$f":"IQ305","v":344721.11198335583},{"$f":"IR305","v":344721.11198335583},{"$f":"IS305","v":344721.11198335583},{"$f":"IT305","v":344721.11198335583},{"$f":"IU305","v":344721.11198335583},{"$f":"IV305","v":344721.11198335583},{"$f":"IW305","v":344721.11198335583},{"$f":"IX305","v":344721.11198335583},{"$f":"IY305","v":344721.11198335583},{"$f":"IZ305","v":344721.11198335583},{"$f":"JA305","v":344721.11198335583},{"$f":"JB305","v":344721.11198335583},{"$f":"JC305","v":344721.11198335583},{"$f":"JD305","v":344721.11198335583},{"$f":"JE305","v":344721.11198335583},{"$f":"JF305","v":344721.11198335583},{"$f":"JG305","v":344721.11198335583},{"$f":"JH305","v":344721.11198335583},{"$f":"JI305","v":344721.11198335583},{"$f":"JJ305","v":344721.11198335583},{"$f":"JK305","v":344721.11198335583},{"$f":"JL305","v":344721.11198335583},{"$f":"JM305","v":344721.11198335583},{"$f":"JN305","v":344721.11198335583},{"$f":"JO305","v":344721.11198335583},{"$f":"JP305","v":344721.11198335583},{"$f":"JQ305","v":344721.11198335583},{"$f":"JR305","v":344721.11198335583},{"$f":"JS305","v":344721.11198335583},{"$f":"JT305","v":344721.11198335583},{"$f":"JU305","v":344721.11198335583},{"$f":"JV305","v":344721.11198335583},{"$f":"JW305","v":344721.11198335583}]
[null,"Add: Capex",null,null,null,null,null,{"$f":"H55","v":6701.7446285123187},{"$f":"I55","v":10806.856152383105},{"$f":"J55","v":10908.151349237551},{"$f":"K55","v":1116019.9894738356},{"$f":"L55","v":1141194.7119505827},{"$f":"M55","v":1146049.7834830622},{"$f":"N55","v":3944640.9820195017},{"$f":"O55","v":3960930.8213314968},{"$f":"P55","v":3987771.5945426282},{"$f":"Q55","v":5092448.6869339347},{"$f":"R55","v":5213484.5923408018},{"$f":"S55","v":3971044.5663313586},{"$f":"T55","v":2968429.031123423},{"$f":"U55","v":2980730.1327706496},{"$f":"V55","v":2370256.398808633},{"$f":"W55","v":2380033.7064537182},{"$f":"X55","v":1134108.2235146873},{"$f":"Y55","v":1138786.4199366854},{"$f":"Z55","v":0},{"$f":"AA55","v":0},{"$f":"AB55","v":0},{"$f":"AC55","v":0},{"$f":"AD55","v":0},{"$f":"AE55","v":0},{"$f":"AF55","v":0},{"$f":"AG55","v":0},{"$f":"AH55","v":0},{"$f":"AI55","v":0},{"$f":"AJ55","v":0},{"$f":"AK55","v":0},{"$f":"AL55","v":0},{"$f":"AM55","v":0},{"$f":"AN55","v":0},{"$f":"AO55","v":0},{"$f":"AP55","v":0},{"$f":"AQ55","v":0},{"$f":"AR55","v":0},{"$f":"AS55","v":0},{"$f":"AT55","v":0},{"$f":"AU55","v":0},{"$f":"AV55","v":0},{"$f":"AW55","v":0},{"$f":"AX55","v":0},{"$f":"AY55","v":0},{"$f":"AZ55","v":0},{"$f":"BA55","v":0},{"$f":"BB55","v":0},{"$f":"BC55","v":0},{"$f":"BD55","v":0},{"$f":"BE55","v":0},{"$f":"BF55","v":0},{"$f":"BG55","v":0},{"$f":"BH55","v":0},{"$f":"BI55","v":0},{"$f":"BJ55","v":0},{"$f":"BK55","v":0},{"$f":"BL55","v":0},{"$f":"BM55","v":0},{"$f":"BN55","v":0},{"$f":"BO55","v":0},{"$f":"BP55","v":0},{"$f":"BQ55","v":0},{"$f":"BR55","v":0},{"$f":"BS55","v":0},{"$f":"BT55","v":0},{"$f":"BU55","v":0},{"$f":"BV55","v":0},{"$f":"BW55","v":0},{"$f":"BX55","v":0},{"$f":"BY55","v":0},{"$f":"BZ55","v":0},{"$f":"CA55","v":0},{"$f":"CB55","v":0},{"$f":"CC55","v":0},{"$f":"CD55","v":0},{"$f":"CE55","v":0},{"$f":"CF55","v":0},{"$f":"CG55","v":0},{"$f":"CH55","v":0},{"$f":"CI55","v":0},{"$f":"CJ55","v":0},{"$f":"CK55","v":0},{"$f":"CL55","v":0},{"$f":"CM55","v":0},{"$f":"CN55","v":0},{"$f":"CO55","v":0},{"$f":"CP55","v":0},{"$f":"CQ55","v":0},{"$f":"CR55","v":0},{"$f":"CS55","v":0},{"$f":"CT55","v":0},{"$f":"CU55","v":0},{"$f":"CV55","v":0},{"$f":"CW55","v":0},{"$f":"CX55","v":0},{"$f":"CY55","v":0},{"$f":"CZ55","v":0},{"$f":"DA55","v":0},{"$f":"DB55","v":0},{"$f":"DC55","v":0},{"$f":"DD55","v":0},{"$f":"DE55","v":0},{"$f":"DF55","v":0},{"$f":"DG55","v":0},{"$f":"DH55","v":0},{"$f":"DI55","v":0},{"$f":"DJ55","v":0},{"$f":"DK55","v":0},{"$f":"DL55","v":0},{"$f":"DM55","v":0},{"$f":"DN55","v":0},{"$f":"DO55","v":0},{"$f":"DP55","v":0},{"$f":"DQ55","v":0},{"$f":"DR55","v":0},{"$f":"DS55","v":0},{"$f":"DT55","v":0},{"$f":"DU55","v":0},{"$f":"DV55","v":0},{"$f":"DW55","v":0},{"$f":"DX55","v":0},{"$f":"DY55","v":0},{"$f":"DZ55","v":0},{"$f":"EA55","v":0},{"$f":"EB55","v":0},{"$f":"EC55","v":0},{"$f":"ED55","v":0},{"$f":"EE55","v":0},{"$f":"EF55","v":0},{"$f":"EG55","v":0},{"$f":"EH55","v":0},{"$f":"EI55","v":0},{"$f":"EJ55","v":0},{"$f":"EK55","v":0},{"$f":"EL55","v":0},{"$f":"EM55","v":0},{"$f":"EN55","v":0},{"$f":"EO55","v":0},{"$f":"EP55","v":0},{"$f":"EQ55","v":0},{"$f":"ER55","v":0},{"$f":"ES55","v":0},{"$f":"ET55","v":0},{"$f":"EU55","v":0},{"$f":"EV55","v":0},{"$f":"EW55","v":0},{"$f":"EX55","v":0},{"$f":"EY55","v":0},{"$f":"EZ55","v":0},{"$f":"FA55","v":0},{"$f":"FB55","v":0},{"$f":"FC55","v":0},{"$f":"FD55","v":0},{"$f":"FE55","v":0},{"$f":"FF55","v":0},{"$f":"FG55","v":0},{"$f":"FH55","v":0},{"$f":"FI55","v":0},{"$f":"FJ55","v":0},{"$f":"FK55","v":0},{"$f":"FL55","v":0},{"$f":"FM55","v":0},{"$f":"FN55","v":0},{"$f":"FO55","v":0},{"$f":"FP55","v":0},{"$f":"FQ55","v":0},{"$f":"FR55","v":0},{"$f":"FS55","v":0},{"$f":"FT55","v":0},{"$f":"FU55","v":0},{"$f":"FV55","v":0},{"$f":"FW55","v":0},{"$f":"FX55","v":0},{"$f":"FY55","v":0},{"$f":"FZ55","v":0},{"$f":"GA55","v":0},{"$f":"GB55","v":0},{"$f":"GC55","v":0},{"$f":"GD55","v":0},{"$f":"GE55","v":0},{"$f":"GF55","v":0},{"$f":"GG55","v":0},{"$f":"GH55","v":0},{"$f":"GI55","v":0},{"$f":"GJ55","v":0},{"$f":"GK55","v":0},{"$f":"GL55","v":0},{"$f":"GM55","v":0},{"$f":"GN55","v":0},{"$f":"GO55","v":0},{"$f":"GP55","v":0},{"$f":"GQ55","v":0},{"$f":"GR55","v":0},{"$f":"GS55","v":0},{"$f":"GT55","v":0},{"$f":"GU55","v":0},{"$f":"GV55","v":0},{"$f":"GW55","v":0},{"$f":"GX55","v":0},{"$f":"GY55","v":0},{"$f":"GZ55","v":0},{"$f":"HA55","v":0},{"$f":"HB55","v":0},{"$f":"HC55","v":0},{"$f":"HD55","v":0},{"$f":"HE55","v":0},{"$f":"HF55","v":0},{"$f":"HG55","v":0},{"$f":"HH55","v":0},{"$f":"HI55","v":0},{"$f":"HJ55","v":0},{"$f":"HK55","v":0},{"$f":"HL55","v":0},{"$f":"HM55","v":0},{"$f":"HN55","v":0},{"$f":"HO55","v":0},{"$f":"HP55","v":0},{"$f":"HQ55","v":0},{"$f":"HR55","v":0},{"$f":"HS55","v":0},{"$f":"HT55","v":0},{"$f":"HU55","v":0},{"$f":"HV55","v":0},{"$f":"HW55","v":0},{"$f":"HX55","v":0},{"$f":"HY55","v":0},{"$f":"HZ55","v":0},{"$f":"IA55","v":0},{"$f":"IB55","v":0},{"$f":"IC55","v":0},{"$f":"ID55","v":0},{"$f":"IE55","v":0},{"$f":"IF55","v":0},{"$f":"IG55","v":0},{"$f":"IH55","v":0},{"$f":"II55","v":0},{"$f":"IJ55","v":0},{"$f":"IK55","v":0},{"$f":"IL55","v":0},{"$f":"IM55","v":0},{"$f":"IN55","v":0},{"$f":"IO55","v":0},{"$f":"IP55","v":0},{"$f":"IQ55","v":0},{"$f":"IR55","v":0},{"$f":"IS55","v":0},{"$f":"IT55","v":0},{"$f":"IU55","v":0},{"$f":"IV55","v":0},{"$f":"IW55","v":0},{"$f":"IX55","v":0},{"$f":"IY55","v":0},{"$f":"IZ55","v":0},{"$f":"JA55","v":0},{"$f":"JB55","v":0},{"$f":"JC55","v":0},{"$f":"JD55","v":0},{"$f":"JE55","v":0},{"$f":"JF55","v":0},{"$f":"JG55","v":0},{"$f":"JH55","v":0},{"$f":"JI55","v":0},{"$f":"JJ55","v":0},{"$f":"JK55","v":0},{"$f":"JL55","v":0},{"$f":"JM55","v":0},{"$f":"JN55","v":0},{"$f":"JO55","v":0},{"$f":"JP55","v":0},{"$f":"JQ55","v":0},{"$f":"JR55","v":0},{"$f":"JS55","v":0},{"$f":"JT55","v":0},{"$f":"JU55","v":0},{"$f":"JV55","v":0},{"$f":"JW55","v":0},{"$f":"JX55","v":0}]
[null,"Less: Depreciation",null,null,null,null,null,{"$f":"H118","v":0},{"$f":"I118","v":0},{"$f":"J118","v":0},{"$f":"K118","v":0},{"$f":"L118","v":0},{"$f":"M118","v":0},{"$f":"N118","v":0},{"$f":"O118","v":0},{"$f":"P118","v":0},{"$f":"Q118","v":69486.40037948596},{"$f":"R118","v":104301.0257432014},{"$f":"S118","v":169001.59456977021},{"$f":"T118","v":238838.550351143},{"$f":"U118","v":238838.550351143},{"$f":"V118","v":341119.3666400275},{"$f":"W118","v":341119.3666400275},{"$f":"X118","v":392804.93964850728},{"$f":"Y118","v":392804.93964850728},{"$f":"Z118","v":439891.93001210224},{"$f":"AA118","v":439891.93001210224},{"$f":"AB118","v":439891.93001210224},{"$f":"AC118","v":439891.93001210224},{"$f":"AD118","v":439891.93001210224},{"$f":"AE118","v":439891.93001210224},{"$f":"AF118","v":439891.93001210224},{"$f":"AG118","v":439891.93001210224},{"$f":"AH118","v":439891.93001210224},{"$f":"AI118","v":439891.93001210224},{"$f":"AJ118","v":439891.93001210224},{"$f":"AK118","v":439891.93001210224},{"$f":"AL118","v":439891.93001210224},{"$f":"AM118","v":439891.93001210224},{"$f":"AN118","v":439891.93001210224},{"$f":"AO118","v":439891.93001210224},{"$f":"AP118","v":439891.93001210224},{"$f":"AQ118","v":439891.93001210224},{"$f":"AR118","v":439891.93001210224},{"$f":"AS118","v":439891.93001210224},{"$f":"AT118","v":439891.93001210224},{"$f":"AU118","v":439891.93001210224},{"$f":"AV118","v":439891.93001210224},{"$f":"AW118","v":439891.93001210224},{"$f":"AX118","v":439891.93001210224},{"$f":"AY118","v":439891.93001210224},{"$f":"AZ118","v":439891.93001210224},{"$f":"BA118","v":439891.93001210224},{"$f":"BB118","v":439891.93001210224},{"$f":"BC118","v":439891.93001210224},{"$f":"BD118","v":439891.93001210224},{"$f":"BE118","v":439891.93001210224},{"$f":"BF118","v":439891.93001210224},{"$f":"BG118","v":439891.93001210224},{"$f":"BH118","v":439891.93001210224},{"$f":"BI118","v":439891.93001210224},{"$f":"BJ118","v":439891.93001210224},{"$f":"BK118","v":439891.93001210224},{"$f":"BL118","v":439891.93001210224},{"$f":"BM118","v":439891.93001210224},{"$f":"BN118","v":439891.93001210224},{"$f":"BO118","v":439891.93001210224},{"$f":"BP118","v":439891.93001210224},{"$f":"BQ118","v":439891.93001210224},{"$f":"BR118","v":439891.93001210224},{"$f":"BS118","v":439891.93001210224},{"$f":"BT118","v":439891.93001210224},{"$f":"BU118","v":439891.93001210224},{"$f":"BV118","v":439891.93001210224},{"$f":"BW118","v":439891.93001210224},{"$f":"BX118","v":439891.93001210224},{"$f":"BY118","v":439891.93001210224},{"$f":"BZ118","v":439891.93001210224},{"$f":"CA118","v":439891.93001210224},{"$f":"CB118","v":439891.93001210224},{"$f":"CC118","v":439891.93001210224},{"$f":"CD118","v":439891.93001210224},{"$f":"CE118","v":439891.93001210224},{"$f":"CF118","v":439891.93001210224},{"$f":"CG118","v":439891.93001210224},{"$f":"CH118","v":439891.93001210224},{"$f":"CI118","v":439891.93001210224},{"$f":"CJ118","v":439891.93001210224},{"$f":"CK118","v":439891.93001210224},{"$f":"CL118","v":439891.93001210224},{"$f":"CM118","v":439891.93001210224},{"$f":"CN118","v":439891.93001210224},{"$f":"CO118","v":439891.93001210224},{"$f":"CP118","v":439891.93001210224},{"$f":"CQ118","v":439891.93001210224},{"$f":"CR118","v":439891.93001210224},{"$f":"CS118","v":439891.93001210224},{"$f":"CT118","v":439891.93001210224},{"$f":"CU118","v":439891.93001210224},{"$f":"CV118","v":439891.93001210224},{"$f":"CW118","v":439891.93001210224},{"$f":"CX118","v":439891.93001210224},{"$f":"CY118","v":439891.93001210224},{"$f":"CZ118","v":439891.93001210224},{"$f":"DA118","v":439891.93001210224},{"$f":"DB118","v":439891.93001210224},{"$f":"DC118","v":439891.93001210224},{"$f":"DD118","v":439891.93001210224},{"$f":"DE118","v":439891.93001210224},{"$f":"DF118","v":439891.93001210224},{"$f":"DG118","v":439891.93001210224},{"$f":"DH118","v":439891.93001209048},{"$f":"DI118","v":370405.52963261539},{"$f":"DJ118","v":335590.90426888823},{"$f":"DK118","v":270890.33544232219},{"$f":"DL118","v":201053.37966095924},{"$f":"DM118","v":201053.37966095199},{"$f":"DN118","v":98772.563372085016},{"$f":"DO118","v":98772.563372069853},{"$f":"DP118","v":47086.990363594967},{"$f":"DQ118","v":47086.990363587625},{"$f":"DR118","v":0},{"$f":"DS118","v":0},{"$f":"DT118","v":0},{"$f":"DU118","v":0},{"$f":"DV118","v":0},{"$f":"DW118","v":0},{"$f":"DX118","v":0},{"$f":"DY118","v":0},{"$f":"DZ118","v":0},{"$f":"EA118","v":0},{"$f":"EB118","v":0},{"$f":"EC118","v":0},{"$f":"ED118","v":0},{"$f":"EE118","v":0},{"$f":"EF118","v":0},{"$f":"EG118","v":0},{"$f":"EH118","v":0},{"$f":"EI118","v":0},{"$f":"EJ118","v":0},{"$f":"EK118","v":0},{"$f":"EL118","v":0},{"$f":"EM118","v":0},{"$f":"EN118","v":0},{"$f":"EO118","v":0},{"$f":"EP118","v":0},{"$f":"EQ118","v":0},{"$f":"ER118","v":0},{"$f":"ES118","v":0},{"$f":"ET118","v":0},{"$f":"EU118","v":0},{"$f":"EV118","v":0},{"$f":"EW118","v":0},{"$f":"EX118","v":0},{"$f":"EY118","v":0},{"$f":"EZ118","v":0},{"$f":"FA118","v":0},{"$f":"FB118","v":0},{"$f":"FC118","v":0},{"$f":"FD118","v":0},{"$f":"FE118","v":0},{"$f":"FF118","v":0},{"$f":"FG118","v":0},{"$f":"FH118","v":0},{"$f":"FI118","v":0},{"$f":"FJ118","v":0},{"$f":"FK118","v":0},{"$f":"FL118","v":0},{"$f":"FM118","v":0},{"$f":"FN118","v":0},{"$f":"FO118","v":0},{"$f":"FP118","v":0},{"$f":"FQ118","v":0},{"$f":"FR118","v":0},{"$f":"FS118","v":0},{"$f":"FT118","v":0},{"$f":"FU118","v":0},{"$f":"FV118","v":0},{"$f":"FW118","v":0},{"$f":"FX118","v":0},{"$f":"FY118","v":0},{"$f":"FZ118","v":0},{"$f":"GA118","v":0},{"$f":"GB118","v":0},{"$f":"GC118","v":0},{"$f":"GD118","v":0},{"$f":"GE118","v":0},{"$f":"GF118","v":0},{"$f":"GG118","v":0},{"$f":"GH118","v":0},{"$f":"GI118","v":0},{"$f":"GJ118","v":0},{"$f":"GK118","v":0},{"$f":"GL118","v":0},{"$f":"GM118","v":0},{"$f":"GN118","v":0},{"$f":"GO118","v":0},{"$f":"GP118","v":0},{"$f":"GQ118","v":0},{"$f":"GR118","v":0},{"$f":"GS118","v":0},{"$f":"GT118","v":0},{"$f":"GU118","v":0},{"$f":"GV118","v":0},{"$f":"GW118","v":0},{"$f":"GX118","v":0},{"$f":"GY118","v":0},{"$f":"GZ118","v":0},{"$f":"HA118","v":0},{"$f":"HB118","v":0},{"$f":"HC118","v":0},{"$f":"HD118","v":0},{"$f":"HE118","v":0},{"$f":"HF118","v":0},{"$f":"HG118","v":0},{"$f":"HH118","v":0},{"$f":"HI118","v":0},{"$f":"HJ118","v":0},{"$f":"HK118","v":0},{"$f":"HL118","v":0},{"$f":"HM118","v":0},{"$f":"HN118","v":0},{"$f":"HO118","v":0},{"$f":"HP118","v":0},{"$f":"HQ118","v":0},{"$f":"HR118","v":0},{"$f":"HS118","v":0},{"$f":"HT118","v":0},{"$f":"HU118","v":0},{"$f":"HV118","v":0},{"$f":"HW118","v":0},{"$f":"HX118","v":0},{"$f":"HY118","v":0},{"$f":"HZ118","v":0},{"$f":"IA118","v":0},{"$f":"IB118","v":0},{"$f":"IC118","v":0},{"$f":"ID118","v":0},{"$f":"IE118","v":0},{"$f":"IF118","v":0},{"$f":"IG118","v":0},{"$f":"IH118","v":0},{"$f":"II118","v":0},{"$f":"IJ118","v":0},{"$f":"IK118","v":0},{"$f":"IL118","v":0},{"$f":"IM118","v":0},{"$f":"IN118","v":0},{"$f":"IO118","v":0},{"$f":"IP118","v":0},{"$f":"IQ118","v":0},{"$f":"IR118","v":0},{"$f":"IS118","v":0},{"$f":"IT118","v":0},{"$f":"IU118","v":0},{"$f":"IV118","v":0},{"$f":"IW118","v":0},{"$f":"IX118","v":0},{"$f":"IY118","v":0},{"$f":"IZ118","v":0},{"$f":"JA118","v":0},{"$f":"JB118","v":0},{"$f":"JC118","v":0},{"$f":"JD118","v":0},{"$f":"JE118","v":0},{"$f":"JF118","v":0},{"$f":"JG118","v":0},{"$f":"JH118","v":0},{"$f":"JI118","v":0},{"$f":"JJ118","v":0},{"$f":"JK118","v":0},{"$f":"JL118","v":0},{"$f":"JM118","v":0},{"$f":"JN118","v":0},{"$f":"JO118","v":0},{"$f":"JP118","v":0},{"$f":"JQ118","v":0},{"$f":"JR118","v":0},{"$f":"JS118","v":0},{"$f":"JT118","v":0},{"$f":"JU118","v":0},{"$f":"JV118","v":0},{"$f":"JW118","v":0},{"$f":"JX118","v":0}]
[null,"Closing Balance",null,null,null,null,null,{"$f":"H302+H303-H304","v":6701.7446285123187},{"$f":"I302+I303-I304","v":17508.600780895424},28416.752130132976,1144436.7416039684,2285631.4535545511,3431681.2370376131,7376322.2190571148,11337253.040388612,15325024.63493124,20347986.921485689,25457170.488083288,29259213.459844876,31988803.940617155,34730695.523036659,36759832.555205271,38798746.895018965,39540050.178885147,40286031.659173325,39846139.729161225,39406247.799149126,38966355.869137026,38526463.939124927,38086572.009112827,37646680.079100728,37206788.149088629,36766896.219076529,36327004.28906443,35887112.35905233,35447220.429040231,35007328.499028131,34567436.569016032,34127544.639003932,33687652.708991833,33247760.77897973,32807868.848967627,32367976.918955524,31928084.98894342,31488193.058931317,31048301.128919214,30608409.198907111,30168517.268895008,29728625.338882904,29288733.408870801,28848841.478858698,28408949.548846595,27969057.618834492,27529165.688822389,27089273.758810285,26649381.828798182,26209489.898786079,25769597.968773976,25329706.038761873,24889814.10874977,24449922.178737666,24010030.248725563,23570138.31871346,23130246.388701357,22690354.458689254,22250462.528677151,21810570.598665047,21370678.668652944,20930786.738640841,20490894.808628738,20051002.878616635,19611110.948604532,{"$f":"BU302+BU303-BU304","v":19171219.018592428},18731327.088580325,18291435.158568222,17851543.228556119,17411651.298544016,16971759.368531913,16531867.438519809,16091975.508507706,15652083.578495603,15212191.6484835,14772299.718471397,14332407.788459294,13892515.85844719,13452623.928435087,13012731.998422984,12572840.068410881,12132948.138398778,11693056.208386675,11253164.278374571,10813272.348362468,10373380.418350365,9933488.4883382618,9493596.5583261587,9053704.6283140555,8613812.6983019523,8173920.7682898501,7734028.8382777479,7294136.9082656456,6854244.9782535434,6414353.0482414411,5974461.1182293389,5534569.1882172367,5094677.2582051344,4654785.3281930322,4214893.3981809299,3775001.4681688277,3335109.5381567255,2895217.6081446232,2455325.678132521,2015433.7481204304,1645028.218487815,1309437.3142189267,1038546.9787766045,837493.59911564528,636440.21945469326,537667.65608260827,438895.09271053842,391808.10234694346,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,{"$f":"EG302+EG303-EG304","v":344721.11198335583},344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,{"$f":"GS302+GS303-GS304","v":344721.11198335583},344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,{"$f":"GZ302+GZ303-GZ304","v":344721.11198335583},344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,{"$f":"JL302+JL303-JL304","v":344721.11198335583},344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583,344721.11198335583]
[]
[]
[]
["Debt schedule - Debt Fund EGP"]
[null,"Opening Balance",null,null,null,null,null,{"$f":"G315","v":0},{"$f":"H315","v":6031.5701656610872},15757.740702805881,25575.076917119677,1029993.0674435718,2057068.3081990965,3088513.1133338525,6638689.9971514046,10203527.736349752,13792522.171438117,18375725.989678659,22979888.454532314,26460868.614747349,28992808.443883114,31465677.094500296,33362924.634289715,35071556.933110684,35612110.120544054,36051292.157107331,32931455.479301229,32268039.5285048,31691391.120843202,31198386.346246816,9306439.1267718971,8850521.3551132623,263514.74491593346,-226134.09157535067,-705584.35792605998,-1226757.9392725015,-1612836.5844187508,-1746093.0026854388,-1797401.6467365725,-1879923.514289286,-1958200.4905832934,-1970949.1157449367,-1970949.1157449367,-1970949.1157449367,-1874577.2529903895,-1874577.2529903895,-1874577.2529903895,-1874577.2529903895,-1758810.9847052926,-1758810.9847052926,-1788905.3502864144,-1788905.3502864144,-1788905.3502864144,-1788905.3502864144,-1904671.6185715112,-1904671.6185715112,-1909881.7712673752,-1909881.7712673752,-1909881.7712673752,-1909881.7712673752,-1815364.2460810104,-1815364.2460810104,-1831707.1679782884,-1831707.1679782884,-1831707.1679782884,-1831707.1679782884,-1926224.6931646531,-1926224.6931646531,-1930273.5097858519,-1930273.5097858519,-1930273.5097858519,-1930273.5097858519,{"$f":"BT315","v":-1848133.3279950286},-1848133.3279950286,-1870695.8755639612,-1870695.8755639612,-1870695.8755639612,-1870695.8755639612,-1952836.0573547846,-1952836.0573547846,-1963355.2484287363,-1963355.2484287363,-1963355.2484287363,-1963355.2484287363,-1892788.2257408588,-1892788.2257408588,-1921801.2840887788,-1921801.2840887788,-1921801.2840887788,-1921801.2840887788,-1992368.3067766563,-1992368.3067766563,-2009597.2084711809,-2009597.2084711809,-2009597.2084711809,-2009597.2084711809,-1950279.4183489811,-1950279.4183489811,-1958093.5355704732,-1958093.5355704732,-1958093.5355704732,-1958093.5355704732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-1968999.6216142972,-1968999.6216142972,-1968999.6216142972,-1968999.6216142972,-1968999.6216142972,-1968999.6216142972,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-1979542.2499676049,-1979542.2499676049,-1979542.2499676049,-1979542.2499676049,-1979542.2499676049,-1979542.2499676049,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-1989699.9556713558,-1989699.9556713558,-1989699.9556713558,-1989699.9556713558,{"$f":"EF315","v":-1989699.9556713558},-1989699.9556713558,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-1999450.0537549686,-1999450.0537549686,-1999450.0537549686,-1999450.0537549686,-1999450.0537549686,-1999450.0537549686,-1999450.0537549686,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,{"$f":"GR315","v":-2017411.3256926732},-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,{"$f":"GY315","v":-2017411.3256926732},{"$f":"GZ315","v":-2017411.3256926732},{"$f":"HA315","v":-2017411.3256926732},{"$f":"HB315","v":-2017411.3256926732},{"$f":"HC315","v":-2017411.3256926732},{"$f":"HD315","v":-2017411.3256926732},{"$f":"HE315","v":-2017411.3256926732},{"$f":"HF315","v":-2017411.3256926732},{"$f":"HG315","v":-2017411.3256926732},{"$f":"HH315","v":-2017411.3256926732},{"$f":"HI315","v":-2017411.3256926732},{"$f":"HJ315","v":-2017411.3256926732},{"$f":"HK315","v":-2017411.3256926732},{"$f":"HL315","v":-2017411.3256926732},{"$f":"HM315","v":-2017411.3256926732},{"$f":"HN315","v":-2017411.3256926732},{"$f":"HO315","v":-2017411.3256926732},{"$f":"HP315","v":-2017411.3256926732},{"$f":"HQ315","v":-2017411.3256926732},{"$f":"HR315","v":-2017411.3256926732},{"$f":"HS315","v":-2017411.3256926732},{"$f":"HT315","v":-2017411.3256926732},{"$f":"HU315","v":-2017411.3256926732},{"$f":"HV315","v":-2017411.3256926732},{"$f":"HW315","v":-2017411.3256926732},{"$f":"HX315","v":-2017411.3256926732},{"$f":"HY315","v":-2017411.3256926732},{"$f":"HZ315","v":-2017411.3256926732},{"$f":"IA315","v":-2017411.3256926732},{"$f":"IB315","v":-2017411.3256926732},{"$f":"IC315","v":-2017411.3256926732},{"$f":"ID315","v":-2017411.3256926732},{"$f":"IE315","v":-2017411.3256926732},{"$f":"IF315","v":-2017411.3256926732},{"$f":"IG315","v":-2017411.3256926732},{"$f":"IH315","v":-2017411.3256926732},{"$f":"II315","v":-2017411.3256926732},{"$f":"IJ315","v":-2017411.3256926732},{"$f":"IK315","v":-2017411.3256926732},{"$f":"IL315","v":-2017411.3256926732},{"$f":"IM315","v":-2017411.3256926732},{"$f":"IN315","v":-2017411.3256926732},{"$f":"IO315","v":-2017411.3256926732},{"$f":"IP315","v":-2017411.3256926732},{"$f":"IQ315","v":-2017411.3256926732},{"$f":"IR315","v":-2017411.3256926732},{"$f":"IS315","v":-2017411.3256926732},{"$f":"IT315","v":-2017411.3256926732},{"$f":"IU315","v":-2017411.3256926732},{"$f":"IV315","v":-2017411.3256926732},{"$f":"IW315","v":-2017411.3256926732},{"$f":"IX315","v":-2017411.3256926732},{"$f":"IY315","v":-2017411.3256926732},{"$f":"IZ315","v":-2017411.3256926732},{"$f":"JA315","v":-2017411.3256926732},{"$f":"JB315","v":-2017411.3256926732},{"$f":"JC315","v":-2017411.3256926732},{"$f":"JD315","v":-2017411.3256926732},{"$f":"JE315","v":-2017411.3256926732},{"$f":"JF315","v":-2017411.3256926732},{"$f":"JG315","v":-2017411.3256926732},{"$f":"JH315","v":-2017411.3256926732},{"$f":"JI315","v":-2017411.3256926732},{"$f":"JJ315","v":-2017411.3256926732},{"$f":"JK315","v":-2017411.3256926732},{"$f":"JL315","v":-2017411.3256926732},{"$f":"JM315","v":-2017411.3256926732},{"$f":"JN315","v":-2017411.3256926732},{"$f":"JO315","v":-2017411.3256926732},{"$f":"JP315","v":-2017411.3256926732},{"$f":"JQ315","v":-2017411.3256926732},{"$f":"JR315","v":-2017411.3256926732},{"$f":"JS315","v":-2017411.3256926732},{"$f":"JT315","v":-2017411.3256926732},{"$f":"JU315","v":-2017411.3256926732},{"$f":"JV315","v":-2017411.3256926732},{"$f":"JW315","v":-2017411.3256926732}]
[null,"Add: Debt fund contributions",null,null,null,null,null,{"$f":"H202","v":6031.5701656610872},{"$f":"I202","v":9726.1705371447933},{"$f":"J202","v":9817.3362143137965},{"$f":"K202","v":1004417.9905264521},{"$f":"L202","v":1027075.2407555246},{"$f":"M202","v":1031444.805134756},{"$f":"N202","v":3550176.8838175517},{"$f":"O202","v":3564837.7391983476},{"$f":"P202","v":3588994.4350883653},{"$f":"Q202","v":4583203.8182405401},{"$f":"R202","v":4692136.1331067216},{"$f":"S202","v":3573940.109698223},{"$f":"T202","v":2671586.1280110809},{"$f":"U202","v":2682657.1194935846},{"$f":"V202","v":2133230.7589277695},{"$f":"W202","v":2142030.3358083465},{"$f":"X202","v":1020697.4011632185},{"$f":"Y202","v":1024907.7779430168},{"$f":"Z202","v":0},{"$f":"AA202","v":0},{"$f":"AB202","v":0},{"$f":"AC202","v":0},{"$f":"AD202","v":0},{"$f":"AE202","v":0},{"$f":"AF202","v":0},{"$f":"AG202","v":0},{"$f":"AH202","v":0},{"$f":"AI202","v":0},{"$f":"AJ202","v":0},{"$f":"AK202","v":0},{"$f":"AL202","v":0},{"$f":"AM202","v":0},{"$f":"AN202","v":0},{"$f":"AO202","v":0},{"$f":"AP202","v":0},{"$f":"AQ202","v":0},{"$f":"AR202","v":0},{"$f":"AS202","v":0},{"$f":"AT202","v":0},{"$f":"AU202","v":0},{"$f":"AV202","v":0},{"$f":"AW202","v":0},{"$f":"AX202","v":0},{"$f":"AY202","v":0},{"$f":"AZ202","v":0},{"$f":"BA202","v":0},{"$f":"BB202","v":0},{"$f":"BC202","v":0},{"$f":"BD202","v":0},{"$f":"BE202","v":0},{"$f":"BF202","v":0},{"$f":"BG202","v":0},{"$f":"BH202","v":0},{"$f":"BI202","v":0},{"$f":"BJ202","v":0},{"$f":"BK202","v":0},{"$f":"BL202","v":0},{"$f":"BM202","v":0},{"$f":"BN202","v":0},{"$f":"BO202","v":0},{"$f":"BP202","v":0},{"$f":"BQ202","v":0},{"$f":"BR202","v":0},{"$f":"BS202","v":0},{"$f":"BT202","v":0},{"$f":"BU202","v":0},{"$f":"BV202","v":0},{"$f":"BW202","v":0},{"$f":"BX202","v":0},{"$f":"BY202","v":0},{"$f":"BZ202","v":0},{"$f":"CA202","v":0},{"$f":"CB202","v":0},{"$f":"CC202","v":0},{"$f":"CD202","v":0},{"$f":"CE202","v":0},{"$f":"CF202","v":0},{"$f":"CG202","v":0},{"$f":"CH202","v":0},{"$f":"CI202","v":0},{"$f":"CJ202","v":0},{"$f":"CK202","v":0},{"$f":"CL202","v":0},{"$f":"CM202","v":0},{"$f":"CN202","v":0},{"$f":"CO202","v":0},{"$f":"CP202","v":0},{"$f":"CQ202","v":0},{"$f":"CR202","v":0},{"$f":"CS202","v":0},{"$f":"CT202","v":0},{"$f":"CU202","v":0},{"$f":"CV202","v":0},{"$f":"CW202","v":0},{"$f":"CX202","v":0},{"$f":"CY202","v":0},{"$f":"CZ202","v":0},{"$f":"DA202","v":0},{"$f":"DB202","v":0},{"$f":"DC202","v":0},{"$f":"DD202","v":0},{"$f":"DE202","v":0},{"$f":"DF202","v":0},{"$f":"DG202","v":0},{"$f":"DH202","v":0},{"$f":"DI202","v":0},{"$f":"DJ202","v":0},{"$f":"DK202","v":0},{"$f":"DL202","v":0},{"$f":"DM202","v":0},{"$f":"DN202","v":0},{"$f":"DO202","v":0},{"$f":"DP202","v":0},{"$f":"DQ202","v":0},{"$f":"DR202","v":0},{"$f":"DS202","v":0},{"$f":"DT202","v":0},{"$f":"DU202","v":0},{"$f":"DV202","v":0},{"$f":"DW202","v":0},{"$f":"DX202","v":0},{"$f":"DY202","v":0},{"$f":"DZ202","v":0},{"$f":"EA202","v":0},{"$f":"EB202","v":0},{"$f":"EC202","v":0},{"$f":"ED202","v":0},{"$f":"EE202","v":0},{"$f":"EF202","v":0},{"$f":"EG202","v":0},{"$f":"EH202","v":0},{"$f":"EI202","v":0},{"$f":"EJ202","v":0},{"$f":"EK202","v":0},{"$f":"EL202","v":0},{"$f":"EM202","v":0},{"$f":"EN202","v":0},{"$f":"EO202","v":0},{"$f":"EP202","v":0},{"$f":"EQ202","v":0},{"$f":"ER202","v":0},{"$f":"ES202","v":0},{"$f":"ET202","v":0},{"$f":"EU202","v":0},{"$f":"EV202","v":0},{"$f":"EW202","v":0},{"$f":"EX202","v":0},{"$f":"EY202","v":0},{"$f":"EZ202","v":0},{"$f":"FA202","v":0},{"$f":"FB202","v":0},{"$f":"FC202","v":0},{"$f":"FD202","v":0},{"$f":"FE202","v":0},{"$f":"FF202","v":0},{"$f":"FG202","v":0},{"$f":"FH202","v":0},{"$f":"FI202","v":0},{"$f":"FJ202","v":0},{"$f":"FK202","v":0},{"$f":"FL202","v":0},{"$f":"FM202","v":0},{"$f":"FN202","v":0},{"$f":"FO202","v":0},{"$f":"FP202","v":0},{"$f":"FQ202","v":0},{"$f":"FR202","v":0},{"$f":"FS202","v":0},{"$f":"FT202","v":0},{"$f":"FU202","v":0},{"$f":"FV202","v":0},{"$f":"FW202","v":0},{"$f":"FX202","v":0},{"$f":"FY202","v":0},{"$f":"FZ202","v":0},{"$f":"GA202","v":0},{"$f":"GB202","v":0},{"$f":"GC202","v":0},{"$f":"GD202","v":0},{"$f":"GE202","v":0},{"$f":"GF202","v":0},{"$f":"GG202","v":0},{"$f":"GH202","v":0},{"$f":"GI202","v":0},{"$f":"GJ202","v":0},{"$f":"GK202","v":0},{"$f":"GL202","v":0},{"$f":"GM202","v":0},{"$f":"GN202","v":0},{"$f":"GO202","v":0},{"$f":"GP202","v":0},{"$f":"GQ202","v":0},{"$f":"GR202","v":0},{"$f":"GS202","v":0},{"$f":"GT202","v":0},{"$f":"GU202","v":0},{"$f":"GV202","v":0},{"$f":"GW202","v":0},{"$f":"GX202","v":0},{"$f":"GY202","v":0},{"$f":"GZ202","v":0},{"$f":"HA202","v":0},{"$f":"HB202","v":0},{"$f":"HC202","v":0},{"$f":"HD202","v":0},{"$f":"HE202","v":0},{"$f":"HF202","v":0},{"$f":"HG202","v":0},{"$f":"HH202","v":0},{"$f":"HI202","v":0},{"$f":"HJ202","v":0},{"$f":"HK202","v":0},{"$f":"HL202","v":0},{"$f":"HM202","v":0},{"$f":"HN202","v":0},{"$f":"HO202","v":0},{"$f":"HP202","v":0},{"$f":"HQ202","v":0},{"$f":"HR202","v":0},{"$f":"HS202","v":0},{"$f":"HT202","v":0},{"$f":"HU202","v":0},{"$f":"HV202","v":0},{"$f":"HW202","v":0},{"$f":"HX202","v":0},{"$f":"HY202","v":0},{"$f":"HZ202","v":0},{"$f":"IA202","v":0},{"$f":"IB202","v":0},{"$f":"IC202","v":0},{"$f":"ID202","v":0},{"$f":"IE202","v":0},{"$f":"IF202","v":0},{"$f":"IG202","v":0},{"$f":"IH202","v":0},{"$f":"II202","v":0},{"$f":"IJ202","v":0},{"$f":"IK202","v":0},{"$f":"IL202","v":0},{"$f":"IM202","v":0},{"$f":"IN202","v":0},{"$f":"IO202","v":0},{"$f":"IP202","v":0},{"$f":"IQ202","v":0},{"$f":"IR202","v":0},{"$f":"IS202","v":0},{"$f":"IT202","v":0},{"$f":"IU202","v":0},{"$f":"IV202","v":0},{"$f":"IW202","v":0},{"$f":"IX202","v":0},{"$f":"IY202","v":0},{"$f":"IZ202","v":0},{"$f":"JA202","v":0},{"$f":"JB202","v":0},{"$f":"JC202","v":0},{"$f":"JD202","v":0},{"$f":"JE202","v":0},{"$f":"JF202","v":0},{"$f":"JG202","v":0},{"$f":"JH202","v":0},{"$f":"JI202","v":0},{"$f":"JJ202","v":0},{"$f":"JK202","v":0},{"$f":"JL202","v":0},{"$f":"JM202","v":0},{"$f":"JN202","v":0},{"$f":"JO202","v":0},{"$f":"JP202","v":0},{"$f":"JQ202","v":0},{"$f":"JR202","v":0},{"$f":"JS202","v":0},{"$f":"JT202","v":0},{"$f":"JU202","v":0},{"$f":"JV202","v":0},{"$f":"JW202","v":0},{"$f":"JX202","v":0}]
[null,"Add: Capitalised Interest during Grace period",null,null,null,null,null,{"$f":"H235","v":0},{"$f":"I235","v":0},{"$f":"J235","v":0},{"$f":"K235","v":0},{"$f":"L235","v":0},{"$f":"M235","v":0},{"$f":"N235","v":0},{"$f":"O235","v":0},{"$f":"P235","v":0},{"$f":"Q235","v":27803.517262718637},{"$f":"R235","v":41676.708797664287},{"$f":"S235","v":67108.934763874306},{"$f":"T235","v":99597.679311015949},{"$f":"U235","v":98957.633774504095},{"$f":"V235","v":140428.94419695248},{"$f":"W235","v":111640.98857566863},{"$f":"X235","v":116616.48883425159},{"$f":"Y235","v":89527.91477092501},{"$f":"Z235","v":79472.65158203496},{"$f":"AA235","v":78386.260176511933},{"$f":"AB235","v":38028.13073018963},{"$f":"AC235","v":37417.571374088373},{"$f":"AD235","v":17907.119478155084},{"$f":"AE235","v":17692.680022951827},{"$f":"AF235","v":0},{"$f":"AG235","v":0},{"$f":"AH235","v":0},{"$f":"AI235","v":0},{"$f":"AJ235","v":0},{"$f":"AK235","v":0},{"$f":"AL235","v":0},{"$f":"AM235","v":0},{"$f":"AN235","v":0},{"$f":"AO235","v":0},{"$f":"AP235","v":0},{"$f":"AQ235","v":0},{"$f":"AR235","v":0},{"$f":"AS235","v":0},{"$f":"AT235","v":0},{"$f":"AU235","v":0},{"$f":"AV235","v":0},{"$f":"AW235","v":0},{"$f":"AX235","v":0},{"$f":"AY235","v":0},{"$f":"AZ235","v":0},{"$f":"BA235","v":0},{"$f":"BB235","v":0},{"$f":"BC235","v":0},{"$f":"BD235","v":0},{"$f":"BE235","v":0},{"$f":"BF235","v":0},{"$f":"BG235","v":0},{"$f":"BH235","v":0},{"$f":"BI235","v":0},{"$f":"BJ235","v":0},{"$f":"BK235","v":0},{"$f":"BL235","v":0},{"$f":"BM235","v":0},{"$f":"BN235","v":0},{"$f":"BO235","v":0},{"$f":"BP235","v":0},{"$f":"BQ235","v":0},{"$f":"BR235","v":0},{"$f":"BS235","v":0},{"$f":"BT235","v":0},{"$f":"BU235","v":0},{"$f":"BV235","v":0},{"$f":"BW235","v":0},{"$f":"BX235","v":0},{"$f":"BY235","v":0},{"$f":"BZ235","v":0},{"$f":"CA235","v":0},{"$f":"CB235","v":0},{"$f":"CC235","v":0},{"$f":"CD235","v":0},{"$f":"CE235","v":0},{"$f":"CF235","v":0},{"$f":"CG235","v":0},{"$f":"CH235","v":0},{"$f":"CI235","v":0},{"$f":"CJ235","v":0},{"$f":"CK235","v":0},{"$f":"CL235","v":0},{"$f":"CM235","v":0},{"$f":"CN235","v":0},{"$f":"CO235","v":0},{"$f":"CP235","v":0},{"$f":"CQ235","v":0},{"$f":"CR235","v":0},{"$f":"CS235","v":0},{"$f":"CT235","v":0},{"$f":"CU235","v":0},{"$f":"CV235","v":0},{"$f":"CW235","v":0},{"$f":"CX235","v":0},{"$f":"CY235","v":0},{"$f":"CZ235","v":0},{"$f":"DA235","v":0},{"$f":"DB235","v":0},{"$f":"DC235","v":0},{"$f":"DD235","v":0},{"$f":"DE235","v":0},{"$f":"DF235","v":0},{"$f":"DG235","v":0},{"$f":"DH235","v":0},{"$f":"DI235","v":0},{"$f":"DJ235","v":0},{"$f":"DK235","v":0},{"$f":"DL235","v":0},{"$f":"DM235","v":0},{"$f":"DN235","v":0},{"$f":"DO235","v":0},{"$f":"DP235","v":0},{"$f":"DQ235","v":0},{"$f":"DR235","v":0},{"$f":"DS235","v":0},{"$f":"DT235","v":0},{"$f":"DU235","v":0},{"$f":"DV235","v":0},{"$f":"DW235","v":0},{"$f":"DX235","v":0},{"$f":"DY235","v":0},{"$f":"DZ235","v":0},{"$f":"EA235","v":0},{"$f":"EB235","v":0},{"$f":"EC235","v":0},{"$f":"ED235","v":0},{"$f":"EE235","v":0},{"$f":"EF235","v":0},{"$f":"EG235","v":0},{"$f":"EH235","v":0},{"$f":"EI235","v":0},{"$f":"EJ235","v":0},{"$f":"EK235","v":0},{"$f":"EL235","v":0},{"$f":"EM235","v":0},{"$f":"EN235","v":0},{"$f":"EO235","v":0},{"$f":"EP235","v":0},{"$f":"EQ235","v":0},{"$f":"ER235","v":0},{"$f":"ES235","v":0},{"$f":"ET235","v":0},{"$f":"EU235","v":0},{"$f":"EV235","v":0},{"$f":"EW235","v":0},{"$f":"EX235","v":0},{"$f":"EY235","v":0},{"$f":"EZ235","v":0},{"$f":"FA235","v":0},{"$f":"FB235","v":0},{"$f":"FC235","v":0},{"$f":"FD235","v":0},{"$f":"FE235","v":0},{"$f":"FF235","v":0},{"$f":"FG235","v":0},{"$f":"FH235","v":0},{"$f":"FI235","v":0},{"$f":"FJ235","v":0},{"$f":"FK235","v":0},{"$f":"FL235","v":0},{"$f":"FM235","v":0},{"$f":"FN235","v":0},{"$f":"FO235","v":0},{"$f":"FP235","v":0},{"$f":"FQ235","v":0},{"$f":"FR235","v":0},{"$f":"FS235","v":0},{"$f":"FT235","v":0},{"$f":"FU235","v":0},{"$f":"FV235","v":0},{"$f":"FW235","v":0},{"$f":"FX235","v":0},{"$f":"FY235","v":0},{"$f":"FZ235","v":0},{"$f":"GA235","v":0},{"$f":"GB235","v":0},{"$f":"GC235","v":0},{"$f":"GD235","v":0},{"$f":"GE235","v":0},{"$f":"GF235","v":0},{"$f":"GG235","v":0},{"$f":"GH235","v":0},{"$f":"GI235","v":0},{"$f":"GJ235","v":0},{"$f":"GK235","v":0},{"$f":"GL235","v":0},{"$f":"GM235","v":0},{"$f":"GN235","v":0},{"$f":"GO235","v":0},{"$f":"GP235","v":0},{"$f":"GQ235","v":0},{"$f":"GR235","v":0},{"$f":"GS235","v":0},{"$f":"GT235","v":0},{"$f":"GU235","v":0},{"$f":"GV235","v":0},{"$f":"GW235","v":0},{"$f":"GX235","v":0},{"$f":"GY235","v":0},{"$f":"GZ235","v":0},{"$f":"HA235","v":0},{"$f":"HB235","v":0},{"$f":"HC235","v":0},{"$f":"HD235","v":0},{"$f":"HE235","v":0},{"$f":"HF235","v":0},{"$f":"HG235","v":0},{"$f":"HH235","v":0},{"$f":"HI235","v":0},{"$f":"HJ235","v":0},{"$f":"HK235","v":0},{"$f":"HL235","v":0},{"$f":"HM235","v":0},{"$f":"HN235","v":0},{"$f":"HO235","v":0},{"$f":"HP235","v":0},{"$f":"HQ235","v":0},{"$f":"HR235","v":0},{"$f":"HS235","v":0},{"$f":"HT235","v":0},{"$f":"HU235","v":0},{"$f":"HV235","v":0},{"$f":"HW235","v":0},{"$f":"HX235","v":0},{"$f":"HY235","v":0},{"$f":"HZ235","v":0},{"$f":"IA235","v":0},{"$f":"IB235","v":0},{"$f":"IC235","v":0},{"$f":"ID235","v":0},{"$f":"IE235","v":0},{"$f":"IF235","v":0},{"$f":"IG235","v":0},{"$f":"IH235","v":0},{"$f":"II235","v":0},{"$f":"IJ235","v":0},{"$f":"IK235","v":0},{"$f":"IL235","v":0},{"$f":"IM235","v":0},{"$f":"IN235","v":0},{"$f":"IO235","v":0},{"$f":"IP235","v":0},{"$f":"IQ235","v":0},{"$f":"IR235","v":0},{"$f":"IS235","v":0},{"$f":"IT235","v":0},{"$f":"IU235","v":0},{"$f":"IV235","v":0},{"$f":"IW235","v":0},{"$f":"IX235","v":0},{"$f":"IY235","v":0},{"$f":"IZ235","v":0},{"$f":"JA235","v":0},{"$f":"JB235","v":0},{"$f":"JC235","v":0},{"$f":"JD235","v":0},{"$f":"JE235","v":0},{"$f":"JF235","v":0},{"$f":"JG235","v":0},{"$f":"JH235","v":0},{"$f":"JI235","v":0},{"$f":"JJ235","v":0},{"$f":"JK235","v":0},{"$f":"JL235","v":0},{"$f":"JM235","v":0},{"$f":"JN235","v":0},{"$f":"JO235","v":0},{"$f":"JP235","v":0},{"$f":"JQ235","v":0},{"$f":"JR235","v":0},{"$f":"JS235","v":0},{"$f":"JT235","v":0},{"$f":"JU235","v":0},{"$f":"JV235","v":0},{"$f":"JW235","v":0},{"$f":"JX235","v":0}]
[null,"Less: Debt Fund Repayments from re-finance",null,null,null,null,null,{"$f":"H258","v":0},{"$f":"I258","v":0},{"$f":"J258","v":0},{"$f":"K258","v":0},{"$f":"L258","v":0},{"$f":"M258","v":0},{"$f":"N258","v":0},{"$f":"O258","v":0},{"$f":"P258","v":0},{"$f":"Q258","v":0},{"$f":"R258","v":0},{"$f":"S258","v":0},{"$f":"T258","v":0},{"$f":"U258","v":0},{"$f":"V258","v":0},{"$f":"W258","v":0},{"$f":"X258","v":0},{"$f":"Y258","v":0},{"$f":"Z258","v":2552743.7097687917},{"$f":"AA258","v":0},{"$f":"AB258","v":0},{"$f":"AC258","v":0},{"$f":"AD258","v":21505144.606222689},{"$f":"AE258","v":0},{"$f":"AF258","v":8196698.530339797},{"$f":"AG258","v":0},{"$f":"AH258","v":0},{"$f":"AI258","v":0},{"$f":"AJ258","v":0},{"$f":"AK258","v":0},{"$f":"AL258","v":0},{"$f":"AM258","v":0},{"$f":"AN258","v":0},{"$f":"AO258","v":0},{"$f":"AP258","v":0},{"$f":"AQ258","v":0},{"$f":"AR258","v":0},{"$f":"AS258","v":0},{"$f":"AT258","v":0},{"$f":"AU258","v":0},{"$f":"AV258","v":0},{"$f":"AW258","v":0},{"$f":"AX258","v":0},{"$f":"AY258","v":0},{"$f":"AZ258","v":0},{"$f":"BA258","v":0},{"$f":"BB258","v":0},{"$f":"BC258","v":0},{"$f":"BD258","v":0},{"$f":"BE258","v":0},{"$f":"BF258","v":0},{"$f":"BG258","v":0},{"$f":"BH258","v":0},{"$f":"BI258","v":0},{"$f":"BJ258","v":0},{"$f":"BK258","v":0},{"$f":"BL258","v":0},{"$f":"BM258","v":0},{"$f":"BN258","v":0},{"$f":"BO258","v":0},{"$f":"BP258","v":0},{"$f":"BQ258","v":0},{"$f":"BR258","v":0},{"$f":"BS258","v":0},{"$f":"BT258","v":0},{"$f":"BU258","v":0},{"$f":"BV258","v":0},{"$f":"BW258","v":0},{"$f":"BX258","v":0},{"$f":"BY258","v":0},{"$f":"BZ258","v":0},{"$f":"CA258","v":0},{"$f":"CB258","v":0},{"$f":"CC258","v":0},{"$f":"CD258","v":0},{"$f":"CE258","v":0},{"$f":"CF258","v":0},{"$f":"CG258","v":0},{"$f":"CH258","v":0},{"$f":"CI258","v":0},{"$f":"CJ258","v":0},{"$f":"CK258","v":0},{"$f":"CL258","v":0},{"$f":"CM258","v":0},{"$f":"CN258","v":0},{"$f":"CO258","v":0},{"$f":"CP258","v":0},{"$f":"CQ258","v":0},{"$f":"CR258","v":0},{"$f":"CS258","v":0},{"$f":"CT258","v":0},{"$f":"CU258","v":0},{"$f":"CV258","v":0},{"$f":"CW258","v":0},{"$f":"CX258","v":0},{"$f":"CY258","v":0},{"$f":"CZ258","v":0},{"$f":"DA258","v":0},{"$f":"DB258","v":0},{"$f":"DC258","v":0},{"$f":"DD258","v":0},{"$f":"DE258","v":0},{"$f":"DF258","v":0},{"$f":"DG258","v":0},{"$f":"DH258","v":0},{"$f":"DI258","v":0},{"$f":"DJ258","v":0},{"$f":"DK258","v":0},{"$f":"DL258","v":0},{"$f":"DM258","v":0},{"$f":"DN258","v":0},{"$f":"DO258","v":0},{"$f":"DP258","v":0},{"$f":"DQ258","v":0},{"$f":"DR258","v":0},{"$f":"DS258","v":0},{"$f":"DT258","v":0},{"$f":"DU258","v":0},{"$f":"DV258","v":0},{"$f":"DW258","v":0},{"$f":"DX258","v":0},{"$f":"DY258","v":0},{"$f":"DZ258","v":0},{"$f":"EA258","v":0},{"$f":"EB258","v":0},{"$f":"EC258","v":0},{"$f":"ED258","v":0},{"$f":"EE258","v":0},{"$f":"EF258","v":0},{"$f":"EG258","v":0},{"$f":"EH258","v":0},{"$f":"EI258","v":0},{"$f":"EJ258","v":0},{"$f":"EK258","v":0},{"$f":"EL258","v":0},{"$f":"EM258","v":0},{"$f":"EN258","v":0},{"$f":"EO258","v":0},{"$f":"EP258","v":0},{"$f":"EQ258","v":0},{"$f":"ER258","v":0},{"$f":"ES258","v":0},{"$f":"ET258","v":0},{"$f":"EU258","v":0},{"$f":"EV258","v":0},{"$f":"EW258","v":0},{"$f":"EX258","v":0},{"$f":"EY258","v":0},{"$f":"EZ258","v":0},{"$f":"FA258","v":0},{"$f":"FB258","v":0},{"$f":"FC258","v":0},{"$f":"FD258","v":0},{"$f":"FE258","v":0},{"$f":"FF258","v":0},{"$f":"FG258","v":0},{"$f":"FH258","v":0},{"$f":"FI258","v":0},{"$f":"FJ258","v":0},{"$f":"FK258","v":0},{"$f":"FL258","v":0},{"$f":"FM258","v":0},{"$f":"FN258","v":0},{"$f":"FO258","v":0},{"$f":"FP258","v":0},{"$f":"FQ258","v":0},{"$f":"FR258","v":0},{"$f":"FS258","v":0},{"$f":"FT258","v":0},{"$f":"FU258","v":0},{"$f":"FV258","v":0},{"$f":"FW258","v":0},{"$f":"FX258","v":0},{"$f":"FY258","v":0},{"$f":"FZ258","v":0},{"$f":"GA258","v":0},{"$f":"GB258","v":0},{"$f":"GC258","v":0},{"$f":"GD258","v":0},{"$f":"GE258","v":0},{"$f":"GF258","v":0},{"$f":"GG258","v":0},{"$f":"GH258","v":0},{"$f":"GI258","v":0},{"$f":"GJ258","v":0},{"$f":"GK258","v":0},{"$f":"GL258","v":0},{"$f":"GM258","v":0},{"$f":"GN258","v":0},{"$f":"GO258","v":0},{"$f":"GP258","v":0},{"$f":"GQ258","v":0},{"$f":"GR258","v":0},{"$f":"GS258","v":0},{"$f":"GT258","v":0},{"$f":"GU258","v":0},{"$f":"GV258","v":0},{"$f":"GW258","v":0},{"$f":"GX258","v":0},{"$f":"GY258","v":0},{"$f":"GZ258","v":0},{"$f":"HA258","v":0},{"$f":"HB258","v":0},{"$f":"HC258","v":0},{"$f":"HD258","v":0},{"$f":"HE258","v":0},{"$f":"HF258","v":0},{"$f":"HG258","v":0},{"$f":"HH258","v":0},{"$f":"HI258","v":0},{"$f":"HJ258","v":0},{"$f":"HK258","v":0},{"$f":"HL258","v":0},{"$f":"HM258","v":0},{"$f":"HN258","v":0},{"$f":"HO258","v":0},{"$f":"HP258","v":0},{"$f":"HQ258","v":0},{"$f":"HR258","v":0},{"$f":"HS258","v":0},{"$f":"HT258","v":0},{"$f":"HU258","v":0},{"$f":"HV258","v":0},{"$f":"HW258","v":0},{"$f":"HX258","v":0},{"$f":"HY258","v":0},{"$f":"HZ258","v":0},{"$f":"IA258","v":0},{"$f":"IB258","v":0},{"$f":"IC258","v":0},{"$f":"ID258","v":0},{"$f":"IE258","v":0},{"$f":"IF258","v":0},{"$f":"IG258","v":0},{"$f":"IH258","v":0},{"$f":"II258","v":0},{"$f":"IJ258","v":0},{"$f":"IK258","v":0},{"$f":"IL258","v":0},{"$f":"IM258","v":0},{"$f":"IN258","v":0},{"$f":"IO258","v":0},{"$f":"IP258","v":0},{"$f":"IQ258","v":0},{"$f":"IR258","v":0},{"$f":"IS258","v":0},{"$f":"IT258","v":0},{"$f":"IU258","v":0},{"$f":"IV258","v":0},{"$f":"IW258","v":0},{"$f":"IX258","v":0},{"$f":"IY258","v":0},{"$f":"IZ258","v":0},{"$f":"JA258","v":0},{"$f":"JB258","v":0},{"$f":"JC258","v":0},{"$f":"JD258","v":0},{"$f":"JE258","v":0},{"$f":"JF258","v":0},{"$f":"JG258","v":0},{"$f":"JH258","v":0},{"$f":"JI258","v":0},{"$f":"JJ258","v":0},{"$f":"JK258","v":0},{"$f":"JL258","v":0},{"$f":"JM258","v":0},{"$f":"JN258","v":0},{"$f":"JO258","v":0},{"$f":"JP258","v":0},{"$f":"JQ258","v":0},{"$f":"JR258","v":0},{"$f":"JS258","v":0},{"$f":"JT258","v":0},{"$f":"JU258","v":0},{"$f":"JV258","v":0},{"$f":"JW258","v":0},{"$f":"JX258","v":0}]
[null,"Less: Debt Fund Repayments from Cash Sweep",null,null,null,null,null,{"$f":"H246","v":0},{"$f":"I246","v":0},{"$f":"J246","v":0},{"$f":"K246","v":0},{"$f":"L246","v":0},{"$f":"M246","v":0},{"$f":"N246","v":0},{"$f":"O246","v":0},{"$f":"P246","v":0},{"$f":"Q246","v":27803.517262718637},{"$f":"R246","v":129650.37705073087},{"$f":"S246","v":160068.88424706506},{"$f":"T246","v":239243.97818633},{"$f":"U246","v":308746.10265090875},{"$f":"V246","v":376412.16333530407},{"$f":"W246","v":545039.0255630489},{"$f":"X246","v":596760.70256410853},{"$f":"Y246","v":675253.65615066269},{"$f":"Z246","v":646565.61961933796},{"$f":"AA246","v":741802.21097294206},{"$f":"AB246","v":614676.5383917857},{"$f":"AC246","v":530422.34597047535},{"$f":"AD246","v":404709.7327303848},{"$f":"AE246","v":473610.45168158598},{"$f":"AF246","v":390308.07985753182},{"$f":"AG246","v":489648.83649128414},{"$f":"AH246","v":479450.26635070931},{"$f":"AI246","v":521173.58134644164},{"$f":"AJ246","v":386078.64514624939},{"$f":"AK246","v":133256.41826668789},{"$f":"AL246","v":51308.64405113367},{"$f":"AM246","v":82521.867552713418},{"$f":"AN246","v":78276.976294007443},{"$f":"AO246","v":12748.625161643336},{"$f":"AP246","v":0},{"$f":"AQ246","v":0},{"$f":"AR246","v":-96371.862754547299},{"$f":"AS246","v":0},{"$f":"AT246","v":0},{"$f":"AU246","v":0},{"$f":"AV246","v":-115766.2682850968},{"$f":"AW246","v":0},{"$f":"AX246","v":30094.365581121878},{"$f":"AY246","v":0},{"$f":"AZ246","v":0},{"$f":"BA246","v":0},{"$f":"BB246","v":115766.2682850968},{"$f":"BC246","v":0},{"$f":"BD246","v":5210.1526958639115},{"$f":"BE246","v":0},{"$f":"BF246","v":0},{"$f":"BG246","v":0},{"$f":"BH246","v":-94517.52518636483},{"$f":"BI246","v":0},{"$f":"BJ246","v":16342.921897278022},{"$f":"BK246","v":0},{"$f":"BL246","v":0},{"$f":"BM246","v":0},{"$f":"BN246","v":94517.52518636483},{"$f":"BO246","v":0},{"$f":"BP246","v":4048.8166211987555},{"$f":"BQ246","v":0},{"$f":"BR246","v":0},{"$f":"BS246","v":0},{"$f":"BT246","v":-82140.181790823408},{"$f":"BU246","v":0},{"$f":"BV246","v":22562.547568932729},{"$f":"BW246","v":0},{"$f":"BX246","v":0},{"$f":"BY246","v":0},{"$f":"BZ246","v":82140.181790823408},{"$f":"CA246","v":0},{"$f":"CB246","v":10519.191073951777},{"$f":"CC246","v":0},{"$f":"CD246","v":0},{"$f":"CE246","v":0},{"$f":"CF246","v":-70567.022687877557},{"$f":"CG246","v":0},{"$f":"CH246","v":29013.058347920072},{"$f":"CI246","v":0},{"$f":"CJ246","v":0},{"$f":"CK246","v":0},{"$f":"CL246","v":70567.022687877557},{"$f":"CM246","v":0},{"$f":"CN246","v":17228.901694524509},{"$f":"CO246","v":0},{"$f":"CP246","v":0},{"$f":"CQ246","v":0},{"$f":"CR246","v":-59317.79012219992},{"$f":"CS246","v":0},{"$f":"CT246","v":7814.1172214920907},{"$f":"CU246","v":0},{"$f":"CV246","v":0},{"$f":"CW246","v":0},{"$f":"CX246","v":59317.79012219992},{"$f":"CY246","v":0},{"$f":"CZ246","v":0},{"$f":"DA246","v":0},{"$f":"DB246","v":0},{"$f":"DC246","v":0},{"$f":"DD246","v":-48411.704078375973},{"$f":"DE246","v":0},{"$f":"DF246","v":0},{"$f":"DG246","v":0},{"$f":"DH246","v":0},{"$f":"DI246","v":0},{"$f":"DJ246","v":48411.704078375973},{"$f":"DK246","v":0},{"$f":"DL246","v":0},{"$f":"DM246","v":0},{"$f":"DN246","v":0},{"$f":"DO246","v":0},{"$f":"DP246","v":-37869.075725068251},{"$f":"DQ246","v":0},{"$f":"DR246","v":0},{"$f":"DS246","v":0},{"$f":"DT246","v":0},{"$f":"DU246","v":0},{"$f":"DV246","v":37869.075725068251},{"$f":"DW246","v":0},{"$f":"DX246","v":0},{"$f":"DY246","v":0},{"$f":"DZ246","v":0},{"$f":"EA246","v":0},{"$f":"EB246","v":-27711.370021317387},{"$f":"EC246","v":0},{"$f":"ED246","v":0},{"$f":"EE246","v":0},{"$f":"EF246","v":0},{"$f":"EG246","v":0},{"$f":"EH246","v":27711.370021317387},{"$f":"EI246","v":0},{"$f":"EJ246","v":0},{"$f":"EK246","v":0},{"$f":"EL246","v":0},{"$f":"EM246","v":0},{"$f":"EN246","v":-17961.271937704645},{"$f":"EO246","v":0},{"$f":"EP246","v":0},{"$f":"EQ246","v":0},{"$f":"ER246","v":0},{"$f":"ES246","v":0},{"$f":"ET246","v":0},{"$f":"EU246","v":17961.271937704645},{"$f":"EV246","v":0},{"$f":"EW246","v":0},{"$f":"EX246","v":0},{"$f":"EY246","v":0},{"$f":"EZ246","v":0},{"$f":"FA246","v":0},{"$f":"FB246","v":0},{"$f":"FC246","v":0},{"$f":"FD246","v":0},{"$f":"FE246","v":0},{"$f":"FF246","v":0},{"$f":"FG246","v":0},{"$f":"FH246","v":0},{"$f":"FI246","v":0},{"$f":"FJ246","v":0},{"$f":"FK246","v":0},{"$f":"FL246","v":0},{"$f":"FM246","v":0},{"$f":"FN246","v":0},{"$f":"FO246","v":0},{"$f":"FP246","v":0},{"$f":"FQ246","v":0},{"$f":"FR246","v":0},{"$f":"FS246","v":0},{"$f":"FT246","v":0},{"$f":"FU246","v":0},{"$f":"FV246","v":0},{"$f":"FW246","v":0},{"$f":"FX246","v":0},{"$f":"FY246","v":0},{"$f":"FZ246","v":0},{"$f":"GA246","v":0},{"$f":"GB246","v":0},{"$f":"GC246","v":0},{"$f":"GD246","v":0},{"$f":"GE246","v":0},{"$f":"GF246","v":0},{"$f":"GG246","v":0},{"$f":"GH246","v":0},{"$f":"GI246","v":0},{"$f":"GJ246","v":0},{"$f":"GK246","v":0},{"$f":"GL246","v":0},{"$f":"GM246","v":0},{"$f":"GN246","v":0},{"$f":"GO246","v":0},{"$f":"GP246","v":0},{"$f":"GQ246","v":0},{"$f":"GR246","v":0},{"$f":"GS246","v":0},{"$f":"GT246","v":0},{"$f":"GU246","v":0},{"$f":"GV246","v":0},{"$f":"GW246","v":0},{"$f":"GX246","v":0},{"$f":"GY246","v":0},{"$f":"GZ246","v":0},{"$f":"HA246","v":0},{"$f":"HB246","v":0},{"$f":"HC246","v":0},{"$f":"HD246","v":0},{"$f":"HE246","v":0},{"$f":"HF246","v":0},{"$f":"HG246","v":0},{"$f":"HH246","v":0},{"$f":"HI246","v":0},{"$f":"HJ246","v":0},{"$f":"HK246","v":0},{"$f":"HL246","v":0},{"$f":"HM246","v":0},{"$f":"HN246","v":0},{"$f":"HO246","v":0},{"$f":"HP246","v":0},{"$f":"HQ246","v":0},{"$f":"HR246","v":0},{"$f":"HS246","v":0},{"$f":"HT246","v":0},{"$f":"HU246","v":0},{"$f":"HV246","v":0},{"$f":"HW246","v":0},{"$f":"HX246","v":0},{"$f":"HY246","v":0},{"$f":"HZ246","v":0},{"$f":"IA246","v":0},{"$f":"IB246","v":0},{"$f":"IC246","v":0},{"$f":"ID246","v":0},{"$f":"IE246","v":0},{"$f":"IF246","v":0},{"$f":"IG246","v":0},{"$f":"IH246","v":0},{"$f":"II246","v":0},{"$f":"IJ246","v":0},{"$f":"IK246","v":0},{"$f":"IL246","v":0},{"$f":"IM246","v":0},{"$f":"IN246","v":0},{"$f":"IO246","v":0},{"$f":"IP246","v":0},{"$f":"IQ246","v":0},{"$f":"IR246","v":0},{"$f":"IS246","v":0},{"$f":"IT246","v":0},{"$f":"IU246","v":0},{"$f":"IV246","v":0},{"$f":"IW246","v":0},{"$f":"IX246","v":0},{"$f":"IY246","v":0},{"$f":"IZ246","v":0},{"$f":"JA246","v":0},{"$f":"JB246","v":0},{"$f":"JC246","v":0},{"$f":"JD246","v":0},{"$f":"JE246","v":0},{"$f":"JF246","v":0},{"$f":"JG246","v":0},{"$f":"JH246","v":0},{"$f":"JI246","v":0},{"$f":"JJ246","v":0},{"$f":"JK246","v":0},{"$f":"JL246","v":0},{"$f":"JM246","v":0},{"$f":"JN246","v":0},{"$f":"JO246","v":0},{"$f":"JP246","v":0},{"$f":"JQ246","v":0},{"$f":"JR246","v":0},{"$f":"JS246","v":0},{"$f":"JT246","v":0},{"$f":"JU246","v":0},{"$f":"JV246","v":0},{"$f":"JW246","v":0},{"$f":"JX246","v":0}]
[null,"Closing Balance",null,null,null,null,null,{"$f":"H310+H311+H312-H313-H314","v":6031.5701656610872},{"$f":"I310+I311+I312-I313-I314","v":15757.740702805881},25575.076917119677,1029993.0674435718,2057068.3081990965,3088513.1133338525,6638689.9971514046,10203527.736349752,13792522.171438117,18375725.989678659,22979888.454532314,26460868.614747349,28992808.443883114,31465677.094500296,33362924.634289715,35071556.933110684,35612110.120544054,36051292.157107331,32931455.479301229,32268039.5285048,31691391.120843202,31198386.346246816,9306439.1267718971,8850521.3551132623,263514.74491593346,-226134.09157535067,-705584.35792605998,-1226757.9392725015,-1612836.5844187508,-1746093.0026854388,-1797401.6467365725,-1879923.514289286,-1958200.4905832934,-1970949.1157449367,-1970949.1157449367,-1970949.1157449367,-1874577.2529903895,-1874577.2529903895,-1874577.2529903895,-1874577.2529903895,-1758810.9847052926,-1758810.9847052926,-1788905.3502864144,-1788905.3502864144,-1788905.3502864144,-1788905.3502864144,-1904671.6185715112,-1904671.6185715112,-1909881.7712673752,-1909881.7712673752,-1909881.7712673752,-1909881.7712673752,-1815364.2460810104,-1815364.2460810104,-1831707.1679782884,-1831707.1679782884,-1831707.1679782884,-1831707.1679782884,-1926224.6931646531,-1926224.6931646531,-1930273.5097858519,-1930273.5097858519,-1930273.5097858519,-1930273.5097858519,-1848133.3279950286,{"$f":"BU310+BU311+BU312-BU313-BU314","v":-1848133.3279950286},-1870695.8755639612,-1870695.8755639612,-1870695.8755639612,-1870695.8755639612,-1952836.0573547846,-1952836.0573547846,-1963355.2484287363,-1963355.2484287363,-1963355.2484287363,-1963355.2484287363,-1892788.2257408588,-1892788.2257408588,-1921801.2840887788,-1921801.2840887788,-1921801.2840887788,-1921801.2840887788,-1992368.3067766563,-1992368.3067766563,-2009597.2084711809,-2009597.2084711809,-2009597.2084711809,-2009597.2084711809,-1950279.4183489811,-1950279.4183489811,-1958093.5355704732,-1958093.5355704732,-1958093.5355704732,-1958093.5355704732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-1968999.6216142972,-1968999.6216142972,-1968999.6216142972,-1968999.6216142972,-1968999.6216142972,-1968999.6216142972,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-1979542.2499676049,-1979542.2499676049,-1979542.2499676049,-1979542.2499676049,-1979542.2499676049,-1979542.2499676049,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-1989699.9556713558,-1989699.9556713558,-1989699.9556713558,-1989699.9556713558,-1989699.9556713558,{"$f":"EG310+EG311+EG312-EG313-EG314","v":-1989699.9556713558},-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-1999450.0537549686,-1999450.0537549686,-1999450.0537549686,-1999450.0537549686,-1999450.0537549686,-1999450.0537549686,-1999450.0537549686,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,{"$f":"GS310+GS311+GS312-GS313-GS314","v":-2017411.3256926732},-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,{"$f":"GZ310+GZ311+GZ312-GZ313-GZ314","v":-2017411.3256926732},-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,{"$f":"JL310+JL311+JL312-JL313-JL314","v":-2017411.3256926732},-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732,-2017411.3256926732]
[null,"Interest Cost"]
[]
["Debt schedule - Debt Fund EURO"]
[null,"Opening Balance",null,null,null,null,null,{"$f":"G324","v":0},{"$f":"H324","v":415.25086218434762},1084.8610284218325,1760.7476077667325,70911.138816697436,141621.39626840403,212632.48175095671,457048.77326741267,702474.40939398285,949563.14294300589,1265099.4435776486,1582078.6680011682,1821731.0260231809,1987043.378086623,2148498.926229334,2272371.7172175078,2383929.6700880034,2419222.814815104,2447897.3570032055,2244200.7551617781,2200885.8035343545,2163235.9733578158,2131047.3020753493,701704.77013397403,671937.53857770993,140238.97417135953,109920.42485098433,80233.360441346435,47962.831537904567,24057.241302485811,15806.141762607625,12629.163611545355,7519.4949573016584,2672.6655776469406,1883.2838985236413,1883.2838985236413,1883.2838985236413,7542.3622900211867,7542.3622900211867,7542.3622900211867,7542.3622900211867,14340.304849096467,14340.304849096467,12573.125414164164,12573.125414164164,12573.125414164164,12573.125414164164,5775.182855088884,5775.182855088884,5485.0361293178521,5485.0361293178521,5485.0361293178521,5485.0361293178521,10748.595963672675,10748.595963672675,9838.479589964234,9838.479589964234,9838.479589964234,9838.479589964234,4574.9197556094114,4574.9197556094114,4361.0905139737706,4361.0905139737706,4361.0905139737706,4361.0905139737706,{"$f":"BT324","v":8699.1414615479807},8699.1414615479807,7507.5507111117367,7507.5507111117367,7507.5507111117367,7507.5507111117367,3169.4997635375275,3169.4997635375275,2642.6423465004536,2642.6423465004536,2642.6423465004536,2642.6423465004536,6177.0167142591999,6177.0167142591999,4723.8873933761033,4723.8873933761033,4723.8873933761033,4723.8873933761033,1189.5130256173575,1189.5130256173575,371.16109083505864,371.16109083505864,371.16109083505864,371.16109083505864,3188.684179317243,3188.684179317243,2817.523088482531,2817.523088482531,2817.523088482531,2817.523088482531,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,2180.7438506121789,2180.7438506121789,2180.7438506121789,2180.7438506121789,2180.7438506121789,2180.7438506121789,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,1617.7475766432844,1617.7475766432844,1617.7475766432844,1617.7475766432844,1617.7475766432844,1617.7475766432844,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,1122.6795604731731,1122.6795604731731,1122.6795604731731,1122.6795604731731,{"$f":"EF324","v":1122.6795604731731},1122.6795604731731,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,690.09149151263489,690.09149151263489,690.09149151263489,690.09149151263489,690.09149151263489,690.09149151263489,690.09149151263489,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,{"$f":"GR324","v":3.4651748137548566E-10},3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,{"$f":"GY324","v":3.4651748137548566E-10},{"$f":"GZ324","v":3.4651748137548566E-10},{"$f":"HA324","v":3.4651748137548566E-10},{"$f":"HB324","v":3.4651748137548566E-10},{"$f":"HC324","v":3.4651748137548566E-10},{"$f":"HD324","v":3.4651748137548566E-10},{"$f":"HE324","v":3.4651748137548566E-10},{"$f":"HF324","v":3.4651748137548566E-10},{"$f":"HG324","v":3.4651748137548566E-10},{"$f":"HH324","v":3.4651748137548566E-10},{"$f":"HI324","v":3.4651748137548566E-10},{"$f":"HJ324","v":3.4651748137548566E-10},{"$f":"HK324","v":3.4651748137548566E-10},{"$f":"HL324","v":3.4651748137548566E-10},{"$f":"HM324","v":3.4651748137548566E-10},{"$f":"HN324","v":3.4651748137548566E-10},{"$f":"HO324","v":3.4651748137548566E-10},{"$f":"HP324","v":3.4651748137548566E-10},{"$f":"HQ324","v":3.4651748137548566E-10},{"$f":"HR324","v":3.4651748137548566E-10},{"$f":"HS324","v":3.4651748137548566E-10},{"$f":"HT324","v":3.4651748137548566E-10},{"$f":"HU324","v":3.4651748137548566E-10},{"$f":"HV324","v":3.4651748137548566E-10},{"$f":"HW324","v":3.4651748137548566E-10},{"$f":"HX324","v":3.4651748137548566E-10},{"$f":"HY324","v":3.4651748137548566E-10},{"$f":"HZ324","v":3.4651748137548566E-10},{"$f":"IA324","v":3.4651748137548566E-10},{"$f":"IB324","v":3.4651748137548566E-10},{"$f":"IC324","v":3.4651748137548566E-10},{"$f":"ID324","v":3.4651748137548566E-10},{"$f":"IE324","v":3.4651748137548566E-10},{"$f":"IF324","v":3.4651748137548566E-10},{"$f":"IG324","v":3.4651748137548566E-10},{"$f":"IH324","v":3.4651748137548566E-10},{"$f":"II324","v":3.4651748137548566E-10},{"$f":"IJ324","v":3.4651748137548566E-10},{"$f":"IK324","v":3.4651748137548566E-10},{"$f":"IL324","v":3.4651748137548566E-10},{"$f":"IM324","v":3.4651748137548566E-10},{"$f":"IN324","v":3.4651748137548566E-10},{"$f":"IO324","v":3.4651748137548566E-10},{"$f":"IP324","v":3.4651748137548566E-10},{"$f":"IQ324","v":3.4651748137548566E-10},{"$f":"IR324","v":3.4651748137548566E-10},{"$f":"IS324","v":3.4651748137548566E-10},{"$f":"IT324","v":3.4651748137548566E-10},{"$f":"IU324","v":3.4651748137548566E-10},{"$f":"IV324","v":3.4651748137548566E-10},{"$f":"IW324","v":3.4651748137548566E-10},{"$f":"IX324","v":3.4651748137548566E-10},{"$f":"IY324","v":3.4651748137548566E-10},{"$f":"IZ324","v":3.4651748137548566E-10},{"$f":"JA324","v":3.4651748137548566E-10},{"$f":"JB324","v":3.4651748137548566E-10},{"$f":"JC324","v":3.4651748137548566E-10},{"$f":"JD324","v":3.4651748137548566E-10},{"$f":"JE324","v":3.4651748137548566E-10},{"$f":"JF324","v":3.4651748137548566E-10},{"$f":"JG324","v":3.4651748137548566E-10},{"$f":"JH324","v":3.4651748137548566E-10},{"$f":"JI324","v":3.4651748137548566E-10},{"$f":"JJ324","v":3.4651748137548566E-10},{"$f":"JK324","v":3.4651748137548566E-10},{"$f":"JL324","v":3.4651748137548566E-10},{"$f":"JM324","v":3.4651748137548566E-10},{"$f":"JN324","v":3.4651748137548566E-10},{"$f":"JO324","v":3.4651748137548566E-10},{"$f":"JP324","v":3.4651748137548566E-10},{"$f":"JQ324","v":3.4651748137548566E-10},{"$f":"JR324","v":3.4651748137548566E-10},{"$f":"JS324","v":3.4651748137548566E-10},{"$f":"JT324","v":3.4651748137548566E-10},{"$f":"JU324","v":3.4651748137548566E-10},{"$f":"JV324","v":3.4651748137548566E-10},{"$f":"JW324","v":3.4651748137548566E-10}]
[null,"Add: Debt fund contributions",null,null,null,null,null,{"$f":"H311/H393","v":415.25086218434762},{"$f":"I311/I393","v":669.61016623748492},{"$f":"J311/J393","v":675.88657934489993},{"$f":"K311/K393","v":69150.391208930698},{"$f":"L311/L393","v":70710.25745170658},{"$f":"M311/M393","v":71011.085482552677},{"$f":"N311/N393","v":244416.29151645597},{"$f":"O311/O393","v":245425.63612657014},{"$f":"P311/P393","v":247088.73354902308},{"$f":"Q311/Q393","v":315536.30063464266},{"$f":"R311/R393","v":323035.87975343433},{"$f":"S311/S393","v":246052.30001245404},{"$f":"T311/T393","v":174429.96925891566},{"$f":"U311/U393","v":175152.80304058245},{"$f":"V311/V393","v":139280.32182850174},{"$f":"W311/W393","v":139854.85315604429},{"$f":"X311/X393","v":66642.139828784464},{"$f":"Y311/Y393","v":66917.038655578202},{"$f":"Z311/Z393","v":0},{"$f":"AA311/AA393","v":0},{"$f":"AB311/AB393","v":0},{"$f":"AC311/AC393","v":0},{"$f":"AD311/AD393","v":0},{"$f":"AE311/AE393","v":0},{"$f":"AF311/AF393","v":0},{"$f":"AG311/AG393","v":0},{"$f":"AH311/AH393","v":0},{"$f":"AI311/AI393","v":0},{"$f":"AJ311/AJ393","v":0},{"$f":"AK311/AK393","v":0},{"$f":"AL311/AL393","v":0},{"$f":"AM311/AM393","v":0},{"$f":"AN311/AN393","v":0},{"$f":"AO311/AO393","v":0},{"$f":"AP311/AP393","v":0},{"$f":"AQ311/AQ393","v":0},{"$f":"AR311/AR393","v":0},{"$f":"AS311/AS393","v":0},{"$f":"AT311/AT393","v":0},{"$f":"AU311/AU393","v":0},{"$f":"AV311/AV393","v":0},{"$f":"AW311/AW393","v":0},{"$f":"AX311/AX393","v":0},{"$f":"AY311/AY393","v":0},{"$f":"AZ311/AZ393","v":0},{"$f":"BA311/BA393","v":0},{"$f":"BB311/BB393","v":0},{"$f":"BC311/BC393","v":0},{"$f":"BD311/BD393","v":0},{"$f":"BE311/BE393","v":0},{"$f":"BF311/BF393","v":0},{"$f":"BG311/BG393","v":0},{"$f":"BH311/BH393","v":0},{"$f":"BI311/BI393","v":0},{"$f":"BJ311/BJ393","v":0},{"$f":"BK311/BK393","v":0},{"$f":"BL311/BL393","v":0},{"$f":"BM311/BM393","v":0},{"$f":"BN311/BN393","v":0},{"$f":"BO311/BO393","v":0},{"$f":"BP311/BP393","v":0},{"$f":"BQ311/BQ393","v":0},{"$f":"BR311/BR393","v":0},{"$f":"BS311/BS393","v":0},{"$f":"BT311/BT393","v":0},{"$f":"BU311/BU393","v":0},{"$f":"BV311/BV393","v":0},{"$f":"BW311/BW393","v":0},{"$f":"BX311/BX393","v":0},{"$f":"BY311/BY393","v":0},{"$f":"BZ311/BZ393","v":0},{"$f":"CA311/CA393","v":0},{"$f":"CB311/CB393","v":0},{"$f":"CC311/CC393","v":0},{"$f":"CD311/CD393","v":0},{"$f":"CE311/CE393","v":0},{"$f":"CF311/CF393","v":0},{"$f":"CG311/CG393","v":0},{"$f":"CH311/CH393","v":0},{"$f":"CI311/CI393","v":0},{"$f":"CJ311/CJ393","v":0},{"$f":"CK311/CK393","v":0},{"$f":"CL311/CL393","v":0},{"$f":"CM311/CM393","v":0},{"$f":"CN311/CN393","v":0},{"$f":"CO311/CO393","v":0},{"$f":"CP311/CP393","v":0},{"$f":"CQ311/CQ393","v":0},{"$f":"CR311/CR393","v":0},{"$f":"CS311/CS393","v":0},{"$f":"CT311/CT393","v":0},{"$f":"CU311/CU393","v":0},{"$f":"CV311/CV393","v":0},{"$f":"CW311/CW393","v":0},{"$f":"CX311/CX393","v":0},{"$f":"CY311/CY393","v":0},{"$f":"CZ311/CZ393","v":0},{"$f":"DA311/DA393","v":0},{"$f":"DB311/DB393","v":0},{"$f":"DC311/DC393","v":0},{"$f":"DD311/DD393","v":0},{"$f":"DE311/DE393","v":0},{"$f":"DF311/DF393","v":0},{"$f":"DG311/DG393","v":0},{"$f":"DH311/DH393","v":0},{"$f":"DI311/DI393","v":0},{"$f":"DJ311/DJ393","v":0},{"$f":"DK311/DK393","v":0},{"$f":"DL311/DL393","v":0},{"$f":"DM311/DM393","v":0},{"$f":"DN311/DN393","v":0},{"$f":"DO311/DO393","v":0},{"$f":"DP311/DP393","v":0},{"$f":"DQ311/DQ393","v":0},{"$f":"DR311/DR393","v":0},{"$f":"DS311/DS393","v":0},{"$f":"DT311/DT393","v":0},{"$f":"DU311/DU393","v":0},{"$f":"DV311/DV393","v":0},{"$f":"DW311/DW393","v":0},{"$f":"DX311/DX393","v":0},{"$f":"DY311/DY393","v":0},{"$f":"DZ311/DZ393","v":0},{"$f":"EA311/EA393","v":0},{"$f":"EB311/EB393","v":0},{"$f":"EC311/EC393","v":0},{"$f":"ED311/ED393","v":0},{"$f":"EE311/EE393","v":0},{"$f":"EF311/EF393","v":0},{"$f":"EG311/EG393","v":0},{"$f":"EH311/EH393","v":0},{"$f":"EI311/EI393","v":0},{"$f":"EJ311/EJ393","v":0},{"$f":"EK311/EK393","v":0},{"$f":"EL311/EL393","v":0},{"$f":"EM311/EM393","v":0},{"$f":"EN311/EN393","v":0},{"$f":"EO311/EO393","v":0},{"$f":"EP311/EP393","v":0},{"$f":"EQ311/EQ393","v":0},{"$f":"ER311/ER393","v":0},{"$f":"ES311/ES393","v":0},{"$f":"ET311/ET393","v":0},{"$f":"EU311/EU393","v":0},{"$f":"EV311/EV393","v":0},{"$f":"EW311/EW393","v":0},{"$f":"EX311/EX393","v":0},{"$f":"EY311/EY393","v":0},{"$f":"EZ311/EZ393","v":0},{"$f":"FA311/FA393","v":0},{"$f":"FB311/FB393","v":0},{"$f":"FC311/FC393","v":0},{"$f":"FD311/FD393","v":0},{"$f":"FE311/FE393","v":0},{"$f":"FF311/FF393","v":0},{"$f":"FG311/FG393","v":0},{"$f":"FH311/FH393","v":0},{"$f":"FI311/FI393","v":0},{"$f":"FJ311/FJ393","v":0},{"$f":"FK311/FK393","v":0},{"$f":"FL311/FL393","v":0},{"$f":"FM311/FM393","v":0},{"$f":"FN311/FN393","v":0},{"$f":"FO311/FO393","v":0},{"$f":"FP311/FP393","v":0},{"$f":"FQ311/FQ393","v":0},{"$f":"FR311/FR393","v":0},{"$f":"FS311/FS393","v":0},{"$f":"FT311/FT393","v":0},{"$f":"FU311/FU393","v":0},{"$f":"FV311/FV393","v":0},{"$f":"FW311/FW393","v":0},{"$f":"FX311/FX393","v":0},{"$f":"FY311/FY393","v":0},{"$f":"FZ311/FZ393","v":0},{"$f":"GA311/GA393","v":0},{"$f":"GB311/GB393","v":0},{"$f":"GC311/GC393","v":0},{"$f":"GD311/GD393","v":0},{"$f":"GE311/GE393","v":0},{"$f":"GF311/GF393","v":0},{"$f":"GG311/GG393","v":0},{"$f":"GH311/GH393","v":0},{"$f":"GI311/GI393","v":0},{"$f":"GJ311/GJ393","v":0},{"$f":"GK311/GK393","v":0},{"$f":"GL311/GL393","v":0},{"$f":"GM311/GM393","v":0},{"$f":"GN311/GN393","v":0},{"$f":"GO311/GO393","v":0},{"$f":"GP311/GP393","v":0},{"$f":"GQ311/GQ393","v":0},{"$f":"GR311/GR393","v":0},{"$f":"GS311/GS393","v":0},{"$f":"GT311/GT393","v":0},{"$f":"GU311/GU393","v":0},{"$f":"GV311/GV393","v":0},{"$f":"GW311/GW393","v":0},{"$f":"GX311/GX393","v":0},{"$f":"GY311/GY393","v":0},{"$f":"GZ311/GZ393","v":0},{"$f":"HA311/HA393","v":0},{"$f":"HB311/HB393","v":0},{"$f":"HC311/HC393","v":0},{"$f":"HD311/HD393","v":0},{"$f":"HE311/HE393","v":0},{"$f":"HF311/HF393","v":0},{"$f":"HG311/HG393","v":0},{"$f":"HH311/HH393","v":0},{"$f":"HI311/HI393","v":0},{"$f":"HJ311/HJ393","v":0},{"$f":"HK311/HK393","v":0},{"$f":"HL311/HL393","v":0},{"$f":"HM311/HM393","v":0},{"$f":"HN311/HN393","v":0},{"$f":"HO311/HO393","v":0},{"$f":"HP311/HP393","v":0},{"$f":"HQ311/HQ393","v":0},{"$f":"HR311/HR393","v":0},{"$f":"HS311/HS393","v":0},{"$f":"HT311/HT393","v":0},{"$f":"HU311/HU393","v":0},{"$f":"HV311/HV393","v":0},{"$f":"HW311/HW393","v":0},{"$f":"HX311/HX393","v":0},{"$f":"HY311/HY393","v":0},{"$f":"HZ311/HZ393","v":0},{"$f":"IA311/IA393","v":0},{"$f":"IB311/IB393","v":0},{"$f":"IC311/IC393","v":0},{"$f":"ID311/ID393","v":0},{"$f":"IE311/IE393","v":0},{"$f":"IF311/IF393","v":0},{"$f":"IG311/IG393","v":0},{"$f":"IH311/IH393","v":0},{"$f":"II311/II393","v":0},{"$f":"IJ311/IJ393","v":0},{"$f":"IK311/IK393","v":0},{"$f":"IL311/IL393","v":0},{"$f":"IM311/IM393","v":0},{"$f":"IN311/IN393","v":0},{"$f":"IO311/IO393","v":0},{"$f":"IP311/IP393","v":0},{"$f":"IQ311/IQ393","v":0},{"$f":"IR311/IR393","v":0},{"$f":"IS311/IS393","v":0},{"$f":"IT311/IT393","v":0},{"$f":"IU311/IU393","v":0},{"$f":"IV311/IV393","v":0},{"$f":"IW311/IW393","v":0},{"$f":"IX311/IX393","v":0},{"$f":"IY311/IY393","v":0},{"$f":"IZ311/IZ393","v":0},{"$f":"JA311/JA393","v":0},{"$f":"JB311/JB393","v":0},{"$f":"JC311/JC393","v":0},{"$f":"JD311/JD393","v":0},{"$f":"JE311/JE393","v":0},{"$f":"JF311/JF393","v":0},{"$f":"JG311/JG393","v":0},{"$f":"JH311/JH393","v":0},{"$f":"JI311/JI393","v":0},{"$f":"JJ311/JJ393","v":0},{"$f":"JK311/JK393","v":0},{"$f":"JL311/JL393","v":0},{"$f":"JM311/JM393","v":0},{"$f":"JN311/JN393","v":0},{"$f":"JO311/JO393","v":0},{"$f":"JP311/JP393","v":0},{"$f":"JQ311/JQ393","v":0},{"$f":"JR311/JR393","v":0},{"$f":"JS311/JS393","v":0},{"$f":"JT311/JT393","v":0},{"$f":"JU311/JU393","v":0},{"$f":"JV311/JV393","v":0},{"$f":"JW311/JW393","v":0},{"$f":"JX311/JX393","v":0}]
[null,"Add: Capitalised Interest during Grace period",null,null,null,null,null,{"$f":"H312/H393","v":0},{"$f":"I312/I393","v":0},{"$f":"J312/J393","v":0},{"$f":"K312/K393","v":0},{"$f":"L312/L393","v":0},{"$f":"M312/M393","v":0},{"$f":"N312/N393","v":0},{"$f":"O312/O393","v":0},{"$f":"P312/P393","v":0},{"$f":"Q312/Q393","v":1914.1673226039434},{"$f":"R312/R393","v":2869.2842470380569},{"$f":"S312/S393","v":4620.1971054941032},{"$f":"T312/T393","v":6502.8111795944296},{"$f":"U312/U393","v":6461.0221007818427},{"$f":"V312/V393","v":9168.7167269326401},{"$f":"W312/W393","v":7289.1283575372954},{"$f":"X312/X393","v":7613.9827008252887},{"$f":"Y312/Y393","v":5845.3482961199516},{"$f":"Z312/Z393","v":5188.832217323662},{"$f":"AA312/AA393","v":5117.9008640419288},{"$f":"AB312/AB393","v":2482.8867034053901},{"$f":"AC312/AC393","v":2443.0228006103971},{"$f":"AD312/AD393","v":1169.1699800880856},{"$f":"AE312/AE393","v":1155.1690586179441},{"$f":"AF312/AF393","v":0},{"$f":"AG312/AG393","v":0},{"$f":"AH312/AH393","v":0},{"$f":"AI312/AI393","v":0},{"$f":"AJ312/AJ393","v":0},{"$f":"AK312/AK393","v":0},{"$f":"AL312/AL393","v":0},{"$f":"AM312/AM393","v":0},{"$f":"AN312/AN393","v":0},{"$f":"AO312/AO393","v":0},{"$f":"AP312/AP393","v":0},{"$f":"AQ312/AQ393","v":0},{"$f":"AR312/AR393","v":0},{"$f":"AS312/AS393","v":0},{"$f":"AT312/AT393","v":0},{"$f":"AU312/AU393","v":0},{"$f":"AV312/AV393","v":0},{"$f":"AW312/AW393","v":0},{"$f":"AX312/AX393","v":0},{"$f":"AY312/AY393","v":0},{"$f":"AZ312/AZ393","v":0},{"$f":"BA312/BA393","v":0},{"$f":"BB312/BB393","v":0},{"$f":"BC312/BC393","v":0},{"$f":"BD312/BD393","v":0},{"$f":"BE312/BE393","v":0},{"$f":"BF312/BF393","v":0},{"$f":"BG312/BG393","v":0},{"$f":"BH312/BH393","v":0},{"$f":"BI312/BI393","v":0},{"$f":"BJ312/BJ393","v":0},{"$f":"BK312/BK393","v":0},{"$f":"BL312/BL393","v":0},{"$f":"BM312/BM393","v":0},{"$f":"BN312/BN393","v":0},{"$f":"BO312/BO393","v":0},{"$f":"BP312/BP393","v":0},{"$f":"BQ312/BQ393","v":0},{"$f":"BR312/BR393","v":0},{"$f":"BS312/BS393","v":0},{"$f":"BT312/BT393","v":0},{"$f":"BU312/BU393","v":0},{"$f":"BV312/BV393","v":0},{"$f":"BW312/BW393","v":0},{"$f":"BX312/BX393","v":0},{"$f":"BY312/BY393","v":0},{"$f":"BZ312/BZ393","v":0},{"$f":"CA312/CA393","v":0},{"$f":"CB312/CB393","v":0},{"$f":"CC312/CC393","v":0},{"$f":"CD312/CD393","v":0},{"$f":"CE312/CE393","v":0},{"$f":"CF312/CF393","v":0},{"$f":"CG312/CG393","v":0},{"$f":"CH312/CH393","v":0},{"$f":"CI312/CI393","v":0},{"$f":"CJ312/CJ393","v":0},{"$f":"CK312/CK393","v":0},{"$f":"CL312/CL393","v":0},{"$f":"CM312/CM393","v":0},{"$f":"CN312/CN393","v":0},{"$f":"CO312/CO393","v":0},{"$f":"CP312/CP393","v":0},{"$f":"CQ312/CQ393","v":0},{"$f":"CR312/CR393","v":0},{"$f":"CS312/CS393","v":0},{"$f":"CT312/CT393","v":0},{"$f":"CU312/CU393","v":0},{"$f":"CV312/CV393","v":0},{"$f":"CW312/CW393","v":0},{"$f":"CX312/CX393","v":0},{"$f":"CY312/CY393","v":0},{"$f":"CZ312/CZ393","v":0},{"$f":"DA312/DA393","v":0},{"$f":"DB312/DB393","v":0},{"$f":"DC312/DC393","v":0},{"$f":"DD312/DD393","v":0},{"$f":"DE312/DE393","v":0},{"$f":"DF312/DF393","v":0},{"$f":"DG312/DG393","v":0},{"$f":"DH312/DH393","v":0},{"$f":"DI312/DI393","v":0},{"$f":"DJ312/DJ393","v":0},{"$f":"DK312/DK393","v":0},{"$f":"DL312/DL393","v":0},{"$f":"DM312/DM393","v":0},{"$f":"DN312/DN393","v":0},{"$f":"DO312/DO393","v":0},{"$f":"DP312/DP393","v":0},{"$f":"DQ312/DQ393","v":0},{"$f":"DR312/DR393","v":0},{"$f":"DS312/DS393","v":0},{"$f":"DT312/DT393","v":0},{"$f":"DU312/DU393","v":0},{"$f":"DV312/DV393","v":0},{"$f":"DW312/DW393","v":0},{"$f":"DX312/DX393","v":0},{"$f":"DY312/DY393","v":0},{"$f":"DZ312/DZ393","v":0},{"$f":"EA312/EA393","v":0},{"$f":"EB312/EB393","v":0},{"$f":"EC312/EC393","v":0},{"$f":"ED312/ED393","v":0},{"$f":"EE312/EE393","v":0},{"$f":"EF312/EF393","v":0},{"$f":"EG312/EG393","v":0},{"$f":"EH312/EH393","v":0},{"$f":"EI312/EI393","v":0},{"$f":"EJ312/EJ393","v":0},{"$f":"EK312/EK393","v":0},{"$f":"EL312/EL393","v":0},{"$f":"EM312/EM393","v":0},{"$f":"EN312/EN393","v":0},{"$f":"EO312/EO393","v":0},{"$f":"EP312/EP393","v":0},{"$f":"EQ312/EQ393","v":0},{"$f":"ER312/ER393","v":0},{"$f":"ES312/ES393","v":0},{"$f":"ET312/ET393","v":0},{"$f":"EU312/EU393","v":0},{"$f":"EV312/EV393","v":0},{"$f":"EW312/EW393","v":0},{"$f":"EX312/EX393","v":0},{"$f":"EY312/EY393","v":0},{"$f":"EZ312/EZ393","v":0},{"$f":"FA312/FA393","v":0},{"$f":"FB312/FB393","v":0},{"$f":"FC312/FC393","v":0},{"$f":"FD312/FD393","v":0},{"$f":"FE312/FE393","v":0},{"$f":"FF312/FF393","v":0},{"$f":"FG312/FG393","v":0},{"$f":"FH312/FH393","v":0},{"$f":"FI312/FI393","v":0},{"$f":"FJ312/FJ393","v":0},{"$f":"FK312/FK393","v":0},{"$f":"FL312/FL393","v":0},{"$f":"FM312/FM393","v":0},{"$f":"FN312/FN393","v":0},{"$f":"FO312/FO393","v":0},{"$f":"FP312/FP393","v":0},{"$f":"FQ312/FQ393","v":0},{"$f":"FR312/FR393","v":0},{"$f":"FS312/FS393","v":0},{"$f":"FT312/FT393","v":0},{"$f":"FU312/FU393","v":0},{"$f":"FV312/FV393","v":0},{"$f":"FW312/FW393","v":0},{"$f":"FX312/FX393","v":0},{"$f":"FY312/FY393","v":0},{"$f":"FZ312/FZ393","v":0},{"$f":"GA312/GA393","v":0},{"$f":"GB312/GB393","v":0},{"$f":"GC312/GC393","v":0},{"$f":"GD312/GD393","v":0},{"$f":"GE312/GE393","v":0},{"$f":"GF312/GF393","v":0},{"$f":"GG312/GG393","v":0},{"$f":"GH312/GH393","v":0},{"$f":"GI312/GI393","v":0},{"$f":"GJ312/GJ393","v":0},{"$f":"GK312/GK393","v":0},{"$f":"GL312/GL393","v":0},{"$f":"GM312/GM393","v":0},{"$f":"GN312/GN393","v":0},{"$f":"GO312/GO393","v":0},{"$f":"GP312/GP393","v":0},{"$f":"GQ312/GQ393","v":0},{"$f":"GR312/GR393","v":0},{"$f":"GS312/GS393","v":0},{"$f":"GT312/GT393","v":0},{"$f":"GU312/GU393","v":0},{"$f":"GV312/GV393","v":0},{"$f":"GW312/GW393","v":0},{"$f":"GX312/GX393","v":0},{"$f":"GY312/GY393","v":0},{"$f":"GZ312/GZ393","v":0},{"$f":"HA312/HA393","v":0},{"$f":"HB312/HB393","v":0},{"$f":"HC312/HC393","v":0},{"$f":"HD312/HD393","v":0},{"$f":"HE312/HE393","v":0},{"$f":"HF312/HF393","v":0},{"$f":"HG312/HG393","v":0},{"$f":"HH312/HH393","v":0},{"$f":"HI312/HI393","v":0},{"$f":"HJ312/HJ393","v":0},{"$f":"HK312/HK393","v":0},{"$f":"HL312/HL393","v":0},{"$f":"HM312/HM393","v":0},{"$f":"HN312/HN393","v":0},{"$f":"HO312/HO393","v":0},{"$f":"HP312/HP393","v":0},{"$f":"HQ312/HQ393","v":0},{"$f":"HR312/HR393","v":0},{"$f":"HS312/HS393","v":0},{"$f":"HT312/HT393","v":0},{"$f":"HU312/HU393","v":0},{"$f":"HV312/HV393","v":0},{"$f":"HW312/HW393","v":0},{"$f":"HX312/HX393","v":0},{"$f":"HY312/HY393","v":0},{"$f":"HZ312/HZ393","v":0},{"$f":"IA312/IA393","v":0},{"$f":"IB312/IB393","v":0},{"$f":"IC312/IC393","v":0},{"$f":"ID312/ID393","v":0},{"$f":"IE312/IE393","v":0},{"$f":"IF312/IF393","v":0},{"$f":"IG312/IG393","v":0},{"$f":"IH312/IH393","v":0},{"$f":"II312/II393","v":0},{"$f":"IJ312/IJ393","v":0},{"$f":"IK312/IK393","v":0},{"$f":"IL312/IL393","v":0},{"$f":"IM312/IM393","v":0},{"$f":"IN312/IN393","v":0},{"$f":"IO312/IO393","v":0},{"$f":"IP312/IP393","v":0},{"$f":"IQ312/IQ393","v":0},{"$f":"IR312/IR393","v":0},{"$f":"IS312/IS393","v":0},{"$f":"IT312/IT393","v":0},{"$f":"IU312/IU393","v":0},{"$f":"IV312/IV393","v":0},{"$f":"IW312/IW393","v":0},{"$f":"IX312/IX393","v":0},{"$f":"IY312/IY393","v":0},{"$f":"IZ312/IZ393","v":0},{"$f":"JA312/JA393","v":0},{"$f":"JB312/JB393","v":0},{"$f":"JC312/JC393","v":0},{"$f":"JD312/JD393","v":0},{"$f":"JE312/JE393","v":0},{"$f":"JF312/JF393","v":0},{"$f":"JG312/JG393","v":0},{"$f":"JH312/JH393","v":0},{"$f":"JI312/JI393","v":0},{"$f":"JJ312/JJ393","v":0},{"$f":"JK312/JK393","v":0},{"$f":"JL312/JL393","v":0},{"$f":"JM312/JM393","v":0},{"$f":"JN312/JN393","v":0},{"$f":"JO312/JO393","v":0},{"$f":"JP312/JP393","v":0},{"$f":"JQ312/JQ393","v":0},{"$f":"JR312/JR393","v":0},{"$f":"JS312/JS393","v":0},{"$f":"JT312/JT393","v":0},{"$f":"JU312/JU393","v":0},{"$f":"JV312/JV393","v":0},{"$f":"JW312/JW393","v":0},{"$f":"JX312/JX393","v":0}]
[null,"Less: Debt Fund Repayments from re-finance",null,null,null,null,null,{"$f":"H313/H393","v":0},{"$f":"I313/I393","v":0},{"$f":"J313/J393","v":0},{"$f":"K313/K393","v":0},{"$f":"L313/L393","v":0},{"$f":"M313/M393","v":0},{"$f":"N313/N393","v":0},{"$f":"O313/O393","v":0},{"$f":"P313/P393","v":0},{"$f":"Q313/Q393","v":0},{"$f":"R313/R393","v":0},{"$f":"S313/S393","v":0},{"$f":"T313/T393","v":0},{"$f":"U313/U393","v":0},{"$f":"V313/V393","v":0},{"$f":"W313/W393","v":0},{"$f":"X313/X393","v":0},{"$f":"Y313/Y393","v":0},{"$f":"Z313/Z393","v":166670.65386821539},{"$f":"AA313/AA393","v":0},{"$f":"AB313/AB393","v":0},{"$f":"AC313/AC393","v":0},{"$f":"AD313/AD393","v":1404087.8836889965},{"$f":"AE313/AE393","v":0},{"$f":"AF313/AF393","v":507531.09194976639},{"$f":"AG313/AG393","v":0},{"$f":"AH313/AH393","v":0},{"$f":"AI313/AI393","v":0},{"$f":"AJ313/AJ393","v":0},{"$f":"AK313/AK393","v":0},{"$f":"AL313/AL393","v":0},{"$f":"AM313/AM393","v":0},{"$f":"AN313/AN393","v":0},{"$f":"AO313/AO393","v":0},{"$f":"AP313/AP393","v":0},{"$f":"AQ313/AQ393","v":0},{"$f":"AR313/AR393","v":0},{"$f":"AS313/AS393","v":0},{"$f":"AT313/AT393","v":0},{"$f":"AU313/AU393","v":0},{"$f":"AV313/AV393","v":0},{"$f":"AW313/AW393","v":0},{"$f":"AX313/AX393","v":0},{"$f":"AY313/AY393","v":0},{"$f":"AZ313/AZ393","v":0},{"$f":"BA313/BA393","v":0},{"$f":"BB313/BB393","v":0},{"$f":"BC313/BC393","v":0},{"$f":"BD313/BD393","v":0},{"$f":"BE313/BE393","v":0},{"$f":"BF313/BF393","v":0},{"$f":"BG313/BG393","v":0},{"$f":"BH313/BH393","v":0},{"$f":"BI313/BI393","v":0},{"$f":"BJ313/BJ393","v":0},{"$f":"BK313/BK393","v":0},{"$f":"BL313/BL393","v":0},{"$f":"BM313/BM393","v":0},{"$f":"BN313/BN393","v":0},{"$f":"BO313/BO393","v":0},{"$f":"BP313/BP393","v":0},{"$f":"BQ313/BQ393","v":0},{"$f":"BR313/BR393","v":0},{"$f":"BS313/BS393","v":0},{"$f":"BT313/BT393","v":0},{"$f":"BU313/BU393","v":0},{"$f":"BV313/BV393","v":0},{"$f":"BW313/BW393","v":0},{"$f":"BX313/BX393","v":0},{"$f":"BY313/BY393","v":0},{"$f":"BZ313/BZ393","v":0},{"$f":"CA313/CA393","v":0},{"$f":"CB313/CB393","v":0},{"$f":"CC313/CC393","v":0},{"$f":"CD313/CD393","v":0},{"$f":"CE313/CE393","v":0},{"$f":"CF313/CF393","v":0},{"$f":"CG313/CG393","v":0},{"$f":"CH313/CH393","v":0},{"$f":"CI313/CI393","v":0},{"$f":"CJ313/CJ393","v":0},{"$f":"CK313/CK393","v":0},{"$f":"CL313/CL393","v":0},{"$f":"CM313/CM393","v":0},{"$f":"CN313/CN393","v":0},{"$f":"CO313/CO393","v":0},{"$f":"CP313/CP393","v":0},{"$f":"CQ313/CQ393","v":0},{"$f":"CR313/CR393","v":0},{"$f":"CS313/CS393","v":0},{"$f":"CT313/CT393","v":0},{"$f":"CU313/CU393","v":0},{"$f":"CV313/CV393","v":0},{"$f":"CW313/CW393","v":0},{"$f":"CX313/CX393","v":0},{"$f":"CY313/CY393","v":0},{"$f":"CZ313/CZ393","v":0},{"$f":"DA313/DA393","v":0},{"$f":"DB313/DB393","v":0},{"$f":"DC313/DC393","v":0},{"$f":"DD313/DD393","v":0},{"$f":"DE313/DE393","v":0},{"$f":"DF313/DF393","v":0},{"$f":"DG313/DG393","v":0},{"$f":"DH313/DH393","v":0},{"$f":"DI313/DI393","v":0},{"$f":"DJ313/DJ393","v":0},{"$f":"DK313/DK393","v":0},{"$f":"DL313/DL393","v":0},{"$f":"DM313/DM393","v":0},{"$f":"DN313/DN393","v":0},{"$f":"DO313/DO393","v":0},{"$f":"DP313/DP393","v":0},{"$f":"DQ313/DQ393","v":0},{"$f":"DR313/DR393","v":0},{"$f":"DS313/DS393","v":0},{"$f":"DT313/DT393","v":0},{"$f":"DU313/DU393","v":0},{"$f":"DV313/DV393","v":0},{"$f":"DW313/DW393","v":0},{"$f":"DX313/DX393","v":0},{"$f":"DY313/DY393","v":0},{"$f":"DZ313/DZ393","v":0},{"$f":"EA313/EA393","v":0},{"$f":"EB313/EB393","v":0},{"$f":"EC313/EC393","v":0},{"$f":"ED313/ED393","v":0},{"$f":"EE313/EE393","v":0},{"$f":"EF313/EF393","v":0},{"$f":"EG313/EG393","v":0},{"$f":"EH313/EH393","v":0},{"$f":"EI313/EI393","v":0},{"$f":"EJ313/EJ393","v":0},{"$f":"EK313/EK393","v":0},{"$f":"EL313/EL393","v":0},{"$f":"EM313/EM393","v":0},{"$f":"EN313/EN393","v":0},{"$f":"EO313/EO393","v":0},{"$f":"EP313/EP393","v":0},{"$f":"EQ313/EQ393","v":0},{"$f":"ER313/ER393","v":0},{"$f":"ES313/ES393","v":0},{"$f":"ET313/ET393","v":0},{"$f":"EU313/EU393","v":0},{"$f":"EV313/EV393","v":0},{"$f":"EW313/EW393","v":0},{"$f":"EX313/EX393","v":0},{"$f":"EY313/EY393","v":0},{"$f":"EZ313/EZ393","v":0},{"$f":"FA313/FA393","v":0},{"$f":"FB313/FB393","v":0},{"$f":"FC313/FC393","v":0},{"$f":"FD313/FD393","v":0},{"$f":"FE313/FE393","v":0},{"$f":"FF313/FF393","v":0},{"$f":"FG313/FG393","v":0},{"$f":"FH313/FH393","v":0},{"$f":"FI313/FI393","v":0},{"$f":"FJ313/FJ393","v":0},{"$f":"FK313/FK393","v":0},{"$f":"FL313/FL393","v":0},{"$f":"FM313/FM393","v":0},{"$f":"FN313/FN393","v":0},{"$f":"FO313/FO393","v":0},{"$f":"FP313/FP393","v":0},{"$f":"FQ313/FQ393","v":0},{"$f":"FR313/FR393","v":0},{"$f":"FS313/FS393","v":0},{"$f":"FT313/FT393","v":0},{"$f":"FU313/FU393","v":0},{"$f":"FV313/FV393","v":0},{"$f":"FW313/FW393","v":0},{"$f":"FX313/FX393","v":0},{"$f":"FY313/FY393","v":0},{"$f":"FZ313/FZ393","v":0},{"$f":"GA313/GA393","v":0},{"$f":"GB313/GB393","v":0},{"$f":"GC313/GC393","v":0},{"$f":"GD313/GD393","v":0},{"$f":"GE313/GE393","v":0},{"$f":"GF313/GF393","v":0},{"$f":"GG313/GG393","v":0},{"$f":"GH313/GH393","v":0},{"$f":"GI313/GI393","v":0},{"$f":"GJ313/GJ393","v":0},{"$f":"GK313/GK393","v":0},{"$f":"GL313/GL393","v":0},{"$f":"GM313/GM393","v":0},{"$f":"GN313/GN393","v":0},{"$f":"GO313/GO393","v":0},{"$f":"GP313/GP393","v":0},{"$f":"GQ313/GQ393","v":0},{"$f":"GR313/GR393","v":0},{"$f":"GS313/GS393","v":0},{"$f":"GT313/GT393","v":0},{"$f":"GU313/GU393","v":0},{"$f":"GV313/GV393","v":0},{"$f":"GW313/GW393","v":0},{"$f":"GX313/GX393","v":0},{"$f":"GY313/GY393","v":0},{"$f":"GZ313/GZ393","v":0},{"$f":"HA313/HA393","v":0},{"$f":"HB313/HB393","v":0},{"$f":"HC313/HC393","v":0},{"$f":"HD313/HD393","v":0},{"$f":"HE313/HE393","v":0},{"$f":"HF313/HF393","v":0},{"$f":"HG313/HG393","v":0},{"$f":"HH313/HH393","v":0},{"$f":"HI313/HI393","v":0},{"$f":"HJ313/HJ393","v":0},{"$f":"HK313/HK393","v":0},{"$f":"HL313/HL393","v":0},{"$f":"HM313/HM393","v":0},{"$f":"HN313/HN393","v":0},{"$f":"HO313/HO393","v":0},{"$f":"HP313/HP393","v":0},{"$f":"HQ313/HQ393","v":0},{"$f":"HR313/HR393","v":0},{"$f":"HS313/HS393","v":0},{"$f":"HT313/HT393","v":0},{"$f":"HU313/HU393","v":0},{"$f":"HV313/HV393","v":0},{"$f":"HW313/HW393","v":0},{"$f":"HX313/HX393","v":0},{"$f":"HY313/HY393","v":0},{"$f":"HZ313/HZ393","v":0},{"$f":"IA313/IA393","v":0},{"$f":"IB313/IB393","v":0},{"$f":"IC313/IC393","v":0},{"$f":"ID313/ID393","v":0},{"$f":"IE313/IE393","v":0},{"$f":"IF313/IF393","v":0},{"$f":"IG313/IG393","v":0},{"$f":"IH313/IH393","v":0},{"$f":"II313/II393","v":0},{"$f":"IJ313/IJ393","v":0},{"$f":"IK313/IK393","v":0},{"$f":"IL313/IL393","v":0},{"$f":"IM313/IM393","v":0},{"$f":"IN313/IN393","v":0},{"$f":"IO313/IO393","v":0},{"$f":"IP313/IP393","v":0},{"$f":"IQ313/IQ393","v":0},{"$f":"IR313/IR393","v":0},{"$f":"IS313/IS393","v":0},{"$f":"IT313/IT393","v":0},{"$f":"IU313/IU393","v":0},{"$f":"IV313/IV393","v":0},{"$f":"IW313/IW393","v":0},{"$f":"IX313/IX393","v":0},{"$f":"IY313/IY393","v":0},{"$f":"IZ313/IZ393","v":0},{"$f":"JA313/JA393","v":0},{"$f":"JB313/JB393","v":0},{"$f":"JC313/JC393","v":0},{"$f":"JD313/JD393","v":0},{"$f":"JE313/JE393","v":0},{"$f":"JF313/JF393","v":0},{"$f":"JG313/JG393","v":0},{"$f":"JH313/JH393","v":0},{"$f":"JI313/JI393","v":0},{"$f":"JJ313/JJ393","v":0},{"$f":"JK313/JK393","v":0},{"$f":"JL313/JL393","v":0},{"$f":"JM313/JM393","v":0},{"$f":"JN313/JN393","v":0},{"$f":"JO313/JO393","v":0},{"$f":"JP313/JP393","v":0},{"$f":"JQ313/JQ393","v":0},{"$f":"JR313/JR393","v":0},{"$f":"JS313/JS393","v":0},{"$f":"JT313/JT393","v":0},{"$f":"JU313/JU393","v":0},{"$f":"JV313/JV393","v":0},{"$f":"JW313/JW393","v":0},{"$f":"JX313/JX393","v":0}]
[null,"Less: Debt Fund Repayments from Cash Sweep",null,null,null,null,null,{"$f":"H314/H393","v":0},{"$f":"I314/I393","v":0},{"$f":"J314/J393","v":0},{"$f":"K314/K393","v":0},{"$f":"L314/L393","v":0},{"$f":"M314/M393","v":0},{"$f":"N314/N393","v":0},{"$f":"O314/O393","v":0},{"$f":"P314/P393","v":0},{"$f":"Q314/Q393","v":1914.1673226039434},{"$f":"R314/R393","v":8925.9395769527491},{"$f":"S314/S393","v":11020.139095935567},{"$f":"T314/T393","v":15620.428375067959},{"$f":"U314/U393","v":20158.276998653684},{"$f":"V314/V393","v":24576.247567260427},{"$f":"W314/W393","v":35586.02864308541},{"$f":"X314/X393","v":38962.977802508867},{"$f":"Y314/Y393","v":44087.844763596542},{"$f":"Z314/Z393","v":42214.780190535974},{"$f":"AA314/AA393","v":48432.852491465426},{"$f":"AB314/AB393","v":40132.716879944499},{"$f":"AC314/AC393","v":34631.694083076996},{"$f":"AD314/AD393","v":26423.818232466954},{"$f":"AE314/AE393","v":30922.400614882048},{"$f":"AF314/AF393","v":24167.472456584015},{"$f":"AG314/AG393","v":30318.549320375198},{"$f":"AH314/AH393","v":29687.064409637893},{"$f":"AI314/AI393","v":32270.528903441871},{"$f":"AJ314/AJ393","v":23905.590235418756},{"$f":"AK314/AK393","v":8251.0995398781852},{"$f":"AL314/AL393","v":3176.9781510622702},{"$f":"AM314/AM393","v":5109.6686542436964},{"$f":"AN314/AN393","v":4846.8293796547177},{"$f":"AO314/AO393","v":789.38167912329936},{"$f":"AP314/AP393","v":0},{"$f":"AQ314/AQ393","v":0},{"$f":"AR314/AR393","v":-5659.0783914975455},{"$f":"AS314/AS393","v":0},{"$f":"AT314/AT393","v":0},{"$f":"AU314/AU393","v":0},{"$f":"AV314/AV393","v":-6797.9425590752799},{"$f":"AW314/AW393","v":0},{"$f":"AX314/AX393","v":1767.1794349323025},{"$f":"AY314/AY393","v":0},{"$f":"AZ314/AZ393","v":0},{"$f":"BA314/BA393","v":0},{"$f":"BB314/BB393","v":6797.9425590752799},{"$f":"BC314/BC393","v":0},{"$f":"BD314/BD393","v":290.14672577103175},{"$f":"BE314/BE393","v":0},{"$f":"BF314/BF393","v":0},{"$f":"BG314/BG393","v":0},{"$f":"BH314/BH393","v":-5263.5598343548227},{"$f":"BI314/BI393","v":0},{"$f":"BJ314/BJ393","v":910.11637370844005},{"$f":"BK314/BK393","v":0},{"$f":"BL314/BL393","v":0},{"$f":"BM314/BM393","v":0},{"$f":"BN314/BN393","v":5263.5598343548227},{"$f":"BO314/BO393","v":0},{"$f":"BP314/BP393","v":213.82924163564115},{"$f":"BQ314/BQ393","v":0},{"$f":"BR314/BR393","v":0},{"$f":"BS314/BS393","v":0},{"$f":"BT314/BT393","v":-4338.0509475742092},{"$f":"BU314/BU393","v":0},{"$f":"BV314/BV393","v":1191.5907504362444},{"$f":"BW314/BW393","v":0},{"$f":"BX314/BX393","v":0},{"$f":"BY314/BY393","v":0},{"$f":"BZ314/BZ393","v":4338.0509475742092},{"$f":"CA314/CA393","v":0},{"$f":"CB314/CB393","v":526.85741703707379},{"$f":"CC314/CC393","v":0},{"$f":"CD314/CD393","v":0},{"$f":"CE314/CE393","v":0},{"$f":"CF314/CF393","v":-3534.3743677587458},{"$f":"CG314/CG393","v":0},{"$f":"CH314/CH393","v":1453.1293208830969},{"$f":"CI314/CI393","v":0},{"$f":"CJ314/CJ393","v":0},{"$f":"CK314/CK393","v":0},{"$f":"CL314/CL393","v":3534.3743677587458},{"$f":"CM314/CM393","v":0},{"$f":"CN314/CN393","v":818.35193478229883},{"$f":"CO314/CO393","v":0},{"$f":"CP314/CP393","v":0},{"$f":"CQ314/CQ393","v":0},{"$f":"CR314/CR393","v":-2817.5230884821844},{"$f":"CS314/CS393","v":0},{"$f":"CT314/CT393","v":371.1610908347119},{"$f":"CU314/CU393","v":0},{"$f":"CV314/CV393","v":0},{"$f":"CW314/CW393","v":0},{"$f":"CX314/CX393","v":2817.5230884821844},{"$f":"CY314/CY393","v":0},{"$f":"CZ314/CZ393","v":0},{"$f":"DA314/DA393","v":0},{"$f":"DB314/DB393","v":0},{"$f":"DC314/DC393","v":0},{"$f":"DD314/DD393","v":-2180.7438506118324},{"$f":"DE314/DE393","v":0},{"$f":"DF314/DF393","v":0},{"$f":"DG314/DG393","v":0},{"$f":"DH314/DH393","v":0},{"$f":"DI314/DI393","v":0},{"$f":"DJ314/DJ393","v":2180.7438506118324},{"$f":"DK314/DK393","v":0},{"$f":"DL314/DL393","v":0},{"$f":"DM314/DM393","v":0},{"$f":"DN314/DN393","v":0},{"$f":"DO314/DO393","v":0},{"$f":"DP314/DP393","v":-1617.7475766429379},{"$f":"DQ314/DQ393","v":0},{"$f":"DR314/DR393","v":0},{"$f":"DS314/DS393","v":0},{"$f":"DT314/DT393","v":0},{"$f":"DU314/DU393","v":0},{"$f":"DV314/DV393","v":1617.7475766429379},{"$f":"DW314/DW393","v":0},{"$f":"DX314/DX393","v":0},{"$f":"DY314/DY393","v":0},{"$f":"DZ314/DZ393","v":0},{"$f":"EA314/EA393","v":0},{"$f":"EB314/EB393","v":-1122.6795604728266},{"$f":"EC314/EC393","v":0},{"$f":"ED314/ED393","v":0},{"$f":"EE314/EE393","v":0},{"$f":"EF314/EF393","v":0},{"$f":"EG314/EG393","v":0},{"$f":"EH314/EH393","v":1122.6795604728266},{"$f":"EI314/EI393","v":0},{"$f":"EJ314/EJ393","v":0},{"$f":"EK314/EK393","v":0},{"$f":"EL314/EL393","v":0},{"$f":"EM314/EM393","v":0},{"$f":"EN314/EN393","v":-690.09149151228837},{"$f":"EO314/EO393","v":0},{"$f":"EP314/EP393","v":0},{"$f":"EQ314/EQ393","v":0},{"$f":"ER314/ER393","v":0},{"$f":"ES314/ES393","v":0},{"$f":"ET314/ET393","v":0},{"$f":"EU314/EU393","v":690.09149151228837},{"$f":"EV314/EV393","v":0},{"$f":"EW314/EW393","v":0},{"$f":"EX314/EX393","v":0},{"$f":"EY314/EY393","v":0},{"$f":"EZ314/EZ393","v":0},{"$f":"FA314/FA393","v":0},{"$f":"FB314/FB393","v":0},{"$f":"FC314/FC393","v":0},{"$f":"FD314/FD393","v":0},{"$f":"FE314/FE393","v":0},{"$f":"FF314/FF393","v":0},{"$f":"FG314/FG393","v":0},{"$f":"FH314/FH393","v":0},{"$f":"FI314/FI393","v":0},{"$f":"FJ314/FJ393","v":0},{"$f":"FK314/FK393","v":0},{"$f":"FL314/FL393","v":0},{"$f":"FM314/FM393","v":0},{"$f":"FN314/FN393","v":0},{"$f":"FO314/FO393","v":0},{"$f":"FP314/FP393","v":0},{"$f":"FQ314/FQ393","v":0},{"$f":"FR314/FR393","v":0},{"$f":"FS314/FS393","v":0},{"$f":"FT314/FT393","v":0},{"$f":"FU314/FU393","v":0},{"$f":"FV314/FV393","v":0},{"$f":"FW314/FW393","v":0},{"$f":"FX314/FX393","v":0},{"$f":"FY314/FY393","v":0},{"$f":"FZ314/FZ393","v":0},{"$f":"GA314/GA393","v":0},{"$f":"GB314/GB393","v":0},{"$f":"GC314/GC393","v":0},{"$f":"GD314/GD393","v":0},{"$f":"GE314/GE393","v":0},{"$f":"GF314/GF393","v":0},{"$f":"GG314/GG393","v":0},{"$f":"GH314/GH393","v":0},{"$f":"GI314/GI393","v":0},{"$f":"GJ314/GJ393","v":0},{"$f":"GK314/GK393","v":0},{"$f":"GL314/GL393","v":0},{"$f":"GM314/GM393","v":0},{"$f":"GN314/GN393","v":0},{"$f":"GO314/GO393","v":0},{"$f":"GP314/GP393","v":0},{"$f":"GQ314/GQ393","v":0},{"$f":"GR314/GR393","v":0},{"$f":"GS314/GS393","v":0},{"$f":"GT314/GT393","v":0},{"$f":"GU314/GU393","v":0},{"$f":"GV314/GV393","v":0},{"$f":"GW314/GW393","v":0},{"$f":"GX314/GX393","v":0},{"$f":"GY314/GY393","v":0},{"$f":"GZ314/GZ393","v":0},{"$f":"HA314/HA393","v":0},{"$f":"HB314/HB393","v":0},{"$f":"HC314/HC393","v":0},{"$f":"HD314/HD393","v":0},{"$f":"HE314/HE393","v":0},{"$f":"HF314/HF393","v":0},{"$f":"HG314/HG393","v":0},{"$f":"HH314/HH393","v":0},{"$f":"HI314/HI393","v":0},{"$f":"HJ314/HJ393","v":0},{"$f":"HK314/HK393","v":0},{"$f":"HL314/HL393","v":0},{"$f":"HM314/HM393","v":0},{"$f":"HN314/HN393","v":0},{"$f":"HO314/HO393","v":0},{"$f":"HP314/HP393","v":0},{"$f":"HQ314/HQ393","v":0},{"$f":"HR314/HR393","v":0},{"$f":"HS314/HS393","v":0},{"$f":"HT314/HT393","v":0},{"$f":"HU314/HU393","v":0},{"$f":"HV314/HV393","v":0},{"$f":"HW314/HW393","v":0},{"$f":"HX314/HX393","v":0},{"$f":"HY314/HY393","v":0},{"$f":"HZ314/HZ393","v":0},{"$f":"IA314/IA393","v":0},{"$f":"IB314/IB393","v":0},{"$f":"IC314/IC393","v":0},{"$f":"ID314/ID393","v":0},{"$f":"IE314/IE393","v":0},{"$f":"IF314/IF393","v":0},{"$f":"IG314/IG393","v":0},{"$f":"IH314/IH393","v":0},{"$f":"II314/II393","v":0},{"$f":"IJ314/IJ393","v":0},{"$f":"IK314/IK393","v":0},{"$f":"IL314/IL393","v":0},{"$f":"IM314/IM393","v":0},{"$f":"IN314/IN393","v":0},{"$f":"IO314/IO393","v":0},{"$f":"IP314/IP393","v":0},{"$f":"IQ314/IQ393","v":0},{"$f":"IR314/IR393","v":0},{"$f":"IS314/IS393","v":0},{"$f":"IT314/IT393","v":0},{"$f":"IU314/IU393","v":0},{"$f":"IV314/IV393","v":0},{"$f":"IW314/IW393","v":0},{"$f":"IX314/IX393","v":0},{"$f":"IY314/IY393","v":0},{"$f":"IZ314/IZ393","v":0},{"$f":"JA314/JA393","v":0},{"$f":"JB314/JB393","v":0},{"$f":"JC314/JC393","v":0},{"$f":"JD314/JD393","v":0},{"$f":"JE314/JE393","v":0},{"$f":"JF314/JF393","v":0},{"$f":"JG314/JG393","v":0},{"$f":"JH314/JH393","v":0},{"$f":"JI314/JI393","v":0},{"$f":"JJ314/JJ393","v":0},{"$f":"JK314/JK393","v":0},{"$f":"JL314/JL393","v":0},{"$f":"JM314/JM393","v":0},{"$f":"JN314/JN393","v":0},{"$f":"JO314/JO393","v":0},{"$f":"JP314/JP393","v":0},{"$f":"JQ314/JQ393","v":0},{"$f":"JR314/JR393","v":0},{"$f":"JS314/JS393","v":0},{"$f":"JT314/JT393","v":0},{"$f":"JU314/JU393","v":0},{"$f":"JV314/JV393","v":0},{"$f":"JW314/JW393","v":0},{"$f":"JX314/JX393","v":0}]
[null,"Closing Balance",null,null,null,null,null,{"$f":"H319+H320+H321-H322-H323","v":415.25086218434762},{"$f":"I319+I320+I321-I322-I323","v":1084.8610284218325},1760.7476077667325,70911.138816697436,141621.39626840403,212632.48175095671,457048.77326741267,702474.40939398285,949563.14294300589,1265099.4435776486,1582078.6680011682,1821731.0260231809,1987043.378086623,2148498.926229334,2272371.7172175078,2383929.6700880034,2419222.814815104,2447897.3570032055,2244200.7551617781,2200885.8035343545,2163235.9733578158,2131047.3020753493,701704.77013397403,671937.53857770993,140238.97417135953,109920.42485098433,80233.360441346435,47962.831537904567,24057.241302485811,15806.141762607625,12629.163611545355,7519.4949573016584,2672.6655776469406,1883.2838985236413,1883.2838985236413,1883.2838985236413,7542.3622900211867,7542.3622900211867,7542.3622900211867,7542.3622900211867,14340.304849096467,14340.304849096467,12573.125414164164,12573.125414164164,12573.125414164164,12573.125414164164,5775.182855088884,5775.182855088884,5485.0361293178521,5485.0361293178521,5485.0361293178521,5485.0361293178521,10748.595963672675,10748.595963672675,9838.479589964234,9838.479589964234,9838.479589964234,9838.479589964234,4574.9197556094114,4574.9197556094114,4361.0905139737706,4361.0905139737706,4361.0905139737706,4361.0905139737706,8699.1414615479807,{"$f":"BU319+BU320+BU321-BU322-BU323","v":8699.1414615479807},7507.5507111117367,7507.5507111117367,7507.5507111117367,7507.5507111117367,3169.4997635375275,3169.4997635375275,2642.6423465004536,2642.6423465004536,2642.6423465004536,2642.6423465004536,6177.0167142591999,6177.0167142591999,4723.8873933761033,4723.8873933761033,4723.8873933761033,4723.8873933761033,1189.5130256173575,1189.5130256173575,371.16109083505864,371.16109083505864,371.16109083505864,371.16109083505864,3188.684179317243,3188.684179317243,2817.523088482531,2817.523088482531,2817.523088482531,2817.523088482531,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,2180.7438506121789,2180.7438506121789,2180.7438506121789,2180.7438506121789,2180.7438506121789,2180.7438506121789,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,1617.7475766432844,1617.7475766432844,1617.7475766432844,1617.7475766432844,1617.7475766432844,1617.7475766432844,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,1122.6795604731731,1122.6795604731731,1122.6795604731731,1122.6795604731731,1122.6795604731731,{"$f":"EG319+EG320+EG321-EG322-EG323","v":1122.6795604731731},3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,690.09149151263489,690.09149151263489,690.09149151263489,690.09149151263489,690.09149151263489,690.09149151263489,690.09149151263489,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,{"$f":"GS319+GS320+GS321-GS322-GS323","v":3.4651748137548566E-10},3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,{"$f":"GZ319+GZ320+GZ321-GZ322-GZ323","v":3.4651748137548566E-10},3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,{"$f":"JL319+JL320+JL321-JL322-JL323","v":3.4651748137548566E-10},3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10,3.4651748137548566E-10]
[null,"Interest Cost"]
[]
["Debt schedule - Local Debt"]
[null,"Opening Balance"]
[null,"Add: Local Bank contributions"]
[null,"Less: Debt Fund Repayments"]
[null,"Closing Balance"]
[null,"Interest Cost"]
[]
["Profit and Loss Statement"]
[null,"Revenues",null,null,null,null,null,{"$f":"H69","v":0},{"$f":"I69","v":0},{"$f":"J69","v":0},{"$f":"K69","v":0},{"$f":"L69","v":0},{"$f":"M69","v":0},{"$f":"N69","v":0},{"$f":"O69","v":0},{"$f":"P69","v":0},{"$f":"Q69","v":97313.125683344202},{"$f":"R69","v":107723.50073888341},{"$f":"S69","v":161809.80262531349},{"$f":"T69","v":243544.58576966109},{"$f":"U69","v":269844.71427559905},{"$f":"V69","v":512636.43506165163},{"$f":"W69","v":573625.05253131117},{"$f":"X69","v":714716.42812734516},{"$f":"Y69","v":722343.10188654065},{"$f":"Z69","v":803278.99103173881},{"$f":"AA69","v":753202.59567822493},{"$f":"AB69","v":666441.38049612322},{"$f":"AC69","v":576363.45884272316},{"$f":"AD69","v":446559.50033666444},{"$f":"AE69","v":398124.85141643748},{"$f":"AF69","v":423907.08401381219},{"$f":"AG69","v":469684.37259079999},{"$f":"AH69","v":639418.25230757426},{"$f":"AI69","v":715490.16707191372},{"$f":"AJ69","v":786993.57184686244},{"$f":"AK69","v":795391.50840862095},{"$f":"AL69","v":799280.92056962859},{"$f":"AM69","v":749453.76484437205},{"$f":"AN69","v":663124.37653132738},{"$f":"AO69","v":573494.78961824987},{"$f":"AP69","v":444336.88980183942},{"$f":"AQ69","v":396143.30922941276},{"$f":"AR69","v":421797.21881106612},{"$f":"AS69","v":467346.66522195895},{"$f":"AT69","v":636235.74752900202},{"$f":"AU69","v":711929.03808081872},{"$f":"AV69","v":783076.55697581451},{"$f":"AW69","v":791432.69542946224},{"$f":"AX69","v":795302.74925538397},{"$f":"AY69","v":745723.59264592698},{"$f":"AZ69","v":659823.88191847806},{"$f":"BA69","v":570640.39829948545},{"$f":"BB69","v":442125.34161724051},{"$f":"BC69","v":394171.62955015397},{"$f":"BD69","v":419697.85480384523},{"$f":"BE69","v":465020.59306191187},{"$f":"BF69","v":633069.08267465665},{"$f":"BG69","v":708385.63349779381},{"$f":"BH69","v":779179.03782372689},{"$f":"BI69","v":787493.58620630112},{"$f":"BJ69","v":791344.37804720772},{"$f":"BK69","v":742011.98621535557},{"$f":"BL69","v":656539.81448742922},{"$f":"BM69","v":567800.21382261056},{"$f":"BN69","v":439924.80072347232},{"$f":"BO69","v":392209.7632911072},{"$f":"BP69","v":417608.93972572638},{"$f":"BQ69","v":462706.09820003854},{"$f":"BR69","v":629918.17890625866},{"$f":"BS69","v":704859.86510512989},{"$f":"BT69","v":775300.91735674301},{"$f":"BU69","v":783574.08266984159},{"$f":"BV69","v":787405.70839625155},{"$f":"BW69","v":738318.8531473428},{"$f":"BX69","v":653272.09247701056},{"$f":"BY69","v":564974.16547750426},{"$f":"BZ69","v":437735.21233518008},{"$f":"CA69","v":390257.66160903621},{"$f":"CB69","v":415530.42157042649},{"$f":"CC69","v":460403.12301395077},{"$f":"CD69","v":626782.95777792262},{"$f":"CE69","v":701351.64512419398},{"$f":"CF69","v":771442.09902396239},{"$f":"CG69","v":779674.08723889757},{"$f":"CH69","v":783486.64224416378},{"$f":"CI69","v":734644.10149649251},{"$f":"CJ69","v":650020.63453299226},{"$f":"CK69","v":562162.18290598248},{"$f":"CL69","v":435556.52193968644},{"$f":"CM69","v":388315.27590380679},{"$f":"CN69","v":413462.2485905069},{"$f":"CO69","v":458111.61016805767},{"$f":"CP69","v":623663.34123420191},{"$f":"CQ69","v":697860.88621324371},{"$f":"CR69","v":767602.4867550364},{"$f":"CS69","v":775793.50281796197},{"$f":"CT69","v":779587.08202064678},{"$f":"CU69","v":730987.63977503742},{"$f":"CV69","v":646785.35970606015},{"$f":"CW69","v":559364.19610004732},{"$f":"CX69","v":433388.67529563338},{"$f":"CY69","v":386382.55781717651},{"$f":"CZ69","v":411404.36929608625},{"$f":"DA69","v":455831.50261213852},{"$f":"DB69","v":620559.25160814717},{"$f":"DC69","v":694387.50146525272},{"$f":"DD69","v":763781.98495777673},{"$f":"DE69","v":771932.23279479146},{"$f":"DF69","v":775706.93064102938},{"$f":"DG69","v":727349.37695056293},{"$f":"DH69","v":643566.18744979985},{"$f":"DI69","v":556580.1354001438},{"$f":"DJ69","v":431231.61843163264},{"$f":"DK69","v":384459.45923159132},{"$f":"DL69","v":409356.73245355772},{"$f":"DM69","v":453562.74357992201},{"$f":"DN69","v":617470.6116193718},{"$f":"DO69","v":690931.40440574801},{"$f":"DP69","v":759980.49851577589},{"$f":"DQ69","v":768090.18103799969},{"$f":"DR69","v":771846.09150384902},{"$f":"DS69","v":723729.22244373942},{"$f":"DT69","v":640363.03761869203},{"$f":"DU69","v":553809.93149342586},{"$f":"DV69","v":429085.29764492193},{"$f":"DW69","v":382545.93226898724},{"$f":"DX69","v":407319.28708431392},{"$f":"DY69","v":451305.27658767405},{"$f":"DZ69","v":614397.3443721286},{"$f":"EA69","v":687492.50899065577},{"$f":"EB69","v":756197.93278603721},{"$f":"EC69","v":764267.25189466355},{"$f":"ED69","v":768004.46848844679},{"$f":"EE69","v":720127.08612606756},{"$f":"EF69","v":637175.83046611585},{"$f":"EG69","v":551053.51541203039},{"$f":"EH69","v":426949.65950002731},{"$f":"EI69","v":380641.92928959825},{"$f":"EJ69","v":405291.98246347735},{"$f":"EK69","v":449059.0454327896},{"$f":"EL69","v":611339.37335339445},{"$f":"EM69","v":684070.72960416006},{"$f":"EN69","v":752434.19359662128},{"$f":"EO69","v":760463.35018794332},{"$f":"EP69","v":764181.96595257404},{"$f":"EQ69","v":716542.87831763458},{"$f":"ER69","v":634004.48664236546},{"$f":"ES69","v":548310.8185313599},{"$f":"ET69","v":424824.65082743327},{"$f":"EU69","v":378747.40289077046},{"$f":"EV69","v":403274.76811863796},{"$f":"EW69","v":446823.99419239524},{"$f":"EX69","v":608296.622430966},{"$f":"EY69","v":680665.98105657054},{"$f":"EZ69","v":748689.1872442998},{"$f":"FA69","v":756678.38121471193},{"$f":"FB69","v":760378.48873001128},{"$f":"FC69","v":712976.50978488149},{"$f":"FD69","v":630848.92719267216},{"$f":"FE69","v":545581.77256837511},{"$f":"FF69","v":422710.2187222591},{"$f":"FG69","v":376862.30590578204},{"$f":"FH69","v":401267.59382859652},{"$f":"FI69","v":444600.06722195604},{"$f":"FJ69","v":605269.01585156459},{"$f":"FK69","v":677278.17858220218},{"$f":"FL69","v":744962.82049222267},{"$f":"FM69","v":752912.25074319774},{"$f":"FN69","v":756593.94212820032},{"$f":"FO69","v":783134.94805179804},{"$f":"FP69","v":696571.79671133857},{"$f":"FQ69","v":605591.12801251048},{"$f":"FR69","v":471673.56006083824},{"$f":"FS69","v":422727.61626374966},{"$f":"FT69","v":452471.40827081713},{"$f":"FU69","v":503971.19145573792},{"$f":"FV69","v":689705.61893668992},{"$f":"FW69","v":775821.0137675486},{"$f":"FX69","v":857843.74322235154},{"$f":"FY69","v":871559.59241271624},{"$f":"FZ69","v":880429.76626620465},{"$f":"GA69","v":829887.55226431659},{"$f":"GB69","v":738156.64182425791},{"$f":"GC69","v":641744.49135431461},{"$f":"GD69","v":499832.13902081514},{"$f":"GE69","v":447964.15689068293},{"$f":"GF69","v":479483.63230831112},{"$f":"GG69","v":534057.91623702436},{"$f":"GH69","v":730880.55807778484},{"$f":"GI69","v":822136.98126033111},{"$f":"GJ69","v":909056.40982959815},{"$f":"GK69","v":923591.08554562216},{"$f":"GL69","v":932990.80252382986},{"$f":"GM69","v":879431.25398319727},{"$f":"GN69","v":782224.0728690651},{"$f":"GO69","v":680056.18499599327},{"$f":"GP69","v":529671.76529017068},{"$f":"GQ69","v":474707.30119883281},{"$f":"GR69","v":508108.4670746029},{"$f":"GS69","v":565940.79727369139},{"$f":"GT69","v":774513.6120532729},{"$f":"GU69","v":871217.97935517901},{"$f":"GV69","v":963326.43652339478},{"$f":"GW69","v":978728.8221313078},{"$f":"GX69","v":988689.6955854015},{"$f":"GY69","v":931932.67976157484},{"$f":"GZ69","v":828922.29847543},{"$f":"HA69","v":720655.05973461596},{"$f":"HB69","v":561292.7962079728},{"$f":"HC69","v":503046.99236566585},{"$f":"HD69","v":538442.18429315439},{"$f":"HE69","v":599727.06382772082},{"$f":"HF69","v":820751.52858555818},{"$f":"HG69","v":923229.07842942001},{"$f":"HH69","v":1020836.3455451733},{"$f":"HI69","v":1037158.2427137014},{"$f":"HJ69","v":1047713.7732896216},{"$f":"HK69","v":987568.40364031924},{"$f":"HL69","v":878408.3752237116},{"$f":"HM69","v":763677.65866898629},{"$f":"HN69","v":594801.58037567104},{"$f":"HO69","v":533078.54311292502},{"$f":"HP69","v":570586.80304143787},{"$f":"HQ69","v":635530.34667242749},{"$f":"HR69","v":869749.816132601},{"$f":"HS69","v":978345.20344551886},{"$f":"HT69","v":1081779.5555854822},{"$f":"HU69","v":1099075.8585064493},{"$f":"HV69","v":1110261.5468150785},{"$f":"HW69","v":1046525.5410060375},{"$f":"HX69","v":930848.73586137709},{"$f":"HY69","v":809268.67642462894},{"$f":"HZ69","v":630310.81533123436},{"$f":"IA69","v":564902.95626463671},{"$f":"IB69","v":604650.43286391674},{"$f":"IC69","v":673471.0602581728},{"$f":"ID69","v":921673.26689765183},{"$f":"IE69","v":1036751.7222628593},{"$f":"IF69","v":1146361.0322943176},{"$f":"IG69","v":1164689.9123040938},{"$f":"IH69","v":1176543.3783177512},{"$f":"II69","v":1109002.3779019832},{"$f":"IJ69","v":986419.74905356532},{"$f":"IK69","v":857581.4457941897},{"$f":"IL69","v":667939.92657618644},{"$f":"IM69","v":598627.26444220426},{"$f":"IN69","v":640747.63736863108},{"$f":"IO69","v":713676.80769310007},{"$f":"IP69","v":976696.51106230216},{"$f":"IQ69","v":1098645.0690713283},{"$f":"IR69","v":1214797.9776264592},{"$f":"IS69","v":1234221.078849179},{"$f":"IT69","v":1246782.1884260073},{"$f":"IU69","v":1175209.0379083809},{"$f":"IV69","v":1045308.3125503674},{"$f":"IW69","v":908778.45342991967},{"$f":"IX69","v":707815.4692302855},{"$f":"IY69","v":634364.89003906085},{"$f":"IZ69","v":678999.81953024305},{"$f":"JA69","v":756282.80990093702},{"$f":"JB69","v":1035004.6041068526},{"$f":"JC69","v":1164233.4050434441},{"$f":"JD69","v":1287320.5603402378},{"$f":"JE69","v":1307903.2070107821},{"$f":"JF69","v":1321214.2059725453},{"$f":"JG69","v":1245368.1888350369},{"$f":"JH69","v":1107712.4817657734},{"$f":"JI69","v":963031.88632264198},{"$f":"JJ69","v":750071.55366470513},{"$f":"JK69","v":672236.02668555407},{"$f":"JL69","v":719535.62999540078},{"$f":"JM69","v":801432.36039921339},{"$f":"JN69","v":1096793.6491932957},{"$f":"JO69","v":1233737.3184269499},{"$f":"JP69","v":1364172.6901065677},{"$f":"JQ69","v":1385984.1062705785},{"$f":"JR69","v":1400089.7624848122},{"$f":"JS69","v":1319715.7916030008},{"$f":"JT69","v":1173842.1358823411},{"$f":"JU69","v":1020524.2109051216},{"$f":"JV69","v":794850.29654521728},{"$f":"JW69","v":712368.04348701448},{"$f":"JX69","v":762491.39976364642}]
[null,"Less: Operating Costs",null,null,null,null,null,{"$f":"H81","v":0},{"$f":"I81","v":0},{"$f":"J81","v":0},{"$f":"K81","v":0},{"$f":"L81","v":0},{"$f":"M81","v":0},{"$f":"N81","v":0},{"$f":"O81","v":0},{"$f":"P81","v":0},{"$f":"Q81","v":9339.4574302776109},{"$f":"R81","v":14763.551255692644},{"$f":"S81","v":22163.503749999498},{"$f":"T81","v":33756.116893256381},{"$f":"U81","v":33861.495137247432},{"$f":"V81","v":51532.032207371616},{"$f":"W81","v":52135.947022411383},{"$f":"X81","v":62757.881884833187},{"$f":"Y81","v":62883.395424100847},{"$f":"Z81","v":72243.850107016886},{"$f":"AA81","v":71663.944383649767},{"$f":"AB81","v":70625.387694175239},{"$f":"AC81","v":69545.587841449218},{"$f":"AD81","v":67969.096584634506},{"$f":"AE81","v":67410.714279694716},{"$f":"AF81","v":70686.535088195509},{"$f":"AG81","v":71307.164529452159},{"$f":"AH81","v":73478.637279641858},{"$f":"AI81","v":74478.732940816655},{"$f":"AJ81","v":75421.935653695298},{"$f":"AK81","v":75575.999555881877},{"$f":"AL81","v":75673.923570719562},{"$f":"AM81","v":75100.158582295437},{"$f":"AN81","v":74070.04254363876},{"$f":"AO81","v":72998.905830646559},{"$f":"AP81","v":71433.567144522473},{"$f":"AQ81","v":70881.287486301939},{"$f":"AR81","v":74316.830175800482},{"$f":"AS81","v":74937.729167007754},{"$f":"AT81","v":77101.770300226868},{"$f":"AU81","v":78100.282272876357},{"$f":"AV81","v":79042.202322184035},{"$f":"AW81","v":79198.929204952539},{"$f":"AX81","v":79299.813665622409},{"$f":"AY81","v":78732.370386837894},{"$f":"AZ81","v":77710.865639632015},{"$f":"BA81","v":76648.562718543792},{"$f":"BB81","v":75094.535989708558},{"$f":"BC81","v":74548.54462993794},{"$f":"BD81","v":78152.635051792531},{"$f":"BE81","v":78774.020556403266},{"$f":"BF81","v":80930.886514913829},{"$f":"BG81","v":81928.043289759735},{"$f":"BH81","v":82868.90882873442},{"$f":"BI81","v":83028.508373992183},{"$f":"BJ81","v":83132.562654882466},{"$f":"BK81","v":82571.634909677799},{"$f":"BL81","v":81558.925067582211},{"$f":"BM81","v":80505.639636266074},{"$f":"BN81","v":78963.097426198394},{"$f":"BO81","v":78423.593134258495},{"$f":"BP81","v":82205.539407673234},{"$f":"BQ81","v":82827.641499100937},{"$f":"BR81","v":84977.601713294673},{"$f":"BS81","v":85973.644983363891},{"$f":"BT81","v":86913.69744467875},{"$f":"BU81","v":87076.392781550836},{"$f":"BV81","v":87183.839782044612},{"$f":"BW81","v":86629.635073399913},{"$f":"BX81","v":85625.917556983186},{"$f":"BY81","v":84581.84719725365},{"$f":"BZ81","v":83050.976084670241},{"$f":"CA81","v":82518.171595011896},{"$f":"CB81","v":86487.790509766302},{"$f":"CC81","v":87110.853228473192},{"$f":"CD81","v":89254.190979419087},{"$f":"CE81","v":90249.376506403831},{"$f":"CF81","v":91188.871473047751},{"$f":"CG81","v":91354.900052852579},{"$f":"CH81","v":91465.977076872063},{"$f":"CI81","v":90918.717470567048},{"$f":"CJ81","v":89924.204395438763},{"$f":"CK81","v":88889.56146583955},{"$f":"CL81","v":87370.56294387595},{"$f":"CM81","v":86844.685858548066},{"$f":"CN81","v":91012.330724473679},{"$f":"CO81","v":91636.612990744936},{"$f":"CP81","v":93773.62632871118},{"$f":"CQ81","v":94768.224865601733},{"$f":"CR81","v":95707.432998328732},{"$f":"CS81","v":95877.047526422437},{"$f":"CT81","v":95992.007219141786},{"$f":"CU81","v":95451.930284986825},{"$f":"CV81","v":94466.849407703994},{"$f":"CW81","v":93441.861994370149},{"$f":"CX81","v":91934.953426147404},{"$f":"CY81","v":91416.247176015255},{"$f":"CZ81","v":95792.837198587193},{"$f":"DA81","v":96418.613784611094},{"$f":"DB81","v":98549.61650720032},{"$f":"DC81","v":99543.914780848165},{"$f":"DD81","v":100483.12280587266},{"$f":"DE81","v":100656.59223405902},{"$f":"DF81","v":100775.70357950129},{"$f":"DG81","v":100243.063393775},{"$f":"DH81","v":99267.659119278862},{"$f":"DI81","v":98252.572048652539},{"$f":"DJ81","v":96757.987685024898},{"$f":"DK81","v":96246.712553493388},{"$f":"DL81","v":100843.76381926381},{"$f":"DM81","v":101471.32638437278},{"$f":"DN81","v":103596.64907814565},{"$f":"DO81","v":104590.95083565277},{"$f":"DP81","v":105530.46259650723},{"$f":"DQ81","v":105708.07317994954},{"$f":"DR81","v":105831.62256342544},{"$f":"DS81","v":105306.69077649718},{"$f":"DT81","v":104341.22523107925},{"$f":"DU81","v":103336.30114849983},{"$f":"DV81","v":101854.29321202473},{"$f":"DW81","v":101350.72742532927},{"$f":"DX81","v":106180.38558553049},{"$f":"DY81","v":106810.04377870825},{"$f":"DZ81","v":108930.03492842302},{"$f":"EA81","v":109924.66205150633},{"$f":"EB81","v":110864.79962923162},{"$f":"EC81","v":111046.85605205962},{"$f":"ED81","v":111175.14839166259},{"$f":"EE81","v":110658.21536503706},{"$f":"EF81","v":109702.96953909348},{"$f":"EG81","v":108708.49005754355},{"$f":"EH81","v":107239.32989697787},{"$f":"EI81","v":106743.77078536971},{"$f":"EJ81","v":111818.84553086656},{"$f":"EK81","v":112450.92816489475},{"$f":"EL81","v":114565.95533475764},{"$f":"EM81","v":115561.24902650694},{"$f":"EN81","v":116502.35393261749},{"$f":"EO81","v":116689.18050669417},{"$f":"EP81","v":116822.54045834094},{"$f":"EQ81","v":116313.91647563642},{"$f":"ER81","v":115369.19144074708},{"$f":"ES81","v":114385.45836431386},{"$f":"ET81","v":112929.43768422057},{"$f":"EU81","v":112442.20291865453},{"$f":"EV81","v":117776.20434454705},{"$f":"EW81","v":118411.06064644677},{"$f":"EX81","v":120521.51173805507},{"$f":"EY81","v":121517.83378679052},{"$f":"EZ81","v":122460.26823374481},{"$f":"FA81","v":122652.21017534875},{"$f":"FB81","v":122790.98341614493},{"$f":"FC81","v":122290.99997281175},{"$f":"FD81","v":121357.11817797455},{"$f":"FE81","v":120384.4548048835},{"$f":"FF81","v":118941.88697523046},{"$f":"FG81","v":118463.31588446262},{"$f":"FH81","v":124070.49284804027},{"$f":"FI81","v":124708.4937907689},{"$f":"FJ81","v":126814.77838273162},{"$f":"FK81","v":127812.51250797216},{"$f":"FL81","v":128756.66076218629},{"$f":"FM81","v":128954.085551674},{"$f":"FN81","v":129098.64014669694},{"$f":"FO81","v":129529.66346130238},{"$f":"FP81","v":128546.37165528},{"$f":"FQ81","v":127508.34423525303},{"$f":"FR81","v":125933.73948484371},{"$f":"FS81","v":125422.58623692149},{"$f":"FT81","v":131386.26641349192},{"$f":"FU81","v":132132.67007889206},{"$f":"FV81","v":134558.77182911913},{"$f":"FW81","v":135739.26531148798},{"$f":"FX81","v":136869.10639754293},{"$f":"FY81","v":137145.03312322171},{"$f":"FZ81","v":137360.89367583752},{"$f":"GA81","v":136834.10811217994},{"$f":"GB81","v":135792.64210589966},{"$f":"GC81","v":134693.1755842659},{"$f":"GD81","v":133025.10123478589},{"$f":"GE81","v":132483.96849816025},{"$f":"GF81","v":138775.42647218602},{"$f":"GG81","v":139566.9315652817},{"$f":"GH81","v":142138.41438454212},{"$f":"GI81","v":143389.92986564775},{"$f":"GJ81","v":144587.77191818907},{"$f":"GK81","v":144880.7244203811},{"$f":"GL81","v":145110.02775181353},{"$f":"GM81","v":144552.3524432655},{"$f":"GN81","v":143449.27357376134},{"$f":"GO81","v":142284.73455570024},{"$f":"GP81","v":140517.64519561836},{"$f":"GQ81","v":139944.77805593814},{"$f":"GR81","v":146582.04926220569},{"$f":"GS81","v":147421.38351401474},{"$f":"GT81","v":150146.96194245885},{"$f":"GU81","v":151473.77496461154},{"$f":"GV81","v":152743.71335966041},{"$f":"GW81","v":153054.74401967914},{"$f":"GX81","v":153298.32879798696},{"$f":"GY81","v":152707.9559823774},{"$f":"GZ81","v":151539.62253015398},{"$f":"HA81","v":150306.16295069072},{"$f":"HB81","v":148434.18436406326},{"$f":"HC81","v":147827.72540442701},{"$f":"HD81","v":154829.83888761597},{"$f":"HE81","v":155719.89516126766},{"$f":"HF81","v":158608.80629148264},{"$f":"HG81","v":160015.44995649307},{"$f":"HH81","v":161361.82688593905},{"$f":"HI81","v":161692.05324856035},{"$f":"HJ81","v":161950.81055903068},{"$f":"HK81","v":161325.82691375975},{"$f":"HL81","v":160088.38212536043},{"$f":"HM81","v":158781.92657937095},{"$f":"HN81","v":156798.83626287853},{"$f":"HO81","v":156156.81959170356},{"$f":"HP81","v":163543.8528233438},{"$f":"HQ81","v":164487.6991211017},{"$f":"HR81","v":167549.73394365812},{"$f":"HS81","v":169041.01443927942},{"$f":"HT81","v":170468.43379672623},{"$f":"HU81","v":170819.0426123084},{"$f":"HV81","v":171093.91923943546},{"$f":"HW81","v":170432.29973310183},{"$f":"HX81","v":169121.65913805072},{"$f":"HY81","v":167737.89146334556},{"$f":"HZ81","v":165637.09798972876},{"$f":"IA81","v":164957.44292165589},{"$f":"IB81","v":172750.57964608225},{"$f":"IC81","v":173751.46972344772},{"$f":"ID81","v":176997.00635347344},{"$f":"IE81","v":178578.01941653178},{"$f":"IF81","v":180091.36258163987},{"$f":"IG81","v":180463.61409943018},{"$f":"IH81","v":180755.6160147512},{"$f":"II81","v":180055.21740170385},{"$f":"IJ81","v":178667.05538230934},{"$f":"IK81","v":177201.40445181984},{"$f":"IL81","v":174975.92561146285},{"$f":"IM81","v":174256.42998120564},{"$f":"IN81","v":182478.02125817971},{"$f":"IO81","v":183539.40588194772},{"$f":"IP81","v":186979.44477965561},{"$f":"IQ81","v":188655.59315242438},{"$f":"IR81","v":190260.03572802836},{"$f":"IS81","v":190655.26825629189},{"$f":"IT81","v":190965.4643250161},{"$f":"IU81","v":190224.01826216231},{"$f":"IV81","v":188753.75383222959},{"$f":"IW81","v":187201.3785087369},{"$f":"IX81","v":184843.81815711485},{"$f":"IY81","v":184082.15124500255},{"$f":"IZ81","v":192755.77986596906},{"$f":"JA81","v":193881.3187553483},{"$f":"JB81","v":197527.52006022978},{"$f":"JC81","v":199304.53200001895},{"$f":"JD81","v":201005.56155958},{"$f":"JE81","v":201425.19630916495},{"$f":"JF81","v":201754.72222934355},{"$f":"JG81","v":200969.82799335258},{"$f":"JH81","v":199412.60973927268},{"$f":"JI81","v":197768.38294338153},{"$f":"JJ81","v":195270.90647781335},{"$f":"JK81","v":194464.6015245512},{"$f":"JL81","v":203615.14998931417},{"$f":"JM81","v":204808.72448160351},{"$f":"JN81","v":208673.44758718755},{"$f":"JO81","v":210557.39649274544},{"$f":"JP81","v":212360.83139917895},{"$f":"JQ81","v":212806.37762816623},{"$f":"JR81","v":213156.44011701812},{"$f":"JS81","v":212325.55689880042},{"$f":"JT81","v":210676.2470337493},{"$f":"JU81","v":208934.73887291114},{"$f":"JV81","v":206289.0472575365},{"$f":"JW81","v":205435.4935444117},{"$f":"JX81","v":215089.21579537753}]
[null,"Less: Overhead costs"]
[null,null,"EBITDA",null,null,null,null,{"$f":"H335-H336-H337","v":0},{"$f":"I335-I336-I337","v":0},0,0,0,0,0,0,0,87973.668253066586,92959.949483190765,139646.29887531398,209788.46887640472,235983.21913835162,461104.40285428002,521489.10550889978,651958.54624251195,659459.70646243985,731035.14092472196,681538.65129457519,595815.99280194798,506817.87100127398,378590.40375202993,330714.13713674276,353220.54892561666,398377.20806134783,565939.61502793245,641011.43413109705,711571.63619316719,719815.50885273912,723606.99699890905,674353.60626207665,589054.33398768865,500495.88378760329,372903.32265731692,325262.02174311085,347480.38863526564,392408.93605495116,559133.97722877515,633828.75580794236,704034.35465363052,712233.76622450969,716002.93558976159,666991.22225908912,582113.01627884607,493991.83558094164,367030.80562753195,319623.084920216,341545.21975205268,386246.57250550861,552138.19615974277,626457.59020803403,696310.12899499247,704465.07783230895,708211.81539232528,659440.35130567779,574980.88941984705,487294.57418634451,360961.70329727395,313786.17015684873,335403.40031805314,379878.45670093759,544940.57719296403,618886.22012176597,688387.21991206426,{"$f":"BU335-BU336-BU337","v":696497.68988829071},700221.86861420691,651689.21807394293,567646.17492002738,480392.31828025059,354684.23625050986,307739.49001402431,329042.63106066018,373292.26978547755,537528.76679850358,611102.26861779019,680253.22755091463,688319.18718604499,692020.66516729177,643725.38402592542,560096.43013755349,473272.62144014292,348185.95899581048,301470.59004525875,322449.91786603321,366474.99717731273,529889.71490549075,603092.66134764196,671895.0537567077,679916.45529153955,683595.07480150496,635535.70949005056,552318.51029835618,465922.3341056772,341453.72186948598,294966.31064116128,315611.53209749906,359412.88882752741,522009.63510094688,594843.58668440452,663298.86215190403,671275.64056073246,674931.22706152813,627106.31355678791,544298.52833052096,458327.56335149123,334473.63074660773,288212.74667809793,308512.96863429388,352091.41719554923,513873.96254122618,586340.45357009524,654450.03591926862,662382.10785805015,666014.46894042357,618422.53166724229,536021.81238761276,450473.63034492603,327231.0044328972,281195.20484365796,301138.90149878344,344495.23280896578,505467.3094437056,577567.84693914943,645333.13315680553,653220.39584260387,656829.32009678415,609468.87076103047,527472.86092702241,{"$f":"EG335-EG336-EG337","v":442345.02535448683},319710.32960304944,273898.15850422857,293473.13693261077,336608.11726789485,496773.41801863682,568509.48057765316,635931.83966400381,643774.16968124919,647359.42549423315,600228.96184199816,518635.2952016184,433925.36016704602,311895.21314321272,266305.19997211592,285498.5637740909,328412.93354594847,487775.11069291097,559148.14726978005,626228.91901055502,634026.17103936314,637587.50531386631,590685.50981206971,509491.80901469762,425197.31776349159,303768.33174702863,258398.99002131942,277197.10098055622,319891.57343118713,478454.23746883299,549465.66607422999,616206.15973003639,623958.16519152373,627495.30198150338,653605.28459049563,568025.42505605856,478082.78377725743,345739.82057599456,297305.03002682817,321085.14185732522,371838.52137684589,555146.84710757085,640081.74845606065,720974.63682480855,734414.55928949453,743068.8725903671,693053.44415213668,602363.99971835827,507051.31577004871,366807.03778602928,315480.18839252269,340708.20583612507,394490.98467174266,588742.14369324269,678747.05139468331,764468.63791140914,778710.36112524103,787880.77477201633,734878.90153993177,638774.79929530376,537771.45044029306,389154.12009455229,334762.52314289467,361526.41781239724,{"$f":"GS335-GS336-GS337","v":418519.41375967662},624366.65011081402,719744.20439056749,810582.72316373442,825674.07811162865,835391.36678741453,779224.72377919743,{"$f":"GZ335-GZ336-GZ337","v":677382.67594527605},570348.89678392524,412858.61184390954,355219.26696123881,383612.34540553845,444007.16866645316,662142.72229407553,763213.62847292691,859474.51865923428,875466.18946514116,885762.96273059095,826242.57672655955,718319.99309835117,604895.73208961531,438002.74411279254,376921.72352122143,407042.95021809405,471042.64755132579,702200.08218894294,809304.18900623941,911311.12178875599,928256.81589414086,939167.62757564301,876093.24127293564,761727.07672332635,641530.78496128344,464673.71734150557,399945.51334298082,431899.85321783449,499719.59053472511,744676.26054417843,858173.70284632756,966269.66971267771,984226.29820466368,995787.76230300008,928947.16050027939,807752.69367125595,680380.04134236986,492964.00096472359,424370.83446099865,458269.6161104514,530137.40181115235,789717.0662826465,909989.47591890395,1024537.9418984308,1043565.8105928871,1055816.7241009912,984985.01964621851,856554.55871813791,721577.07492118282,522971.65107317065,450282.73879405833,486244.03966427397,562401.49114558869,837477.08404662274,964928.87304342515,1086314.9987806578,1106478.0107016172,1119459.4837432017,1044398.3608416844,908299.87202650076,765263.50337926042,554800.64718689176,477771.4251610029,{"$f":"JL335-JL336-JL337","v":515920.48000608664},596623.63591760991,888120.20160610822,1023179.9219342044,1151811.8587073889,1173177.7286424122,1186933.3223677941,1107390.2347042004,963165.88884859183,811589.47203221056,588561.24928768072,506932.54994260275,547402.18396826892]
[null,"Depriciation expense",null,null,null,null,null,{"$f":"H118","v":0},{"$f":"I118","v":0},{"$f":"J118","v":0},{"$f":"K118","v":0},{"$f":"L118","v":0},{"$f":"M118","v":0},{"$f":"N118","v":0},{"$f":"O118","v":0},{"$f":"P118","v":0},{"$f":"Q118","v":69486.40037948596},{"$f":"R118","v":104301.0257432014},{"$f":"S118","v":169001.59456977021},{"$f":"T118","v":238838.550351143},{"$f":"U118","v":238838.550351143},{"$f":"V118","v":341119.3666400275},{"$f":"W118","v":341119.3666400275},{"$f":"X118","v":392804.93964850728},{"$f":"Y118","v":392804.93964850728},{"$f":"Z118","v":439891.93001210224},{"$f":"AA118","v":439891.93001210224},{"$f":"AB118","v":439891.93001210224},{"$f":"AC118","v":439891.93001210224},{"$f":"AD118","v":439891.93001210224},{"$f":"AE118","v":439891.93001210224},{"$f":"AF118","v":439891.93001210224},{"$f":"AG118","v":439891.93001210224},{"$f":"AH118","v":439891.93001210224},{"$f":"AI118","v":439891.93001210224},{"$f":"AJ118","v":439891.93001210224},{"$f":"AK118","v":439891.93001210224},{"$f":"AL118","v":439891.93001210224},{"$f":"AM118","v":439891.93001210224},{"$f":"AN118","v":439891.93001210224},{"$f":"AO118","v":439891.93001210224},{"$f":"AP118","v":439891.93001210224},{"$f":"AQ118","v":439891.93001210224},{"$f":"AR118","v":439891.93001210224},{"$f":"AS118","v":439891.93001210224},{"$f":"AT118","v":439891.93001210224},{"$f":"AU118","v":439891.93001210224},{"$f":"AV118","v":439891.93001210224},{"$f":"AW118","v":439891.93001210224},{"$f":"AX118","v":439891.93001210224},{"$f":"AY118","v":439891.93001210224},{"$f":"AZ118","v":439891.93001210224},{"$f":"BA118","v":439891.93001210224},{"$f":"BB118","v":439891.93001210224},{"$f":"BC118","v":439891.93001210224},{"$f":"BD118","v":439891.93001210224},{"$f":"BE118","v":439891.93001210224},{"$f":"BF118","v":439891.93001210224},{"$f":"BG118","v":439891.93001210224},{"$f":"BH118","v":439891.93001210224},{"$f":"BI118","v":439891.93001210224},{"$f":"BJ118","v":439891.93001210224},{"$f":"BK118","v":439891.93001210224},{"$f":"BL118","v":439891.93001210224},{"$f":"BM118","v":439891.93001210224},{"$f":"BN118","v":439891.93001210224},{"$f":"BO118","v":439891.93001210224},{"$f":"BP118","v":439891.93001210224},{"$f":"BQ118","v":439891.93001210224},{"$f":"BR118","v":439891.93001210224},{"$f":"BS118","v":439891.93001210224},{"$f":"BT118","v":439891.93001210224},{"$f":"BU118","v":439891.93001210224},{"$f":"BV118","v":439891.93001210224},{"$f":"BW118","v":439891.93001210224},{"$f":"BX118","v":439891.93001210224},{"$f":"BY118","v":439891.93001210224},{"$f":"BZ118","v":439891.93001210224},{"$f":"CA118","v":439891.93001210224},{"$f":"CB118","v":439891.93001210224},{"$f":"CC118","v":439891.93001210224},{"$f":"CD118","v":439891.93001210224},{"$f":"CE118","v":439891.93001210224},{"$f":"CF118","v":439891.93001210224},{"$f":"CG118","v":439891.93001210224},{"$f":"CH118","v":439891.93001210224},{"$f":"CI118","v":439891.93001210224},{"$f":"CJ118","v":439891.93001210224},{"$f":"CK118","v":439891.93001210224},{"$f":"CL118","v":439891.93001210224},{"$f":"CM118","v":439891.93001210224},{"$f":"CN118","v":439891.93001210224},{"$f":"CO118","v":439891.93001210224},{"$f":"CP118","v":439891.93001210224},{"$f":"CQ118","v":439891.93001210224},{"$f":"CR118","v":439891.93001210224},{"$f":"CS118","v":439891.93001210224},{"$f":"CT118","v":439891.93001210224},{"$f":"CU118","v":439891.93001210224},{"$f":"CV118","v":439891.93001210224},{"$f":"CW118","v":439891.93001210224},{"$f":"CX118","v":439891.93001210224},{"$f":"CY118","v":439891.93001210224},{"$f":"CZ118","v":439891.93001210224},{"$f":"DA118","v":439891.93001210224},{"$f":"DB118","v":439891.93001210224},{"$f":"DC118","v":439891.93001210224},{"$f":"DD118","v":439891.93001210224},{"$f":"DE118","v":439891.93001210224},{"$f":"DF118","v":439891.93001210224},{"$f":"DG118","v":439891.93001210224},{"$f":"DH118","v":439891.93001209048},{"$f":"DI118","v":370405.52963261539},{"$f":"DJ118","v":335590.90426888823},{"$f":"DK118","v":270890.33544232219},{"$f":"DL118","v":201053.37966095924},{"$f":"DM118","v":201053.37966095199},{"$f":"DN118","v":98772.563372085016},{"$f":"DO118","v":98772.563372069853},{"$f":"DP118","v":47086.990363594967},{"$f":"DQ118","v":47086.990363587625},{"$f":"DR118","v":0},{"$f":"DS118","v":0},{"$f":"DT118","v":0},{"$f":"DU118","v":0},{"$f":"DV118","v":0},{"$f":"DW118","v":0},{"$f":"DX118","v":0},{"$f":"DY118","v":0},{"$f":"DZ118","v":0},{"$f":"EA118","v":0},{"$f":"EB118","v":0},{"$f":"EC118","v":0},{"$f":"ED118","v":0},{"$f":"EE118","v":0},{"$f":"EF118","v":0},{"$f":"EG118","v":0},{"$f":"EH118","v":0},{"$f":"EI118","v":0},{"$f":"EJ118","v":0},{"$f":"EK118","v":0},{"$f":"EL118","v":0},{"$f":"EM118","v":0},{"$f":"EN118","v":0},{"$f":"EO118","v":0},{"$f":"EP118","v":0},{"$f":"EQ118","v":0},{"$f":"ER118","v":0},{"$f":"ES118","v":0},{"$f":"ET118","v":0},{"$f":"EU118","v":0},{"$f":"EV118","v":0},{"$f":"EW118","v":0},{"$f":"EX118","v":0},{"$f":"EY118","v":0},{"$f":"EZ118","v":0},{"$f":"FA118","v":0},{"$f":"FB118","v":0},{"$f":"FC118","v":0},{"$f":"FD118","v":0},{"$f":"FE118","v":0},{"$f":"FF118","v":0},{"$f":"FG118","v":0},{"$f":"FH118","v":0},{"$f":"FI118","v":0},{"$f":"FJ118","v":0},{"$f":"FK118","v":0},{"$f":"FL118","v":0},{"$f":"FM118","v":0},{"$f":"FN118","v":0},{"$f":"FO118","v":0},{"$f":"FP118","v":0},{"$f":"FQ118","v":0},{"$f":"FR118","v":0},{"$f":"FS118","v":0},{"$f":"FT118","v":0},{"$f":"FU118","v":0},{"$f":"FV118","v":0},{"$f":"FW118","v":0},{"$f":"FX118","v":0},{"$f":"FY118","v":0},{"$f":"FZ118","v":0},{"$f":"GA118","v":0},{"$f":"GB118","v":0},{"$f":"GC118","v":0},{"$f":"GD118","v":0},{"$f":"GE118","v":0},{"$f":"GF118","v":0},{"$f":"GG118","v":0},{"$f":"GH118","v":0},{"$f":"GI118","v":0},{"$f":"GJ118","v":0},{"$f":"GK118","v":0},{"$f":"GL118","v":0},{"$f":"GM118","v":0},{"$f":"GN118","v":0},{"$f":"GO118","v":0},{"$f":"GP118","v":0},{"$f":"GQ118","v":0},{"$f":"GR118","v":0},{"$f":"GS118","v":0},{"$f":"GT118","v":0},{"$f":"GU118","v":0},{"$f":"GV118","v":0},{"$f":"GW118","v":0},{"$f":"GX118","v":0},{"$f":"GY118","v":0},{"$f":"GZ118","v":0},{"$f":"HA118","v":0},{"$f":"HB118","v":0},{"$f":"HC118","v":0},{"$f":"HD118","v":0},{"$f":"HE118","v":0},{"$f":"HF118","v":0},{"$f":"HG118","v":0},{"$f":"HH118","v":0},{"$f":"HI118","v":0},{"$f":"HJ118","v":0},{"$f":"HK118","v":0},{"$f":"HL118","v":0},{"$f":"HM118","v":0},{"$f":"HN118","v":0},{"$f":"HO118","v":0},{"$f":"HP118","v":0},{"$f":"HQ118","v":0},{"$f":"HR118","v":0},{"$f":"HS118","v":0},{"$f":"HT118","v":0},{"$f":"HU118","v":0},{"$f":"HV118","v":0},{"$f":"HW118","v":0},{"$f":"HX118","v":0},{"$f":"HY118","v":0},{"$f":"HZ118","v":0},{"$f":"IA118","v":0},{"$f":"IB118","v":0},{"$f":"IC118","v":0},{"$f":"ID118","v":0},{"$f":"IE118","v":0},{"$f":"IF118","v":0},{"$f":"IG118","v":0},{"$f":"IH118","v":0},{"$f":"II118","v":0},{"$f":"IJ118","v":0},{"$f":"IK118","v":0},{"$f":"IL118","v":0},{"$f":"IM118","v":0},{"$f":"IN118","v":0},{"$f":"IO118","v":0},{"$f":"IP118","v":0},{"$f":"IQ118","v":0},{"$f":"IR118","v":0},{"$f":"IS118","v":0},{"$f":"IT118","v":0},{"$f":"IU118","v":0},{"$f":"IV118","v":0},{"$f":"IW118","v":0},{"$f":"IX118","v":0},{"$f":"IY118","v":0},{"$f":"IZ118","v":0},{"$f":"JA118","v":0},{"$f":"JB118","v":0},{"$f":"JC118","v":0},{"$f":"JD118","v":0},{"$f":"JE118","v":0},{"$f":"JF118","v":0},{"$f":"JG118","v":0},{"$f":"JH118","v":0},{"$f":"JI118","v":0},{"$f":"JJ118","v":0},{"$f":"JK118","v":0},{"$f":"JL118","v":0},{"$f":"JM118","v":0},{"$f":"JN118","v":0},{"$f":"JO118","v":0},{"$f":"JP118","v":0},{"$f":"JQ118","v":0},{"$f":"JR118","v":0},{"$f":"JS118","v":0},{"$f":"JT118","v":0},{"$f":"JU118","v":0},{"$f":"JV118","v":0},{"$f":"JW118","v":0},{"$f":"JX118","v":0}]
[null,null,"EBIT",null,null,null,null,{"$f":"H338-H339","v":0},{"$f":"I338-I339","v":0},0,0,0,0,0,0,0,18487.267873580626,-11341.076260010639,-29355.295694456232,-29050.081474738283,-2855.3312127913814,119985.03621425253,180369.73886887229,259153.60659400467,266654.76681393257,291143.21091261972,241646.72128247295,155924.06278984575,66925.940989171737,-61301.526260072307,-109177.79287535948,-86671.381086485577,-41514.721950754407,126047.68501583021,201119.50411899481,271679.70618106495,279923.57884063688,283715.06698680681,234461.67624997441,149162.40397558641,60603.953775501053,-66988.607354785316,-114629.90826899139,-92411.541376836598,-47482.993957151077,119242.04721667292,193936.82579584012,264142.42464152828,272341.83621240745,276111.00557765935,227099.29224698688,142221.08626674383,54099.9055688394,-72861.124384570285,-120268.84509188624,-98346.710260049556,-53645.357506593631,112246.26614764053,186565.66019593179,256418.19898289023,264573.14782020671,268319.88538022304,219548.42129357555,135088.95940774481,47402.644174242276,-78930.226714828284,-126105.75985525351,-104488.5296940491,-60013.473311164649,105048.64718086179,178994.29010966374,248495.28989996202,{"$f":"BU338-BU339","v":256605.75987618847},260329.93860210467,211797.28806184069,127754.24490792514,40500.388268148352,-85207.693761592382,-132152.43999807793,-110849.29895144206,-66599.660226624692,97636.836786401342,171210.33860568795,240361.29753881239,248427.25717394275,252128.73515518953,203833.45401382318,120204.50012545125,33380.691428040678,-91705.971016291762,-138421.33996684349,-117442.01214606903,-73416.932834789506,89997.784893388511,163200.73133553972,232003.12374460546,240024.52527943731,243703.14478940272,195643.77947794832,112426.58028625394,26030.404093574965,-98438.208142616262,-144925.61937094096,-124280.39791460318,-80479.041184574831,82117.705088844639,154951.65667230228,223406.93213980179,231383.71054863022,235039.29704942589,187214.38354468567,104406.59831843048,87922.033718875842,-1117.2735222805059,17322.41123577574,107459.58897333464,151038.03753459724,415101.39916914119,487567.89019802539,607363.04555567366,615295.11749446252,666014.46894042357,618422.53166724229,536021.81238761276,450473.63034492603,327231.0044328972,281195.20484365796,301138.90149878344,344495.23280896578,505467.3094437056,577567.84693914943,645333.13315680553,653220.39584260387,656829.32009678415,609468.87076103047,527472.86092702241,{"$f":"EG338-EG339","v":442345.02535448683},319710.32960304944,273898.15850422857,293473.13693261077,336608.11726789485,496773.41801863682,568509.48057765316,635931.83966400381,643774.16968124919,647359.42549423315,600228.96184199816,518635.2952016184,433925.36016704602,311895.21314321272,266305.19997211592,285498.5637740909,328412.93354594847,487775.11069291097,559148.14726978005,626228.91901055502,634026.17103936314,637587.50531386631,590685.50981206971,509491.80901469762,425197.31776349159,303768.33174702863,258398.99002131942,277197.10098055622,319891.57343118713,478454.23746883299,549465.66607422999,616206.15973003639,623958.16519152373,627495.30198150338,653605.28459049563,568025.42505605856,478082.78377725743,345739.82057599456,297305.03002682817,321085.14185732522,371838.52137684589,555146.84710757085,640081.74845606065,720974.63682480855,734414.55928949453,743068.8725903671,693053.44415213668,602363.99971835827,507051.31577004871,366807.03778602928,315480.18839252269,340708.20583612507,394490.98467174266,588742.14369324269,678747.05139468331,764468.63791140914,778710.36112524103,787880.77477201633,734878.90153993177,638774.79929530376,537771.45044029306,389154.12009455229,334762.52314289467,361526.41781239724,{"$f":"GS338-GS339","v":418519.41375967662},624366.65011081402,719744.20439056749,810582.72316373442,825674.07811162865,835391.36678741453,779224.72377919743,{"$f":"GZ338-GZ339","v":677382.67594527605},570348.89678392524,412858.61184390954,355219.26696123881,383612.34540553845,444007.16866645316,662142.72229407553,763213.62847292691,859474.51865923428,875466.18946514116,885762.96273059095,826242.57672655955,718319.99309835117,604895.73208961531,438002.74411279254,376921.72352122143,407042.95021809405,471042.64755132579,702200.08218894294,809304.18900623941,911311.12178875599,928256.81589414086,939167.62757564301,876093.24127293564,761727.07672332635,641530.78496128344,464673.71734150557,399945.51334298082,431899.85321783449,499719.59053472511,744676.26054417843,858173.70284632756,966269.66971267771,984226.29820466368,995787.76230300008,928947.16050027939,807752.69367125595,680380.04134236986,492964.00096472359,424370.83446099865,458269.6161104514,530137.40181115235,789717.0662826465,909989.47591890395,1024537.9418984308,1043565.8105928871,1055816.7241009912,984985.01964621851,856554.55871813791,721577.07492118282,522971.65107317065,450282.73879405833,486244.03966427397,562401.49114558869,837477.08404662274,964928.87304342515,1086314.9987806578,1106478.0107016172,1119459.4837432017,1044398.3608416844,908299.87202650076,765263.50337926042,554800.64718689176,477771.4251610029,{"$f":"JL338-JL339","v":515920.48000608664},596623.63591760991,888120.20160610822,1023179.9219342044,1151811.8587073889,1173177.7286424122,1186933.3223677941,1107390.2347042004,963165.88884859183,811589.47203221056,588561.24928768072,506932.54994260275,547402.18396826892]
[null,"Less: Interest expense on debt fund"]
[null,"Less: Interest expense on local debt"]
[null,null,"EBT",null,null,null,null,{"$f":"H340-H341-H342","v":0},{"$f":"I340-I341-I342","v":0},0,0,0,0,0,0,0,18487.267873580626,-11341.076260010639,-29355.295694456232,-29050.081474738283,-2855.3312127913814,119985.03621425253,180369.73886887229,259153.60659400467,266654.76681393257,291143.21091261972,241646.72128247295,155924.06278984575,66925.940989171737,-61301.526260072307,-109177.79287535948,-86671.381086485577,-41514.721950754407,126047.68501583021,201119.50411899481,271679.70618106495,279923.57884063688,283715.06698680681,234461.67624997441,149162.40397558641,60603.953775501053,-66988.607354785316,-114629.90826899139,-92411.541376836598,-47482.993957151077,119242.04721667292,193936.82579584012,264142.42464152828,272341.83621240745,276111.00557765935,227099.29224698688,142221.08626674383,54099.9055688394,-72861.124384570285,-120268.84509188624,-98346.710260049556,-53645.357506593631,112246.26614764053,186565.66019593179,256418.19898289023,264573.14782020671,268319.88538022304,219548.42129357555,135088.95940774481,47402.644174242276,-78930.226714828284,-126105.75985525351,-104488.5296940491,-60013.473311164649,105048.64718086179,178994.29010966374,248495.28989996202,{"$f":"BU340-BU341-BU342","v":256605.75987618847},260329.93860210467,211797.28806184069,127754.24490792514,40500.388268148352,-85207.693761592382,-132152.43999807793,-110849.29895144206,-66599.660226624692,97636.836786401342,171210.33860568795,240361.29753881239,248427.25717394275,252128.73515518953,203833.45401382318,120204.50012545125,33380.691428040678,-91705.971016291762,-138421.33996684349,-117442.01214606903,-73416.932834789506,89997.784893388511,163200.73133553972,232003.12374460546,240024.52527943731,243703.14478940272,195643.77947794832,112426.58028625394,26030.404093574965,-98438.208142616262,-144925.61937094096,-124280.39791460318,-80479.041184574831,82117.705088844639,154951.65667230228,223406.93213980179,231383.71054863022,235039.29704942589,187214.38354468567,104406.59831843048,87922.033718875842,-1117.2735222805059,17322.41123577574,107459.58897333464,151038.03753459724,415101.39916914119,487567.89019802539,607363.04555567366,615295.11749446252,666014.46894042357,618422.53166724229,536021.81238761276,450473.63034492603,327231.0044328972,281195.20484365796,301138.90149878344,344495.23280896578,505467.3094437056,577567.84693914943,645333.13315680553,653220.39584260387,656829.32009678415,609468.87076103047,527472.86092702241,{"$f":"EG340-EG341-EG342","v":442345.02535448683},319710.32960304944,273898.15850422857,293473.13693261077,336608.11726789485,496773.41801863682,568509.48057765316,635931.83966400381,643774.16968124919,647359.42549423315,600228.96184199816,518635.2952016184,433925.36016704602,311895.21314321272,266305.19997211592,285498.5637740909,328412.93354594847,487775.11069291097,559148.14726978005,626228.91901055502,634026.17103936314,637587.50531386631,590685.50981206971,509491.80901469762,425197.31776349159,303768.33174702863,258398.99002131942,277197.10098055622,319891.57343118713,478454.23746883299,549465.66607422999,616206.15973003639,623958.16519152373,627495.30198150338,653605.28459049563,568025.42505605856,478082.78377725743,345739.82057599456,297305.03002682817,321085.14185732522,371838.52137684589,555146.84710757085,640081.74845606065,720974.63682480855,734414.55928949453,743068.8725903671,693053.44415213668,602363.99971835827,507051.31577004871,366807.03778602928,315480.18839252269,340708.20583612507,394490.98467174266,588742.14369324269,678747.05139468331,764468.63791140914,778710.36112524103,787880.77477201633,734878.90153993177,638774.79929530376,537771.45044029306,389154.12009455229,334762.52314289467,361526.41781239724,{"$f":"GS340-GS341-GS342","v":418519.41375967662},624366.65011081402,719744.20439056749,810582.72316373442,825674.07811162865,835391.36678741453,779224.72377919743,{"$f":"GZ340-GZ341-GZ342","v":677382.67594527605},570348.89678392524,412858.61184390954,355219.26696123881,383612.34540553845,444007.16866645316,662142.72229407553,763213.62847292691,859474.51865923428,875466.18946514116,885762.96273059095,826242.57672655955,718319.99309835117,604895.73208961531,438002.74411279254,376921.72352122143,407042.95021809405,471042.64755132579,702200.08218894294,809304.18900623941,911311.12178875599,928256.81589414086,939167.62757564301,876093.24127293564,761727.07672332635,641530.78496128344,464673.71734150557,399945.51334298082,431899.85321783449,499719.59053472511,744676.26054417843,858173.70284632756,966269.66971267771,984226.29820466368,995787.76230300008,928947.16050027939,807752.69367125595,680380.04134236986,492964.00096472359,424370.83446099865,458269.6161104514,530137.40181115235,789717.0662826465,909989.47591890395,1024537.9418984308,1043565.8105928871,1055816.7241009912,984985.01964621851,856554.55871813791,721577.07492118282,522971.65107317065,450282.73879405833,486244.03966427397,562401.49114558869,837477.08404662274,964928.87304342515,1086314.9987806578,1106478.0107016172,1119459.4837432017,1044398.3608416844,908299.87202650076,765263.50337926042,554800.64718689176,477771.4251610029,{"$f":"JL340-JL341-JL342","v":515920.48000608664},596623.63591760991,888120.20160610822,1023179.9219342044,1151811.8587073889,1173177.7286424122,1186933.3223677941,1107390.2347042004,963165.88884859183,811589.47203221056,588561.24928768072,506932.54994260275,547402.18396826892]
[null,"Less: Taxes",null,null,null,null,{"$f":"'General Assumptions'!F48*'General Assumptions'!$F$49","v":0},{"$f":"H343*$G$344","v":0},{"$f":"I343*$G$344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU343*$G$344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG343*$G$344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS343*$G$344","v":0},0,0,0,0,0,0,{"$f":"GZ343*$G$344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL343*$G$344","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,null,null,{"$f":"H343-H344","v":0},{"$f":"I343-I344","v":0},0,0,0,0,0,0,0,18487.267873580626,-11341.076260010639,-29355.295694456232,-29050.081474738283,-2855.3312127913814,119985.03621425253,180369.73886887229,259153.60659400467,266654.76681393257,291143.21091261972,241646.72128247295,155924.06278984575,66925.940989171737,-61301.526260072307,-109177.79287535948,-86671.381086485577,-41514.721950754407,126047.68501583021,201119.50411899481,271679.70618106495,279923.57884063688,283715.06698680681,234461.67624997441,149162.40397558641,60603.953775501053,-66988.607354785316,-114629.90826899139,-92411.541376836598,-47482.993957151077,119242.04721667292,193936.82579584012,264142.42464152828,272341.83621240745,276111.00557765935,227099.29224698688,142221.08626674383,54099.9055688394,-72861.124384570285,-120268.84509188624,-98346.710260049556,-53645.357506593631,112246.26614764053,186565.66019593179,256418.19898289023,264573.14782020671,268319.88538022304,219548.42129357555,135088.95940774481,47402.644174242276,-78930.226714828284,-126105.75985525351,-104488.5296940491,-60013.473311164649,105048.64718086179,178994.29010966374,248495.28989996202,{"$f":"BU343-BU344","v":256605.75987618847},260329.93860210467,211797.28806184069,127754.24490792514,40500.388268148352,-85207.693761592382,-132152.43999807793,-110849.29895144206,-66599.660226624692,97636.836786401342,171210.33860568795,240361.29753881239,248427.25717394275,252128.73515518953,203833.45401382318,120204.50012545125,33380.691428040678,-91705.971016291762,-138421.33996684349,-117442.01214606903,-73416.932834789506,89997.784893388511,163200.73133553972,232003.12374460546,240024.52527943731,243703.14478940272,195643.77947794832,112426.58028625394,26030.404093574965,-98438.208142616262,-144925.61937094096,-124280.39791460318,-80479.041184574831,82117.705088844639,154951.65667230228,223406.93213980179,231383.71054863022,235039.29704942589,187214.38354468567,104406.59831843048,87922.033718875842,-1117.2735222805059,17322.41123577574,107459.58897333464,151038.03753459724,415101.39916914119,487567.89019802539,607363.04555567366,615295.11749446252,666014.46894042357,618422.53166724229,536021.81238761276,450473.63034492603,327231.0044328972,281195.20484365796,301138.90149878344,344495.23280896578,505467.3094437056,577567.84693914943,645333.13315680553,653220.39584260387,656829.32009678415,609468.87076103047,527472.86092702241,{"$f":"EG343-EG344","v":442345.02535448683},319710.32960304944,273898.15850422857,293473.13693261077,336608.11726789485,496773.41801863682,568509.48057765316,635931.83966400381,643774.16968124919,647359.42549423315,600228.96184199816,518635.2952016184,433925.36016704602,311895.21314321272,266305.19997211592,285498.5637740909,328412.93354594847,487775.11069291097,559148.14726978005,626228.91901055502,634026.17103936314,637587.50531386631,590685.50981206971,509491.80901469762,425197.31776349159,303768.33174702863,258398.99002131942,277197.10098055622,319891.57343118713,478454.23746883299,549465.66607422999,616206.15973003639,623958.16519152373,627495.30198150338,653605.28459049563,568025.42505605856,478082.78377725743,345739.82057599456,297305.03002682817,321085.14185732522,371838.52137684589,555146.84710757085,640081.74845606065,720974.63682480855,734414.55928949453,743068.8725903671,693053.44415213668,602363.99971835827,507051.31577004871,366807.03778602928,315480.18839252269,340708.20583612507,394490.98467174266,588742.14369324269,678747.05139468331,764468.63791140914,778710.36112524103,787880.77477201633,734878.90153993177,638774.79929530376,537771.45044029306,389154.12009455229,334762.52314289467,361526.41781239724,{"$f":"GS343-GS344","v":418519.41375967662},624366.65011081402,719744.20439056749,810582.72316373442,825674.07811162865,835391.36678741453,779224.72377919743,{"$f":"GZ343-GZ344","v":677382.67594527605},570348.89678392524,412858.61184390954,355219.26696123881,383612.34540553845,444007.16866645316,662142.72229407553,763213.62847292691,859474.51865923428,875466.18946514116,885762.96273059095,826242.57672655955,718319.99309835117,604895.73208961531,438002.74411279254,376921.72352122143,407042.95021809405,471042.64755132579,702200.08218894294,809304.18900623941,911311.12178875599,928256.81589414086,939167.62757564301,876093.24127293564,761727.07672332635,641530.78496128344,464673.71734150557,399945.51334298082,431899.85321783449,499719.59053472511,744676.26054417843,858173.70284632756,966269.66971267771,984226.29820466368,995787.76230300008,928947.16050027939,807752.69367125595,680380.04134236986,492964.00096472359,424370.83446099865,458269.6161104514,530137.40181115235,789717.0662826465,909989.47591890395,1024537.9418984308,1043565.8105928871,1055816.7241009912,984985.01964621851,856554.55871813791,721577.07492118282,522971.65107317065,450282.73879405833,486244.03966427397,562401.49114558869,837477.08404662274,964928.87304342515,1086314.9987806578,1106478.0107016172,1119459.4837432017,1044398.3608416844,908299.87202650076,765263.50337926042,554800.64718689176,477771.4251610029,{"$f":"JL343-JL344","v":515920.48000608664},596623.63591760991,888120.20160610822,1023179.9219342044,1151811.8587073889,1173177.7286424122,1186933.3223677941,1107390.2347042004,963165.88884859183,811589.47203221056,588561.24928768072,506932.54994260275,547402.18396826892]
[null,null,"Minority Interest (Rooftop)",null,null,null,null,{"$f":"H130","v":0},{"$f":"I130","v":0},{"$f":"J130","v":0},{"$f":"K130","v":0},{"$f":"L130","v":0},{"$f":"M130","v":0},{"$f":"N130","v":0},{"$f":"O130","v":0},{"$f":"P130","v":0},{"$f":"Q130","v":9243.6339367903129},{"$f":"R130","v":-1717.1797504373972},{"$f":"S130","v":-9012.2366727187145},{"$f":"T130","v":-489101.3298644615},{"$f":"U130","v":1814.7029929607306},{"$f":"V130","v":44420.740280927348},{"$f":"W130","v":49658.145912999898},{"$f":"X130","v":67763.100472806051},{"$f":"Y130","v":57346.297336864067},{"$f":"Z130","v":45162.612707810251},{"$f":"AA130","v":33314.065430092793},{"$f":"AB130","v":12308.483032835817},{"$f":"AC130","v":-9579.9870194879077},{"$f":"AD130","v":-41489.272353157699},{"$f":"AE130","v":-51264.226556868205},{"$f":"AF130","v":-194695.25468138687},{"$f":"AG130","v":-33138.819088661767},{"$f":"AH130","v":9682.0104851215747},{"$f":"AI130","v":29195.814634219205},{"$f":"AJ130","v":47832.188910364086},{"$f":"AK130","v":50858.839425995873},{"$f":"AL130","v":52919.236963055038},{"$f":"AM130","v":41611.821715300321},{"$f":"AN130","v":21198.841764026249},{"$f":"AO130","v":-103.46355071465473},{"$f":"AP130","v":-31399.065655914605},{"$f":"AQ130","v":-48269.300563203789},{"$f":"AR130","v":-41993.442985011774},{"$f":"AS130","v":-32544.387966625858},{"$f":"AT130","v":10164.529543027107},{"$f":"AU130","v":29660.887880431972},{"$f":"AV130","v":48271.123788213554},{"$f":"AW130","v":50020.223620822413},{"$f":"AX130","v":52032.62274754067},{"$f":"AY130","v":39617.763455581786},{"$f":"AZ130","v":19224.268572165347},{"$f":"BA130","v":-2055.6543707387996},{"$f":"BB130","v":-33280.677922101007},{"$f":"BC130","v":-47188.458563474545},{"$f":"BD130","v":-41018.058289720087},{"$f":"BE130","v":-30214.49382512076},{"$f":"BF130","v":12275.579813289996},{"$f":"BG130","v":31668.587425160695},{"$f":"BH130","v":50179.842630049476},{"$f":"BI130","v":51998.169269020349},{"$f":"BJ130","v":53994.570999752272},{"$f":"BK130","v":41647.941232515805},{"$f":"BL130","v":21349.945262624671},{"$f":"BM130","v":169.89449315048432},{"$f":"BN130","v":-30905.797154277701},{"$f":"BO130","v":-44775.319000898737},{"$f":"BP130","v":-38686.885353200501},{"$f":"BQ130","v":-27930.967838719142},{"$f":"BR130","v":14340.994516003231},{"$f":"BS130","v":33630.806849170098},{"$f":"BT130","v":52043.212723255587},{"$f":"BU130","v":53930.509667098871},{"$f":"BV130","v":55910.63029210212},{"$f":"BW130","v":43632.056140261615},{"$f":"BX130","v":23428.71881367511},{"$f":"BY130","v":2347.6758154006629},{"$f":"BZ130","v":-28579.796881211834},{"$f":"CA130","v":-42409.337079267243},{"$f":"CB130","v":-36405.269047662783},{"$f":"CC130","v":-25696.590313509252},{"$f":"CD130","v":16357.969302254642},{"$f":"CE130","v":35544.720499380986},{"$f":"CF130","v":53858.387095670056},{"$f":"CG130","v":55814.378318728195},{"$f":"CH130","v":57777.91460303776},{"$f":"CI130","v":45567.231931828625},{"$f":"CJ130","v":25457.696122530684},{"$f":"CK130","v":4474.7796194412485},{"$f":"CL130","v":-26305.602855159246},{"$f":"CM130","v":-40093.314373277157},{"$f":"CN130","v":-34176.152889679041},{"$f":"CO130","v":-23514.297439959035},{"$f":"CP130","v":18323.542884295788},{"$f":"CQ130","v":37407.344707973149},{"$f":"CR130","v":55622.359676691129},{"$f":"CS130","v":57630.25350576338},{"$f":"CT130","v":59576.785359707981},{"$f":"CU130","v":47433.74346518088},{"$f":"CV130","v":27417.036716563343},{"$f":"CW130","v":6531.2495082269415},{"$f":"CX130","v":-24103.286884238812},{"$f":"CY130","v":-37830.209918279259},{"$f":"CZ130","v":-32002.645596555194},{"$f":"DA130","v":-21387.19013326244},{"$f":"DB130","v":20234.588132384757},{"$f":"DC130","v":39215.528826063615},{"$f":"DD130","v":57331.956267366855},{"$f":"DE130","v":59340.967759067098},{"$f":"DF130","v":61269.855119346059},{"$f":"DG130","v":49194.014650661891},{"$f":"DH130","v":29268.944844022633},{"$f":"DI130","v":43222.269053761782},{"$f":"DJ130","v":12732.113631770901},{"$f":"DK130","v":31470.335448504637},{"$f":"DL130","v":72123.932037352017},{"$f":"DM130","v":82693.419116069606},{"$f":"DN130","v":124099.76515772229},{"$f":"DO130","v":142977.90823979152},{"$f":"DP130","v":160995.787489179},{"$f":"DQ130","v":162970.0505405498},{"$f":"DR130","v":164880.71745698518},{"$f":"DS130","v":152871.73789746186},{"$f":"DT130","v":133037.18065721495},{"$f":"DU130","v":112342.06605340297},{"$f":"DV130","v":81994.896277939915},{"$f":"DW130","v":68536.529111448021},{"$f":"DX130","v":74176.187261465806},{"$f":"DY130","v":84700.146390179987},{"$f":"DZ130","v":125891.66139007288},{"$f":"EA130","v":144667.04437718345},{"$f":"EB130","v":162586.38871967638},{"$f":"EC130","v":164528.36035071488},{"$f":"ED130","v":166420.43020560796},{"$f":"EE130","v":154478.20771777641},{"$f":"EF130","v":134733.2432079876},{"$f":"EG130","v":114131.94593536599},{"$f":"EH130","v":83926.574658689482},{"$f":"EI130","v":70621.412736701008},{"$f":"EJ130","v":76162.419862016352},{"$f":"EK130","v":86641.300865524405},{"$f":"EL130","v":127618.55602496841},{"$f":"EM130","v":146291.18908046756},{"$f":"EN130","v":164111.98438939449},{"$f":"EO130","v":165949.62232026664},{"$f":"EP130","v":167822.25831604685},{"$f":"EQ130","v":155946.26432459551},{"$f":"ER130","v":136289.51001537644},{"$f":"ES130","v":115780.62070867172},{"$f":"ET130","v":85715.393909768114},{"$f":"EU130","v":74867.847695065197},{"$f":"EV130","v":76469.535216363147},{"$f":"EW130","v":87481.433918648545},{"$f":"EX130","v":126353.8723805261},{"$f":"EY130","v":144415.90735284347},{"$f":"EZ130","v":161392.10916827363},{"$f":"FA130","v":163370.69594735774},{"$f":"FB130","v":164277.70468199035},{"$f":"FC130","v":152418.44550173212},{"$f":"FD130","v":131884.04389207595},{"$f":"FE130","v":110565.23119377017},{"$f":"FF130","v":79852.10264470581},{"$f":"FG130","v":68380.705998011108},{"$f":"FH130","v":73241.78782776036},{"$f":"FI130","v":84048.991641692002},{"$f":"FJ130","v":124168.7624960742},{"$f":"FK130","v":142139.70477203093},{"$f":"FL130","v":159030.21200135181},{"$f":"FM130","v":160997.74382372989},{"$f":"FN130","v":161899.02469521732},{"$f":"FO130","v":168510.85678321723},{"$f":"FP130","v":146867.23501947024},{"$f":"FQ130","v":124119.94353749855},{"$f":"FR130","v":90646.180316542785},{"$f":"FS130","v":78399.685289131477},{"$f":"FT130","v":84526.933391479819},{"$f":"FU130","v":97373.301735930916},{"$f":"FV130","v":143753.68309532208},{"$f":"FW130","v":165247.42210082713},{"$f":"FX130","v":185718.64130403171},{"$f":"FY130","v":189125.52918391477},{"$f":"FZ130","v":191321.7813979518},{"$f":"GA130","v":178675.69779065991},{"$f":"GB130","v":155739.86813836341},{"$f":"GC130","v":131634.47994331855},{"$f":"GD130","v":96162.256686397377},{"$f":"GE130","v":83184.554040857969},{"$f":"GF130","v":89684.227663551195},{"$f":"GG130","v":103297.4135798869},{"$f":"GH130","v":152446.5689090401},{"$f":"GI130","v":175223.36634608812},{"$f":"GJ130","v":196916.59972959629},{"$f":"GK130","v":200526.77269893192},{"$f":"GL130","v":202854.03536107065},{"$f":"GM130","v":189452.88467004796},{"$f":"GN130","v":165147.69679893058},{"$f":"GO130","v":139603.12801034001},{"$f":"GP130","v":102013.1315641094},{"$f":"GQ130","v":88260.562188714612},{"$f":"GR130","v":95155.25501740964},{"$f":"GS130","v":109581.03037256838},{"$f":"GT130","v":161664.246889067},{"$f":"GU130","v":185800.69377026599},{"$f":"GV130","v":208788.88801282778},{"$f":"GW130","v":212614.47530665912},{"$f":"GX130","v":215080.56287134334},{"$f":"GY130","v":200879.26131149579},{"$f":"GZ130","v":175122.95865298767},{"$f":"HA130","v":148053.28431970754},{"$f":"HB130","v":108219.07819730627},{"$f":"HC130","v":93645.376137530344},{"$f":"HD130","v":100959.05022758186},{"$f":"HE130","v":116245.91900759225},{"$f":"HF130","v":171438.35102801572},{"$f":"HG130","v":197015.61036180245},{"$f":"HH130","v":221376.0665715533},{"$f":"HI130","v":225429.92109350854},{"$f":"HJ130","v":228043.11409210158},{"$f":"HK130","v":212993.88596533501},{"$f":"HL130","v":185699.83069622054},{"$f":"HM130","v":157013.99576061865},{"$f":"HN130","v":114801.59485622479},{"$f":"HO130","v":99357.731660466583},{"$f":"HP130","v":107115.80018733292},{"$f":"HQ130","v":123315.16157500597},{"$f":"HR130","v":181802.41954574481},{"$f":"HS130","v":208906.49925312679},{"$f":"HT130","v":234721.13289561804},{"$f":"HU130","v":239016.87439193157},{"$f":"HV130","v":241785.94722854759},{"$f":"HW130","v":225838.16418967646},{"$f":"HX130","v":196914.54579569912},{"$f":"HY130","v":166516.05880082774},{"$f":"HZ130","v":121783.47871318908},{"$f":"IA130","v":105417.49848425081},{"$f":"IB130","v":113646.91349145462},{"$f":"IC130","v":130813.23467788639},{"$f":"ID130","v":192792.00936885888},{"$f":"IE130","v":221514.05149126152},{"$f":"IF130","v":248869.66783316928},{"$f":"IG130","v":253421.72864231083},{"$f":"IH130","v":256355.9790471759},{"$f":"II130","v":239455.98977224922},{"$f":"IJ130","v":208805.51621128837},{"$f":"IK130","v":176592.12472070075},{"$f":"IL130","v":129188.90416969747},{"$f":"IM130","v":111845.74876704227},{"$f":"IN130","v":120575.09421314392},{"$f":"IO130","v":138766.09352401225},{"$f":"IP130","v":204444.81748436549},{"$f":"IQ130","v":234881.40465503209},{"$f":"IR130","v":263869.99064970022},{"$f":"IS130","v":268693.66418125242},{"$f":"IT130","v":271802.94442042871},{"$f":"IU130","v":253893.89410438275},{"$f":"IV130","v":221413.46453028652},{"$f":"IW130","v":187276.81116863177},{"$f":"IX130","v":137043.50589842052},{"$f":"IY130","v":118664.82970309327},{"$f":"IZ130","v":127924.42012729985},{"$f":"JA130","v":147201.26107961542},{"$f":"JB130","v":216800.80957979796},{"$f":"JC130","v":249054.28978923921},{"$f":"JD130","v":279773.32338549354},{"$f":"JE130","v":284884.81549108477},{"$f":"JF130","v":288179.56543728232},{"$f":"JG130","v":269201.2045136083},{"$f":"JH130","v":234781.56245973735},{"$f":"JI130","v":198606.82041707708},{"$f":"JJ130","v":145374.46688345348},{"$f":"JK130","v":125898.44050243116},{"$f":"JL130","v":135720.42564772186},{"$f":"JM130","v":156147.92258944083},{"$f":"JN130","v":229902.35640682123},{"$f":"JO130","v":264081.18715431931},{"$f":"JP130","v":296633.96506857674},{"$f":"JQ130","v":302050.44847738557},{"$f":"JR130","v":305541.73065283004},{"$f":"JS130","v":285430.21209168073},{"$f":"JT130","v":248955.5779474818},{"$f":"JU130","v":210621.06472118731},{"$f":"JV130","v":154210.61175916699},{"$f":"JW130","v":133571.71400868893},{"$f":"JX130","v":143990.18976175593}]
[null,null,"Earnings to Development Co.",null,null,null,null,{"$f":"H345-H346","v":0},{"$f":"I345-I346","v":0},0,0,0,0,0,0,0,9243.6339367903129,-9623.8965095732419,-20343.059021737517,460051.24838972325,-4670.034205752112,75564.295933325178,130711.59295587239,191390.50612119862,209308.46947706852,245980.59820480947,208332.65585238015,143615.57975700992,76505.928008659641,-19812.253906914608,-57913.56631849127,108023.87359490129,-8375.9028620926401,116365.67453070864,171923.68948477559,223847.51727070086,229064.73941464099,230795.83002375177,192849.85453467409,127963.56221156016,60707.417326215706,-35589.541698870715,-66360.60770578761,-50418.098391824824,-14938.605990525219,109077.51767364581,164275.93791540814,215871.30085331472,222321.61259158503,224078.38283011867,187481.52879140509,122996.81769457849,56155.559939578197,-39580.446462469277,-73080.386528411691,-57328.651970329469,-23430.863681472871,99970.686334350539,154897.0727707711,206238.35635284075,212574.97855118636,214325.31438047078,177900.48006105976,113739.01414512013,47232.749681091795,-48024.429560550583,-81330.440854354762,-65801.644340848594,-32082.505472445508,90707.652664858557,145363.48326049364,196452.07717670643,{"$f":"BU345-BU346","v":202675.2502090896},204419.30831000255,168165.23192157908,104325.52609425003,38152.712452747692,-56627.896880380547,-89743.102918810677,-74444.029903779272,-40903.06991311544,81278.8674841467,135665.61810630697,186502.91044314235,192612.87885521457,194350.82055215177,158266.22208199455,94746.804002920559,28905.911808599431,-65400.368161132516,-98328.02559356633,-83265.859256389987,-49902.635394830475,71674.242009092719,125793.38662756656,176380.76406791434,182394.27177367394,184126.35942969474,148210.03601276744,85009.543569690606,19499.154585348024,-74334.92125837745,-107095.4094526617,-92277.752318047977,-59091.851051312391,61883.116956459882,115736.12784623867,166074.97587243494,172042.74278956311,173769.44193007983,138020.36889402376,75137.653474407853,44699.76466511406,-13849.387154051406,-14147.924212728896,35335.656935982624,68344.618418527636,291001.63401141891,344589.98195823387,446367.25806649466,452325.06695391273,501133.75148343842,465550.79376978043,402984.63173039781,338131.56429152307,245236.1081549573,212658.67573220993,226962.71423731762,259795.0864187858,379575.6480536327,432900.802561966,482746.74443712912,488692.03549188899,490408.88989117619,454990.66304325406,392739.61771903478,{"$f":"EG345-EG346","v":328213.07941912086},235783.75494435994,203276.74576752755,217310.71707059443,249966.81640237046,369154.86199366843,422218.29149718559,471819.85527460929,477824.54736098251,479537.1671781863,444282.69751740264,382345.78518624196,318144.73945837433,226179.81923344461,191437.35227705073,209029.02855772775,240931.49962729993,361421.23831238487,414732.23991693661,464836.80984228139,470655.47509200539,473309.80063187599,438267.06431033759,377607.76512262167,314632.0865697214,223916.22910232283,190018.28402330831,203955.31315279586,235842.58178949513,354285.47497275879,407325.96130219905,457175.94772868458,462960.42136779381,465596.27728628606,485094.42780727841,421158.19003658835,353962.84023975889,255093.64025945176,218905.34473769669,236558.20846584538,274465.21964091499,411393.16401224874,474834.32635523356,535255.99552077684,545289.03010557976,551747.09119241533,514377.74636147678,446624.13157999486,375416.83582673012,270644.78109963192,232295.63435166472,251023.97817257387,291193.57109185576,436295.57478420262,503523.68504859519,567552.03818181285,578183.58842630917,585026.73941094568,545426.01686988375,473627.10249637318,398168.32242995303,287140.98853044288,246501.96095418005,266371.16279498761,{"$f":"GS345-GS346","v":308938.38338710822},462702.40322174702,533943.51062030147,601793.83515090658,613059.60280496953,620310.80391607119,578345.46246770164,{"$f":"GZ345-GZ346","v":502259.71729228838},422295.6124642177,304639.53364660329,261573.89082370847,282653.29517795658,327761.24965886091,490704.37126605981,566198.0181111244,638098.45208768104,650036.26837163256,657719.84863848938,613248.6907612246,532620.16240213066,447881.73632899666,323201.14925656776,277563.99186075485,299927.15003076114,347727.48597631982,520397.66264319816,600397.68975311262,676589.98889313801,689239.94150220929,697381.68034709548,650255.07708325912,564812.53092762723,475014.72616045573,342890.2386283165,294528.01485873002,318252.93972637987,368906.35585683875,551884.25117531954,636659.6513550661,717400.00187950837,730804.56956235284,739431.78325582412,689491.17072803015,598947.17745996756,503787.91662166908,363775.0967950261,312525.08569395635,337694.52189730748,391371.3082871401,585272.24879828095,675108.07126387185,760667.95124873053,774872.14641163475,784013.77968056244,731091.12554183579,635141.09418785141,534300.26375255105,385928.14517475013,331617.90909096505,358319.61953697412,415200.23006597324,620676.27446682472,715874.58325418597,806541.67539516417,821593.19521053252,831279.91830591939,775197.15632807603,673518.30956676346,566656.68296218337,409426.18030343828,351872.98465857178,{"$f":"JL345-JL346","v":380200.05435836478},440475.71332816908,658217.84519928694,759098.73477988504,855177.89363881212,871127.28016502666,881391.59171496402,821960.02261251968,714210.31090111006,600968.40731102321,434350.63752851373,373360.83593391383,403411.99420651299]
[]
[null,null,"Earnings From SPVs",null,null,null,null,{"$f":"H142","v":0},{"$f":"I142","v":0},{"$f":"J142","v":0},{"$f":"K142","v":0},{"$f":"L142","v":0},{"$f":"M142","v":0},{"$f":"N142","v":0},{"$f":"O142","v":0},{"$f":"P142","v":0},{"$f":"Q142","v":9243.6339367903129},{"$f":"R142","v":-9623.8965095732492},{"$f":"S142","v":-20343.059021737496},{"$f":"T142","v":-980887.14152225573},{"$f":"U142","v":-4670.0342057520975},{"$f":"V142","v":75564.295933325222},{"$f":"W142","v":103005.22708897264},{"$f":"X142","v":150045.61434215575},{"$f":"Y142","v":143075.66461429419},{"$f":"Z142","v":153613.85977967264},{"$f":"AA142","v":118432.10549131021},{"$f":"AB142","v":16351.136890283156},{"$f":"AC142","v":-48772.71526078973},{"$f":"AD142","v":-162388.55099094694},{"$f":"AE142","v":-190946.67917070017},{"$f":"AF142","v":-604045.19216548151},{"$f":"AG142","v":-155608.79003494658},{"$f":"AH142","v":-29213.949588932304},{"$f":"AI142","v":28287.566716314399},{"$f":"AJ142","v":83095.976848241364},{"$f":"AK142","v":91825.864901405468},{"$f":"AL142","v":97822.228772765622},{"$f":"AM142","v":63244.874335584835},{"$f":"AN142","v":2787.4620492371359},{"$f":"AO142","v":-60291.794784107056},{"$f":"AP142","v":-152798.97360344077},{"$f":"AQ142","v":-200164.17414881938},{"$f":"AR142","v":-183605.59861050951},{"$f":"AS142","v":-151327.99623126656},{"$f":"AT142","v":-25272.48040747772},{"$f":"AU142","v":32239.311641448381},{"$f":"AV142","v":87134.103795574571},{"$f":"AW142","v":92052.750900459883},{"$f":"AX142","v":97932.675844161029},{"$f":"AY142","v":61813.456246836868},{"$f":"AZ142","v":1532.6398117145472},{"$f":"BA142","v":-61366.102223817259},{"$f":"BB142","v":-153631.7177662506},{"$f":"BC142","v":-193581.21798669436},{"$f":"BD142","v":-181043.14539375593},{"$f":"BE142","v":-143336.90881929256},{"$f":"BF142","v":-17929.94236598811},{"$f":"BG142","v":39274.316661527519},{"$f":"BH142","v":93874.461562789671},{"$f":"BI142","v":98991.927985850081},{"$f":"BJ142","v":104822.18768544201},{"$f":"BK142","v":68932.478941143374},{"$f":"BL142","v":8931.3698189817733},{"$f":"BM142","v":-53674.769310477015},{"$f":"BN142","v":-145501.75268076558},{"$f":"BO142","v":-185329.26806766837},{"$f":"BP142","v":-172162.70063077996},{"$f":"BQ142","v":-135608.6738502089},{"$f":"BR142","v":-10848.88402444014},{"$f":"BS142","v":46047.505606742612},{"$f":"BT142","v":100352.59085574702},{"$f":"BU142","v":105678.40314724499},{"$f":"BV142","v":111457.4142525004},{"$f":"BW142","v":75811.784180476287},{"$f":"BX142","v":16087.238602010886},{"$f":"BY142","v":-46229.516817327567},{"$f":"BZ142","v":-137621.82534039396},{"$f":"CA142","v":-177333.87674183358},{"$f":"CB142","v":-163222.39758500358},{"$f":"CC142","v":-127968.52153047873},{"$f":"CD142","v":-3853.5428344027305},{"$f":"CE142","v":52735.648053375939},{"$f":"CF142","v":106746.27445662186},{"$f":"CG142","v":112280.89991185216},{"$f":"CH142","v":118008.05130496451},{"$f":"CI142","v":82567.404175712552},{"$f":"CJ142","v":23116.951249346606},{"$f":"CK142","v":-38912.962635533593},{"$f":"CL142","v":-129873.86915336848},{"$f":"CM142","v":-169465.39939899772},{"$f":"CN142","v":-153644.4296886184},{"$f":"CO142","v":-120439.74911281292},{"$f":"CP142","v":3032.6206506168646},{"$f":"CQ142","v":59315.127630010109},{"$f":"CR142","v":113031.73956513064},{"$f":"CS142","v":118758.39840868495},{"$f":"CT142","v":124432.82694620344},{"$f":"CU142","v":89203.149157854947},{"$f":"CV142","v":30024.335438066861},{"$f":"CW142","v":-31721.261328084405},{"$f":"CX142","v":-122254.01732763069},{"$f":"CY142","v":-161701.77222186385},{"$f":"CZ142","v":-144864.42987166153},{"$f":"DA142","v":-113272.6779277467},{"$f":"DB142","v":9557.7967790397124},{"$f":"DC142","v":65532.64607116871},{"$f":"DD142","v":118954.19091032409},{"$f":"DE142","v":124820.6557560418},{"$f":"DF142","v":130439.79166387665},{"$f":"DG142","v":95316.000061179453},{"$f":"DH142","v":36404.015524746261},{"$f":"DI142","v":9681.0415333428573},{"$f":"DJ142","v":-45614.570545314462},{"$f":"DK142","v":-52511.75255220398},{"$f":"DL142","v":-1049.9620186989887},{"$f":"DM142","v":30482.303308703707},{"$f":"DN142","v":254953.10188229379},{"$f":"DO142","v":310620.02082713571},{"$f":"DP142","v":415431.72444542847},{"$f":"DQ142","v":421374.03958577628},{"$f":"DR142","v":474022.95049422648},{"$f":"DS142","v":439060.12296524842},{"$f":"DT142","v":380411.7505417557},{"$f":"DU142","v":319221.70685743651},{"$f":"DV142","v":229529.97125153005},{"$f":"DW142","v":190554.34538935783},{"$f":"DX142","v":206793.68494732416},{"$f":"DY142","v":238249.20723525592},{"$f":"DZ142","v":359800.20891866303},{"$f":"EA142","v":415159.04297514918},{"$f":"EB142","v":467989.53130953206},{"$f":"EC142","v":473936.12384251156},{"$f":"ED142","v":479438.98744621652},{"$f":"EE142","v":444649.2491305485},{"$f":"EF142","v":386261.11063574848},{"$f":"EG142","v":325343.74350063328},{"$f":"EH142","v":236066.33363176757},{"$f":"EI142","v":197442.51678459306},{"$f":"EJ142","v":213367.32071185907},{"$f":"EK142","v":244735.17530827704},{"$f":"EL142","v":365648.6036269358},{"$f":"EM142","v":420699.10130901251},{"$f":"EN142","v":473233.6220837502},{"$f":"EO142","v":478999.81324409094},{"$f":"EP142","v":484441.02650585881},{"$f":"EQ142","v":450404.09038373333},{"$f":"ER142","v":390787.27402083622},{"$f":"ES142","v":329892.539209779},{"$f":"ET142","v":240811.1310812821},{"$f":"EU142","v":208510.02579820534},{"$f":"EV142","v":212968.64700213718},{"$f":"EW142","v":245311.12134458093},{"$f":"EX142","v":361421.23831238493},{"$f":"EY142","v":414732.23991693644},{"$f":"EZ142","v":464836.80984228139},{"$f":"FA142","v":470655.47509200533},{"$f":"FB142","v":473309.80063187616},{"$f":"FC142","v":438267.06431033782},{"$f":"FD142","v":377607.76512262179},{"$f":"FE142","v":314632.08656972146},{"$f":"FF142","v":223916.22910232283},{"$f":"FG142","v":190018.28402330831},{"$f":"FH142","v":203955.31315279586},{"$f":"FI142","v":235842.58178949519},{"$f":"FJ142","v":354285.47497275873},{"$f":"FK142","v":407325.96130219899},{"$f":"FL142","v":457175.94772868458},{"$f":"FM142","v":462960.42136779381},{"$f":"FN142","v":465596.27728628612},{"$f":"FO142","v":485094.42780727835},{"$f":"FP142","v":421158.19003658835},{"$f":"FQ142","v":353962.84023975889},{"$f":"FR142","v":255093.64025945179},{"$f":"FS142","v":218905.34473769672},{"$f":"FT142","v":236558.20846584538},{"$f":"FU142","v":274465.21964091493},{"$f":"FV142","v":411393.16401224874},{"$f":"FW142","v":474834.3263552335},{"$f":"FX142","v":535255.99552077707},{"$f":"FY142","v":545289.03010557976},{"$f":"FZ142","v":551747.09119241522},{"$f":"GA142","v":514377.74636147678},{"$f":"GB142","v":446624.13157999481},{"$f":"GC142","v":375416.83582673012},{"$f":"GD142","v":270644.78109963186},{"$f":"GE142","v":232295.63435166475},{"$f":"GF142","v":251023.97817257387},{"$f":"GG142","v":291193.57109185576},{"$f":"GH142","v":436295.57478420244},{"$f":"GI142","v":503523.6850485953},{"$f":"GJ142","v":567552.03818181262},{"$f":"GK142","v":578183.58842630917},{"$f":"GL142","v":585026.7394109458},{"$f":"GM142","v":545426.01686988375},{"$f":"GN142","v":473627.10249637318},{"$f":"GO142","v":398168.32242995297},{"$f":"GP142","v":287140.98853044293},{"$f":"GQ142","v":246501.96095418013},{"$f":"GR142","v":266371.16279498761},{"$f":"GS142","v":308938.38338710833},{"$f":"GT142","v":462702.40322174708},{"$f":"GU142","v":533943.51062030136},{"$f":"GV142","v":601793.83515090658},{"$f":"GW142","v":613059.60280496941},{"$f":"GX142","v":620310.80391607131},{"$f":"GY142","v":578345.46246770176},{"$f":"GZ142","v":502259.71729228826},{"$f":"HA142","v":422295.61246421782},{"$f":"HB142","v":304639.53364660335},{"$f":"HC142","v":261573.89082370853},{"$f":"HD142","v":282653.29517795664},{"$f":"HE142","v":327761.24965886085},{"$f":"HF142","v":490704.37126605993},{"$f":"HG142","v":566198.01811112452},{"$f":"HH142","v":638098.45208768069},{"$f":"HI142","v":650036.26837163256},{"$f":"HJ142","v":657719.84863848938},{"$f":"HK142","v":613248.6907612246},{"$f":"HL142","v":532620.16240213066},{"$f":"HM142","v":447881.7363289966},{"$f":"HN142","v":323201.14925656765},{"$f":"HO142","v":277563.9918607549},{"$f":"HP142","v":299927.1500307612},{"$f":"HQ142","v":347727.48597631988},{"$f":"HR142","v":520397.66264319804},{"$f":"HS142","v":600397.68975311285},{"$f":"HT142","v":676589.98889313801},{"$f":"HU142","v":689239.9415022094},{"$f":"HV142","v":697381.68034709501},{"$f":"HW142","v":650255.07708325936},{"$f":"HX142","v":564812.53092762711},{"$f":"HY142","v":475014.72616045567},{"$f":"HZ142","v":342890.2386283165},{"$f":"IA142","v":294528.01485872996},{"$f":"IB142","v":318252.93972637993},{"$f":"IC142","v":368906.35585683864},{"$f":"ID142","v":551884.25117531954},{"$f":"IE142","v":636659.6513550661},{"$f":"IF142","v":717400.00187950861},{"$f":"IG142","v":730804.56956235261},{"$f":"IH142","v":739431.78325582412},{"$f":"II142","v":689491.17072803027},{"$f":"IJ142","v":598947.17745996756},{"$f":"IK142","v":503787.9166216692},{"$f":"IL142","v":363775.09679502621},{"$f":"IM142","v":312525.08569395641},{"$f":"IN142","v":337694.52189730748},{"$f":"IO142","v":391371.30828714021},{"$f":"IP142","v":585272.24879828107},{"$f":"IQ142","v":675108.07126387185},{"$f":"IR142","v":760667.95124873077},{"$f":"IS142","v":774872.14641163463},{"$f":"IT142","v":784013.77968056232},{"$f":"IU142","v":731091.12554183591},{"$f":"IV142","v":635141.09418785118},{"$f":"IW142","v":534300.26375255117},{"$f":"IX142","v":385928.14517475007},{"$f":"IY142","v":331617.90909096494},{"$f":"IZ142","v":358319.61953697412},{"$f":"JA142","v":415200.23006597336},{"$f":"JB142","v":620676.27446682483},{"$f":"JC142","v":715874.58325418585},{"$f":"JD142","v":806541.67539516441},{"$f":"JE142","v":821593.19521053229},{"$f":"JF142","v":831279.91830591951},{"$f":"JG142","v":775197.15632807603},{"$f":"JH142","v":673518.30956676346},{"$f":"JI142","v":566656.68296218337},{"$f":"JJ142","v":409426.18030343833},{"$f":"JK142","v":351872.98465857172},{"$f":"JL142","v":380200.05435836478},{"$f":"JM142","v":440475.71332816913},{"$f":"JN142","v":658217.84519928694},{"$f":"JO142","v":759098.73477988527},{"$f":"JP142","v":855177.89363881177},{"$f":"JQ142","v":871127.28016502643},{"$f":"JR142","v":881391.59171496413},{"$f":"JS142","v":821960.0226125198},{"$f":"JT142","v":714210.31090111006},{"$f":"JU142","v":600968.40731102321},{"$f":"JV142","v":434350.63752851379},{"$f":"JW142","v":373360.83593391388},{"$f":"JX142","v":403411.99420651299}]
[null,null,"Difference",null,null,null,null,{"$f":"H347-H349","v":0},{"$f":"I347-I349","v":0},0,0,0,0,0,0,0,0,0,0,1440938.389911979,-1.4551915228366852E-11,0,27706.365866899752,41344.891779042868,66232.804862774326,92366.738425136835,89900.550361069938,127264.44286672676,125278.64326944937,142576.29708403233,133033.1128522089,712069.0657603828,147232.88717285392,145579.62411964094,143636.12276846118,140751.54042245948,137238.87451323553,132973.60125098616,129604.98019908924,125176.10016232303,120999.21211032275,117209.43190457005,133803.56644303177,133187.50021868467,136389.39024074134,134349.99808112351,132036.62627395976,128737.19705774015,130268.86169112514,126145.70698595764,125668.07254456822,121464.17788286395,117521.66216339546,114051.27130378132,120500.83145828267,123714.49342342647,119906.04513781969,117900.62870033865,115622.75610924358,112363.89479005108,113583.05056533628,109503.12669502877,108968.00111991639,104807.64432613837,100907.51899156881,97477.323120215005,103998.82721331361,106361.05628993137,103526.16837776339,101556.53668929869,99315.977653751033,96099.486320959404,{"$f":"BU347-BU349","v":96996.847061844615},92961.894057502155,92353.447741102791,88238.287492239149,84382.229270075259,80993.928460013412,87590.773823022901,88778.367681224307,87065.451617363287,85132.410318549431,82929.970052931021,79756.635986520487,80331.97894336241,76342.769247187258,75698.817906281998,71629.852753573956,67818.87444413302,64473.50099223596,71137.373805431387,70378.570432228415,70537.113717982444,68641.621358475852,66478.258997556462,63349.024502783694,63635.873364988991,59693.532483491304,59006.886854912489,54985.208131623745,51220.415913432429,47919.096069253239,54606.362769202155,52586.677553613554,54180.826876434308,52325.320177420173,50203.481775069959,47120.784962110847,47222.087033521311,43329.650266203185,42704.36883284431,38733.637949661592,35018.723131771199,31765.183391263054,38363.828339475083,36385.618954681617,37862.315109823932,36048.532129125117,33969.961131098156,30935.533621066192,30951.027368136449,27110.800989211944,26490.670804532012,22572.881188642117,18909.85743408656,15706.13690342725,22104.330342852103,20169.029289993457,21545.879183529876,19775.439134969667,17741.759586816828,14757.213127597061,14755.911649377435,10969.902444959676,10341.413912705553,6478.5070832862984,{"$f":"EG347-EG349","v":2869.3359184875735},-282.57868740762933,5834.2289829344954,3943.3963587353646,5231.6410940934147,3506.2583667326253,1519.1901881730882,-1413.7668091409141,-1175.2658831084264,-4903.8593276725151,-6121.392866330687,-8441.48883459426,-11747.799751404673,-14631.311847837496,-17072.673521154618,-3939.6184444094251,-4379.6217172809993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS347-GS349","v":0},0,0,0,0,0,0,{"$f":"GZ347-GZ349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JL347-JL349","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test",null,null,null,null,{"$f":"H350=0","v":true},{"$f":"I350=0","v":true},true,true,true,true,true,true,true,true,true,true,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU350=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG350=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GS350=0","v":true},true,true,true,true,true,true,{"$f":"GZ350=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JL350=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Cash Flow "]
[null,"Dividends to Development Co.",null,null,null,null,null,{"$f":"H166","v":0},{"$f":"I166","v":0},{"$f":"J166","v":0},{"$f":"K166","v":0},{"$f":"L166","v":0},{"$f":"M166","v":0},{"$f":"N166","v":0},{"$f":"O166","v":0},{"$f":"P166","v":0},{"$f":"Q166","v":0},{"$f":"R166","v":0},{"$f":"S166","v":0},{"$f":"T166","v":0},{"$f":"U166","v":0},{"$f":"V166","v":0},{"$f":"W166","v":0},{"$f":"X166","v":0},{"$f":"Y166","v":0},{"$f":"Z166","v":0},{"$f":"AA166","v":0},{"$f":"AB166","v":0},{"$f":"AC166","v":0},{"$f":"AD166","v":0},{"$f":"AE166","v":0},{"$f":"AF166","v":0},{"$f":"AG166","v":0},{"$f":"AH166","v":0},{"$f":"AI166","v":0},{"$f":"AJ166","v":0},{"$f":"AK166","v":0},{"$f":"AL166","v":0},{"$f":"AM166","v":0},{"$f":"AN166","v":0},{"$f":"AO166","v":0},{"$f":"AP166","v":1254415.5803550323},{"$f":"AQ166","v":0},{"$f":"AR166","v":248027.35768651214},{"$f":"AS166","v":0},{"$f":"AT166","v":0},{"$f":"AU166","v":0},{"$f":"AV166","v":0},{"$f":"AW166","v":0},{"$f":"AX166","v":84674.286929240596},{"$f":"AY166","v":0},{"$f":"AZ166","v":0},{"$f":"BA166","v":0},{"$f":"BB166","v":446188.27523197228},{"$f":"BC166","v":0},{"$f":"BD166","v":72576.860165778606},{"$f":"BE166","v":0},{"$f":"BF166","v":0},{"$f":"BG166","v":0},{"$f":"BH166","v":0},{"$f":"BI166","v":0},{"$f":"BJ166","v":98849.385575882538},{"$f":"BK166","v":0},{"$f":"BL166","v":0},{"$f":"BM166","v":0},{"$f":"BN166","v":504549.82693756546},{"$f":"BO166","v":0},{"$f":"BP166","v":111289.97374572171},{"$f":"BQ166","v":0},{"$f":"BR166","v":0},{"$f":"BS166","v":0},{"$f":"BT166","v":0},{"$f":"BU166","v":0},{"$f":"BV166","v":105807.09544049742},{"$f":"BW166","v":0},{"$f":"BX166","v":0},{"$f":"BY166","v":0},{"$f":"BZ166","v":561698.79464385193},{"$f":"CA166","v":0},{"$f":"CB166","v":118128.13954903174},{"$f":"CC166","v":0},{"$f":"CD166","v":0},{"$f":"CE166","v":0},{"$f":"CF166","v":0},{"$f":"CG166","v":0},{"$f":"CH166","v":119145.38462043187},{"$f":"CI166","v":0},{"$f":"CJ166","v":0},{"$f":"CK166","v":0},{"$f":"CL166","v":617495.81821681245},{"$f":"CM166","v":0},{"$f":"CN166","v":121432.62146983441},{"$f":"CO166","v":0},{"$f":"CP166","v":0},{"$f":"CQ166","v":0},{"$f":"CR166","v":2827.7181982960901},{"$f":"CS166","v":0},{"$f":"CT166","v":137067.6075276522},{"$f":"CU166","v":0},{"$f":"CV166","v":0},{"$f":"CW166","v":0},{"$f":"CX166","v":668926.73737879191},{"$f":"CY166","v":0},{"$f":"CZ166","v":171898.98787061655},{"$f":"DA166","v":0},{"$f":"DB166","v":0},{"$f":"DC166","v":0},{"$f":"DD166","v":14306.837042285333},{"$f":"DE166","v":0},{"$f":"DF166","v":169527.74083020719},{"$f":"DG166","v":0},{"$f":"DH166","v":0},{"$f":"DI166","v":0},{"$f":"DJ166","v":709874.18210637581},{"$f":"DK166","v":0},{"$f":"DL166","v":173688.64706432243},{"$f":"DM166","v":0},{"$f":"DN166","v":0},{"$f":"DO166","v":0},{"$f":"DP166","v":36574.877241933689},{"$f":"DQ166","v":0},{"$f":"DR166","v":190375.70476381975},{"$f":"DS166","v":0},{"$f":"DT166","v":0},{"$f":"DU166","v":0},{"$f":"DV166","v":738032.95203770848},{"$f":"DW166","v":0},{"$f":"DX166","v":178345.75627607666},{"$f":"DY166","v":0},{"$f":"DZ166","v":0},{"$f":"EA166","v":0},{"$f":"EB166","v":70963.723161581409},{"$f":"EC166","v":0},{"$f":"ED166","v":208664.07778776402},{"$f":"EE166","v":0},{"$f":"EF166","v":0},{"$f":"EG166","v":0},{"$f":"EH166","v":751926.91069571301},{"$f":"EI166","v":0},{"$f":"EJ166","v":184762.99062723873},{"$f":"EK166","v":0},{"$f":"EL166","v":0},{"$f":"EM166","v":0},{"$f":"EN166","v":136851.98607869135},{"$f":"EO166","v":0},{"$f":"EP166","v":171390.16962513019},{"$f":"EQ166","v":255750.08094393773},{"$f":"ER166","v":41874.293509122544},{"$f":"ES166","v":36066.73556452131},{"$f":"ET166","v":30037.528017666795},{"$f":"EU166","v":1915153.806714939},{"$f":"EV166","v":148921.43412958004},{"$f":"EW166","v":715615.64879684313},{"$f":"EX166","v":242380.70873783101},{"$f":"EY166","v":361421.23831238487},{"$f":"EZ166","v":414732.23991693638},{"$f":"FA166","v":464836.80984228133},{"$f":"FB166","v":470655.47509200539},{"$f":"FC166","v":473309.80063187605},{"$f":"FD166","v":438267.06431033782},{"$f":"FE166","v":377607.76512262173},{"$f":"FF166","v":314632.08656972146},{"$f":"FG166","v":223916.22910232283},{"$f":"FH166","v":190018.28402330831},{"$f":"FI166","v":203955.31315279586},{"$f":"FJ166","v":235842.58178949513},{"$f":"FK166","v":354285.47497275891},{"$f":"FL166","v":407325.96130219894},{"$f":"FM166","v":457175.94772868458},{"$f":"FN166","v":462960.42136779375},{"$f":"FO166","v":465596.27728628606},{"$f":"FP166","v":485094.42780727835},{"$f":"FQ166","v":421158.19003658835},{"$f":"FR166","v":353962.84023975889},{"$f":"FS166","v":255093.64025945176},{"$f":"FT166","v":218905.34473769669},{"$f":"FU166","v":236558.20846584541},{"$f":"FV166","v":274465.21964091493},{"$f":"FW166","v":411393.1640122488},{"$f":"FX166","v":474834.3263552335},{"$f":"FY166","v":535255.99552077695},{"$f":"FZ166","v":545289.03010557976},{"$f":"GA166","v":551747.09119241522},{"$f":"GB166","v":514377.74636147666},{"$f":"GC166","v":446624.13157999481},{"$f":"GD166","v":375416.83582673012},{"$f":"GE166","v":270644.78109963186},{"$f":"GF166","v":232295.63435166472},{"$f":"GG166","v":251023.97817257384},{"$f":"GH166","v":291193.5710918557},{"$f":"GI166","v":436295.5747842025},{"$f":"GJ166","v":503523.6850485953},{"$f":"GK166","v":567552.03818181262},{"$f":"GL166","v":578183.58842630917},{"$f":"GM166","v":585026.7394109458},{"$f":"GN166","v":545426.01686988387},{"$f":"GO166","v":473627.10249637323},{"$f":"GP166","v":398168.32242995297},{"$f":"GQ166","v":287140.98853044293},{"$f":"GR166","v":246501.96095418013},{"$f":"GS166","v":266371.16279498761},{"$f":"GT166","v":308938.38338710833},{"$f":"GU166","v":462702.40322174696},{"$f":"GV166","v":533943.51062030136},{"$f":"GW166","v":601793.83515090658},{"$f":"GX166","v":613059.60280496953},{"$f":"GY166","v":620310.80391607119},{"$f":"GZ166","v":578345.46246770176},{"$f":"HA166","v":502259.7172922882},{"$f":"HB166","v":422295.61246421776},{"$f":"HC166","v":304639.53364660329},{"$f":"HD166","v":261573.8908237085},{"$f":"HE166","v":282653.29517795664},{"$f":"HF166","v":327761.24965886085},{"$f":"HG166","v":490704.37126605993},{"$f":"HH166","v":566198.01811112452},{"$f":"HI166","v":638098.45208768081},{"$f":"HJ166","v":650036.26837163256},{"$f":"HK166","v":657719.84863848938},{"$f":"HL166","v":613248.69076122448},{"$f":"HM166","v":532620.16240213066},{"$f":"HN166","v":447881.73632899666},{"$f":"HO166","v":323201.14925656759},{"$f":"HP166","v":277563.99186075496},{"$f":"HQ166","v":299927.1500307612},{"$f":"HR166","v":347727.48597631988},{"$f":"HS166","v":520397.6626431981},{"$f":"HT166","v":600397.68975311285},{"$f":"HU166","v":676589.9888931379},{"$f":"HV166","v":689239.9415022094},{"$f":"HW166","v":697381.68034709501},{"$f":"HX166","v":650255.07708325936},{"$f":"HY166","v":564812.53092762711},{"$f":"HZ166","v":475014.72616045573},{"$f":"IA166","v":342890.23862831655},{"$f":"IB166","v":294528.0148587299},{"$f":"IC166","v":318252.93972637993},{"$f":"ID166","v":368906.35585683864},{"$f":"IE166","v":551884.25117531943},{"$f":"IF166","v":636659.6513550661},{"$f":"IG166","v":717400.00187950849},{"$f":"IH166","v":730804.56956235261},{"$f":"II166","v":739431.78325582424},{"$f":"IJ166","v":689491.17072803027},{"$f":"IK166","v":598947.17745996756},{"$f":"IL166","v":503787.91662166914},{"$f":"IM166","v":363775.09679502621},{"$f":"IN166","v":312525.08569395635},{"$f":"IO166","v":337694.52189730748},{"$f":"IP166","v":391371.30828714016},{"$f":"IQ166","v":585272.24879828095},{"$f":"IR166","v":675108.07126387185},{"$f":"IS166","v":760667.95124873077},{"$f":"IT166","v":774872.14641163452},{"$f":"IU166","v":784013.77968056232},{"$f":"IV166","v":731091.12554183591},{"$f":"IW166","v":635141.09418785118},{"$f":"IX166","v":534300.26375255105},{"$f":"IY166","v":385928.14517475013},{"$f":"IZ166","v":331617.90909096505},{"$f":"JA166","v":358319.61953697406},{"$f":"JB166","v":415200.23006597324},{"$f":"JC166","v":620676.27446682483},{"$f":"JD166","v":715874.58325418585},{"$f":"JE166","v":806541.67539516441},{"$f":"JF166","v":821593.19521053217},{"$f":"JG166","v":831279.91830591951},{"$f":"JH166","v":775197.15632807603},{"$f":"JI166","v":673518.30956676346},{"$f":"JJ166","v":566656.68296218337},{"$f":"JK166","v":409426.18030343828},{"$f":"JL166","v":351872.98465857166},{"$f":"JM166","v":380200.05435836478},{"$f":"JN166","v":440475.71332816913},{"$f":"JO166","v":658217.84519928717},{"$f":"JP166","v":759098.73477988527},{"$f":"JQ166","v":855177.89363881189},{"$f":"JR166","v":871127.28016502666},{"$f":"JS166","v":881391.59171496413},{"$f":"JT166","v":821960.0226125198},{"$f":"JU166","v":714210.31090111006},{"$f":"JV166","v":600968.40731102333},{"$f":"JW166","v":434350.63752851379},{"$f":"JX166","v":373360.83593391388}]
[null,"Dividends to Rooftop Owner",null,null,null,null,null,{"$f":"H154","v":0},{"$f":"I154","v":0},{"$f":"J154","v":0},{"$f":"K154","v":0},{"$f":"L154","v":0},{"$f":"M154","v":0},{"$f":"N154","v":0},{"$f":"O154","v":0},{"$f":"P154","v":0},{"$f":"Q154","v":0},{"$f":"R154","v":0},{"$f":"S154","v":0},{"$f":"T154","v":0},{"$f":"U154","v":0},{"$f":"V154","v":0},{"$f":"W154","v":0},{"$f":"X154","v":0},{"$f":"Y154","v":0},{"$f":"Z154","v":0},{"$f":"AA154","v":0},{"$f":"AB154","v":0},{"$f":"AC154","v":0},{"$f":"AD154","v":0},{"$f":"AE154","v":0},{"$f":"AF154","v":0},{"$f":"AG154","v":0},{"$f":"AH154","v":0},{"$f":"AI154","v":0},{"$f":"AJ154","v":0},{"$f":"AK154","v":0},{"$f":"AL154","v":0},{"$f":"AM154","v":0},{"$f":"AN154","v":0},{"$f":"AO154","v":0},{"$f":"AP154","v":603914.39987061475},{"$f":"AQ154","v":0},{"$f":"AR154","v":248027.35768651214},{"$f":"AS154","v":0},{"$f":"AT154","v":0},{"$f":"AU154","v":0},{"$f":"AV154","v":0},{"$f":"AW154","v":0},{"$f":"AX154","v":84674.286929240596},{"$f":"AY154","v":0},{"$f":"AZ154","v":0},{"$f":"BA154","v":0},{"$f":"BB154","v":246676.47519943453},{"$f":"BC154","v":0},{"$f":"BD154","v":72576.860165778606},{"$f":"BE154","v":0},{"$f":"BF154","v":0},{"$f":"BG154","v":0},{"$f":"BH154","v":0},{"$f":"BI154","v":0},{"$f":"BJ154","v":88830.425577472255},{"$f":"BK154","v":0},{"$f":"BL154","v":0},{"$f":"BM154","v":0},{"$f":"BN154","v":264202.27151970135},{"$f":"BO154","v":0},{"$f":"BP154","v":76802.805308920942},{"$f":"BQ154","v":0},{"$f":"BR154","v":0},{"$f":"BS154","v":0},{"$f":"BT154","v":0},{"$f":"BU154","v":0},{"$f":"BV154","v":92910.743929640797},{"$f":"BW154","v":0},{"$f":"BX154","v":0},{"$f":"BY154","v":0},{"$f":"BZ154","v":281326.48923606309},{"$f":"CA154","v":0},{"$f":"CB154","v":80952.037806568551},{"$f":"CC154","v":0},{"$f":"CD154","v":0},{"$f":"CE154","v":0},{"$f":"CF154","v":0},{"$f":"CG154","v":0},{"$f":"CH154","v":96910.479306273803},{"$f":"CI154","v":0},{"$f":"CJ154","v":0},{"$f":"CK154","v":0},{"$f":"CL154","v":298024.69151517143},{"$f":"CM154","v":0},{"$f":"CN154","v":85019.764001529431},{"$f":"CO154","v":0},{"$f":"CP154","v":0},{"$f":"CQ154","v":0},{"$f":"CR154","v":2827.7181982960901},{"$f":"CS154","v":0},{"$f":"CT154","v":100824.601153411},{"$f":"CU154","v":0},{"$f":"CV154","v":0},{"$f":"CW154","v":0},{"$f":"CX154","v":311342.93289115361},{"$f":"CY154","v":0},{"$f":"CZ154","v":89000.920214063197},{"$f":"DA154","v":0},{"$f":"DB154","v":0},{"$f":"DC154","v":0},{"$f":"DD154","v":14306.837042285333},{"$f":"DE154","v":0},{"$f":"DF154","v":104647.79573888413},{"$f":"DG154","v":0},{"$f":"DH154","v":0},{"$f":"DI154","v":0},{"$f":"DJ154","v":315223.4607552035},{"$f":"DK154","v":0},{"$f":"DL154","v":92890.157299207262},{"$f":"DM154","v":0},{"$f":"DN154","v":0},{"$f":"DO154","v":0},{"$f":"DP154","v":31875.89449154897},{"$f":"DQ154","v":0},{"$f":"DR154","v":108374.44996946302},{"$f":"DS154","v":0},{"$f":"DT154","v":0},{"$f":"DU154","v":0},{"$f":"DV154","v":312289.93568782893},{"$f":"DW154","v":0},{"$f":"DX154","v":96681.824315932405},{"$f":"DY154","v":0},{"$f":"DZ154","v":0},{"$f":"EA154","v":0},{"$f":"EB154","v":48961.042261544062},{"$f":"EC154","v":0},{"$f":"ED154","v":111998.63427801651},{"$f":"EE154","v":0},{"$f":"EF154","v":0},{"$f":"EG154","v":0},{"$f":"EH154","v":309319.2909658961},{"$f":"EI154","v":0},{"$f":"EJ154","v":100369.95125669122},{"$f":"EK154","v":0},{"$f":"EL154","v":0},{"$f":"EM154","v":0},{"$f":"EN154","v":78329.182301181922},{"$f":"EO154","v":0},{"$f":"EP154","v":115514.08452687159},{"$f":"EQ154","v":0},{"$f":"ER154","v":0},{"$f":"ES154","v":0},{"$f":"ET154","v":0},{"$f":"EU154","v":661346.10626196559},{"$f":"EV154","v":45894.251794666699},{"$f":"EW154","v":325054.83108554938},{"$f":"EX154","v":86032.224808117462},{"$f":"EY154","v":126353.8723805261},{"$f":"EZ154","v":144415.90735284347},{"$f":"FA154","v":161392.10916827363},{"$f":"FB154","v":163370.6959473578},{"$f":"FC154","v":164277.70468199038},{"$f":"FD154","v":152418.44550173206},{"$f":"FE154","v":131884.04389207595},{"$f":"FF154","v":110565.23119377017},{"$f":"FG154","v":79852.10264470581},{"$f":"FH154","v":68380.705998011108},{"$f":"FI154","v":73241.78782776036},{"$f":"FJ154","v":84048.991641691973},{"$f":"FK154","v":124168.76249607423},{"$f":"FL154","v":142139.70477203093},{"$f":"FM154","v":159030.21200135187},{"$f":"FN154","v":160997.74382372989},{"$f":"FO154","v":161899.02469521729},{"$f":"FP154","v":168510.85678321723},{"$f":"FQ154","v":146867.23501947024},{"$f":"FR154","v":124119.94353749855},{"$f":"FS154","v":90646.18031654277},{"$f":"FT154","v":78399.685289131477},{"$f":"FU154","v":84526.933391479819},{"$f":"FV154","v":97373.301735930901},{"$f":"FW154","v":143753.68309532208},{"$f":"FX154","v":165247.42210082713},{"$f":"FY154","v":185718.64130403174},{"$f":"FZ154","v":189125.52918391477},{"$f":"GA154","v":191321.78139795183},{"$f":"GB154","v":178675.69779065991},{"$f":"GC154","v":155739.86813836341},{"$f":"GD154","v":131634.47994331858},{"$f":"GE154","v":96162.256686397363},{"$f":"GF154","v":83184.554040857955},{"$f":"GG154","v":89684.227663551166},{"$f":"GH154","v":103297.4135798869},{"$f":"GI154","v":152446.56890904013},{"$f":"GJ154","v":175223.36634608815},{"$f":"GK154","v":196916.59972959629},{"$f":"GL154","v":200526.77269893192},{"$f":"GM154","v":202854.03536107065},{"$f":"GN154","v":189452.88467004802},{"$f":"GO154","v":165147.69679893058},{"$f":"GP154","v":139603.12801034001},{"$f":"GQ154","v":102013.1315641094},{"$f":"GR154","v":88260.562188714626},{"$f":"GS154","v":95155.255017409654},{"$f":"GT154","v":109581.03037256838},{"$f":"GU154","v":161664.246889067},{"$f":"GV154","v":185800.69377026599},{"$f":"GW154","v":208788.88801282784},{"$f":"GX154","v":212614.47530665912},{"$f":"GY154","v":215080.56287134331},{"$f":"GZ154","v":200879.26131149573},{"$f":"HA154","v":175122.95865298767},{"$f":"HB154","v":148053.28431970754},{"$f":"HC154","v":108219.07819730625},{"$f":"HD154","v":93645.376137530358},{"$f":"HE154","v":100959.05022758187},{"$f":"HF154","v":116245.91900759225},{"$f":"HG154","v":171438.35102801572},{"$f":"HH154","v":197015.61036180242},{"$f":"HI154","v":221376.0665715533},{"$f":"HJ154","v":225429.92109350854},{"$f":"HK154","v":228043.11409210158},{"$f":"HL154","v":212993.88596533501},{"$f":"HM154","v":185699.83069622051},{"$f":"HN154","v":157013.99576061868},{"$f":"HO154","v":114801.59485622478},{"$f":"HP154","v":99357.731660466583},{"$f":"HQ154","v":107115.8001873329},{"$f":"HR154","v":123315.16157500597},{"$f":"HS154","v":181802.41954574484},{"$f":"HT154","v":208906.49925312679},{"$f":"HU154","v":234721.13289561801},{"$f":"HV154","v":239016.87439193152},{"$f":"HW154","v":241785.94722854759},{"$f":"HX154","v":225838.16418967646},{"$f":"HY154","v":196914.54579569912},{"$f":"HZ154","v":166516.05880082774},{"$f":"IA154","v":121783.47871318909},{"$f":"IB154","v":105417.4984842508},{"$f":"IC154","v":113646.91349145462},{"$f":"ID154","v":130813.2346778864},{"$f":"IE154","v":192792.00936885888},{"$f":"IF154","v":221514.05149126146},{"$f":"IG154","v":248869.66783316934},{"$f":"IH154","v":253421.72864231086},{"$f":"II154","v":256355.97904717596},{"$f":"IJ154","v":239455.98977224925},{"$f":"IK154","v":208805.5162112884},{"$f":"IL154","v":176592.12472070073},{"$f":"IM154","v":129188.90416969749},{"$f":"IN154","v":111845.74876704227},{"$f":"IO154","v":120575.09421314391},{"$f":"IP154","v":138766.09352401225},{"$f":"IQ154","v":204444.81748436554},{"$f":"IR154","v":234881.40465503203},{"$f":"IS154","v":263869.99064970016},{"$f":"IT154","v":268693.66418125242},{"$f":"IU154","v":271802.94442042871},{"$f":"IV154","v":253893.89410438275},{"$f":"IW154","v":221413.46453028655},{"$f":"IX154","v":187276.81116863177},{"$f":"IY154","v":137043.50589842052},{"$f":"IZ154","v":118664.82970309327},{"$f":"JA154","v":127924.42012729985},{"$f":"JB154","v":147201.26107961539},{"$f":"JC154","v":216800.80957979796},{"$f":"JD154","v":249054.28978923924},{"$f":"JE154","v":279773.32338549354},{"$f":"JF154","v":284884.81549108471},{"$f":"JG154","v":288179.56543728238},{"$f":"JH154","v":269201.2045136083},{"$f":"JI154","v":234781.56245973735},{"$f":"JJ154","v":198606.82041707705},{"$f":"JK154","v":145374.46688345345},{"$f":"JL154","v":125898.44050243116},{"$f":"JM154","v":135720.42564772183},{"$f":"JN154","v":156147.92258944083},{"$f":"JO154","v":229902.35640682123},{"$f":"JP154","v":264081.18715431925},{"$f":"JQ154","v":296633.96506857674},{"$f":"JR154","v":302050.44847738562},{"$f":"JS154","v":305541.73065283004},{"$f":"JT154","v":285430.21209168073},{"$f":"JU154","v":248955.5779474818},{"$f":"JV154","v":210621.06472118734},{"$f":"JW154","v":154210.61175916699},{"$f":"JX154","v":133571.71400868893}]
[null,"Total Dividends",null,null,null,null,null,{"$f":"SUM(H354:H355)","v":0},{"$f":"SUM(I354:I355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1858329.9802256471,0,496054.71537302429,0,0,0,0,0,169348.57385848119,0,0,0,692864.75043140678,0,145153.72033155721,0,0,0,0,0,187679.81115335479,0,0,0,768752.09845726681,0,188092.77905464265,0,0,0,0,{"$f":"SUM(BU354:BU355)","v":0},198717.83937013822,0,0,0,843025.28387991502,0,199080.17735560029,0,0,0,0,0,216055.86392670567,0,0,0,915520.50973198388,0,206452.38547136384,0,0,0,5655.4363965921802,0,237892.2086810632,0,0,0,980269.67026994552,0,260899.90808467974,0,0,0,28613.674084570666,0,274175.53656909132,0,0,0,1025097.6428615793,0,266578.80436352966,0,0,0,68450.771733482659,0,298750.15473328275,0,0,0,1050322.8877255374,0,275027.58059200906,0,0,0,119924.76542312547,0,320662.71206578054,0,0,{"$f":"SUM(EG354:EG355)","v":0},1061246.2016616091,0,285132.94188392995,0,0,0,215181.16837987327,0,286904.25415200181,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,2576499.9129769048,194815.68592424673,1040670.4798823926,328412.93354594847,487775.11069291097,559148.14726977982,626228.91901055491,634026.17103936314,637587.50531386642,590685.50981206982,509491.80901469768,425197.31776349165,303768.33174702863,258398.99002131942,277197.10098055622,319891.57343118708,478454.2374688331,549465.66607422987,616206.15973003651,623958.16519152361,627495.30198150338,653605.28459049552,568025.42505605856,478082.78377725743,345739.82057599456,297305.03002682817,321085.14185732522,371838.52137684583,555146.84710757085,640081.74845606065,720974.63682480867,734414.55928949453,743068.87259036698,693053.44415213657,602363.99971835827,507051.31577004871,366807.03778602922,315480.18839252269,340708.20583612501,394490.9846717426,588742.14369324269,678747.05139468343,764468.63791140891,778710.36112524103,787880.77477201645,734878.90153993189,638774.79929530388,537771.45044029295,389154.12009455235,334762.52314289473,{"$f":"SUM(GS354:GS355)","v":361526.41781239724},418519.41375967674,624366.65011081402,719744.20439056738,810582.72316373442,825674.07811162865,835391.36678741453,779224.72377919755,677382.67594527593,570348.89678392536,412858.61184390954,355219.26696123887,383612.34540553851,444007.1686664531,662142.72229407565,763213.62847292691,859474.51865923405,875466.18946514116,885762.96273059095,826242.57672655955,718319.99309835117,604895.73208961531,438002.74411279237,376921.72352122155,407042.95021809411,471042.64755132585,702200.08218894294,809304.18900623964,911311.12178875587,928256.81589414086,939167.62757564266,876093.24127293588,761727.07672332623,641530.78496128344,464673.71734150563,399945.5133429807,431899.85321783455,499719.59053472505,744676.26054417831,858173.70284632756,966269.66971267783,984226.29820466344,995787.7623030002,928947.16050027951,807752.69367125595,680380.04134236986,492964.0009647237,424370.83446099865,458269.6161104514,530137.40181115246,789717.0662826465,909989.47591890395,1024537.9418984309,1043565.810592887,1055816.7241009912,984985.01964621863,856554.55871813768,721577.07492118282,522971.65107317065,450282.73879405833,486244.03966427391,562401.49114558869,837477.08404662274,964928.87304342515,{"$f":"SUM(JE354:JE355)","v":1086314.998780658},1106478.0107016168,1119459.4837432019,1044398.3608416843,908299.87202650076,765263.50337926042,554800.64718689176,477771.42516100279,515920.48000608664,596623.63591761002,888120.20160610834,1023179.9219342045,1151811.8587073886,1173177.7286424122,1186933.3223677941,1107390.2347042006,963165.88884859183,811589.47203221067,588561.24928768072,506932.54994260281]
[null,"Contributions by Development Co",null,null,null,null,null,{"$f":"H190","v":335.08723142561598},{"$f":"I190","v":540.34280761915522},{"$f":"J190","v":545.40756746187753},{"$f":"K190","v":55800.999473691787},{"$f":"L190","v":58086.322383738974},{"$f":"M190","v":58338.712216673746},{"$f":"N190","v":276262.92864181066},{"$f":"O190","v":277403.42298551637},{"$f":"P190","v":279596.99091269227},{"$f":"Q190","v":335164.46331450465},{"$f":"R190","v":346549.97218300338},{"$f":"S190","v":284784.99550749303},{"$f":"T190","v":296842.90311234235},{"$f":"U190","v":298073.01327706501},{"$f":"V190","v":237025.63988086328},{"$f":"W190","v":238003.37064537185},{"$f":"X190","v":113410.82235146873},{"$f":"Y190","v":113878.64199366854},{"$f":"Z190","v":0},{"$f":"AA190","v":0},{"$f":"AB190","v":0},{"$f":"AC190","v":0},{"$f":"AD190","v":0},{"$f":"AE190","v":0},{"$f":"AF190","v":0},{"$f":"AG190","v":0},{"$f":"AH190","v":0},{"$f":"AI190","v":0},{"$f":"AJ190","v":0},{"$f":"AK190","v":0},{"$f":"AL190","v":0},{"$f":"AM190","v":0},{"$f":"AN190","v":0},{"$f":"AO190","v":0},{"$f":"AP190","v":0},{"$f":"AQ190","v":0},{"$f":"AR190","v":0},{"$f":"AS190","v":0},{"$f":"AT190","v":0},{"$f":"AU190","v":0},{"$f":"AV190","v":0},{"$f":"AW190","v":0},{"$f":"AX190","v":0},{"$f":"AY190","v":0},{"$f":"AZ190","v":0},{"$f":"BA190","v":0},{"$f":"BB190","v":0},{"$f":"BC190","v":0},{"$f":"BD190","v":0},{"$f":"BE190","v":0},{"$f":"BF190","v":0},{"$f":"BG190","v":0},{"$f":"BH190","v":0},{"$f":"BI190","v":0},{"$f":"BJ190","v":0},{"$f":"BK190","v":0},{"$f":"BL190","v":0},{"$f":"BM190","v":0},{"$f":"BN190","v":0},{"$f":"BO190","v":0},{"$f":"BP190","v":0},{"$f":"BQ190","v":0},{"$f":"BR190","v":0},{"$f":"BS190","v":0},{"$f":"BT190","v":0},{"$f":"BU190","v":0},{"$f":"BV190","v":0},{"$f":"BW190","v":0},{"$f":"BX190","v":0},{"$f":"BY190","v":0},{"$f":"BZ190","v":0},{"$f":"CA190","v":0},{"$f":"CB190","v":0},{"$f":"CC190","v":0},{"$f":"CD190","v":0},{"$f":"CE190","v":0},{"$f":"CF190","v":0},{"$f":"CG190","v":0},{"$f":"CH190","v":0},{"$f":"CI190","v":0},{"$f":"CJ190","v":0},{"$f":"CK190","v":0},{"$f":"CL190","v":0},{"$f":"CM190","v":0},{"$f":"CN190","v":0},{"$f":"CO190","v":0},{"$f":"CP190","v":0},{"$f":"CQ190","v":0},{"$f":"CR190","v":0},{"$f":"CS190","v":0},{"$f":"CT190","v":0},{"$f":"CU190","v":0},{"$f":"CV190","v":0},{"$f":"CW190","v":0},{"$f":"CX190","v":0},{"$f":"CY190","v":0},{"$f":"CZ190","v":0},{"$f":"DA190","v":0},{"$f":"DB190","v":0},{"$f":"DC190","v":0},{"$f":"DD190","v":0},{"$f":"DE190","v":0},{"$f":"DF190","v":0},{"$f":"DG190","v":0},{"$f":"DH190","v":0},{"$f":"DI190","v":0},{"$f":"DJ190","v":0},{"$f":"DK190","v":0},{"$f":"DL190","v":0},{"$f":"DM190","v":0},{"$f":"DN190","v":0},{"$f":"DO190","v":0},{"$f":"DP190","v":0},{"$f":"DQ190","v":0},{"$f":"DR190","v":0},{"$f":"DS190","v":0},{"$f":"DT190","v":0},{"$f":"DU190","v":0},{"$f":"DV190","v":0},{"$f":"DW190","v":0},{"$f":"DX190","v":0},{"$f":"DY190","v":0},{"$f":"DZ190","v":0},{"$f":"EA190","v":0},{"$f":"EB190","v":0},{"$f":"EC190","v":0},{"$f":"ED190","v":0},{"$f":"EE190","v":0},{"$f":"EF190","v":0},{"$f":"EG190","v":0},{"$f":"EH190","v":0},{"$f":"EI190","v":0},{"$f":"EJ190","v":0},{"$f":"EK190","v":0},{"$f":"EL190","v":0},{"$f":"EM190","v":0},{"$f":"EN190","v":0},{"$f":"EO190","v":0},{"$f":"EP190","v":0},{"$f":"EQ190","v":0},{"$f":"ER190","v":0},{"$f":"ES190","v":0},{"$f":"ET190","v":0},{"$f":"EU190","v":0},{"$f":"EV190","v":0},{"$f":"EW190","v":0},{"$f":"EX190","v":0},{"$f":"EY190","v":0},{"$f":"EZ190","v":0},{"$f":"FA190","v":0},{"$f":"FB190","v":0},{"$f":"FC190","v":0},{"$f":"FD190","v":0},{"$f":"FE190","v":0},{"$f":"FF190","v":0},{"$f":"FG190","v":0},{"$f":"FH190","v":0},{"$f":"FI190","v":0},{"$f":"FJ190","v":0},{"$f":"FK190","v":0},{"$f":"FL190","v":0},{"$f":"FM190","v":0},{"$f":"FN190","v":0},{"$f":"FO190","v":0},{"$f":"FP190","v":0},{"$f":"FQ190","v":0},{"$f":"FR190","v":0},{"$f":"FS190","v":0},{"$f":"FT190","v":0},{"$f":"FU190","v":0},{"$f":"FV190","v":0},{"$f":"FW190","v":0},{"$f":"FX190","v":0},{"$f":"FY190","v":0},{"$f":"FZ190","v":0},{"$f":"GA190","v":0},{"$f":"GB190","v":0},{"$f":"GC190","v":0},{"$f":"GD190","v":0},{"$f":"GE190","v":0},{"$f":"GF190","v":0},{"$f":"GG190","v":0},{"$f":"GH190","v":0},{"$f":"GI190","v":0},{"$f":"GJ190","v":0},{"$f":"GK190","v":0},{"$f":"GL190","v":0},{"$f":"GM190","v":0},{"$f":"GN190","v":0},{"$f":"GO190","v":0},{"$f":"GP190","v":0},{"$f":"GQ190","v":0},{"$f":"GR190","v":0},{"$f":"GS190","v":0},{"$f":"GT190","v":0},{"$f":"GU190","v":0},{"$f":"GV190","v":0},{"$f":"GW190","v":0},{"$f":"GX190","v":0},{"$f":"GY190","v":0},{"$f":"GZ190","v":0},{"$f":"HA190","v":0},{"$f":"HB190","v":0},{"$f":"HC190","v":0},{"$f":"HD190","v":0},{"$f":"HE190","v":0},{"$f":"HF190","v":0},{"$f":"HG190","v":0},{"$f":"HH190","v":0},{"$f":"HI190","v":0},{"$f":"HJ190","v":0},{"$f":"HK190","v":0},{"$f":"HL190","v":0},{"$f":"HM190","v":0},{"$f":"HN190","v":0},{"$f":"HO190","v":0},{"$f":"HP190","v":0},{"$f":"HQ190","v":0},{"$f":"HR190","v":0},{"$f":"HS190","v":0},{"$f":"HT190","v":0},{"$f":"HU190","v":0},{"$f":"HV190","v":0},{"$f":"HW190","v":0},{"$f":"HX190","v":0},{"$f":"HY190","v":0},{"$f":"HZ190","v":0},{"$f":"IA190","v":0},{"$f":"IB190","v":0},{"$f":"IC190","v":0},{"$f":"ID190","v":0},{"$f":"IE190","v":0},{"$f":"IF190","v":0},{"$f":"IG190","v":0},{"$f":"IH190","v":0},{"$f":"II190","v":0},{"$f":"IJ190","v":0},{"$f":"IK190","v":0},{"$f":"IL190","v":0},{"$f":"IM190","v":0},{"$f":"IN190","v":0},{"$f":"IO190","v":0},{"$f":"IP190","v":0},{"$f":"IQ190","v":0},{"$f":"IR190","v":0},{"$f":"IS190","v":0},{"$f":"IT190","v":0},{"$f":"IU190","v":0},{"$f":"IV190","v":0},{"$f":"IW190","v":0},{"$f":"IX190","v":0},{"$f":"IY190","v":0},{"$f":"IZ190","v":0},{"$f":"JA190","v":0},{"$f":"JB190","v":0},{"$f":"JC190","v":0},{"$f":"JD190","v":0},{"$f":"JE190","v":0},{"$f":"JF190","v":0},{"$f":"JG190","v":0},{"$f":"JH190","v":0},{"$f":"JI190","v":0},{"$f":"JJ190","v":0},{"$f":"JK190","v":0},{"$f":"JL190","v":0},{"$f":"JM190","v":0},{"$f":"JN190","v":0},{"$f":"JO190","v":0},{"$f":"JP190","v":0},{"$f":"JQ190","v":0},{"$f":"JR190","v":0},{"$f":"JS190","v":0},{"$f":"JT190","v":0},{"$f":"JU190","v":0},{"$f":"JV190","v":0},{"$f":"JW190","v":0},{"$f":"JX190","v":0}]
[null,"Contribution by Rooftop Owners",null,null,null,null,null,{"$f":"H178","v":335.08723142561598},{"$f":"I178","v":540.34280761915522},{"$f":"J178","v":545.40756746187753},{"$f":"K178","v":55800.999473691787},{"$f":"L178","v":56033.148811319326},{"$f":"M178","v":56266.266131632488},{"$f":"N178","v":118201.16956013955},{"$f":"O178","v":118689.65914763336},{"$f":"P178","v":119180.16854157062},{"$f":"Q178","v":174080.40537888883},{"$f":"R178","v":174798.48705107678},{"$f":"S178","v":112319.46112564283},{"$f":"T178","v":0},{"$f":"U178","v":0},{"$f":"V178","v":0},{"$f":"W178","v":0},{"$f":"X178","v":0},{"$f":"Y178","v":0},{"$f":"Z178","v":0},{"$f":"AA178","v":0},{"$f":"AB178","v":0},{"$f":"AC178","v":0},{"$f":"AD178","v":0},{"$f":"AE178","v":0},{"$f":"AF178","v":0},{"$f":"AG178","v":0},{"$f":"AH178","v":0},{"$f":"AI178","v":0},{"$f":"AJ178","v":0},{"$f":"AK178","v":0},{"$f":"AL178","v":0},{"$f":"AM178","v":0},{"$f":"AN178","v":0},{"$f":"AO178","v":0},{"$f":"AP178","v":0},{"$f":"AQ178","v":0},{"$f":"AR178","v":0},{"$f":"AS178","v":0},{"$f":"AT178","v":0},{"$f":"AU178","v":0},{"$f":"AV178","v":0},{"$f":"AW178","v":0},{"$f":"AX178","v":0},{"$f":"AY178","v":0},{"$f":"AZ178","v":0},{"$f":"BA178","v":0},{"$f":"BB178","v":0},{"$f":"BC178","v":0},{"$f":"BD178","v":0},{"$f":"BE178","v":0},{"$f":"BF178","v":0},{"$f":"BG178","v":0},{"$f":"BH178","v":0},{"$f":"BI178","v":0},{"$f":"BJ178","v":0},{"$f":"BK178","v":0},{"$f":"BL178","v":0},{"$f":"BM178","v":0},{"$f":"BN178","v":0},{"$f":"BO178","v":0},{"$f":"BP178","v":0},{"$f":"BQ178","v":0},{"$f":"BR178","v":0},{"$f":"BS178","v":0},{"$f":"BT178","v":0},{"$f":"BU178","v":0},{"$f":"BV178","v":0},{"$f":"BW178","v":0},{"$f":"BX178","v":0},{"$f":"BY178","v":0},{"$f":"BZ178","v":0},{"$f":"CA178","v":0},{"$f":"CB178","v":0},{"$f":"CC178","v":0},{"$f":"CD178","v":0},{"$f":"CE178","v":0},{"$f":"CF178","v":0},{"$f":"CG178","v":0},{"$f":"CH178","v":0},{"$f":"CI178","v":0},{"$f":"CJ178","v":0},{"$f":"CK178","v":0},{"$f":"CL178","v":0},{"$f":"CM178","v":0},{"$f":"CN178","v":0},{"$f":"CO178","v":0},{"$f":"CP178","v":0},{"$f":"CQ178","v":0},{"$f":"CR178","v":0},{"$f":"CS178","v":0},{"$f":"CT178","v":0},{"$f":"CU178","v":0},{"$f":"CV178","v":0},{"$f":"CW178","v":0},{"$f":"CX178","v":0},{"$f":"CY178","v":0},{"$f":"CZ178","v":0},{"$f":"DA178","v":0},{"$f":"DB178","v":0},{"$f":"DC178","v":0},{"$f":"DD178","v":0},{"$f":"DE178","v":0},{"$f":"DF178","v":0},{"$f":"DG178","v":0},{"$f":"DH178","v":0},{"$f":"DI178","v":0},{"$f":"DJ178","v":0},{"$f":"DK178","v":0},{"$f":"DL178","v":0},{"$f":"DM178","v":0},{"$f":"DN178","v":0},{"$f":"DO178","v":0},{"$f":"DP178","v":0},{"$f":"DQ178","v":0},{"$f":"DR178","v":0},{"$f":"DS178","v":0},{"$f":"DT178","v":0},{"$f":"DU178","v":0},{"$f":"DV178","v":0},{"$f":"DW178","v":0},{"$f":"DX178","v":0},{"$f":"DY178","v":0},{"$f":"DZ178","v":0},{"$f":"EA178","v":0},{"$f":"EB178","v":0},{"$f":"EC178","v":0},{"$f":"ED178","v":0},{"$f":"EE178","v":0},{"$f":"EF178","v":0},{"$f":"EG178","v":0},{"$f":"EH178","v":0},{"$f":"EI178","v":0},{"$f":"EJ178","v":0},{"$f":"EK178","v":0},{"$f":"EL178","v":0},{"$f":"EM178","v":0},{"$f":"EN178","v":0},{"$f":"EO178","v":0},{"$f":"EP178","v":0},{"$f":"EQ178","v":0},{"$f":"ER178","v":0},{"$f":"ES178","v":0},{"$f":"ET178","v":0},{"$f":"EU178","v":0},{"$f":"EV178","v":0},{"$f":"EW178","v":0},{"$f":"EX178","v":0},{"$f":"EY178","v":0},{"$f":"EZ178","v":0},{"$f":"FA178","v":0},{"$f":"FB178","v":0},{"$f":"FC178","v":0},{"$f":"FD178","v":0},{"$f":"FE178","v":0},{"$f":"FF178","v":0},{"$f":"FG178","v":0},{"$f":"FH178","v":0},{"$f":"FI178","v":0},{"$f":"FJ178","v":0},{"$f":"FK178","v":0},{"$f":"FL178","v":0},{"$f":"FM178","v":0},{"$f":"FN178","v":0},{"$f":"FO178","v":0},{"$f":"FP178","v":0},{"$f":"FQ178","v":0},{"$f":"FR178","v":0},{"$f":"FS178","v":0},{"$f":"FT178","v":0},{"$f":"FU178","v":0},{"$f":"FV178","v":0},{"$f":"FW178","v":0},{"$f":"FX178","v":0},{"$f":"FY178","v":0},{"$f":"FZ178","v":0},{"$f":"GA178","v":0},{"$f":"GB178","v":0},{"$f":"GC178","v":0},{"$f":"GD178","v":0},{"$f":"GE178","v":0},{"$f":"GF178","v":0},{"$f":"GG178","v":0},{"$f":"GH178","v":0},{"$f":"GI178","v":0},{"$f":"GJ178","v":0},{"$f":"GK178","v":0},{"$f":"GL178","v":0},{"$f":"GM178","v":0},{"$f":"GN178","v":0},{"$f":"GO178","v":0},{"$f":"GP178","v":0},{"$f":"GQ178","v":0},{"$f":"GR178","v":0},{"$f":"GS178","v":0},{"$f":"GT178","v":0},{"$f":"GU178","v":0},{"$f":"GV178","v":0},{"$f":"GW178","v":0},{"$f":"GX178","v":0},{"$f":"GY178","v":0},{"$f":"GZ178","v":0},{"$f":"HA178","v":0},{"$f":"HB178","v":0},{"$f":"HC178","v":0},{"$f":"HD178","v":0},{"$f":"HE178","v":0},{"$f":"HF178","v":0},{"$f":"HG178","v":0},{"$f":"HH178","v":0},{"$f":"HI178","v":0},{"$f":"HJ178","v":0},{"$f":"HK178","v":0},{"$f":"HL178","v":0},{"$f":"HM178","v":0},{"$f":"HN178","v":0},{"$f":"HO178","v":0},{"$f":"HP178","v":0},{"$f":"HQ178","v":0},{"$f":"HR178","v":0},{"$f":"HS178","v":0},{"$f":"HT178","v":0},{"$f":"HU178","v":0},{"$f":"HV178","v":0},{"$f":"HW178","v":0},{"$f":"HX178","v":0},{"$f":"HY178","v":0},{"$f":"HZ178","v":0},{"$f":"IA178","v":0},{"$f":"IB178","v":0},{"$f":"IC178","v":0},{"$f":"ID178","v":0},{"$f":"IE178","v":0},{"$f":"IF178","v":0},{"$f":"IG178","v":0},{"$f":"IH178","v":0},{"$f":"II178","v":0},{"$f":"IJ178","v":0},{"$f":"IK178","v":0},{"$f":"IL178","v":0},{"$f":"IM178","v":0},{"$f":"IN178","v":0},{"$f":"IO178","v":0},{"$f":"IP178","v":0},{"$f":"IQ178","v":0},{"$f":"IR178","v":0},{"$f":"IS178","v":0},{"$f":"IT178","v":0},{"$f":"IU178","v":0},{"$f":"IV178","v":0},{"$f":"IW178","v":0},{"$f":"IX178","v":0},{"$f":"IY178","v":0},{"$f":"IZ178","v":0},{"$f":"JA178","v":0},{"$f":"JB178","v":0},{"$f":"JC178","v":0},{"$f":"JD178","v":0},{"$f":"JE178","v":0},{"$f":"JF178","v":0},{"$f":"JG178","v":0},{"$f":"JH178","v":0},{"$f":"JI178","v":0},{"$f":"JJ178","v":0},{"$f":"JK178","v":0},{"$f":"JL178","v":0},{"$f":"JM178","v":0},{"$f":"JN178","v":0},{"$f":"JO178","v":0},{"$f":"JP178","v":0},{"$f":"JQ178","v":0},{"$f":"JR178","v":0},{"$f":"JS178","v":0},{"$f":"JT178","v":0},{"$f":"JU178","v":0},{"$f":"JV178","v":0},{"$f":"JW178","v":0},{"$f":"JX178","v":0}]
[null,"Total Contributions",null,null,null,null,null,{"$f":"SUM(H357:H358)","v":670.17446285123197},{"$f":"SUM(I357:I358)","v":1080.6856152383104},1090.8151349237551,111601.99894738357,114119.4711950583,114604.97834830623,394464.0982019502,396093.08213314973,398777.15945426287,509244.86869339348,521348.45923408016,397104.45663313585,296842.90311234235,298073.01327706501,237025.63988086328,238003.37064537185,113410.82235146873,113878.64199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU357:BU358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EG357:EG358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GS357:GS358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JE357:JE358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Equity Cash Flow",null,null,null,null,null,{"$f":"H356-H359","v":-670.17446285123197},{"$f":"I356-I359","v":-1080.6856152383104},-1090.8151349237551,-111601.99894738357,-114119.4711950583,-114604.97834830623,-394464.0982019502,-396093.08213314973,-398777.15945426287,-509244.86869339348,-521348.45923408016,-397104.45663313585,-296842.90311234235,-298073.01327706501,-237025.63988086328,-238003.37064537185,-113410.82235146873,-113878.64199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1858329.9802256471,0,496054.71537302429,0,0,0,0,0,169348.57385848119,0,0,0,692864.75043140678,0,145153.72033155721,0,0,0,0,0,187679.81115335479,0,0,0,768752.09845726681,0,188092.77905464265,0,0,0,0,{"$f":"BU356-BU359","v":0},198717.83937013822,0,0,0,843025.28387991502,0,199080.17735560029,0,0,0,0,0,216055.86392670567,0,0,0,915520.50973198388,0,206452.38547136384,0,0,0,5655.4363965921802,0,237892.2086810632,0,0,0,980269.67026994552,0,260899.90808467974,0,0,0,28613.674084570666,0,274175.53656909132,0,0,0,1025097.6428615793,0,266578.80436352966,0,0,0,68450.771733482659,0,298750.15473328275,0,0,0,1050322.8877255374,0,275027.58059200906,0,0,0,119924.76542312547,0,320662.71206578054,0,0,{"$f":"EG356-EG359","v":0},1061246.2016616091,0,285132.94188392995,0,0,0,215181.16837987327,0,286904.25415200181,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,2576499.9129769048,194815.68592424673,1040670.4798823926,328412.93354594847,487775.11069291097,559148.14726977982,626228.91901055491,634026.17103936314,637587.50531386642,590685.50981206982,509491.80901469768,425197.31776349165,303768.33174702863,258398.99002131942,277197.10098055622,319891.57343118708,478454.2374688331,549465.66607422987,616206.15973003651,623958.16519152361,627495.30198150338,653605.28459049552,568025.42505605856,478082.78377725743,345739.82057599456,297305.03002682817,321085.14185732522,371838.52137684583,555146.84710757085,640081.74845606065,720974.63682480867,734414.55928949453,743068.87259036698,693053.44415213657,602363.99971835827,507051.31577004871,366807.03778602922,315480.18839252269,340708.20583612501,394490.9846717426,588742.14369324269,678747.05139468343,764468.63791140891,778710.36112524103,787880.77477201645,734878.90153993189,638774.79929530388,537771.45044029295,389154.12009455235,334762.52314289473,{"$f":"GS356-GS359","v":361526.41781239724},418519.41375967674,624366.65011081402,719744.20439056738,810582.72316373442,825674.07811162865,835391.36678741453,779224.72377919755,677382.67594527593,570348.89678392536,412858.61184390954,355219.26696123887,383612.34540553851,444007.1686664531,662142.72229407565,763213.62847292691,859474.51865923405,875466.18946514116,885762.96273059095,826242.57672655955,718319.99309835117,604895.73208961531,438002.74411279237,376921.72352122155,407042.95021809411,471042.64755132585,702200.08218894294,809304.18900623964,911311.12178875587,928256.81589414086,939167.62757564266,876093.24127293588,761727.07672332623,641530.78496128344,464673.71734150563,399945.5133429807,431899.85321783455,499719.59053472505,744676.26054417831,858173.70284632756,966269.66971267783,984226.29820466344,995787.7623030002,928947.16050027951,807752.69367125595,680380.04134236986,492964.0009647237,424370.83446099865,458269.6161104514,530137.40181115246,789717.0662826465,909989.47591890395,1024537.9418984309,1043565.810592887,1055816.7241009912,984985.01964621863,856554.55871813768,721577.07492118282,522971.65107317065,450282.73879405833,486244.03966427391,562401.49114558869,837477.08404662274,964928.87304342515,{"$f":"JE356-JE359","v":1086314.998780658},1106478.0107016168,1119459.4837432019,1044398.3608416843,908299.87202650076,765263.50337926042,554800.64718689176,477771.42516100279,515920.48000608664,596623.63591761002,888120.20160610834,1023179.9219342045,1151811.8587073886,1173177.7286424122,1186933.3223677941,1107390.2347042006,963165.88884859183,811589.47203221067,588561.24928768072,506932.54994260281]
[]
[null,"EBITDA",null,null,null,null,null,{"$f":"H338","v":0},0,0,0,0,0,0,0,0,87973.668253066586,92959.949483190765,139646.29887531398,209788.46887640472,235983.21913835162,461104.40285428002,521489.10550889978,651958.54624251195,659459.70646243985,731035.14092472196,681538.65129457519,595815.99280194798,506817.87100127398,378590.40375202993,330714.13713674276,353220.54892561666,398377.20806134783,565939.61502793245,641011.43413109705,711571.63619316719,719815.50885273912,723606.99699890905,674353.60626207665,589054.33398768865,500495.88378760329,372903.32265731692,325262.02174311085,347480.38863526564,392408.93605495116,559133.97722877515,633828.75580794236,704034.35465363052,712233.76622450969,716002.93558976159,666991.22225908912,582113.01627884607,493991.83558094164,367030.80562753195,319623.084920216,341545.21975205268,386246.57250550861,552138.19615974277,626457.59020803403,696310.12899499247,704465.07783230895,708211.81539232528,659440.35130567779,574980.88941984705,487294.57418634451,360961.70329727395,313786.17015684873,335403.40031805314,379878.45670093759,544940.57719296403,618886.22012176597,{"$f":"BT338","v":688387.21991206426},696497.68988829071,700221.86861420691,651689.21807394293,567646.17492002738,480392.31828025059,354684.23625050986,307739.49001402431,329042.63106066018,373292.26978547755,537528.76679850358,611102.26861779019,680253.22755091463,688319.18718604499,692020.66516729177,643725.38402592542,560096.43013755349,473272.62144014292,348185.95899581048,301470.59004525875,322449.91786603321,366474.99717731273,529889.71490549075,603092.66134764196,671895.0537567077,679916.45529153955,683595.07480150496,635535.70949005056,552318.51029835618,465922.3341056772,341453.72186948598,294966.31064116128,315611.53209749906,359412.88882752741,522009.63510094688,594843.58668440452,663298.86215190403,671275.64056073246,674931.22706152813,627106.31355678791,544298.52833052096,458327.56335149123,334473.63074660773,288212.74667809793,308512.96863429388,352091.41719554923,513873.96254122618,586340.45357009524,654450.03591926862,662382.10785805015,666014.46894042357,618422.53166724229,536021.81238761276,450473.63034492603,327231.0044328972,281195.20484365796,301138.90149878344,344495.23280896578,505467.3094437056,577567.84693914943,645333.13315680553,653220.39584260387,656829.32009678415,609468.87076103047,{"$f":"EF338","v":527472.86092702241},442345.02535448683,319710.32960304944,273898.15850422857,293473.13693261077,336608.11726789485,496773.41801863682,568509.48057765316,635931.83966400381,643774.16968124919,647359.42549423315,600228.96184199816,518635.2952016184,433925.36016704602,311895.21314321272,266305.19997211592,285498.5637740909,328412.93354594847,487775.11069291097,559148.14726978005,626228.91901055502,634026.17103936314,637587.50531386631,590685.50981206971,509491.80901469762,425197.31776349159,303768.33174702863,258398.99002131942,277197.10098055622,319891.57343118713,478454.23746883299,549465.66607422999,616206.15973003639,623958.16519152373,627495.30198150338,653605.28459049563,568025.42505605856,478082.78377725743,345739.82057599456,297305.03002682817,321085.14185732522,371838.52137684589,555146.84710757085,640081.74845606065,720974.63682480855,734414.55928949453,743068.8725903671,693053.44415213668,602363.99971835827,507051.31577004871,366807.03778602928,315480.18839252269,340708.20583612507,394490.98467174266,588742.14369324269,678747.05139468331,764468.63791140914,778710.36112524103,787880.77477201633,734878.90153993177,638774.79929530376,537771.45044029306,389154.12009455229,334762.52314289467,{"$f":"GR338","v":361526.41781239724},418519.41375967662,624366.65011081402,719744.20439056749,810582.72316373442,825674.07811162865,835391.36678741453,779224.72377919743,677382.67594527605,570348.89678392524,412858.61184390954,355219.26696123881,383612.34540553845,444007.16866645316,662142.72229407553,763213.62847292691,859474.51865923428,875466.18946514116,885762.96273059095,826242.57672655955,718319.99309835117,604895.73208961531,438002.74411279254,376921.72352122143,407042.95021809405,471042.64755132579,702200.08218894294,809304.18900623941,911311.12178875599,928256.81589414086,939167.62757564301,876093.24127293564,761727.07672332635,641530.78496128344,464673.71734150557,399945.51334298082,431899.85321783449,499719.59053472511,744676.26054417843,858173.70284632756,966269.66971267771,984226.29820466368,995787.76230300008,928947.16050027939,807752.69367125595,680380.04134236986,492964.00096472359,424370.83446099865,458269.6161104514,530137.40181115235,789717.0662826465,909989.47591890395,1024537.9418984308,1043565.8105928871,1055816.7241009912,984985.01964621851,856554.55871813791,721577.07492118282,522971.65107317065,450282.73879405833,486244.03966427397,562401.49114558869,837477.08404662274,964928.87304342515,{"$f":"JD338","v":1086314.9987806578},1106478.0107016172,1119459.4837432017,1044398.3608416844,908299.87202650076,765263.50337926042,554800.64718689176,477771.4251610029,515920.48000608664,596623.63591760991,888120.20160610822,1023179.9219342044,1151811.8587073889,1173177.7286424122,1186933.3223677941,1107390.2347042004,963165.88884859183,811589.47203221056,588561.24928768072,506932.54994260275,547402.18396826892]
[null,"Less: Taxes",null,null,null,null,null,{"$f":"H344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Working Capital Changes",null,null,null,null,null,{"$f":"H299","v":0},{"$f":"I299","v":0},{"$f":"J299","v":0},{"$f":"K299","v":0},{"$f":"L299","v":0},{"$f":"M299","v":0},{"$f":"N299","v":0},{"$f":"O299","v":0},{"$f":"P299","v":0},{"$f":"Q299","v":87973.668253066586},{"$f":"R299","v":4986.2812301241938},{"$f":"S299","v":46686.3493921232},{"$f":"T299","v":70142.170001090679},{"$f":"U299","v":26194.75026194696},{"$f":"V299","v":225121.18371592852},{"$f":"W299","v":60384.702654619643},{"$f":"X299","v":130469.44073361217},{"$f":"Y299","v":7501.1602199279005},{"$f":"Z299","v":71575.434462282108},{"$f":"AA299","v":-49496.489630146767},{"$f":"AB299","v":-85722.658492627204},{"$f":"AC299","v":-88998.121800674067},{"$f":"AD299","v":-128227.46724924404},{"$f":"AE299","v":-47876.26661528711},{"$f":"AF299","v":22506.411788874015},{"$f":"AG299","v":45156.659135731054},{"$f":"AH299","v":167562.40696658439},{"$f":"AI299","v":75071.819103164715},{"$f":"AJ299","v":70560.202062070137},{"$f":"AK299","v":8243.8726595718181},{"$f":"AL299","v":3791.4881461702753},{"$f":"AM299","v":-49253.390736832633},{"$f":"AN299","v":-85299.272274387884},{"$f":"AO299","v":-88558.45020008547},{"$f":"AP299","v":-127592.56113028625},{"$f":"AQ299","v":-47641.300914206076},{"$f":"AR299","v":22218.366892154736},{"$f":"AS299","v":44928.547419685579},{"$f":"AT299","v":166725.04117382388},{"$f":"AU299","v":74694.778579167207},{"$f":"AV299","v":70205.598845688161},{"$f":"AW299","v":8199.4115708791651},{"$f":"AX299","v":3769.1693652519025},{"$f":"AY299","v":-49011.713330672705},{"$f":"AZ299","v":-84878.205980242812},{"$f":"BA299","v":-88121.18069790455},{"$f":"BB299","v":-126961.0299534098},{"$f":"BC299","v":-47407.720707315835},{"$f":"BD299","v":21922.134831836505},{"$f":"BE299","v":44701.352753455983},{"$f":"BF299","v":165891.62365423405},{"$f":"BG299","v":74319.394048291375},{"$f":"BH299","v":69852.538786958554},{"$f":"BI299","v":8154.9488373163622},{"$f":"BJ299","v":3746.7375600166852},{"$f":"BK299","v":-48771.464086647728},{"$f":"BL299","v":-84459.461885830737},{"$f":"BM299","v":-87686.315233502421},{"$f":"BN299","v":-126332.87088907068},{"$f":"BO299","v":-47175.533140425105},{"$f":"BP299","v":21617.230161204294},{"$f":"BQ299","v":44475.056382884562},{"$f":"BR299","v":165062.12049202644},{"$f":"BS299","v":73945.642928801826},{"$f":"BT299","v":69500.999790298287},{"$f":"BU299","v":8110.4699762264499},{"$f":"BV299","v":3724.1787259160774},{"$f":"BW299","v":-48532.650540263858},{"$f":"BX299","v":-84043.043153915787},{"$f":"BY299","v":-87253.856639776495},{"$f":"BZ299","v":-125708.08202974079},{"$f":"CA299","v":-46944.746236485546},{"$f":"CB299","v":21303.141046635748},{"$f":"CC299","v":44249.638724817545},{"$f":"CD299","v":164236.49701302586},{"$f":"CE299","v":73573.501819286728},{"$f":"CF299","v":69150.958933124319},{"$f":"CG299","v":8065.9596351302462},{"$f":"CH299","v":3701.4779812468914},{"$f":"CI299","v":-48295.281141366228},{"$f":"CJ299","v":-83628.95388837182},{"$f":"CK299","v":-86823.808697410685},{"$f":"CL299","v":-125086.66244433232},{"$f":"CM299","v":-46715.368950551725},{"$f":"CN299","v":20979.327820774342},{"$f":"CO299","v":44025.079311279638},{"$f":"CP299","v":163414.71772817778},{"$f":"CQ299","v":73202.946442151093},{"$f":"CR299","v":68802.392409065971},{"$f":"CS299","v":8021.4015348318499},{"$f":"CT299","v":3678.6195099651814},{"$f":"CU299","v":-48059.365311454167},{"$f":"CV299","v":-83217.199191694497},{"$f":"CW299","v":-86396.176192678919},{"$f":"CX299","v":-124468.61223619129},{"$f":"CY299","v":-46487.411228324519},{"$f":"CZ299","v":20645.221456337778},{"$f":"DA299","v":43801.356730028114},{"$f":"DB299","v":162596.74627341965},{"$f":"DC299","v":72833.951583457412},{"$f":"DD299","v":68455.275467499741},{"$f":"DE299","v":7976.7784088283079},{"$f":"DF299","v":3655.5865007956745},{"$f":"DG299","v":-47824.91350474034},{"$f":"DH299","v":-82807.785226266715},{"$f":"DI299","v":-85970.964979029668},{"$f":"DJ299","v":-123853.93260488351},{"$f":"DK299","v":-46260.884068509797},{"$f":"DL299","v":20300.221956196008},{"$f":"DM299","v":43578.448561255471},{"$f":"DN299","v":161782.54534567683},{"$f":"DO299","v":72466.49102886871},{"$f":"DP299","v":68109.582349173608},{"$f":"DQ299","v":7932.071938781417},{"$f":"DR299","v":3632.3610823735362},{"$f":"DS299","v":-47591.937273181393},{"$f":"DT299","v":-82400.719279629528},{"$f":"DU299","v":-85548.182042686618},{"$f":"DV299","v":-123242.62591202883},{"$f":"DW299","v":-46035.799589239294},{"$f":"DX299","v":19943.696655125415},{"$f":"DY299","v":43356.331310182402},{"$f":"DZ299","v":160972.07663473982},{"$f":"EA299","v":72100.537495444005},{"$f":"EB299","v":67765.286217655987},{"$f":"EC299","v":7887.2626857983414},{"$f":"ED299","v":3608.9242541802814},{"$f":"EE299","v":-47360.449335753801},{"$f":"EF299","v":-81996.009834008059},{"$f":"EG299","v":-85127.835572535521},{"$f":"EH299","v":-122634.69575143745},{"$f":"EI299","v":-45812.171098820807},{"$f":"EJ299","v":19574.978428382135},{"$f":"EK299","v":43134.980335284141},{"$f":"EL299","v":160165.30075074174},{"$f":"EM299","v":71736.062559016282},{"$f":"EN299","v":67422.359086350771},{"$f":"EO299","v":7842.3300172453746},{"$f":"EP299","v":3585.2558129838435},{"$f":"EQ299","v":-47130.463652234874},{"$f":"ER299","v":-81593.666640379757},{"$f":"ES299","v":-84709.935034572205},{"$f":"ET299","v":-122030.1470238333},{"$f":"EU299","v":-45590.013171096856},{"$f":"EV299","v":19193.363801975036},{"$f":"EW299","v":42914.369771857513},{"$f":"EX299","v":159362.17714696249},{"$f":"EY299","v":71373.036576868966},{"$f":"EZ299","v":67080.771740774857},{"$f":"FA299","v":7797.2520288084634},{"$f":"FB299","v":3561.3342745031696},{"$f":"FC299","v":-46901.995501796599},{"$f":"FD299","v":-81193.70079737209},{"$f":"FE299","v":-84294.4912512062},{"$f":"FF299","v":-121428.98601646291},{"$f":"FG299","v":-45369.341725709266},{"$f":"FH299","v":18798.110959236801},{"$f":"FI299","v":42694.472450630972},{"$f":"FJ299","v":158562.66403764597},{"$f":"FK299","v":71011.428605396766},{"$f":"FL299","v":66740.493655806524},{"$f":"FM299","v":7752.0054614872206},{"$f":"FN299","v":3537.1367899797624},{"$f":"FO299","v":26109.982608992141},{"$f":"FP299","v":-85579.859534436953},{"$f":"FQ299","v":-89942.641278801253},{"$f":"FR299","v":-132342.96320126287},{"$f":"FS299","v":-48434.790549166384},{"$f":"FT299","v":23780.111830497044},{"$f":"FU299","v":50753.379519520793},{"$f":"FV299","v":183308.32573072484},{"$f":"FW299","v":84934.90134848957},{"$f":"FX299","v":80892.888368748361},{"$f":"FY299","v":13439.922464685747},{"$f":"FZ299","v":8654.3133008724544},{"$f":"GA299","v":-50015.428438230185},{"$f":"GB299","v":-90689.444433778524},{"$f":"GC299","v":-95312.683948309626},{"$f":"GD299","v":-140244.27798401931},{"$f":"GE299","v":-51326.849393506593},{"$f":"GF299","v":25228.017443602381},{"$f":"GG299","v":53782.778835617646},{"$f":"GH299","v":194251.15902149992},{"$f":"GI299","v":90004.907701440738},{"$f":"GJ299","v":85721.586516725481},{"$f":"GK299","v":14241.72321383236},{"$f":"GL299","v":9170.4136467752978},{"$f":"GM299","v":-53001.873232084792},{"$f":"GN299","v":-96104.102244627895},{"$f":"GO299","v":-101003.34885501093},{"$f":"GP299","v":-148617.33034574066},{"$f":"GQ299","v":-54391.596951657673},{"$f":"GR299","v":26763.894669502508},{"$f":"GS299","v":56992.995947279502},{"$f":"GT299","v":205847.23635113728},{"$f":"GU299","v":95377.554279753356},{"$f":"GV299","v":90838.518773166928},{"$f":"GW299","v":15091.354947894346},{"$f":"GX299","v":9717.288675785996},{"$f":"GY299","v":-56166.643008217216},{"$f":"GZ299","v":-101842.04783392139},{"$f":"HA299","v":-107033.77916135045},{"$f":"HB299","v":-157490.28494001582},{"$f":"HC299","v":-57639.344882670674},{"$f":"HD299","v":28393.078444299579},{"$f":"HE299","v":60394.823260914651},{"$f":"HF299","v":218135.55362762255},{"$f":"HG299","v":101070.90617885115},{"$f":"HH299","v":96260.89018630737},{"$f":"HI299","v":15991.670805906877},{"$f":"HJ299","v":10296.773265449796},{"$f":"HK299","v":-59520.38600403117},{"$f":"HL299","v":-107922.58362820861},{"$f":"HM299","v":-113424.26100873586},{"$f":"HN299","v":-166892.98797682283},{"$f":"HO299","v":-61081.020591570821},{"$f":"HP299","v":30121.226696872502},{"$f":"HQ299","v":63999.697333231859},{"$f":"HR299","v":231157.4346376168},{"$f":"HS299","v":107104.10681729671},{"$f":"HT299","v":102006.9327825167},{"$f":"HU299","v":16945.694105385104},{"$f":"HV299","v":10910.811681501451},{"$f":"HW299","v":-63074.386302706669},{"$f":"HX299","v":-114366.16454960965},{"$f":"HY299","v":-120196.29176204279},{"$f":"HZ299","v":-176857.06761977798},{"$f":"IA299","v":-64728.203998524928},{"$f":"IB299","v":31954.339874853962},{"$f":"IC299","v":67819.737316890387},{"$f":"ID299","v":244956.67000945355},{"$f":"IE299","v":113497.44230214914},{"$f":"IF299","v":108095.96686635015},{"$f":"IG299","v":17956.628491985728},{"$f":"IH299","v":11561.464098336524},{"$f":"II299","v":-66840.601802720572},{"$f":"IJ299","v":-121194.46682902379},{"$f":"IK299","v":-127372.65232888609},{"$f":"IL299","v":-187416.04037764622},{"$f":"IM299","v":-68593.166503724933},{"$f":"IN299","v":33898.781649452751},{"$f":"IO299","v":71867.785700701002},{"$f":"IP299","v":259579.66447149392},{"$f":"IQ299","v":120272.40963625768},{"$f":"IR299","v":114548.46597952663},{"$f":"IS299","v":19027.868694456294},{"$f":"IT299","v":12250.913508104044},{"$f":"IU299","v":-70831.70445477264},{"$f":"IV299","v":-128430.4609280806},{"$f":"IW299","v":-134977.48379695485},{"$f":"IX299","v":-198605.42384801229},{"$f":"IY299","v":-72688.912279112381},{"$f":"IZ299","v":35961.300870215578},{"$f":"JA299","v":76157.451481314842},{"$f":"JB299","v":275075.59290103416},{"$f":"JC299","v":127451.78899680194},{"$f":"JD299","v":121386.12573723332},{"$f":"JE299","v":20163.011920958757},{"$f":"JF299","v":12981.473041584948},{"$f":"JG299","v":-75061.122901517432},{"$f":"JH299","v":-136098.48881518363},{"$f":"JI299","v":-143036.36864724022},{"$f":"JJ299","v":-210462.85619236878},{"$f":"JK299","v":-77029.222025888797},{"$f":"JL299","v":38149.054845084029},{"$f":"JM299","v":80703.15591152315},{"$f":"JN299","v":291496.56568849843},{"$f":"JO299","v":135059.72032809595},{"$f":"JP299","v":128631.93677318399},{"$f":"JQ299","v":21365.869935023831},{"$f":"JR299","v":13755.593725382118},{"$f":"JS299","v":-79543.087663593935},{"$f":"JT299","v":-144224.34585560858},{"$f":"JU299","v":-151576.41681638127},{"$f":"JV299","v":-223028.22274452995},{"$f":"JW299","v":-81628.699345077854},{"$f":"JX299","v":40469.634025666048}]
[null,null,"Operating Cash flow",null,null,null,null,{"$f":"H362-H363-H364","v":0},{"$f":"I362-I363-I364","v":0},0,0,0,0,0,0,0,0,87973.668253066571,92959.94948319078,139646.29887531404,209788.46887640466,235983.2191383515,461104.40285428014,521489.10550889978,651958.54624251195,659459.70646243985,731035.14092472196,681538.65129457519,595815.99280194798,506817.87100127398,378590.40375202987,330714.13713674265,353220.54892561678,398377.20806134806,565939.61502793233,641011.43413109705,711571.6361931673,719815.50885273877,723606.99699890928,674353.60626207653,589054.33398768876,500495.88378760318,372903.32265731692,325262.0217431109,347480.38863526558,392408.93605495128,559133.97722877515,633828.75580794236,704034.35465363052,712233.76622450969,716002.93558976182,666991.22225908889,582113.01627884619,493991.83558094176,367030.80562753184,319623.08492021618,341545.21975205262,386246.57250550872,552138.19615974266,626457.59020803391,696310.12899499258,704465.0778323086,708211.81539232552,659440.35130567779,574980.88941984694,487294.57418634463,360961.70329727384,313786.17015684885,335403.40031805303,379878.45670093759,544940.57719296415,618886.22012176597,{"$f":"BU362-BU363-BU364","v":688387.21991206426},696497.68988829083,700221.86861420679,651689.21807394316,567646.17492002714,480392.31828025065,354684.23625050986,307739.49001402443,329042.63106066,373292.26978547772,537528.76679850346,611102.26861779031,680253.22755091474,688319.18718604487,692020.66516729165,643725.3840259253,560096.4301375536,473272.6214401428,348185.95899581048,301470.59004525887,322449.91786603309,366474.99717731297,529889.71490549087,603092.66134764173,671895.0537567077,679916.45529153978,683595.07480150473,635535.70949005068,552318.51029835618,465922.33410567726,341453.7218694858,294966.31064116128,315611.53209749929,359412.88882752723,522009.63510094711,594843.58668440429,663298.86215190415,671275.64056073246,674931.22706152825,627106.31355678767,544298.52833052096,458327.56335149123,334473.63074660773,288212.74667809787,308512.96863429376,352091.41719554935,513873.96254122653,586340.45357009501,654450.03591926873,662382.10785805003,666014.46894042369,618422.53166724229,536021.81238761265,450473.63034492603,327231.00443289726,281195.20484365802,301138.90149878338,344495.23280896578,505467.30944370542,577567.84693914955,645333.13315680553,653220.39584260387,656829.32009678427,609468.87076103047,{"$f":"EG362-EG363-EG364","v":527472.8609270223},442345.02535448689,319710.32960304938,273898.15850422863,293473.13693261071,336608.11726789508,496773.41801863688,568509.48057765304,635931.83966400381,643774.1696812493,647359.42549423303,600228.96184199816,518635.29520161822,433925.36016704602,311895.21314321278,266305.19997211586,285498.56377409096,328412.93354594847,487775.11069291108,559148.14726978017,626228.91901055467,634026.17103936314,637587.50531386631,590685.50981206971,509491.80901469779,425197.31776349153,303768.33174702869,258398.99002131942,277197.10098055616,319891.57343118702,478454.23746883322,549465.66607422987,616206.15973003651,623958.16519152361,627495.30198150349,653605.28459049552,568025.42505605868,478082.78377725743,345739.82057599456,297305.03002682817,321085.1418573251,371838.52137684601,555146.84710757108,640081.74845606019,720974.63682480878,734414.55928949465,743068.87259036687,693053.4441521368,602363.99971835827,507051.31577004859,366807.03778602928,315480.18839252269,340708.20583612501,394490.98467174277,588742.14369324257,678747.05139468366,764468.63791140867,778710.36112524103,787880.77477201656,734878.90153993166,638774.79929530399,537771.45044029295,389154.12009455235,334762.52314289473,{"$f":"GS362-GS363-GS364","v":361526.41781239712},418519.41375967674,624366.65011081414,719744.20439056749,810582.72316373431,825674.07811162854,835391.36678741465,{"$f":"GZ362-GZ363-GZ364","v":779224.72377919743},677382.6759452757,570348.89678392536,412858.61184390949,355219.26696123887,383612.34540553851,444007.16866645298,662142.72229407576,763213.62847292691,859474.51865923428,875466.18946514116,885762.96273059072,826242.57672655978,718319.99309835117,604895.73208961543,438002.74411279225,376921.72352122155,407042.95021809393,471042.64755132614,702200.0821889427,809304.18900623929,911311.12178875576,928256.81589414156,939167.62757564231,876093.24127293599,761727.07672332623,641530.78496128356,464673.71734150575,399945.51334298053,431899.85321783472,499719.59053472488,744676.26054417843,858173.70284632756,966269.66971267795,984226.29820466356,995787.76230299997,928947.16050027974,807752.69367125595,680380.04134236975,492964.00096472359,424370.83446099865,458269.61611045134,530137.40181115258,789717.06628264626,909989.47591890418,1024537.9418984308,1043565.8105928871,1055816.7241009912,984985.01964621851,856554.55871813768,721577.07492118294,522971.65107317071,450282.73879405839,486244.03966427385,562401.49114558857,837477.0840466232,964928.87304342445,1086314.9987806585,1106478.0107016168,1119459.4837432019,1044398.3608416844,908299.87202650064,765263.50337926054,554800.64718689164,{"$f":"JL362-JL363-JL364","v":477771.42516100261},515920.48000608676,596623.63591760979,888120.20160610846,1023179.9219342049,1151811.8587073884,1173177.728642412,1186933.3223677943,1107390.2347042004,963165.88884859183,811589.47203221067,588561.24928768061,506932.54994260287]
[null,"Less: Capital Exp. For SPVs including IDC",null,null,null,null,null,{"$f":"H55","v":6701.7446285123187},{"$f":"I55","v":10806.856152383105},{"$f":"J55","v":10908.151349237551},{"$f":"K55","v":1116019.9894738356},{"$f":"L55","v":1141194.7119505827},{"$f":"M55","v":1146049.7834830622},{"$f":"N55","v":3944640.9820195017},{"$f":"O55","v":3960930.8213314968},{"$f":"P55","v":3987771.5945426282},{"$f":"Q55","v":5092448.6869339347},{"$f":"R55","v":5213484.5923408018},{"$f":"S55","v":3971044.5663313586},{"$f":"T55","v":2968429.031123423},{"$f":"U55","v":2980730.1327706496},{"$f":"V55","v":2370256.398808633},{"$f":"W55","v":2380033.7064537182},{"$f":"X55","v":1134108.2235146873},{"$f":"Y55","v":1138786.4199366854},{"$f":"Z55","v":0},{"$f":"AA55","v":0},{"$f":"AB55","v":0},{"$f":"AC55","v":0},{"$f":"AD55","v":0},{"$f":"AE55","v":0},{"$f":"AF55","v":0},{"$f":"AG55","v":0},{"$f":"AH55","v":0},{"$f":"AI55","v":0},{"$f":"AJ55","v":0},{"$f":"AK55","v":0},{"$f":"AL55","v":0},{"$f":"AM55","v":0},{"$f":"AN55","v":0},{"$f":"AO55","v":0},{"$f":"AP55","v":0},{"$f":"AQ55","v":0},{"$f":"AR55","v":0},{"$f":"AS55","v":0},{"$f":"AT55","v":0},{"$f":"AU55","v":0},{"$f":"AV55","v":0},{"$f":"AW55","v":0},{"$f":"AX55","v":0},{"$f":"AY55","v":0},{"$f":"AZ55","v":0},{"$f":"BA55","v":0},{"$f":"BB55","v":0},{"$f":"BC55","v":0},{"$f":"BD55","v":0},{"$f":"BE55","v":0},{"$f":"BF55","v":0},{"$f":"BG55","v":0},{"$f":"BH55","v":0},{"$f":"BI55","v":0},{"$f":"BJ55","v":0},{"$f":"BK55","v":0},{"$f":"BL55","v":0},{"$f":"BM55","v":0},{"$f":"BN55","v":0},{"$f":"BO55","v":0},{"$f":"BP55","v":0},{"$f":"BQ55","v":0},{"$f":"BR55","v":0},{"$f":"BS55","v":0},{"$f":"BT55","v":0},{"$f":"BU55","v":0},{"$f":"BV55","v":0},{"$f":"BW55","v":0},{"$f":"BX55","v":0},{"$f":"BY55","v":0},{"$f":"BZ55","v":0},{"$f":"CA55","v":0},{"$f":"CB55","v":0},{"$f":"CC55","v":0},{"$f":"CD55","v":0},{"$f":"CE55","v":0},{"$f":"CF55","v":0},{"$f":"CG55","v":0},{"$f":"CH55","v":0},{"$f":"CI55","v":0},{"$f":"CJ55","v":0},{"$f":"CK55","v":0},{"$f":"CL55","v":0},{"$f":"CM55","v":0},{"$f":"CN55","v":0},{"$f":"CO55","v":0},{"$f":"CP55","v":0},{"$f":"CQ55","v":0},{"$f":"CR55","v":0},{"$f":"CS55","v":0},{"$f":"CT55","v":0},{"$f":"CU55","v":0},{"$f":"CV55","v":0},{"$f":"CW55","v":0},{"$f":"CX55","v":0},{"$f":"CY55","v":0},{"$f":"CZ55","v":0},{"$f":"DA55","v":0},{"$f":"DB55","v":0},{"$f":"DC55","v":0},{"$f":"DD55","v":0},{"$f":"DE55","v":0},{"$f":"DF55","v":0},{"$f":"DG55","v":0},{"$f":"DH55","v":0},{"$f":"DI55","v":0},{"$f":"DJ55","v":0},{"$f":"DK55","v":0},{"$f":"DL55","v":0},{"$f":"DM55","v":0},{"$f":"DN55","v":0},{"$f":"DO55","v":0},{"$f":"DP55","v":0},{"$f":"DQ55","v":0},{"$f":"DR55","v":0},{"$f":"DS55","v":0},{"$f":"DT55","v":0},{"$f":"DU55","v":0},{"$f":"DV55","v":0},{"$f":"DW55","v":0},{"$f":"DX55","v":0},{"$f":"DY55","v":0},{"$f":"DZ55","v":0},{"$f":"EA55","v":0},{"$f":"EB55","v":0},{"$f":"EC55","v":0},{"$f":"ED55","v":0},{"$f":"EE55","v":0},{"$f":"EF55","v":0},{"$f":"EG55","v":0},{"$f":"EH55","v":0},{"$f":"EI55","v":0},{"$f":"EJ55","v":0},{"$f":"EK55","v":0},{"$f":"EL55","v":0},{"$f":"EM55","v":0},{"$f":"EN55","v":0},{"$f":"EO55","v":0},{"$f":"EP55","v":0},{"$f":"EQ55","v":0},{"$f":"ER55","v":0},{"$f":"ES55","v":0},{"$f":"ET55","v":0},{"$f":"EU55","v":0},{"$f":"EV55","v":0},{"$f":"EW55","v":0},{"$f":"EX55","v":0},{"$f":"EY55","v":0},{"$f":"EZ55","v":0},{"$f":"FA55","v":0},{"$f":"FB55","v":0},{"$f":"FC55","v":0},{"$f":"FD55","v":0},{"$f":"FE55","v":0},{"$f":"FF55","v":0},{"$f":"FG55","v":0},{"$f":"FH55","v":0},{"$f":"FI55","v":0},{"$f":"FJ55","v":0},{"$f":"FK55","v":0},{"$f":"FL55","v":0},{"$f":"FM55","v":0},{"$f":"FN55","v":0},{"$f":"FO55","v":0},{"$f":"FP55","v":0},{"$f":"FQ55","v":0},{"$f":"FR55","v":0},{"$f":"FS55","v":0},{"$f":"FT55","v":0},{"$f":"FU55","v":0},{"$f":"FV55","v":0},{"$f":"FW55","v":0},{"$f":"FX55","v":0},{"$f":"FY55","v":0},{"$f":"FZ55","v":0},{"$f":"GA55","v":0},{"$f":"GB55","v":0},{"$f":"GC55","v":0},{"$f":"GD55","v":0},{"$f":"GE55","v":0},{"$f":"GF55","v":0},{"$f":"GG55","v":0},{"$f":"GH55","v":0},{"$f":"GI55","v":0},{"$f":"GJ55","v":0},{"$f":"GK55","v":0},{"$f":"GL55","v":0},{"$f":"GM55","v":0},{"$f":"GN55","v":0},{"$f":"GO55","v":0},{"$f":"GP55","v":0},{"$f":"GQ55","v":0},{"$f":"GR55","v":0},{"$f":"GS55","v":0},{"$f":"GT55","v":0},{"$f":"GU55","v":0},{"$f":"GV55","v":0},{"$f":"GW55","v":0},{"$f":"GX55","v":0},{"$f":"GY55","v":0},{"$f":"GZ55","v":0},{"$f":"HA55","v":0},{"$f":"HB55","v":0},{"$f":"HC55","v":0},{"$f":"HD55","v":0},{"$f":"HE55","v":0},{"$f":"HF55","v":0},{"$f":"HG55","v":0},{"$f":"HH55","v":0},{"$f":"HI55","v":0},{"$f":"HJ55","v":0},{"$f":"HK55","v":0},{"$f":"HL55","v":0},{"$f":"HM55","v":0},{"$f":"HN55","v":0},{"$f":"HO55","v":0},{"$f":"HP55","v":0},{"$f":"HQ55","v":0},{"$f":"HR55","v":0},{"$f":"HS55","v":0},{"$f":"HT55","v":0},{"$f":"HU55","v":0},{"$f":"HV55","v":0},{"$f":"HW55","v":0},{"$f":"HX55","v":0},{"$f":"HY55","v":0},{"$f":"HZ55","v":0},{"$f":"IA55","v":0},{"$f":"IB55","v":0},{"$f":"IC55","v":0},{"$f":"ID55","v":0},{"$f":"IE55","v":0},{"$f":"IF55","v":0},{"$f":"IG55","v":0},{"$f":"IH55","v":0},{"$f":"II55","v":0},{"$f":"IJ55","v":0},{"$f":"IK55","v":0},{"$f":"IL55","v":0},{"$f":"IM55","v":0},{"$f":"IN55","v":0},{"$f":"IO55","v":0},{"$f":"IP55","v":0},{"$f":"IQ55","v":0},{"$f":"IR55","v":0},{"$f":"IS55","v":0},{"$f":"IT55","v":0},{"$f":"IU55","v":0},{"$f":"IV55","v":0},{"$f":"IW55","v":0},{"$f":"IX55","v":0},{"$f":"IY55","v":0},{"$f":"IZ55","v":0},{"$f":"JA55","v":0},{"$f":"JB55","v":0},{"$f":"JC55","v":0},{"$f":"JD55","v":0},{"$f":"JE55","v":0},{"$f":"JF55","v":0},{"$f":"JG55","v":0},{"$f":"JH55","v":0},{"$f":"JI55","v":0},{"$f":"JJ55","v":0},{"$f":"JK55","v":0},{"$f":"JL55","v":0},{"$f":"JM55","v":0},{"$f":"JN55","v":0},{"$f":"JO55","v":0},{"$f":"JP55","v":0},{"$f":"JQ55","v":0},{"$f":"JR55","v":0},{"$f":"JS55","v":0},{"$f":"JT55","v":0},{"$f":"JU55","v":0},{"$f":"JV55","v":0},{"$f":"JW55","v":0},{"$f":"JX55","v":0}]
[null,"Less: Development Costs"]
[null,null,"Cash Flow before Financing",null,null,null,null,{"$f":"H365-H366-H367","v":-6701.7446285123187},{"$f":"I365-I366-I367","v":-10806.856152383105},-10908.151349237551,-1116019.9894738356,-1141194.7119505827,-1146049.7834830622,-3944640.9820195017,-3960930.8213314968,-3987771.5945426282,-5092448.6869339347,-5125510.9240877349,-3878084.616848168,-2828782.7322481088,-2770941.6638942449,-2134273.1796702817,-1918929.3035994382,-612619.11800578749,-486827.87369417341,659459.70646243985,731035.14092472196,681538.65129457519,595815.99280194798,506817.87100127398,378590.40375202987,330714.13713674265,353220.54892561678,398377.20806134806,565939.61502793233,641011.43413109705,711571.6361931673,719815.50885273877,723606.99699890928,674353.60626207653,589054.33398768876,500495.88378760318,372903.32265731692,325262.0217431109,347480.38863526558,392408.93605495128,559133.97722877515,633828.75580794236,704034.35465363052,712233.76622450969,716002.93558976182,666991.22225908889,582113.01627884619,493991.83558094176,367030.80562753184,319623.08492021618,341545.21975205262,386246.57250550872,552138.19615974266,626457.59020803391,696310.12899499258,704465.0778323086,708211.81539232552,659440.35130567779,574980.88941984694,487294.57418634463,360961.70329727384,313786.17015684885,335403.40031805303,379878.45670093759,544940.57719296415,618886.22012176597,{"$f":"BU365-BU366-BU367","v":688387.21991206426},696497.68988829083,700221.86861420679,651689.21807394316,567646.17492002714,480392.31828025065,354684.23625050986,307739.49001402443,329042.63106066,373292.26978547772,537528.76679850346,611102.26861779031,680253.22755091474,688319.18718604487,692020.66516729165,643725.3840259253,560096.4301375536,473272.6214401428,348185.95899581048,301470.59004525887,322449.91786603309,366474.99717731297,529889.71490549087,603092.66134764173,671895.0537567077,679916.45529153978,683595.07480150473,635535.70949005068,552318.51029835618,465922.33410567726,341453.7218694858,294966.31064116128,315611.53209749929,359412.88882752723,522009.63510094711,594843.58668440429,663298.86215190415,671275.64056073246,674931.22706152825,627106.31355678767,544298.52833052096,458327.56335149123,334473.63074660773,288212.74667809787,308512.96863429376,352091.41719554935,513873.96254122653,586340.45357009501,654450.03591926873,662382.10785805003,666014.46894042369,618422.53166724229,536021.81238761265,450473.63034492603,327231.00443289726,281195.20484365802,301138.90149878338,344495.23280896578,505467.30944370542,577567.84693914955,645333.13315680553,653220.39584260387,656829.32009678427,609468.87076103047,{"$f":"EG365-EG366-EG367","v":527472.8609270223},442345.02535448689,319710.32960304938,273898.15850422863,293473.13693261071,336608.11726789508,496773.41801863688,568509.48057765304,635931.83966400381,643774.1696812493,647359.42549423303,600228.96184199816,518635.29520161822,433925.36016704602,311895.21314321278,266305.19997211586,285498.56377409096,328412.93354594847,487775.11069291108,559148.14726978017,626228.91901055467,634026.17103936314,637587.50531386631,590685.50981206971,509491.80901469779,425197.31776349153,303768.33174702869,258398.99002131942,277197.10098055616,319891.57343118702,478454.23746883322,549465.66607422987,616206.15973003651,623958.16519152361,627495.30198150349,653605.28459049552,568025.42505605868,478082.78377725743,345739.82057599456,297305.03002682817,321085.1418573251,371838.52137684601,555146.84710757108,640081.74845606019,720974.63682480878,734414.55928949465,743068.87259036687,693053.4441521368,602363.99971835827,507051.31577004859,366807.03778602928,315480.18839252269,340708.20583612501,394490.98467174277,588742.14369324257,678747.05139468366,764468.63791140867,778710.36112524103,787880.77477201656,734878.90153993166,638774.79929530399,537771.45044029295,389154.12009455235,334762.52314289473,{"$f":"GS365-GS366-GS367","v":361526.41781239712},418519.41375967674,624366.65011081414,719744.20439056749,810582.72316373431,825674.07811162854,835391.36678741465,{"$f":"GZ365-GZ366-GZ367","v":779224.72377919743},677382.6759452757,570348.89678392536,412858.61184390949,355219.26696123887,383612.34540553851,444007.16866645298,662142.72229407576,763213.62847292691,859474.51865923428,875466.18946514116,885762.96273059072,826242.57672655978,718319.99309835117,604895.73208961543,438002.74411279225,376921.72352122155,407042.95021809393,471042.64755132614,702200.0821889427,809304.18900623929,911311.12178875576,928256.81589414156,939167.62757564231,876093.24127293599,761727.07672332623,641530.78496128356,464673.71734150575,399945.51334298053,431899.85321783472,499719.59053472488,744676.26054417843,858173.70284632756,966269.66971267795,984226.29820466356,995787.76230299997,928947.16050027974,807752.69367125595,680380.04134236975,492964.00096472359,424370.83446099865,458269.61611045134,530137.40181115258,789717.06628264626,909989.47591890418,1024537.9418984308,1043565.8105928871,1055816.7241009912,984985.01964621851,856554.55871813768,721577.07492118294,522971.65107317071,450282.73879405839,486244.03966427385,562401.49114558857,837477.0840466232,964928.87304342445,1086314.9987806585,1106478.0107016168,1119459.4837432019,1044398.3608416844,908299.87202650064,765263.50337926054,554800.64718689164,{"$f":"JL365-JL366-JL367","v":477771.42516100261},515920.48000608676,596623.63591760979,888120.20160610846,1023179.9219342049,1151811.8587073884,1173177.728642412,1186933.3223677943,1107390.2347042004,963165.88884859183,811589.47203221067,588561.24928768061,506932.54994260287]
[null,"Add: Debt Fund Funding for SPVs",null,null,null,null,null,{"$f":"H311","v":6031.5701656610872},{"$f":"I311","v":9726.1705371447933},{"$f":"J311","v":9817.3362143137965},{"$f":"K311","v":1004417.9905264521},{"$f":"L311","v":1027075.2407555246},{"$f":"M311","v":1031444.805134756},{"$f":"N311","v":3550176.8838175517},{"$f":"O311","v":3564837.7391983476},{"$f":"P311","v":3588994.4350883653},{"$f":"Q311","v":4583203.8182405401},{"$f":"R311","v":4692136.1331067216},{"$f":"S311","v":3573940.109698223},{"$f":"T311","v":2671586.1280110809},{"$f":"U311","v":2682657.1194935846},{"$f":"V311","v":2133230.7589277695},{"$f":"W311","v":2142030.3358083465},{"$f":"X311","v":1020697.4011632185},{"$f":"Y311","v":1024907.7779430168},{"$f":"Z311","v":0},{"$f":"AA311","v":0},{"$f":"AB311","v":0},{"$f":"AC311","v":0},{"$f":"AD311","v":0},{"$f":"AE311","v":0},{"$f":"AF311","v":0},{"$f":"AG311","v":0},{"$f":"AH311","v":0},{"$f":"AI311","v":0},{"$f":"AJ311","v":0},{"$f":"AK311","v":0},{"$f":"AL311","v":0},{"$f":"AM311","v":0},{"$f":"AN311","v":0},{"$f":"AO311","v":0},{"$f":"AP311","v":0},{"$f":"AQ311","v":0},{"$f":"AR311","v":0},{"$f":"AS311","v":0},{"$f":"AT311","v":0},{"$f":"AU311","v":0},{"$f":"AV311","v":0},{"$f":"AW311","v":0},{"$f":"AX311","v":0},{"$f":"AY311","v":0},{"$f":"AZ311","v":0},{"$f":"BA311","v":0},{"$f":"BB311","v":0},{"$f":"BC311","v":0},{"$f":"BD311","v":0},{"$f":"BE311","v":0},{"$f":"BF311","v":0},{"$f":"BG311","v":0},{"$f":"BH311","v":0},{"$f":"BI311","v":0},{"$f":"BJ311","v":0},{"$f":"BK311","v":0},{"$f":"BL311","v":0},{"$f":"BM311","v":0},{"$f":"BN311","v":0},{"$f":"BO311","v":0},{"$f":"BP311","v":0},{"$f":"BQ311","v":0},{"$f":"BR311","v":0},{"$f":"BS311","v":0},{"$f":"BT311","v":0},{"$f":"BU311","v":0},{"$f":"BV311","v":0},{"$f":"BW311","v":0},{"$f":"BX311","v":0},{"$f":"BY311","v":0},{"$f":"BZ311","v":0},{"$f":"CA311","v":0},{"$f":"CB311","v":0},{"$f":"CC311","v":0},{"$f":"CD311","v":0},{"$f":"CE311","v":0},{"$f":"CF311","v":0},{"$f":"CG311","v":0},{"$f":"CH311","v":0},{"$f":"CI311","v":0},{"$f":"CJ311","v":0},{"$f":"CK311","v":0},{"$f":"CL311","v":0},{"$f":"CM311","v":0},{"$f":"CN311","v":0},{"$f":"CO311","v":0},{"$f":"CP311","v":0},{"$f":"CQ311","v":0},{"$f":"CR311","v":0},{"$f":"CS311","v":0},{"$f":"CT311","v":0},{"$f":"CU311","v":0},{"$f":"CV311","v":0},{"$f":"CW311","v":0},{"$f":"CX311","v":0},{"$f":"CY311","v":0},{"$f":"CZ311","v":0},{"$f":"DA311","v":0},{"$f":"DB311","v":0},{"$f":"DC311","v":0},{"$f":"DD311","v":0},{"$f":"DE311","v":0},{"$f":"DF311","v":0},{"$f":"DG311","v":0},{"$f":"DH311","v":0},{"$f":"DI311","v":0},{"$f":"DJ311","v":0},{"$f":"DK311","v":0},{"$f":"DL311","v":0},{"$f":"DM311","v":0},{"$f":"DN311","v":0},{"$f":"DO311","v":0},{"$f":"DP311","v":0},{"$f":"DQ311","v":0},{"$f":"DR311","v":0},{"$f":"DS311","v":0},{"$f":"DT311","v":0},{"$f":"DU311","v":0},{"$f":"DV311","v":0},{"$f":"DW311","v":0},{"$f":"DX311","v":0},{"$f":"DY311","v":0},{"$f":"DZ311","v":0},{"$f":"EA311","v":0},{"$f":"EB311","v":0},{"$f":"EC311","v":0},{"$f":"ED311","v":0},{"$f":"EE311","v":0},{"$f":"EF311","v":0},{"$f":"EG311","v":0},{"$f":"EH311","v":0},{"$f":"EI311","v":0},{"$f":"EJ311","v":0},{"$f":"EK311","v":0},{"$f":"EL311","v":0},{"$f":"EM311","v":0},{"$f":"EN311","v":0},{"$f":"EO311","v":0},{"$f":"EP311","v":0},{"$f":"EQ311","v":0},{"$f":"ER311","v":0},{"$f":"ES311","v":0},{"$f":"ET311","v":0},{"$f":"EU311","v":0},{"$f":"EV311","v":0},{"$f":"EW311","v":0},{"$f":"EX311","v":0},{"$f":"EY311","v":0},{"$f":"EZ311","v":0},{"$f":"FA311","v":0},{"$f":"FB311","v":0},{"$f":"FC311","v":0},{"$f":"FD311","v":0},{"$f":"FE311","v":0},{"$f":"FF311","v":0},{"$f":"FG311","v":0},{"$f":"FH311","v":0},{"$f":"FI311","v":0},{"$f":"FJ311","v":0},{"$f":"FK311","v":0},{"$f":"FL311","v":0},{"$f":"FM311","v":0},{"$f":"FN311","v":0},{"$f":"FO311","v":0},{"$f":"FP311","v":0},{"$f":"FQ311","v":0},{"$f":"FR311","v":0},{"$f":"FS311","v":0},{"$f":"FT311","v":0},{"$f":"FU311","v":0},{"$f":"FV311","v":0},{"$f":"FW311","v":0},{"$f":"FX311","v":0},{"$f":"FY311","v":0},{"$f":"FZ311","v":0},{"$f":"GA311","v":0},{"$f":"GB311","v":0},{"$f":"GC311","v":0},{"$f":"GD311","v":0},{"$f":"GE311","v":0},{"$f":"GF311","v":0},{"$f":"GG311","v":0},{"$f":"GH311","v":0},{"$f":"GI311","v":0},{"$f":"GJ311","v":0},{"$f":"GK311","v":0},{"$f":"GL311","v":0},{"$f":"GM311","v":0},{"$f":"GN311","v":0},{"$f":"GO311","v":0},{"$f":"GP311","v":0},{"$f":"GQ311","v":0},{"$f":"GR311","v":0},{"$f":"GS311","v":0},{"$f":"GT311","v":0},{"$f":"GU311","v":0},{"$f":"GV311","v":0},{"$f":"GW311","v":0},{"$f":"GX311","v":0},{"$f":"GY311","v":0},{"$f":"GZ311","v":0},{"$f":"HA311","v":0},{"$f":"HB311","v":0},{"$f":"HC311","v":0},{"$f":"HD311","v":0},{"$f":"HE311","v":0},{"$f":"HF311","v":0},{"$f":"HG311","v":0},{"$f":"HH311","v":0},{"$f":"HI311","v":0},{"$f":"HJ311","v":0},{"$f":"HK311","v":0},{"$f":"HL311","v":0},{"$f":"HM311","v":0},{"$f":"HN311","v":0},{"$f":"HO311","v":0},{"$f":"HP311","v":0},{"$f":"HQ311","v":0},{"$f":"HR311","v":0},{"$f":"HS311","v":0},{"$f":"HT311","v":0},{"$f":"HU311","v":0},{"$f":"HV311","v":0},{"$f":"HW311","v":0},{"$f":"HX311","v":0},{"$f":"HY311","v":0},{"$f":"HZ311","v":0},{"$f":"IA311","v":0},{"$f":"IB311","v":0},{"$f":"IC311","v":0},{"$f":"ID311","v":0},{"$f":"IE311","v":0},{"$f":"IF311","v":0},{"$f":"IG311","v":0},{"$f":"IH311","v":0},{"$f":"II311","v":0},{"$f":"IJ311","v":0},{"$f":"IK311","v":0},{"$f":"IL311","v":0},{"$f":"IM311","v":0},{"$f":"IN311","v":0},{"$f":"IO311","v":0},{"$f":"IP311","v":0},{"$f":"IQ311","v":0},{"$f":"IR311","v":0},{"$f":"IS311","v":0},{"$f":"IT311","v":0},{"$f":"IU311","v":0},{"$f":"IV311","v":0},{"$f":"IW311","v":0},{"$f":"IX311","v":0},{"$f":"IY311","v":0},{"$f":"IZ311","v":0},{"$f":"JA311","v":0},{"$f":"JB311","v":0},{"$f":"JC311","v":0},{"$f":"JD311","v":0},{"$f":"JE311","v":0},{"$f":"JF311","v":0},{"$f":"JG311","v":0},{"$f":"JH311","v":0},{"$f":"JI311","v":0},{"$f":"JJ311","v":0},{"$f":"JK311","v":0},{"$f":"JL311","v":0},{"$f":"JM311","v":0},{"$f":"JN311","v":0},{"$f":"JO311","v":0},{"$f":"JP311","v":0},{"$f":"JQ311","v":0},{"$f":"JR311","v":0},{"$f":"JS311","v":0},{"$f":"JT311","v":0},{"$f":"JU311","v":0},{"$f":"JV311","v":0},{"$f":"JW311","v":0},{"$f":"JX311","v":0}]
[null,"Add: Debt Funding for development Cost"]
[null,"Add: Equity Contribution of development Co.",null,null,null,null,null,{"$f":"H190","v":335.08723142561598},{"$f":"I190","v":540.34280761915522},{"$f":"J190","v":545.40756746187753},{"$f":"K190","v":55800.999473691787},{"$f":"L190","v":58086.322383738974},{"$f":"M190","v":58338.712216673746},{"$f":"N190","v":276262.92864181066},{"$f":"O190","v":277403.42298551637},{"$f":"P190","v":279596.99091269227},{"$f":"Q190","v":335164.46331450465},{"$f":"R190","v":346549.97218300338},{"$f":"S190","v":284784.99550749303},{"$f":"T190","v":296842.90311234235},{"$f":"U190","v":298073.01327706501},{"$f":"V190","v":237025.63988086328},{"$f":"W190","v":238003.37064537185},{"$f":"X190","v":113410.82235146873},{"$f":"Y190","v":113878.64199366854},{"$f":"Z190","v":0},{"$f":"AA190","v":0},{"$f":"AB190","v":0},{"$f":"AC190","v":0},{"$f":"AD190","v":0},{"$f":"AE190","v":0},{"$f":"AF190","v":0},{"$f":"AG190","v":0},{"$f":"AH190","v":0},{"$f":"AI190","v":0},{"$f":"AJ190","v":0},{"$f":"AK190","v":0},{"$f":"AL190","v":0},{"$f":"AM190","v":0},{"$f":"AN190","v":0},{"$f":"AO190","v":0},{"$f":"AP190","v":0},{"$f":"AQ190","v":0},{"$f":"AR190","v":0},{"$f":"AS190","v":0},{"$f":"AT190","v":0},{"$f":"AU190","v":0},{"$f":"AV190","v":0},{"$f":"AW190","v":0},{"$f":"AX190","v":0},{"$f":"AY190","v":0},{"$f":"AZ190","v":0},{"$f":"BA190","v":0},{"$f":"BB190","v":0},{"$f":"BC190","v":0},{"$f":"BD190","v":0},{"$f":"BE190","v":0},{"$f":"BF190","v":0},{"$f":"BG190","v":0},{"$f":"BH190","v":0},{"$f":"BI190","v":0},{"$f":"BJ190","v":0},{"$f":"BK190","v":0},{"$f":"BL190","v":0},{"$f":"BM190","v":0},{"$f":"BN190","v":0},{"$f":"BO190","v":0},{"$f":"BP190","v":0},{"$f":"BQ190","v":0},{"$f":"BR190","v":0},{"$f":"BS190","v":0},{"$f":"BT190","v":0},{"$f":"BU190","v":0},{"$f":"BV190","v":0},{"$f":"BW190","v":0},{"$f":"BX190","v":0},{"$f":"BY190","v":0},{"$f":"BZ190","v":0},{"$f":"CA190","v":0},{"$f":"CB190","v":0},{"$f":"CC190","v":0},{"$f":"CD190","v":0},{"$f":"CE190","v":0},{"$f":"CF190","v":0},{"$f":"CG190","v":0},{"$f":"CH190","v":0},{"$f":"CI190","v":0},{"$f":"CJ190","v":0},{"$f":"CK190","v":0},{"$f":"CL190","v":0},{"$f":"CM190","v":0},{"$f":"CN190","v":0},{"$f":"CO190","v":0},{"$f":"CP190","v":0},{"$f":"CQ190","v":0},{"$f":"CR190","v":0},{"$f":"CS190","v":0},{"$f":"CT190","v":0},{"$f":"CU190","v":0},{"$f":"CV190","v":0},{"$f":"CW190","v":0},{"$f":"CX190","v":0},{"$f":"CY190","v":0},{"$f":"CZ190","v":0},{"$f":"DA190","v":0},{"$f":"DB190","v":0},{"$f":"DC190","v":0},{"$f":"DD190","v":0},{"$f":"DE190","v":0},{"$f":"DF190","v":0},{"$f":"DG190","v":0},{"$f":"DH190","v":0},{"$f":"DI190","v":0},{"$f":"DJ190","v":0},{"$f":"DK190","v":0},{"$f":"DL190","v":0},{"$f":"DM190","v":0},{"$f":"DN190","v":0},{"$f":"DO190","v":0},{"$f":"DP190","v":0},{"$f":"DQ190","v":0},{"$f":"DR190","v":0},{"$f":"DS190","v":0},{"$f":"DT190","v":0},{"$f":"DU190","v":0},{"$f":"DV190","v":0},{"$f":"DW190","v":0},{"$f":"DX190","v":0},{"$f":"DY190","v":0},{"$f":"DZ190","v":0},{"$f":"EA190","v":0},{"$f":"EB190","v":0},{"$f":"EC190","v":0},{"$f":"ED190","v":0},{"$f":"EE190","v":0},{"$f":"EF190","v":0},{"$f":"EG190","v":0},{"$f":"EH190","v":0},{"$f":"EI190","v":0},{"$f":"EJ190","v":0},{"$f":"EK190","v":0},{"$f":"EL190","v":0},{"$f":"EM190","v":0},{"$f":"EN190","v":0},{"$f":"EO190","v":0},{"$f":"EP190","v":0},{"$f":"EQ190","v":0},{"$f":"ER190","v":0},{"$f":"ES190","v":0},{"$f":"ET190","v":0},{"$f":"EU190","v":0},{"$f":"EV190","v":0},{"$f":"EW190","v":0},{"$f":"EX190","v":0},{"$f":"EY190","v":0},{"$f":"EZ190","v":0},{"$f":"FA190","v":0},{"$f":"FB190","v":0},{"$f":"FC190","v":0},{"$f":"FD190","v":0},{"$f":"FE190","v":0},{"$f":"FF190","v":0},{"$f":"FG190","v":0},{"$f":"FH190","v":0},{"$f":"FI190","v":0},{"$f":"FJ190","v":0},{"$f":"FK190","v":0},{"$f":"FL190","v":0},{"$f":"FM190","v":0},{"$f":"FN190","v":0},{"$f":"FO190","v":0},{"$f":"FP190","v":0},{"$f":"FQ190","v":0},{"$f":"FR190","v":0},{"$f":"FS190","v":0},{"$f":"FT190","v":0},{"$f":"FU190","v":0},{"$f":"FV190","v":0},{"$f":"FW190","v":0},{"$f":"FX190","v":0},{"$f":"FY190","v":0},{"$f":"FZ190","v":0},{"$f":"GA190","v":0},{"$f":"GB190","v":0},{"$f":"GC190","v":0},{"$f":"GD190","v":0},{"$f":"GE190","v":0},{"$f":"GF190","v":0},{"$f":"GG190","v":0},{"$f":"GH190","v":0},{"$f":"GI190","v":0},{"$f":"GJ190","v":0},{"$f":"GK190","v":0},{"$f":"GL190","v":0},{"$f":"GM190","v":0},{"$f":"GN190","v":0},{"$f":"GO190","v":0},{"$f":"GP190","v":0},{"$f":"GQ190","v":0},{"$f":"GR190","v":0},{"$f":"GS190","v":0},{"$f":"GT190","v":0},{"$f":"GU190","v":0},{"$f":"GV190","v":0},{"$f":"GW190","v":0},{"$f":"GX190","v":0},{"$f":"GY190","v":0},{"$f":"GZ190","v":0},{"$f":"HA190","v":0},{"$f":"HB190","v":0},{"$f":"HC190","v":0},{"$f":"HD190","v":0},{"$f":"HE190","v":0},{"$f":"HF190","v":0},{"$f":"HG190","v":0},{"$f":"HH190","v":0},{"$f":"HI190","v":0},{"$f":"HJ190","v":0},{"$f":"HK190","v":0},{"$f":"HL190","v":0},{"$f":"HM190","v":0},{"$f":"HN190","v":0},{"$f":"HO190","v":0},{"$f":"HP190","v":0},{"$f":"HQ190","v":0},{"$f":"HR190","v":0},{"$f":"HS190","v":0},{"$f":"HT190","v":0},{"$f":"HU190","v":0},{"$f":"HV190","v":0},{"$f":"HW190","v":0},{"$f":"HX190","v":0},{"$f":"HY190","v":0},{"$f":"HZ190","v":0},{"$f":"IA190","v":0},{"$f":"IB190","v":0},{"$f":"IC190","v":0},{"$f":"ID190","v":0},{"$f":"IE190","v":0},{"$f":"IF190","v":0},{"$f":"IG190","v":0},{"$f":"IH190","v":0},{"$f":"II190","v":0},{"$f":"IJ190","v":0},{"$f":"IK190","v":0},{"$f":"IL190","v":0},{"$f":"IM190","v":0},{"$f":"IN190","v":0},{"$f":"IO190","v":0},{"$f":"IP190","v":0},{"$f":"IQ190","v":0},{"$f":"IR190","v":0},{"$f":"IS190","v":0},{"$f":"IT190","v":0},{"$f":"IU190","v":0},{"$f":"IV190","v":0},{"$f":"IW190","v":0},{"$f":"IX190","v":0},{"$f":"IY190","v":0},{"$f":"IZ190","v":0},{"$f":"JA190","v":0},{"$f":"JB190","v":0},{"$f":"JC190","v":0},{"$f":"JD190","v":0},{"$f":"JE190","v":0},{"$f":"JF190","v":0},{"$f":"JG190","v":0},{"$f":"JH190","v":0},{"$f":"JI190","v":0},{"$f":"JJ190","v":0},{"$f":"JK190","v":0},{"$f":"JL190","v":0},{"$f":"JM190","v":0},{"$f":"JN190","v":0},{"$f":"JO190","v":0},{"$f":"JP190","v":0},{"$f":"JQ190","v":0},{"$f":"JR190","v":0},{"$f":"JS190","v":0},{"$f":"JT190","v":0},{"$f":"JU190","v":0},{"$f":"JV190","v":0},{"$f":"JW190","v":0},{"$f":"JX190","v":0}]
[null,"Add: Equity Contributions From rooftop owners",null,null,null,null,null,{"$f":"H178","v":335.08723142561598},{"$f":"I178","v":540.34280761915522},{"$f":"J178","v":545.40756746187753},{"$f":"K178","v":55800.999473691787},{"$f":"L178","v":56033.148811319326},{"$f":"M178","v":56266.266131632488},{"$f":"N178","v":118201.16956013955},{"$f":"O178","v":118689.65914763336},{"$f":"P178","v":119180.16854157062},{"$f":"Q178","v":174080.40537888883},{"$f":"R178","v":174798.48705107678},{"$f":"S178","v":112319.46112564283},{"$f":"T178","v":0},{"$f":"U178","v":0},{"$f":"V178","v":0},{"$f":"W178","v":0},{"$f":"X178","v":0},{"$f":"Y178","v":0},{"$f":"Z178","v":0},{"$f":"AA178","v":0},{"$f":"AB178","v":0},{"$f":"AC178","v":0},{"$f":"AD178","v":0},{"$f":"AE178","v":0},{"$f":"AF178","v":0},{"$f":"AG178","v":0},{"$f":"AH178","v":0},{"$f":"AI178","v":0},{"$f":"AJ178","v":0},{"$f":"AK178","v":0},{"$f":"AL178","v":0},{"$f":"AM178","v":0},{"$f":"AN178","v":0},{"$f":"AO178","v":0},{"$f":"AP178","v":0},{"$f":"AQ178","v":0},{"$f":"AR178","v":0},{"$f":"AS178","v":0},{"$f":"AT178","v":0},{"$f":"AU178","v":0},{"$f":"AV178","v":0},{"$f":"AW178","v":0},{"$f":"AX178","v":0},{"$f":"AY178","v":0},{"$f":"AZ178","v":0},{"$f":"BA178","v":0},{"$f":"BB178","v":0},{"$f":"BC178","v":0},{"$f":"BD178","v":0},{"$f":"BE178","v":0},{"$f":"BF178","v":0},{"$f":"BG178","v":0},{"$f":"BH178","v":0},{"$f":"BI178","v":0},{"$f":"BJ178","v":0},{"$f":"BK178","v":0},{"$f":"BL178","v":0},{"$f":"BM178","v":0},{"$f":"BN178","v":0},{"$f":"BO178","v":0},{"$f":"BP178","v":0},{"$f":"BQ178","v":0},{"$f":"BR178","v":0},{"$f":"BS178","v":0},{"$f":"BT178","v":0},{"$f":"BU178","v":0},{"$f":"BV178","v":0},{"$f":"BW178","v":0},{"$f":"BX178","v":0},{"$f":"BY178","v":0},{"$f":"BZ178","v":0},{"$f":"CA178","v":0},{"$f":"CB178","v":0},{"$f":"CC178","v":0},{"$f":"CD178","v":0},{"$f":"CE178","v":0},{"$f":"CF178","v":0},{"$f":"CG178","v":0},{"$f":"CH178","v":0},{"$f":"CI178","v":0},{"$f":"CJ178","v":0},{"$f":"CK178","v":0},{"$f":"CL178","v":0},{"$f":"CM178","v":0},{"$f":"CN178","v":0},{"$f":"CO178","v":0},{"$f":"CP178","v":0},{"$f":"CQ178","v":0},{"$f":"CR178","v":0},{"$f":"CS178","v":0},{"$f":"CT178","v":0},{"$f":"CU178","v":0},{"$f":"CV178","v":0},{"$f":"CW178","v":0},{"$f":"CX178","v":0},{"$f":"CY178","v":0},{"$f":"CZ178","v":0},{"$f":"DA178","v":0},{"$f":"DB178","v":0},{"$f":"DC178","v":0},{"$f":"DD178","v":0},{"$f":"DE178","v":0},{"$f":"DF178","v":0},{"$f":"DG178","v":0},{"$f":"DH178","v":0},{"$f":"DI178","v":0},{"$f":"DJ178","v":0},{"$f":"DK178","v":0},{"$f":"DL178","v":0},{"$f":"DM178","v":0},{"$f":"DN178","v":0},{"$f":"DO178","v":0},{"$f":"DP178","v":0},{"$f":"DQ178","v":0},{"$f":"DR178","v":0},{"$f":"DS178","v":0},{"$f":"DT178","v":0},{"$f":"DU178","v":0},{"$f":"DV178","v":0},{"$f":"DW178","v":0},{"$f":"DX178","v":0},{"$f":"DY178","v":0},{"$f":"DZ178","v":0},{"$f":"EA178","v":0},{"$f":"EB178","v":0},{"$f":"EC178","v":0},{"$f":"ED178","v":0},{"$f":"EE178","v":0},{"$f":"EF178","v":0},{"$f":"EG178","v":0},{"$f":"EH178","v":0},{"$f":"EI178","v":0},{"$f":"EJ178","v":0},{"$f":"EK178","v":0},{"$f":"EL178","v":0},{"$f":"EM178","v":0},{"$f":"EN178","v":0},{"$f":"EO178","v":0},{"$f":"EP178","v":0},{"$f":"EQ178","v":0},{"$f":"ER178","v":0},{"$f":"ES178","v":0},{"$f":"ET178","v":0},{"$f":"EU178","v":0},{"$f":"EV178","v":0},{"$f":"EW178","v":0},{"$f":"EX178","v":0},{"$f":"EY178","v":0},{"$f":"EZ178","v":0},{"$f":"FA178","v":0},{"$f":"FB178","v":0},{"$f":"FC178","v":0},{"$f":"FD178","v":0},{"$f":"FE178","v":0},{"$f":"FF178","v":0},{"$f":"FG178","v":0},{"$f":"FH178","v":0},{"$f":"FI178","v":0},{"$f":"FJ178","v":0},{"$f":"FK178","v":0},{"$f":"FL178","v":0},{"$f":"FM178","v":0},{"$f":"FN178","v":0},{"$f":"FO178","v":0},{"$f":"FP178","v":0},{"$f":"FQ178","v":0},{"$f":"FR178","v":0},{"$f":"FS178","v":0},{"$f":"FT178","v":0},{"$f":"FU178","v":0},{"$f":"FV178","v":0},{"$f":"FW178","v":0},{"$f":"FX178","v":0},{"$f":"FY178","v":0},{"$f":"FZ178","v":0},{"$f":"GA178","v":0},{"$f":"GB178","v":0},{"$f":"GC178","v":0},{"$f":"GD178","v":0},{"$f":"GE178","v":0},{"$f":"GF178","v":0},{"$f":"GG178","v":0},{"$f":"GH178","v":0},{"$f":"GI178","v":0},{"$f":"GJ178","v":0},{"$f":"GK178","v":0},{"$f":"GL178","v":0},{"$f":"GM178","v":0},{"$f":"GN178","v":0},{"$f":"GO178","v":0},{"$f":"GP178","v":0},{"$f":"GQ178","v":0},{"$f":"GR178","v":0},{"$f":"GS178","v":0},{"$f":"GT178","v":0},{"$f":"GU178","v":0},{"$f":"GV178","v":0},{"$f":"GW178","v":0},{"$f":"GX178","v":0},{"$f":"GY178","v":0},{"$f":"GZ178","v":0},{"$f":"HA178","v":0},{"$f":"HB178","v":0},{"$f":"HC178","v":0},{"$f":"HD178","v":0},{"$f":"HE178","v":0},{"$f":"HF178","v":0},{"$f":"HG178","v":0},{"$f":"HH178","v":0},{"$f":"HI178","v":0},{"$f":"HJ178","v":0},{"$f":"HK178","v":0},{"$f":"HL178","v":0},{"$f":"HM178","v":0},{"$f":"HN178","v":0},{"$f":"HO178","v":0},{"$f":"HP178","v":0},{"$f":"HQ178","v":0},{"$f":"HR178","v":0},{"$f":"HS178","v":0},{"$f":"HT178","v":0},{"$f":"HU178","v":0},{"$f":"HV178","v":0},{"$f":"HW178","v":0},{"$f":"HX178","v":0},{"$f":"HY178","v":0},{"$f":"HZ178","v":0},{"$f":"IA178","v":0},{"$f":"IB178","v":0},{"$f":"IC178","v":0},{"$f":"ID178","v":0},{"$f":"IE178","v":0},{"$f":"IF178","v":0},{"$f":"IG178","v":0},{"$f":"IH178","v":0},{"$f":"II178","v":0},{"$f":"IJ178","v":0},{"$f":"IK178","v":0},{"$f":"IL178","v":0},{"$f":"IM178","v":0},{"$f":"IN178","v":0},{"$f":"IO178","v":0},{"$f":"IP178","v":0},{"$f":"IQ178","v":0},{"$f":"IR178","v":0},{"$f":"IS178","v":0},{"$f":"IT178","v":0},{"$f":"IU178","v":0},{"$f":"IV178","v":0},{"$f":"IW178","v":0},{"$f":"IX178","v":0},{"$f":"IY178","v":0},{"$f":"IZ178","v":0},{"$f":"JA178","v":0},{"$f":"JB178","v":0},{"$f":"JC178","v":0},{"$f":"JD178","v":0},{"$f":"JE178","v":0},{"$f":"JF178","v":0},{"$f":"JG178","v":0},{"$f":"JH178","v":0},{"$f":"JI178","v":0},{"$f":"JJ178","v":0},{"$f":"JK178","v":0},{"$f":"JL178","v":0},{"$f":"JM178","v":0},{"$f":"JN178","v":0},{"$f":"JO178","v":0},{"$f":"JP178","v":0},{"$f":"JQ178","v":0},{"$f":"JR178","v":0},{"$f":"JS178","v":0},{"$f":"JT178","v":0},{"$f":"JU178","v":0},{"$f":"JV178","v":0},{"$f":"JW178","v":0},{"$f":"JX178","v":0}]
[null,"Add: Local Bank Funding",null,null,null,null,null,{"$f":"H269","v":0},{"$f":"I269","v":0},{"$f":"J269","v":0},{"$f":"K269","v":0},{"$f":"L269","v":0},{"$f":"M269","v":0},{"$f":"N269","v":0},{"$f":"O269","v":0},{"$f":"P269","v":0},{"$f":"Q269","v":0},{"$f":"R269","v":0},{"$f":"S269","v":0},{"$f":"T269","v":0},{"$f":"U269","v":0},{"$f":"V269","v":0},{"$f":"W269","v":0},{"$f":"X269","v":0},{"$f":"Y269","v":0},{"$f":"Z269","v":2673763.2279333463},{"$f":"AA269","v":0},{"$f":"AB269","v":0},{"$f":"AC269","v":0},{"$f":"AD269","v":22524652.45119153},{"$f":"AE269","v":0},{"$f":"AF269","v":8585284.5458045788},{"$f":"AG269","v":0},{"$f":"AH269","v":0},{"$f":"AI269","v":0},{"$f":"AJ269","v":0},{"$f":"AK269","v":0},{"$f":"AL269","v":0},{"$f":"AM269","v":0},{"$f":"AN269","v":0},{"$f":"AO269","v":0},{"$f":"AP269","v":0},{"$f":"AQ269","v":0},{"$f":"AR269","v":0},{"$f":"AS269","v":0},{"$f":"AT269","v":0},{"$f":"AU269","v":0},{"$f":"AV269","v":0},{"$f":"AW269","v":0},{"$f":"AX269","v":0},{"$f":"AY269","v":0},{"$f":"AZ269","v":0},{"$f":"BA269","v":0},{"$f":"BB269","v":0},{"$f":"BC269","v":0},{"$f":"BD269","v":0},{"$f":"BE269","v":0},{"$f":"BF269","v":0},{"$f":"BG269","v":0},{"$f":"BH269","v":0},{"$f":"BI269","v":0},{"$f":"BJ269","v":0},{"$f":"BK269","v":0},{"$f":"BL269","v":0},{"$f":"BM269","v":0},{"$f":"BN269","v":0},{"$f":"BO269","v":0},{"$f":"BP269","v":0},{"$f":"BQ269","v":0},{"$f":"BR269","v":0},{"$f":"BS269","v":0},{"$f":"BT269","v":0},{"$f":"BU269","v":0},{"$f":"BV269","v":0},{"$f":"BW269","v":0},{"$f":"BX269","v":0},{"$f":"BY269","v":0},{"$f":"BZ269","v":0},{"$f":"CA269","v":0},{"$f":"CB269","v":0},{"$f":"CC269","v":0},{"$f":"CD269","v":0},{"$f":"CE269","v":0},{"$f":"CF269","v":0},{"$f":"CG269","v":0},{"$f":"CH269","v":0},{"$f":"CI269","v":0},{"$f":"CJ269","v":0},{"$f":"CK269","v":0},{"$f":"CL269","v":0},{"$f":"CM269","v":0},{"$f":"CN269","v":0},{"$f":"CO269","v":0},{"$f":"CP269","v":0},{"$f":"CQ269","v":0},{"$f":"CR269","v":0},{"$f":"CS269","v":0},{"$f":"CT269","v":0},{"$f":"CU269","v":0},{"$f":"CV269","v":0},{"$f":"CW269","v":0},{"$f":"CX269","v":0},{"$f":"CY269","v":0},{"$f":"CZ269","v":0},{"$f":"DA269","v":0},{"$f":"DB269","v":0},{"$f":"DC269","v":0},{"$f":"DD269","v":0},{"$f":"DE269","v":0},{"$f":"DF269","v":0},{"$f":"DG269","v":0},{"$f":"DH269","v":0},{"$f":"DI269","v":0},{"$f":"DJ269","v":0},{"$f":"DK269","v":0},{"$f":"DL269","v":0},{"$f":"DM269","v":0},{"$f":"DN269","v":0},{"$f":"DO269","v":0},{"$f":"DP269","v":0},{"$f":"DQ269","v":0},{"$f":"DR269","v":0},{"$f":"DS269","v":0},{"$f":"DT269","v":0},{"$f":"DU269","v":0},{"$f":"DV269","v":0},{"$f":"DW269","v":0},{"$f":"DX269","v":0},{"$f":"DY269","v":0},{"$f":"DZ269","v":0},{"$f":"EA269","v":0},{"$f":"EB269","v":0},{"$f":"EC269","v":0},{"$f":"ED269","v":0},{"$f":"EE269","v":0},{"$f":"EF269","v":0},{"$f":"EG269","v":0},{"$f":"EH269","v":0},{"$f":"EI269","v":0},{"$f":"EJ269","v":0},{"$f":"EK269","v":0},{"$f":"EL269","v":0},{"$f":"EM269","v":0},{"$f":"EN269","v":0},{"$f":"EO269","v":0},{"$f":"EP269","v":0},{"$f":"EQ269","v":0},{"$f":"ER269","v":0},{"$f":"ES269","v":0},{"$f":"ET269","v":0},{"$f":"EU269","v":0},{"$f":"EV269","v":0},{"$f":"EW269","v":0},{"$f":"EX269","v":0},{"$f":"EY269","v":0},{"$f":"EZ269","v":0},{"$f":"FA269","v":0},{"$f":"FB269","v":0},{"$f":"FC269","v":0},{"$f":"FD269","v":0},{"$f":"FE269","v":0},{"$f":"FF269","v":0},{"$f":"FG269","v":0},{"$f":"FH269","v":0},{"$f":"FI269","v":0},{"$f":"FJ269","v":0},{"$f":"FK269","v":0},{"$f":"FL269","v":0},{"$f":"FM269","v":0},{"$f":"FN269","v":0},{"$f":"FO269","v":0},{"$f":"FP269","v":0},{"$f":"FQ269","v":0},{"$f":"FR269","v":0},{"$f":"FS269","v":0},{"$f":"FT269","v":0},{"$f":"FU269","v":0},{"$f":"FV269","v":0},{"$f":"FW269","v":0},{"$f":"FX269","v":0},{"$f":"FY269","v":0},{"$f":"FZ269","v":0},{"$f":"GA269","v":0},{"$f":"GB269","v":0},{"$f":"GC269","v":0},{"$f":"GD269","v":0},{"$f":"GE269","v":0},{"$f":"GF269","v":0},{"$f":"GG269","v":0},{"$f":"GH269","v":0},{"$f":"GI269","v":0},{"$f":"GJ269","v":0},{"$f":"GK269","v":0},{"$f":"GL269","v":0},{"$f":"GM269","v":0},{"$f":"GN269","v":0},{"$f":"GO269","v":0},{"$f":"GP269","v":0},{"$f":"GQ269","v":0},{"$f":"GR269","v":0},{"$f":"GS269","v":0},{"$f":"GT269","v":0},{"$f":"GU269","v":0},{"$f":"GV269","v":0},{"$f":"GW269","v":0},{"$f":"GX269","v":0},{"$f":"GY269","v":0},{"$f":"GZ269","v":0},{"$f":"HA269","v":0},{"$f":"HB269","v":0},{"$f":"HC269","v":0},{"$f":"HD269","v":0},{"$f":"HE269","v":0},{"$f":"HF269","v":0},{"$f":"HG269","v":0},{"$f":"HH269","v":0},{"$f":"HI269","v":0},{"$f":"HJ269","v":0},{"$f":"HK269","v":0},{"$f":"HL269","v":0},{"$f":"HM269","v":0},{"$f":"HN269","v":0},{"$f":"HO269","v":0},{"$f":"HP269","v":0},{"$f":"HQ269","v":0},{"$f":"HR269","v":0},{"$f":"HS269","v":0},{"$f":"HT269","v":0},{"$f":"HU269","v":0},{"$f":"HV269","v":0},{"$f":"HW269","v":0},{"$f":"HX269","v":0},{"$f":"HY269","v":0},{"$f":"HZ269","v":0},{"$f":"IA269","v":0},{"$f":"IB269","v":0},{"$f":"IC269","v":0},{"$f":"ID269","v":0},{"$f":"IE269","v":0},{"$f":"IF269","v":0},{"$f":"IG269","v":0},{"$f":"IH269","v":0},{"$f":"II269","v":0},{"$f":"IJ269","v":0},{"$f":"IK269","v":0},{"$f":"IL269","v":0},{"$f":"IM269","v":0},{"$f":"IN269","v":0},{"$f":"IO269","v":0},{"$f":"IP269","v":0},{"$f":"IQ269","v":0},{"$f":"IR269","v":0},{"$f":"IS269","v":0},{"$f":"IT269","v":0},{"$f":"IU269","v":0},{"$f":"IV269","v":0},{"$f":"IW269","v":0},{"$f":"IX269","v":0},{"$f":"IY269","v":0},{"$f":"IZ269","v":0},{"$f":"JA269","v":0},{"$f":"JB269","v":0},{"$f":"JC269","v":0},{"$f":"JD269","v":0},{"$f":"JE269","v":0},{"$f":"JF269","v":0},{"$f":"JG269","v":0},{"$f":"JH269","v":0},{"$f":"JI269","v":0},{"$f":"JJ269","v":0},{"$f":"JK269","v":0},{"$f":"JL269","v":0},{"$f":"JM269","v":0},{"$f":"JN269","v":0},{"$f":"JO269","v":0},{"$f":"JP269","v":0},{"$f":"JQ269","v":0},{"$f":"JR269","v":0},{"$f":"JS269","v":0},{"$f":"JT269","v":0},{"$f":"JU269","v":0},{"$f":"JV269","v":0},{"$f":"JW269","v":0},{"$f":"JX269","v":0}]
[null,"Less: Debt fund repayment from re-financing",null,null,null,null,null,{"$f":"H313","v":0},{"$f":"I313","v":0},{"$f":"J313","v":0},{"$f":"K313","v":0},{"$f":"L313","v":0},{"$f":"M313","v":0},{"$f":"N313","v":0},{"$f":"O313","v":0},{"$f":"P313","v":0},{"$f":"Q313","v":0},{"$f":"R313","v":0},{"$f":"S313","v":0},{"$f":"T313","v":0},{"$f":"U313","v":0},{"$f":"V313","v":0},{"$f":"W313","v":0},{"$f":"X313","v":0},{"$f":"Y313","v":0},{"$f":"Z313","v":2552743.7097687917},{"$f":"AA313","v":0},{"$f":"AB313","v":0},{"$f":"AC313","v":0},{"$f":"AD313","v":21505144.606222689},{"$f":"AE313","v":0},{"$f":"AF313","v":8196698.530339797},{"$f":"AG313","v":0},{"$f":"AH313","v":0},{"$f":"AI313","v":0},{"$f":"AJ313","v":0},{"$f":"AK313","v":0},{"$f":"AL313","v":0},{"$f":"AM313","v":0},{"$f":"AN313","v":0},{"$f":"AO313","v":0},{"$f":"AP313","v":0},{"$f":"AQ313","v":0},{"$f":"AR313","v":0},{"$f":"AS313","v":0},{"$f":"AT313","v":0},{"$f":"AU313","v":0},{"$f":"AV313","v":0},{"$f":"AW313","v":0},{"$f":"AX313","v":0},{"$f":"AY313","v":0},{"$f":"AZ313","v":0},{"$f":"BA313","v":0},{"$f":"BB313","v":0},{"$f":"BC313","v":0},{"$f":"BD313","v":0},{"$f":"BE313","v":0},{"$f":"BF313","v":0},{"$f":"BG313","v":0},{"$f":"BH313","v":0},{"$f":"BI313","v":0},{"$f":"BJ313","v":0},{"$f":"BK313","v":0},{"$f":"BL313","v":0},{"$f":"BM313","v":0},{"$f":"BN313","v":0},{"$f":"BO313","v":0},{"$f":"BP313","v":0},{"$f":"BQ313","v":0},{"$f":"BR313","v":0},{"$f":"BS313","v":0},{"$f":"BT313","v":0},{"$f":"BU313","v":0},{"$f":"BV313","v":0},{"$f":"BW313","v":0},{"$f":"BX313","v":0},{"$f":"BY313","v":0},{"$f":"BZ313","v":0},{"$f":"CA313","v":0},{"$f":"CB313","v":0},{"$f":"CC313","v":0},{"$f":"CD313","v":0},{"$f":"CE313","v":0},{"$f":"CF313","v":0},{"$f":"CG313","v":0},{"$f":"CH313","v":0},{"$f":"CI313","v":0},{"$f":"CJ313","v":0},{"$f":"CK313","v":0},{"$f":"CL313","v":0},{"$f":"CM313","v":0},{"$f":"CN313","v":0},{"$f":"CO313","v":0},{"$f":"CP313","v":0},{"$f":"CQ313","v":0},{"$f":"CR313","v":0},{"$f":"CS313","v":0},{"$f":"CT313","v":0},{"$f":"CU313","v":0},{"$f":"CV313","v":0},{"$f":"CW313","v":0},{"$f":"CX313","v":0},{"$f":"CY313","v":0},{"$f":"CZ313","v":0},{"$f":"DA313","v":0},{"$f":"DB313","v":0},{"$f":"DC313","v":0},{"$f":"DD313","v":0},{"$f":"DE313","v":0},{"$f":"DF313","v":0},{"$f":"DG313","v":0},{"$f":"DH313","v":0},{"$f":"DI313","v":0},{"$f":"DJ313","v":0},{"$f":"DK313","v":0},{"$f":"DL313","v":0},{"$f":"DM313","v":0},{"$f":"DN313","v":0},{"$f":"DO313","v":0},{"$f":"DP313","v":0},{"$f":"DQ313","v":0},{"$f":"DR313","v":0},{"$f":"DS313","v":0},{"$f":"DT313","v":0},{"$f":"DU313","v":0},{"$f":"DV313","v":0},{"$f":"DW313","v":0},{"$f":"DX313","v":0},{"$f":"DY313","v":0},{"$f":"DZ313","v":0},{"$f":"EA313","v":0},{"$f":"EB313","v":0},{"$f":"EC313","v":0},{"$f":"ED313","v":0},{"$f":"EE313","v":0},{"$f":"EF313","v":0},{"$f":"EG313","v":0},{"$f":"EH313","v":0},{"$f":"EI313","v":0},{"$f":"EJ313","v":0},{"$f":"EK313","v":0},{"$f":"EL313","v":0},{"$f":"EM313","v":0},{"$f":"EN313","v":0},{"$f":"EO313","v":0},{"$f":"EP313","v":0},{"$f":"EQ313","v":0},{"$f":"ER313","v":0},{"$f":"ES313","v":0},{"$f":"ET313","v":0},{"$f":"EU313","v":0},{"$f":"EV313","v":0},{"$f":"EW313","v":0},{"$f":"EX313","v":0},{"$f":"EY313","v":0},{"$f":"EZ313","v":0},{"$f":"FA313","v":0},{"$f":"FB313","v":0},{"$f":"FC313","v":0},{"$f":"FD313","v":0},{"$f":"FE313","v":0},{"$f":"FF313","v":0},{"$f":"FG313","v":0},{"$f":"FH313","v":0},{"$f":"FI313","v":0},{"$f":"FJ313","v":0},{"$f":"FK313","v":0},{"$f":"FL313","v":0},{"$f":"FM313","v":0},{"$f":"FN313","v":0},{"$f":"FO313","v":0},{"$f":"FP313","v":0},{"$f":"FQ313","v":0},{"$f":"FR313","v":0},{"$f":"FS313","v":0},{"$f":"FT313","v":0},{"$f":"FU313","v":0},{"$f":"FV313","v":0},{"$f":"FW313","v":0},{"$f":"FX313","v":0},{"$f":"FY313","v":0},{"$f":"FZ313","v":0},{"$f":"GA313","v":0},{"$f":"GB313","v":0},{"$f":"GC313","v":0},{"$f":"GD313","v":0},{"$f":"GE313","v":0},{"$f":"GF313","v":0},{"$f":"GG313","v":0},{"$f":"GH313","v":0},{"$f":"GI313","v":0},{"$f":"GJ313","v":0},{"$f":"GK313","v":0},{"$f":"GL313","v":0},{"$f":"GM313","v":0},{"$f":"GN313","v":0},{"$f":"GO313","v":0},{"$f":"GP313","v":0},{"$f":"GQ313","v":0},{"$f":"GR313","v":0},{"$f":"GS313","v":0},{"$f":"GT313","v":0},{"$f":"GU313","v":0},{"$f":"GV313","v":0},{"$f":"GW313","v":0},{"$f":"GX313","v":0},{"$f":"GY313","v":0},{"$f":"GZ313","v":0},{"$f":"HA313","v":0},{"$f":"HB313","v":0},{"$f":"HC313","v":0},{"$f":"HD313","v":0},{"$f":"HE313","v":0},{"$f":"HF313","v":0},{"$f":"HG313","v":0},{"$f":"HH313","v":0},{"$f":"HI313","v":0},{"$f":"HJ313","v":0},{"$f":"HK313","v":0},{"$f":"HL313","v":0},{"$f":"HM313","v":0},{"$f":"HN313","v":0},{"$f":"HO313","v":0},{"$f":"HP313","v":0},{"$f":"HQ313","v":0},{"$f":"HR313","v":0},{"$f":"HS313","v":0},{"$f":"HT313","v":0},{"$f":"HU313","v":0},{"$f":"HV313","v":0},{"$f":"HW313","v":0},{"$f":"HX313","v":0},{"$f":"HY313","v":0},{"$f":"HZ313","v":0},{"$f":"IA313","v":0},{"$f":"IB313","v":0},{"$f":"IC313","v":0},{"$f":"ID313","v":0},{"$f":"IE313","v":0},{"$f":"IF313","v":0},{"$f":"IG313","v":0},{"$f":"IH313","v":0},{"$f":"II313","v":0},{"$f":"IJ313","v":0},{"$f":"IK313","v":0},{"$f":"IL313","v":0},{"$f":"IM313","v":0},{"$f":"IN313","v":0},{"$f":"IO313","v":0},{"$f":"IP313","v":0},{"$f":"IQ313","v":0},{"$f":"IR313","v":0},{"$f":"IS313","v":0},{"$f":"IT313","v":0},{"$f":"IU313","v":0},{"$f":"IV313","v":0},{"$f":"IW313","v":0},{"$f":"IX313","v":0},{"$f":"IY313","v":0},{"$f":"IZ313","v":0},{"$f":"JA313","v":0},{"$f":"JB313","v":0},{"$f":"JC313","v":0},{"$f":"JD313","v":0},{"$f":"JE313","v":0},{"$f":"JF313","v":0},{"$f":"JG313","v":0},{"$f":"JH313","v":0},{"$f":"JI313","v":0},{"$f":"JJ313","v":0},{"$f":"JK313","v":0},{"$f":"JL313","v":0},{"$f":"JM313","v":0},{"$f":"JN313","v":0},{"$f":"JO313","v":0},{"$f":"JP313","v":0},{"$f":"JQ313","v":0},{"$f":"JR313","v":0},{"$f":"JS313","v":0},{"$f":"JT313","v":0},{"$f":"JU313","v":0},{"$f":"JV313","v":0},{"$f":"JW313","v":0},{"$f":"JX313","v":0}]
[null,"Less: Debt Fund Repayment From Cash Sweep",null,null,null,null,null,{"$f":"H314","v":0},{"$f":"I314","v":0},{"$f":"J314","v":0},{"$f":"K314","v":0},{"$f":"L314","v":0},{"$f":"M314","v":0},{"$f":"N314","v":0},{"$f":"O314","v":0},{"$f":"P314","v":0},{"$f":"Q314","v":27803.517262718637},{"$f":"R314","v":129650.37705073087},{"$f":"S314","v":160068.88424706506},{"$f":"T314","v":239243.97818633},{"$f":"U314","v":308746.10265090875},{"$f":"V314","v":376412.16333530407},{"$f":"W314","v":545039.0255630489},{"$f":"X314","v":596760.70256410853},{"$f":"Y314","v":675253.65615066269},{"$f":"Z314","v":646565.61961933796},{"$f":"AA314","v":741802.21097294206},{"$f":"AB314","v":614676.5383917857},{"$f":"AC314","v":530422.34597047535},{"$f":"AD314","v":404709.7327303848},{"$f":"AE314","v":473610.45168158598},{"$f":"AF314","v":390308.07985753182},{"$f":"AG314","v":489648.83649128414},{"$f":"AH314","v":479450.26635070931},{"$f":"AI314","v":521173.58134644164},{"$f":"AJ314","v":386078.64514624939},{"$f":"AK314","v":133256.41826668789},{"$f":"AL314","v":51308.64405113367},{"$f":"AM314","v":82521.867552713418},{"$f":"AN314","v":78276.976294007443},{"$f":"AO314","v":12748.625161643336},{"$f":"AP314","v":0},{"$f":"AQ314","v":0},{"$f":"AR314","v":-96371.862754547299},{"$f":"AS314","v":0},{"$f":"AT314","v":0},{"$f":"AU314","v":0},{"$f":"AV314","v":-115766.2682850968},{"$f":"AW314","v":0},{"$f":"AX314","v":30094.365581121878},{"$f":"AY314","v":0},{"$f":"AZ314","v":0},{"$f":"BA314","v":0},{"$f":"BB314","v":115766.2682850968},{"$f":"BC314","v":0},{"$f":"BD314","v":5210.1526958639115},{"$f":"BE314","v":0},{"$f":"BF314","v":0},{"$f":"BG314","v":0},{"$f":"BH314","v":-94517.52518636483},{"$f":"BI314","v":0},{"$f":"BJ314","v":16342.921897278022},{"$f":"BK314","v":0},{"$f":"BL314","v":0},{"$f":"BM314","v":0},{"$f":"BN314","v":94517.52518636483},{"$f":"BO314","v":0},{"$f":"BP314","v":4048.8166211987555},{"$f":"BQ314","v":0},{"$f":"BR314","v":0},{"$f":"BS314","v":0},{"$f":"BT314","v":-82140.181790823408},{"$f":"BU314","v":0},{"$f":"BV314","v":22562.547568932729},{"$f":"BW314","v":0},{"$f":"BX314","v":0},{"$f":"BY314","v":0},{"$f":"BZ314","v":82140.181790823408},{"$f":"CA314","v":0},{"$f":"CB314","v":10519.191073951777},{"$f":"CC314","v":0},{"$f":"CD314","v":0},{"$f":"CE314","v":0},{"$f":"CF314","v":-70567.022687877557},{"$f":"CG314","v":0},{"$f":"CH314","v":29013.058347920072},{"$f":"CI314","v":0},{"$f":"CJ314","v":0},{"$f":"CK314","v":0},{"$f":"CL314","v":70567.022687877557},{"$f":"CM314","v":0},{"$f":"CN314","v":17228.901694524509},{"$f":"CO314","v":0},{"$f":"CP314","v":0},{"$f":"CQ314","v":0},{"$f":"CR314","v":-59317.79012219992},{"$f":"CS314","v":0},{"$f":"CT314","v":7814.1172214920907},{"$f":"CU314","v":0},{"$f":"CV314","v":0},{"$f":"CW314","v":0},{"$f":"CX314","v":59317.79012219992},{"$f":"CY314","v":0},{"$f":"CZ314","v":0},{"$f":"DA314","v":0},{"$f":"DB314","v":0},{"$f":"DC314","v":0},{"$f":"DD314","v":-48411.704078375973},{"$f":"DE314","v":0},{"$f":"DF314","v":0},{"$f":"DG314","v":0},{"$f":"DH314","v":0},{"$f":"DI314","v":0},{"$f":"DJ314","v":48411.704078375973},{"$f":"DK314","v":0},{"$f":"DL314","v":0},{"$f":"DM314","v":0},{"$f":"DN314","v":0},{"$f":"DO314","v":0},{"$f":"DP314","v":-37869.075725068251},{"$f":"DQ314","v":0},{"$f":"DR314","v":0},{"$f":"DS314","v":0},{"$f":"DT314","v":0},{"$f":"DU314","v":0},{"$f":"DV314","v":37869.075725068251},{"$f":"DW314","v":0},{"$f":"DX314","v":0},{"$f":"DY314","v":0},{"$f":"DZ314","v":0},{"$f":"EA314","v":0},{"$f":"EB314","v":-27711.370021317387},{"$f":"EC314","v":0},{"$f":"ED314","v":0},{"$f":"EE314","v":0},{"$f":"EF314","v":0},{"$f":"EG314","v":0},{"$f":"EH314","v":27711.370021317387},{"$f":"EI314","v":0},{"$f":"EJ314","v":0},{"$f":"EK314","v":0},{"$f":"EL314","v":0},{"$f":"EM314","v":0},{"$f":"EN314","v":-17961.271937704645},{"$f":"EO314","v":0},{"$f":"EP314","v":0},{"$f":"EQ314","v":0},{"$f":"ER314","v":0},{"$f":"ES314","v":0},{"$f":"ET314","v":0},{"$f":"EU314","v":17961.271937704645},{"$f":"EV314","v":0},{"$f":"EW314","v":0},{"$f":"EX314","v":0},{"$f":"EY314","v":0},{"$f":"EZ314","v":0},{"$f":"FA314","v":0},{"$f":"FB314","v":0},{"$f":"FC314","v":0},{"$f":"FD314","v":0},{"$f":"FE314","v":0},{"$f":"FF314","v":0},{"$f":"FG314","v":0},{"$f":"FH314","v":0},{"$f":"FI314","v":0},{"$f":"FJ314","v":0},{"$f":"FK314","v":0},{"$f":"FL314","v":0},{"$f":"FM314","v":0},{"$f":"FN314","v":0},{"$f":"FO314","v":0},{"$f":"FP314","v":0},{"$f":"FQ314","v":0},{"$f":"FR314","v":0},{"$f":"FS314","v":0},{"$f":"FT314","v":0},{"$f":"FU314","v":0},{"$f":"FV314","v":0},{"$f":"FW314","v":0},{"$f":"FX314","v":0},{"$f":"FY314","v":0},{"$f":"FZ314","v":0},{"$f":"GA314","v":0},{"$f":"GB314","v":0},{"$f":"GC314","v":0},{"$f":"GD314","v":0},{"$f":"GE314","v":0},{"$f":"GF314","v":0},{"$f":"GG314","v":0},{"$f":"GH314","v":0},{"$f":"GI314","v":0},{"$f":"GJ314","v":0},{"$f":"GK314","v":0},{"$f":"GL314","v":0},{"$f":"GM314","v":0},{"$f":"GN314","v":0},{"$f":"GO314","v":0},{"$f":"GP314","v":0},{"$f":"GQ314","v":0},{"$f":"GR314","v":0},{"$f":"GS314","v":0},{"$f":"GT314","v":0},{"$f":"GU314","v":0},{"$f":"GV314","v":0},{"$f":"GW314","v":0},{"$f":"GX314","v":0},{"$f":"GY314","v":0},{"$f":"GZ314","v":0},{"$f":"HA314","v":0},{"$f":"HB314","v":0},{"$f":"HC314","v":0},{"$f":"HD314","v":0},{"$f":"HE314","v":0},{"$f":"HF314","v":0},{"$f":"HG314","v":0},{"$f":"HH314","v":0},{"$f":"HI314","v":0},{"$f":"HJ314","v":0},{"$f":"HK314","v":0},{"$f":"HL314","v":0},{"$f":"HM314","v":0},{"$f":"HN314","v":0},{"$f":"HO314","v":0},{"$f":"HP314","v":0},{"$f":"HQ314","v":0},{"$f":"HR314","v":0},{"$f":"HS314","v":0},{"$f":"HT314","v":0},{"$f":"HU314","v":0},{"$f":"HV314","v":0},{"$f":"HW314","v":0},{"$f":"HX314","v":0},{"$f":"HY314","v":0},{"$f":"HZ314","v":0},{"$f":"IA314","v":0},{"$f":"IB314","v":0},{"$f":"IC314","v":0},{"$f":"ID314","v":0},{"$f":"IE314","v":0},{"$f":"IF314","v":0},{"$f":"IG314","v":0},{"$f":"IH314","v":0},{"$f":"II314","v":0},{"$f":"IJ314","v":0},{"$f":"IK314","v":0},{"$f":"IL314","v":0},{"$f":"IM314","v":0},{"$f":"IN314","v":0},{"$f":"IO314","v":0},{"$f":"IP314","v":0},{"$f":"IQ314","v":0},{"$f":"IR314","v":0},{"$f":"IS314","v":0},{"$f":"IT314","v":0},{"$f":"IU314","v":0},{"$f":"IV314","v":0},{"$f":"IW314","v":0},{"$f":"IX314","v":0},{"$f":"IY314","v":0},{"$f":"IZ314","v":0},{"$f":"JA314","v":0},{"$f":"JB314","v":0},{"$f":"JC314","v":0},{"$f":"JD314","v":0},{"$f":"JE314","v":0},{"$f":"JF314","v":0},{"$f":"JG314","v":0},{"$f":"JH314","v":0},{"$f":"JI314","v":0},{"$f":"JJ314","v":0},{"$f":"JK314","v":0},{"$f":"JL314","v":0},{"$f":"JM314","v":0},{"$f":"JN314","v":0},{"$f":"JO314","v":0},{"$f":"JP314","v":0},{"$f":"JQ314","v":0},{"$f":"JR314","v":0},{"$f":"JS314","v":0},{"$f":"JT314","v":0},{"$f":"JU314","v":0},{"$f":"JV314","v":0},{"$f":"JW314","v":0},{"$f":"JX314","v":0}]
[null,"Less: interest expense on debt fund",null,null,null,null,null,{"$f":"H213-H224-H312","v":0},{"$f":"I213-I224-I312","v":0},{"$f":"J213-J224-J312","v":0},{"$f":"K213-K224-K312","v":0},{"$f":"L213-L224-L312","v":0},{"$f":"M213-M224-M312","v":0},{"$f":"N213-N224-N312","v":0},{"$f":"O213-O224-O312","v":0},{"$f":"P213-P224-P312","v":0},{"$f":"Q213-Q224-Q312","v":0},{"$f":"R213-R224-R312","v":0},{"$f":"S213-S224-S312","v":0},{"$f":"T213-T224-T312","v":0},{"$f":"U213-U224-U312","v":0},{"$f":"V213-V224-V312","v":0},{"$f":"W213-W224-W312","v":27706.365866899752},{"$f":"X213-X224-X312","v":41344.891779042839},{"$f":"Y213-Y224-Y312","v":66232.804862774268},{"$f":"Z213-Z224-Z312","v":92366.73842513682},{"$f":"AA213-AA224-AA312","v":79153.87839071521},{"$f":"AB213-AB224-AB312","v":116471.35139588725},{"$f":"AC213-AC224-AC312","v":114438.93888353949},{"$f":"AD213-AD224-AD312","v":131689.78556257271},{"$f":"AE213-AE224-AE312","v":31566.133595182568},{"$f":"AF213-AF224-AF312","v":49737.809782578639},{"$f":"AG213-AG224-AG312","v":10380.696152507548},{"$f":"AH213-AH224-AH312","v":8136.4723185891635},{"$f":"AI213-AI224-AI312","v":5938.9919311484118},{"$f":"AJ213-AJ224-AJ312","v":3550.279683310554},{"$f":"AK213-AK224-AK312","v":1780.7525597235774},{"$f":"AL213-AL224-AL312","v":1169.993976001258},{"$f":"AM213-AM224-AM312","v":934.829357433562},{"$f":"AN213-AN224-AN312","v":556.60413115029212},{"$f":"AO213-AO224-AO312","v":197.83465646942471},{"$f":"AP213-AP224-AP312","v":139.40345781189276},{"$f":"AQ213-AQ224-AQ312","v":139.40345781189276},{"$f":"AR213-AR224-AR312","v":146.99473521749087},{"$f":"AS213-AS224-AS312","v":588.69910617583264},{"$f":"AT213-AT224-AT312","v":588.69910617583264},{"$f":"AU213-AU224-AU312","v":588.69910617583264},{"$f":"AV213-AV224-AV312","v":588.69910617583264},{"$f":"AW213-AW224-AW312","v":1119.2945024825262},{"$f":"AX213-AX224-AX312","v":1119.2945024825262},{"$f":"AY213-AY224-AY312","v":981.36199356905104},{"$f":"AZ213-AZ224-AZ312","v":981.36199356905104},{"$f":"BA213-BA224-BA312","v":981.36199356905104},{"$f":"BB213-BB224-BB312","v":981.36199356905104},{"$f":"BC213-BC224-BC312","v":450.76659726235738},{"$f":"BD213-BD224-BD312","v":475.31329315288178},{"$f":"BE213-BE224-BE312","v":451.43342663017216},{"$f":"BF213-BF224-BF312","v":451.43342663017216},{"$f":"BG213-BG224-BG312","v":451.43342663017216},{"$f":"BH213-BH224-BH312","v":451.43342663017216},{"$f":"BI213-BI224-BI312","v":884.63875040101107},{"$f":"BJ213-BJ224-BJ312","v":884.63875040101107},{"$f":"BK213-BK224-BK312","v":809.73369170515343},{"$f":"BL213-BL224-BL312","v":809.73369170515343},{"$f":"BM213-BM224-BM312","v":809.73369170515343},{"$f":"BN213-BN224-BN312","v":809.73369170515343},{"$f":"BO213-BO224-BO312","v":376.52836793431459},{"$f":"BP213-BP224-BP312","v":397.03238797034157},{"$f":"BQ213-BQ224-BQ312","v":378.47531178984735},{"$f":"BR213-BR224-BR312","v":378.47531178984735},{"$f":"BS213-BS224-BS312","v":378.47531178984735},{"$f":"BT213-BT224-BT312","v":378.47531178984735},{"$f":"BU213-BU224-BU312","v":754.95114499778788},{"$f":"BV213-BV224-BV312","v":754.95114499778788},{"$f":"BW213-BW224-BW312","v":651.53946864017962},{"$f":"BX213-BX224-BX312","v":651.53946864017962},{"$f":"BY213-BY224-BY312","v":651.53946864017962},{"$f":"BZ213-BZ224-BZ312","v":651.53946864017962},{"$f":"CA213-CA224-CA312","v":275.06363543223898},{"$f":"CB213-CB224-CB312","v":290.04234825280645},{"$f":"CC213-CC224-CC312","v":241.82938916386075},{"$f":"CD213-CD224-CD312","v":241.82938916386075},{"$f":"CE213-CE224-CE312","v":241.82938916386075},{"$f":"CF213-CF224-CF312","v":241.82938916386075},{"$f":"CG213-CG224-CG312","v":565.26157648329968},{"$f":"CH213-CH224-CH312","v":565.26157648329968},{"$f":"CI213-CI224-CI312","v":432.28505905533268},{"$f":"CJ213-CJ224-CJ312","v":432.28505905533268},{"$f":"CK213-CK224-CK312","v":432.28505905533268},{"$f":"CL213-CL224-CL312","v":432.28505905533268},{"$f":"CM213-CM224-CM312","v":108.85287173589379},{"$f":"CN213-CN224-CN312","v":114.78050336507609},{"$f":"CO213-CO224-CO312","v":35.81470393183875},{"$f":"CP213-CP224-CP312","v":35.81470393183875},{"$f":"CQ213-CQ224-CQ312","v":35.81470393183875},{"$f":"CR213-CR224-CR312","v":35.81470393183875},{"$f":"CS213-CS224-CS312","v":307.6879086585883},{"$f":"CT213-CT224-CT312","v":307.6879086585883},{"$f":"CU213-CU224-CU312","v":271.87320472674958},{"$f":"CV213-CV224-CV312","v":271.87320472674958},{"$f":"CW213-CW224-CW312","v":271.87320472674958},{"$f":"CX213-CX224-CX312","v":271.87320472674958},{"$f":"CY213-CY224-CY312","v":0},{"$f":"CZ213-CZ224-CZ312","v":0},{"$f":"DA213-DA224-DA312","v":0},{"$f":"DB213-DB224-DB312","v":0},{"$f":"DC213-DC224-DC312","v":0},{"$f":"DD213-DD224-DD312","v":0},{"$f":"DE213-DE224-DE312","v":221.88697702588985},{"$f":"DF213-DF224-DF312","v":221.88697702588985},{"$f":"DG213-DG224-DG312","v":221.88697702588985},{"$f":"DH213-DH224-DH312","v":221.88697702588985},{"$f":"DI213-DI224-DI312","v":221.88697702588985},{"$f":"DJ213-DJ224-DJ312","v":221.88697702588985},{"$f":"DK213-DK224-DK312","v":0},{"$f":"DL213-DL224-DL312","v":0},{"$f":"DM213-DM224-DM312","v":0},{"$f":"DN213-DN224-DN312","v":0},{"$f":"DO213-DO224-DO312","v":0},{"$f":"DP213-DP224-DP312","v":0},{"$f":"DQ213-DQ224-DQ312","v":173.56659707322947},{"$f":"DR213-DR224-DR312","v":173.56659707322947},{"$f":"DS213-DS224-DS312","v":173.56659707322947},{"$f":"DT213-DT224-DT312","v":173.56659707322947},{"$f":"DU213-DU224-DU312","v":173.56659707322947},{"$f":"DV213-DV224-DV312","v":173.56659707322947},{"$f":"DW213-DW224-DW312","v":0},{"$f":"DX213-DX224-DX312","v":0},{"$f":"DY213-DY224-DY312","v":0},{"$f":"DZ213-DZ224-DZ312","v":0},{"$f":"EA213-EA224-EA312","v":0},{"$f":"EB213-EB224-EB312","v":0},{"$f":"EC213-EC224-EC312","v":127.01044593103802},{"$f":"ED213-ED224-ED312","v":127.01044593103802},{"$f":"EE213-EE224-EE312","v":127.01044593103802},{"$f":"EF213-EF224-EF312","v":127.01044593103802},{"$f":"EG213-EG224-EG312","v":127.01044593103802},{"$f":"EH213-EH224-EH312","v":127.01044593103802},{"$f":"EI213-EI224-EI312","v":0},{"$f":"EJ213-EJ224-EJ312","v":0},{"$f":"EK213-EK224-EK312","v":0},{"$f":"EL213-EL224-EL312","v":0},{"$f":"EM213-EM224-EM312","v":0},{"$f":"EN213-EN224-EN312","v":0},{"$f":"EO213-EO224-EO312","v":82.322496381146294},{"$f":"EP213-EP224-EP312","v":82.322496381146294},{"$f":"EQ213-EQ224-EQ312","v":82.322496381146294},{"$f":"ER213-ER224-ER312","v":82.322496381146294},{"$f":"ES213-ES224-ES312","v":82.322496381146294},{"$f":"ET213-ET224-ET312","v":82.322496381146294},{"$f":"EU213-EU224-EU312","v":82.322496381146294},{"$f":"EV213-EV224-EV312","v":0},{"$f":"EW213-EW224-EW312","v":0},{"$f":"EX213-EX224-EX312","v":0},{"$f":"EY213-EY224-EY312","v":0},{"$f":"EZ213-EZ224-EZ312","v":0},{"$f":"FA213-FA224-FA312","v":0},{"$f":"FB213-FB224-FB312","v":0},{"$f":"FC213-FC224-FC312","v":0},{"$f":"FD213-FD224-FD312","v":0},{"$f":"FE213-FE224-FE312","v":0},{"$f":"FF213-FF224-FF312","v":0},{"$f":"FG213-FG224-FG312","v":0},{"$f":"FH213-FH224-FH312","v":0},{"$f":"FI213-FI224-FI312","v":0},{"$f":"FJ213-FJ224-FJ312","v":0},{"$f":"FK213-FK224-FK312","v":0},{"$f":"FL213-FL224-FL312","v":0},{"$f":"FM213-FM224-FM312","v":0},{"$f":"FN213-FN224-FN312","v":0},{"$f":"FO213-FO224-FO312","v":0},{"$f":"FP213-FP224-FP312","v":0},{"$f":"FQ213-FQ224-FQ312","v":0},{"$f":"FR213-FR224-FR312","v":0},{"$f":"FS213-FS224-FS312","v":0},{"$f":"FT213-FT224-FT312","v":0},{"$f":"FU213-FU224-FU312","v":0},{"$f":"FV213-FV224-FV312","v":0},{"$f":"FW213-FW224-FW312","v":0},{"$f":"FX213-FX224-FX312","v":0},{"$f":"FY213-FY224-FY312","v":0},{"$f":"FZ213-FZ224-FZ312","v":0},{"$f":"GA213-GA224-GA312","v":0},{"$f":"GB213-GB224-GB312","v":0},{"$f":"GC213-GC224-GC312","v":0},{"$f":"GD213-GD224-GD312","v":0},{"$f":"GE213-GE224-GE312","v":0},{"$f":"GF213-GF224-GF312","v":0},{"$f":"GG213-GG224-GG312","v":0},{"$f":"GH213-GH224-GH312","v":0},{"$f":"GI213-GI224-GI312","v":0},{"$f":"GJ213-GJ224-GJ312","v":0},{"$f":"GK213-GK224-GK312","v":0},{"$f":"GL213-GL224-GL312","v":0},{"$f":"GM213-GM224-GM312","v":0},{"$f":"GN213-GN224-GN312","v":0},{"$f":"GO213-GO224-GO312","v":0},{"$f":"GP213-GP224-GP312","v":0},{"$f":"GQ213-GQ224-GQ312","v":0},{"$f":"GR213-GR224-GR312","v":0},{"$f":"GS213-GS224-GS312","v":0},{"$f":"GT213-GT224-GT312","v":0},{"$f":"GU213-GU224-GU312","v":0},{"$f":"GV213-GV224-GV312","v":0},{"$f":"GW213-GW224-GW312","v":0},{"$f":"GX213-GX224-GX312","v":0},{"$f":"GY213-GY224-GY312","v":0},{"$f":"GZ213-GZ224-GZ312","v":0},{"$f":"HA213-HA224-HA312","v":0},{"$f":"HB213-HB224-HB312","v":0},{"$f":"HC213-HC224-HC312","v":0},{"$f":"HD213-HD224-HD312","v":0},{"$f":"HE213-HE224-HE312","v":0},{"$f":"HF213-HF224-HF312","v":0},{"$f":"HG213-HG224-HG312","v":0},{"$f":"HH213-HH224-HH312","v":0},{"$f":"HI213-HI224-HI312","v":0},{"$f":"HJ213-HJ224-HJ312","v":0},{"$f":"HK213-HK224-HK312","v":0},{"$f":"HL213-HL224-HL312","v":0},{"$f":"HM213-HM224-HM312","v":0},{"$f":"HN213-HN224-HN312","v":0},{"$f":"HO213-HO224-HO312","v":0},{"$f":"HP213-HP224-HP312","v":0},{"$f":"HQ213-HQ224-HQ312","v":0},{"$f":"HR213-HR224-HR312","v":0},{"$f":"HS213-HS224-HS312","v":0},{"$f":"HT213-HT224-HT312","v":0},{"$f":"HU213-HU224-HU312","v":0},{"$f":"HV213-HV224-HV312","v":0},{"$f":"HW213-HW224-HW312","v":0},{"$f":"HX213-HX224-HX312","v":0},{"$f":"HY213-HY224-HY312","v":0},{"$f":"HZ213-HZ224-HZ312","v":0},{"$f":"IA213-IA224-IA312","v":0},{"$f":"IB213-IB224-IB312","v":0},{"$f":"IC213-IC224-IC312","v":0},{"$f":"ID213-ID224-ID312","v":0},{"$f":"IE213-IE224-IE312","v":0},{"$f":"IF213-IF224-IF312","v":0},{"$f":"IG213-IG224-IG312","v":0},{"$f":"IH213-IH224-IH312","v":0},{"$f":"II213-II224-II312","v":0},{"$f":"IJ213-IJ224-IJ312","v":0},{"$f":"IK213-IK224-IK312","v":0},{"$f":"IL213-IL224-IL312","v":0},{"$f":"IM213-IM224-IM312","v":0},{"$f":"IN213-IN224-IN312","v":0},{"$f":"IO213-IO224-IO312","v":0},{"$f":"IP213-IP224-IP312","v":0},{"$f":"IQ213-IQ224-IQ312","v":0},{"$f":"IR213-IR224-IR312","v":0},{"$f":"IS213-IS224-IS312","v":0},{"$f":"IT213-IT224-IT312","v":0},{"$f":"IU213-IU224-IU312","v":0},{"$f":"IV213-IV224-IV312","v":0},{"$f":"IW213-IW224-IW312","v":0},{"$f":"IX213-IX224-IX312","v":0},{"$f":"IY213-IY224-IY312","v":0},{"$f":"IZ213-IZ224-IZ312","v":0},{"$f":"JA213-JA224-JA312","v":0},{"$f":"JB213-JB224-JB312","v":0},{"$f":"JC213-JC224-JC312","v":0},{"$f":"JD213-JD224-JD312","v":0},{"$f":"JE213-JE224-JE312","v":0},{"$f":"JF213-JF224-JF312","v":0},{"$f":"JG213-JG224-JG312","v":0},{"$f":"JH213-JH224-JH312","v":0},{"$f":"JI213-JI224-JI312","v":0},{"$f":"JJ213-JJ224-JJ312","v":0},{"$f":"JK213-JK224-JK312","v":0},{"$f":"JL213-JL224-JL312","v":0},{"$f":"JM213-JM224-JM312","v":0},{"$f":"JN213-JN224-JN312","v":0},{"$f":"JO213-JO224-JO312","v":0},{"$f":"JP213-JP224-JP312","v":0},{"$f":"JQ213-JQ224-JQ312","v":0},{"$f":"JR213-JR224-JR312","v":0},{"$f":"JS213-JS224-JS312","v":0},{"$f":"JT213-JT224-JT312","v":0},{"$f":"JU213-JU224-JU312","v":0},{"$f":"JV213-JV224-JV312","v":0},{"$f":"JW213-JW224-JW312","v":0},{"$f":"JX213-JX224-JX312","v":0}]
[null,"Less: Interest Expense on Lobal Banks",null,null,null,null,null,{"$f":"H292","v":0},{"$f":"I292","v":0},{"$f":"J292","v":0},{"$f":"K292","v":0},{"$f":"L292","v":0},{"$f":"M292","v":0},{"$f":"N292","v":0},{"$f":"O292","v":0},{"$f":"P292","v":0},{"$f":"Q292","v":0},{"$f":"R292","v":0},{"$f":"S292","v":0},{"$f":"T292","v":0},{"$f":"U292","v":0},{"$f":"V292","v":0},{"$f":"W292","v":0},{"$f":"X292","v":0},{"$f":"Y292","v":0},{"$f":"Z292","v":0},{"$f":"AA292","v":11140.680116388943},{"$f":"AB292","v":11187.099616873897},{"$f":"AC292","v":11233.712531944206},{"$f":"AD292","v":11280.519667493973},{"$f":"AE292","v":105180.2403794066},{"$f":"AF292","v":105618.49138098746},{"$f":"AG292","v":141830.58736926061},{"$f":"AH292","v":142421.54814996588},{"$f":"AI292","v":143014.97126725741},{"$f":"AJ292","v":143610.86698087098},{"$f":"AK292","v":144209.24559329127},{"$f":"AL292","v":144810.11744993},{"$f":"AM292","v":144717.00841156198},{"$f":"AN292","v":145274.10355524727},{"$f":"AO292","v":145833.51992869793},{"$f":"AP292","v":146395.2672037046},{"$f":"AQ292","v":141091.94254021332},{"$f":"AR292","v":141247.32078778173},{"$f":"AS292","v":138519.08611139088},{"$f":"AT292","v":138519.08611139088},{"$f":"AU292","v":138519.08611139088},{"$f":"AV292","v":138519.08611139088},{"$f":"AW292","v":133061.02792335011},{"$f":"AX292","v":133061.02792335011},{"$f":"AY292","v":130332.79324695928},{"$f":"AZ292","v":130332.79324695928},{"$f":"BA292","v":130332.79324695928},{"$f":"BB292","v":130332.79324695928},{"$f":"BC292","v":124874.73505891848},{"$f":"BD292","v":124874.73505891848},{"$f":"BE292","v":122146.50038252764},{"$f":"BF292","v":122146.50038252764},{"$f":"BG292","v":122146.50038252764},{"$f":"BH292","v":122146.50038252764},{"$f":"BI292","v":116688.44219448685},{"$f":"BJ292","v":116688.44219448685},{"$f":"BK292","v":113960.20751809602},{"$f":"BL292","v":113960.20751809602},{"$f":"BM292","v":113960.20751809602},{"$f":"BN292","v":113960.20751809602},{"$f":"BO292","v":108502.14933005521},{"$f":"BP292","v":108502.14933005521},{"$f":"BQ292","v":105773.91465366437},{"$f":"BR292","v":105773.91465366437},{"$f":"BS292","v":105773.91465366437},{"$f":"BT292","v":105773.91465366437},{"$f":"BU292","v":100315.8564656236},{"$f":"BV292","v":100315.8564656236},{"$f":"BW292","v":97587.621789232755},{"$f":"BX292","v":97587.621789232755},{"$f":"BY292","v":97587.621789232755},{"$f":"BZ292","v":97587.621789232755},{"$f":"CA292","v":92129.563601191985},{"$f":"CB292","v":92129.563601191985},{"$f":"CC292","v":89401.328924801142},{"$f":"CD292","v":89401.328924801142},{"$f":"CE292","v":89401.328924801142},{"$f":"CF292","v":89401.328924801142},{"$f":"CG292","v":83943.270736760358},{"$f":"CH292","v":83943.270736760358},{"$f":"CI292","v":81215.03606036953},{"$f":"CJ292","v":81215.03606036953},{"$f":"CK292","v":81215.03606036953},{"$f":"CL292","v":81215.03606036953},{"$f":"CM292","v":75756.977872328745},{"$f":"CN292","v":75756.977872328745},{"$f":"CO292","v":73028.743195937903},{"$f":"CP292","v":73028.743195937903},{"$f":"CQ292","v":73028.743195937903},{"$f":"CR292","v":73028.743195937903},{"$f":"CS292","v":67570.685007897104},{"$f":"CT292","v":67570.685007897104},{"$f":"CU292","v":64842.450331506276},{"$f":"CV292","v":64842.450331506276},{"$f":"CW292","v":64842.450331506276},{"$f":"CX292","v":64842.450331506276},{"$f":"CY292","v":59384.392143465491},{"$f":"CZ292","v":59384.392143465491},{"$f":"DA292","v":56656.157467074649},{"$f":"DB292","v":56656.157467074649},{"$f":"DC292","v":56656.157467074649},{"$f":"DD292","v":56656.157467074649},{"$f":"DE292","v":51198.099279033864},{"$f":"DF292","v":51198.099279033864},{"$f":"DG292","v":48469.864602643029},{"$f":"DH292","v":48469.864602643029},{"$f":"DI292","v":48469.864602643029},{"$f":"DJ292","v":48469.864602643029},{"$f":"DK292","v":43011.806414602244},{"$f":"DL292","v":43011.806414602244},{"$f":"DM292","v":40283.571738211402},{"$f":"DN292","v":40283.571738211402},{"$f":"DO292","v":40283.571738211402},{"$f":"DP292","v":40283.571738211402},{"$f":"DQ292","v":34825.513550170625},{"$f":"DR292","v":34825.513550170625},{"$f":"DS292","v":32097.278873779782},{"$f":"DT292","v":32097.278873779782},{"$f":"DU292","v":32097.278873779782},{"$f":"DV292","v":32097.278873779782},{"$f":"DW292","v":26639.220685738997},{"$f":"DX292","v":26639.220685738997},{"$f":"DY292","v":23910.986009348158},{"$f":"DZ292","v":23910.986009348158},{"$f":"EA292","v":23910.986009348158},{"$f":"EB292","v":23910.986009348158},{"$f":"EC292","v":18452.927821307374},{"$f":"ED292","v":18452.927821307374},{"$f":"EE292","v":15724.693144916531},{"$f":"EF292","v":15724.693144916531},{"$f":"EG292","v":15724.693144916531},{"$f":"EH292","v":15724.693144916531},{"$f":"EI292","v":10266.634956875747},{"$f":"EJ292","v":10266.634956875747},{"$f":"EK292","v":7538.4002804849079},{"$f":"EL292","v":7538.4002804849079},{"$f":"EM292","v":7538.4002804849079},{"$f":"EN292","v":7538.4002804849079},{"$f":"EO292","v":2080.3420924441239},{"$f":"EP292","v":2080.3420924441239},{"$f":"EQ292","v":-1.0428872580329579E-11},{"$f":"ER292","v":-1.0428872580329579E-11},{"$f":"ES292","v":-1.0428872580329579E-11},{"$f":"ET292","v":-1.0428872580329579E-11},{"$f":"EU292","v":-1.0428872580329579E-11},{"$f":"EV292","v":-1.0428872580329579E-11},{"$f":"EW292","v":-1.0428872580329579E-11},{"$f":"EX292","v":-1.0428872580329579E-11},{"$f":"EY292","v":-1.0428872580329579E-11},{"$f":"EZ292","v":-1.0428872580329579E-11},{"$f":"FA292","v":-1.0428872580329579E-11},{"$f":"FB292","v":-1.0428872580329579E-11},{"$f":"FC292","v":-1.0428872580329579E-11},{"$f":"FD292","v":-1.0428872580329579E-11},{"$f":"FE292","v":-1.0428872580329579E-11},{"$f":"FF292","v":-1.0428872580329579E-11},{"$f":"FG292","v":-1.0428872580329579E-11},{"$f":"FH292","v":-1.0428872580329579E-11},{"$f":"FI292","v":-1.0428872580329579E-11},{"$f":"FJ292","v":-1.0428872580329579E-11},{"$f":"FK292","v":-1.0428872580329579E-11},{"$f":"FL292","v":-1.0428872580329579E-11},{"$f":"FM292","v":-1.0428872580329579E-11},{"$f":"FN292","v":-1.0428872580329579E-11},{"$f":"FO292","v":-1.0428872580329579E-11},{"$f":"FP292","v":-1.0428872580329579E-11},{"$f":"FQ292","v":-1.0428872580329579E-11},{"$f":"FR292","v":-1.0428872580329579E-11},{"$f":"FS292","v":-1.0428872580329579E-11},{"$f":"FT292","v":-1.0428872580329579E-11},{"$f":"FU292","v":-1.0428872580329579E-11},{"$f":"FV292","v":-1.0428872580329579E-11},{"$f":"FW292","v":-1.0428872580329579E-11},{"$f":"FX292","v":-1.0428872580329579E-11},{"$f":"FY292","v":-1.0428872580329579E-11},{"$f":"FZ292","v":-1.0428872580329579E-11},{"$f":"GA292","v":-1.0428872580329579E-11},{"$f":"GB292","v":-1.0428872580329579E-11},{"$f":"GC292","v":-1.0428872580329579E-11},{"$f":"GD292","v":-1.0428872580329579E-11},{"$f":"GE292","v":-1.0428872580329579E-11},{"$f":"GF292","v":-1.0428872580329579E-11},{"$f":"GG292","v":-1.0428872580329579E-11},{"$f":"GH292","v":-1.0428872580329579E-11},{"$f":"GI292","v":-1.0428872580329579E-11},{"$f":"GJ292","v":-1.0428872580329579E-11},{"$f":"GK292","v":-1.0428872580329579E-11},{"$f":"GL292","v":-1.0428872580329579E-11},{"$f":"GM292","v":-1.0428872580329579E-11},{"$f":"GN292","v":-1.0428872580329579E-11},{"$f":"GO292","v":-1.0428872580329579E-11},{"$f":"GP292","v":-1.0428872580329579E-11},{"$f":"GQ292","v":-1.0428872580329579E-11},{"$f":"GR292","v":-1.0428872580329579E-11},{"$f":"GS292","v":-1.0428872580329579E-11},{"$f":"GT292","v":-1.0428872580329579E-11},{"$f":"GU292","v":-1.0428872580329579E-11},{"$f":"GV292","v":-1.0428872580329579E-11},{"$f":"GW292","v":-1.0428872580329579E-11},{"$f":"GX292","v":-1.0428872580329579E-11},{"$f":"GY292","v":-1.0428872580329579E-11},{"$f":"GZ292","v":-1.0428872580329579E-11},{"$f":"HA292","v":-1.0428872580329579E-11},{"$f":"HB292","v":-1.0428872580329579E-11},{"$f":"HC292","v":-1.0428872580329579E-11},{"$f":"HD292","v":-1.0428872580329579E-11},{"$f":"HE292","v":-1.0428872580329579E-11},{"$f":"HF292","v":-1.0428872580329579E-11},{"$f":"HG292","v":-1.0428872580329579E-11},{"$f":"HH292","v":-1.0428872580329579E-11},{"$f":"HI292","v":-1.0428872580329579E-11},{"$f":"HJ292","v":-1.0428872580329579E-11},{"$f":"HK292","v":-1.0428872580329579E-11},{"$f":"HL292","v":-1.0428872580329579E-11},{"$f":"HM292","v":-1.0428872580329579E-11},{"$f":"HN292","v":-1.0428872580329579E-11},{"$f":"HO292","v":-1.0428872580329579E-11},{"$f":"HP292","v":-1.0428872580329579E-11},{"$f":"HQ292","v":-1.0428872580329579E-11},{"$f":"HR292","v":-1.0428872580329579E-11},{"$f":"HS292","v":-1.0428872580329579E-11},{"$f":"HT292","v":-1.0428872580329579E-11},{"$f":"HU292","v":-1.0428872580329579E-11},{"$f":"HV292","v":-1.0428872580329579E-11},{"$f":"HW292","v":-1.0428872580329579E-11},{"$f":"HX292","v":-1.0428872580329579E-11},{"$f":"HY292","v":-1.0428872580329579E-11},{"$f":"HZ292","v":-1.0428872580329579E-11},{"$f":"IA292","v":-1.0428872580329579E-11},{"$f":"IB292","v":-1.0428872580329579E-11},{"$f":"IC292","v":-1.0428872580329579E-11},{"$f":"ID292","v":-1.0428872580329579E-11},{"$f":"IE292","v":-1.0428872580329579E-11},{"$f":"IF292","v":-1.0428872580329579E-11},{"$f":"IG292","v":-1.0428872580329579E-11},{"$f":"IH292","v":-1.0428872580329579E-11},{"$f":"II292","v":-1.0428872580329579E-11},{"$f":"IJ292","v":-1.0428872580329579E-11},{"$f":"IK292","v":-1.0428872580329579E-11},{"$f":"IL292","v":-1.0428872580329579E-11},{"$f":"IM292","v":-1.0428872580329579E-11},{"$f":"IN292","v":-1.0428872580329579E-11},{"$f":"IO292","v":-1.0428872580329579E-11},{"$f":"IP292","v":-1.0428872580329579E-11},{"$f":"IQ292","v":-1.0428872580329579E-11},{"$f":"IR292","v":-1.0428872580329579E-11},{"$f":"IS292","v":-1.0428872580329579E-11},{"$f":"IT292","v":-1.0428872580329579E-11},{"$f":"IU292","v":-1.0428872580329579E-11},{"$f":"IV292","v":-1.0428872580329579E-11},{"$f":"IW292","v":-1.0428872580329579E-11},{"$f":"IX292","v":-1.0428872580329579E-11},{"$f":"IY292","v":-1.0428872580329579E-11},{"$f":"IZ292","v":-1.0428872580329579E-11},{"$f":"JA292","v":-1.0428872580329579E-11},{"$f":"JB292","v":-1.0428872580329579E-11},{"$f":"JC292","v":-1.0428872580329579E-11},{"$f":"JD292","v":-1.0428872580329579E-11},{"$f":"JE292","v":-1.0428872580329579E-11},{"$f":"JF292","v":-1.0428872580329579E-11},{"$f":"JG292","v":-1.0428872580329579E-11},{"$f":"JH292","v":-1.0428872580329579E-11},{"$f":"JI292","v":-1.0428872580329579E-11},{"$f":"JJ292","v":-1.0428872580329579E-11},{"$f":"JK292","v":-1.0428872580329579E-11},{"$f":"JL292","v":-1.0428872580329579E-11},{"$f":"JM292","v":-1.0428872580329579E-11},{"$f":"JN292","v":-1.0428872580329579E-11},{"$f":"JO292","v":-1.0428872580329579E-11},{"$f":"JP292","v":-1.0428872580329579E-11},{"$f":"JQ292","v":-1.0428872580329579E-11},{"$f":"JR292","v":-1.0428872580329579E-11},{"$f":"JS292","v":-1.0428872580329579E-11},{"$f":"JT292","v":-1.0428872580329579E-11},{"$f":"JU292","v":-1.0428872580329579E-11},{"$f":"JV292","v":-1.0428872580329579E-11},{"$f":"JW292","v":-1.0428872580329579E-11},{"$f":"JX292","v":-1.0428872580329579E-11}]
[null,"Less: Local Bank Repayments",null,null,null,null,null,{"$f":"H280","v":0},{"$f":"I280","v":0},{"$f":"J280","v":0},{"$f":"K280","v":0},{"$f":"L280","v":0},{"$f":"M280","v":0},{"$f":"N280","v":0},{"$f":"O280","v":0},{"$f":"P280","v":0},{"$f":"Q280","v":0},{"$f":"R280","v":0},{"$f":"S280","v":0},{"$f":"T280","v":0},{"$f":"U280","v":0},{"$f":"V280","v":0},{"$f":"W280","v":0},{"$f":"X280","v":0},{"$f":"Y280","v":0},{"$f":"Z280","v":0},{"$f":"AA280","v":0},{"$f":"AB280","v":0},{"$f":"AC280","v":0},{"$f":"AD280","v":0},{"$f":"AE280","v":0},{"$f":"AF280","v":0},{"$f":"AG280","v":0},{"$f":"AH280","v":0},{"$f":"AI280","v":0},{"$f":"AJ280","v":0},{"$f":"AK280","v":0},{"$f":"AL280","v":155494.22014720918},{"$f":"AM280","v":0},{"$f":"AN280","v":0},{"$f":"AO280","v":0},{"$f":"AP280","v":1309933.9651297883},{"$f":"AQ280","v":0},{"$f":"AR280","v":654776.32233380142},{"$f":"AS280","v":0},{"$f":"AT280","v":0},{"$f":"AU280","v":0},{"$f":"AV280","v":1309933.9651297883},{"$f":"AW280","v":0},{"$f":"AX280","v":654776.32233380142},{"$f":"AY280","v":0},{"$f":"AZ280","v":0},{"$f":"BA280","v":0},{"$f":"BB280","v":1309933.9651297883},{"$f":"BC280","v":0},{"$f":"BD280","v":654776.32233380142},{"$f":"BE280","v":0},{"$f":"BF280","v":0},{"$f":"BG280","v":0},{"$f":"BH280","v":1309933.9651297883},{"$f":"BI280","v":0},{"$f":"BJ280","v":654776.32233380142},{"$f":"BK280","v":0},{"$f":"BL280","v":0},{"$f":"BM280","v":0},{"$f":"BN280","v":1309933.9651297883},{"$f":"BO280","v":0},{"$f":"BP280","v":654776.32233380142},{"$f":"BQ280","v":0},{"$f":"BR280","v":0},{"$f":"BS280","v":0},{"$f":"BT280","v":1309933.9651297883},{"$f":"BU280","v":0},{"$f":"BV280","v":654776.32233380142},{"$f":"BW280","v":0},{"$f":"BX280","v":0},{"$f":"BY280","v":0},{"$f":"BZ280","v":1309933.9651297883},{"$f":"CA280","v":0},{"$f":"CB280","v":654776.32233380142},{"$f":"CC280","v":0},{"$f":"CD280","v":0},{"$f":"CE280","v":0},{"$f":"CF280","v":1309933.9651297883},{"$f":"CG280","v":0},{"$f":"CH280","v":654776.32233380142},{"$f":"CI280","v":0},{"$f":"CJ280","v":0},{"$f":"CK280","v":0},{"$f":"CL280","v":1309933.9651297883},{"$f":"CM280","v":0},{"$f":"CN280","v":654776.32233380142},{"$f":"CO280","v":0},{"$f":"CP280","v":0},{"$f":"CQ280","v":0},{"$f":"CR280","v":1309933.9651297883},{"$f":"CS280","v":0},{"$f":"CT280","v":654776.32233380142},{"$f":"CU280","v":0},{"$f":"CV280","v":0},{"$f":"CW280","v":0},{"$f":"CX280","v":1309933.9651297883},{"$f":"CY280","v":0},{"$f":"CZ280","v":654776.32233380142},{"$f":"DA280","v":0},{"$f":"DB280","v":0},{"$f":"DC280","v":0},{"$f":"DD280","v":1309933.9651297883},{"$f":"DE280","v":0},{"$f":"DF280","v":654776.32233380142},{"$f":"DG280","v":0},{"$f":"DH280","v":0},{"$f":"DI280","v":0},{"$f":"DJ280","v":1309933.9651297883},{"$f":"DK280","v":0},{"$f":"DL280","v":654776.32233380142},{"$f":"DM280","v":0},{"$f":"DN280","v":0},{"$f":"DO280","v":0},{"$f":"DP280","v":1309933.9651297883},{"$f":"DQ280","v":0},{"$f":"DR280","v":654776.32233380142},{"$f":"DS280","v":0},{"$f":"DT280","v":0},{"$f":"DU280","v":0},{"$f":"DV280","v":1309933.9651297883},{"$f":"DW280","v":0},{"$f":"DX280","v":654776.32233380142},{"$f":"DY280","v":0},{"$f":"DZ280","v":0},{"$f":"EA280","v":0},{"$f":"EB280","v":1309933.9651297883},{"$f":"EC280","v":0},{"$f":"ED280","v":654776.32233380142},{"$f":"EE280","v":0},{"$f":"EF280","v":0},{"$f":"EG280","v":0},{"$f":"EH280","v":1309933.9651297883},{"$f":"EI280","v":0},{"$f":"EJ280","v":654776.32233380142},{"$f":"EK280","v":0},{"$f":"EL280","v":0},{"$f":"EM280","v":0},{"$f":"EN280","v":1309933.9651297883},{"$f":"EO280","v":0},{"$f":"EP280","v":499282.10218659218},{"$f":"EQ280","v":0},{"$f":"ER280","v":0},{"$f":"ES280","v":0},{"$f":"ET280","v":0},{"$f":"EU280","v":0},{"$f":"EV280","v":0},{"$f":"EW280","v":0},{"$f":"EX280","v":0},{"$f":"EY280","v":0},{"$f":"EZ280","v":0},{"$f":"FA280","v":0},{"$f":"FB280","v":0},{"$f":"FC280","v":0},{"$f":"FD280","v":0},{"$f":"FE280","v":0},{"$f":"FF280","v":0},{"$f":"FG280","v":0},{"$f":"FH280","v":0},{"$f":"FI280","v":0},{"$f":"FJ280","v":0},{"$f":"FK280","v":0},{"$f":"FL280","v":0},{"$f":"FM280","v":0},{"$f":"FN280","v":0},{"$f":"FO280","v":0},{"$f":"FP280","v":0},{"$f":"FQ280","v":0},{"$f":"FR280","v":0},{"$f":"FS280","v":0},{"$f":"FT280","v":0},{"$f":"FU280","v":0},{"$f":"FV280","v":0},{"$f":"FW280","v":0},{"$f":"FX280","v":0},{"$f":"FY280","v":0},{"$f":"FZ280","v":0},{"$f":"GA280","v":0},{"$f":"GB280","v":0},{"$f":"GC280","v":0},{"$f":"GD280","v":0},{"$f":"GE280","v":0},{"$f":"GF280","v":0},{"$f":"GG280","v":0},{"$f":"GH280","v":0},{"$f":"GI280","v":0},{"$f":"GJ280","v":0},{"$f":"GK280","v":0},{"$f":"GL280","v":0},{"$f":"GM280","v":0},{"$f":"GN280","v":0},{"$f":"GO280","v":0},{"$f":"GP280","v":0},{"$f":"GQ280","v":0},{"$f":"GR280","v":0},{"$f":"GS280","v":0},{"$f":"GT280","v":0},{"$f":"GU280","v":0},{"$f":"GV280","v":0},{"$f":"GW280","v":0},{"$f":"GX280","v":0},{"$f":"GY280","v":0},{"$f":"GZ280","v":0},{"$f":"HA280","v":0},{"$f":"HB280","v":0},{"$f":"HC280","v":0},{"$f":"HD280","v":0},{"$f":"HE280","v":0},{"$f":"HF280","v":0},{"$f":"HG280","v":0},{"$f":"HH280","v":0},{"$f":"HI280","v":0},{"$f":"HJ280","v":0},{"$f":"HK280","v":0},{"$f":"HL280","v":0},{"$f":"HM280","v":0},{"$f":"HN280","v":0},{"$f":"HO280","v":0},{"$f":"HP280","v":0},{"$f":"HQ280","v":0},{"$f":"HR280","v":0},{"$f":"HS280","v":0},{"$f":"HT280","v":0},{"$f":"HU280","v":0},{"$f":"HV280","v":0},{"$f":"HW280","v":0},{"$f":"HX280","v":0},{"$f":"HY280","v":0},{"$f":"HZ280","v":0},{"$f":"IA280","v":0},{"$f":"IB280","v":0},{"$f":"IC280","v":0},{"$f":"ID280","v":0},{"$f":"IE280","v":0},{"$f":"IF280","v":0},{"$f":"IG280","v":0},{"$f":"IH280","v":0},{"$f":"II280","v":0},{"$f":"IJ280","v":0},{"$f":"IK280","v":0},{"$f":"IL280","v":0},{"$f":"IM280","v":0},{"$f":"IN280","v":0},{"$f":"IO280","v":0},{"$f":"IP280","v":0},{"$f":"IQ280","v":0},{"$f":"IR280","v":0},{"$f":"IS280","v":0},{"$f":"IT280","v":0},{"$f":"IU280","v":0},{"$f":"IV280","v":0},{"$f":"IW280","v":0},{"$f":"IX280","v":0},{"$f":"IY280","v":0},{"$f":"IZ280","v":0},{"$f":"JA280","v":0},{"$f":"JB280","v":0},{"$f":"JC280","v":0},{"$f":"JD280","v":0},{"$f":"JE280","v":0},{"$f":"JF280","v":0},{"$f":"JG280","v":0},{"$f":"JH280","v":0},{"$f":"JI280","v":0},{"$f":"JJ280","v":0},{"$f":"JK280","v":0},{"$f":"JL280","v":0},{"$f":"JM280","v":0},{"$f":"JN280","v":0},{"$f":"JO280","v":0},{"$f":"JP280","v":0},{"$f":"JQ280","v":0},{"$f":"JR280","v":0},{"$f":"JS280","v":0},{"$f":"JT280","v":0},{"$f":"JU280","v":0},{"$f":"JV280","v":0},{"$f":"JW280","v":0},{"$f":"JX280","v":0}]
[null,"Less: other cash changes"]
[null,null,"Total Equity Cash Flow",null,null,null,null,{"$f":"H368+H369+H370+H371+H372+H373-SUM(H374:H379)","v":4.5474735088646412E-13},{"$f":"I368+I369+I370+I371+I372+I373-SUM(I374:I379)","v":-1.1368683772161603E-12},9.0949470177292824E-13,8.7311491370201111E-11,2.1827872842550278E-10,8.7311491370201111E-11,1.3096723705530167E-10,4.6566128730773926E-10,7.2759576141834259E-11,-27803.517262719743,-41676.708797664032,-67108.934763874204,-99597.679311015585,-98957.633774504066,-140428.944196953,-111640.98857566842,-116616.48883425165,-89527.914770925068,41546.86658251984,-101061.62855532428,-60796.338109971606,-60279.00458401104,978645.67800966278,-231766.42190414527,173635.77158042602,-288639.57108743559,-231631.07875791623,-104187.92951691512,107771.64232066611,432325.2197734646,367032.53322846466,495433.29167720035,450245.92228167155,430274.35424087808,-955972.75200370164,231671.97665929171,-374536.7533591424,208372.60341769888,253301.15083738457,420026.19201120845,-699446.72625431593,569854.0322277979,-106817.24411624623,584688.78034923354,535677.0670185606,450798.8610383179,-1063022.5530744717,241705.30397135101,-465713.43846152053,218947.28594289481,263648.63869635091,429540.26235058485,-711556.78354454727,578737.04805010476,-84227.247343658702,593441.87418252439,544670.41009587655,460210.94821004575,-1031926.8573396096,252083.02559928433,-453938.15051617683,229251.01035259879,273726.06673548336,438788.18722750992,-715059.95318265306,{"$f":"BU368+BU369+BU370+BU371+BU372+BU373-SUM(BU374:BU379)","v":587316.41230144282},-81911.987625064678,601982.70735633385,553450.05681607022,469407.0136621542,-1009920.989898234,262279.60901388561,-449975.62934317358,239399.47274669498,283649.1114715127,447885.60848453845,-717907.83213808539,595744.69523767103,-79978.725808920339,610373.34404786676,562078.06290650042,478449.10901812871,-988875.68749694782,272320.12825174583,-446406.39235876093,249385.35996616335,293410.43927744322,456825.15700562112,-720588.07155981625,604016.68084015197,-50552.357180309366,618480.75126527168,570421.38595381763,487204.18676212314,-968443.74468254391,282069.32972602034,-419194.4038361056,258955.37463042466,302756.7313604526,465353.47763387248,-723334.83183408261,611878.87589584442,-34920.66802912869,626239.47548185929,578414.56197711872,495606.77675085206,-948709.85743634193,291461.82433200546,-409575.38207030576,268229.39689608238,311807.84545733797,473590.39080301515,-726008.00757283636,619450.95577202493,-27393.294622995192,633743.62346957065,586151.68619638926,503750.96691675961,-929600.25598078349,300591.78374715825,-400220.33817588235,277227.9154894352,320584.2467996176,481556.32343435724,-728565.73417866952,626753.19488956709,-20135.864758435986,640977.61650593672,593617.16717018292,{"$f":"EG368+EG369+EG370+EG371+EG372+EG373-SUM(EG374:EG379)","v":511621.15733617474},-911152.01338746632,309443.69464617362,-391144.79878644849,285934.73665212578,329069.71698741015,489235.01773815195,-731001.61289491551,633769.1750751785,142329.40290583187,647277.10299785191,600146.63934561703,518552.9727052371,433843.0376706649,293851.61870912701,266305.19997211586,285498.56377409096,328412.93354594847,487775.11069291108,559148.14726978017,626228.91901055467,634026.17103936314,637587.50531386631,590685.50981206971,509491.80901469779,425197.31776349153,303768.33174702869,258398.99002131942,277197.10098055616,319891.57343118702,478454.23746883322,549465.66607422987,616206.15973003651,623958.16519152361,627495.30198150349,653605.28459049552,568025.42505605868,478082.78377725743,345739.82057599456,297305.03002682817,321085.1418573251,371838.52137684601,555146.84710757108,640081.74845606019,720974.63682480878,734414.55928949465,743068.87259036687,693053.4441521368,602363.99971835827,507051.31577004859,366807.03778602928,315480.18839252269,340708.20583612501,394490.98467174277,588742.14369324257,678747.05139468366,764468.63791140867,778710.36112524103,787880.77477201656,734878.90153993166,638774.79929530399,537771.45044029295,389154.12009455235,334762.52314289473,{"$f":"GS368+GS369+GS370+GS371+GS372+GS373-SUM(GS374:GS379)","v":361526.41781239712},418519.41375967674,624366.65011081414,719744.20439056749,810582.72316373431,825674.07811162854,835391.36678741465,{"$f":"GZ368+GZ369+GZ370+GZ371+GZ372+GZ373-SUM(GZ374:GZ379)","v":779224.72377919743},677382.6759452757,570348.89678392536,412858.61184390949,355219.26696123887,383612.34540553851,444007.16866645298,662142.72229407576,763213.62847292691,859474.51865923428,875466.18946514116,885762.96273059072,826242.57672655978,718319.99309835117,604895.73208961543,438002.74411279225,376921.72352122155,407042.95021809393,471042.64755132614,702200.0821889427,809304.18900623929,911311.12178875576,928256.81589414156,939167.62757564231,876093.24127293599,761727.07672332623,641530.78496128356,464673.71734150575,399945.51334298053,431899.85321783472,499719.59053472488,744676.26054417843,858173.70284632756,966269.66971267795,984226.29820466356,995787.76230299997,928947.16050027974,807752.69367125595,680380.04134236975,492964.00096472359,424370.83446099865,458269.61611045134,530137.40181115258,789717.06628264626,909989.47591890418,1024537.9418984308,1043565.8105928871,1055816.7241009912,984985.01964621851,856554.55871813768,721577.07492118294,522971.65107317071,450282.73879405839,486244.03966427385,562401.49114558857,837477.0840466232,964928.87304342445,1086314.9987806585,1106478.0107016168,1119459.4837432019,1044398.3608416844,908299.87202650064,765263.50337926054,554800.64718689164,{"$f":"JL368+JL369+JL370+JL371+JL372+JL373-SUM(JL374:JL379)","v":477771.42516100261},515920.48000608676,596623.63591760979,888120.20160610846,1023179.9219342049,1151811.8587073884,1173177.728642412,1186933.3223677943,1107390.2347042004,963165.88884859183,811589.47203221067,588561.24928768061,506932.54994260287]
[null,"Less: Equity Cash Flow to Minority (rooftop)",null,null,null,null,null,{"$f":"H355","v":0},{"$f":"I355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,603914.39987061475,0,248027.35768651214,0,0,0,0,0,84674.286929240596,0,0,0,246676.47519943453,0,72576.860165778606,0,0,0,0,0,88830.425577472255,0,0,0,264202.27151970135,0,76802.805308920942,0,0,0,0,{"$f":"BU355","v":0},92910.743929640797,0,0,0,281326.48923606309,0,80952.037806568551,0,0,0,0,0,96910.479306273803,0,0,0,298024.69151517143,0,85019.764001529431,0,0,0,2827.7181982960901,0,100824.601153411,0,0,0,311342.93289115361,0,89000.920214063197,0,0,0,14306.837042285333,0,104647.79573888413,0,0,0,315223.4607552035,0,92890.157299207262,0,0,0,31875.89449154897,0,108374.44996946302,0,0,0,312289.93568782893,0,96681.824315932405,0,0,0,48961.042261544062,0,111998.63427801651,0,0,{"$f":"EG355","v":0},309319.2909658961,0,100369.95125669122,0,0,0,78329.182301181922,0,115514.08452687159,0,0,0,0,661346.10626196559,45894.251794666699,325054.83108554938,86032.224808117462,126353.8723805261,144415.90735284347,161392.10916827363,163370.6959473578,164277.70468199038,152418.44550173206,131884.04389207595,110565.23119377017,79852.10264470581,68380.705998011108,73241.78782776036,84048.991641691973,124168.76249607423,142139.70477203093,159030.21200135187,160997.74382372989,161899.02469521729,168510.85678321723,146867.23501947024,124119.94353749855,90646.18031654277,78399.685289131477,84526.933391479819,97373.301735930901,143753.68309532208,165247.42210082713,185718.64130403174,189125.52918391477,191321.78139795183,178675.69779065991,155739.86813836341,131634.47994331858,96162.256686397363,83184.554040857955,89684.227663551166,103297.4135798869,152446.56890904013,175223.36634608815,196916.59972959629,200526.77269893192,202854.03536107065,189452.88467004802,165147.69679893058,139603.12801034001,102013.1315641094,88260.562188714626,{"$f":"GS355","v":95155.255017409654},109581.03037256838,161664.246889067,185800.69377026599,208788.88801282784,212614.47530665912,215080.56287134331,{"$f":"GZ355","v":200879.26131149573},175122.95865298767,148053.28431970754,108219.07819730625,93645.376137530358,100959.05022758187,116245.91900759225,171438.35102801572,197015.61036180242,221376.0665715533,225429.92109350854,228043.11409210158,212993.88596533501,185699.83069622051,157013.99576061868,114801.59485622478,99357.731660466583,107115.8001873329,123315.16157500597,181802.41954574484,208906.49925312679,234721.13289561801,239016.87439193152,241785.94722854759,225838.16418967646,196914.54579569912,166516.05880082774,121783.47871318909,105417.4984842508,113646.91349145462,130813.2346778864,192792.00936885888,221514.05149126146,248869.66783316934,253421.72864231086,256355.97904717596,239455.98977224925,208805.5162112884,176592.12472070073,129188.90416969749,111845.74876704227,120575.09421314391,138766.09352401225,204444.81748436554,234881.40465503203,263869.99064970016,268693.66418125242,271802.94442042871,253893.89410438275,221413.46453028655,187276.81116863177,137043.50589842052,118664.82970309327,127924.42012729985,147201.26107961539,216800.80957979796,249054.28978923924,279773.32338549354,284884.81549108471,288179.56543728238,269201.2045136083,234781.56245973735,198606.82041707705,145374.46688345345,{"$f":"JL355","v":125898.44050243116},135720.42564772183,156147.92258944083,229902.35640682123,264081.18715431925,296633.96506857674,302050.44847738562,305541.73065283004,285430.21209168073,248955.5779474818,210621.06472118734,154210.61175916699,133571.71400868893]
[null,"Equity Cash Flow to Development Co.",null,null,null,null,null,{"$f":"H380-H381","v":4.5474735088646412E-13},{"$f":"I380-I381","v":-1.1368683772161603E-12},9.0949470177292824E-13,8.7311491370201111E-11,2.1827872842550278E-10,8.7311491370201111E-11,1.3096723705530167E-10,4.6566128730773926E-10,7.2759576141834259E-11,-27803.517262719743,-41676.708797664032,-67108.934763874204,-99597.679311015585,-98957.633774504066,-140428.944196953,-111640.98857566842,-116616.48883425165,-89527.914770925068,41546.86658251984,-101061.62855532428,-60796.338109971606,-60279.00458401104,978645.67800966278,-231766.42190414527,173635.77158042602,-288639.57108743559,-231631.07875791623,-104187.92951691512,107771.64232066611,432325.2197734646,367032.53322846466,495433.29167720035,450245.92228167155,430274.35424087808,-1559887.1518743164,231671.97665929171,-622564.11104565451,208372.60341769888,253301.15083738457,420026.19201120845,-699446.72625431593,569854.0322277979,-191491.53104548683,584688.78034923354,535677.0670185606,450798.8610383179,-1309699.0282739061,241705.30397135101,-538290.29862729914,218947.28594289481,263648.63869635091,429540.26235058485,-711556.78354454727,578737.04805010476,-173057.67292113096,593441.87418252439,544670.41009587655,460210.94821004575,-1296129.1288593109,252083.02559928433,-530740.95582509774,229251.01035259879,273726.06673548336,438788.18722750992,-715059.95318265306,{"$f":"BU380-BU381","v":587316.41230144282},-174822.73155470547,601982.70735633385,553450.05681607022,469407.0136621542,-1291247.479134297,262279.60901388561,-530927.66714974213,239399.47274669498,283649.1114715127,447885.60848453845,-717907.83213808539,595744.69523767103,-176889.20511519414,610373.34404786676,562078.06290650042,478449.10901812871,-1286900.3790121193,272320.12825174583,-531426.15636029036,249385.35996616335,293410.43927744322,456825.15700562112,-723415.78975811228,604016.68084015197,-151376.95833372037,618480.75126527168,570421.38595381763,487204.18676212314,-1279786.6775736976,282069.32972602034,-508195.3240501688,258955.37463042466,302756.7313604526,465353.47763387248,-737641.66887636797,611878.87589584442,-139568.46376801282,626239.47548185929,578414.56197711872,495606.77675085206,-1263933.3181915455,291461.82433200546,-502465.53936951305,268229.39689608238,311807.84545733797,473590.39080301515,-757883.90206438536,619450.95577202493,-135767.74459245821,633743.62346957065,586151.68619638926,503750.96691675961,-1241890.1916686124,300591.78374715825,-496902.16249181476,277227.9154894352,320584.2467996176,481556.32343435724,-777526.77644021355,626753.19488956709,-132134.4990364525,640977.61650593672,593617.16717018292,{"$f":"EG380-EG381","v":511621.15733617474},-1220471.3043533624,309443.69464617362,-491514.75004313968,285934.73665212578,329069.71698741015,489235.01773815195,-809330.79519609746,633769.1750751785,26815.318378960277,647277.10299785191,600146.63934561703,518552.9727052371,433843.0376706649,-367494.48755283857,220410.94817744917,-39556.267311458418,242380.70873783101,361421.23831238499,414732.23991693673,464836.80984228104,470655.47509200533,473309.80063187593,438267.06431033765,377607.76512262184,314632.08656972134,223916.22910232289,190018.28402330831,203955.3131527958,235842.58178949505,354285.47497275902,407325.96130219894,457175.94772868464,462960.42136779369,465596.27728628623,485094.42780727829,421158.19003658846,353962.84023975889,255093.64025945179,218905.34473769669,236558.20846584527,274465.21964091511,411393.16401224898,474834.32635523309,535255.99552077707,545289.03010557988,551747.09119241498,514377.74636147689,446624.13157999486,375416.83582673001,270644.78109963192,232295.63435166475,251023.97817257384,291193.57109185588,436295.57478420244,503523.68504859554,567552.03818181239,578183.58842630917,585026.73941094591,545426.01686988364,473627.10249637341,398168.32242995291,287140.98853044293,246501.9609541801,{"$f":"GS380-GS381","v":266371.16279498744},308938.38338710833,462702.40322174714,533943.51062030147,601793.83515090647,613059.60280496941,620310.80391607131,{"$f":"GZ380-GZ381","v":578345.46246770164},502259.71729228803,422295.61246421782,304639.53364660323,261573.8908237085,282653.29517795664,327761.24965886073,490704.37126606004,566198.01811112452,638098.45208768104,650036.26837163256,657719.84863848914,613248.69076122483,532620.16240213066,447881.73632899672,323201.14925656747,277563.99186075496,299927.15003076103,347727.48597632017,520397.66264319787,600397.6897531125,676589.98889313778,689239.94150220999,697381.68034709478,650255.07708325959,564812.53092762711,475014.72616045584,342890.23862831667,294528.01485872973,318252.93972638011,368906.35585683846,551884.25117531954,636659.6513550661,717400.00187950861,730804.56956235273,739431.783255824,689491.1707280305,598947.17745996756,503787.91662166902,363775.0967950261,312525.08569395635,337694.52189730742,391371.30828714033,585272.24879828072,675108.07126387209,760667.95124873065,774872.14641163475,784013.77968056244,731091.12554183579,635141.09418785106,534300.26375255117,385928.14517475019,331617.90909096511,358319.619536974,415200.23006597318,620676.27446682518,715874.58325418527,806541.67539516487,821593.19521053205,831279.91830591951,775197.15632807603,673518.30956676323,566656.68296218349,409426.18030343822,{"$f":"JL380-JL381","v":351872.98465857143},380200.0543583649,440475.71332816896,658217.84519928717,759098.73477988562,855177.89363881166,871127.28016502643,881391.59171496425,821960.02261251968,714210.31090111006,600968.40731102333,434350.63752851362,373360.83593391394]
[]
["Net Cash Investment for the development Co."]
[null,"Opening cash balance",null,null,null,null,null,{"$f":"G388","v":0},{"$f":"H388","v":335.08723142561553},875.43003904477189,1420.8376065066486,57221.837080198347,115308.1594639371,173646.87168061075,449909.8003224213,727313.22330793715,1006910.2142206293,1369878.1947978537,1758104.8757785212,2109998.8060498885,2506439.3884732462,2903470.0355248153,3280924.6196026318,3630568.978823672,3860596.2900093924,4064002.8467739858,4022455.9801914659,4123517.6087467903,4184313.9468567618,4244592.951440773,3265947.2734311102,3497713.6953352555,3324077.9237548294,3612717.4948422648,3844348.5736001809,3948536.5031170961,3840764.8607964301,3408439.6410229653,3041407.1077945009,2545973.8161173007,2095727.8938356291,1665453.5395947511,3225340.6914690677,2993668.7148097758,3616232.8258554302,3407860.2224377315,3154559.0716003468,2734532.8795891386,3433979.6058434546,2864125.5736156567,3055617.1046611434,2470928.3243119097,1935251.2572933491,1484452.3962550312,2794151.4245289373,{"$f":"BC388","v":2552446.1205575862},{"$f":"BD388","v":3090736.4191848855},{"$f":"BE388","v":2871789.1332419906},{"$f":"BF388","v":2608140.4945456395},{"$f":"BG388","v":2178600.2321950546},{"$f":"BH388","v":2890157.015739602},{"$f":"BI388","v":2311419.9676894974},{"$f":"BJ388","v":2484477.6406106283},{"$f":"BK388","v":1891035.7664281039},{"$f":"BL388","v":1346365.3563322274},{"$f":"BM388","v":886154.40812218166},{"$f":"BN388","v":2182283.5369814923},{"$f":"BO388","v":1930200.511382208},{"$f":"BP388","v":2460941.4672073056},{"$f":"BQ388","v":2231690.4568547066},{"$f":"BR388","v":1957964.3901192234},{"$f":"BS388","v":1519176.2028917135},{"$f":"BT388","v":2234236.1560743665},{"$f":"BU388","v":1646919.7437729237},{"$f":"BV388","v":1821742.4753276291},{"$f":"BW388","v":1219759.7679712954},{"$f":"BX388","v":666309.71115522517},{"$f":"BY388","v":196902.69749307097},{"$f":"BZ388","v":1488150.176627368},{"$f":"CA388","v":1225870.5676134825},{"$f":"CB388","v":1756798.2347632246},{"$f":"CC388","v":1517398.7620165297},{"$f":"CD388","v":1233749.6505450169},{"$f":"CE388","v":785864.04206047836},{"$f":"CF388","v":1503771.8741985639},{"$f":"CG388","v":908027.17896089284},{"$f":"CH388","v":1084916.384076087},{"$f":"CI388","v":474543.04002822028},{"$f":"CJ388","v":-87535.022878280142},{"$f":"CK388","v":-565984.13189640886},{"$f":"CL388","v":720916.2471157104},{"$f":"CM388","v":448596.11886396457},{"$f":"CN388","v":980022.27522425493},{"$f":"CO388","v":730636.91525809164},{"$f":"CP388","v":437226.47598064842},{"$f":"CQ388","v":-19598.681024972699},{"$f":"CR388","v":703817.10873313958},{"$f":"CS388","v":99800.427892987616},{"$f":"CT388","v":251177.38622670798},{"$f":"CU388","v":-367303.36503856373},{"$f":"CV388","v":-937724.75099238136},{"$f":"CW388","v":-1424928.9377545044},{"$f":"CX388","v":-145142.26018080674},{"$f":"CY388","v":-427211.58990682708},{"$f":"CZ388","v":80983.734143341717},{"$f":"DA388","v":-177971.64048708294},{"$f":"DB388","v":-480728.37184753554},{"$f":"DC388","v":-946081.84948140802},{"$f":"DD388","v":-208440.18060504005},{"$f":"DE388","v":-820319.05650088447},{"$f":"DF388","v":-680750.59273287165},{"$f":"DG388","v":-1306990.0682147308},{"$f":"DH388","v":-1885404.6301918495},{"$f":"DI388","v":-2381011.4069427014},{"$f":"DJ388","v":-1117078.0887511559},{"$f":"DK388","v":-1408539.9130831612},{"$f":"DL388","v":-906074.37371364818},{"$f":"DM388","v":-1174303.7706097306},{"$f":"DN388","v":-1486111.6160670687},{"$f":"DO388","v":-1959702.0068700837},{"$f":"DP388","v":-1201818.1048056984},{"$f":"DQ388","v":-1821269.0605777232},{"$f":"DR388","v":-1685501.315985265},{"$f":"DS388","v":-2319244.9394548358},{"$f":"DT388","v":-2905396.625651225},{"$f":"DU388","v":-3409147.5925679845},{"$f":"DV388","v":-2167257.4008993721},{"$f":"DW388","v":-2467849.1846465301},{"$f":"DX388","v":-1970947.0221547154},{"$f":"DY388","v":-2248174.9376441506},{"$f":"DZ388","v":-2568759.1844437681},{"$f":"EA388","v":-3050315.5078781252},{"$f":"EB388","v":-2272788.7314379117},{"$f":"EC388","v":-2899541.9263274791},{"$f":"ED388","v":-2767407.4272910263},{"$f":"EE388","v":-3408385.0437969631},{"$f":"EF388","v":-4002002.2109671459},{"$f":"EG388","v":-4513623.3683033204},{"$f":"EH388","v":-3293152.063949958},{"$f":"EI388","v":-3602595.7585961316},{"$f":"EJ388","v":-3111081.0085529918},{"$f":"EK388","v":-3397015.7452051174},{"$f":"EL388","v":-3726085.4621925275},{"$f":"EM388","v":-4215320.4799306793},{"$f":"EN388","v":-3405989.684734582},{"$f":"EO388","v":-4039758.8598097605},{"$f":"EP388","v":-4066574.1781887207},{"$f":"EQ388","v":-4713851.2811865723},{"$f":"ER388","v":-5313997.9205321893},{"$f":"ES388","v":-5832550.8932374269},{"$f":"ET388","v":-6266393.9309080914},{"$f":"EU388","v":-5898899.443355253},{"$f":"EV388","v":-6119310.3915327024},{"$f":"EW388","v":-6079754.1242212439},{"$f":"EX388","v":-6322134.8329590745},{"$f":"EY388","v":-6683556.0712714596},{"$f":"EZ388","v":-7098288.3111883961},{"$f":"FA388","v":-7563125.1210306771},{"$f":"FB388","v":-8033780.5961226821},{"$f":"FC388","v":-8507090.3967545573},{"$f":"FD388","v":-8945357.4610648956},{"$f":"FE388","v":-9322965.2261875179},{"$f":"FF388","v":-9637597.3127572387},{"$f":"FG388","v":-9861513.5418595616},{"$f":"FH388","v":-10051531.825882871},{"$f":"FI388","v":-10255487.139035666},{"$f":"FJ388","v":-10491329.720825162},{"$f":"FK388","v":-10845615.19579792},{"$f":"FL388","v":-11252941.157100119},{"$f":"FM388","v":-11710117.104828803},{"$f":"FN388","v":-12173077.526196597},{"$f":"FO388","v":-12638673.803482883},{"$f":"FP388","v":-13123768.231290162},{"$f":"FQ388","v":-13544926.421326751},{"$f":"FR388","v":-13898889.26156651},{"$f":"FS388","v":-14153982.901825963},{"$f":"FT388","v":-14372888.24656366},{"$f":"FU388","v":-14609446.455029504},{"$f":"FV388","v":-14883911.674670419},{"$f":"FW388","v":-15295304.838682668},{"$f":"FX388","v":-15770139.165037902},{"$f":"FY388","v":-16305395.160558678},{"$f":"FZ388","v":-16850684.190664258},{"$f":"GA388","v":-17402431.281856671},{"$f":"GB388","v":-17916809.028218146},{"$f":"GC388","v":-18363433.159798142},{"$f":"GD388","v":-18738849.99562487},{"$f":"GE388","v":-19009494.776724502},{"$f":"GF388","v":-19241790.411076166},{"$f":"GG388","v":-19492814.38924874},{"$f":"GH388","v":-19784007.960340597},{"$f":"GI388","v":-20220303.535124797},{"$f":"GJ388","v":-20723827.220173392},{"$f":"GK388","v":-21291379.258355204},{"$f":"GL388","v":-21869562.846781515},{"$f":"GM388","v":-22454589.586192459},{"$f":"GN388","v":-23000015.603062343},{"$f":"GO388","v":-23473642.705558717},{"$f":"GP388","v":-23871811.027988669},{"$f":"GQ388","v":-24158952.016519111},{"$f":"GR388","v":-24405453.977473292},{"$f":"GS388","v":-24671825.140268281},{"$f":"GT388","v":-24980763.523655389},{"$f":"GU388","v":-25443465.926877137},{"$f":"GV388","v":-25977409.437497437},{"$f":"GW388","v":-26579203.272648342},{"$f":"GX388","v":-27192262.875453312},{"$f":"GY388","v":-27812573.679369383},{"$f":"GZ388","v":-28390919.141837083},{"$f":"HA388","v":-28893178.859129369},{"$f":"HB388","v":-29315474.471593589},{"$f":"HC388","v":-29620114.005240191},{"$f":"HD388","v":-29881687.896063898},{"$f":"HE388","v":-30164341.191241853},{"$f":"HF388","v":-30492102.440900713},{"$f":"HG388","v":-30982806.812166773},{"$f":"HH388","v":-31549004.830277897},{"$f":"HI388","v":-32187103.282365579},{"$f":"HJ388","v":-32837139.550737213},{"$f":"HK388","v":-33494859.399375703},{"$f":"HL388","v":-34108108.09013693},{"$f":"HM388","v":-34640728.252539061},{"$f":"HN388","v":-35088609.988868058},{"$f":"HO388","v":-35411811.138124622},{"$f":"HP388","v":-35689375.129985377},{"$f":"HQ388","v":-35989302.280016139},{"$f":"HR388","v":-36337029.765992463},{"$f":"HS388","v":-36857427.428635657},{"$f":"HT388","v":-37457825.118388772},{"$f":"HU388","v":-38134415.107281908},{"$f":"HV388","v":-38823655.048784122},{"$f":"HW388","v":-39521036.729131214},{"$f":"HX388","v":-40171291.806214474},{"$f":"HY388","v":-40736104.337142102},{"$f":"HZ388","v":-41211119.063302562},{"$f":"IA388","v":-41554009.301930875},{"$f":"IB388","v":-41848537.316789605},{"$f":"IC388","v":-42166790.256515987},{"$f":"ID388","v":-42535696.612372823},{"$f":"IE388","v":-43087580.863548145},{"$f":"IF388","v":-43724240.51490321},{"$f":"IG388","v":-44441640.516782716},{"$f":"IH388","v":-45172445.086345069},{"$f":"II388","v":-45911876.869600892},{"$f":"IJ388","v":-46601368.04032892},{"$f":"IK388","v":-47200315.21778889},{"$f":"IL388","v":-47704103.13441056},{"$f":"IM388","v":-48067878.231205583},{"$f":"IN388","v":-48380403.316899538},{"$f":"IO388","v":-48718097.838796847},{"$f":"IP388","v":-49109469.14708399},{"$f":"IQ388","v":-49694741.395882271},{"$f":"IR388","v":-50369849.467146143},{"$f":"IS388","v":-51130517.418394871},{"$f":"IT388","v":-51905389.564806506},{"$f":"IU388","v":-52689403.344487071},{"$f":"IV388","v":-53420494.470028907},{"$f":"IW388","v":-54055635.564216755},{"$f":"IX388","v":-54589935.827969305},{"$f":"IY388","v":-54975863.973144054},{"$f":"IZ388","v":-55307481.88223502},{"$f":"JA388","v":-55665801.501771994},{"$f":"JB388","v":-56081001.731837966},{"$f":"JC388","v":-56701678.006304793},{"$f":"JD388","v":-57417552.589558981},{"$f":"JE388","v":-58224094.26495415},{"$f":"JF388","v":-59045687.460164681},{"$f":"JG388","v":-59876967.3784706},{"$f":"JH388","v":-60652164.534798674},{"$f":"JI388","v":-61325682.84436544},{"$f":"JJ388","v":-61892339.527327627},{"$f":"JK388","v":-62301765.707631066},{"$f":"JL388","v":-62653638.692289636},{"$f":"JM388","v":-63033838.746647999},{"$f":"JN388","v":-63474314.459976166},{"$f":"JO388","v":-64132532.305175453},{"$f":"JP388","v":-64891631.03995534},{"$f":"JQ388","v":-65746808.933594152},{"$f":"JR388","v":-66617936.213759176},{"$f":"JS388","v":-67499327.805474147},{"$f":"JT388","v":-68321287.828086674},{"$f":"JU388","v":-69035498.13898778},{"$f":"JV388","v":-69636466.546298802},{"$f":"JW388","v":-70070817.183827311}]
[null,"Less: Dividends received from SPVs",null,null,null,null,null,{"$f":"H382","v":4.5474735088646412E-13},-1.1368683772161603E-12,9.0949470177292824E-13,8.7311491370201111E-11,2.1827872842550278E-10,8.7311491370201111E-11,1.3096723705530167E-10,4.6566128730773926E-10,7.2759576141834259E-11,-27803.517262719743,-41676.708797664032,-67108.934763874204,-99597.679311015585,-98957.633774504066,-140428.944196953,-111640.98857566842,-116616.48883425165,-89527.914770925068,41546.86658251984,-101061.62855532428,-60796.338109971606,-60279.00458401104,978645.67800966278,-231766.42190414527,173635.77158042602,-288639.57108743559,-231631.07875791623,-104187.92951691512,107771.64232066611,432325.2197734646,367032.53322846466,495433.29167720035,450245.92228167155,430274.35424087808,-1559887.1518743164,231671.97665929171,-622564.11104565451,208372.60341769888,253301.15083738457,420026.19201120845,-699446.72625431593,569854.0322277979,-191491.53104548683,584688.78034923354,535677.0670185606,450798.8610383179,-1309699.0282739061,241705.30397135101,-538290.29862729914,218947.28594289481,263648.63869635091,429540.26235058485,-711556.78354454727,578737.04805010476,-173057.67292113096,593441.87418252439,544670.41009587655,460210.94821004575,-1296129.1288593109,252083.02559928433,-530740.95582509774,229251.01035259879,273726.06673548336,438788.18722750992,{"$f":"BT382","v":-715059.95318265306},587316.41230144282,-174822.73155470547,601982.70735633385,553450.05681607022,469407.0136621542,-1291247.479134297,262279.60901388561,-530927.66714974213,239399.47274669498,283649.1114715127,447885.60848453845,-717907.83213808539,595744.69523767103,-176889.20511519414,610373.34404786676,562078.06290650042,478449.10901812871,-1286900.3790121193,272320.12825174583,-531426.15636029036,249385.35996616335,293410.43927744322,456825.15700562112,-723415.78975811228,604016.68084015197,-151376.95833372037,618480.75126527168,570421.38595381763,487204.18676212314,-1279786.6775736976,282069.32972602034,-508195.3240501688,258955.37463042466,302756.7313604526,465353.47763387248,-737641.66887636797,611878.87589584442,-139568.46376801282,626239.47548185929,578414.56197711872,495606.77675085206,-1263933.3181915455,291461.82433200546,-502465.53936951305,268229.39689608238,311807.84545733797,473590.39080301515,-757883.90206438536,619450.95577202493,-135767.74459245821,633743.62346957065,586151.68619638926,503750.96691675961,-1241890.1916686124,300591.78374715825,-496902.16249181476,277227.9154894352,320584.2467996176,481556.32343435724,-777526.77644021355,626753.19488956709,-132134.4990364525,640977.61650593672,{"$f":"EF382","v":593617.16717018292},511621.15733617474,-1220471.3043533624,309443.69464617362,-491514.75004313968,285934.73665212578,329069.71698741015,489235.01773815195,-809330.79519609746,633769.1750751785,26815.318378960277,647277.10299785191,600146.63934561703,518552.9727052371,433843.0376706649,-367494.48755283857,220410.94817744917,-39556.267311458418,242380.70873783101,361421.23831238499,414732.23991693673,464836.80984228104,470655.47509200533,473309.80063187593,438267.06431033765,377607.76512262184,314632.08656972134,223916.22910232289,190018.28402330831,203955.3131527958,235842.58178949505,354285.47497275902,407325.96130219894,457175.94772868464,462960.42136779369,465596.27728628623,485094.42780727829,421158.19003658846,353962.84023975889,255093.64025945179,218905.34473769669,236558.20846584527,274465.21964091511,411393.16401224898,474834.32635523309,535255.99552077707,545289.03010557988,551747.09119241498,514377.74636147689,446624.13157999486,375416.83582673001,270644.78109963192,232295.63435166475,251023.97817257384,291193.57109185588,436295.57478420244,503523.68504859554,567552.03818181239,578183.58842630917,585026.73941094591,545426.01686988364,473627.10249637341,398168.32242995291,287140.98853044293,{"$f":"GR382","v":246501.9609541801},266371.16279498744,308938.38338710833,462702.40322174714,533943.51062030147,601793.83515090647,613059.60280496941,620310.80391607131,578345.46246770164,502259.71729228803,422295.61246421782,304639.53364660323,261573.8908237085,282653.29517795664,327761.24965886073,490704.37126606004,566198.01811112452,638098.45208768104,650036.26837163256,657719.84863848914,613248.69076122483,532620.16240213066,447881.73632899672,323201.14925656747,277563.99186075496,299927.15003076103,347727.48597632017,520397.66264319787,600397.6897531125,676589.98889313778,689239.94150220999,697381.68034709478,650255.07708325959,564812.53092762711,475014.72616045584,342890.23862831667,294528.01485872973,318252.93972638011,368906.35585683846,551884.25117531954,636659.6513550661,717400.00187950861,730804.56956235273,739431.783255824,689491.1707280305,598947.17745996756,503787.91662166902,363775.0967950261,312525.08569395635,337694.52189730742,391371.30828714033,585272.24879828072,675108.07126387209,760667.95124873065,774872.14641163475,784013.77968056244,731091.12554183579,635141.09418785106,534300.26375255117,385928.14517475019,331617.90909096511,358319.619536974,415200.23006597318,620676.27446682518,{"$f":"JD382","v":715874.58325418527},806541.67539516487,821593.19521053205,831279.91830591951,775197.15632807603,673518.30956676323,566656.68296218349,409426.18030343822,351872.98465857143,380200.0543583649,440475.71332816896,658217.84519928717,759098.73477988562,855177.89363881166,871127.28016502643,881391.59171496425,821960.02261251968,714210.31090111006,600968.40731102333,434350.63752851362,373360.83593391394]
[null,"Add: Cash contributions to SPVs",null,null,null,null,null,{"$f":"H371","v":335.08723142561598},540.34280761915522,545.40756746187753,55800.999473691787,58086.322383738974,58338.712216673746,276262.92864181066,277403.42298551637,279596.99091269227,335164.46331450465,346549.97218300338,284784.99550749303,296842.90311234235,298073.01327706501,237025.63988086328,238003.37064537185,113410.82235146873,113878.64199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,null,null,{"$f":"H385-H386+H387","v":335.08723142561553},{"$f":"I385-I386+I387","v":875.43003904477189},1420.8376065066486,57221.837080198347,115308.1594639371,173646.87168061075,449909.8003224213,727313.22330793715,1006910.2142206293,1369878.1947978537,1758104.8757785212,2109998.8060498885,2506439.3884732462,2903470.0355248153,3280924.6196026318,3630568.978823672,3860596.2900093924,4064002.8467739858,4022455.9801914659,4123517.6087467903,4184313.9468567618,4244592.951440773,3265947.2734311102,3497713.6953352555,3324077.9237548294,3612717.4948422648,3844348.5736001809,3948536.5031170961,3840764.8607964301,3408439.6410229653,3041407.1077945009,2545973.8161173007,2095727.8938356291,1665453.5395947511,3225340.6914690677,2993668.7148097758,3616232.8258554302,3407860.2224377315,3154559.0716003468,2734532.8795891386,3433979.6058434546,2864125.5736156567,3055617.1046611434,2470928.3243119097,1935251.2572933491,1484452.3962550312,2794151.4245289373,2552446.1205575862,3090736.4191848855,2871789.1332419906,2608140.4945456395,2178600.2321950546,2890157.015739602,2311419.9676894974,2484477.6406106283,1891035.7664281039,1346365.3563322274,886154.40812218166,2182283.5369814923,1930200.511382208,2460941.4672073056,2231690.4568547066,1957964.3901192234,1519176.2028917135,2234236.1560743665,{"$f":"BU385-BU386+BU387","v":1646919.7437729237},1821742.4753276291,1219759.7679712954,666309.71115522517,196902.69749307097,1488150.176627368,1225870.5676134825,1756798.2347632246,1517398.7620165297,1233749.6505450169,785864.04206047836,1503771.8741985639,908027.17896089284,1084916.384076087,474543.04002822028,-87535.022878280142,-565984.13189640886,720916.2471157104,448596.11886396457,980022.27522425493,730636.91525809164,437226.47598064842,-19598.681024972699,703817.10873313958,99800.427892987616,251177.38622670798,-367303.36503856373,-937724.75099238136,-1424928.9377545044,-145142.26018080674,-427211.58990682708,80983.734143341717,-177971.64048708294,-480728.37184753554,-946081.84948140802,-208440.18060504005,-820319.05650088447,-680750.59273287165,-1306990.0682147308,-1885404.6301918495,-2381011.4069427014,-1117078.0887511559,-1408539.9130831612,-906074.37371364818,-1174303.7706097306,-1486111.6160670687,-1959702.0068700837,-1201818.1048056984,-1821269.0605777232,-1685501.315985265,-2319244.9394548358,-2905396.625651225,-3409147.5925679845,-2167257.4008993721,-2467849.1846465301,-1970947.0221547154,-2248174.9376441506,-2568759.1844437681,-3050315.5078781252,-2272788.7314379117,-2899541.9263274791,-2767407.4272910263,-3408385.0437969631,-4002002.2109671459,{"$f":"EG385-EG386+EG387","v":-4513623.3683033204},-3293152.063949958,-3602595.7585961316,-3111081.0085529918,-3397015.7452051174,-3726085.4621925275,-4215320.4799306793,-3405989.684734582,-4039758.8598097605,-4066574.1781887207,-4713851.2811865723,-5313997.9205321893,-5832550.8932374269,-6266393.9309080914,-5898899.443355253,-6119310.3915327024,-6079754.1242212439,-6322134.8329590745,-6683556.0712714596,-7098288.3111883961,-7563125.1210306771,-8033780.5961226821,-8507090.3967545573,-8945357.4610648956,-9322965.2261875179,-9637597.3127572387,-9861513.5418595616,-10051531.825882871,-10255487.139035666,-10491329.720825162,-10845615.19579792,-11252941.157100119,-11710117.104828803,-12173077.526196597,-12638673.803482883,-13123768.231290162,-13544926.421326751,-13898889.26156651,-14153982.901825963,-14372888.24656366,-14609446.455029504,-14883911.674670419,-15295304.838682668,-15770139.165037902,-16305395.160558678,-16850684.190664258,-17402431.281856671,-17916809.028218146,-18363433.159798142,-18738849.99562487,-19009494.776724502,-19241790.411076166,-19492814.38924874,-19784007.960340597,-20220303.535124797,-20723827.220173392,-21291379.258355204,-21869562.846781515,-22454589.586192459,-23000015.603062343,-23473642.705558717,-23871811.027988669,-24158952.016519111,-24405453.977473292,{"$f":"GS385-GS386+GS387","v":-24671825.140268281},-24980763.523655389,-25443465.926877137,-25977409.437497437,-26579203.272648342,-27192262.875453312,-27812573.679369383,{"$f":"GZ385-GZ386+GZ387","v":-28390919.141837083},-28893178.859129369,-29315474.471593589,-29620114.005240191,-29881687.896063898,-30164341.191241853,-30492102.440900713,-30982806.812166773,-31549004.830277897,-32187103.282365579,-32837139.550737213,-33494859.399375703,-34108108.09013693,-34640728.252539061,-35088609.988868058,-35411811.138124622,-35689375.129985377,-35989302.280016139,-36337029.765992463,-36857427.428635657,-37457825.118388772,-38134415.107281908,-38823655.048784122,-39521036.729131214,-40171291.806214474,-40736104.337142102,-41211119.063302562,-41554009.301930875,-41848537.316789605,-42166790.256515987,-42535696.612372823,-43087580.863548145,-43724240.51490321,-44441640.516782716,-45172445.086345069,-45911876.869600892,-46601368.04032892,-47200315.21778889,-47704103.13441056,-48067878.231205583,-48380403.316899538,-48718097.838796847,-49109469.14708399,-49694741.395882271,-50369849.467146143,-51130517.418394871,-51905389.564806506,-52689403.344487071,-53420494.470028907,-54055635.564216755,-54589935.827969305,-54975863.973144054,-55307481.88223502,-55665801.501771994,-56081001.731837966,-56701678.006304793,-57417552.589558981,-58224094.26495415,-59045687.460164681,-59876967.3784706,-60652164.534798674,-61325682.84436544,-61892339.527327627,-62301765.707631066,{"$f":"JL385-JL386+JL387","v":-62653638.692289636},-63033838.746647999,-63474314.459976166,-64132532.305175453,-64891631.03995534,-65746808.933594152,-66617936.213759176,-67499327.805474147,-68321287.828086674,-69035498.13898778,-69636466.546298802,-70070817.183827311,-70444178.01976122]
[]
["Net Cash Flow",null,null,null,null,null,null,{"$f":"H360","v":-670.17446285123197},{"$f":"I360","v":-1080.6856152383104},-1090.8151349237551,-111601.99894738357,-114119.4711950583,-114604.97834830623,-394464.0982019502,-396093.08213314973,-398777.15945426287,-509244.86869339348,-521348.45923408016,-397104.45663313585,-296842.90311234235,-298073.01327706501,-237025.63988086328,-238003.37064537185,-113410.82235146873,-113878.64199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1858329.9802256471,0,496054.71537302429,0,0,0,0,0,169348.57385848119,0,0,0,692864.75043140678,0,145153.72033155721,0,0,0,0,0,187679.81115335479,0,0,0,768752.09845726681,0,188092.77905464265,0,0,0,0,{"$f":"BU360","v":0},198717.83937013822,0,0,0,843025.28387991502,0,199080.17735560029,0,0,0,0,0,216055.86392670567,0,0,0,915520.50973198388,0,206452.38547136384,0,0,0,5655.4363965921802,0,237892.2086810632,0,0,0,980269.67026994552,0,260899.90808467974,0,0,0,28613.674084570666,0,274175.53656909132,0,0,0,1025097.6428615793,0,266578.80436352966,0,0,0,68450.771733482659,0,298750.15473328275,0,0,0,1050322.8877255374,0,275027.58059200906,0,0,0,119924.76542312547,0,320662.71206578054,0,0,{"$f":"EG360","v":0},1061246.2016616091,0,285132.94188392995,0,0,0,215181.16837987327,0,286904.25415200181,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,2576499.9129769048,194815.68592424673,1040670.4798823926,328412.93354594847,487775.11069291097,559148.14726977982,626228.91901055491,634026.17103936314,637587.50531386642,590685.50981206982,509491.80901469768,425197.31776349165,303768.33174702863,258398.99002131942,277197.10098055622,319891.57343118708,478454.2374688331,549465.66607422987,616206.15973003651,623958.16519152361,627495.30198150338,653605.28459049552,568025.42505605856,478082.78377725743,345739.82057599456,297305.03002682817,321085.14185732522,371838.52137684583,555146.84710757085,640081.74845606065,720974.63682480867,734414.55928949453,743068.87259036698,693053.44415213657,602363.99971835827,507051.31577004871,366807.03778602922,315480.18839252269,340708.20583612501,394490.9846717426,588742.14369324269,678747.05139468343,764468.63791140891,778710.36112524103,787880.77477201645,734878.90153993189,638774.79929530388,537771.45044029295,389154.12009455235,334762.52314289473,{"$f":"GS360","v":361526.41781239724},418519.41375967674,624366.65011081402,719744.20439056738,810582.72316373442,825674.07811162865,835391.36678741453,779224.72377919755,677382.67594527593,570348.89678392536,412858.61184390954,355219.26696123887,383612.34540553851,444007.1686664531,662142.72229407565,763213.62847292691,859474.51865923405,875466.18946514116,885762.96273059095,826242.57672655955,718319.99309835117,604895.73208961531,438002.74411279237,376921.72352122155,407042.95021809411,471042.64755132585,702200.08218894294,809304.18900623964,911311.12178875587,928256.81589414086,939167.62757564266,876093.24127293588,761727.07672332623,641530.78496128344,464673.71734150563,399945.5133429807,431899.85321783455,499719.59053472505,744676.26054417831,858173.70284632756,966269.66971267783,984226.29820466344,995787.7623030002,928947.16050027951,807752.69367125595,680380.04134236986,492964.0009647237,424370.83446099865,458269.6161104514,530137.40181115246,789717.0662826465,909989.47591890395,1024537.9418984309,1043565.810592887,1055816.7241009912,984985.01964621863,856554.55871813768,721577.07492118282,522971.65107317065,450282.73879405833,486244.03966427391,562401.49114558869,837477.08404662274,964928.87304342515,{"$f":"JE360","v":1086314.998780658},1106478.0107016168,1119459.4837432019,1044398.3608416843,908299.87202650076,765263.50337926042,554800.64718689176,477771.42516100279,515920.48000608664,596623.63591761002,888120.20160610834,1023179.9219342045,1151811.8587073886,1173177.7286424122,1186933.3223677941,1107390.2347042006,963165.88884859183,811589.47203221067,588561.24928768072,506932.54994260281]
["IRR",null,null,null,{"$f":"XIRR(H390:JX390,H2:JX2)","v":0.33425207734107976},{"$f":"(1+IRR(H390:JX390,0.01))^12-1","v":0.33453574182956425}]
[]
["Exchange rate",null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(H2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"LOOKUP(YEAR(I2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"LOOKUP(YEAR(J2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":15.316095848446226},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":15.316095848446226},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":15.316095848446226},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":15.316095848446226},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":15.316095848446226},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":15.316095848446226},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":15.316095848446226},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":15.316095848446226},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":15.316095848446226},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":15.316095848446226},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":15.316095848446226},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":15.316095848446226},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":16.150140671876468},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":16.150140671876468},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":16.150140671876468},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":16.150140671876468},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":16.150140671876468},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":16.150140671876468},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":16.150140671876468},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":16.150140671876468},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":16.150140671876468},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":16.150140671876468},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":16.150140671876468},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":16.150140671876468},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.029603777770728},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.029603777770728},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.029603777770728},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.029603777770728},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.029603777770728},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.029603777770728},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.029603777770728},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.029603777770728},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.029603777770728},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.029603777770728},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.029603777770728},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.029603777770728},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.956958438936461},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.956958438936461},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.956958438936461},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.956958438936461},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.956958438936461},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.956958438936461},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.956958438936461},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.956958438936461},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.956958438936461},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.956958438936461},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.956958438936461},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":17.956958438936461},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":18.934812611353792},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":18.934812611353792},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":18.934812611353792},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":18.934812611353792},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":18.934812611353792},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":18.934812611353792},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":18.934812611353792},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":18.934812611353792},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":18.934812611353792},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":18.934812611353792},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":18.934812611353792},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":18.934812611353792},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":19.96591626840771},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":19.96591626840771},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":19.96591626840771},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":19.96591626840771},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":19.96591626840771},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":19.96591626840771},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":19.96591626840771},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":19.96591626840771},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":19.96591626840771},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":19.96591626840771},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":19.96591626840771},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":19.96591626840771},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":21.053169134509115},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":21.053169134509115},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":21.053169134509115},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":21.053169134509115},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":21.053169134509115},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":21.053169134509115},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":21.053169134509115},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":21.053169134509115},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":21.053169134509115},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":21.053169134509115},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":21.053169134509115},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":21.053169134509115},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":22.19962883985367},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":22.19962883985367},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":22.19962883985367},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":22.19962883985367},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":22.19962883985367},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":22.19962883985367},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":22.19962883985367},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":22.19962883985367},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":22.19962883985367},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":22.19962883985367},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":22.19962883985367},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":22.19962883985367},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":23.408519519251641},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":23.408519519251641},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":23.408519519251641},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":23.408519519251641},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":23.408519519251641},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":23.408519519251641},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":23.408519519251641},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":23.408519519251641},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":23.408519519251641},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":23.408519519251641},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":23.408519519251641},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":23.408519519251641},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":24.683240879210889},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":24.683240879210889},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":24.683240879210889},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":24.683240879210889},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":24.683240879210889},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":24.683240879210889},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":24.683240879210889},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":24.683240879210889},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":24.683240879210889},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":24.683240879210889},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":24.683240879210889},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":24.683240879210889},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":26.027377758771877},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":26.027377758771877},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":26.027377758771877},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":26.027377758771877},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":26.027377758771877},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":26.027377758771877},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":26.027377758771877},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":26.027377758771877},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":26.027377758771877},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":26.027377758771877},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":26.027377758771877},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":26.027377758771877},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":27.444710210982226},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":27.444710210982226},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":27.444710210982226},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":27.444710210982226},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":27.444710210982226},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":27.444710210982226},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":27.444710210982226},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":27.444710210982226},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":27.444710210982226},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":27.444710210982226},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":27.444710210982226},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":27.444710210982226},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":28.939224133362448},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":28.939224133362448},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":28.939224133362448},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":28.939224133362448},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":28.939224133362448},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":28.939224133362448},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":28.939224133362448},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":28.939224133362448},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":28.939224133362448},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":28.939224133362448},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":28.939224133362448},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":28.939224133362448},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":30.515122477258423},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":30.515122477258423},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":30.515122477258423},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":30.515122477258423},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":30.515122477258423},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":30.515122477258423},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":30.515122477258423},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":30.515122477258423},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":30.515122477258423},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":30.515122477258423},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":30.515122477258423},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":30.515122477258423},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":32.176837067604168},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":32.176837067604168},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":32.176837067604168},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":32.176837067604168},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":32.176837067604168},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":32.176837067604168},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":32.176837067604168},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":32.176837067604168},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":32.176837067604168},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":32.176837067604168},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":32.176837067604168},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":32.176837067604168},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":33.929041066335088},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":33.929041066335088},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":33.929041066335088},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":33.929041066335088},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":33.929041066335088},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":33.929041066335088},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":33.929041066335088},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":33.929041066335088},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":33.929041066335088},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":33.929041066335088},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":33.929041066335088},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":33.929041066335088},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":35.776662114501846},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":35.776662114501846},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":35.776662114501846},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":35.776662114501846},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":35.776662114501846},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":35.776662114501846},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":35.776662114501846},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":35.776662114501846},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":35.776662114501846},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":35.776662114501846},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":35.776662114501846},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":35.776662114501846},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":37.724896190044028},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":37.724896190044028},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":37.724896190044028},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":37.724896190044028},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":37.724896190044028},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":37.724896190044028},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":37.724896190044028},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":37.724896190044028},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":37.724896190044028},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":37.724896190044028},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":37.724896190044028},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":37.724896190044028},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":39.779222220194946},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":39.779222220194946},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":39.779222220194946},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":39.779222220194946},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":39.779222220194946},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":39.779222220194946},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":39.779222220194946},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":39.779222220194946},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":39.779222220194946},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":39.779222220194946},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":39.779222220194946},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":39.779222220194946},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":41.945417489611494},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":41.945417489611494},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":41.945417489611494},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":41.945417489611494},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":41.945417489611494},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":41.945417489611494},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":41.945417489611494},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":41.945417489611494},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":41.945417489611494},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":41.945417489611494},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":41.945417489611494},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":41.945417489611494},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":44.229573887560633},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":44.229573887560633},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":44.229573887560633},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":44.229573887560633},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":44.229573887560633},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":44.229573887560633},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":44.229573887560633},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":44.229573887560633},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":44.229573887560633},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":44.229573887560633},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":44.229573887560633},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":44.229573887560633},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":46.638115039853538},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":46.638115039853538},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":46.638115039853538},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":46.638115039853538},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":46.638115039853538},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":46.638115039853538},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":46.638115039853538},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":46.638115039853538},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":46.638115039853538},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":46.638115039853538},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":46.638115039853538},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":46.638115039853538},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":49.177814373706944}]
[]
["Net cash Flow in EURO",null,null,null,null,null,null,{"$f":"H390/H393","v":-46.138984687149744},{"$f":"I390/I393","v":-74.401129581942769},-75.098508816099979,-7683.3768009923006,-7856.6952724118437,-7890.1206091725198,-27157.365724050662,-27269.515125174461,-27454.303727669234,-35059.588959404755,-35892.875528159369,-27339.144445828228,-19381.107695435076,-19461.422560064722,-15475.59131427797,-15539.428128449366,-7404.6822031982729,-7435.2265172864663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115065.86957856694,0,29128.963999769621,0,0,0,0,0,9944.3637132378353,0,0,0,40685.899652922322,0,8083.4246414925856,0,0,0,0,0,10451.648133595087,0,0,0,42810.819052204577,0,9933.7016381063877,0,0,0,0,{"$f":"BU390/BU393","v":0},10494.840558970305,0,0,0,44522.504720982331,0,9971.0013144053428,0,0,0,0,0,10821.234599113954,0,0,0,45854.169546960489,0,9806.2379184974689,0,0,0,268.62636976217141,0,11299.591389836141,0,0,0,46561.620438565951,0,11752.444600168346,0,0,0,1288.9257874979533,0,12350.455881356012,0,0,0,46176.341517083507,0,11388.11039050504,0,0,0,2924.1820131848731,0,12762.45404958586,0,0,0,44869.257402704628,0,11142.279976032125,0,0,0,4858.5502207747122,0,12991.110593417017,0,0,{"$f":"EG390/EG393","v":0},42994.605402705798,0,10955.115975439863,0,0,0,8267.4931902178214,0,11023.171708310412,9826.1946829331882,1608.8556402886134,1385.7229836519323,1154.0743096005281,98991.912933240455,7098.4785201444629,37918.800085050985,11966.34728591637,17773.010060704659,20373.621837188577,22817.836814322211,23101.944460891133,23231.708420762647,21522.745376837764,18564.299098003241,15492.869645726681,11068.374539639819,8929.0227281326934,9578.5947716888113,11053.909806185909,16533.070660911377,18986.883115528344,21293.112658802977,21560.984576369356,21683.210962732701,22585.446022272234,19628.218864417071,16520.235013007896,11947.100550543442,9742.8752005959177,10522.164611877794,12185.385185786514,18192.515777096989,20975.88659305187,23626.798069125212,24067.232888769213,24350.840247950619,22711.802801009198,19739.851942828467,16616.394581012471,12020.500263742817,9804.5742572426425,10588.617057676936,12260.09206072397,18297.079431899532,21094.275051603814,23758.352516291307,24200.960445215769,24485.96091395383,22838.755095658933,19852.007142691666,16712.999146262406,12094.231613782669,9866.5483203134554,{"$f":"GS390/GS393","v":10655.367981239802},12335.1382946964,18402.130755481921,21213.219760127809,23890.528517412386,24335.320190669197,24621.720524141267,{"$f":"GZ390/GZ393","v":22966.305539131674},19964.686730194251,16810.05058966533,12168.295916077455,9928.7984391716909,10722.418546979083,12410.52525373734,18507.671849735816,21332.723159871392,24023.328836785236,24470.31494059577,24758.121925844851,23094.456774145157,20077.892979490243,16907.550798161927,12242.694489245006,9991.3256652166729,10789.769921898864,12486.254307457542,18613.704823772594,21452.787700972469,24156.756249186441,24605.947521178787,24895.167977254721,23223.211453240408,20191.628172706634,17005.501664722666,12317.428655088986,10054.131051861996,10857.423275575497,12562.326829030597,18720.231793926938,21573.415842470986,24290.813539891842,24742.220769339117,25032.861547440283,23352.57223879746,20305.894599949708,17103.905088344272,12392.499738581058,10117.215654513426,10925.379780138075,12638.744195178177,18827.254883760153,21694.610052320459,24425.503504695727,24879.137532755372,25171.205516370945,23482.541803050768,20420.694559310996,17202.762974045825,12467.909067842598,10180.580530546289,10993.640610248516,12715.507786154854,18934.776224063044,21816.372807399057,24560.828949929793,25016.700669883881,25310.202774936632,23613.122828104311,20536.030356872961,17302.077232864485,12543.657974125927,{"$f":"JL390/JL393","v":10244.22673928254},11062.206943081181,12792.618985732568,19042.797952858633,21938.706593520546,24696.792692481977,25154.913049978542,25449.856224968084,23744.318005946541,20651.904306714376,17401.849781850862,12619.747791795169,10308.155341967285]
["IRR (EURO)",null,null,null,{"$f":"XIRR(H395:BC395,H2:BC2)","v":2.9802322387695314E-9}]
[]
["Balance Sheet"]
[null,"Cash Balance"]
[null,"Accounts Recievables",null,null,null,null,null,{"$f":"H94","v":0},{"$f":"I94","v":0},{"$f":"J94","v":0},{"$f":"K94","v":0},{"$f":"L94","v":0},{"$f":"M94","v":0},{"$f":"N94","v":0},{"$f":"O94","v":0},{"$f":"P94","v":0},{"$f":"Q94","v":97313.125683344202},{"$f":"R94","v":107723.50073888342},{"$f":"S94","v":161809.80262531349},{"$f":"T94","v":243544.58576966103},{"$f":"U94","v":269844.71427559905},{"$f":"V94","v":512636.43506165175},{"$f":"W94","v":573625.05253131117},{"$f":"X94","v":714716.42812734516},{"$f":"Y94","v":722343.10188654065},{"$f":"Z94","v":803278.99103173881},{"$f":"AA94","v":753202.59567822493},{"$f":"AB94","v":666441.38049612322},{"$f":"AC94","v":576363.45884272316},{"$f":"AD94","v":446559.50033666438},{"$f":"AE94","v":398124.85141643748},{"$f":"AF94","v":423907.08401381224},{"$f":"AG94","v":469684.37259079999},{"$f":"AH94","v":639418.25230757415},{"$f":"AI94","v":715490.1670719136},{"$f":"AJ94","v":786993.57184686232},{"$f":"AK94","v":795391.50840862084},{"$f":"AL94","v":799280.92056962871},{"$f":"AM94","v":749453.76484437194},{"$f":"AN94","v":663124.37653132738},{"$f":"AO94","v":573494.78961824975},{"$f":"AP94","v":444336.88980183942},{"$f":"AQ94","v":396143.30922941276},{"$f":"AR94","v":421797.21881106606},{"$f":"AS94","v":467346.66522195895},{"$f":"AT94","v":636235.74752900191},{"$f":"AU94","v":711929.0380808186},{"$f":"AV94","v":783076.5569758144},{"$f":"AW94","v":791432.69542946212},{"$f":"AX94","v":795302.74925538385},{"$f":"AY94","v":745723.59264592663},{"$f":"AZ94","v":659823.88191847794},{"$f":"BA94","v":570640.39829948521},{"$f":"BB94","v":442125.34161724022},{"$f":"BC94","v":394171.62955015368},{"$f":"BD94","v":419697.85480384482},{"$f":"BE94","v":465020.59306191152},{"$f":"BF94","v":633069.08267465618},{"$f":"BG94","v":708385.63349779346},{"$f":"BH94","v":779179.03782372666},{"$f":"BI94","v":787493.58620630077},{"$f":"BJ94","v":791344.37804720772},{"$f":"BK94","v":742011.98621535534},{"$f":"BL94","v":656539.81448742899},{"$f":"BM94","v":567800.21382261044},{"$f":"BN94","v":439924.80072347209},{"$f":"BO94","v":392209.76329110708},{"$f":"BP94","v":417608.93972572614},{"$f":"BQ94","v":462706.09820003837},{"$f":"BR94","v":629918.17890625854},{"$f":"BS94","v":704859.86510512966},{"$f":"BT94","v":775300.91735674278},{"$f":"BU94","v":783574.08266984124},{"$f":"BV94","v":787405.7083962512},{"$f":"BW94","v":738318.85314734257},{"$f":"BX94","v":653272.0924770101},{"$f":"BY94","v":564974.16547750402},{"$f":"BZ94","v":437735.21233517985},{"$f":"CA94","v":390257.66160903592},{"$f":"CB94","v":415530.42157042609},{"$f":"CC94","v":460403.12301395054},{"$f":"CD94","v":626782.95777792227},{"$f":"CE94","v":701351.64512419375},{"$f":"CF94","v":771442.09902396204},{"$f":"CG94","v":779674.0872388971},{"$f":"CH94","v":783486.64224416343},{"$f":"CI94","v":734644.10149649228},{"$f":"CJ94","v":650020.63453299215},{"$f":"CK94","v":562162.18290598225},{"$f":"CL94","v":435556.52193968627},{"$f":"CM94","v":388315.27590380667},{"$f":"CN94","v":413462.24859050667},{"$f":"CO94","v":458111.61016805749},{"$f":"CP94","v":623663.34123420157},{"$f":"CQ94","v":697860.88621324324},{"$f":"CR94","v":767602.48675503617},{"$f":"CS94","v":775793.50281796174},{"$f":"CT94","v":779587.08202064631},{"$f":"CU94","v":730987.63977503718},{"$f":"CV94","v":646785.3597060598},{"$f":"CW94","v":559364.19610004709},{"$f":"CX94","v":433388.67529563303},{"$f":"CY94","v":386382.55781717633},{"$f":"CZ94","v":411404.36929608608},{"$f":"DA94","v":455831.50261213811},{"$f":"DB94","v":620559.25160814694},{"$f":"DC94","v":694387.50146525225},{"$f":"DD94","v":763781.9849577765},{"$f":"DE94","v":771932.23279479111},{"$f":"DF94","v":775706.93064102903},{"$f":"DG94","v":727349.37695056247},{"$f":"DH94","v":643566.18744979962},{"$f":"DI94","v":556580.13540014357},{"$f":"DJ94","v":431231.61843163247},{"$f":"DK94","v":384459.45923159108},{"$f":"DL94","v":409356.73245355755},{"$f":"DM94","v":453562.74357992195},{"$f":"DN94","v":617470.61161937169},{"$f":"DO94","v":690931.40440574754},{"$f":"DP94","v":759980.49851577554},{"$f":"DQ94","v":768090.18103799934},{"$f":"DR94","v":771846.09150384879},{"$f":"DS94","v":723729.22244373907},{"$f":"DT94","v":640363.03761869168},{"$f":"DU94","v":553809.93149342563},{"$f":"DV94","v":429085.29764492164},{"$f":"DW94","v":382545.93226898689},{"$f":"DX94","v":407319.28708431352},{"$f":"DY94","v":451305.2765876737},{"$f":"DZ94","v":614397.34437212825},{"$f":"EA94","v":687492.50899065554},{"$f":"EB94","v":756197.93278603686},{"$f":"EC94","v":764267.2518946632},{"$f":"ED94","v":768004.46848844644},{"$f":"EE94","v":720127.08612606709},{"$f":"EF94","v":637175.8304661155},{"$f":"EG94","v":551053.51541203004},{"$f":"EH94","v":426949.6595000269},{"$f":"EI94","v":380641.9292895979},{"$f":"EJ94","v":405291.98246347695},{"$f":"EK94","v":449059.04543278925},{"$f":"EL94","v":611339.37335339386},{"$f":"EM94","v":684070.72960415948},{"$f":"EN94","v":752434.19359662081},{"$f":"EO94","v":760463.35018794285},{"$f":"EP94","v":764181.96595257346},{"$f":"EQ94","v":716542.87831763411},{"$f":"ER94","v":634004.48664236499},{"$f":"ES94","v":548310.81853135955},{"$f":"ET94","v":424824.65082743298},{"$f":"EU94","v":378747.40289077011},{"$f":"EV94","v":403274.76811863767},{"$f":"EW94","v":446823.99419239489},{"$f":"EX94","v":608296.62243096565},{"$f":"EY94","v":680665.98105657008},{"$f":"EZ94","v":748689.18724429922},{"$f":"FA94","v":756678.38121471158},{"$f":"FB94","v":760378.48873001093},{"$f":"FC94","v":712976.50978488126},{"$f":"FD94","v":630848.92719267192},{"$f":"FE94","v":545581.77256837464},{"$f":"FF94","v":422710.21872225875},{"$f":"FG94","v":376862.30590578163},{"$f":"FH94","v":401267.59382859606},{"$f":"FI94","v":444600.06722195569},{"$f":"FJ94","v":605269.01585156436},{"$f":"FK94","v":677278.17858220171},{"$f":"FL94","v":744962.82049222232},{"$f":"FM94","v":752912.25074319728},{"$f":"FN94","v":756593.94212819997},{"$f":"FO94","v":783134.94805179758},{"$f":"FP94","v":696571.79671133822},{"$f":"FQ94","v":605591.12801251002},{"$f":"FR94","v":471673.56006083777},{"$f":"FS94","v":422727.61626374919},{"$f":"FT94","v":452471.40827081667},{"$f":"FU94","v":503971.19145573757},{"$f":"FV94","v":689705.61893668957},{"$f":"FW94","v":775821.01376754802},{"$f":"FX94","v":857843.74322235119},{"$f":"FY94","v":871559.59241271578},{"$f":"FZ94","v":880429.76626620407},{"$f":"GA94","v":829887.55226431624},{"$f":"GB94","v":738156.64182425756},{"$f":"GC94","v":641744.49135431414},{"$f":"GD94","v":499832.13902081479},{"$f":"GE94","v":447964.15689068253},{"$f":"GF94","v":479483.63230831071},{"$f":"GG94","v":534057.91623702401},{"$f":"GH94","v":730880.55807778437},{"$f":"GI94","v":822136.98126033077},{"$f":"GJ94","v":909056.40982959757},{"$f":"GK94","v":923591.08554562193},{"$f":"GL94","v":932990.80252382962},{"$f":"GM94","v":879431.2539831968},{"$f":"GN94","v":782224.07286906475},{"$f":"GO94","v":680056.18499599281},{"$f":"GP94","v":529671.76529017021},{"$f":"GQ94","v":474707.30119883234},{"$f":"GR94","v":508108.46707460232},{"$f":"GS94","v":565940.79727369093},{"$f":"GT94","v":774513.61205327231},{"$f":"GU94","v":871217.97935517842},{"$f":"GV94","v":963326.43652339419},{"$f":"GW94","v":978728.82213130721},{"$f":"GX94","v":988689.69558540103},{"$f":"GY94","v":931932.67976157437},{"$f":"GZ94","v":828922.29847542953},{"$f":"HA94","v":720655.05973461573},{"$f":"HB94","v":561292.79620797245},{"$f":"HC94","v":503046.99236566556},{"$f":"HD94","v":538442.18429315405},{"$f":"HE94","v":599727.06382772047},{"$f":"HF94","v":820751.52858555794},{"$f":"HG94","v":923229.07842941955},{"$f":"HH94","v":1020836.3455451729},{"$f":"HI94","v":1037158.2427137011},{"$f":"HJ94","v":1047713.7732896211},{"$f":"HK94","v":987568.40364031901},{"$f":"HL94","v":878408.37522371125},{"$f":"HM94","v":763677.65866898582},{"$f":"HN94","v":594801.58037567057},{"$f":"HO94","v":533078.54311292479},{"$f":"HP94","v":570586.80304143752},{"$f":"HQ94","v":635530.34667242726},{"$f":"HR94","v":869749.81613260054},{"$f":"HS94","v":978345.20344551851},{"$f":"HT94","v":1081779.5555854819},{"$f":"HU94","v":1099075.8585064493},{"$f":"HV94","v":1110261.5468150778},{"$f":"HW94","v":1046525.5410060375},{"$f":"HX94","v":930848.73586137674},{"$f":"HY94","v":809268.67642462882},{"$f":"HZ94","v":630310.81533123401},{"$f":"IA94","v":564902.95626463625},{"$f":"IB94","v":604650.4328639165},{"$f":"IC94","v":673471.06025817245},{"$f":"ID94","v":921673.2668976516},{"$f":"IE94","v":1036751.7222628591},{"$f":"IF94","v":1146361.0322943174},{"$f":"IG94","v":1164689.9123040934},{"$f":"IH94","v":1176543.378317751},{"$f":"II94","v":1109002.377901983},{"$f":"IJ94","v":986419.74905356474},{"$f":"IK94","v":857581.44579418912},{"$f":"IL94","v":667939.92657618597},{"$f":"IM94","v":598627.2644422038},{"$f":"IN94","v":640747.63736863062},{"$f":"IO94","v":713676.8076930996},{"$f":"IP94","v":976696.51106230135},{"$f":"IQ94","v":1098645.0690713278},{"$f":"IR94","v":1214797.9776264585},{"$f":"IS94","v":1234221.0788491783},{"$f":"IT94","v":1246782.1884260066},{"$f":"IU94","v":1175209.0379083802},{"$f":"IV94","v":1045308.3125503667},{"$f":"IW94","v":908778.4534299192},{"$f":"IX94","v":707815.46923028491},{"$f":"IY94","v":634364.89003906026},{"$f":"IZ94","v":678999.81953024236},{"$f":"JA94","v":756282.80990093644},{"$f":"JB94","v":1035004.604106852},{"$f":"JC94","v":1164233.4050434432},{"$f":"JD94","v":1287320.5603402376},{"$f":"JE94","v":1307903.2070107812},{"$f":"JF94","v":1321214.2059725448},{"$f":"JG94","v":1245368.1888350365},{"$f":"JH94","v":1107712.4817657729},{"$f":"JI94","v":963031.88632264151},{"$f":"JJ94","v":750071.55366470455},{"$f":"JK94","v":672236.0266855536},{"$f":"JL94","v":719535.62999540055},{"$f":"JM94","v":801432.36039921304},{"$f":"JN94","v":1096793.6491932955},{"$f":"JO94","v":1233737.3184269494},{"$f":"JP94","v":1364172.690106567},{"$f":"JQ94","v":1385984.106270578},{"$f":"JR94","v":1400089.7624848119},{"$f":"JS94","v":1319715.7916030004},{"$f":"JT94","v":1173842.1358823406},{"$f":"JU94","v":1020524.2109051212},{"$f":"JV94","v":794850.2965452167},{"$f":"JW94","v":712368.04348701402},{"$f":"JX94","v":762491.39976364584}]
[null,"Net Plant Balance",null,null,null,null,null,{"$f":"H305","v":6701.7446285123187},{"$f":"I305","v":17508.600780895424},{"$f":"J305","v":28416.752130132976},{"$f":"K305","v":1144436.7416039684},{"$f":"L305","v":2285631.4535545511},{"$f":"M305","v":3431681.2370376131},{"$f":"N305","v":7376322.2190571148},{"$f":"O305","v":11337253.040388612},{"$f":"P305","v":15325024.63493124},{"$f":"Q305","v":20347986.921485689},{"$f":"R305","v":25457170.488083288},{"$f":"S305","v":29259213.459844876},{"$f":"T305","v":31988803.940617155},{"$f":"U305","v":34730695.523036659},{"$f":"V305","v":36759832.555205271},{"$f":"W305","v":38798746.895018965},{"$f":"X305","v":39540050.178885147},{"$f":"Y305","v":40286031.659173325},{"$f":"Z305","v":39846139.729161225},{"$f":"AA305","v":39406247.799149126},{"$f":"AB305","v":38966355.869137026},{"$f":"AC305","v":38526463.939124927},{"$f":"AD305","v":38086572.009112827},{"$f":"AE305","v":37646680.079100728},{"$f":"AF305","v":37206788.149088629},{"$f":"AG305","v":36766896.219076529},{"$f":"AH305","v":36327004.28906443},{"$f":"AI305","v":35887112.35905233},{"$f":"AJ305","v":35447220.429040231},{"$f":"AK305","v":35007328.499028131},{"$f":"AL305","v":34567436.569016032},{"$f":"AM305","v":34127544.639003932},{"$f":"AN305","v":33687652.708991833},{"$f":"AO305","v":33247760.77897973},{"$f":"AP305","v":32807868.848967627},{"$f":"AQ305","v":32367976.918955524},{"$f":"AR305","v":31928084.98894342},{"$f":"AS305","v":31488193.058931317},{"$f":"AT305","v":31048301.128919214},{"$f":"AU305","v":30608409.198907111},{"$f":"AV305","v":30168517.268895008},{"$f":"AW305","v":29728625.338882904},{"$f":"AX305","v":29288733.408870801},{"$f":"AY305","v":28848841.478858698},{"$f":"AZ305","v":28408949.548846595},{"$f":"BA305","v":27969057.618834492},{"$f":"BB305","v":27529165.688822389},{"$f":"BC305","v":27089273.758810285},{"$f":"BD305","v":26649381.828798182},{"$f":"BE305","v":26209489.898786079},{"$f":"BF305","v":25769597.968773976},{"$f":"BG305","v":25329706.038761873},{"$f":"BH305","v":24889814.10874977},{"$f":"BI305","v":24449922.178737666},{"$f":"BJ305","v":24010030.248725563},{"$f":"BK305","v":23570138.31871346},{"$f":"BL305","v":23130246.388701357},{"$f":"BM305","v":22690354.458689254},{"$f":"BN305","v":22250462.528677151},{"$f":"BO305","v":21810570.598665047},{"$f":"BP305","v":21370678.668652944},{"$f":"BQ305","v":20930786.738640841},{"$f":"BR305","v":20490894.808628738},{"$f":"BS305","v":20051002.878616635},{"$f":"BT305","v":19611110.948604532},{"$f":"BU305","v":19171219.018592428},{"$f":"BV305","v":18731327.088580325},{"$f":"BW305","v":18291435.158568222},{"$f":"BX305","v":17851543.228556119},{"$f":"BY305","v":17411651.298544016},{"$f":"BZ305","v":16971759.368531913},{"$f":"CA305","v":16531867.438519809},{"$f":"CB305","v":16091975.508507706},{"$f":"CC305","v":15652083.578495603},{"$f":"CD305","v":15212191.6484835},{"$f":"CE305","v":14772299.718471397},{"$f":"CF305","v":14332407.788459294},{"$f":"CG305","v":13892515.85844719},{"$f":"CH305","v":13452623.928435087},{"$f":"CI305","v":13012731.998422984},{"$f":"CJ305","v":12572840.068410881},{"$f":"CK305","v":12132948.138398778},{"$f":"CL305","v":11693056.208386675},{"$f":"CM305","v":11253164.278374571},{"$f":"CN305","v":10813272.348362468},{"$f":"CO305","v":10373380.418350365},{"$f":"CP305","v":9933488.4883382618},{"$f":"CQ305","v":9493596.5583261587},{"$f":"CR305","v":9053704.6283140555},{"$f":"CS305","v":8613812.6983019523},{"$f":"CT305","v":8173920.7682898501},{"$f":"CU305","v":7734028.8382777479},{"$f":"CV305","v":7294136.9082656456},{"$f":"CW305","v":6854244.9782535434},{"$f":"CX305","v":6414353.0482414411},{"$f":"CY305","v":5974461.1182293389},{"$f":"CZ305","v":5534569.1882172367},{"$f":"DA305","v":5094677.2582051344},{"$f":"DB305","v":4654785.3281930322},{"$f":"DC305","v":4214893.3981809299},{"$f":"DD305","v":3775001.4681688277},{"$f":"DE305","v":3335109.5381567255},{"$f":"DF305","v":2895217.6081446232},{"$f":"DG305","v":2455325.678132521},{"$f":"DH305","v":2015433.7481204304},{"$f":"DI305","v":1645028.218487815},{"$f":"DJ305","v":1309437.3142189267},{"$f":"DK305","v":1038546.9787766045},{"$f":"DL305","v":837493.59911564528},{"$f":"DM305","v":636440.21945469326},{"$f":"DN305","v":537667.65608260827},{"$f":"DO305","v":438895.09271053842},{"$f":"DP305","v":391808.10234694346},{"$f":"DQ305","v":344721.11198335583},{"$f":"DR305","v":344721.11198335583},{"$f":"DS305","v":344721.11198335583},{"$f":"DT305","v":344721.11198335583},{"$f":"DU305","v":344721.11198335583},{"$f":"DV305","v":344721.11198335583},{"$f":"DW305","v":344721.11198335583},{"$f":"DX305","v":344721.11198335583},{"$f":"DY305","v":344721.11198335583},{"$f":"DZ305","v":344721.11198335583},{"$f":"EA305","v":344721.11198335583},{"$f":"EB305","v":344721.11198335583},{"$f":"EC305","v":344721.11198335583},{"$f":"ED305","v":344721.11198335583},{"$f":"EE305","v":344721.11198335583},{"$f":"EF305","v":344721.11198335583},{"$f":"EG305","v":344721.11198335583},{"$f":"EH305","v":344721.11198335583},{"$f":"EI305","v":344721.11198335583},{"$f":"EJ305","v":344721.11198335583},{"$f":"EK305","v":344721.11198335583},{"$f":"EL305","v":344721.11198335583},{"$f":"EM305","v":344721.11198335583},{"$f":"EN305","v":344721.11198335583},{"$f":"EO305","v":344721.11198335583},{"$f":"EP305","v":344721.11198335583},{"$f":"EQ305","v":344721.11198335583},{"$f":"ER305","v":344721.11198335583},{"$f":"ES305","v":344721.11198335583},{"$f":"ET305","v":344721.11198335583},{"$f":"EU305","v":344721.11198335583},{"$f":"EV305","v":344721.11198335583},{"$f":"EW305","v":344721.11198335583},{"$f":"EX305","v":344721.11198335583},{"$f":"EY305","v":344721.11198335583},{"$f":"EZ305","v":344721.11198335583},{"$f":"FA305","v":344721.11198335583},{"$f":"FB305","v":344721.11198335583},{"$f":"FC305","v":344721.11198335583},{"$f":"FD305","v":344721.11198335583},{"$f":"FE305","v":344721.11198335583},{"$f":"FF305","v":344721.11198335583},{"$f":"FG305","v":344721.11198335583},{"$f":"FH305","v":344721.11198335583},{"$f":"FI305","v":344721.11198335583},{"$f":"FJ305","v":344721.11198335583},{"$f":"FK305","v":344721.11198335583},{"$f":"FL305","v":344721.11198335583},{"$f":"FM305","v":344721.11198335583},{"$f":"FN305","v":344721.11198335583},{"$f":"FO305","v":344721.11198335583},{"$f":"FP305","v":344721.11198335583},{"$f":"FQ305","v":344721.11198335583},{"$f":"FR305","v":344721.11198335583},{"$f":"FS305","v":344721.11198335583},{"$f":"FT305","v":344721.11198335583},{"$f":"FU305","v":344721.11198335583},{"$f":"FV305","v":344721.11198335583},{"$f":"FW305","v":344721.11198335583},{"$f":"FX305","v":344721.11198335583},{"$f":"FY305","v":344721.11198335583},{"$f":"FZ305","v":344721.11198335583},{"$f":"GA305","v":344721.11198335583},{"$f":"GB305","v":344721.11198335583},{"$f":"GC305","v":344721.11198335583},{"$f":"GD305","v":344721.11198335583},{"$f":"GE305","v":344721.11198335583},{"$f":"GF305","v":344721.11198335583},{"$f":"GG305","v":344721.11198335583},{"$f":"GH305","v":344721.11198335583},{"$f":"GI305","v":344721.11198335583},{"$f":"GJ305","v":344721.11198335583},{"$f":"GK305","v":344721.11198335583},{"$f":"GL305","v":344721.11198335583},{"$f":"GM305","v":344721.11198335583},{"$f":"GN305","v":344721.11198335583},{"$f":"GO305","v":344721.11198335583},{"$f":"GP305","v":344721.11198335583},{"$f":"GQ305","v":344721.11198335583},{"$f":"GR305","v":344721.11198335583},{"$f":"GS305","v":344721.11198335583},{"$f":"GT305","v":344721.11198335583},{"$f":"GU305","v":344721.11198335583},{"$f":"GV305","v":344721.11198335583},{"$f":"GW305","v":344721.11198335583},{"$f":"GX305","v":344721.11198335583},{"$f":"GY305","v":344721.11198335583},{"$f":"GZ305","v":344721.11198335583},{"$f":"HA305","v":344721.11198335583},{"$f":"HB305","v":344721.11198335583},{"$f":"HC305","v":344721.11198335583},{"$f":"HD305","v":344721.11198335583},{"$f":"HE305","v":344721.11198335583},{"$f":"HF305","v":344721.11198335583},{"$f":"HG305","v":344721.11198335583},{"$f":"HH305","v":344721.11198335583},{"$f":"HI305","v":344721.11198335583},{"$f":"HJ305","v":344721.11198335583},{"$f":"HK305","v":344721.11198335583},{"$f":"HL305","v":344721.11198335583},{"$f":"HM305","v":344721.11198335583},{"$f":"HN305","v":344721.11198335583},{"$f":"HO305","v":344721.11198335583},{"$f":"HP305","v":344721.11198335583},{"$f":"HQ305","v":344721.11198335583},{"$f":"HR305","v":344721.11198335583},{"$f":"HS305","v":344721.11198335583},{"$f":"HT305","v":344721.11198335583},{"$f":"HU305","v":344721.11198335583},{"$f":"HV305","v":344721.11198335583},{"$f":"HW305","v":344721.11198335583},{"$f":"HX305","v":344721.11198335583},{"$f":"HY305","v":344721.11198335583},{"$f":"HZ305","v":344721.11198335583},{"$f":"IA305","v":344721.11198335583},{"$f":"IB305","v":344721.11198335583},{"$f":"IC305","v":344721.11198335583},{"$f":"ID305","v":344721.11198335583},{"$f":"IE305","v":344721.11198335583},{"$f":"IF305","v":344721.11198335583},{"$f":"IG305","v":344721.11198335583},{"$f":"IH305","v":344721.11198335583},{"$f":"II305","v":344721.11198335583},{"$f":"IJ305","v":344721.11198335583},{"$f":"IK305","v":344721.11198335583},{"$f":"IL305","v":344721.11198335583},{"$f":"IM305","v":344721.11198335583},{"$f":"IN305","v":344721.11198335583},{"$f":"IO305","v":344721.11198335583},{"$f":"IP305","v":344721.11198335583},{"$f":"IQ305","v":344721.11198335583},{"$f":"IR305","v":344721.11198335583},{"$f":"IS305","v":344721.11198335583},{"$f":"IT305","v":344721.11198335583},{"$f":"IU305","v":344721.11198335583},{"$f":"IV305","v":344721.11198335583},{"$f":"IW305","v":344721.11198335583},{"$f":"IX305","v":344721.11198335583},{"$f":"IY305","v":344721.11198335583},{"$f":"IZ305","v":344721.11198335583},{"$f":"JA305","v":344721.11198335583},{"$f":"JB305","v":344721.11198335583},{"$f":"JC305","v":344721.11198335583},{"$f":"JD305","v":344721.11198335583},{"$f":"JE305","v":344721.11198335583},{"$f":"JF305","v":344721.11198335583},{"$f":"JG305","v":344721.11198335583},{"$f":"JH305","v":344721.11198335583},{"$f":"JI305","v":344721.11198335583},{"$f":"JJ305","v":344721.11198335583},{"$f":"JK305","v":344721.11198335583},{"$f":"JL305","v":344721.11198335583},{"$f":"JM305","v":344721.11198335583},{"$f":"JN305","v":344721.11198335583},{"$f":"JO305","v":344721.11198335583},{"$f":"JP305","v":344721.11198335583},{"$f":"JQ305","v":344721.11198335583},{"$f":"JR305","v":344721.11198335583},{"$f":"JS305","v":344721.11198335583},{"$f":"JT305","v":344721.11198335583},{"$f":"JU305","v":344721.11198335583},{"$f":"JV305","v":344721.11198335583},{"$f":"JW305","v":344721.11198335583},{"$f":"JX305","v":344721.11198335583}]
[null,"Total Assets",null,null,null,null,null,{"$f":"SUM(H399:H401)","v":6701.7446285123187},{"$f":"SUM(I399:I401)","v":17508.600780895424},28416.752130132976,1144436.7416039684,2285631.4535545511,3431681.2370376131,7376322.2190571148,11337253.040388612,15325024.63493124,20445300.047169033,25564893.988822173,29421023.262470189,32232348.526386816,35000540.237312257,37272468.990266919,39372371.947550274,40254766.607012495,41008374.761059865,40649418.720192961,40159450.394827351,39632797.249633148,39102827.397967651,38533131.509449489,38044804.930517167,37630695.233102441,37236580.591667332,36966422.541372001,36602602.526124246,36234214.000887096,35802720.007436752,35366717.48958566,34876998.403848305,34350777.085523158,33821255.56859798,33252205.738769468,32764120.228184935,32349882.207754485,31955539.724153277,31684536.876448214,31320338.23698793,30951593.825870823,30520058.034312367,30084036.158126187,29594565.071504626,29068773.430765074,28539698.017133977,27971291.03043963,27483445.388360441,27069079.683602028,26674510.491847992,26402667.051448632,26038091.672259666,25668993.146573495,25237415.764943969,24801374.626772773,24312150.304928817,23786786.203188784,23258154.672511864,22690387.329400621,22202780.361956153,21788287.608378671,21393492.836840879,21120812.987534996,20755862.743721765,20386411.865961276,{"$f":"SUM(BU399:BU401)","v":19954793.101262271},19518732.796976577,19029754.011715565,18504815.321033128,17976625.464021519,17409494.580867093,16922125.100128844,16507505.930078132,16112486.701509554,15838974.606261423,15473651.36359559,15103849.887483256,14672189.945686087,14236110.570679251,13747376.099919476,13222860.702943873,12695110.321304761,12128612.73032636,11641479.554278377,11226734.596952975,10831492.028518423,10557151.829572463,10191457.444539402,9821307.1150690913,9389606.2011199147,8953507.850310497,8465016.4780527856,7940922.2679717056,7413609.1743535902,6847741.7235370744,6360843.6760465149,5945973.5575133227,5550508.7608172726,5275344.5798011795,4909280.8996461825,4538783.4531266037,4107041.7709515165,3670924.5387856523,3182675.0550830835,2658999.9355702298,2201608.3538879585,1740668.9326505591,1423006.4380081957,1246850.3315692027,1090002.9630346152,1155138.26770198,1129826.4971162858,1151788.6008627191,1112811.2930213553,1116567.2034872046,1068450.334427095,985084.14960204752,898531.04347678146,773806.40962827741,727267.04425234278,752040.39906766941,796026.38857102953,959118.45635548409,1032213.6209740114,1100919.0447693928,1108988.3638780192,1112725.5804718023,1064848.1981094228,981896.94244947133,{"$f":"SUM(EG399:EG401)","v":895774.62739538588},771670.77148338268,725363.04127295373,750013.09444683278,793780.15741614508,956060.4853367497,1028791.8415875153,1097155.3055799766,1105184.4621712987,1108903.0779359294,1061263.9903009899,978725.59862572083,893031.93051471538,769545.76281078882,723468.51487412595,747995.88010199345,791545.10617575073,953017.73441432149,1025387.0930399259,1093410.2992276549,1101399.4931980674,1105099.6007133666,1057697.6217682371,975570.03917602776,890302.88455173047,767431.33070561453,721583.41788913752,745988.70581195189,789321.17920531146,949990.12783492019,1021999.2905655575,1089683.932475578,1097633.3627265531,1101315.0541115557,1127856.0600351533,1041292.9086946941,950312.23999586585,816394.6720441936,767448.72824710503,797192.5202541725,848692.3034390934,1034426.7309200454,1120542.125750904,1202564.855205707,1216280.7043960716,1225150.87824956,1174608.6642476721,1082877.7538076134,986465.60333766998,844553.25100417063,792685.26887403836,824204.74429166655,878779.02822037984,1075601.6700611403,1166858.0932436865,1253777.5218129535,1268312.1975289779,1277711.9145071856,1224152.3659665526,1126945.1848524206,1024777.2969793486,874392.87727352604,819428.41318218817,852829.57905795821,{"$f":"SUM(GS399:GS401)","v":910661.90925704676},1119234.7240366281,1215939.0913385344,1308047.54850675,1323449.9341146629,1333410.8075687569,1276653.7917449302,{"$f":"SUM(GZ399:GZ401)","v":1173643.4104587855},1065376.1717179716,906013.90819132829,847768.10434902133,883163.29627650988,944448.1758110763,1165472.6405689139,1267950.1904127754,1365557.4575285288,1381879.354697057,1392434.8852729769,1332289.5156236747,1223129.4872070672,1108398.7706523417,939522.69235902641,877799.65509628062,915307.91502479336,980251.45865578309,1214470.9281159565,1323066.3154288745,1426500.6675688378,1443796.9704898051,1454982.6587984336,1391246.6529893933,1275569.8478447325,1153989.7884079847,975031.92731458985,909624.06824799208,949371.54484727234,1018192.1722415283,1266394.3788810074,1381472.8342462149,1491082.1442776732,1509411.0242874492,1521264.4903011068,1453723.4898853388,1331140.8610369205,1202302.5577775449,1012661.0385595418,943348.37642555963,985468.74935198645,1058397.9196764554,1321417.6230456573,1443366.1810546836,1559519.0896098143,1578942.1908325341,1591503.3004093624,1519930.149891736,1390029.4245337225,1253499.565413275,1052536.5812136407,979086.0020224161,1023720.9315135982,1101003.9218842923,1379725.7160902079,1508954.517026799,1632041.6723235934,1652624.318994137,1665935.3179559007,1590089.3008183923,1452433.5937491287,1307752.9983059973,1094792.6656480604,1016957.1386689094,{"$f":"SUM(JL399:JL401)","v":1064256.7419787564},1146153.4723825688,1441514.7611766513,1578458.4304103053,1708893.8020899228,1730705.2182539338,1744810.8744681678,1664436.9035863562,1518563.2478656964,1365245.322888477,1139571.4085285724,1057089.1554703698,1107212.5117470017]
[]
[null,"Accounts Payable",null,null,null,null,null,{"$f":"H297","v":0},{"$f":"I297","v":0},{"$f":"J297","v":0},{"$f":"K297","v":0},{"$f":"L297","v":0},{"$f":"M297","v":0},{"$f":"N297","v":0},{"$f":"O297","v":0},{"$f":"P297","v":0},{"$f":"Q297","v":9339.4574302776109},{"$f":"R297","v":14763.551255692641},{"$f":"S297","v":22163.503749999498},{"$f":"T297","v":33756.116893256374},{"$f":"U297","v":33861.495137247432},{"$f":"V297","v":51532.032207371616},{"$f":"W297","v":52135.947022411376},{"$f":"X297","v":62757.881884833187},{"$f":"Y297","v":62883.395424100847},{"$f":"Z297","v":72243.850107016871},{"$f":"AA297","v":71663.944383649767},{"$f":"AB297","v":70625.387694175239},{"$f":"AC297","v":69545.587841449233},{"$f":"AD297","v":67969.096584634521},{"$f":"AE297","v":67410.714279694716},{"$f":"AF297","v":70686.535088195495},{"$f":"AG297","v":71307.164529452173},{"$f":"AH297","v":73478.637279641873},{"$f":"AI297","v":74478.732940816655},{"$f":"AJ297","v":75421.935653695298},{"$f":"AK297","v":75575.999555881892},{"$f":"AL297","v":75673.923570719562},{"$f":"AM297","v":75100.158582295451},{"$f":"AN297","v":74070.04254363876},{"$f":"AO297","v":72998.905830646559},{"$f":"AP297","v":71433.567144522473},{"$f":"AQ297","v":70881.287486301939},{"$f":"AR297","v":74316.830175800482},{"$f":"AS297","v":74937.729167007754},{"$f":"AT297","v":77101.770300226883},{"$f":"AU297","v":78100.282272876357},{"$f":"AV297","v":79042.202322184035},{"$f":"AW297","v":79198.929204952554},{"$f":"AX297","v":79299.813665622394},{"$f":"AY297","v":78732.370386837894},{"$f":"AZ297","v":77710.865639632015},{"$f":"BA297","v":76648.562718543777},{"$f":"BB297","v":75094.535989708587},{"$f":"BC297","v":74548.54462993794},{"$f":"BD297","v":78152.635051792531},{"$f":"BE297","v":78774.02055640328},{"$f":"BF297","v":80930.886514913858},{"$f":"BG297","v":81928.043289759749},{"$f":"BH297","v":82868.908828734435},{"$f":"BI297","v":83028.508373992183},{"$f":"BJ297","v":83132.562654882466},{"$f":"BK297","v":82571.634909677814},{"$f":"BL297","v":81558.925067582197},{"$f":"BM297","v":80505.639636266074},{"$f":"BN297","v":78963.097426198379},{"$f":"BO297","v":78423.593134258481},{"$f":"BP297","v":82205.539407673234},{"$f":"BQ297","v":82827.641499100908},{"$f":"BR297","v":84977.601713294644},{"$f":"BS297","v":85973.644983363876},{"$f":"BT297","v":86913.697444678735},{"$f":"BU297","v":87076.392781550807},{"$f":"BV297","v":87183.839782044612},{"$f":"BW297","v":86629.635073399884},{"$f":"BX297","v":85625.917556983157},{"$f":"BY297","v":84581.847197253606},{"$f":"BZ297","v":83050.976084670227},{"$f":"CA297","v":82518.171595011867},{"$f":"CB297","v":86487.790509766273},{"$f":"CC297","v":87110.853228473163},{"$f":"CD297","v":89254.190979419058},{"$f":"CE297","v":90249.376506403816},{"$f":"CF297","v":91188.871473047722},{"$f":"CG297","v":91354.900052852565},{"$f":"CH297","v":91465.977076872063},{"$f":"CI297","v":90918.717470567048},{"$f":"CJ297","v":89924.204395438777},{"$f":"CK297","v":88889.561465839564},{"$f":"CL297","v":87370.562943875935},{"$f":"CM297","v":86844.685858548066},{"$f":"CN297","v":91012.330724473693},{"$f":"CO297","v":91636.612990744907},{"$f":"CP297","v":93773.62632871118},{"$f":"CQ297","v":94768.224865601733},{"$f":"CR297","v":95707.432998328717},{"$f":"CS297","v":95877.047526422451},{"$f":"CT297","v":95992.007219141786},{"$f":"CU297","v":95451.930284986825},{"$f":"CV297","v":94466.849407704009},{"$f":"CW297","v":93441.861994370163},{"$f":"CX297","v":91934.953426147404},{"$f":"CY297","v":91416.24717601524},{"$f":"CZ297","v":95792.837198587178},{"$f":"DA297","v":96418.613784611094},{"$f":"DB297","v":98549.61650720032},{"$f":"DC297","v":99543.914780848165},{"$f":"DD297","v":100483.12280587266},{"$f":"DE297","v":100656.59223405903},{"$f":"DF297","v":100775.70357950128},{"$f":"DG297","v":100243.06339377498},{"$f":"DH297","v":99267.659119278833},{"$f":"DI297","v":98252.57204865251},{"$f":"DJ297","v":96757.987685024884},{"$f":"DK297","v":96246.712553493358},{"$f":"DL297","v":100843.7638192638},{"$f":"DM297","v":101471.32638437275},{"$f":"DN297","v":103596.64907814564},{"$f":"DO297","v":104590.95083565275},{"$f":"DP297","v":105530.46259650718},{"$f":"DQ297","v":105708.07317994951},{"$f":"DR297","v":105831.62256342539},{"$f":"DS297","v":105306.69077649717},{"$f":"DT297","v":104341.22523107922},{"$f":"DU297","v":103336.30114849981},{"$f":"DV297","v":101854.29321202468},{"$f":"DW297","v":101350.72742532923},{"$f":"DX297","v":106180.38558553043},{"$f":"DY297","v":106810.0437787082},{"$f":"DZ297","v":108930.03492842296},{"$f":"EA297","v":109924.66205150625},{"$f":"EB297","v":110864.79962923157},{"$f":"EC297","v":111046.85605205956},{"$f":"ED297","v":111175.14839166254},{"$f":"EE297","v":110658.21536503703},{"$f":"EF297","v":109702.96953909344},{"$f":"EG297","v":108708.49005754352},{"$f":"EH297","v":107239.32989697781},{"$f":"EI297","v":106743.77078536963},{"$f":"EJ297","v":111818.84553086651},{"$f":"EK297","v":112450.92816489472},{"$f":"EL297","v":114565.95533475759},{"$f":"EM297","v":115561.24902650689},{"$f":"EN297","v":116502.35393261747},{"$f":"EO297","v":116689.18050669416},{"$f":"EP297","v":116822.5404583409},{"$f":"EQ297","v":116313.91647563639},{"$f":"ER297","v":115369.19144074706},{"$f":"ES297","v":114385.45836431383},{"$f":"ET297","v":112929.43768422055},{"$f":"EU297","v":112442.20291865454},{"$f":"EV297","v":117776.20434454706},{"$f":"EW297","v":118411.06064644677},{"$f":"EX297","v":120521.51173805505},{"$f":"EY297","v":121517.83378679054},{"$f":"EZ297","v":122460.26823374478},{"$f":"FA297","v":122652.21017534874},{"$f":"FB297","v":122790.98341614491},{"$f":"FC297","v":122290.99997281175},{"$f":"FD297","v":121357.11817797454},{"$f":"FE297","v":120384.45480488348},{"$f":"FF297","v":118941.88697523045},{"$f":"FG297","v":118463.31588446262},{"$f":"FH297","v":124070.49284804026},{"$f":"FI297","v":124708.4937907689},{"$f":"FJ297","v":126814.77838273163},{"$f":"FK297","v":127812.51250797219},{"$f":"FL297","v":128756.66076218629},{"$f":"FM297","v":128954.08555167401},{"$f":"FN297","v":129098.64014669697},{"$f":"FO297","v":129529.66346130241},{"$f":"FP297","v":128546.37165528},{"$f":"FQ297","v":127508.34423525305},{"$f":"FR297","v":125933.73948484371},{"$f":"FS297","v":125422.58623692149},{"$f":"FT297","v":131386.26641349195},{"$f":"FU297","v":132132.67007889206},{"$f":"FV297","v":134558.77182911913},{"$f":"FW297","v":135739.26531148801},{"$f":"FX297","v":136869.10639754293},{"$f":"FY297","v":137145.03312322171},{"$f":"FZ297","v":137360.89367583755},{"$f":"GA297","v":136834.10811217997},{"$f":"GB297","v":135792.64210589969},{"$f":"GC297","v":134693.17558426593},{"$f":"GD297","v":133025.10123478592},{"$f":"GE297","v":132483.96849816028},{"$f":"GF297","v":138775.42647218605},{"$f":"GG297","v":139566.93156528173},{"$f":"GH297","v":142138.41438454218},{"$f":"GI297","v":143389.92986564781},{"$f":"GJ297","v":144587.77191818907},{"$f":"GK297","v":144880.72442038113},{"$f":"GL297","v":145110.02775181356},{"$f":"GM297","v":144552.35244326552},{"$f":"GN297","v":143449.27357376137},{"$f":"GO297","v":142284.73455570027},{"$f":"GP297","v":140517.64519561839},{"$f":"GQ297","v":139944.77805593816},{"$f":"GR297","v":146582.04926220569},{"$f":"GS297","v":147421.38351401474},{"$f":"GT297","v":150146.96194245887},{"$f":"GU297","v":151473.77496461157},{"$f":"GV297","v":152743.71335966041},{"$f":"GW297","v":153054.74401967917},{"$f":"GX297","v":153298.32879798699},{"$f":"GY297","v":152707.95598237746},{"$f":"GZ297","v":151539.62253015407},{"$f":"HA297","v":150306.16295069072},{"$f":"HB297","v":148434.18436406326},{"$f":"HC297","v":147827.72540442704},{"$f":"HD297","v":154829.83888761597},{"$f":"HE297","v":155719.89516126769},{"$f":"HF297","v":158608.80629148267},{"$f":"HG297","v":160015.4499564931},{"$f":"HH297","v":161361.82688593908},{"$f":"HI297","v":161692.05324856035},{"$f":"HJ297","v":161950.81055903068},{"$f":"HK297","v":161325.82691375975},{"$f":"HL297","v":160088.38212536048},{"$f":"HM297","v":158781.92657937098},{"$f":"HN297","v":156798.83626287855},{"$f":"HO297","v":156156.81959170359},{"$f":"HP297","v":163543.8528233438},{"$f":"HQ297","v":164487.6991211017},{"$f":"HR297","v":167549.73394365815},{"$f":"HS297","v":169041.01443927948},{"$f":"HT297","v":170468.43379672623},{"$f":"HU297","v":170819.04261230846},{"$f":"HV297","v":171093.91923943546},{"$f":"HW297","v":170432.29973310186},{"$f":"HX297","v":169121.65913805075},{"$f":"HY297","v":167737.89146334562},{"$f":"HZ297","v":165637.09798972879},{"$f":"IA297","v":164957.44292165592},{"$f":"IB297","v":172750.57964608227},{"$f":"IC297","v":173751.46972344778},{"$f":"ID297","v":176997.00635347344},{"$f":"IE297","v":178578.01941653178},{"$f":"IF297","v":180091.36258163987},{"$f":"IG297","v":180463.61409943018},{"$f":"IH297","v":180755.61601475123},{"$f":"II297","v":180055.21740170388},{"$f":"IJ297","v":178667.05538230931},{"$f":"IK297","v":177201.40445181986},{"$f":"IL297","v":174975.92561146291},{"$f":"IM297","v":174256.42998120567},{"$f":"IN297","v":182478.02125817974},{"$f":"IO297","v":183539.40588194772},{"$f":"IP297","v":186979.44477965561},{"$f":"IQ297","v":188655.59315242438},{"$f":"IR297","v":190260.03572802836},{"$f":"IS297","v":190655.26825629189},{"$f":"IT297","v":190965.46432501607},{"$f":"IU297","v":190224.01826216231},{"$f":"IV297","v":188753.75383222959},{"$f":"IW297","v":187201.3785087369},{"$f":"IX297","v":184843.81815711485},{"$f":"IY297","v":184082.15124500258},{"$f":"IZ297","v":192755.77986596909},{"$f":"JA297","v":193881.3187553483},{"$f":"JB297","v":197527.52006022976},{"$f":"JC297","v":199304.53200001895},{"$f":"JD297","v":201005.56155958},{"$f":"JE297","v":201425.19630916498},{"$f":"JF297","v":201754.72222934355},{"$f":"JG297","v":200969.82799335261},{"$f":"JH297","v":199412.60973927274},{"$f":"JI297","v":197768.38294338153},{"$f":"JJ297","v":195270.90647781338},{"$f":"JK297","v":194464.60152455122},{"$f":"JL297","v":203615.14998931417},{"$f":"JM297","v":204808.72448160351},{"$f":"JN297","v":208673.44758718755},{"$f":"JO297","v":210557.39649274547},{"$f":"JP297","v":212360.83139917895},{"$f":"JQ297","v":212806.37762816626},{"$f":"JR297","v":213156.44011701815},{"$f":"JS297","v":212325.55689880042},{"$f":"JT297","v":210676.2470337493},{"$f":"JU297","v":208934.73887291114},{"$f":"JV297","v":206289.04725753656},{"$f":"JW297","v":205435.49354441173},{"$f":"JX297","v":215089.21579537753}]
[null,"Debt Fund Balance"]
[null,"Local Debt Balance"]
[]
[null,"Minority Interest Balance",null,null,null,null,null,{"$f":"H420","v":335.08723142561598},{"$f":"I420","v":875.43003904477121},1420.8376065066486,57221.837080198435,113254.98589151776,169521.25202315024,287722.4215832898,406412.08073092316,525592.24927249376,708916.28858817287,881997.59588881233,985304.82034173654,496203.49047727505,498018.1934702358,542438.93375116319,592097.07966416306,659860.18013696908,717206.47747383313,762369.09018164338,795683.15561173612,807991.63864457188,798411.65162508399,756922.37927192624,705658.15271505807,510962.8980336712,477824.07894500945,487506.08943013102,516701.90406435024,564534.09297471435,615392.93240071018,668312.16936376528,709923.9910790656,731122.8328430918,731019.36929237715,95705.90376584779,47436.603202644001,-242584.19746887992,-275128.58543550578,-264964.05589247867,-235303.16801204669,-187032.04422383313,-137011.82060301071,-169653.48478471063,-130035.72132912884,-110811.4527569635,-112867.1071277023,-392824.26024923788,-440012.71881271241,-553607.63726821111,-583822.13109333185,-571546.55128004181,-539877.96385488112,-489698.12122483167,-437699.95195581135,-472535.80653353134,-430887.86530101555,-409537.9200383909,-409368.02554524044,-704476.09421921941,-749251.41322011815,-864741.10388223955,-892672.07172095869,-878331.07720495551,-844700.27035578538,-792657.05763252976,{"$f":"BU420","v":-738726.54796543089},-775726.66160296951,-732094.60546270793,-708665.88664903282,-706318.21083363215,-1016224.4969509071,-1058633.8340301742,-1175991.1408844055,-1201687.7311979148,-1185329.7618956601,-1149785.0413962791,-1095926.6543006091,-1040112.275981881,-1079244.8406851171,-1033677.6087532884,-1008219.9126307577,-1003745.1330113164,-1328075.4273816471,-1368168.7417549242,-1487364.6586461326,-1510878.9560860917,-1492555.4132017959,-1455148.0684938228,-1402353.4270154277,-1344723.1735096644,-1385970.9893033674,-1338537.2458381865,-1311120.2091216231,-1304588.9596133961,-1640035.1793887885,-1677865.3893070677,-1798868.9551176862,-1820256.1452509486,-1800021.5571185639,-1760806.0282925004,-1717780.9090674189,-1658439.9413083517,-1701817.8819278898,-1652623.8672772278,-1623354.9224332052,-1580132.6533794433,-1882624.000502876,-1851153.6650543713,-1871919.8903162265,-1789226.471200157,-1665126.7060424346,-1522148.7978026429,-1393028.9048050127,-1230058.8542644628,-1173552.5867769406,-1020680.8488794788,-887643.6682222638,-775301.60216886085,-1005596.6415787499,-937060.11246730189,-959565.74952176842,-874865.60313158843,-748973.94174151553,-604306.89736433211,-490681.55090619973,-326153.19055548485,-271731.3946278934,-117253.18691011699,17480.056297870615,{"$f":"EG420","v":131612.00223323662},-93780.714073969983,-23159.301337268975,-47366.832731943839,39274.468133580565,166893.02415854897,313184.21323901654,398967.01532722905,564916.63764749572,617224.81143667107,773171.07576126652,909460.5857766429,1025241.2064853146,1110956.6003950827,524478.34182818234,555053.62524987874,317480.22808297788,357801.87565538648,375863.91062770382,392840.11244313407,394818.69922221825,395725.70795685076,383866.44877659256,363332.04716693645,342013.23446863069,311300.1059195663,299828.70927287161,304689.79110262083,315496.99491655244,355616.76577093464,373587.70804689138,390478.2152762122,392445.74709859025,393347.0279700777,399958.86005807773,378315.23829433072,355567.94681235903,322094.1835914033,309847.68856399204,315974.93666634039,328821.30501079146,375201.68637018261,396695.42537568766,417166.64457889227,420573.53245877533,422769.78467281233,410123.70106552046,387187.87141322397,363082.48321817914,327610.25996125792,314632.5573157185,321132.23093841178,334745.41685474751,383894.57218390075,406671.36962094874,428364.60300445685,431974.77597379254,434302.03863593127,420900.88794490858,396595.7000737912,371051.13128520065,333461.13483897003,319708.56546357524,326603.25829227024,{"$f":"GS420","v":341029.03364742897},393112.25016392756,417248.69704512658,440236.89128768828,444062.47858151956,446528.56614620378,432327.26458635624,{"$f":"GZ420","v":406570.96192784811},379501.28759456793,339667.08147216664,325093.37941239076,332407.05350244226,347693.92228245264,402886.35430287611,428463.61363666283,452824.0698464138,456877.9243683691,459491.11736696219,444441.88924019563,417147.83397108113,388461.99903547927,346249.5981310854,330805.7349353272,338563.80346219352,354763.16484986659,413250.42282060545,440354.50252798741,466169.13617047865,470464.87766679225,473233.95050340827,457286.16746453714,428362.54907055973,397964.06207568839,353231.48198804969,336865.50175911142,345094.91676631523,362261.23795274697,424240.0126437195,452962.05476612214,480317.67110803002,484869.73191717151,487803.98232203664,470903.99304710992,440253.51948614907,408040.12799556146,360636.90744455816,343293.75204190292,352023.0974880046,370214.09679887292,435892.8207592261,466329.40792989265,495317.99392456078,500141.66745611303,503250.94769528933,485341.8973792434,452861.46780514717,418724.81444349239,368491.50917328114,350112.83297795389,359372.42340216046,378649.26435447601,448248.81285465864,480502.29306409991,511221.32666035421,516332.81876594544,519627.56871214299,500649.20778846886,466229.56573459791,430054.82369193766,376822.4701583141,357346.4437772918,{"$f":"JL420","v":367168.42892258253},387595.92586430151,461350.35968168196,495529.1904291801,528081.96834343753,533498.45175224636,536989.73392769089,516878.21536654158,480403.58122234268,442069.06799604825,385658.61503402796,365019.71728354989,375438.1930366169]
[null,"Common Equity Balance",null,null,null,null,null,{"$f":"H428","v":335.08723142561553},{"$f":"I428","v":875.43003904477189},1420.8376065066486,57221.837080198347,115308.1594639371,173646.87168061075,449909.8003224213,727313.22330793715,1006910.2142206293,1379121.828734644,1757724.6132057379,2089275.4844553678,2945767.3152684495,3338127.9281142666,3791146.8081254084,4271502.7603023211,4692920.5776092401,5105635.603850903,5310069.3354731929,5619463.619880897,5823875.5377478786,5960660.470340549,4962202.5384239713,5136055.3940096255,5070443.496024101,5350707.1642494444,5698703.9175380692,5974815.5365397604,6090891.411489795,5887630.9311309708,5751394.227926258,5448810.7907837322,5126528.430713621,4756961.4937989581,6281259.1039744038,5983226.5196093246,6555372.5322631551,6332061.3228549305,6187837.6896911925,5932087.4355953922,6847405.4627030231,6499873.0430668108,6915442.9569424167,6518235.7053845888,6105555.456060607,5710912.1549618673,6981030.7367733046,6666245.0462735416,7147206.6929305112,6904828.543306144,6741150.590944143,6466507.4013643283,7384302.5412617158,7018140.4717627978,7405523.4590643998,6989982.0649429355,6559050.6689921785,6146072.4704632247,7394177.1697619855,7060763.7033083467,7525703.014792596,7264369.4989675516,7081351.0848969268,6787926.3809299106,7699438.411289271,{"$f":"BU428","v":7314797.2491969177},7694039.2890616264,7260221.8136268714,6811097.2829050515,6379842.9816956455,7614462.5639495617,7262439.8520168662,7718923.4892628295,7438620.9466030188,7236250.7026156532,6924030.7122374214,7828441.4548186492,7425309.6384361926,7796549.6641035387,7344442.5421376666,6877111.2832340859,6427568.0860245572,7649068.0968755437,7278419.9430302307,7726580.2401341312,7427292.2447731374,7205556.0475047873,6874524.2771267332,7774320.8309527598,7352698.4218862811,7688201.7396496963,7217931.0243971925,6732519.1820130656,6264814.1498362906,7470265.9061516104,7081101.1669729277,7497018.7387050483,7178971.5130233113,6938097.8986193193,6588480.5488316854,7492197.1935804877,7052361.0604742058,7365698.9661722984,6877479.8595844628,6374202.9510817528,5923295.9389960142,7173379.8700335082,6867770.1214887742,7405571.3177942699,7205686.5393167157,7184880.3278707964,7055879.9190260153,8260131.0791568961,8093005.1903387839,8729906.6864146795,8561713.8567148894,8378546.802248898,8212927.3996236613,9700053.6994472314,9612120.5914322827,10335985.468161415,10318552.639090765,10377544.04034478,10328888.51947239,11589162.040349733,11451100.880952055,12073644.269879682,11887657.316417001,11686779.766965853,{"$f":"EG428","v":11503371.689048799},12959626.748346521,12853459.799467875,13562285.266581608,13526317.346331852,13566402.49133811,13499385.765097143,14780536.415567849,14624591.787853653,15077313.636652878,14874319.231172428,14656518.377013054,14456110.143766191,14248446.925328972,14807378.76515886,14795996.845539138,15076484.612477895,15195525.142052447,15248836.143657001,15298940.713582344,15304759.378832068,15307413.704371938,15272370.968050402,15211711.668862686,15148735.990309784,15058020.132842386,15024122.187763372,15038059.216892859,15069946.485529559,15188389.378712822,15241429.865042262,15291279.851468747,15297064.325107858,15299700.181026349,15319198.331547342,15255262.093776651,15188066.743979821,15089197.543999514,15053009.248477759,15070662.112205908,15108569.123380978,15245497.067752313,15308938.230095297,15369359.899260839,15379392.933845643,15385850.994932478,15348481.650101541,15280728.035320058,15209520.739566794,15104748.684839696,15066399.538091728,15085127.881912638,15125297.474831918,15270399.478524264,15337627.588788657,15401655.941921875,15412287.492166372,15419130.643151009,15379529.920609947,15307731.006236436,15232272.226170016,15121244.892270505,15080605.864694243,15100475.06653505,{"$f":"GS428","v":15143042.287127171},15296806.306961808,15368047.414360363,15435897.738890968,15447163.506545031,15454414.707656132,15412449.366207764,{"$f":"GZ428","v":15336363.62103235},15256399.516204279,15138743.437386665,15095677.79456377,15116757.198918018,15161865.153398922,15324808.275006121,15400301.921851186,15472202.355827743,15484140.172111694,15491823.752378551,15447352.594501287,15366724.066142192,15281985.640069058,15157305.05299663,15111667.895600818,15134031.053770825,15181831.389716383,15354501.566383261,15434501.593493177,15510693.892633202,15523343.845242273,15531485.584087159,15484358.980823325,15398916.434667692,15309118.629900521,15176994.142368382,15128631.918598795,15152356.843466446,15203010.259596905,15385988.154915387,15470763.555095132,15551503.905619575,15564908.47330242,15573535.686995892,15523595.074468097,15433051.081200035,15337891.820361735,15197879.000535093,15146628.989434022,15171798.425637372,15225475.212027205,15419376.152538346,15509211.975003937,15594771.854988795,15608976.050151698,15618117.683420626,15565195.029281899,15469244.997927915,15368404.167492617,15220032.048914814,15165721.812831027,15192423.523277035,15249304.133806035,15454780.178206885,15549978.486994246,15640645.579135226,15655697.098950595,15665383.822045982,15609301.060068138,15507622.213306826,15400760.586702246,15243530.084043501,15185976.888398634,{"$f":"JL428","v":15214303.958098428},15274579.617068233,15492321.74893935,15593202.638519948,15689281.797378875,15705231.183905089,15715495.495455027,15656063.926352583,15548314.214641172,15435072.311051086,15268454.541268576,15207464.739673976,15237515.897946574]
[null,"Total Liabilities and Equity",null,null,null,null,null,{"$f":"SUM(H404:H409)","v":670.17446285123151},{"$f":"SUM(I404:I409)","v":1750.8600780895431},2841.6752130132973,114443.67416039678,228563.14535545488,343168.12370376103,737632.22190571111,1133725.3040388604,1532502.4634931232,2097377.5747530945,2654485.7603502427,3096743.8085471038,3475726.9226389807,3870007.6167217498,4385117.7740839431,4915735.7869888954,5415538.6396310423,5885725.4767488372,6144682.275761853,6486810.7198762828,6702492.5640866254,6828617.7098070821,5787094.0142805316,5909124.2610043781,5652092.9291459676,5899838.4077239055,6259688.644247842,6565996.1735449275,6730847.4401182048,6578599.8630875628,6495380.3208607426,6233834.9404450934,5931721.3061003517,5560979.7689219816,6448398.5748847742,6101544.4102982702,6387105.1649700757,6131870.4665864324,5999975.404098941,5774884.5498562222,6739415.6208013743,6442060.1516687525,6825089.2858233284,6466932.3544422975,6072454.8689432759,5674693.6105527086,6663301.0125137754,6300780.8720907671,6671751.6907140929,6399780.4327692157,6250534.9261790151,6008557.4807992075,6977473.3288656184,6663469.0281809783,7016120.2151857512,6641665.8345515979,6231071.6740213698,5817210.0845542504,6768664.172968965,6389935.8832224868,6743167.4503180292,6454525.0687456941,6287997.6094052661,6029199.7555574887,6993695.0511014201,{"$f":"SUM(BU404:BU409)","v":6663147.0940130372},7005496.4672407014,6614756.843237563,6188057.3138130018,5758106.6180592673,6681289.043083325,6286324.1895817034,6629420.1388881905,6324044.0686335769,6140175.1316994121,5864495.0473475456,6823703.6719910875,6476552.2625071639,6808770.8004952939,6401683.6508549452,5958815.5749987671,5512712.5144790802,6408363.2324377727,5997095.8871338544,6330227.9122124724,6008049.901677791,5806774.2606317028,5514144.433498512,6467674.8369356608,6103852.2959030392,6398222.7575654704,5974845.708843993,5515865.822299147,5053667.0522172647,5922165.6801889688,5494652.0248418748,5793942.6207859498,5455133.9815569734,5236625.9580079559,4927218.4353200328,5874899.4073189413,5494577.7113999128,5764656.7878239099,5325099.0557010099,4850115.687767826,4441415.8576652231,5387513.8572156569,5112863.1689878963,5634495.1912973076,5517931.3945009317,5623350.270906508,5638322.0720590251,6972632.6369483909,6968654.4092542706,7662185.7222011648,7646339.6986119077,7595244.359257713,7540962.0986033008,8796311.351080507,8776411.2063903101,9482600.1042251773,9550497.0797378849,9737500.1335316878,9834506.2841595653,11209345.289072765,11235994.546448629,11913088.023643451,11881062.344871921,11813962.792802816,{"$f":"SUM(EG404:EG409)","v":11743692.181339579},12973085.364169529,12937044.268915975,13626737.27938053,13678042.742630327,13847861.470831417,13928131.227362666,15296005.784827696,15306197.606007842,15811360.98854789,15763804.22340933,15681348.154230444,15595736.808615819,15472332.963408275,15444299.309905697,15468826.675133564,15512375.90120732,15673848.529445888,15746217.888071496,15814241.094259223,15822230.288229635,15825930.395744935,15778528.416799806,15696400.834207596,15611133.679583298,15488262.125737183,15442414.212920707,15466819.500843519,15510151.974236879,15670820.922866488,15742830.085597126,15810514.727507146,15818464.157758122,15822145.849143123,15848686.855066722,15762123.703726262,15671143.035027433,15537225.467075761,15488279.523278672,15518023.31528574,15569523.098470662,15755257.525951615,15841372.920782473,15923395.650237275,15937111.499427641,15945981.673281128,15895439.459279241,15803708.548839182,15707296.398369238,15565384.046035739,15513516.063905608,15545035.539323235,15599609.823251948,15796432.465092707,15887688.888275253,15974608.316844521,15989142.992560545,15998542.709538754,15944983.160998121,15847775.979883987,15745608.092010917,15595223.672305094,15540259.208213756,15573660.374089526,{"$f":"SUM(GS404:GS409)","v":15631492.704288615},15840065.519068195,15936769.886370102,16028878.343538318,16044280.729146231,16054241.602600323,15997484.586776497,{"$f":"SUM(GZ404:GZ409)","v":15894474.205490353},15786206.966749538,15626844.703222895,15568598.899380589,15603994.091308076,15665278.970842643,15886303.43560048,15988780.985444343,16086388.252560096,16102710.149728622,16113265.680304544,16053120.310655242,15943960.282238634,15829229.565683909,15660353.487390595,15598630.450127849,15636138.710056363,15701082.253687352,15935301.723147525,16043897.110460443,16147331.462600406,16164627.765521374,16175813.453830004,16112077.448020965,15996400.642876303,15874820.583439555,15695862.722346161,15630454.863279562,15670202.339878844,15739022.967273099,15987225.173912579,16102303.629277786,16211912.939309245,16230241.819319021,16242095.28533268,16174554.284916911,16051971.656068493,15923133.352809116,15733491.833591115,15664179.17145713,15706299.544383556,15779228.714708026,16042248.418077229,16164196.976086255,16280349.884641385,16299772.985864103,16312334.095440932,16240760.944923306,16110860.219565293,15974330.360444846,15773367.37624521,15699916.797053983,15744551.726545164,15821834.716915859,16100556.511121774,16229785.312058365,16352872.46735516,16373455.114025705,16386766.112987468,16310920.095849959,16173264.388780696,16028583.793337565,15815623.460679628,15737787.933700478,{"$f":"SUM(JL404:JL409)","v":15785087.537010325},15866984.267414138,16162345.556208219,16299289.225441873,16429724.597121492,16451536.013285503,16465641.669499736,16385267.698617924,16239394.042897265,16086076.117920045,15860402.20356014,15777919.950501937,15828043.306778569]
[]
[null,"Difference",null,null,null,null,null,{"$f":"ROUND(H402-H410,1)","v":6031.6},{"$f":"ROUND(I402-I410,1)","v":15757.7},25575.1,1029993.1,2057068.3,3088513.1,6638690,10203527.699999999,13792522.199999999,18347922.5,22910408.199999999,26324279.5,28756621.600000001,31130532.600000001,32887351.199999999,34456636.200000003,34839228,35122649.299999997,34504736.399999999,33672639.700000003,32930304.699999999,32274209.699999999,32746037.5,32135680.699999999,31978602.300000001,31336742.199999999,30706733.899999999,30036606.399999999,29503366.600000001,29224120.100000001,28871337.199999999,28643163.5,28419055.800000001,28260275.800000001,26803807.199999999,26662575.800000001,25962777,25823669.300000001,25684561.5,25545453.699999999,24212178.199999999,24077997.899999999,23258946.899999999,23127632.699999999,22996318.600000001,22865004.399999999,21307990,21182664.5,20397328,20274730.100000001,20152132.100000001,20029534.199999999,18691519.800000001,18573946.699999999,17785254.399999999,17670484.5,17555714.5,17440944.600000001,15921723.199999999,15812844.5,15045120.199999999,14938967.800000001,14832815.4,14726663,13392716.800000001,{"$f":"ROUND(BU402-BU410,1)","v":13291646},12513236.300000001,12414997.199999999,12316758,12218518.800000001,10728205.5,10635800.9,9878085.8000000007,9788442.5999999996,9698799.5,9609156.3000000007,8280146.2000000002,8195637.7000000002,7427339.7999999998,7345692.4000000004,7264045.0999999996,7182397.7999999998,5720249.5,5644383.7000000002,4896506.7,4823442.0999999996,4750377.5999999996,4677313,3353632.3,3285753.9,2555285.1,2490170.7999999998,2425056.4,2359942.1,925576,866191.7,152030.9,95374.8,38718.6,-17937.5,-1336116,-1387535.9,-2093732.2,-2142424,-2191115.7999999998,-2239807.5,-3646844.9,-3689856.7,-4387644.9000000004,-4427928.4000000004,-4468212,-4508495.5999999996,-5820844,-5855843.0999999996,-6545618.5,-6577889.4000000004,-6610160.2000000002,-6642431.0999999996,-8022504.9000000004,-8049144.2000000002,-8730559.6999999993,-8754470.6999999993,-8778381.6999999993,-8802292.6999999993,-10108426.199999999,-10127006.199999999,-10800362.4,-10816214.1,-10832065.9,{"$f":"ROUND(EG402-EG410,1)","v":-10847917.6},-12201414.6,-12211681.199999999,-12876724.199999999,-12884262.6,-12891801,-12899339.4,-14198850.5,-14201013.1,-14702457.9,-14702540.199999999,-14702622.6,-14702704.9,-14702787.199999999,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,{"$f":"ROUND(GS402-GS410,1)","v":-14720830.800000001},-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,{"$f":"ROUND(GZ402-GZ410,1)","v":-14720830.800000001},-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,{"$f":"ROUND(JL402-JL410,1)","v":-14720830.800000001},-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001,-14720830.800000001]
[null,"Test",null,null,null,{"$f":"AND(H413:BC413)","v":false},null,{"$f":"H412=0","v":false},{"$f":"I412=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU412=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG412=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS412=0","v":false},false,false,false,false,false,false,{"$f":"GZ412=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JL412=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Minority Interest Balance (rooftop)"]
[null,"Opening Balance",null,null,null,null,null,{"$f":"G420","v":0},{"$f":"H420","v":335.08723142561598},875.43003904477121,1420.8376065066486,57221.837080198435,113254.98589151776,169521.25202315024,287722.4215832898,406412.08073092316,525592.24927249376,708916.28858817287,881997.59588881233,985304.82034173654,496203.49047727505,498018.1934702358,542438.93375116319,592097.07966416306,659860.18013696908,717206.47747383313,762369.09018164338,795683.15561173612,807991.63864457188,798411.65162508399,756922.37927192624,705658.15271505807,510962.8980336712,477824.07894500945,487506.08943013102,516701.90406435024,564534.09297471435,615392.93240071018,668312.16936376528,709923.9910790656,731122.8328430918,731019.36929237715,95705.90376584779,47436.603202644001,-242584.19746887992,-275128.58543550578,-264964.05589247867,-235303.16801204669,-187032.04422383313,-137011.82060301071,-169653.48478471063,-130035.72132912884,-110811.4527569635,-112867.1071277023,-392824.26024923788,{"$f":"BC420","v":-440012.71881271241},{"$f":"BD420","v":-553607.63726821111},{"$f":"BE420","v":-583822.13109333185},{"$f":"BF420","v":-571546.55128004181},{"$f":"BG420","v":-539877.96385488112},{"$f":"BH420","v":-489698.12122483167},{"$f":"BI420","v":-437699.95195581135},{"$f":"BJ420","v":-472535.80653353134},{"$f":"BK420","v":-430887.86530101555},{"$f":"BL420","v":-409537.9200383909},{"$f":"BM420","v":-409368.02554524044},{"$f":"BN420","v":-704476.09421921941},{"$f":"BO420","v":-749251.41322011815},{"$f":"BP420","v":-864741.10388223955},{"$f":"BQ420","v":-892672.07172095869},{"$f":"BR420","v":-878331.07720495551},{"$f":"BS420","v":-844700.27035578538},{"$f":"BT420","v":-792657.05763252976},{"$f":"BU420","v":-738726.54796543089},{"$f":"BV420","v":-775726.66160296951},{"$f":"BW420","v":-732094.60546270793},{"$f":"BX420","v":-708665.88664903282},{"$f":"BY420","v":-706318.21083363215},{"$f":"BZ420","v":-1016224.4969509071},{"$f":"CA420","v":-1058633.8340301742},{"$f":"CB420","v":-1175991.1408844055},{"$f":"CC420","v":-1201687.7311979148},{"$f":"CD420","v":-1185329.7618956601},{"$f":"CE420","v":-1149785.0413962791},{"$f":"CF420","v":-1095926.6543006091},{"$f":"CG420","v":-1040112.275981881},{"$f":"CH420","v":-1079244.8406851171},{"$f":"CI420","v":-1033677.6087532884},{"$f":"CJ420","v":-1008219.9126307577},{"$f":"CK420","v":-1003745.1330113164},{"$f":"CL420","v":-1328075.4273816471},{"$f":"CM420","v":-1368168.7417549242},{"$f":"CN420","v":-1487364.6586461326},{"$f":"CO420","v":-1510878.9560860917},{"$f":"CP420","v":-1492555.4132017959},{"$f":"CQ420","v":-1455148.0684938228},{"$f":"CR420","v":-1402353.4270154277},{"$f":"CS420","v":-1344723.1735096644},{"$f":"CT420","v":-1385970.9893033674},{"$f":"CU420","v":-1338537.2458381865},{"$f":"CV420","v":-1311120.2091216231},{"$f":"CW420","v":-1304588.9596133961},{"$f":"CX420","v":-1640035.1793887885},{"$f":"CY420","v":-1677865.3893070677},{"$f":"CZ420","v":-1798868.9551176862},{"$f":"DA420","v":-1820256.1452509486},{"$f":"DB420","v":-1800021.5571185639},{"$f":"DC420","v":-1760806.0282925004},{"$f":"DD420","v":-1717780.9090674189},{"$f":"DE420","v":-1658439.9413083517},{"$f":"DF420","v":-1701817.8819278898},{"$f":"DG420","v":-1652623.8672772278},{"$f":"DH420","v":-1623354.9224332052},{"$f":"DI420","v":-1580132.6533794433},{"$f":"DJ420","v":-1882624.000502876},{"$f":"DK420","v":-1851153.6650543713},{"$f":"DL420","v":-1871919.8903162265},{"$f":"DM420","v":-1789226.471200157},{"$f":"DN420","v":-1665126.7060424346},{"$f":"DO420","v":-1522148.7978026429},{"$f":"DP420","v":-1393028.9048050127},{"$f":"DQ420","v":-1230058.8542644628},{"$f":"DR420","v":-1173552.5867769406},{"$f":"DS420","v":-1020680.8488794788},{"$f":"DT420","v":-887643.6682222638},{"$f":"DU420","v":-775301.60216886085},{"$f":"DV420","v":-1005596.6415787499},{"$f":"DW420","v":-937060.11246730189},{"$f":"DX420","v":-959565.74952176842},{"$f":"DY420","v":-874865.60313158843},{"$f":"DZ420","v":-748973.94174151553},{"$f":"EA420","v":-604306.89736433211},{"$f":"EB420","v":-490681.55090619973},{"$f":"EC420","v":-326153.19055548485},{"$f":"ED420","v":-271731.3946278934},{"$f":"EE420","v":-117253.18691011699},{"$f":"EF420","v":17480.056297870615},{"$f":"EG420","v":131612.00223323662},{"$f":"EH420","v":-93780.714073969983},{"$f":"EI420","v":-23159.301337268975},{"$f":"EJ420","v":-47366.832731943839},{"$f":"EK420","v":39274.468133580565},{"$f":"EL420","v":166893.02415854897},{"$f":"EM420","v":313184.21323901654},{"$f":"EN420","v":398967.01532722905},{"$f":"EO420","v":564916.63764749572},{"$f":"EP420","v":617224.81143667107},{"$f":"EQ420","v":773171.07576126652},{"$f":"ER420","v":909460.5857766429},{"$f":"ES420","v":1025241.2064853146},{"$f":"ET420","v":1110956.6003950827},{"$f":"EU420","v":524478.34182818234},{"$f":"EV420","v":555053.62524987874},{"$f":"EW420","v":317480.22808297788},{"$f":"EX420","v":357801.87565538648},{"$f":"EY420","v":375863.91062770382},{"$f":"EZ420","v":392840.11244313407},{"$f":"FA420","v":394818.69922221825},{"$f":"FB420","v":395725.70795685076},{"$f":"FC420","v":383866.44877659256},{"$f":"FD420","v":363332.04716693645},{"$f":"FE420","v":342013.23446863069},{"$f":"FF420","v":311300.1059195663},{"$f":"FG420","v":299828.70927287161},{"$f":"FH420","v":304689.79110262083},{"$f":"FI420","v":315496.99491655244},{"$f":"FJ420","v":355616.76577093464},{"$f":"FK420","v":373587.70804689138},{"$f":"FL420","v":390478.2152762122},{"$f":"FM420","v":392445.74709859025},{"$f":"FN420","v":393347.0279700777},{"$f":"FO420","v":399958.86005807773},{"$f":"FP420","v":378315.23829433072},{"$f":"FQ420","v":355567.94681235903},{"$f":"FR420","v":322094.1835914033},{"$f":"FS420","v":309847.68856399204},{"$f":"FT420","v":315974.93666634039},{"$f":"FU420","v":328821.30501079146},{"$f":"FV420","v":375201.68637018261},{"$f":"FW420","v":396695.42537568766},{"$f":"FX420","v":417166.64457889227},{"$f":"FY420","v":420573.53245877533},{"$f":"FZ420","v":422769.78467281233},{"$f":"GA420","v":410123.70106552046},{"$f":"GB420","v":387187.87141322397},{"$f":"GC420","v":363082.48321817914},{"$f":"GD420","v":327610.25996125792},{"$f":"GE420","v":314632.5573157185},{"$f":"GF420","v":321132.23093841178},{"$f":"GG420","v":334745.41685474751},{"$f":"GH420","v":383894.57218390075},{"$f":"GI420","v":406671.36962094874},{"$f":"GJ420","v":428364.60300445685},{"$f":"GK420","v":431974.77597379254},{"$f":"GL420","v":434302.03863593127},{"$f":"GM420","v":420900.88794490858},{"$f":"GN420","v":396595.7000737912},{"$f":"GO420","v":371051.13128520065},{"$f":"GP420","v":333461.13483897003},{"$f":"GQ420","v":319708.56546357524},{"$f":"GR420","v":326603.25829227024},{"$f":"GS420","v":341029.03364742897},{"$f":"GT420","v":393112.25016392756},{"$f":"GU420","v":417248.69704512658},{"$f":"GV420","v":440236.89128768828},{"$f":"GW420","v":444062.47858151956},{"$f":"GX420","v":446528.56614620378},{"$f":"GY420","v":432327.26458635624},{"$f":"GZ420","v":406570.96192784811},{"$f":"HA420","v":379501.28759456793},{"$f":"HB420","v":339667.08147216664},{"$f":"HC420","v":325093.37941239076},{"$f":"HD420","v":332407.05350244226},{"$f":"HE420","v":347693.92228245264},{"$f":"HF420","v":402886.35430287611},{"$f":"HG420","v":428463.61363666283},{"$f":"HH420","v":452824.0698464138},{"$f":"HI420","v":456877.9243683691},{"$f":"HJ420","v":459491.11736696219},{"$f":"HK420","v":444441.88924019563},{"$f":"HL420","v":417147.83397108113},{"$f":"HM420","v":388461.99903547927},{"$f":"HN420","v":346249.5981310854},{"$f":"HO420","v":330805.7349353272},{"$f":"HP420","v":338563.80346219352},{"$f":"HQ420","v":354763.16484986659},{"$f":"HR420","v":413250.42282060545},{"$f":"HS420","v":440354.50252798741},{"$f":"HT420","v":466169.13617047865},{"$f":"HU420","v":470464.87766679225},{"$f":"HV420","v":473233.95050340827},{"$f":"HW420","v":457286.16746453714},{"$f":"HX420","v":428362.54907055973},{"$f":"HY420","v":397964.06207568839},{"$f":"HZ420","v":353231.48198804969},{"$f":"IA420","v":336865.50175911142},{"$f":"IB420","v":345094.91676631523},{"$f":"IC420","v":362261.23795274697},{"$f":"ID420","v":424240.0126437195},{"$f":"IE420","v":452962.05476612214},{"$f":"IF420","v":480317.67110803002},{"$f":"IG420","v":484869.73191717151},{"$f":"IH420","v":487803.98232203664},{"$f":"II420","v":470903.99304710992},{"$f":"IJ420","v":440253.51948614907},{"$f":"IK420","v":408040.12799556146},{"$f":"IL420","v":360636.90744455816},{"$f":"IM420","v":343293.75204190292},{"$f":"IN420","v":352023.0974880046},{"$f":"IO420","v":370214.09679887292},{"$f":"IP420","v":435892.8207592261},{"$f":"IQ420","v":466329.40792989265},{"$f":"IR420","v":495317.99392456078},{"$f":"IS420","v":500141.66745611303},{"$f":"IT420","v":503250.94769528933},{"$f":"IU420","v":485341.8973792434},{"$f":"IV420","v":452861.46780514717},{"$f":"IW420","v":418724.81444349239},{"$f":"IX420","v":368491.50917328114},{"$f":"IY420","v":350112.83297795389},{"$f":"IZ420","v":359372.42340216046},{"$f":"JA420","v":378649.26435447601},{"$f":"JB420","v":448248.81285465864},{"$f":"JC420","v":480502.29306409991},{"$f":"JD420","v":511221.32666035421},{"$f":"JE420","v":516332.81876594544},{"$f":"JF420","v":519627.56871214299},{"$f":"JG420","v":500649.20778846886},{"$f":"JH420","v":466229.56573459791},{"$f":"JI420","v":430054.82369193766},{"$f":"JJ420","v":376822.4701583141},{"$f":"JK420","v":357346.4437772918},{"$f":"JL420","v":367168.42892258253},{"$f":"JM420","v":387595.92586430151},{"$f":"JN420","v":461350.35968168196},{"$f":"JO420","v":495529.1904291801},{"$f":"JP420","v":528081.96834343753},{"$f":"JQ420","v":533498.45175224636},{"$f":"JR420","v":536989.73392769089},{"$f":"JS420","v":516878.21536654158},{"$f":"JT420","v":480403.58122234268},{"$f":"JU420","v":442069.06799604825},{"$f":"JV420","v":385658.61503402796},{"$f":"JW420","v":365019.71728354989}]
[null,"Add: Minority Income",null,null,null,null,null,{"$f":"H346","v":0},0,0,0,0,0,0,0,0,9243.6339367903129,-1717.1797504373972,-9012.2366727187145,-489101.3298644615,1814.7029929607306,44420.740280927348,49658.145912999898,67763.100472806051,57346.297336864067,45162.612707810251,33314.065430092793,12308.483032835817,-9579.9870194879077,-41489.272353157699,-51264.226556868205,-194695.25468138687,-33138.819088661767,9682.0104851215747,29195.814634219205,47832.188910364086,50858.839425995873,52919.236963055038,41611.821715300321,21198.841764026249,-103.46355071465473,-31399.065655914605,-48269.300563203789,-41993.442985011774,-32544.387966625858,10164.529543027107,29660.887880431972,48271.123788213554,50020.223620822413,52032.62274754067,39617.763455581786,19224.268572165347,-2055.6543707387996,-33280.677922101007,-47188.458563474545,-41018.058289720087,-30214.49382512076,12275.579813289996,31668.587425160695,50179.842630049476,51998.169269020349,53994.570999752272,41647.941232515805,21349.945262624671,169.89449315048432,-30905.797154277701,-44775.319000898737,-38686.885353200501,-27930.967838719142,14340.994516003231,33630.806849170098,{"$f":"BT346","v":52043.212723255587},53930.509667098871,55910.63029210212,43632.056140261615,23428.71881367511,2347.6758154006629,-28579.796881211834,-42409.337079267243,-36405.269047662783,-25696.590313509252,16357.969302254642,35544.720499380986,53858.387095670056,55814.378318728195,57777.91460303776,45567.231931828625,25457.696122530684,4474.7796194412485,-26305.602855159246,-40093.314373277157,-34176.152889679041,-23514.297439959035,18323.542884295788,37407.344707973149,55622.359676691129,57630.25350576338,59576.785359707981,47433.74346518088,27417.036716563343,6531.2495082269415,-24103.286884238812,-37830.209918279259,-32002.645596555194,-21387.19013326244,20234.588132384757,39215.528826063615,57331.956267366855,59340.967759067098,61269.855119346059,49194.014650661891,29268.944844022633,43222.269053761782,12732.113631770901,31470.335448504637,72123.932037352017,82693.419116069606,124099.76515772229,142977.90823979152,160995.787489179,162970.0505405498,164880.71745698518,152871.73789746186,133037.18065721495,112342.06605340297,81994.896277939915,68536.529111448021,74176.187261465806,84700.146390179987,125891.66139007288,144667.04437718345,162586.38871967638,164528.36035071488,166420.43020560796,154478.20771777641,{"$f":"EF346","v":134733.2432079876},114131.94593536599,83926.574658689482,70621.412736701008,76162.419862016352,86641.300865524405,127618.55602496841,146291.18908046756,164111.98438939449,165949.62232026664,167822.25831604685,155946.26432459551,136289.51001537644,115780.62070867172,85715.393909768114,74867.847695065197,76469.535216363147,87481.433918648545,126353.8723805261,144415.90735284347,161392.10916827363,163370.69594735774,164277.70468199035,152418.44550173212,131884.04389207595,110565.23119377017,79852.10264470581,68380.705998011108,73241.78782776036,84048.991641692002,124168.7624960742,142139.70477203093,159030.21200135181,160997.74382372989,161899.02469521732,168510.85678321723,146867.23501947024,124119.94353749855,90646.180316542785,78399.685289131477,84526.933391479819,97373.301735930916,143753.68309532208,165247.42210082713,185718.64130403171,189125.52918391477,191321.7813979518,178675.69779065991,155739.86813836341,131634.47994331855,96162.256686397377,83184.554040857969,89684.227663551195,103297.4135798869,152446.5689090401,175223.36634608812,196916.59972959629,200526.77269893192,202854.03536107065,189452.88467004796,165147.69679893058,139603.12801034001,102013.1315641094,88260.562188714612,{"$f":"GR346","v":95155.25501740964},109581.03037256838,161664.246889067,185800.69377026599,208788.88801282778,212614.47530665912,215080.56287134334,200879.26131149579,175122.95865298767,148053.28431970754,108219.07819730627,93645.376137530344,100959.05022758186,116245.91900759225,171438.35102801572,197015.61036180245,221376.0665715533,225429.92109350854,228043.11409210158,212993.88596533501,185699.83069622054,157013.99576061865,114801.59485622479,99357.731660466583,107115.80018733292,123315.16157500597,181802.41954574481,208906.49925312679,234721.13289561804,239016.87439193157,241785.94722854759,225838.16418967646,196914.54579569912,166516.05880082774,121783.47871318908,105417.49848425081,113646.91349145462,130813.23467788639,192792.00936885888,221514.05149126152,248869.66783316928,253421.72864231083,256355.9790471759,239455.98977224922,208805.51621128837,176592.12472070075,129188.90416969747,111845.74876704227,120575.09421314392,138766.09352401225,204444.81748436549,234881.40465503209,263869.99064970022,268693.66418125242,271802.94442042871,253893.89410438275,221413.46453028652,187276.81116863177,137043.50589842052,118664.82970309327,127924.42012729985,147201.26107961542,216800.80957979796,249054.28978923921,{"$f":"JD346","v":279773.32338549354},284884.81549108477,288179.56543728232,269201.2045136083,234781.56245973735,198606.82041707708,145374.46688345348,125898.44050243116,135720.42564772186,156147.92258944083,229902.35640682123,264081.18715431931,296633.96506857674,302050.44847738557,305541.73065283004,285430.21209168073,248955.5779474818,210621.06472118731,154210.61175916699,133571.71400868893,143990.18976175593]
[null,"Add: Contributions",null,null,null,null,null,{"$f":"H372","v":335.08723142561598},540.34280761915522,545.40756746187753,55800.999473691787,56033.148811319326,56266.266131632488,118201.16956013955,118689.65914763336,119180.16854157062,174080.40537888883,174798.48705107678,112319.46112564283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Dividends",null,null,null,null,null,{"$f":"H381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,603914.39987061475,0,248027.35768651214,0,0,0,0,0,84674.286929240596,0,0,0,246676.47519943453,0,72576.860165778606,0,0,0,0,0,88830.425577472255,0,0,0,264202.27151970135,0,76802.805308920942,0,0,0,{"$f":"BT381","v":0},0,92910.743929640797,0,0,0,281326.48923606309,0,80952.037806568551,0,0,0,0,0,96910.479306273803,0,0,0,298024.69151517143,0,85019.764001529431,0,0,0,2827.7181982960901,0,100824.601153411,0,0,0,311342.93289115361,0,89000.920214063197,0,0,0,14306.837042285333,0,104647.79573888413,0,0,0,315223.4607552035,0,92890.157299207262,0,0,0,31875.89449154897,0,108374.44996946302,0,0,0,312289.93568782893,0,96681.824315932405,0,0,0,48961.042261544062,0,111998.63427801651,0,{"$f":"EF381","v":0},0,309319.2909658961,0,100369.95125669122,0,0,0,78329.182301181922,0,115514.08452687159,0,0,0,0,661346.10626196559,45894.251794666699,325054.83108554938,86032.224808117462,126353.8723805261,144415.90735284347,161392.10916827363,163370.6959473578,164277.70468199038,152418.44550173206,131884.04389207595,110565.23119377017,79852.10264470581,68380.705998011108,73241.78782776036,84048.991641691973,124168.76249607423,142139.70477203093,159030.21200135187,160997.74382372989,161899.02469521729,168510.85678321723,146867.23501947024,124119.94353749855,90646.18031654277,78399.685289131477,84526.933391479819,97373.301735930901,143753.68309532208,165247.42210082713,185718.64130403174,189125.52918391477,191321.78139795183,178675.69779065991,155739.86813836341,131634.47994331858,96162.256686397363,83184.554040857955,89684.227663551166,103297.4135798869,152446.56890904013,175223.36634608815,196916.59972959629,200526.77269893192,202854.03536107065,189452.88467004802,165147.69679893058,139603.12801034001,102013.1315641094,{"$f":"GR381","v":88260.562188714626},95155.255017409654,109581.03037256838,161664.246889067,185800.69377026599,208788.88801282784,212614.47530665912,215080.56287134331,200879.26131149573,175122.95865298767,148053.28431970754,108219.07819730625,93645.376137530358,100959.05022758187,116245.91900759225,171438.35102801572,197015.61036180242,221376.0665715533,225429.92109350854,228043.11409210158,212993.88596533501,185699.83069622051,157013.99576061868,114801.59485622478,99357.731660466583,107115.8001873329,123315.16157500597,181802.41954574484,208906.49925312679,234721.13289561801,239016.87439193152,241785.94722854759,225838.16418967646,196914.54579569912,166516.05880082774,121783.47871318909,105417.4984842508,113646.91349145462,130813.2346778864,192792.00936885888,221514.05149126146,248869.66783316934,253421.72864231086,256355.97904717596,239455.98977224925,208805.5162112884,176592.12472070073,129188.90416969749,111845.74876704227,120575.09421314391,138766.09352401225,204444.81748436554,234881.40465503203,263869.99064970016,268693.66418125242,271802.94442042871,253893.89410438275,221413.46453028655,187276.81116863177,137043.50589842052,118664.82970309327,127924.42012729985,147201.26107961539,216800.80957979796,{"$f":"JD381","v":249054.28978923924},279773.32338549354,284884.81549108471,288179.56543728238,269201.2045136083,234781.56245973735,198606.82041707705,145374.46688345345,125898.44050243116,135720.42564772183,156147.92258944083,229902.35640682123,264081.18715431925,296633.96506857674,302050.44847738562,305541.73065283004,285430.21209168073,248955.5779474818,210621.06472118734,154210.61175916699,133571.71400868893]
[null,"Closing Balance",null,null,null,null,null,{"$f":"H416+H417+H418-H419","v":335.08723142561598},{"$f":"I416+I417+I418-I419","v":875.43003904477121},1420.8376065066486,57221.837080198435,113254.98589151776,169521.25202315024,287722.4215832898,406412.08073092316,525592.24927249376,708916.28858817287,881997.59588881233,985304.82034173654,496203.49047727505,498018.1934702358,542438.93375116319,592097.07966416306,659860.18013696908,717206.47747383313,762369.09018164338,795683.15561173612,807991.63864457188,798411.65162508399,756922.37927192624,705658.15271505807,510962.8980336712,477824.07894500945,487506.08943013102,516701.90406435024,564534.09297471435,615392.93240071018,668312.16936376528,709923.9910790656,731122.8328430918,731019.36929237715,95705.90376584779,47436.603202644001,-242584.19746887992,-275128.58543550578,-264964.05589247867,-235303.16801204669,-187032.04422383313,-137011.82060301071,-169653.48478471063,-130035.72132912884,-110811.4527569635,-112867.1071277023,-392824.26024923788,-440012.71881271241,-553607.63726821111,-583822.13109333185,-571546.55128004181,-539877.96385488112,-489698.12122483167,-437699.95195581135,-472535.80653353134,-430887.86530101555,-409537.9200383909,-409368.02554524044,-704476.09421921941,-749251.41322011815,-864741.10388223955,-892672.07172095869,-878331.07720495551,-844700.27035578538,-792657.05763252976,{"$f":"BU416+BU417+BU418-BU419","v":-738726.54796543089},-775726.66160296951,-732094.60546270793,-708665.88664903282,-706318.21083363215,-1016224.4969509071,-1058633.8340301742,-1175991.1408844055,-1201687.7311979148,-1185329.7618956601,-1149785.0413962791,-1095926.6543006091,-1040112.275981881,-1079244.8406851171,-1033677.6087532884,-1008219.9126307577,-1003745.1330113164,-1328075.4273816471,-1368168.7417549242,-1487364.6586461326,-1510878.9560860917,-1492555.4132017959,-1455148.0684938228,-1402353.4270154277,-1344723.1735096644,-1385970.9893033674,-1338537.2458381865,-1311120.2091216231,-1304588.9596133961,-1640035.1793887885,-1677865.3893070677,-1798868.9551176862,-1820256.1452509486,-1800021.5571185639,-1760806.0282925004,-1717780.9090674189,-1658439.9413083517,-1701817.8819278898,-1652623.8672772278,-1623354.9224332052,-1580132.6533794433,-1882624.000502876,-1851153.6650543713,-1871919.8903162265,-1789226.471200157,-1665126.7060424346,-1522148.7978026429,-1393028.9048050127,-1230058.8542644628,-1173552.5867769406,-1020680.8488794788,-887643.6682222638,-775301.60216886085,-1005596.6415787499,-937060.11246730189,-959565.74952176842,-874865.60313158843,-748973.94174151553,-604306.89736433211,-490681.55090619973,-326153.19055548485,-271731.3946278934,-117253.18691011699,17480.056297870615,{"$f":"EG416+EG417+EG418-EG419","v":131612.00223323662},-93780.714073969983,-23159.301337268975,-47366.832731943839,39274.468133580565,166893.02415854897,313184.21323901654,398967.01532722905,564916.63764749572,617224.81143667107,773171.07576126652,909460.5857766429,1025241.2064853146,1110956.6003950827,524478.34182818234,555053.62524987874,317480.22808297788,357801.87565538648,375863.91062770382,392840.11244313407,394818.69922221825,395725.70795685076,383866.44877659256,363332.04716693645,342013.23446863069,311300.1059195663,299828.70927287161,304689.79110262083,315496.99491655244,355616.76577093464,373587.70804689138,390478.2152762122,392445.74709859025,393347.0279700777,399958.86005807773,378315.23829433072,355567.94681235903,322094.1835914033,309847.68856399204,315974.93666634039,328821.30501079146,375201.68637018261,396695.42537568766,417166.64457889227,420573.53245877533,422769.78467281233,410123.70106552046,387187.87141322397,363082.48321817914,327610.25996125792,314632.5573157185,321132.23093841178,334745.41685474751,383894.57218390075,406671.36962094874,428364.60300445685,431974.77597379254,434302.03863593127,420900.88794490858,396595.7000737912,371051.13128520065,333461.13483897003,319708.56546357524,326603.25829227024,{"$f":"GS416+GS417+GS418-GS419","v":341029.03364742897},393112.25016392756,417248.69704512658,440236.89128768828,444062.47858151956,446528.56614620378,432327.26458635624,{"$f":"GZ416+GZ417+GZ418-GZ419","v":406570.96192784811},379501.28759456793,339667.08147216664,325093.37941239076,332407.05350244226,347693.92228245264,402886.35430287611,428463.61363666283,452824.0698464138,456877.9243683691,459491.11736696219,444441.88924019563,417147.83397108113,388461.99903547927,346249.5981310854,330805.7349353272,338563.80346219352,354763.16484986659,413250.42282060545,440354.50252798741,466169.13617047865,470464.87766679225,473233.95050340827,457286.16746453714,428362.54907055973,397964.06207568839,353231.48198804969,336865.50175911142,345094.91676631523,362261.23795274697,424240.0126437195,452962.05476612214,480317.67110803002,484869.73191717151,487803.98232203664,470903.99304710992,440253.51948614907,408040.12799556146,360636.90744455816,343293.75204190292,352023.0974880046,370214.09679887292,435892.8207592261,466329.40792989265,495317.99392456078,500141.66745611303,503250.94769528933,485341.8973792434,452861.46780514717,418724.81444349239,368491.50917328114,350112.83297795389,359372.42340216046,378649.26435447601,448248.81285465864,480502.29306409991,511221.32666035421,516332.81876594544,519627.56871214299,500649.20778846886,466229.56573459791,430054.82369193766,376822.4701583141,357346.4437772918,{"$f":"JL416+JL417+JL418-JL419","v":367168.42892258253},387595.92586430151,461350.35968168196,495529.1904291801,528081.96834343753,533498.45175224636,536989.73392769089,516878.21536654158,480403.58122234268,442069.06799604825,385658.61503402796,365019.71728354989,375438.1930366169]
[]
[]
["Development Co. Balance"]
[null,"Opening Balance",null,null,null,null,null,{"$f":"G428","v":0},{"$f":"H428","v":335.08723142561553},875.43003904477189,1420.8376065066486,57221.837080198347,115308.1594639371,173646.87168061075,449909.8003224213,727313.22330793715,1006910.2142206293,1379121.828734644,1757724.6132057379,2089275.4844553678,2945767.3152684495,3338127.9281142666,3791146.8081254084,4271502.7603023211,4692920.5776092401,5105635.603850903,5310069.3354731929,5619463.619880897,5823875.5377478786,5960660.470340549,4962202.5384239713,5136055.3940096255,5070443.496024101,5350707.1642494444,5698703.9175380692,5974815.5365397604,6090891.411489795,5887630.9311309708,5751394.227926258,5448810.7907837322,5126528.430713621,4756961.4937989581,6281259.1039744038,5983226.5196093246,6555372.5322631551,6332061.3228549305,6187837.6896911925,5932087.4355953922,6847405.4627030231,6499873.0430668108,6915442.9569424167,6518235.7053845888,6105555.456060607,5710912.1549618673,6981030.7367733046,{"$f":"BC428","v":6666245.0462735416},{"$f":"BD428","v":7147206.6929305112},{"$f":"BE428","v":6904828.543306144},{"$f":"BF428","v":6741150.590944143},{"$f":"BG428","v":6466507.4013643283},{"$f":"BH428","v":7384302.5412617158},{"$f":"BI428","v":7018140.4717627978},{"$f":"BJ428","v":7405523.4590643998},{"$f":"BK428","v":6989982.0649429355},{"$f":"BL428","v":6559050.6689921785},{"$f":"BM428","v":6146072.4704632247},{"$f":"BN428","v":7394177.1697619855},{"$f":"BO428","v":7060763.7033083467},{"$f":"BP428","v":7525703.014792596},{"$f":"BQ428","v":7264369.4989675516},{"$f":"BR428","v":7081351.0848969268},{"$f":"BS428","v":6787926.3809299106},{"$f":"BT428","v":7699438.411289271},{"$f":"BU428","v":7314797.2491969177},{"$f":"BV428","v":7694039.2890616264},{"$f":"BW428","v":7260221.8136268714},{"$f":"BX428","v":6811097.2829050515},{"$f":"BY428","v":6379842.9816956455},{"$f":"BZ428","v":7614462.5639495617},{"$f":"CA428","v":7262439.8520168662},{"$f":"CB428","v":7718923.4892628295},{"$f":"CC428","v":7438620.9466030188},{"$f":"CD428","v":7236250.7026156532},{"$f":"CE428","v":6924030.7122374214},{"$f":"CF428","v":7828441.4548186492},{"$f":"CG428","v":7425309.6384361926},{"$f":"CH428","v":7796549.6641035387},{"$f":"CI428","v":7344442.5421376666},{"$f":"CJ428","v":6877111.2832340859},{"$f":"CK428","v":6427568.0860245572},{"$f":"CL428","v":7649068.0968755437},{"$f":"CM428","v":7278419.9430302307},{"$f":"CN428","v":7726580.2401341312},{"$f":"CO428","v":7427292.2447731374},{"$f":"CP428","v":7205556.0475047873},{"$f":"CQ428","v":6874524.2771267332},{"$f":"CR428","v":7774320.8309527598},{"$f":"CS428","v":7352698.4218862811},{"$f":"CT428","v":7688201.7396496963},{"$f":"CU428","v":7217931.0243971925},{"$f":"CV428","v":6732519.1820130656},{"$f":"CW428","v":6264814.1498362906},{"$f":"CX428","v":7470265.9061516104},{"$f":"CY428","v":7081101.1669729277},{"$f":"CZ428","v":7497018.7387050483},{"$f":"DA428","v":7178971.5130233113},{"$f":"DB428","v":6938097.8986193193},{"$f":"DC428","v":6588480.5488316854},{"$f":"DD428","v":7492197.1935804877},{"$f":"DE428","v":7052361.0604742058},{"$f":"DF428","v":7365698.9661722984},{"$f":"DG428","v":6877479.8595844628},{"$f":"DH428","v":6374202.9510817528},{"$f":"DI428","v":5923295.9389960142},{"$f":"DJ428","v":7173379.8700335082},{"$f":"DK428","v":6867770.1214887742},{"$f":"DL428","v":7405571.3177942699},{"$f":"DM428","v":7205686.5393167157},{"$f":"DN428","v":7184880.3278707964},{"$f":"DO428","v":7055879.9190260153},{"$f":"DP428","v":8260131.0791568961},{"$f":"DQ428","v":8093005.1903387839},{"$f":"DR428","v":8729906.6864146795},{"$f":"DS428","v":8561713.8567148894},{"$f":"DT428","v":8378546.802248898},{"$f":"DU428","v":8212927.3996236613},{"$f":"DV428","v":9700053.6994472314},{"$f":"DW428","v":9612120.5914322827},{"$f":"DX428","v":10335985.468161415},{"$f":"DY428","v":10318552.639090765},{"$f":"DZ428","v":10377544.04034478},{"$f":"EA428","v":10328888.51947239},{"$f":"EB428","v":11589162.040349733},{"$f":"EC428","v":11451100.880952055},{"$f":"ED428","v":12073644.269879682},{"$f":"EE428","v":11887657.316417001},{"$f":"EF428","v":11686779.766965853},{"$f":"EG428","v":11503371.689048799},{"$f":"EH428","v":12959626.748346521},{"$f":"EI428","v":12853459.799467875},{"$f":"EJ428","v":13562285.266581608},{"$f":"EK428","v":13526317.346331852},{"$f":"EL428","v":13566402.49133811},{"$f":"EM428","v":13499385.765097143},{"$f":"EN428","v":14780536.415567849},{"$f":"EO428","v":14624591.787853653},{"$f":"EP428","v":15077313.636652878},{"$f":"EQ428","v":14874319.231172428},{"$f":"ER428","v":14656518.377013054},{"$f":"ES428","v":14456110.143766191},{"$f":"ET428","v":14248446.925328972},{"$f":"EU428","v":14807378.76515886},{"$f":"EV428","v":14795996.845539138},{"$f":"EW428","v":15076484.612477895},{"$f":"EX428","v":15195525.142052447},{"$f":"EY428","v":15248836.143657001},{"$f":"EZ428","v":15298940.713582344},{"$f":"FA428","v":15304759.378832068},{"$f":"FB428","v":15307413.704371938},{"$f":"FC428","v":15272370.968050402},{"$f":"FD428","v":15211711.668862686},{"$f":"FE428","v":15148735.990309784},{"$f":"FF428","v":15058020.132842386},{"$f":"FG428","v":15024122.187763372},{"$f":"FH428","v":15038059.216892859},{"$f":"FI428","v":15069946.485529559},{"$f":"FJ428","v":15188389.378712822},{"$f":"FK428","v":15241429.865042262},{"$f":"FL428","v":15291279.851468747},{"$f":"FM428","v":15297064.325107858},{"$f":"FN428","v":15299700.181026349},{"$f":"FO428","v":15319198.331547342},{"$f":"FP428","v":15255262.093776651},{"$f":"FQ428","v":15188066.743979821},{"$f":"FR428","v":15089197.543999514},{"$f":"FS428","v":15053009.248477759},{"$f":"FT428","v":15070662.112205908},{"$f":"FU428","v":15108569.123380978},{"$f":"FV428","v":15245497.067752313},{"$f":"FW428","v":15308938.230095297},{"$f":"FX428","v":15369359.899260839},{"$f":"FY428","v":15379392.933845643},{"$f":"FZ428","v":15385850.994932478},{"$f":"GA428","v":15348481.650101541},{"$f":"GB428","v":15280728.035320058},{"$f":"GC428","v":15209520.739566794},{"$f":"GD428","v":15104748.684839696},{"$f":"GE428","v":15066399.538091728},{"$f":"GF428","v":15085127.881912638},{"$f":"GG428","v":15125297.474831918},{"$f":"GH428","v":15270399.478524264},{"$f":"GI428","v":15337627.588788657},{"$f":"GJ428","v":15401655.941921875},{"$f":"GK428","v":15412287.492166372},{"$f":"GL428","v":15419130.643151009},{"$f":"GM428","v":15379529.920609947},{"$f":"GN428","v":15307731.006236436},{"$f":"GO428","v":15232272.226170016},{"$f":"GP428","v":15121244.892270505},{"$f":"GQ428","v":15080605.864694243},{"$f":"GR428","v":15100475.06653505},{"$f":"GS428","v":15143042.287127171},{"$f":"GT428","v":15296806.306961808},{"$f":"GU428","v":15368047.414360363},{"$f":"GV428","v":15435897.738890968},{"$f":"GW428","v":15447163.506545031},{"$f":"GX428","v":15454414.707656132},{"$f":"GY428","v":15412449.366207764},{"$f":"GZ428","v":15336363.62103235},{"$f":"HA428","v":15256399.516204279},{"$f":"HB428","v":15138743.437386665},{"$f":"HC428","v":15095677.79456377},{"$f":"HD428","v":15116757.198918018},{"$f":"HE428","v":15161865.153398922},{"$f":"HF428","v":15324808.275006121},{"$f":"HG428","v":15400301.921851186},{"$f":"HH428","v":15472202.355827743},{"$f":"HI428","v":15484140.172111694},{"$f":"HJ428","v":15491823.752378551},{"$f":"HK428","v":15447352.594501287},{"$f":"HL428","v":15366724.066142192},{"$f":"HM428","v":15281985.640069058},{"$f":"HN428","v":15157305.05299663},{"$f":"HO428","v":15111667.895600818},{"$f":"HP428","v":15134031.053770825},{"$f":"HQ428","v":15181831.389716383},{"$f":"HR428","v":15354501.566383261},{"$f":"HS428","v":15434501.593493177},{"$f":"HT428","v":15510693.892633202},{"$f":"HU428","v":15523343.845242273},{"$f":"HV428","v":15531485.584087159},{"$f":"HW428","v":15484358.980823325},{"$f":"HX428","v":15398916.434667692},{"$f":"HY428","v":15309118.629900521},{"$f":"HZ428","v":15176994.142368382},{"$f":"IA428","v":15128631.918598795},{"$f":"IB428","v":15152356.843466446},{"$f":"IC428","v":15203010.259596905},{"$f":"ID428","v":15385988.154915387},{"$f":"IE428","v":15470763.555095132},{"$f":"IF428","v":15551503.905619575},{"$f":"IG428","v":15564908.47330242},{"$f":"IH428","v":15573535.686995892},{"$f":"II428","v":15523595.074468097},{"$f":"IJ428","v":15433051.081200035},{"$f":"IK428","v":15337891.820361735},{"$f":"IL428","v":15197879.000535093},{"$f":"IM428","v":15146628.989434022},{"$f":"IN428","v":15171798.425637372},{"$f":"IO428","v":15225475.212027205},{"$f":"IP428","v":15419376.152538346},{"$f":"IQ428","v":15509211.975003937},{"$f":"IR428","v":15594771.854988795},{"$f":"IS428","v":15608976.050151698},{"$f":"IT428","v":15618117.683420626},{"$f":"IU428","v":15565195.029281899},{"$f":"IV428","v":15469244.997927915},{"$f":"IW428","v":15368404.167492617},{"$f":"IX428","v":15220032.048914814},{"$f":"IY428","v":15165721.812831027},{"$f":"IZ428","v":15192423.523277035},{"$f":"JA428","v":15249304.133806035},{"$f":"JB428","v":15454780.178206885},{"$f":"JC428","v":15549978.486994246},{"$f":"JD428","v":15640645.579135226},{"$f":"JE428","v":15655697.098950595},{"$f":"JF428","v":15665383.822045982},{"$f":"JG428","v":15609301.060068138},{"$f":"JH428","v":15507622.213306826},{"$f":"JI428","v":15400760.586702246},{"$f":"JJ428","v":15243530.084043501},{"$f":"JK428","v":15185976.888398634},{"$f":"JL428","v":15214303.958098428},{"$f":"JM428","v":15274579.617068233},{"$f":"JN428","v":15492321.74893935},{"$f":"JO428","v":15593202.638519948},{"$f":"JP428","v":15689281.797378875},{"$f":"JQ428","v":15705231.183905089},{"$f":"JR428","v":15715495.495455027},{"$f":"JS428","v":15656063.926352583},{"$f":"JT428","v":15548314.214641172},{"$f":"JU428","v":15435072.311051086},{"$f":"JV428","v":15268454.541268576},{"$f":"JW428","v":15207464.739673976}]
[null,"Add: Development Co. Income",null,null,null,null,null,{"$f":"H347","v":0},0,0,0,0,0,0,0,0,9243.6339367903129,-9623.8965095732419,-20343.059021737517,460051.24838972325,-4670.034205752112,75564.295933325178,130711.59295587239,191390.50612119862,209308.46947706852,245980.59820480947,208332.65585238015,143615.57975700992,76505.928008659641,-19812.253906914608,-57913.56631849127,108023.87359490129,-8375.9028620926401,116365.67453070864,171923.68948477559,223847.51727070086,229064.73941464099,230795.83002375177,192849.85453467409,127963.56221156016,60707.417326215706,-35589.541698870715,-66360.60770578761,-50418.098391824824,-14938.605990525219,109077.51767364581,164275.93791540814,215871.30085331472,222321.61259158503,224078.38283011867,187481.52879140509,122996.81769457849,56155.559939578197,-39580.446462469277,-73080.386528411691,-57328.651970329469,-23430.863681472871,99970.686334350539,154897.0727707711,206238.35635284075,212574.97855118636,214325.31438047078,177900.48006105976,113739.01414512013,47232.749681091795,-48024.429560550583,-81330.440854354762,-65801.644340848594,-32082.505472445508,90707.652664858557,145363.48326049364,{"$f":"BT347","v":196452.07717670643},202675.2502090896,204419.30831000255,168165.23192157908,104325.52609425003,38152.712452747692,-56627.896880380547,-89743.102918810677,-74444.029903779272,-40903.06991311544,81278.8674841467,135665.61810630697,186502.91044314235,192612.87885521457,194350.82055215177,158266.22208199455,94746.804002920559,28905.911808599431,-65400.368161132516,-98328.02559356633,-83265.859256389987,-49902.635394830475,71674.242009092719,125793.38662756656,176380.76406791434,182394.27177367394,184126.35942969474,148210.03601276744,85009.543569690606,19499.154585348024,-74334.92125837745,-107095.4094526617,-92277.752318047977,-59091.851051312391,61883.116956459882,115736.12784623867,166074.97587243494,172042.74278956311,173769.44193007983,138020.36889402376,75137.653474407853,44699.76466511406,-13849.387154051406,-14147.924212728896,35335.656935982624,68344.618418527636,291001.63401141891,344589.98195823387,446367.25806649466,452325.06695391273,501133.75148343842,465550.79376978043,402984.63173039781,338131.56429152307,245236.1081549573,212658.67573220993,226962.71423731762,259795.0864187858,379575.6480536327,432900.802561966,482746.74443712912,488692.03549188899,490408.88989117619,454990.66304325406,{"$f":"EF347","v":392739.61771903478},328213.07941912086,235783.75494435994,203276.74576752755,217310.71707059443,249966.81640237046,369154.86199366843,422218.29149718559,471819.85527460929,477824.54736098251,479537.1671781863,444282.69751740264,382345.78518624196,318144.73945837433,226179.81923344461,191437.35227705073,209029.02855772775,240931.49962729993,361421.23831238487,414732.23991693661,464836.80984228139,470655.47509200539,473309.80063187599,438267.06431033759,377607.76512262167,314632.0865697214,223916.22910232283,190018.28402330831,203955.31315279586,235842.58178949513,354285.47497275879,407325.96130219905,457175.94772868458,462960.42136779381,465596.27728628606,485094.42780727841,421158.19003658835,353962.84023975889,255093.64025945176,218905.34473769669,236558.20846584538,274465.21964091499,411393.16401224874,474834.32635523356,535255.99552077684,545289.03010557976,551747.09119241533,514377.74636147678,446624.13157999486,375416.83582673012,270644.78109963192,232295.63435166472,251023.97817257387,291193.57109185576,436295.57478420262,503523.68504859519,567552.03818181285,578183.58842630917,585026.73941094568,545426.01686988375,473627.10249637318,398168.32242995303,287140.98853044288,246501.96095418005,{"$f":"GR347","v":266371.16279498761},308938.38338710822,462702.40322174702,533943.51062030147,601793.83515090658,613059.60280496953,620310.80391607119,578345.46246770164,502259.71729228838,422295.6124642177,304639.53364660329,261573.89082370847,282653.29517795658,327761.24965886091,490704.37126605981,566198.0181111244,638098.45208768104,650036.26837163256,657719.84863848938,613248.6907612246,532620.16240213066,447881.73632899666,323201.14925656776,277563.99186075485,299927.15003076114,347727.48597631982,520397.66264319816,600397.68975311262,676589.98889313801,689239.94150220929,697381.68034709548,650255.07708325912,564812.53092762723,475014.72616045573,342890.2386283165,294528.01485873002,318252.93972637987,368906.35585683875,551884.25117531954,636659.6513550661,717400.00187950837,730804.56956235284,739431.78325582412,689491.17072803015,598947.17745996756,503787.91662166908,363775.0967950261,312525.08569395635,337694.52189730748,391371.3082871401,585272.24879828095,675108.07126387185,760667.95124873053,774872.14641163475,784013.77968056244,731091.12554183579,635141.09418785141,534300.26375255105,385928.14517475013,331617.90909096505,358319.61953697412,415200.23006597324,620676.27446682472,715874.58325418597,{"$f":"JD347","v":806541.67539516417},821593.19521053252,831279.91830591939,775197.15632807603,673518.30956676346,566656.68296218337,409426.18030343828,351872.98465857178,380200.05435836478,440475.71332816908,658217.84519928694,759098.73477988504,855177.89363881212,871127.28016502666,881391.59171496402,821960.02261251968,714210.31090111006,600968.40731102321,434350.63752851373,373360.83593391383,403411.99420651299]
[null,"Add: Contributions",null,null,null,null,null,{"$f":"H371","v":335.08723142561598},540.34280761915522,545.40756746187753,55800.999473691787,58086.322383738974,58338.712216673746,276262.92864181066,277403.42298551637,279596.99091269227,335164.46331450465,346549.97218300338,284784.99550749303,296842.90311234235,298073.01327706501,237025.63988086328,238003.37064537185,113410.82235146873,113878.64199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Dividends",null,null,null,null,null,{"$f":"H382","v":4.5474735088646412E-13},-1.1368683772161603E-12,9.0949470177292824E-13,8.7311491370201111E-11,2.1827872842550278E-10,8.7311491370201111E-11,1.3096723705530167E-10,4.6566128730773926E-10,7.2759576141834259E-11,-27803.517262719743,-41676.708797664032,-67108.934763874204,-99597.679311015585,-98957.633774504066,-140428.944196953,-111640.98857566842,-116616.48883425165,-89527.914770925068,41546.86658251984,-101061.62855532428,-60796.338109971606,-60279.00458401104,978645.67800966278,-231766.42190414527,173635.77158042602,-288639.57108743559,-231631.07875791623,-104187.92951691512,107771.64232066611,432325.2197734646,367032.53322846466,495433.29167720035,450245.92228167155,430274.35424087808,-1559887.1518743164,231671.97665929171,-622564.11104565451,208372.60341769888,253301.15083738457,420026.19201120845,-699446.72625431593,569854.0322277979,-191491.53104548683,584688.78034923354,535677.0670185606,450798.8610383179,-1309699.0282739061,241705.30397135101,-538290.29862729914,218947.28594289481,263648.63869635091,429540.26235058485,-711556.78354454727,578737.04805010476,-173057.67292113096,593441.87418252439,544670.41009587655,460210.94821004575,-1296129.1288593109,252083.02559928433,-530740.95582509774,229251.01035259879,273726.06673548336,438788.18722750992,{"$f":"BT382","v":-715059.95318265306},587316.41230144282,-174822.73155470547,601982.70735633385,553450.05681607022,469407.0136621542,-1291247.479134297,262279.60901388561,-530927.66714974213,239399.47274669498,283649.1114715127,447885.60848453845,-717907.83213808539,595744.69523767103,-176889.20511519414,610373.34404786676,562078.06290650042,478449.10901812871,-1286900.3790121193,272320.12825174583,-531426.15636029036,249385.35996616335,293410.43927744322,456825.15700562112,-723415.78975811228,604016.68084015197,-151376.95833372037,618480.75126527168,570421.38595381763,487204.18676212314,-1279786.6775736976,282069.32972602034,-508195.3240501688,258955.37463042466,302756.7313604526,465353.47763387248,-737641.66887636797,611878.87589584442,-139568.46376801282,626239.47548185929,578414.56197711872,495606.77675085206,-1263933.3181915455,291461.82433200546,-502465.53936951305,268229.39689608238,311807.84545733797,473590.39080301515,-757883.90206438536,619450.95577202493,-135767.74459245821,633743.62346957065,586151.68619638926,503750.96691675961,-1241890.1916686124,300591.78374715825,-496902.16249181476,277227.9154894352,320584.2467996176,481556.32343435724,-777526.77644021355,626753.19488956709,-132134.4990364525,640977.61650593672,{"$f":"EF382","v":593617.16717018292},511621.15733617474,-1220471.3043533624,309443.69464617362,-491514.75004313968,285934.73665212578,329069.71698741015,489235.01773815195,-809330.79519609746,633769.1750751785,26815.318378960277,647277.10299785191,600146.63934561703,518552.9727052371,433843.0376706649,-367494.48755283857,220410.94817744917,-39556.267311458418,242380.70873783101,361421.23831238499,414732.23991693673,464836.80984228104,470655.47509200533,473309.80063187593,438267.06431033765,377607.76512262184,314632.08656972134,223916.22910232289,190018.28402330831,203955.3131527958,235842.58178949505,354285.47497275902,407325.96130219894,457175.94772868464,462960.42136779369,465596.27728628623,485094.42780727829,421158.19003658846,353962.84023975889,255093.64025945179,218905.34473769669,236558.20846584527,274465.21964091511,411393.16401224898,474834.32635523309,535255.99552077707,545289.03010557988,551747.09119241498,514377.74636147689,446624.13157999486,375416.83582673001,270644.78109963192,232295.63435166475,251023.97817257384,291193.57109185588,436295.57478420244,503523.68504859554,567552.03818181239,578183.58842630917,585026.73941094591,545426.01686988364,473627.10249637341,398168.32242995291,287140.98853044293,{"$f":"GR382","v":246501.9609541801},266371.16279498744,308938.38338710833,462702.40322174714,533943.51062030147,601793.83515090647,613059.60280496941,620310.80391607131,578345.46246770164,502259.71729228803,422295.61246421782,304639.53364660323,261573.8908237085,282653.29517795664,327761.24965886073,490704.37126606004,566198.01811112452,638098.45208768104,650036.26837163256,657719.84863848914,613248.69076122483,532620.16240213066,447881.73632899672,323201.14925656747,277563.99186075496,299927.15003076103,347727.48597632017,520397.66264319787,600397.6897531125,676589.98889313778,689239.94150220999,697381.68034709478,650255.07708325959,564812.53092762711,475014.72616045584,342890.23862831667,294528.01485872973,318252.93972638011,368906.35585683846,551884.25117531954,636659.6513550661,717400.00187950861,730804.56956235273,739431.783255824,689491.1707280305,598947.17745996756,503787.91662166902,363775.0967950261,312525.08569395635,337694.52189730742,391371.30828714033,585272.24879828072,675108.07126387209,760667.95124873065,774872.14641163475,784013.77968056244,731091.12554183579,635141.09418785106,534300.26375255117,385928.14517475019,331617.90909096511,358319.619536974,415200.23006597318,620676.27446682518,{"$f":"JD382","v":715874.58325418527},806541.67539516487,821593.19521053205,831279.91830591951,775197.15632807603,673518.30956676323,566656.68296218349,409426.18030343822,351872.98465857143,380200.0543583649,440475.71332816896,658217.84519928717,759098.73477988562,855177.89363881166,871127.28016502643,881391.59171496425,821960.02261251968,714210.31090111006,600968.40731102333,434350.63752851362,373360.83593391394]
[null,"Closing Balance",null,null,null,null,null,{"$f":"H424+H425+H426-H427","v":335.08723142561553},{"$f":"I424+I425+I426-I427","v":875.43003904477189},1420.8376065066486,57221.837080198347,115308.1594639371,173646.87168061075,449909.8003224213,727313.22330793715,1006910.2142206293,1379121.828734644,1757724.6132057379,2089275.4844553678,2945767.3152684495,3338127.9281142666,3791146.8081254084,4271502.7603023211,4692920.5776092401,5105635.603850903,5310069.3354731929,5619463.619880897,5823875.5377478786,5960660.470340549,4962202.5384239713,5136055.3940096255,5070443.496024101,5350707.1642494444,5698703.9175380692,5974815.5365397604,6090891.411489795,5887630.9311309708,5751394.227926258,5448810.7907837322,5126528.430713621,4756961.4937989581,6281259.1039744038,5983226.5196093246,6555372.5322631551,6332061.3228549305,6187837.6896911925,5932087.4355953922,6847405.4627030231,6499873.0430668108,6915442.9569424167,6518235.7053845888,6105555.456060607,5710912.1549618673,6981030.7367733046,6666245.0462735416,7147206.6929305112,6904828.543306144,6741150.590944143,6466507.4013643283,7384302.5412617158,7018140.4717627978,7405523.4590643998,6989982.0649429355,6559050.6689921785,6146072.4704632247,7394177.1697619855,7060763.7033083467,7525703.014792596,7264369.4989675516,7081351.0848969268,6787926.3809299106,7699438.411289271,{"$f":"BU424+BU425+BU426-BU427","v":7314797.2491969177},7694039.2890616264,7260221.8136268714,6811097.2829050515,6379842.9816956455,7614462.5639495617,7262439.8520168662,7718923.4892628295,7438620.9466030188,7236250.7026156532,6924030.7122374214,7828441.4548186492,7425309.6384361926,7796549.6641035387,7344442.5421376666,6877111.2832340859,6427568.0860245572,7649068.0968755437,7278419.9430302307,7726580.2401341312,7427292.2447731374,7205556.0475047873,6874524.2771267332,7774320.8309527598,7352698.4218862811,7688201.7396496963,7217931.0243971925,6732519.1820130656,6264814.1498362906,7470265.9061516104,7081101.1669729277,7497018.7387050483,7178971.5130233113,6938097.8986193193,6588480.5488316854,7492197.1935804877,7052361.0604742058,7365698.9661722984,6877479.8595844628,6374202.9510817528,5923295.9389960142,7173379.8700335082,6867770.1214887742,7405571.3177942699,7205686.5393167157,7184880.3278707964,7055879.9190260153,8260131.0791568961,8093005.1903387839,8729906.6864146795,8561713.8567148894,8378546.802248898,8212927.3996236613,9700053.6994472314,9612120.5914322827,10335985.468161415,10318552.639090765,10377544.04034478,10328888.51947239,11589162.040349733,11451100.880952055,12073644.269879682,11887657.316417001,11686779.766965853,{"$f":"EG424+EG425+EG426-EG427","v":11503371.689048799},12959626.748346521,12853459.799467875,13562285.266581608,13526317.346331852,13566402.49133811,13499385.765097143,14780536.415567849,14624591.787853653,15077313.636652878,14874319.231172428,14656518.377013054,14456110.143766191,14248446.925328972,14807378.76515886,14795996.845539138,15076484.612477895,15195525.142052447,15248836.143657001,15298940.713582344,15304759.378832068,15307413.704371938,15272370.968050402,15211711.668862686,15148735.990309784,15058020.132842386,15024122.187763372,15038059.216892859,15069946.485529559,15188389.378712822,15241429.865042262,15291279.851468747,15297064.325107858,15299700.181026349,15319198.331547342,15255262.093776651,15188066.743979821,15089197.543999514,15053009.248477759,15070662.112205908,15108569.123380978,15245497.067752313,15308938.230095297,15369359.899260839,15379392.933845643,15385850.994932478,15348481.650101541,15280728.035320058,15209520.739566794,15104748.684839696,15066399.538091728,15085127.881912638,15125297.474831918,15270399.478524264,15337627.588788657,15401655.941921875,15412287.492166372,15419130.643151009,15379529.920609947,15307731.006236436,15232272.226170016,15121244.892270505,15080605.864694243,15100475.06653505,{"$f":"GS424+GS425+GS426-GS427","v":15143042.287127171},15296806.306961808,15368047.414360363,15435897.738890968,15447163.506545031,15454414.707656132,15412449.366207764,{"$f":"GZ424+GZ425+GZ426-GZ427","v":15336363.62103235},15256399.516204279,15138743.437386665,15095677.79456377,15116757.198918018,15161865.153398922,15324808.275006121,15400301.921851186,15472202.355827743,15484140.172111694,15491823.752378551,15447352.594501287,15366724.066142192,15281985.640069058,15157305.05299663,15111667.895600818,15134031.053770825,15181831.389716383,15354501.566383261,15434501.593493177,15510693.892633202,15523343.845242273,15531485.584087159,15484358.980823325,15398916.434667692,15309118.629900521,15176994.142368382,15128631.918598795,15152356.843466446,15203010.259596905,15385988.154915387,15470763.555095132,15551503.905619575,15564908.47330242,15573535.686995892,15523595.074468097,15433051.081200035,15337891.820361735,15197879.000535093,15146628.989434022,15171798.425637372,15225475.212027205,15419376.152538346,15509211.975003937,15594771.854988795,15608976.050151698,15618117.683420626,15565195.029281899,15469244.997927915,15368404.167492617,15220032.048914814,15165721.812831027,15192423.523277035,15249304.133806035,15454780.178206885,15549978.486994246,15640645.579135226,15655697.098950595,15665383.822045982,15609301.060068138,15507622.213306826,15400760.586702246,15243530.084043501,15185976.888398634,{"$f":"JL424+JL425+JL426-JL427","v":15214303.958098428},15274579.617068233,15492321.74893935,15593202.638519948,15689281.797378875,15705231.183905089,15715495.495455027,15656063.926352583,15548314.214641172,15435072.311051086,15268454.541268576,15207464.739673976,15237515.897946574]
[]
["Cash Balance"]
[null,"Opening balance"]
[null,"Add: dividends from projects"]
[null,"Less: contributions from re-financing"]
[null,"Less: Contributions from initial funding"]
[null,"closing balance"]
[]
["Graphs"]
[null,null,null,null,null,null,null,{"$f":"H2","v":"2017-01-01"},{"$f":"I2","v":"2017-02-01"},{"$f":"J2","v":"2017-03-01"},{"$f":"K2","v":"2017-04-01"},{"$f":"L2","v":"2017-05-01"},{"$f":"M2","v":"2017-06-01"},{"$f":"N2","v":"2017-07-01"},{"$f":"O2","v":"2017-08-01"},{"$f":"P2","v":"2017-09-01"},{"$f":"Q2","v":"2017-10-01"},{"$f":"R2","v":"2017-11-01"},{"$f":"S2","v":"2017-12-01"},{"$f":"T2","v":"2018-01-01"},{"$f":"U2","v":"2018-02-01"},{"$f":"V2","v":"2018-03-01"},{"$f":"W2","v":"2018-04-01"},{"$f":"X2","v":"2018-05-01"},{"$f":"Y2","v":"2018-06-01"},{"$f":"Z2","v":"2018-07-01"},{"$f":"AA2","v":"2018-08-01"},{"$f":"AB2","v":"2018-09-01"},{"$f":"AC2","v":"2018-10-01"},{"$f":"AD2","v":"2018-11-01"},{"$f":"AE2","v":"2018-12-01"},{"$f":"AF2","v":"2019-01-01"},{"$f":"AG2","v":"2019-02-01"},{"$f":"AH2","v":"2019-03-01"},{"$f":"AI2","v":"2019-04-01"},{"$f":"AJ2","v":"2019-05-01"},{"$f":"AK2","v":"2019-06-01"},{"$f":"AL2","v":"2019-07-01"},{"$f":"AM2","v":"2019-08-01"},{"$f":"AN2","v":"2019-09-01"},{"$f":"AO2","v":"2019-10-01"},{"$f":"AP2","v":"2019-11-01"},{"$f":"AQ2","v":"2019-12-01"},{"$f":"AR2","v":"2020-01-01"},{"$f":"AS2","v":"2020-02-01"},{"$f":"AT2","v":"2020-03-01"},{"$f":"AU2","v":"2020-04-01"},{"$f":"AV2","v":"2020-05-01"},{"$f":"AW2","v":"2020-06-01"},{"$f":"AX2","v":"2020-07-01"},{"$f":"AY2","v":"2020-08-01"},{"$f":"AZ2","v":"2020-09-01"},{"$f":"BA2","v":"2020-10-01"},{"$f":"BB2","v":"2020-11-01"},{"$f":"BC2","v":"2020-12-01"},{"$f":"BD2","v":"2021-01-01"},{"$f":"BE2","v":"2021-02-01"},{"$f":"BF2","v":"2021-03-01"},{"$f":"BG2","v":"2021-04-01"},{"$f":"BH2","v":"2021-05-01"},{"$f":"BI2","v":"2021-06-01"},{"$f":"BJ2","v":"2021-07-01"},{"$f":"BK2","v":"2021-08-01"},{"$f":"BL2","v":"2021-09-01"},{"$f":"BM2","v":"2021-10-01"},{"$f":"BN2","v":"2021-11-01"},{"$f":"BO2","v":"2021-12-01"},{"$f":"BP2","v":"2022-01-01"},{"$f":"BQ2","v":"2022-02-01"},{"$f":"BR2","v":"2022-03-01"},{"$f":"BS2","v":"2022-04-01"},{"$f":"BT2","v":"2022-05-01"},{"$f":"BU2","v":"2022-06-01"},{"$f":"BV2","v":"2022-07-01"},{"$f":"BW2","v":"2022-08-01"},{"$f":"BX2","v":"2022-09-01"},{"$f":"BY2","v":"2022-10-01"},{"$f":"BZ2","v":"2022-11-01"},{"$f":"CA2","v":"2022-12-01"},{"$f":"CB2","v":"2023-01-01"},{"$f":"CC2","v":"2023-02-01"},{"$f":"CD2","v":"2023-03-01"},{"$f":"CE2","v":"2023-04-01"},{"$f":"CF2","v":"2023-05-01"},{"$f":"CG2","v":"2023-06-01"},{"$f":"CH2","v":"2023-07-01"},{"$f":"CI2","v":"2023-08-01"},{"$f":"CJ2","v":"2023-09-01"},{"$f":"CK2","v":"2023-10-01"},{"$f":"CL2","v":"2023-11-01"},{"$f":"CM2","v":"2023-12-01"},{"$f":"CN2","v":"2024-01-01"},{"$f":"CO2","v":"2024-02-01"},{"$f":"CP2","v":"2024-03-01"},{"$f":"CQ2","v":"2024-04-01"},{"$f":"CR2","v":"2024-05-01"},{"$f":"CS2","v":"2024-06-01"},{"$f":"CT2","v":"2024-07-01"},{"$f":"CU2","v":"2024-08-01"},{"$f":"CV2","v":"2024-09-01"},{"$f":"CW2","v":"2024-10-01"},{"$f":"CX2","v":"2024-11-01"},{"$f":"CY2","v":"2024-12-01"},{"$f":"CZ2","v":"2025-01-01"},{"$f":"DA2","v":"2025-02-01"},{"$f":"DB2","v":"2025-03-01"},{"$f":"DC2","v":"2025-04-01"},{"$f":"DD2","v":"2025-05-01"},{"$f":"DE2","v":"2025-06-01"},{"$f":"DF2","v":"2025-07-01"},{"$f":"DG2","v":"2025-08-01"},{"$f":"DH2","v":"2025-09-01"},{"$f":"DI2","v":"2025-10-01"},{"$f":"DJ2","v":"2025-11-01"},{"$f":"DK2","v":"2025-12-01"},{"$f":"DL2","v":"2026-01-01"},{"$f":"DM2","v":"2026-02-01"},{"$f":"DN2","v":"2026-03-01"},{"$f":"DO2","v":"2026-04-01"},{"$f":"DP2","v":"2026-05-01"},{"$f":"DQ2","v":"2026-06-01"},{"$f":"DR2","v":"2026-07-01"},{"$f":"DS2","v":"2026-08-01"},{"$f":"DT2","v":"2026-09-01"},{"$f":"DU2","v":"2026-10-01"},{"$f":"DV2","v":"2026-11-01"},{"$f":"DW2","v":"2026-12-01"},{"$f":"DX2","v":"2027-01-01"},{"$f":"DY2","v":"2027-02-01"},{"$f":"DZ2","v":"2027-03-01"},{"$f":"EA2","v":"2027-04-01"},{"$f":"EB2","v":"2027-05-01"},{"$f":"EC2","v":"2027-06-01"},{"$f":"ED2","v":"2027-07-01"},{"$f":"EE2","v":"2027-08-01"},{"$f":"EF2","v":"2027-09-01"},{"$f":"EG2","v":"2027-10-01"},{"$f":"EH2","v":"2027-11-01"},{"$f":"EI2","v":"2027-12-01"},{"$f":"EJ2","v":"2028-01-01"},{"$f":"EK2","v":"2028-02-01"},{"$f":"EL2","v":"2028-03-01"},{"$f":"EM2","v":"2028-04-01"},{"$f":"EN2","v":"2028-05-01"},{"$f":"EO2","v":"2028-06-01"},{"$f":"EP2","v":"2028-07-01"},{"$f":"EQ2","v":"2028-08-01"},{"$f":"ER2","v":"2028-09-01"},{"$f":"ES2","v":"2028-10-01"},{"$f":"ET2","v":"2028-11-01"},{"$f":"EU2","v":"2028-12-01"},{"$f":"EV2","v":"2029-01-01"},{"$f":"EW2","v":"2029-02-01"},{"$f":"EX2","v":"2029-03-01"},{"$f":"EY2","v":"2029-04-01"},{"$f":"EZ2","v":"2029-05-01"},{"$f":"FA2","v":"2029-06-01"},{"$f":"FB2","v":"2029-07-01"},{"$f":"FC2","v":"2029-08-01"},{"$f":"FD2","v":"2029-09-01"},{"$f":"FE2","v":"2029-10-01"},{"$f":"FF2","v":"2029-11-01"},{"$f":"FG2","v":"2029-12-01"},{"$f":"FH2","v":"2030-01-01"},{"$f":"FI2","v":"2030-02-01"},{"$f":"FJ2","v":"2030-03-01"},{"$f":"FK2","v":"2030-04-01"},{"$f":"FL2","v":"2030-05-01"},{"$f":"FM2","v":"2030-06-01"},{"$f":"FN2","v":"2030-07-01"},{"$f":"FO2","v":"2030-08-01"},{"$f":"FP2","v":"2030-09-01"},{"$f":"FQ2","v":"2030-10-01"},{"$f":"FR2","v":"2030-11-01"},{"$f":"FS2","v":"2030-12-01"},{"$f":"FT2","v":"2031-01-01"},{"$f":"FU2","v":"2031-02-01"},{"$f":"FV2","v":"2031-03-01"},{"$f":"FW2","v":"2031-04-01"},{"$f":"FX2","v":"2031-05-01"},{"$f":"FY2","v":"2031-06-01"},{"$f":"FZ2","v":"2031-07-01"},{"$f":"GA2","v":"2031-08-01"},{"$f":"GB2","v":"2031-09-01"},{"$f":"GC2","v":"2031-10-01"},{"$f":"GD2","v":"2031-11-01"},{"$f":"GE2","v":"2031-12-01"},{"$f":"GF2","v":"2032-01-01"},{"$f":"GG2","v":"2032-02-01"},{"$f":"GH2","v":"2032-03-01"},{"$f":"GI2","v":"2032-04-01"},{"$f":"GJ2","v":"2032-05-01"},{"$f":"GK2","v":"2032-06-01"},{"$f":"GL2","v":"2032-07-01"},{"$f":"GM2","v":"2032-08-01"},{"$f":"GN2","v":"2032-09-01"},{"$f":"GO2","v":"2032-10-01"},{"$f":"GP2","v":"2032-11-01"},{"$f":"GQ2","v":"2032-12-01"},{"$f":"GR2","v":"2033-01-01"},{"$f":"GS2","v":"2033-02-01"},{"$f":"GT2","v":"2033-03-01"},{"$f":"GU2","v":"2033-04-01"},{"$f":"GV2","v":"2033-05-01"},{"$f":"GW2","v":"2033-06-01"},{"$f":"GX2","v":"2033-07-01"},{"$f":"GY2","v":"2033-08-01"},{"$f":"GZ2","v":"2033-09-01"},{"$f":"HA2","v":"2033-10-01"},{"$f":"HB2","v":"2033-11-01"},{"$f":"HC2","v":"2033-12-01"},{"$f":"HD2","v":"2034-01-01"},{"$f":"HE2","v":"2034-02-01"},{"$f":"HF2","v":"2034-03-01"},{"$f":"HG2","v":"2034-04-01"},{"$f":"HH2","v":"2034-05-01"},{"$f":"HI2","v":"2034-06-01"},{"$f":"HJ2","v":"2034-07-01"},{"$f":"HK2","v":"2034-08-01"},{"$f":"HL2","v":"2034-09-01"},{"$f":"HM2","v":"2034-10-01"},{"$f":"HN2","v":"2034-11-01"},{"$f":"HO2","v":"2034-12-01"},{"$f":"HP2","v":"2035-01-01"},{"$f":"HQ2","v":"2035-02-01"},{"$f":"HR2","v":"2035-03-01"},{"$f":"HS2","v":"2035-04-01"},{"$f":"HT2","v":"2035-05-01"},{"$f":"HU2","v":"2035-06-01"},{"$f":"HV2","v":"2035-07-01"},{"$f":"HW2","v":"2035-08-01"},{"$f":"HX2","v":"2035-09-01"},{"$f":"HY2","v":"2035-10-01"},{"$f":"HZ2","v":"2035-11-01"},{"$f":"IA2","v":"2035-12-01"},{"$f":"IB2","v":"2036-01-01"},{"$f":"IC2","v":"2036-02-01"},{"$f":"ID2","v":"2036-03-01"},{"$f":"IE2","v":"2036-04-01"},{"$f":"IF2","v":"2036-05-01"},{"$f":"IG2","v":"2036-06-01"},{"$f":"IH2","v":"2036-07-01"},{"$f":"II2","v":"2036-08-01"},{"$f":"IJ2","v":"2036-09-01"},{"$f":"IK2","v":"2036-10-01"},{"$f":"IL2","v":"2036-11-01"},{"$f":"IM2","v":"2036-12-01"},{"$f":"IN2","v":"2037-01-01"},{"$f":"IO2","v":"2037-02-01"},{"$f":"IP2","v":"2037-03-01"},{"$f":"IQ2","v":"2037-04-01"},{"$f":"IR2","v":"2037-05-01"},{"$f":"IS2","v":"2037-06-01"},{"$f":"IT2","v":"2037-07-01"},{"$f":"IU2","v":"2037-08-01"},{"$f":"IV2","v":"2037-09-01"},{"$f":"IW2","v":"2037-10-01"},{"$f":"IX2","v":"2037-11-01"},{"$f":"IY2","v":"2037-12-01"},{"$f":"IZ2","v":"2038-01-01"},{"$f":"JA2","v":"2038-02-01"},{"$f":"JB2","v":"2038-03-01"},{"$f":"JC2","v":"2038-04-01"},{"$f":"JD2","v":"2038-05-01"},{"$f":"JE2","v":"2038-06-01"},{"$f":"JF2","v":"2038-07-01"},{"$f":"JG2","v":"2038-08-01"},{"$f":"JH2","v":"2038-09-01"},{"$f":"JI2","v":"2038-10-01"},{"$f":"JJ2","v":"2038-11-01"},{"$f":"JK2","v":"2038-12-01"},{"$f":"JL2","v":"2039-01-01"},{"$f":"JM2","v":"2039-02-01"},{"$f":"JN2","v":"2039-03-01"},{"$f":"JO2","v":"2039-04-01"},{"$f":"JP2","v":"2039-05-01"},{"$f":"JQ2","v":"2039-06-01"},{"$f":"JR2","v":"2039-07-01"},{"$f":"JS2","v":"2039-08-01"},{"$f":"JT2","v":"2039-09-01"},{"$f":"JU2","v":"2039-10-01"},{"$f":"JV2","v":"2039-11-01"},{"$f":"JW2","v":"2039-12-01"},{"$f":"JX2","v":"2040-01-01"}]
[null,"Debt Fund Balance in EURO",null,null,null,null,null,{"$f":"H324","v":415.25086218434762},{"$f":"I324","v":1084.8610284218325},{"$f":"J324","v":1760.7476077667325},{"$f":"K324","v":70911.138816697436},{"$f":"L324","v":141621.39626840403},{"$f":"M324","v":212632.48175095671},{"$f":"N324","v":457048.77326741267},{"$f":"O324","v":702474.40939398285},{"$f":"P324","v":949563.14294300589},{"$f":"Q324","v":1265099.4435776486},{"$f":"R324","v":1582078.6680011682},{"$f":"S324","v":1821731.0260231809},{"$f":"T324","v":1987043.378086623},{"$f":"U324","v":2148498.926229334},{"$f":"V324","v":2272371.7172175078},{"$f":"W324","v":2383929.6700880034},{"$f":"X324","v":2419222.814815104},{"$f":"Y324","v":2447897.3570032055},{"$f":"Z324","v":2244200.7551617781},{"$f":"AA324","v":2200885.8035343545},{"$f":"AB324","v":2163235.9733578158},{"$f":"AC324","v":2131047.3020753493},{"$f":"AD324","v":701704.77013397403},{"$f":"AE324","v":671937.53857770993},{"$f":"AF324","v":140238.97417135953},{"$f":"AG324","v":109920.42485098433},{"$f":"AH324","v":80233.360441346435},{"$f":"AI324","v":47962.831537904567},{"$f":"AJ324","v":24057.241302485811},{"$f":"AK324","v":15806.141762607625},{"$f":"AL324","v":12629.163611545355},{"$f":"AM324","v":7519.4949573016584},{"$f":"AN324","v":2672.6655776469406},{"$f":"AO324","v":1883.2838985236413},{"$f":"AP324","v":1883.2838985236413},{"$f":"AQ324","v":1883.2838985236413},{"$f":"AR324","v":7542.3622900211867},{"$f":"AS324","v":7542.3622900211867},{"$f":"AT324","v":7542.3622900211867},{"$f":"AU324","v":7542.3622900211867},{"$f":"AV324","v":14340.304849096467},{"$f":"AW324","v":14340.304849096467},{"$f":"AX324","v":12573.125414164164},{"$f":"AY324","v":12573.125414164164},{"$f":"AZ324","v":12573.125414164164},{"$f":"BA324","v":12573.125414164164},{"$f":"BB324","v":5775.182855088884},{"$f":"BC324","v":5775.182855088884},{"$f":"BD324","v":5485.0361293178521},{"$f":"BE324","v":5485.0361293178521},{"$f":"BF324","v":5485.0361293178521},{"$f":"BG324","v":5485.0361293178521},{"$f":"BH324","v":10748.595963672675},{"$f":"BI324","v":10748.595963672675},{"$f":"BJ324","v":9838.479589964234},{"$f":"BK324","v":9838.479589964234},{"$f":"BL324","v":9838.479589964234},{"$f":"BM324","v":9838.479589964234},{"$f":"BN324","v":4574.9197556094114},{"$f":"BO324","v":4574.9197556094114},{"$f":"BP324","v":4361.0905139737706},{"$f":"BQ324","v":4361.0905139737706},{"$f":"BR324","v":4361.0905139737706},{"$f":"BS324","v":4361.0905139737706},{"$f":"BT324","v":8699.1414615479807},{"$f":"BU324","v":8699.1414615479807},{"$f":"BV324","v":7507.5507111117367},{"$f":"BW324","v":7507.5507111117367},{"$f":"BX324","v":7507.5507111117367},{"$f":"BY324","v":7507.5507111117367},{"$f":"BZ324","v":3169.4997635375275},{"$f":"CA324","v":3169.4997635375275},{"$f":"CB324","v":2642.6423465004536},{"$f":"CC324","v":2642.6423465004536},{"$f":"CD324","v":2642.6423465004536},{"$f":"CE324","v":2642.6423465004536},{"$f":"CF324","v":6177.0167142591999},{"$f":"CG324","v":6177.0167142591999},{"$f":"CH324","v":4723.8873933761033},{"$f":"CI324","v":4723.8873933761033},{"$f":"CJ324","v":4723.8873933761033},{"$f":"CK324","v":4723.8873933761033},{"$f":"CL324","v":1189.5130256173575},{"$f":"CM324","v":1189.5130256173575},{"$f":"CN324","v":371.16109083505864},{"$f":"CO324","v":371.16109083505864},{"$f":"CP324","v":371.16109083505864},{"$f":"CQ324","v":371.16109083505864},{"$f":"CR324","v":3188.684179317243},{"$f":"CS324","v":3188.684179317243},{"$f":"CT324","v":2817.523088482531},{"$f":"CU324","v":2817.523088482531},{"$f":"CV324","v":2817.523088482531},{"$f":"CW324","v":2817.523088482531},{"$f":"CX324","v":3.4651748137548566E-10},{"$f":"CY324","v":3.4651748137548566E-10},{"$f":"CZ324","v":3.4651748137548566E-10},{"$f":"DA324","v":3.4651748137548566E-10},{"$f":"DB324","v":3.4651748137548566E-10},{"$f":"DC324","v":3.4651748137548566E-10},{"$f":"DD324","v":2180.7438506121789},{"$f":"DE324","v":2180.7438506121789},{"$f":"DF324","v":2180.7438506121789},{"$f":"DG324","v":2180.7438506121789},{"$f":"DH324","v":2180.7438506121789},{"$f":"DI324","v":2180.7438506121789},{"$f":"DJ324","v":3.4651748137548566E-10},{"$f":"DK324","v":3.4651748137548566E-10},{"$f":"DL324","v":3.4651748137548566E-10},{"$f":"DM324","v":3.4651748137548566E-10},{"$f":"DN324","v":3.4651748137548566E-10},{"$f":"DO324","v":3.4651748137548566E-10},{"$f":"DP324","v":1617.7475766432844},{"$f":"DQ324","v":1617.7475766432844},{"$f":"DR324","v":1617.7475766432844},{"$f":"DS324","v":1617.7475766432844},{"$f":"DT324","v":1617.7475766432844},{"$f":"DU324","v":1617.7475766432844},{"$f":"DV324","v":3.4651748137548566E-10},{"$f":"DW324","v":3.4651748137548566E-10},{"$f":"DX324","v":3.4651748137548566E-10},{"$f":"DY324","v":3.4651748137548566E-10},{"$f":"DZ324","v":3.4651748137548566E-10},{"$f":"EA324","v":3.4651748137548566E-10},{"$f":"EB324","v":1122.6795604731731},{"$f":"EC324","v":1122.6795604731731},{"$f":"ED324","v":1122.6795604731731},{"$f":"EE324","v":1122.6795604731731},{"$f":"EF324","v":1122.6795604731731},{"$f":"EG324","v":1122.6795604731731},{"$f":"EH324","v":3.4651748137548566E-10},{"$f":"EI324","v":3.4651748137548566E-10},{"$f":"EJ324","v":3.4651748137548566E-10},{"$f":"EK324","v":3.4651748137548566E-10},{"$f":"EL324","v":3.4651748137548566E-10},{"$f":"EM324","v":3.4651748137548566E-10},{"$f":"EN324","v":690.09149151263489},{"$f":"EO324","v":690.09149151263489},{"$f":"EP324","v":690.09149151263489},{"$f":"EQ324","v":690.09149151263489},{"$f":"ER324","v":690.09149151263489},{"$f":"ES324","v":690.09149151263489},{"$f":"ET324","v":690.09149151263489},{"$f":"EU324","v":3.4651748137548566E-10},{"$f":"EV324","v":3.4651748137548566E-10},{"$f":"EW324","v":3.4651748137548566E-10},{"$f":"EX324","v":3.4651748137548566E-10},{"$f":"EY324","v":3.4651748137548566E-10},{"$f":"EZ324","v":3.4651748137548566E-10},{"$f":"FA324","v":3.4651748137548566E-10},{"$f":"FB324","v":3.4651748137548566E-10},{"$f":"FC324","v":3.4651748137548566E-10},{"$f":"FD324","v":3.4651748137548566E-10},{"$f":"FE324","v":3.4651748137548566E-10},{"$f":"FF324","v":3.4651748137548566E-10},{"$f":"FG324","v":3.4651748137548566E-10},{"$f":"FH324","v":3.4651748137548566E-10},{"$f":"FI324","v":3.4651748137548566E-10},{"$f":"FJ324","v":3.4651748137548566E-10},{"$f":"FK324","v":3.4651748137548566E-10},{"$f":"FL324","v":3.4651748137548566E-10},{"$f":"FM324","v":3.4651748137548566E-10},{"$f":"FN324","v":3.4651748137548566E-10},{"$f":"FO324","v":3.4651748137548566E-10},{"$f":"FP324","v":3.4651748137548566E-10},{"$f":"FQ324","v":3.4651748137548566E-10},{"$f":"FR324","v":3.4651748137548566E-10},{"$f":"FS324","v":3.4651748137548566E-10},{"$f":"FT324","v":3.4651748137548566E-10},{"$f":"FU324","v":3.4651748137548566E-10},{"$f":"FV324","v":3.4651748137548566E-10},{"$f":"FW324","v":3.4651748137548566E-10},{"$f":"FX324","v":3.4651748137548566E-10},{"$f":"FY324","v":3.4651748137548566E-10},{"$f":"FZ324","v":3.4651748137548566E-10},{"$f":"GA324","v":3.4651748137548566E-10},{"$f":"GB324","v":3.4651748137548566E-10},{"$f":"GC324","v":3.4651748137548566E-10},{"$f":"GD324","v":3.4651748137548566E-10},{"$f":"GE324","v":3.4651748137548566E-10},{"$f":"GF324","v":3.4651748137548566E-10},{"$f":"GG324","v":3.4651748137548566E-10},{"$f":"GH324","v":3.4651748137548566E-10},{"$f":"GI324","v":3.4651748137548566E-10},{"$f":"GJ324","v":3.4651748137548566E-10},{"$f":"GK324","v":3.4651748137548566E-10},{"$f":"GL324","v":3.4651748137548566E-10},{"$f":"GM324","v":3.4651748137548566E-10},{"$f":"GN324","v":3.4651748137548566E-10},{"$f":"GO324","v":3.4651748137548566E-10},{"$f":"GP324","v":3.4651748137548566E-10},{"$f":"GQ324","v":3.4651748137548566E-10},{"$f":"GR324","v":3.4651748137548566E-10},{"$f":"GS324","v":3.4651748137548566E-10},{"$f":"GT324","v":3.4651748137548566E-10},{"$f":"GU324","v":3.4651748137548566E-10},{"$f":"GV324","v":3.4651748137548566E-10},{"$f":"GW324","v":3.4651748137548566E-10},{"$f":"GX324","v":3.4651748137548566E-10},{"$f":"GY324","v":3.4651748137548566E-10},{"$f":"GZ324","v":3.4651748137548566E-10},{"$f":"HA324","v":3.4651748137548566E-10},{"$f":"HB324","v":3.4651748137548566E-10},{"$f":"HC324","v":3.4651748137548566E-10},{"$f":"HD324","v":3.4651748137548566E-10},{"$f":"HE324","v":3.4651748137548566E-10},{"$f":"HF324","v":3.4651748137548566E-10},{"$f":"HG324","v":3.4651748137548566E-10},{"$f":"HH324","v":3.4651748137548566E-10},{"$f":"HI324","v":3.4651748137548566E-10},{"$f":"HJ324","v":3.4651748137548566E-10},{"$f":"HK324","v":3.4651748137548566E-10},{"$f":"HL324","v":3.4651748137548566E-10},{"$f":"HM324","v":3.4651748137548566E-10},{"$f":"HN324","v":3.4651748137548566E-10},{"$f":"HO324","v":3.4651748137548566E-10},{"$f":"HP324","v":3.4651748137548566E-10},{"$f":"HQ324","v":3.4651748137548566E-10},{"$f":"HR324","v":3.4651748137548566E-10},{"$f":"HS324","v":3.4651748137548566E-10},{"$f":"HT324","v":3.4651748137548566E-10},{"$f":"HU324","v":3.4651748137548566E-10},{"$f":"HV324","v":3.4651748137548566E-10},{"$f":"HW324","v":3.4651748137548566E-10},{"$f":"HX324","v":3.4651748137548566E-10},{"$f":"HY324","v":3.4651748137548566E-10},{"$f":"HZ324","v":3.4651748137548566E-10},{"$f":"IA324","v":3.4651748137548566E-10},{"$f":"IB324","v":3.4651748137548566E-10},{"$f":"IC324","v":3.4651748137548566E-10},{"$f":"ID324","v":3.4651748137548566E-10},{"$f":"IE324","v":3.4651748137548566E-10},{"$f":"IF324","v":3.4651748137548566E-10},{"$f":"IG324","v":3.4651748137548566E-10},{"$f":"IH324","v":3.4651748137548566E-10},{"$f":"II324","v":3.4651748137548566E-10},{"$f":"IJ324","v":3.4651748137548566E-10},{"$f":"IK324","v":3.4651748137548566E-10},{"$f":"IL324","v":3.4651748137548566E-10},{"$f":"IM324","v":3.4651748137548566E-10},{"$f":"IN324","v":3.4651748137548566E-10},{"$f":"IO324","v":3.4651748137548566E-10},{"$f":"IP324","v":3.4651748137548566E-10},{"$f":"IQ324","v":3.4651748137548566E-10},{"$f":"IR324","v":3.4651748137548566E-10},{"$f":"IS324","v":3.4651748137548566E-10},{"$f":"IT324","v":3.4651748137548566E-10},{"$f":"IU324","v":3.4651748137548566E-10},{"$f":"IV324","v":3.4651748137548566E-10},{"$f":"IW324","v":3.4651748137548566E-10},{"$f":"IX324","v":3.4651748137548566E-10},{"$f":"IY324","v":3.4651748137548566E-10},{"$f":"IZ324","v":3.4651748137548566E-10},{"$f":"JA324","v":3.4651748137548566E-10},{"$f":"JB324","v":3.4651748137548566E-10},{"$f":"JC324","v":3.4651748137548566E-10},{"$f":"JD324","v":3.4651748137548566E-10},{"$f":"JE324","v":3.4651748137548566E-10},{"$f":"JF324","v":3.4651748137548566E-10},{"$f":"JG324","v":3.4651748137548566E-10},{"$f":"JH324","v":3.4651748137548566E-10},{"$f":"JI324","v":3.4651748137548566E-10},{"$f":"JJ324","v":3.4651748137548566E-10},{"$f":"JK324","v":3.4651748137548566E-10},{"$f":"JL324","v":3.4651748137548566E-10},{"$f":"JM324","v":3.4651748137548566E-10},{"$f":"JN324","v":3.4651748137548566E-10},{"$f":"JO324","v":3.4651748137548566E-10},{"$f":"JP324","v":3.4651748137548566E-10},{"$f":"JQ324","v":3.4651748137548566E-10},{"$f":"JR324","v":3.4651748137548566E-10},{"$f":"JS324","v":3.4651748137548566E-10},{"$f":"JT324","v":3.4651748137548566E-10},{"$f":"JU324","v":3.4651748137548566E-10},{"$f":"JV324","v":3.4651748137548566E-10},{"$f":"JW324","v":3.4651748137548566E-10},{"$f":"JX324","v":3.4651748137548566E-10}]
[]
[null,null,null,null,null,null,null,{"$f":"H2","v":"2017-01-01"},{"$f":"I2","v":"2017-02-01"},{"$f":"J2","v":"2017-03-01"},{"$f":"K2","v":"2017-04-01"},{"$f":"L2","v":"2017-05-01"},{"$f":"M2","v":"2017-06-01"},{"$f":"N2","v":"2017-07-01"},{"$f":"O2","v":"2017-08-01"},{"$f":"P2","v":"2017-09-01"},{"$f":"Q2","v":"2017-10-01"},{"$f":"R2","v":"2017-11-01"},{"$f":"S2","v":"2017-12-01"},{"$f":"T2","v":"2018-01-01"},{"$f":"U2","v":"2018-02-01"},{"$f":"V2","v":"2018-03-01"},{"$f":"W2","v":"2018-04-01"},{"$f":"X2","v":"2018-05-01"},{"$f":"Y2","v":"2018-06-01"},{"$f":"Z2","v":"2018-07-01"},{"$f":"AA2","v":"2018-08-01"},{"$f":"AB2","v":"2018-09-01"},{"$f":"AC2","v":"2018-10-01"},{"$f":"AD2","v":"2018-11-01"},{"$f":"AE2","v":"2018-12-01"},{"$f":"AF2","v":"2019-01-01"},{"$f":"AG2","v":"2019-02-01"},{"$f":"AH2","v":"2019-03-01"},{"$f":"AI2","v":"2019-04-01"},{"$f":"AJ2","v":"2019-05-01"},{"$f":"AK2","v":"2019-06-01"},{"$f":"AL2","v":"2019-07-01"},{"$f":"AM2","v":"2019-08-01"},{"$f":"AN2","v":"2019-09-01"},{"$f":"AO2","v":"2019-10-01"},{"$f":"AP2","v":"2019-11-01"},{"$f":"AQ2","v":"2019-12-01"},{"$f":"AR2","v":"2020-01-01"},{"$f":"AS2","v":"2020-02-01"},{"$f":"AT2","v":"2020-03-01"},{"$f":"AU2","v":"2020-04-01"},{"$f":"AV2","v":"2020-05-01"},{"$f":"AW2","v":"2020-06-01"},{"$f":"AX2","v":"2020-07-01"},{"$f":"AY2","v":"2020-08-01"},{"$f":"AZ2","v":"2020-09-01"},{"$f":"BA2","v":"2020-10-01"},{"$f":"BB2","v":"2020-11-01"},{"$f":"BC2","v":"2020-12-01"},{"$f":"BD2","v":"2021-01-01"},{"$f":"BE2","v":"2021-02-01"},{"$f":"BF2","v":"2021-03-01"},{"$f":"BG2","v":"2021-04-01"},{"$f":"BH2","v":"2021-05-01"},{"$f":"BI2","v":"2021-06-01"},{"$f":"BJ2","v":"2021-07-01"},{"$f":"BK2","v":"2021-08-01"},{"$f":"BL2","v":"2021-09-01"},{"$f":"BM2","v":"2021-10-01"},{"$f":"BN2","v":"2021-11-01"},{"$f":"BO2","v":"2021-12-01"},{"$f":"BP2","v":"2022-01-01"},{"$f":"BQ2","v":"2022-02-01"},{"$f":"BR2","v":"2022-03-01"},{"$f":"BS2","v":"2022-04-01"},{"$f":"BT2","v":"2022-05-01"},{"$f":"BU2","v":"2022-06-01"},{"$f":"BV2","v":"2022-07-01"},{"$f":"BW2","v":"2022-08-01"},{"$f":"BX2","v":"2022-09-01"},{"$f":"BY2","v":"2022-10-01"},{"$f":"BZ2","v":"2022-11-01"},{"$f":"CA2","v":"2022-12-01"},{"$f":"CB2","v":"2023-01-01"},{"$f":"CC2","v":"2023-02-01"},{"$f":"CD2","v":"2023-03-01"},{"$f":"CE2","v":"2023-04-01"},{"$f":"CF2","v":"2023-05-01"},{"$f":"CG2","v":"2023-06-01"},{"$f":"CH2","v":"2023-07-01"},{"$f":"CI2","v":"2023-08-01"},{"$f":"CJ2","v":"2023-09-01"},{"$f":"CK2","v":"2023-10-01"},{"$f":"CL2","v":"2023-11-01"},{"$f":"CM2","v":"2023-12-01"},{"$f":"CN2","v":"2024-01-01"},{"$f":"CO2","v":"2024-02-01"},{"$f":"CP2","v":"2024-03-01"},{"$f":"CQ2","v":"2024-04-01"},{"$f":"CR2","v":"2024-05-01"},{"$f":"CS2","v":"2024-06-01"},{"$f":"CT2","v":"2024-07-01"},{"$f":"CU2","v":"2024-08-01"},{"$f":"CV2","v":"2024-09-01"},{"$f":"CW2","v":"2024-10-01"},{"$f":"CX2","v":"2024-11-01"},{"$f":"CY2","v":"2024-12-01"},{"$f":"CZ2","v":"2025-01-01"},{"$f":"DA2","v":"2025-02-01"},{"$f":"DB2","v":"2025-03-01"},{"$f":"DC2","v":"2025-04-01"},{"$f":"DD2","v":"2025-05-01"},{"$f":"DE2","v":"2025-06-01"},{"$f":"DF2","v":"2025-07-01"},{"$f":"DG2","v":"2025-08-01"},{"$f":"DH2","v":"2025-09-01"},{"$f":"DI2","v":"2025-10-01"},{"$f":"DJ2","v":"2025-11-01"},{"$f":"DK2","v":"2025-12-01"},{"$f":"DL2","v":"2026-01-01"},{"$f":"DM2","v":"2026-02-01"},{"$f":"DN2","v":"2026-03-01"},{"$f":"DO2","v":"2026-04-01"},{"$f":"DP2","v":"2026-05-01"},{"$f":"DQ2","v":"2026-06-01"},{"$f":"DR2","v":"2026-07-01"},{"$f":"DS2","v":"2026-08-01"},{"$f":"DT2","v":"2026-09-01"},{"$f":"DU2","v":"2026-10-01"},{"$f":"DV2","v":"2026-11-01"},{"$f":"DW2","v":"2026-12-01"},{"$f":"DX2","v":"2027-01-01"},{"$f":"DY2","v":"2027-02-01"},{"$f":"DZ2","v":"2027-03-01"},{"$f":"EA2","v":"2027-04-01"},{"$f":"EB2","v":"2027-05-01"},{"$f":"EC2","v":"2027-06-01"},{"$f":"ED2","v":"2027-07-01"},{"$f":"EE2","v":"2027-08-01"},{"$f":"EF2","v":"2027-09-01"},{"$f":"EG2","v":"2027-10-01"},{"$f":"EH2","v":"2027-11-01"},{"$f":"EI2","v":"2027-12-01"},{"$f":"EJ2","v":"2028-01-01"},{"$f":"EK2","v":"2028-02-01"},{"$f":"EL2","v":"2028-03-01"},{"$f":"EM2","v":"2028-04-01"},{"$f":"EN2","v":"2028-05-01"},{"$f":"EO2","v":"2028-06-01"},{"$f":"EP2","v":"2028-07-01"},{"$f":"EQ2","v":"2028-08-01"},{"$f":"ER2","v":"2028-09-01"},{"$f":"ES2","v":"2028-10-01"},{"$f":"ET2","v":"2028-11-01"},{"$f":"EU2","v":"2028-12-01"},{"$f":"EV2","v":"2029-01-01"},{"$f":"EW2","v":"2029-02-01"},{"$f":"EX2","v":"2029-03-01"},{"$f":"EY2","v":"2029-04-01"},{"$f":"EZ2","v":"2029-05-01"},{"$f":"FA2","v":"2029-06-01"},{"$f":"FB2","v":"2029-07-01"},{"$f":"FC2","v":"2029-08-01"},{"$f":"FD2","v":"2029-09-01"},{"$f":"FE2","v":"2029-10-01"},{"$f":"FF2","v":"2029-11-01"},{"$f":"FG2","v":"2029-12-01"},{"$f":"FH2","v":"2030-01-01"},{"$f":"FI2","v":"2030-02-01"},{"$f":"FJ2","v":"2030-03-01"},{"$f":"FK2","v":"2030-04-01"},{"$f":"FL2","v":"2030-05-01"},{"$f":"FM2","v":"2030-06-01"},{"$f":"FN2","v":"2030-07-01"},{"$f":"FO2","v":"2030-08-01"},{"$f":"FP2","v":"2030-09-01"},{"$f":"FQ2","v":"2030-10-01"},{"$f":"FR2","v":"2030-11-01"},{"$f":"FS2","v":"2030-12-01"},{"$f":"FT2","v":"2031-01-01"},{"$f":"FU2","v":"2031-02-01"},{"$f":"FV2","v":"2031-03-01"},{"$f":"FW2","v":"2031-04-01"},{"$f":"FX2","v":"2031-05-01"},{"$f":"FY2","v":"2031-06-01"},{"$f":"FZ2","v":"2031-07-01"},{"$f":"GA2","v":"2031-08-01"},{"$f":"GB2","v":"2031-09-01"},{"$f":"GC2","v":"2031-10-01"},{"$f":"GD2","v":"2031-11-01"},{"$f":"GE2","v":"2031-12-01"},{"$f":"GF2","v":"2032-01-01"},{"$f":"GG2","v":"2032-02-01"},{"$f":"GH2","v":"2032-03-01"},{"$f":"GI2","v":"2032-04-01"},{"$f":"GJ2","v":"2032-05-01"},{"$f":"GK2","v":"2032-06-01"},{"$f":"GL2","v":"2032-07-01"},{"$f":"GM2","v":"2032-08-01"},{"$f":"GN2","v":"2032-09-01"},{"$f":"GO2","v":"2032-10-01"},{"$f":"GP2","v":"2032-11-01"},{"$f":"GQ2","v":"2032-12-01"},{"$f":"GR2","v":"2033-01-01"},{"$f":"GS2","v":"2033-02-01"},{"$f":"GT2","v":"2033-03-01"},{"$f":"GU2","v":"2033-04-01"},{"$f":"GV2","v":"2033-05-01"},{"$f":"GW2","v":"2033-06-01"},{"$f":"GX2","v":"2033-07-01"},{"$f":"GY2","v":"2033-08-01"},{"$f":"GZ2","v":"2033-09-01"},{"$f":"HA2","v":"2033-10-01"},{"$f":"HB2","v":"2033-11-01"},{"$f":"HC2","v":"2033-12-01"},{"$f":"HD2","v":"2034-01-01"},{"$f":"HE2","v":"2034-02-01"},{"$f":"HF2","v":"2034-03-01"},{"$f":"HG2","v":"2034-04-01"},{"$f":"HH2","v":"2034-05-01"},{"$f":"HI2","v":"2034-06-01"},{"$f":"HJ2","v":"2034-07-01"},{"$f":"HK2","v":"2034-08-01"},{"$f":"HL2","v":"2034-09-01"},{"$f":"HM2","v":"2034-10-01"},{"$f":"HN2","v":"2034-11-01"},{"$f":"HO2","v":"2034-12-01"},{"$f":"HP2","v":"2035-01-01"},{"$f":"HQ2","v":"2035-02-01"},{"$f":"HR2","v":"2035-03-01"},{"$f":"HS2","v":"2035-04-01"},{"$f":"HT2","v":"2035-05-01"},{"$f":"HU2","v":"2035-06-01"},{"$f":"HV2","v":"2035-07-01"},{"$f":"HW2","v":"2035-08-01"},{"$f":"HX2","v":"2035-09-01"},{"$f":"HY2","v":"2035-10-01"},{"$f":"HZ2","v":"2035-11-01"},{"$f":"IA2","v":"2035-12-01"},{"$f":"IB2","v":"2036-01-01"},{"$f":"IC2","v":"2036-02-01"},{"$f":"ID2","v":"2036-03-01"},{"$f":"IE2","v":"2036-04-01"},{"$f":"IF2","v":"2036-05-01"},{"$f":"IG2","v":"2036-06-01"},{"$f":"IH2","v":"2036-07-01"},{"$f":"II2","v":"2036-08-01"},{"$f":"IJ2","v":"2036-09-01"},{"$f":"IK2","v":"2036-10-01"},{"$f":"IL2","v":"2036-11-01"},{"$f":"IM2","v":"2036-12-01"},{"$f":"IN2","v":"2037-01-01"},{"$f":"IO2","v":"2037-02-01"},{"$f":"IP2","v":"2037-03-01"},{"$f":"IQ2","v":"2037-04-01"},{"$f":"IR2","v":"2037-05-01"},{"$f":"IS2","v":"2037-06-01"},{"$f":"IT2","v":"2037-07-01"},{"$f":"IU2","v":"2037-08-01"},{"$f":"IV2","v":"2037-09-01"},{"$f":"IW2","v":"2037-10-01"},{"$f":"IX2","v":"2037-11-01"},{"$f":"IY2","v":"2037-12-01"},{"$f":"IZ2","v":"2038-01-01"},{"$f":"JA2","v":"2038-02-01"},{"$f":"JB2","v":"2038-03-01"},{"$f":"JC2","v":"2038-04-01"},{"$f":"JD2","v":"2038-05-01"},{"$f":"JE2","v":"2038-06-01"},{"$f":"JF2","v":"2038-07-01"},{"$f":"JG2","v":"2038-08-01"},{"$f":"JH2","v":"2038-09-01"},{"$f":"JI2","v":"2038-10-01"},{"$f":"JJ2","v":"2038-11-01"},{"$f":"JK2","v":"2038-12-01"},{"$f":"JL2","v":"2039-01-01"},{"$f":"JM2","v":"2039-02-01"},{"$f":"JN2","v":"2039-03-01"},{"$f":"JO2","v":"2039-04-01"},{"$f":"JP2","v":"2039-05-01"},{"$f":"JQ2","v":"2039-06-01"},{"$f":"JR2","v":"2039-07-01"},{"$f":"JS2","v":"2039-08-01"},{"$f":"JT2","v":"2039-09-01"},{"$f":"JU2","v":"2039-10-01"},{"$f":"JV2","v":"2039-11-01"},{"$f":"JW2","v":"2039-12-01"},{"$f":"JX2","v":"2040-01-01"}]
[null,"Net Equity Cash Flow",null,null,null,null,null,{"$f":"H390","v":-670.17446285123197},{"$f":"I390","v":-1080.6856152383104},-1090.8151349237551,-111601.99894738357,-114119.4711950583,-114604.97834830623,-394464.0982019502,-396093.08213314973,-398777.15945426287,-509244.86869339348,-521348.45923408016,-397104.45663313585,-296842.90311234235,-298073.01327706501,-237025.63988086328,-238003.37064537185,-113410.82235146873,-113878.64199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1858329.9802256471,0,496054.71537302429,0,0,0,0,0,169348.57385848119,0,0,0,692864.75043140678,0,145153.72033155721,0,0,0,0,0,187679.81115335479,0,0,0,768752.09845726681,0,188092.77905464265,0,0,0,0,{"$f":"BU390","v":0},198717.83937013822,0,0,0,843025.28387991502,0,199080.17735560029,0,0,0,0,0,216055.86392670567,0,0,0,915520.50973198388,0,206452.38547136384,0,0,0,5655.4363965921802,0,237892.2086810632,0,0,0,980269.67026994552,0,260899.90808467974,0,0,0,28613.674084570666,0,274175.53656909132,0,0,0,1025097.6428615793,0,266578.80436352966,0,0,0,68450.771733482659,0,298750.15473328275,0,0,0,1050322.8877255374,0,275027.58059200906,0,0,0,119924.76542312547,0,320662.71206578054,0,0,{"$f":"EG390","v":0},1061246.2016616091,0,285132.94188392995,0,0,0,215181.16837987327,0,286904.25415200181,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,2576499.9129769048,194815.68592424673,1040670.4798823926,328412.93354594847,487775.11069291097,559148.14726977982,626228.91901055491,634026.17103936314,637587.50531386642,590685.50981206982,509491.80901469768,425197.31776349165,303768.33174702863,258398.99002131942,277197.10098055622,319891.57343118708,478454.2374688331,549465.66607422987,616206.15973003651,623958.16519152361,627495.30198150338,653605.28459049552,568025.42505605856,478082.78377725743,345739.82057599456,297305.03002682817,321085.14185732522,371838.52137684583,555146.84710757085,640081.74845606065,720974.63682480867,734414.55928949453,743068.87259036698,693053.44415213657,602363.99971835827,507051.31577004871,366807.03778602922,315480.18839252269,340708.20583612501,394490.9846717426,588742.14369324269,678747.05139468343,764468.63791140891,778710.36112524103,787880.77477201645,734878.90153993189,638774.79929530388,537771.45044029295,389154.12009455235,334762.52314289473,{"$f":"GS390","v":361526.41781239724},418519.41375967674,624366.65011081402,719744.20439056738,810582.72316373442,825674.07811162865,835391.36678741453,779224.72377919755,677382.67594527593,570348.89678392536,412858.61184390954,355219.26696123887,383612.34540553851,444007.1686664531,662142.72229407565,763213.62847292691,859474.51865923405,875466.18946514116,885762.96273059095,826242.57672655955,718319.99309835117,604895.73208961531,438002.74411279237,376921.72352122155,407042.95021809411,471042.64755132585,702200.08218894294,809304.18900623964,911311.12178875587,928256.81589414086,939167.62757564266,876093.24127293588,761727.07672332623,641530.78496128344,464673.71734150563,399945.5133429807,431899.85321783455,499719.59053472505,744676.26054417831,858173.70284632756,966269.66971267783,984226.29820466344,995787.7623030002,928947.16050027951,807752.69367125595,680380.04134236986,492964.0009647237,424370.83446099865,458269.6161104514,530137.40181115246,789717.0662826465,909989.47591890395,1024537.9418984309,1043565.810592887,1055816.7241009912,984985.01964621863,856554.55871813768,721577.07492118282,522971.65107317065,450282.73879405833,486244.03966427391,562401.49114558869,837477.08404662274,964928.87304342515,{"$f":"JE390","v":1086314.998780658},1106478.0107016168,1119459.4837432019,1044398.3608416843,908299.87202650076,765263.50337926042,554800.64718689176,477771.42516100279,515920.48000608664,596623.63591761002,888120.20160610834,1023179.9219342045,1151811.8587073886,1173177.7286424122,1186933.3223677941,1107390.2347042006,963165.88884859183,811589.47203221067,588561.24928768072,506932.54994260281]
[null,"Equity IRR",null,null,null,{"$f":"E391","v":0.33425207734107976}]
[]
[null,"Equity cash flow EGP",null,null," \n",{"$f":"B443","v":"Equity IRR"},null,{"$f":"F443","v":0.33425207734107976}]
[null,null,null,null,null,null,null,{"$f":"H2","v":"2017-01-01"},{"$f":"I2","v":"2017-02-01"},{"$f":"J2","v":"2017-03-01"},{"$f":"K2","v":"2017-04-01"},{"$f":"L2","v":"2017-05-01"},{"$f":"M2","v":"2017-06-01"},{"$f":"N2","v":"2017-07-01"},{"$f":"O2","v":"2017-08-01"},{"$f":"P2","v":"2017-09-01"},{"$f":"Q2","v":"2017-10-01"},{"$f":"R2","v":"2017-11-01"},{"$f":"S2","v":"2017-12-01"},{"$f":"T2","v":"2018-01-01"},{"$f":"U2","v":"2018-02-01"},{"$f":"V2","v":"2018-03-01"},{"$f":"W2","v":"2018-04-01"},{"$f":"X2","v":"2018-05-01"},{"$f":"Y2","v":"2018-06-01"},{"$f":"Z2","v":"2018-07-01"},{"$f":"AA2","v":"2018-08-01"},{"$f":"AB2","v":"2018-09-01"},{"$f":"AC2","v":"2018-10-01"},{"$f":"AD2","v":"2018-11-01"},{"$f":"AE2","v":"2018-12-01"},{"$f":"AF2","v":"2019-01-01"},{"$f":"AG2","v":"2019-02-01"},{"$f":"AH2","v":"2019-03-01"},{"$f":"AI2","v":"2019-04-01"},{"$f":"AJ2","v":"2019-05-01"},{"$f":"AK2","v":"2019-06-01"},{"$f":"AL2","v":"2019-07-01"},{"$f":"AM2","v":"2019-08-01"},{"$f":"AN2","v":"2019-09-01"},{"$f":"AO2","v":"2019-10-01"},{"$f":"AP2","v":"2019-11-01"},{"$f":"AQ2","v":"2019-12-01"},{"$f":"AR2","v":"2020-01-01"},{"$f":"AS2","v":"2020-02-01"},{"$f":"AT2","v":"2020-03-01"},{"$f":"AU2","v":"2020-04-01"},{"$f":"AV2","v":"2020-05-01"},{"$f":"AW2","v":"2020-06-01"},{"$f":"AX2","v":"2020-07-01"},{"$f":"AY2","v":"2020-08-01"},{"$f":"AZ2","v":"2020-09-01"},{"$f":"BA2","v":"2020-10-01"},{"$f":"BB2","v":"2020-11-01"},{"$f":"BC2","v":"2020-12-01"},{"$f":"BD2","v":"2021-01-01"},{"$f":"BE2","v":"2021-02-01"},{"$f":"BF2","v":"2021-03-01"},{"$f":"BG2","v":"2021-04-01"},{"$f":"BH2","v":"2021-05-01"},{"$f":"BI2","v":"2021-06-01"},{"$f":"BJ2","v":"2021-07-01"},{"$f":"BK2","v":"2021-08-01"},{"$f":"BL2","v":"2021-09-01"},{"$f":"BM2","v":"2021-10-01"},{"$f":"BN2","v":"2021-11-01"},{"$f":"BO2","v":"2021-12-01"},{"$f":"BP2","v":"2022-01-01"},{"$f":"BQ2","v":"2022-02-01"},{"$f":"BR2","v":"2022-03-01"},{"$f":"BS2","v":"2022-04-01"},{"$f":"BT2","v":"2022-05-01"},{"$f":"BU2","v":"2022-06-01"},{"$f":"BV2","v":"2022-07-01"},{"$f":"BW2","v":"2022-08-01"},{"$f":"BX2","v":"2022-09-01"},{"$f":"BY2","v":"2022-10-01"},{"$f":"BZ2","v":"2022-11-01"},{"$f":"CA2","v":"2022-12-01"},{"$f":"CB2","v":"2023-01-01"},{"$f":"CC2","v":"2023-02-01"},{"$f":"CD2","v":"2023-03-01"},{"$f":"CE2","v":"2023-04-01"},{"$f":"CF2","v":"2023-05-01"},{"$f":"CG2","v":"2023-06-01"},{"$f":"CH2","v":"2023-07-01"},{"$f":"CI2","v":"2023-08-01"},{"$f":"CJ2","v":"2023-09-01"},{"$f":"CK2","v":"2023-10-01"},{"$f":"CL2","v":"2023-11-01"},{"$f":"CM2","v":"2023-12-01"},{"$f":"CN2","v":"2024-01-01"},{"$f":"CO2","v":"2024-02-01"},{"$f":"CP2","v":"2024-03-01"},{"$f":"CQ2","v":"2024-04-01"},{"$f":"CR2","v":"2024-05-01"},{"$f":"CS2","v":"2024-06-01"},{"$f":"CT2","v":"2024-07-01"},{"$f":"CU2","v":"2024-08-01"},{"$f":"CV2","v":"2024-09-01"},{"$f":"CW2","v":"2024-10-01"},{"$f":"CX2","v":"2024-11-01"},{"$f":"CY2","v":"2024-12-01"},{"$f":"CZ2","v":"2025-01-01"},{"$f":"DA2","v":"2025-02-01"},{"$f":"DB2","v":"2025-03-01"},{"$f":"DC2","v":"2025-04-01"},{"$f":"DD2","v":"2025-05-01"},{"$f":"DE2","v":"2025-06-01"},{"$f":"DF2","v":"2025-07-01"},{"$f":"DG2","v":"2025-08-01"},{"$f":"DH2","v":"2025-09-01"},{"$f":"DI2","v":"2025-10-01"},{"$f":"DJ2","v":"2025-11-01"},{"$f":"DK2","v":"2025-12-01"},{"$f":"DL2","v":"2026-01-01"},{"$f":"DM2","v":"2026-02-01"},{"$f":"DN2","v":"2026-03-01"},{"$f":"DO2","v":"2026-04-01"},{"$f":"DP2","v":"2026-05-01"},{"$f":"DQ2","v":"2026-06-01"},{"$f":"DR2","v":"2026-07-01"},{"$f":"DS2","v":"2026-08-01"},{"$f":"DT2","v":"2026-09-01"},{"$f":"DU2","v":"2026-10-01"},{"$f":"DV2","v":"2026-11-01"},{"$f":"DW2","v":"2026-12-01"},{"$f":"DX2","v":"2027-01-01"},{"$f":"DY2","v":"2027-02-01"},{"$f":"DZ2","v":"2027-03-01"},{"$f":"EA2","v":"2027-04-01"},{"$f":"EB2","v":"2027-05-01"},{"$f":"EC2","v":"2027-06-01"},{"$f":"ED2","v":"2027-07-01"},{"$f":"EE2","v":"2027-08-01"},{"$f":"EF2","v":"2027-09-01"},{"$f":"EG2","v":"2027-10-01"},{"$f":"EH2","v":"2027-11-01"},{"$f":"EI2","v":"2027-12-01"},{"$f":"EJ2","v":"2028-01-01"},{"$f":"EK2","v":"2028-02-01"},{"$f":"EL2","v":"2028-03-01"},{"$f":"EM2","v":"2028-04-01"},{"$f":"EN2","v":"2028-05-01"},{"$f":"EO2","v":"2028-06-01"},{"$f":"EP2","v":"2028-07-01"},{"$f":"EQ2","v":"2028-08-01"},{"$f":"ER2","v":"2028-09-01"},{"$f":"ES2","v":"2028-10-01"},{"$f":"ET2","v":"2028-11-01"},{"$f":"EU2","v":"2028-12-01"},{"$f":"EV2","v":"2029-01-01"},{"$f":"EW2","v":"2029-02-01"},{"$f":"EX2","v":"2029-03-01"},{"$f":"EY2","v":"2029-04-01"},{"$f":"EZ2","v":"2029-05-01"},{"$f":"FA2","v":"2029-06-01"},{"$f":"FB2","v":"2029-07-01"},{"$f":"FC2","v":"2029-08-01"},{"$f":"FD2","v":"2029-09-01"},{"$f":"FE2","v":"2029-10-01"},{"$f":"FF2","v":"2029-11-01"},{"$f":"FG2","v":"2029-12-01"},{"$f":"FH2","v":"2030-01-01"},{"$f":"FI2","v":"2030-02-01"},{"$f":"FJ2","v":"2030-03-01"},{"$f":"FK2","v":"2030-04-01"},{"$f":"FL2","v":"2030-05-01"},{"$f":"FM2","v":"2030-06-01"},{"$f":"FN2","v":"2030-07-01"},{"$f":"FO2","v":"2030-08-01"},{"$f":"FP2","v":"2030-09-01"},{"$f":"FQ2","v":"2030-10-01"},{"$f":"FR2","v":"2030-11-01"},{"$f":"FS2","v":"2030-12-01"},{"$f":"FT2","v":"2031-01-01"},{"$f":"FU2","v":"2031-02-01"},{"$f":"FV2","v":"2031-03-01"},{"$f":"FW2","v":"2031-04-01"},{"$f":"FX2","v":"2031-05-01"},{"$f":"FY2","v":"2031-06-01"},{"$f":"FZ2","v":"2031-07-01"},{"$f":"GA2","v":"2031-08-01"},{"$f":"GB2","v":"2031-09-01"},{"$f":"GC2","v":"2031-10-01"},{"$f":"GD2","v":"2031-11-01"},{"$f":"GE2","v":"2031-12-01"},{"$f":"GF2","v":"2032-01-01"},{"$f":"GG2","v":"2032-02-01"},{"$f":"GH2","v":"2032-03-01"},{"$f":"GI2","v":"2032-04-01"},{"$f":"GJ2","v":"2032-05-01"},{"$f":"GK2","v":"2032-06-01"},{"$f":"GL2","v":"2032-07-01"},{"$f":"GM2","v":"2032-08-01"},{"$f":"GN2","v":"2032-09-01"},{"$f":"GO2","v":"2032-10-01"},{"$f":"GP2","v":"2032-11-01"},{"$f":"GQ2","v":"2032-12-01"},{"$f":"GR2","v":"2033-01-01"},{"$f":"GS2","v":"2033-02-01"},{"$f":"GT2","v":"2033-03-01"},{"$f":"GU2","v":"2033-04-01"},{"$f":"GV2","v":"2033-05-01"},{"$f":"GW2","v":"2033-06-01"},{"$f":"GX2","v":"2033-07-01"},{"$f":"GY2","v":"2033-08-01"},{"$f":"GZ2","v":"2033-09-01"},{"$f":"HA2","v":"2033-10-01"},{"$f":"HB2","v":"2033-11-01"},{"$f":"HC2","v":"2033-12-01"},{"$f":"HD2","v":"2034-01-01"},{"$f":"HE2","v":"2034-02-01"},{"$f":"HF2","v":"2034-03-01"},{"$f":"HG2","v":"2034-04-01"},{"$f":"HH2","v":"2034-05-01"},{"$f":"HI2","v":"2034-06-01"},{"$f":"HJ2","v":"2034-07-01"},{"$f":"HK2","v":"2034-08-01"},{"$f":"HL2","v":"2034-09-01"},{"$f":"HM2","v":"2034-10-01"},{"$f":"HN2","v":"2034-11-01"},{"$f":"HO2","v":"2034-12-01"},{"$f":"HP2","v":"2035-01-01"},{"$f":"HQ2","v":"2035-02-01"},{"$f":"HR2","v":"2035-03-01"},{"$f":"HS2","v":"2035-04-01"},{"$f":"HT2","v":"2035-05-01"},{"$f":"HU2","v":"2035-06-01"},{"$f":"HV2","v":"2035-07-01"},{"$f":"HW2","v":"2035-08-01"},{"$f":"HX2","v":"2035-09-01"},{"$f":"HY2","v":"2035-10-01"},{"$f":"HZ2","v":"2035-11-01"},{"$f":"IA2","v":"2035-12-01"},{"$f":"IB2","v":"2036-01-01"},{"$f":"IC2","v":"2036-02-01"},{"$f":"ID2","v":"2036-03-01"},{"$f":"IE2","v":"2036-04-01"},{"$f":"IF2","v":"2036-05-01"},{"$f":"IG2","v":"2036-06-01"},{"$f":"IH2","v":"2036-07-01"},{"$f":"II2","v":"2036-08-01"},{"$f":"IJ2","v":"2036-09-01"},{"$f":"IK2","v":"2036-10-01"},{"$f":"IL2","v":"2036-11-01"},{"$f":"IM2","v":"2036-12-01"},{"$f":"IN2","v":"2037-01-01"},{"$f":"IO2","v":"2037-02-01"},{"$f":"IP2","v":"2037-03-01"},{"$f":"IQ2","v":"2037-04-01"},{"$f":"IR2","v":"2037-05-01"},{"$f":"IS2","v":"2037-06-01"},{"$f":"IT2","v":"2037-07-01"},{"$f":"IU2","v":"2037-08-01"},{"$f":"IV2","v":"2037-09-01"},{"$f":"IW2","v":"2037-10-01"},{"$f":"IX2","v":"2037-11-01"},{"$f":"IY2","v":"2037-12-01"},{"$f":"IZ2","v":"2038-01-01"},{"$f":"JA2","v":"2038-02-01"},{"$f":"JB2","v":"2038-03-01"},{"$f":"JC2","v":"2038-04-01"},{"$f":"JD2","v":"2038-05-01"},{"$f":"JE2","v":"2038-06-01"},{"$f":"JF2","v":"2038-07-01"},{"$f":"JG2","v":"2038-08-01"},{"$f":"JH2","v":"2038-09-01"},{"$f":"JI2","v":"2038-10-01"},{"$f":"JJ2","v":"2038-11-01"},{"$f":"JK2","v":"2038-12-01"},{"$f":"JL2","v":"2039-01-01"},{"$f":"JM2","v":"2039-02-01"},{"$f":"JN2","v":"2039-03-01"},{"$f":"JO2","v":"2039-04-01"},{"$f":"JP2","v":"2039-05-01"},{"$f":"JQ2","v":"2039-06-01"},{"$f":"JR2","v":"2039-07-01"},{"$f":"JS2","v":"2039-08-01"},{"$f":"JT2","v":"2039-09-01"},{"$f":"JU2","v":"2039-10-01"},{"$f":"JV2","v":"2039-11-01"},{"$f":"JW2","v":"2039-12-01"},{"$f":"JX2","v":"2040-01-01"}]
[null,"Equity Cash Flow in EURO",null,null,null,null,null,{"$f":"H395","v":-46.138984687149744},{"$f":"I395","v":-74.401129581942769},-75.098508816099979,-7683.3768009923006,-7856.6952724118437,-7890.1206091725198,-27157.365724050662,-27269.515125174461,-27454.303727669234,-35059.588959404755,-35892.875528159369,-27339.144445828228,-19381.107695435076,-19461.422560064722,-15475.59131427797,-15539.428128449366,-7404.6822031982729,-7435.2265172864663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115065.86957856694,0,29128.963999769621,0,0,0,0,0,9944.3637132378353,0,0,0,40685.899652922322,0,8083.4246414925856,0,0,0,0,0,10451.648133595087,0,0,0,42810.819052204577,0,9933.7016381063877,0,0,0,0,{"$f":"BU395","v":0},10494.840558970305,0,0,0,44522.504720982331,0,9971.0013144053428,0,0,0,0,0,10821.234599113954,0,0,0,45854.169546960489,0,9806.2379184974689,0,0,0,268.62636976217141,0,11299.591389836141,0,0,0,46561.620438565951,0,11752.444600168346,0,0,0,1288.9257874979533,0,12350.455881356012,0,0,0,46176.341517083507,0,11388.11039050504,0,0,0,2924.1820131848731,0,12762.45404958586,0,0,0,44869.257402704628,0,11142.279976032125,0,0,0,4858.5502207747122,0,12991.110593417017,0,0,{"$f":"EG395","v":0},42994.605402705798,0,10955.115975439863,0,0,0,8267.4931902178214,0,11023.171708310412,9826.1946829331882,1608.8556402886134,1385.7229836519323,1154.0743096005281,98991.912933240455,7098.4785201444629,37918.800085050985,11966.34728591637,17773.010060704659,20373.621837188577,22817.836814322211,23101.944460891133,23231.708420762647,21522.745376837764,18564.299098003241,15492.869645726681,11068.374539639819,8929.0227281326934,9578.5947716888113,11053.909806185909,16533.070660911377,18986.883115528344,21293.112658802977,21560.984576369356,21683.210962732701,22585.446022272234,19628.218864417071,16520.235013007896,11947.100550543442,9742.8752005959177,10522.164611877794,12185.385185786514,18192.515777096989,20975.88659305187,23626.798069125212,24067.232888769213,24350.840247950619,22711.802801009198,19739.851942828467,16616.394581012471,12020.500263742817,9804.5742572426425,10588.617057676936,12260.09206072397,18297.079431899532,21094.275051603814,23758.352516291307,24200.960445215769,24485.96091395383,22838.755095658933,19852.007142691666,16712.999146262406,12094.231613782669,9866.5483203134554,{"$f":"GS395","v":10655.367981239802},12335.1382946964,18402.130755481921,21213.219760127809,23890.528517412386,24335.320190669197,24621.720524141267,22966.305539131674,19964.686730194251,16810.05058966533,12168.295916077455,9928.7984391716909,10722.418546979083,12410.52525373734,18507.671849735816,21332.723159871392,24023.328836785236,24470.31494059577,24758.121925844851,23094.456774145157,20077.892979490243,16907.550798161927,12242.694489245006,9991.3256652166729,10789.769921898864,12486.254307457542,18613.704823772594,21452.787700972469,24156.756249186441,24605.947521178787,24895.167977254721,23223.211453240408,20191.628172706634,17005.501664722666,12317.428655088986,10054.131051861996,10857.423275575497,12562.326829030597,18720.231793926938,21573.415842470986,24290.813539891842,24742.220769339117,25032.861547440283,23352.57223879746,20305.894599949708,17103.905088344272,12392.499738581058,10117.215654513426,10925.379780138075,12638.744195178177,18827.254883760153,21694.610052320459,24425.503504695727,24879.137532755372,25171.205516370945,23482.541803050768,20420.694559310996,17202.762974045825,12467.909067842598,10180.580530546289,10993.640610248516,12715.507786154854,18934.776224063044,21816.372807399057,{"$f":"JE395","v":24560.828949929793},25016.700669883881,25310.202774936632,23613.122828104311,20536.030356872961,17302.077232864485,12543.657974125927,10244.22673928254,11062.206943081181,12792.618985732568,19042.797952858633,21938.706593520546,24696.792692481977,25154.913049978542,25449.856224968084,23744.318005946541,20651.904306714376,17401.849781850862,12619.747791795169,10308.155341967285]
[null,"Equity IRR EURO",null,null,null,{"$f":"XIRR(H447:JX447,H2:JX2)","v":0.26635995507240295}]
[]
[null,"Total Equity Invertments (EGP)",null,null,null,null,{"$f":"SUM(H371:GY371)","v":3270644.036486411}]
[null,"Total Equity Investment (EURO)",null,null,null,null,{"$f":"SUM(H452:GY452)","v":220559.27119976815}]
[null,null,null,null,null,null,null,{"$f":"H371/H393","v":23.069492343574872},37.200564790971384,37.54925440804999,3841.6884004961503,3999.0242654040112,4016.4003536951504,19019.660910387691,19098.179645399083,19249.19852572407,23074.809467900428,23858.658821252589,19606.373079254485,19381.107695435076,19461.422560064722,15475.59131427797,15539.428128449366,7404.6822031982729,7435.2265172864663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT371/BT393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF371/EF393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR371/GR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD371/JD393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Diagram","index":10,"n_rows":16,"n_cols":18,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SPV Assumptions'!E5","v":"Template"},"Project IRR",{"$f":"TEXT('SPV Template'!H126,\"#.00%\")","v":"10.67%"},{"$f":"chart_text(O3:Q3)","v":" Template Project IRR 10.67%"}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O3","v":"Template"},{"$f":"'SPV Template'!C379","v":"Developer"},{"$f":"'SPV Template'!F379","v":336621.44070581667},{"$f":"chart_text(O10:Q10)","v":" Template Developer 336621.440705817"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'SPV Template'!C380","v":"Debt Fund"},{"$f":"'SPV Template'!F380","v":6059185.9327047002}]

{"sheet":"TEPCO Backup","index":15,"n_rows":6,"n_cols":15,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,264.98,null,"MWH",265]
[null,null,null,null,null,null,null,null,null,null,null,848,null,"kWp",155]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L2*1000","v":264980},null,"kWh",{"$f":"O2*1000","v":265000}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L4/L3","v":312.47641509433964},null,"kWh/Kwp",{"$f":"O4/O3","v":1709.6774193548388}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity Factor",{"$f":"O5/8760","v":0.19516865517749302}]

{"sheet":"OandM Costs","index":16,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Technician Cost",null,null,null,null,null,null,"Clip from schnider"]
[null,null,"Number",null,null,0.3]
[null,null,"Annual salry + benefits",null,null,60000]
[null,null,null,null,null,{"$f":"F4*F3","v":18000}]
[]
[null,"Equipment Costs",null,null,null,10000]
[]
[null,"Insurance",null,null,null,3.5000000000000001E-3]
[null,null,null,null,null,4000000]
[null,"insurance Cost",null,null,null,{"$f":"F10*F9","v":14000}]
[]
[]
[null,"Inverter Cost",null,null,"EURO/kW",120]
[null,null,null,null,"KW",500]
[null,null,null,null,"EURO",{"$f":"F15*F14","v":60000}]
[null,null,null,null,"EGP",{"$f":"F16*10","v":600000}]
[]
[null,"Levelized",null,null,null,{"$f":"F17/25","v":24000}]
[]
[]
[null,"Total O&M",null,null,null,{"$f":"F19+F11+F7+F5","v":66000}]
[null,null,null,null,"kW",500]
[null,null,null,null,"EGP/kW/yr",{"$f":"F22/F23","v":132}]
[null,null,null,null,"Ex rate",10]
[null,null,null,null,"EURO/kW/yr",{"$f":"F24/F25","v":13.2}]

{"sheet":"Monthly production","index":18,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["GlobHor","T","Amb","GlobInc","GlobEff","EArray","E_Grid","EffArrR","EffSysR"]
[null,"kWh/m²","°C","kWh/m²","kWh/m²","MWh","MWh"]
["January",100.3,14.45,114.3,106.5,15.29,15.03,14.05,13.82,{"$f":"G3/$G$15","v":5.6721261982036371E-2}]
["February",114.3,15.43,126.3,119.6,16.940000000000001,16.66,14.09,13.86,{"$f":"G4/$G$15","v":6.2872669635444176E-2}]
["March",165.1,18.54,174.9,167.5,23.06,22.69,13.85,13.63,8.5629104083327037E-2]
["April",193.9,21.59,199.3,191.3,25.81,25.4,13.6,13.39,9.5856291040833264E-2]
["May",223.6,25.43,224,215.7,28.4,27.95,13.32,13.11,0.10547965884217676]
["June",231.5,27.83,229.5,221.3,28.72,28.26,13.15,12.94,0.10664955845724206]
["July",233.7,29.55,232.5,224.4,28.86,28.41,13.04,12.84,0.10721563891614461]
["August",214.1,29.35,217.5,209.5,27.07,26.65,13.08,12.87,0.10057362819835458]
["September",180.3,27.25,190.2,182.4,23.97,23.59,13.24,13.04,8.9025586836742387E-2]
["October",147.5,24.34,161.19999999999999,153.6,20.74,20.41,13.52,13.3,7.7024681108008142E-2]
["November",108.2,19.64,122.1,115.2,16.07,15.82,13.83,13.61,5.9702619065589851E-2]
["December",93.4,16.12,107.9,100.7,14.35,14.11,13.98,13.74,5.3249301834100683E-2]
["Year",2006,22.5,2099.8000000000002,2007.9,269.27,264.98,13.47,13.26,1]
[null,{"$f":"B15/8760","v":0.22899543378995435}]

{"sheet":"SPV Sheet","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"TEPCO","index":20,"n_rows":420,"n_cols":410,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
["Time Period",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400]
[null,"Month",null,null,null,null,null,null,null,null,{"$f":"'General Assumptions'!E3","v":"2017-01-01"},{"$f":"EDATE(K2,1)","v":"2017-02-01"},{"$f":"EDATE(L2,1)","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",{"$f":"EDATE(BX2,1)","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01",{"$f":"EDATE(EJ2,1)","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01",{"$f":"EDATE(GV2,1)","v":"2033-03-01"},"2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01",{"$f":"EDATE(JH2,1)","v":"2038-07-01"},"2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01",{"$f":"EDATE(LT2,1)","v":"2043-11-01"},"2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01",{"$f":"EDATE(OF2,1)","v":"2049-03-01"},"2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01"]
[null,"Year",null,null,null,null,null,"Balance sheet",null,{"$f":"I328","v":true},{"$f":"YEAR(K2)","v":2017},{"$f":"YEAR(L2)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,{"$f":"YEAR(BX2)","v":2022},2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,{"$f":"YEAR(EJ2)","v":2027},2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,{"$f":"YEAR(GV2)","v":2033},2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,{"$f":"YEAR(JH2)","v":2038},2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,{"$f":"YEAR(LT2)","v":2043},2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,{"$f":"YEAR(OF2)","v":2049},2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050]
[null,"Development",null,null,null,null,{"$f":"'Risk Analysis'!$P$4","v":"Base case"},{"$f":"F14","v":"2017-01-01"},{"$f":"F15","v":"2017-04-01"},null,{"$f":"AND(K$2>=$H4,K$2<$I4)","v":true},{"$f":"AND(L$2>=$H4,L$2<$I4)","v":true},true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H4,BX$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H4,EJ$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H4,GV$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H4,JH$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H4,LT$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H4,OF$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Construction",null,null,null,null,null,{"$f":"F15","v":"2017-04-01"},{"$f":"F17","v":"2017-10-01"},null,{"$f":"AND(K$2>=$H5,K$2<$I5)","v":false},false,false,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation",null,null,null,null,null,{"$f":"F17","v":"2017-10-01"},{"$f":"F18","v":"2042-10-01"},null,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Assumptions"]
[null,"SPV Name",null,null,null,"TEPCO"]
[null,"Row No. (Assimp)",null,null,null,{"$f":"MATCH(F9,'SPV Assumptions'!E:E,0)","v":7}]
[]
[]
[null,"Operating Assumptions"]
[null,null,"Contracy signing Date",null,null,{"$f":"INDEX('SPV Assumptions'!G:G,TEPCO!F10)","v":"2017-01-01"}]
[null,null,"Construction Start Date",null,null,{"$f":"INDEX('SPV Assumptions'!I:I,TEPCO!F10)","v":"2017-04-01"}]
[null,null,"Construction Months",null,null,{"$f":"INDEX('SPV Assumptions'!J:J,TEPCO!F10)","v":6}]
[null,null,"Operation Date",null,null,{"$f":"INDEX('SPV Assumptions'!K:K,TEPCO!F10)","v":"2017-10-01"}]
[null,null,"End Date",null,null,{"$f":"INDEX('SPV Assumptions'!M:M,TEPCO!F10)","v":"2042-10-01"}]
[null,null,"Re-financing date",null,null,{"$f":"INDEX('SPV Assumptions'!AA:AA,TEPCO!F10)","v":"2018-11-01"}]
[]
[null,null,"Input Capacity",null,null,{"$f":"INDEX('SPV Assumptions'!P:P,TEPCO!F10)","v":570.43073341094293}]
[null,null,"Input Yeild",null,null,{"$f":"INDEX('SPV Assumptions'!Q:Q,TEPCO!F10)","v":1709.6774193548388}]
[null,null,"Degradation rate",null,null,{"$f":"INDEX('SPV Assumptions'!R:R,TEPCO!F10)","v":5.0000000000000001E-3}]
[]
[null,null,"Input Interconnection costs",null,null,{"$f":"INDEX('SPV Assumptions'!S:S,TEPCO!F10)","v":20000}]
[null,null,"Capex/kW (EURO)",null,null,{"$f":"LOOKUP($F$21,'General Assumptions'!32:32,'General Assumptions'!33:33)","v":800}]
[]
[null,null,"O&M/kW/yr (EURO)",null,null,{"$f":"INDEX('SPV Assumptions'!T:T,TEPCO!F10)","v":12}]
[]
[]
[null,"Financing Assumptions"]
[null,null,"Equity requirements",null,null,{"$f":"INDEX('SPV Assumptions'!U:U,TEPCO!F10)","v":0.1}]
[null,null,"Rent Model",null,null,{"$f":"INDEX('SPV Assumptions'!V:V,TEPCO!F10)","v":false}]
[null,null,"Rental payments as % of rev",null,null,{"$f":"IF(F33,INDEX('SPV Assumptions'!X:X,TEPCO!F10))*1","v":0}]
[null,null,"Equity contribution by rooftop owner",null,null,{"$f":"IF(F33,0,INDEX('SPV Assumptions'!Y:Y,TEPCO!F10))","v":0.05}]
[null,null,"Ownership % Rooftop",null,null,{"$f":"F35/F32","v":0.5}]
[null,null,"Ownership% Development Co.",null,null,{"$f":"1-F36","v":0.5}]
[]
["Capacity & Production"]
[null,"Capacity",null,null,null,"kW",null,null,{"$f":"F21","v":570.43073341094293},null,{"$f":"$I$40*K6","v":0},0,0,0,0,0,0,0,0,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,{"$f":"$I$40*BW6","v":570.43073341094293},570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,{"$f":"$I$40*EI6","v":570.43073341094293},570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,{"$f":"$I$40*GU6","v":570.43073341094293},570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,{"$f":"$I$40*JG6","v":570.43073341094293},570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$40*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$40*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Yield",null,null,null,"kWh/kW",null,{"$f":"'Risk Analysis'!P8","v":1},{"$f":"F22","v":1709.6774193548388},null,{"$f":"$I$41*K6*$H$41","v":0},{"$f":"$I$41*L6*$H$41","v":0},0,0,0,0,0,0,0,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*BX6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*EJ6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*GV6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*JH6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*LT6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*OF6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Monthly Factor",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(MONTH(K2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(L2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(M2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(N2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(O2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(P2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(Q2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(R2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(S2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(T2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(U2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(V2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(W2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(X2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(Y2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(Z2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ED2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(EF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(EG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(EH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(EP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(ER2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(ES2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(ET2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(ID2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(II2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(IP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(IU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(ME2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ML2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(MQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(MX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ND2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(NP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(OB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(OI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(OJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(OK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(OL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ON2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2}]
[null,"Production before degredation",null,null,null,"kWh",null,null,null,null,{"$f":"(K40*K41*K42)","v":0},{"$f":"(L40*L41*L42)","v":0},0,0,0,0,0,0,0,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,{"$f":"(BX40*BX41*BX42)","v":104010.25322522724},104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,{"$f":"(EJ40*EJ41*EJ42)","v":75118.516218219665},58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,{"$f":"(GV40*GV41*GV42)","v":61316.731023789296},83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,{"$f":"(JH40*JH41*JH42)","v":104010.25322522724},104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,75118.516218219665,58225.131140236896,51931.51709157665,55317.5550592769,61316.731023789296,83510.001616433321,93484.091716941664,102869.30564915432,104010.25322522724,104562.32463300445,98084.686781751792,86822.430063096617,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT40*LT41*LT42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF40*OF41*OF42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Degredation",null,null,null,"%",{"$f":"(1+F23)^(1/12)-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J45*(1-$G$45*K6)","v":1},1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,{"$f":"BV45*(1-$G$45*BW6)","v":0.976984129121232},0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,{"$f":"EH45*(1-$G$45*EI6)","v":0.9513282115981293},0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,{"$f":"GT45*(1-$G$45*GU6)","v":0.92634602672260202},0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,{"$f":"JF45*(1-$G$45*JG6)","v":0.90201988205858719},0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"LR45*(1-$G$45*LS6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"OD45*(1-$G$45*OE6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743]
[null,"Production after degredation",null,null,null,null,null,null,null,null,{"$f":"K43*K45","v":0},{"$f":"L43*L45","v":0},0,0,0,0,0,0,0,75087.288335913734,58176.73109993348,51866.777904385315,55225.6270876243,61189.385570020677,83301.919893860424,93212.391681305395,102527.68863319149,103621.75223900299,104128.45579196105,97637.090054769593,86390.298516075753,74713.564794121368,57887.174578737737,51608.627205786797,54950.758765564795,60884.834501495956,82887.310587401473,92748.456094735389,102017.38906349118,103106.00730917887,103610.18890335206,97151.1319130622,85960.317768955283,74341.701344613408,57599.059234751192,51351.761371717745,54677.258514787696,60581.799240859735,82474.764869359453,92286.829602746075,101509.62935062667,102592.82933877097,103094.50152642201,96667.59247633013,85532.477116799972,73971.688729361063,57312.377894964113,51096.174007165988,54405.119526145209,60280.272243651372,82064.272468867144,91827.500712539913,101004.39685325335,102082.20555154007,102581.38082245669,96186.459706224283,85106.765907955123,73603.517736414506,57027.123422068158,50841.858748948536,54134.335024379921,59980.246002960383,81655.823166177273,91370.457988521142,100501.67899294487,{"$f":"BX43*BX45","v":101574.12323483657},102070.81401664251,95707.721624312748,84683.173543781304,73237.179199673512,56743.288714278744,50588.809265553165,53864.898267956167,59681.713049239639,81249.406792408248,90915.690052011108,100001.46325388009,101068.56973928417,101562.7883977485,95231.366311782374,84261.689478390443,72872.663998659249,56460.866705158165,50337.01925698074,53596.802548892141,59384.665950119299,80845.013229290824,90463.185580964957,99503.737182531448,100565.5324784648,101057.29131780988,94757.381909142263,83842.303218383386,72509.963058287205,56179.850363439706,50086.482454588448,53330.041192592951,59089.097310221841,80442.632408916339,90012.933309689804,99008.488387354955,100064.99892860546,100554.31019181323,94285.756615928447,83425.004322588589,72149.067348641314,55900.232692852624,49837.192620933653,53064.607557684401,58794.999770977949,80042.254313486032,89564.92202856428,98515.704538481688,99566.956628266344,100053.83249738307,93816.478690410106,83009.782401802193,71789.967884749087,55622.006731947906,49589.14354961869,52800.495035847693,58502.366010443278,79643.868975061559,89119.140583759319,98025.373367410764,99071.393178030485,99555.845774470145,93349.536449297157,82596.627118529359,{"$f":"EJ43*EJ45","v":71432.655726357887},55345.165553924984,49342.329065136248,52537.697051654832,58211.188743116152,79247.466475316876,88675.577876960626,97537.482666703931,98578.296240195195,99060.337625041197,92884.91826744948,82185.528186726893,71077.121977712464,55069.702266459273,49096.743022715724,52276.207062404988,57921.460719756236,78853.036945291344,88234.222865092248,97052.020289681634,98087.653538464801,98567.295712770268,92422.612577587439,81776.475371547145,70723.357787333342,54795.610011530589,48852.379308170159,52016.018557961594,57633.17472720403,78460.570565143993,87795.064560041763,96568.974150120703,97599.452857645141,98076.707762731719,91962.607870003965,81369.458489083278,70371.354347796587,54522.881965252396,48609.231837744061,51757.125060590217,57346.323588201245,78070.057563909024,87358.0920283866,96088.332221953286,97113.6820433393,97588.561561094422,91504.89269227795,80964.46740611564,70021.102895514443,54251.511337701922,48367.294557961934,51499.520124797345,57060.900161212172,77681.488219252569,86923.294391121861,95610.082538967559,96630.329001645106,97102.844954817818,91049.455648989082,80561.492039859513,69672.594710517136,53981.49137275113,48126.561445477571,51243.197337169928,{"$f":"GV43*GV45","v":56776.897340245894},77294.852857230653,86490.660823389582,95134.213194509823,96149.38169885402,96619.545851349336,90596.285401434274,80160.522357714101,69325.821116235893,53712.81534789849,47887.026506924092,50988.15031621563,56494.308054679321,76910.141852048342,86060.180554209073,94660.712341187929,95670.828161151498,96138.65221832323,90145.37066734524,79761.548377012747,68980.7734792868,53445.476574101609,47648.683778764702,50734.372712204015,56213.125269081174,76527.345625820104,85631.842866208899,94189.568190576552,95194.656474318967,95660.15208326123,89696.700220607701,79364.560164774404,68637.443209255929,53179.468395610769,47411.5273271443,50481.858207008481,55933.34198303688,76146.454648331317,85205.637095359954,93720.769012923498,94720.854783437127,95184.033533274225,89250.262890981845,78969.547837456339,68295.821758485472,52914.784189803104,47175.551247741649,50230.600513948877,55654.951230974177,75767.459436801029,84781.552630710008,93254.30313685775,94249.411292590827,94710.284714765832,88806.047563824206,78576.501560708057,67955.900621860885,52651.417367017821,46940.749665622447,49980.593377635087,55377.946081989823,75390.350555645884,84359.578914119556,92790.158949098943,{"$f":"JH43*JH45","v":93780.314264575441},94238.893833137277,88364.04317981108,78185.411549126511,67617.671336599262,52389.361370392129,46707.116735093063,49731.830573811218,55102.319639676978,75015.118616245207,83939.705439998943,92328.324894168138,93313.552020604591,93769.849152493654,87924.238734662984,77796.268066012373,67281.12548203842,52128.609675697917,46474.646639554951,49484.305909200681,54828.065041953487,74641.75427670723,83521.921755046787,91868.789474100253,92849.112940019433,93303.138995351881,87486.623278870888,77409.061423127787,66946.25467942754,51869.15579117943,46243.333591359878,49238.013221351983,54555.175460891071,74270.248241636538,83106.217457989769,91411.541248157664,92386.985459999298,92838.751742349865,87051.185917423456,77023.78198045498,66613.050591718304,51610.993257391572,46013.171831665837,48992.946378485307,54283.644102545353,73900.591261902649,82692.582199323617,90956.568832545498,91927.158075273837,92376.675831957225,86617.915809535931,76640.420145956436,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT43*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF43*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Macro Economic"]
[null,"EURO Annual Inflation rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01}]
[null,"EURO Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K49)^(1/12)-1","v":8.295381143461622E-4},{"$f":"(1+L49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+BX49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+EJ49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+GV49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+JH49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+LT49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+OF49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4]
[null,"EURO Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J51*(1+K50)","v":1.0008295381143462},{"$f":"K51*(1+L50)","v":1.0016597643621754},1.0024906793143209,1.003322283542089,1.00415457761726,1.0049875621120887,1.0058212375993045,1.006655604652112,1.0074906638441912,1.0083264157496978,1.0091628609432644,1.0099999999999993,1.0108378334954891,1.0116763620057967,1.0125155861074635,1.0133555063775093,1.014196123393432,1.015037437733209,1.015879449975297,1.0167221606986325,1.0175655704826325,1.0184096799071942,1.0192544895526963,1.0200999999999987,1.0209462118304431,1.0217931256258537,1.0226407419685373,1.0234890614412835,1.0243380846273653,1.02518781211054,1.0260382444750489,1.0268893823056178,1.0277412261874577,1.028593776706265,1.0294470344482221,1.0303009999999975,1.0311556739487464,1.0320110568821113,1.0328671493882216,1.0337239520556951,1.0345814654736378,1.0354396902316443,1.0362986269197982,1.0371582761286728,1.0380186384493311,1.0388797144733264,1.039741504792703,1.0406040099999962,1.0414672306882327,1.042331167450931,1.0431958208821024,1.0440611915762508,1.0449272801283729,1.0457940871339595,1.046661613188995,1.0475298588899582,1.0483988248338232,1.0492685116180587,1.050138919840629,1.051010050099995,1.0518819029951139,1.0527544791254393,1.0536277790909225,1.0545018034920124,1.0553765529296557,{"$f":"BW51*(1+BX50)","v":1.056252028005298},1.0571282293208839,1.0580051574788569,1.0588828130821604,1.0597611967342382,1.0606403090390344,1.0615201506009941,1.0624007220250642,1.0632820239166929,1.0641640568818309,1.0650468215269315,1.0659303184589513,1.0668145482853502,1.0676995116140919,1.0685852090536445,1.069471641212981,1.0703588087015794,1.0712467121294236,1.0721353521070029,1.0730247292453137,1.0739148441558586,1.0748056974506479,1.0756972897421997,1.0765896216435398,1.0774826937682025,1.0783765067302316,1.0792710611441798,1.0801663576251097,1.0810623967885942,1.0819591792507168,1.082856705628072,1.0837549765377659,1.0846539925974163,1.0855537544251537,1.086454262639621,1.0873555178599743,1.0882575207058838,1.0891602717975331,1.0900637717556207,1.0909680212013599,1.0918730207564793,1.0927787710432231,1.0936852726843518,1.0945925263031426,1.0955005325233895,1.0964092919694042,1.0973188052660161,1.0982290730385731,1.0991400959129416,1.1000518745155075,1.1009644094731761,1.1018777014133727,1.1027917509640432,1.1037065587536545,1.1046221254111945,1.1055384515661733,1.1064555378486227,1.1073733848890974,1.1082919933186755,1.109211363768958,1.1101314968720704,1.111052393260662,1.1119740535679072,1.1128964784275057,{"$f":"EI51*(1+EJ50)","v":1.113819668473683},1.1147436243411903,1.1156683466653057,1.1165938360818342,1.1175200932271081,1.1184471187379876,1.1193749132518613,1.1203034774066467,1.1212328118407902,1.1221629171932677,1.1230937941035855,1.12402544321178,1.1249578651584191,1.1258910605846015,1.126825030131958,1.1277597744426517,1.1286952941593784,1.1296315899253668,1.1305686623843794,1.1315065121807126,1.1324451399591975,1.1333845463651997,1.1343247320446206,1.1352656976438971,1.1362074438100025,1.1371499711904467,1.1380932804332768,1.1390373721870775,1.1399822471009713,1.1409279058246196,1.1418743490082222,1.1428215773025188,1.1437695913587884,1.1447183918288506,1.1456679793650657,1.146618354620335,1.1475695182481014,1.1485214709023501,1.1494742132376086,1.1504277459089471,1.1513820695719799,1.1523371848828645,1.1532930924983031,1.1542497930755427,1.1552072872723751,1.1561655757471381,1.1571246591587152,1.1580845381665372,1.1590452134305813,1.1600066856113724,1.1609689553699833,1.1619320233680355,1.1628958902676987,1.1638605567316922,1.1648260234232852,1.1657922910062972,1.1667593601450978,1.1677272315046083,1.1686959057503012,1.1696653835482014,1.170635665564886,1.1716067524674849,1.1725786449236819,1.1735513436017144,{"$f":"GU51*(1+GV50)","v":1.1745248491703741},1.1754991622990076,1.1764742836575166,1.1774502139163585,1.1784269537465473,1.1794045038196528,1.1803828648078027,1.181362037383682,1.1823420222205334,1.1833228199921584,1.1843044313729174,1.1852868570377304,1.1862700976620768,1.1872541539219967,1.1882390264940907,1.1892247160555212,1.1902112232840116,1.1911985488578483,1.1921866934558796,1.1931756577575177,1.1941654424427375,1.1951560481920789,1.1961474756866455,1.1971397256081064,1.1981327986386963,1.1991266954612152,1.2001214167590302,1.201116963216075,1.2021133355168505,1.2031105343464255,1.2041085603904371,1.2051074143350915,1.2061070968671637,1.2071076086739985,1.2081089504435107,1.2091111228641864,1.2101141266250821,1.2111179624158264,1.2121226309266195,1.2131281328482346,1.2141344688720179,1.2151416396898886,1.2161496459943404,1.2171584884784412,1.218168167835834,1.2191786847607371,1.2201900399479446,1.221202234092827,1.2222152678913316,1.2232291420399832,1.2242438572358842,1.2252594141767155,1.2262758135607366,1.2272930560867861,1.2283111424542825,1.2293300733632244,1.2303498495141911,1.2313704716083431,1.2323919403474226,1.2334142564337538,1.2344374205702435,1.2354614334603817,1.2364862958082419,1.2375120083184814,{"$f":"JG51*(1+JH50)","v":1.2385385716963426},1.2395659866476525,1.2405942538788239,1.2416233740968552,1.2426533480093316,1.2436841763244253,1.2447158597508956,1.2457483989980902,1.2467817947759448,1.2478160477949842,1.2488511587663229,1.249887128401665,1.2509239574133049,1.2519616465141279,1.253000196417611,1.2540396078378226,1.2550798814894237,1.2561210180876683,1.2571630183484033,1.2582058829880698,1.2592496127237029,1.2602942082729329,1.261339670353985,1.2623859996856803,1.2634331969874366,1.2644812629792679,1.2655301983817857,1.2665800039161994,1.2676306803043167,1.2686822282685437,1.2697346485318861,1.2707879418179493,1.2718421088509388,1.2728971503556612,1.2739530670575239,1.2750098596825363,1.2760675289573102,1.2771260756090599,1.2781855003656029,1.2792458039553607,1.2803069871073591,1.2813690505512283,1.2824319950172041,1.2834958212361278,1.2845605299394471,1.2856261218592167,1.2866925977280979,1.2877599582793604,1.2888282042468819,1.2898973363651491,1.2909673553692576,1.2920382619949131,1.2931100569784315,1.2941827410567395,1.295256314967375,1.296330779448488,1.2974061352388406,1.2984823830778078,1.2995595237053779,1.300637557862153,1.3017164862893498,1.3027963097287996,1.3038770289229491,1.3049586446148611,{"$f":"LS51*(1+LT50)","v":1.3060411575482147},1.3071245684673056,1.3082088781170476,1.3092940872429717,1.3103801965912278,1.3114672069085846,1.3125551189424305,1.3136439334407735,1.3147336511522423,1.3158242728260865,1.3169157992121776,1.3180082310610088,1.3191015691236958,1.3201958141519778,1.3212909668982171,1.3223870281154004,1.3234839985571392,1.3245818789776695,1.3256806701318538,1.3267803727751801,1.3278809876637636,1.3289825155543464,1.3300849572042983,1.3311883133716178,1.3322925848149318,1.3333977722934967,1.3345038765671984,1.3356108983965536,1.3367188385427096,1.3378276977674453,1.3389374768331714,1.3400481765029311,1.3411597975404004,1.3422723407098889,1.3433858067763405,1.3445001965053331,1.3456155106630803,1.3467317500164306,1.3478489153328694,1.3489670073805182,1.3500860269281358,1.3512059747451188,1.3523268516015021,1.3534486582679592,1.3545713955158032,1.3556950641169867,1.3568196648441027,1.3579451984703852,1.3590716657697097,1.3601990675165936,1.3613274044861967,1.3624566774543219,1.3635868871974157,1.3647180344925687,1.3658501201175159,1.3669831448506378,1.3681171094709601,1.3692520147581553,1.3703878614925424,1.3715246504550878,1.3726623824274056,1.3738010581917584,1.3749406785310576,1.3760812442288641,{"$f":"OE51*(1+OF50)","v":1.3772227560693888},1.3783652148374932,1.3795086213186898,1.3806529762991429,1.3817982805656686,1.3829445349057359,1.3840917401074668,1.3852398969596378,1.3863890062516788,1.3875390687736751,1.3886900853163673,1.3898420566711518,1.3909949836300817,1.392148866985867,1.3933037075318757]
[null,"EGP Annual Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2}]
[null,"EGP Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K52)^(1/12)-1","v":5.2616942768477504E-3},{"$f":"(1+L52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+BX52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+EJ52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+GV52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+JH52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+LT52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+OF52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3]
[null,"EGP Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J54*(1+K53)","v":1.0052616942768478},{"$f":"K54*(1+L53)","v":1.0105510739803585},1.0158682847827833,1.0212134731228562,1.0265867862098266,1.0319883720275143,1.0374183793383849,1.0428769576876464,1.0483642574073679,1.0538804296206201,1.0594256262456367,1.0649999999999993,1.0706037044048422,1.0762368937890812,1.0818997232936636,1.087592348875841,1.0933149273134644,1.0990676162093018,1.1048505739953791,1.1106639599373425,1.1165079341388457,1.1223826575459592,1.128288291951602,1.134224999999998,1.1401929451911557,1.1461922918853702,1.1522232053077504,1.1582858515527694,1.1643803975888383,1.1705070112629052,1.1766658613050773,1.1828571173332685,1.1890809498578696,1.1953375302864455,1.2016270309284551,1.207949624999997,1.2143054866285798,1.2206947908579182,1.2271177136527531,1.2335744319036983,1.2400651234321116,1.2465899669949929,1.2531491422899064,1.2597428299599298,1.2663712115986299,1.2730344697550631,1.2797327879388032,1.2864663506249951,1.2932353432594359,1.3000399522636814,1.3068803650401806,1.3137567699774373,1.3206693564551975,1.3276183148496659,1.3346038365387487,1.3416261139073238,1.3486853403525394,1.3557817102891407,1.3629154191548241,1.3700866634156186,1.3772956405712979,1.3845425491608192,1.3918275887677909,1.3991509600259693,1.406512864624784,{"$f":"BW54*(1+BX53)","v":1.413913505314893},1.4213530859137662,1.4288318113112985,1.4363498874754532,1.4439075214579338,1.4515049213998863,1.4591422965376324,1.466819857208431,1.4745378148562713,1.4822963820376962,1.490095772427656,1.4979362008253936,1.5058178831603597,1.5137410364981596,1.5217058790465317,1.5297126301613564,1.537761510352698,1.5458527412908776,1.5539865458125772,1.5621631479269777,1.5703827728219275,1.5786456468701449,1.586951997635452,1.5953020538790426,1.6036960455657814,1.6121342038705382,1.6206167611845543,1.6291439511218426,1.6377160085256215,1.6463331694747827,1.6549956712903928,1.6637037525422294,1.672457653055351,1.6812576139167026,1.6901038774817547,1.6989966873811786,1.7079362885275555,1.7169229271221216,1.7259568506615488,1.7350383079447609,1.7441675490797854,1.7533448254906421,1.7625703899242668,1.7718444964574727,1.7811674005039471,1.7905393588212866,1.7999606295180672,1.8094314720609537,1.8189521472818451,1.8285229173850579,1.8381440459545477,1.8478157979611685,1.8575384397699697,1.8673122391475321,1.8771374652693424,1.8870143887272066,1.896943281536702,1.9069244171446684,1.9169580704367397,1.9270445177449138,1.9371840368551632,1.9473769070150848,1.9576234089415916,1.9679238248286428,{"$f":"EI54*(1+EJ53)","v":1.978278438355016},1.98868753469212,1.999151400511848,2.0096703239944733,2.0202445948365857,2.0308745042590699,2.0415603450151258,2.0523024113983315,2.063100999250747,2.0739564059710633,2.0848689305227932,2.0958388734425029,2.1068665368480901,2.1179522244471056,2.129096241545116,2.1402988950541122,2.1515604935009618,2.1628813470359076,2.1742617674411071,2.185702068139221,2.1972025642020432,2.2087635723591803,2.2203854110067724,2.2320684002162632,2.2438128617432138,2.2556191190361656,2.2674874972455465,2.2794183232326271,2.2914119255785219,2.3034686345932389,2.3155887823247765,2.3277727025682675,2.3400207308751733,2.352333204562524,2.3647104627222095,2.3771528462303171,2.3896606977565193,2.4022343617735129,2.4148741845665036,2.4275805142427447,2.4403537007411229,2.4531940958417966,2.4661020531758839,2.4790779282352018,2.4921220783820566,2.5052348628590853,2.5184166427991506,2.531667781235285,2.5449886431106905,2.5583795952887884,2.5718410065633237,2.5853732476685205,2.5989766912892933,2.6126517120715107,2.6263986866323137,2.6402179935704875,2.6541100134768878,2.6680751289449236,2.6821137245810931,2.6962261870155761,2.7104129049128831,2.7246742689825574,2.7390106719899374,2.7534225087669717,{"$f":"GU54*(1+GV53)","v":2.7679101762230944},2.7824740733561559,2.7971146012634112,2.811832163152566,2.8266271643528822,2.8415000123263403,2.8564511166788606,2.8714808891715853,2.886589743732217,2.9017780964664204,2.9170463656692798,2.9323949718368212,2.9478243376775919,2.9633348881243027,2.9789270503455296,2.9946012537574798,3.0103579300358168,3.0261975131275496,3.0421204392629839,3.0581271469677356,3.0742180770748084,3.0903936727367349,3.1066543794377801,3.1230006450062118,3.1394329196266328,3.1559516558523799,3.1725573086179866,3.1892503352517134,3.206031195488142,3.2229003514808374,3.2398582678150749,3.2569054115206355,3.2740422520846679,3.2912692614646195,3.308586914101233,3.3259956869316127,3.3434960594023613,3.3610885134827817,3.3787735336781526,3.3965516070430715,3.4144232231948681,3.4323888743270885,3.4504490552230513,3.4686042632694734,3.486854998470168,3.5052017634598163,3.5236450635178094,3.5421854065821639,3.5608233032635108,3.5795592668591585,3.5983938133672289,3.6173274615008677,3.6363607327025309,3.6554941511583459,3.6747282438125461,3.6940635403819853,3.7135005733707249,3.7330398780847007,3.7526819926464636,3.772427458010001,3.7922768179756354,3.8122306192050002,3.8322894112360948,3.8524537464984201,{"$f":"JG54*(1+JH53)","v":3.8727241803281913},3.8931012709836339,3.9135855796603574,3.9341776705068101,3.9548781106398181,3.9756874701602021,3.9966063221684793,4.0176352427806465,4.0387748111440471,4.0600256094533202,4.081388222966436,4.1028632400208123,4.1244512520495187,4.1461528535975649,4.1679686423382751,4.1898992190897477,4.2119451878314011,4.2341071557206105,4.2563857331094255,4.2787815335613839,4.3012951738684055,4.3239272740677821,4.3466784574592507,4.3695493506221617,4.3925405834327345,4.4156527890814044,4.4388866040902606,4.4622426683305783,4.4857216250404388,4.5093241208424466,4.5330508057615351,4.5569023332428706,4.580879360169849,4.6049825468821846,4.6292125571940987,4.6535700584125985,4.6780557213558582,4.702670220371691,4.7274142333561233,4.7522884417720617,4.7772935306680635,4.8024301886972012,4.8276991081360299,4.8531009849036524,4.8786365185808842,4.9043064124295217,4.9301113734117097,4.9560521122094121,4.9821293432439839,5.0083437846958461,5.034696158524266,5.0611871904872405,5.0878176101614825,5.114588150962514,5.141499550164867,5.1685525489223849,5.1957478922886366,5.2230863292374359,5.2505686126834661,5.2781954995030187,5.3059677505548377,5.333886130701071,5.3619514088283386,5.3901643578689065,{"$f":"LS54*(1+LT53)","v":5.4185257548219736},5.4470363807750726,5.475697020925578,5.5045084646023348,5.5334715052873928,5.5625869406378632,5.5918555725078853,5.6212782069707092,5.6508556543408961,5.6805887291966339,5.7104782504021738,5.7405250411303781,5.7707299288853946,5.8010937455254448,5.8316173272857332,5.8623015148014783,5.8931471531310651,5.9241550917793164,5.9553261847208905,5.9866612904237977,6.0181612718730468,6.0498269965944083,6.0816593366783085,6.1136591688038466,6.1458273742629395,6.1781648389845927,6.2106724535593001,6.2433511132635688,6.2762017180845788,6.3092251727449664,6.3424223867277423,6.3757942743013389,6.4093417545447888,6.4430657513730383,6.4769671935623911,6.5110470147760893,6.5453061535900234,6.5797455535185847,6.6143661630406481,6.6491689356256947,6.6841548297600699,6.7193248089733828,6.7546798418650393,6.7902209021309199,6.8259489685901942,6.8618650252122801,6.8979700611439414,6.9342650707365294,6.9707510535733688,7.0074290144972862,7.0442999636382835,7.0813649164413581,7.1186248936944683,7.1560809215566463,7.1937340315862599,7.231585260769422,7.2696356515485494,7.3078862518510705,7.3463381151182894,7.384992300334396,7.4238498720556301,7.4629119004396021,7.5021794612747641,7.5416536360100386,{"$f":"OE54*(1+OF53)","v":7.5813355117846006},7.6212261814578204,7.6613267436393588,7.7016383027194264,7.7421619688991967,7.7828988582213823,7.8238500926009706,7.8650167998561242,7.906400113739239,7.9480011739681693,7.9898211262576169,8.0318611223506835,8.0741223200505914,8.1166058832525696,8.1593129819759085]
[null,"Exchange rate",null,null,null,null,"Flat Exchange rate",null,false,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"IF($I$55,K55,LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,L55,LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,M55,LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,N55,LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,O55,LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,P55,LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,Q55,LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,R55,LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,S55,LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,T55,LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,U55,LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,V55,LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,W55,LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,X55,LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Y55,LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Z55,LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AA55,LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AB55,LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AC55,LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AD55,LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AE55,LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AF55,LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AG55,LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AH55,LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AI55,LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AJ55,LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AK55,LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AL55,LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AM55,LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AN55,LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AO55,LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AP55,LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AQ55,LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AR55,LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AS55,LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AT55,LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AU55,LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AV55,LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AW55,LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AX55,LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AY55,LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AZ55,LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BA55,LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BB55,LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BC55,LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BD55,LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BE55,LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BF55,LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BG55,LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BH55,LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BI55,LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BJ55,LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BK55,LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BL55,LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BM55,LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BN55,LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BO55,LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BP55,LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BQ55,LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BR55,LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BS55,LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BT55,LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BU55,LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BV55,LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BW55,LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BX55,LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BY55,LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BZ55,LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CA55,LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CB55,LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CC55,LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CD55,LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CE55,LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CF55,LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CG55,LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CH55,LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CI55,LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CJ55,LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CK55,LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CL55,LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CM55,LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CN55,LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CO55,LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CP55,LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CQ55,LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CR55,LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CS55,LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CT55,LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CU55,LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CV55,LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CW55,LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CX55,LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CY55,LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CZ55,LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DA55,LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DB55,LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DC55,LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DD55,LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DE55,LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DF55,LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DG55,LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DH55,LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DI55,LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DJ55,LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DK55,LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DL55,LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DM55,LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DN55,LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DO55,LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DP55,LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DQ55,LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DR55,LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DS55,LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DT55,LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DU55,LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DV55,LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DW55,LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DX55,LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DY55,LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DZ55,LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EA55,LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EB55,LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EC55,LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,ED55,LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EE55,LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EF55,LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EG55,LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EH55,LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EI55,LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EJ55,LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EK55,LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EL55,LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EM55,LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EN55,LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EO55,LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EP55,LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EQ55,LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ER55,LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ES55,LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ET55,LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EU55,LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EV55,LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EW55,LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EX55,LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EY55,LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EZ55,LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FA55,LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FB55,LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FC55,LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FD55,LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FE55,LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FF55,LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FG55,LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FH55,LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FI55,LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FJ55,LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FK55,LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FL55,LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FM55,LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FN55,LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FO55,LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FP55,LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FQ55,LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FR55,LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FS55,LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FT55,LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FU55,LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FV55,LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FW55,LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FX55,LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FY55,LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FZ55,LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GA55,LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GB55,LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GC55,LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GD55,LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GE55,LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GF55,LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GG55,LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GH55,LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GI55,LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GJ55,LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GK55,LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GL55,LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GM55,LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GN55,LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GO55,LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GP55,LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GQ55,LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GR55,LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GS55,LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GT55,LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GU55,LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GV55,LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GW55,LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GX55,LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GY55,LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GZ55,LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HA55,LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HB55,LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HC55,LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HD55,LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HE55,LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HF55,LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HG55,LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HH55,LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HI55,LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HJ55,LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HK55,LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HL55,LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HM55,LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HN55,LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HO55,LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HP55,LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HQ55,LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HR55,LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HS55,LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HT55,LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HU55,LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HV55,LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HW55,LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HX55,LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HY55,LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HZ55,LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IA55,LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IB55,LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IC55,LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,ID55,LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IE55,LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IF55,LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IG55,LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IH55,LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,II55,LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IJ55,LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IK55,LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IL55,LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IM55,LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IN55,LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IO55,LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IP55,LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IQ55,LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IR55,LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IS55,LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IT55,LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IU55,LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IV55,LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IW55,LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IX55,LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IY55,LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IZ55,LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JA55,LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JB55,LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JC55,LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JD55,LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JE55,LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JF55,LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JG55,LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JH55,LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JI55,LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JJ55,LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JK55,LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JL55,LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JM55,LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JN55,LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JO55,LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JP55,LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JQ55,LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JR55,LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JS55,LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JT55,LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JU55,LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JV55,LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JW55,LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JX55,LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JY55,LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JZ55,LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KA55,LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KB55,LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KC55,LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KD55,LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KE55,LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KF55,LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KG55,LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KH55,LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KI55,LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KJ55,LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KK55,LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KL55,LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KM55,LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KN55,LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KO55,LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KP55,LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KQ55,LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KR55,LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KS55,LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KT55,LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KU55,LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KV55,LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KW55,LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KX55,LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KY55,LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KZ55,LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LA55,LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LB55,LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LC55,LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LD55,LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LE55,LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LF55,LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LG55,LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LH55,LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LI55,LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LJ55,LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LK55,LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LL55,LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LM55,LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LN55,LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LO55,LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LP55,LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LQ55,LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LR55,LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LS55,LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LT55,LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LU55,LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LV55,LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LW55,LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LX55,LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LY55,LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LZ55,LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MA55,LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MB55,LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MC55,LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MD55,LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ME55,LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MF55,LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MG55,LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MH55,LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MI55,LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MJ55,LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MK55,LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ML55,LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MM55,LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MN55,LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MO55,LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MP55,LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MQ55,LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MR55,LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MS55,LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MT55,LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MU55,LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MV55,LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MW55,LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MX55,LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MY55,LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MZ55,LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NA55,LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NB55,LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NC55,LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ND55,LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NE55,LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NF55,LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NG55,LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NH55,LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NI55,LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NJ55,LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NK55,LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NL55,LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NM55,LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NN55,LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NO55,LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NP55,LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NQ55,LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NR55,LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NS55,LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NT55,LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NU55,LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NV55,LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NW55,LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NX55,LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NY55,LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NZ55,LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OA55,LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OB55,LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OC55,LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OD55,LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OE55,LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OF55,LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OG55,LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OH55,LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OI55,LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OJ55,LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OK55,LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OL55,LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OM55,LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ON55,LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OO55,LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OP55,LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OQ55,LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OR55,LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OS55,LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944}]
[]
[null,"Cost in EURO",null,null,null,null,{"$f":"F26","v":800},null,null,null,{"$f":"$G$57*K51","v":800.66363049147697},{"$f":"$G$57*L51","v":801.32781148974027},801.99254345145675,802.65782683367115,803.32366209380803,803.99004968967097,804.65699007944363,805.3244837216896,805.99253107535299,806.66113259975828,807.3302887546115,807.99999999999943,808.67026679639127,809.34108960463732,810.01246888597075,810.68440510200742,811.35689871474563,812.02995018656713,812.70355998023763,813.37772855890603,814.05245638610597,814.72774392575536,815.40359164215704,816.0799999999989,816.75696946435448,817.43450050068293,818.11259357482982,818.7912491530268,819.47046770189229,820.15024968843204,820.83059558003913,821.5115058444942,822.19298094996611,822.875021365012,823.55762755857768,824.24079999999799,824.92453915899716,825.60884550568903,826.29371951057726,826.97916164455614,827.66517237891026,828.35175218531538,829.03890153583859,829.72662090293829,830.41491075946487,831.10377157866105,831.79320383416234,832.48320799999703,833.17378455058611,833.86493396074479,834.55665670568192,835.24895326100057,835.94182410269832,836.63526970716759,837.32929055119598,838.02388711196659,838.7190598670586,839.41480929444697,840.11113587250316,840.80804007999609,841.50552239609112,842.2035833003514,842.90222327273807,843.60144279360986,844.30124234372454,{"$f":"$G$57*BX51","v":845.00162240423845},845.70258345670709,846.40412598308558,847.10625046572829,847.80895738739059,848.51224723122755,849.21612048079533,849.9205776200514,850.62561913335435,851.33124550546472,852.0374572215452,852.74425476716101,853.45163862828008,854.15960929127357,854.86816724291566,855.57731297038481,856.28704696126351,856.99736970353888,857.7082816856024,858.41978339625098,859.13187532468692,859.84455796051839,860.55783179375976,861.27169731483184,861.98615501456197,862.70120538418519,863.41684891534385,864.13308610008778,864.84991743087539,865.56734340057346,866.28536450245758,867.00398123021273,867.72319407793304,868.44300354012296,869.16341011169675,869.88441428797944,870.60601656470703,871.3282174380264,872.05101740449663,872.77441696108792,873.49841660518348,874.2230168345784,874.94821814748138,875.67402104251414,876.40042601871164,877.12743357552336,877.85504421281291,878.58325843085845,879.31207673035328,880.04149961240591,880.77152757854083,881.50216113069814,882.23340077123464,882.96524700292366,883.69770032895565,884.43076125293862,885.16443027889818,885.89870791127794,886.63359465494034,887.36909101516642,888.10519749765626,888.84191460852958,889.5792428543258,890.31718274200455,{"$f":"$G$57*EJ51","v":891.05573477894632},891.79489947295224,892.53467733224454,893.27506886546735,894.01607458168644,894.75769499039006,895.49993060148904,896.24278192531733,896.98624947263215,897.73033375461409,898.47503528286836,899.22035456942399,899.96629212673531,900.71284846768117,901.46002410556639,902.20781955412144,902.95623532750278,903.70527194029341,904.45492990750347,905.20520974457008,905.95611196735797,906.70763709215976,907.45978563569645,908.21255811511764,908.965955048002,909.71997695235734,910.47462434662145,911.22989774966197,911.98579768077707,912.74232465969567,913.49947920657769,914.25726184201505,915.01567308703079,915.7747134630805,916.5343834920526,917.29468369626807,918.05561459848116,918.81717672188006,919.57937059008691,920.34219672715767,921.10565565758384,921.86974790629165,922.63447399864253,923.39983446043414,924.16582981790009,924.93246059771047,925.69972732697215,926.46763053322979,927.23617074446508,928.00534848909797,928.77516429598666,929.54561869442841,930.316712214159,931.08844538535379,931.86081873862815,932.63383280503774,933.4074881160783,934.18178520368667,934.95672460024105,935.73230683856104,936.50853245190876,937.28540197398797,938.06291593894548,938.84107488137158,{"$f":"$G$57*GV51","v":939.61987933629928},940.39932983920608,941.17942692601332,941.96017113308676,942.74156299723779,943.52360305572222,944.30629184624217,945.08962990694556,945.87361777642673,946.6582559937267,947.44354509833397,948.22948563018429,949.01607812966142,949.80332313759743,950.59122119527262,951.37977284441695,952.1689786272093,952.95883908627866,953.74935476470364,954.54052620601408,955.33235395419001,956.12483855366315,956.91798054931633,957.71178048648517,958.50623891095699,959.30135636897217,960.09713340722419,960.89357057285997,961.69066841348035,962.48842747714036,963.28684831234966,964.08593146807323,964.8856774937309,965.68608693919873,966.48716035480857,967.28889829134914,968.09130130006565,968.89436993266111,969.69810474129565,970.5025062785877,971.30757509761429,972.11331175191094,972.91971679547237,973.72679078275291,974.53453426866724,975.34294780858966,976.15203195835568,976.96178727426161,977.77221431306532,978.58331363198658,979.39508578870743,980.20753134137237,981.0206508485893,981.83444486942881,982.64891396342603,983.46405869057958,984.27987961135295,985.09637728667451,985.91355227793804,986.73140514700299,987.54993645619481,988.36914676830543,989.18903664659354,990.0096066547851,{"$f":"$G$57*JH51","v":990.83085735707414},991.65278931812202,992.47540310305919,993.29869927748416,994.12267840746529,994.94734105954024,995.77268780071654,996.59871919847217,997.42543582075575,998.25283823598738,999.08092701305827,999.909702721332,1000.7391659306439,1001.5693172113023,1002.4001571340888,1003.2316862702581,1004.063905191539,1004.8968144701346,1005.7304146787226,1006.5647063904559,1007.3996901789624,1008.2353666183463,1009.071736283188,1009.9087997485443,1010.7465575899492,1011.5850103834143,1012.4241587054286,1013.2640031329595,1014.1045442434533,1014.945782614835,1015.7877188255089,1016.6303534543595,1017.4736870807511,1018.3177202845289,1019.1624536460191,1020.007887746029,1020.8540231658482,1021.700860487248,1022.5484002924823,1023.3966431642885,1024.2455896858874,1025.0952404409827,1025.9455960137632,1026.7966569889022,1027.6484239515578,1028.5008974873733,1029.3540781824784,1030.2079666234883,1031.0625633975055,1031.9178690921194,1032.7738842954061,1033.6306095959305,1034.4880455827451,1035.3461928453917,1036.2050519739,1037.0646235587903,1037.9249081910725,1038.7859064622462,1039.6476189643022,1040.5100462897224,1041.3731890314798,1042.2370477830395,1043.1016231383592,1043.966915691889,{"$f":"$G$57*LT51","v":1044.8329260385717},1045.6996547738445,1046.567102493638,1047.4352697943773,1048.3041572729824,1049.1737655268678,1050.0440951539445,1050.9151467526187,1051.7869209217938,1052.6594182608692,1053.5326393697421,1054.4065848488071,1055.2812552989567,1056.1566513215823,1057.0327735185738,1057.9096224923203,1058.7871988457114,1059.6655031821356,1060.5445361054831,1061.424298220144,1062.3047901310108,1063.1860124434772,1064.0679657634387,1064.9506506972943,1065.8340678519455,1066.7182178347973,1067.6031012537587,1068.4887187172428,1069.3750708341677,1070.2621582139561,1071.1499814665372,1072.038541202345,1072.9278380323203,1073.8178725679111,1074.7086454210723,1075.6001572042665,1076.4924085304642,1077.3854000131446,1078.2791322662956,1079.1736059044147,1080.0688215425087,1080.9647797960952,1081.8614812812018,1082.7589266143673,1083.6571164126426,1084.5560512935895,1085.455731875282,1086.3561587763081,1087.2573326157678,1088.1592540132749,1089.0619235889574,1089.9653419634574,1090.8695097579325,1091.7744275940549,1092.6800960940127,1093.5865158805102,1094.493687576768,1095.4016118065242,1096.3102891940339,1097.2197203640701,1098.1299059419246,1099.0408465534067,1099.9525428248462,1100.8649953830914,{"$f":"$G$57*OF51","v":1101.7782048555111},1102.6921718699946,1103.6068970549518,1104.5223810393143,1105.4386244525349,1106.3556279245886,1107.2733920859735,1108.1919175677103,1109.111205001343,1110.0312550189401,1110.9520682530938,1111.8736453369215,1112.7959869040653,1113.7190935886936,1114.6429660255005]
[null,"Cost in EGP",null,null,null,null,null,null,null,null,{"$f":"K57*K55","v":11629.738324922178},{"$f":"L57*L55","v":11639.385636122572},11649.04095013531,11658.704273599027,11668.375613157868,11678.054975461489,11687.742367165065,11697.437794929288,11707.141265420376,11716.852785310077,11726.572361275676,11736.29999999999,12385.67131604211,12395.94570247053,12406.228611894094,12416.520051382955,12426.82002801312,12437.128548866476,12447.445621030785,12457.771251599683,12468.105447672689,12478.448216355222,12488.799564758583,12499.15949999998,13190.739951584837,13201.682173131105,13212.633471667201,13223.593854722836,13234.563329833962,13245.541904542786,13256.529586397774,13267.526382953649,13278.532301771402,13289.547350418297,13300.571536467878,13311.604867499966,14048.138048437835,14059.791514384611,14071.454647325552,14083.127455279802,14094.80994627315,14106.502128338048,14118.204009513611,14129.915597845618,14141.636901386524,14153.367928195466,14165.108686338268,14176.859183887444,14961.267021586276,14973.677962819591,14986.099199401693,14998.530739872969,15010.972592780887,15023.424766680006,15035.887270131978,15048.360111705564,15060.843299976632,15073.336843528159,15085.840750950241,15098.355030840112,15933.749377989367,15946.967030402848,15960.195647362791,15973.435237964699,15986.685811311629,{"$f":"BX57*BX55","v":15999.947376514188},16013.219942690539,16026.503518966412,16039.798114475096,16053.103738357473,16066.420399761993,16079.748107844704,16969.443087558662,16983.519887379021,16997.608364441356,17011.708528432388,17025.820389046869,17039.943955987594,17054.079238965413,17068.226247699215,17082.384991915962,17096.55548135069,17110.737725746505,17124.931734854592,18072.456888249952,18087.448680058631,18102.452908130021,18117.469582780472,18132.498714334895,18147.540313126767,18162.594389498136,18177.660953799637,18192.740016390475,18207.831587638462,18222.935677920006,18238.052297620117,19247.166585986179,19263.132844262425,19279.112347158458,19295.105105661187,19311.111130766647,19327.130433479993,19343.163024815502,19359.208915796597,19375.268117455838,19391.340640834947,19407.426496984786,19423.525696965407,20498.232414075264,20515.236479139465,20532.254649723734,20549.286937529145,20566.333354266459,20583.393911656171,20600.468621428488,20617.557495323359,20634.660545090454,20651.7777824892,20668.909219288784,20686.054867268147,21830.617520990141,21848.726850283518,21866.851201955764,21884.990588468521,21903.145022293764,21921.314515913808,21939.49908182133,21957.698732519366,21975.913480521318,{"$f":"EJ57*EJ55","v":21994.143338350983},22012.38831854254,22030.648433640559,23249.607659854482,23268.894095551925,23288.196530082871,23307.514976718954,23326.849448742836,23346.199959448189,23365.566522139696,23384.949150133107,23404.347856755187,23423.762655343784,23443.193559247789,23462.640581827178,24760.832157745008,24781.372211762784,24801.92930453824,24822.503450205673,24843.094662911109,24863.702956812307,24884.328346078764,24904.970844891741,24925.630467444258,24946.30722794111,24967.001140598877,24987.712219645928,26370.286247998414,26392.161405527346,26414.054709333206,26435.96617446902,26457.895816000313,26479.843649005084,26501.80968857386,26523.793949809682,26545.796447828114,26567.81719775726,26589.856214737782,26611.913513922893,28084.354854118283,28107.651896886593,28130.968265439835,28154.303975809478,28177.659044040302,28201.033486190387,28224.427318331134,28247.840556547282,28271.273216936912,28294.725315611457,28318.196868695708,28341.687892327845,29909.837919635935,29934.649270184193,29959.481202693391,29984.333734237058,30009.206881902886,30034.100662792727,30059.015094022619,30083.950192722819,30108.905976037768,30133.882461126159,30158.87966516089,30183.897605329115,31853.977384412232,{"$f":"GV57*GV55","v":31880.401472746118},31906.847480868419,31933.315426962432,31959.805329226529,31986.317205874209,32012.851075134047,32039.406955249757,32065.984864480186,32092.584821099321,32119.206843396307,32145.850949675474,33924.485914398989,33952.627568474585,33980.792567124838,34008.980929714955,34037.192675626226,34065.427824255996,34093.686395017729,34121.968407340952,34150.273880671361,34178.602834470737,34206.955288217032,34235.331261404339,36129.577498834886,36159.54836042539,36189.544083987908,36219.564690146384,36249.610199541887,36279.680632832598,36309.776010693837,36339.896353818076,36370.041682914962,36400.212018711296,36430.407381951103,36460.627793395586,38478.000036259124,38509.919003853014,38541.864449447094,38573.836395005877,38605.834862512078,38637.859873966692,38669.911451388914,38701.98961681623,38734.094392304403,38766.225799927503,38798.383861777889,38830.568599966267,40979.070038615915,41013.063739103411,41047.085638661098,41081.135760681194,41115.21412857531,41149.320765774472,41183.455695729128,41217.618941909226,41251.81052780414,41286.030476922737,41320.278812793396,41354.555558964021,43642.709591125895,43678.912882145079,43715.146205174024,43751.409585125431,43787.703046932656,{"$f":"JH57*JH55","v":43824.026615549759},43860.380315951479,43896.764173133277,43933.178212111357,43969.622457922662,44006.096935624926,44042.601670296637,46479.485714549039,46518.042219484458,46556.630708510282,46595.25120815853,46633.903744983232,46672.588345560449,46711.30503648828,46750.053844386894,46788.834795898554,46827.647917687595,46866.493236440496,46905.370778865865,49500.652285994671,49541.714963750899,49582.811704563406,49623.942536688788,49665.107488407091,49706.30658802182,49747.539863859958,49788.807344271983,49830.109057631897,49871.445032337229,49912.81529680908,49954.219879492099,49995.658808854569,50037.132113388361,50078.639821608995,50120.181962055634,50161.758563291129,50203.369653902009,50245.015262498535,50286.695417714676,50328.410148208182,50370.15948266058,50411.943449777136,50453.762078286978,50495.615396943074,50537.503434522208,50579.426219825044,50621.383781676144,50663.376148923991,50705.403350440974,50747.465415123472,50789.562371891778,50831.694249690227,50873.861077487127,50916.062884274863,50958.299699069808,51000.571550912464,51042.878468867384,51085.220482023251,51127.597619492859,51170.009910413188,51212.457383945344,51254.940069274657,51297.457995610646,51340.011192187085,{"$f":"LT57*LT55","v":51382.599688261958},51425.223513117562,51467.882696060457,51510.57726642154,51553.30725355602,51596.072686843436,51638.87359568775,51681.710009517279,51724.581957784758,51767.48946996736,51810.432575566716,51853.411304108915,51896.425685144539,51939.475748248704,51982.561523021031,52025.683039085714,52068.840326091537,52112.033413711826,52155.26233164459,52198.527109612405,52241.82777736256,52285.164364667005,52328.536901322346,52371.945417149967,52415.389941995949,52458.870505731153,52502.387138251208,52545.93986947654,52589.528729352416,52633.153747848904,52676.814954960995,52720.512380708504,52764.246055136158,52808.016008313629,52851.822270335528,52895.664871321424,52939.543841415871,52983.459210788431,53027.411009633681,53071.399268171277,53115.424016645906,53159.48528532737,53203.583104510573,53247.717504515531,53291.888515687475,53336.096168396733,53380.340493038835,53424.621520034591,53468.939279829981,53513.29380289626,53557.685119729962,53602.113260852922,53646.578256812303,53691.080138180587,53735.61893555562,53780.194679560649,53824.8074008443,53869.457130080642,53914.143897969174,53958.867735234882,54003.628672628234,54048.42674092517,54093.261970927226,54138.13439346142,{"$f":"OF57*OF55","v":54183.044039380387},54227.990939562347,54272.975124911129,54317.996626356209,54363.055474852707,54408.151701381401,54453.285336948829,54498.456412587206,54543.664959354479,54588.911008334391,54634.194590636456,54679.515737395996,54724.874479774146,54770.270848957924,54815.704876160198]
[]
[null,"Cost Applied",null,null,null,null,{"$f":"INDEX(58:58,MATCH(H5,2:2))","v":11658.704273599027}]
[]
["Capital Expenditures"]
[null,"Interconnection Costs",null,null,null,null,null,null,{"$f":"F25","v":20000},{"$f":"COUNTIF(4:4,TRUE)","v":3},{"$f":"($I$63/$J$63)*K4*K54","v":6701.7446285123187},6737.0071598690565,6772.4552318852229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*BW4*BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*EI4*EI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*GU4*GU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*JG4*JG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*LS4*LS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*OE4*OE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incorporation fees"]
[null,"Other costs"]
[null,null,null,null,null,null,null,null,"EGP"]
[null,"Construction Costs",null,null,null,"EGP",null,{"$f":"'Risk Analysis'!$P$10","v":1},{"$f":"G60*F21","v":6650483.2294103876},{"$f":"COUNTIF(5:5,TRUE)","v":6},{"$f":"$I$67/$J$67*K5*$H$67","v":0},{"$f":"$I$67/$J$67*L5*$H$67","v":0},0,1108413.8715683979,1108413.8715683979,1108413.8715683979,1108413.8715683979,1108413.8715683979,1108413.8715683979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*BX5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*EJ5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*GV5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*JH5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*LT5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*OF5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Pre-COD Costs",null,null,null,null,null,null,null,{"$f":"SUM(K63:K67)","v":6701.7446285123187},{"$f":"SUM(L63:L67)","v":6737.0071598690565},6772.4552318852229,1108413.8715683979,1108413.8715683979,1108413.8715683979,1108413.8715683979,1108413.8715683979,1108413.8715683979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX63:BX67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ63:EJ67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV63:GV67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH63:JH67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT63:LT67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF63:OF67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Revenues"]
[null,"Energy production",null,null,null,null,null,null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,75087.288335913734,58176.73109993348,51866.777904385315,55225.6270876243,61189.385570020677,83301.919893860424,93212.391681305395,102527.68863319149,103621.75223900299,104128.45579196105,97637.090054769593,86390.298516075753,74713.564794121368,57887.174578737737,51608.627205786797,54950.758765564795,60884.834501495956,82887.310587401473,92748.456094735389,102017.38906349118,103106.00730917887,103610.18890335206,97151.1319130622,85960.317768955283,74341.701344613408,57599.059234751192,51351.761371717745,54677.258514787696,60581.799240859735,82474.764869359453,92286.829602746075,101509.62935062667,102592.82933877097,103094.50152642201,96667.59247633013,85532.477116799972,73971.688729361063,57312.377894964113,51096.174007165988,54405.119526145209,60280.272243651372,82064.272468867144,91827.500712539913,101004.39685325335,102082.20555154007,102581.38082245669,96186.459706224283,85106.765907955123,73603.517736414506,57027.123422068158,50841.858748948536,54134.335024379921,59980.246002960383,81655.823166177273,91370.457988521142,100501.67899294487,{"$f":"BX46","v":101574.12323483657},102070.81401664251,95707.721624312748,84683.173543781304,73237.179199673512,56743.288714278744,50588.809265553165,53864.898267956167,59681.713049239639,81249.406792408248,90915.690052011108,100001.46325388009,101068.56973928417,101562.7883977485,95231.366311782374,84261.689478390443,72872.663998659249,56460.866705158165,50337.01925698074,53596.802548892141,59384.665950119299,80845.013229290824,90463.185580964957,99503.737182531448,100565.5324784648,101057.29131780988,94757.381909142263,83842.303218383386,72509.963058287205,56179.850363439706,50086.482454588448,53330.041192592951,59089.097310221841,80442.632408916339,90012.933309689804,99008.488387354955,100064.99892860546,100554.31019181323,94285.756615928447,83425.004322588589,72149.067348641314,55900.232692852624,49837.192620933653,53064.607557684401,58794.999770977949,80042.254313486032,89564.92202856428,98515.704538481688,99566.956628266344,100053.83249738307,93816.478690410106,83009.782401802193,71789.967884749087,55622.006731947906,49589.14354961869,52800.495035847693,58502.366010443278,79643.868975061559,89119.140583759319,98025.373367410764,99071.393178030485,99555.845774470145,93349.536449297157,82596.627118529359,{"$f":"EJ46","v":71432.655726357887},55345.165553924984,49342.329065136248,52537.697051654832,58211.188743116152,79247.466475316876,88675.577876960626,97537.482666703931,98578.296240195195,99060.337625041197,92884.91826744948,82185.528186726893,71077.121977712464,55069.702266459273,49096.743022715724,52276.207062404988,57921.460719756236,78853.036945291344,88234.222865092248,97052.020289681634,98087.653538464801,98567.295712770268,92422.612577587439,81776.475371547145,70723.357787333342,54795.610011530589,48852.379308170159,52016.018557961594,57633.17472720403,78460.570565143993,87795.064560041763,96568.974150120703,97599.452857645141,98076.707762731719,91962.607870003965,81369.458489083278,70371.354347796587,54522.881965252396,48609.231837744061,51757.125060590217,57346.323588201245,78070.057563909024,87358.0920283866,96088.332221953286,97113.6820433393,97588.561561094422,91504.89269227795,80964.46740611564,70021.102895514443,54251.511337701922,48367.294557961934,51499.520124797345,57060.900161212172,77681.488219252569,86923.294391121861,95610.082538967559,96630.329001645106,97102.844954817818,91049.455648989082,80561.492039859513,69672.594710517136,53981.49137275113,48126.561445477571,51243.197337169928,{"$f":"GV46","v":56776.897340245894},77294.852857230653,86490.660823389582,95134.213194509823,96149.38169885402,96619.545851349336,90596.285401434274,80160.522357714101,69325.821116235893,53712.81534789849,47887.026506924092,50988.15031621563,56494.308054679321,76910.141852048342,86060.180554209073,94660.712341187929,95670.828161151498,96138.65221832323,90145.37066734524,79761.548377012747,68980.7734792868,53445.476574101609,47648.683778764702,50734.372712204015,56213.125269081174,76527.345625820104,85631.842866208899,94189.568190576552,95194.656474318967,95660.15208326123,89696.700220607701,79364.560164774404,68637.443209255929,53179.468395610769,47411.5273271443,50481.858207008481,55933.34198303688,76146.454648331317,85205.637095359954,93720.769012923498,94720.854783437127,95184.033533274225,89250.262890981845,78969.547837456339,68295.821758485472,52914.784189803104,47175.551247741649,50230.600513948877,55654.951230974177,75767.459436801029,84781.552630710008,93254.30313685775,94249.411292590827,94710.284714765832,88806.047563824206,78576.501560708057,67955.900621860885,52651.417367017821,46940.749665622447,49980.593377635087,55377.946081989823,75390.350555645884,84359.578914119556,92790.158949098943,{"$f":"JH46","v":93780.314264575441},94238.893833137277,88364.04317981108,78185.411549126511,67617.671336599262,52389.361370392129,46707.116735093063,49731.830573811218,55102.319639676978,75015.118616245207,83939.705439998943,92328.324894168138,93313.552020604591,93769.849152493654,87924.238734662984,77796.268066012373,67281.12548203842,52128.609675697917,46474.646639554951,49484.305909200681,54828.065041953487,74641.75427670723,83521.921755046787,91868.789474100253,92849.112940019433,93303.138995351881,87486.623278870888,77409.061423127787,66946.25467942754,51869.15579117943,46243.333591359878,49238.013221351983,54555.175460891071,74270.248241636538,83106.217457989769,91411.541248157664,92386.985459999298,92838.751742349865,87051.185917423456,77023.78198045498,66613.050591718304,51610.993257391572,46013.171831665837,48992.946378485307,54283.644102545353,73900.591261902649,82692.582199323617,90956.568832545498,91927.158075273837,92376.675831957225,86617.915809535931,76640.420145956436,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FiT price no escalation",null,null,null,null,null,{"$f":"'Risk Analysis'!P11","v":1.2},{"$f":"'General Assumptions'!F17","v":1.08},null,{"$f":"$I$75*$H$75","v":1.296},{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Pct subject to inflation",null,null,null,null,null,null,{"$f":"'General Assumptions'!F18","v":0},null,{"$f":"$I$76","v":0},{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FiT Price subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K76*K75","v":0},{"$f":"L76*L75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX76*BX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ76*EJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV76*GV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH76*JH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT76*LT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF76*OF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fit Price not subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K75-K77","v":1.296},{"$f":"L75-L77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BX75-BX77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EJ75-EJ77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GV75-GV77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JH75-JH77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LT75-LT77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OF75-OF77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Fit Price with inflation",null,null,null,null,null,null,null,null,{"$f":"K77*K54+K78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BW77*BW54+BW78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EI77*EI54+EI78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GU77*GU54+GU78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JG77*JG54+JG78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LS77*LS54+LS78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OE77*OE54+OE78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[]
[null,"Retail Price without inflation",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009}]
[null,"Retail use price",null,null,null,null,null,{"$f":"'General Assumptions'!F21","v":true},null,null,{"$f":"IF($H$82,K81*K54,K81)","v":0.50263084713842388},0.50527553699017924,0.50793414239139167,0.51060673656142808,0.51329339310491329,0.51599418601375713,0.51870918966919244,0.52143847884382322,0.52418212870368397,0.52694021481031006,0.52971281312281837,0.53249999999999964,0.58883203742266321,0.59193029158399468,0.59504484781151501,0.59817579188171255,0.60132321002240541,0.6044871889151161,0.60766781569745854,0.61086517796553841,0.61407936377636518,0.61731046165027759,0.6205585605733811,0.62382374999999901,0.68981673184064929,0.69344633659064903,0.69709503921118909,0.70076294018942564,0.70445014054124722,0.70815674181405774,0.71188284608957186,0.71562855598662756,0.71939397466401123,0.72317920582329964,0.72698435371171544,0.73080952312499836,0.73465481941029087,0.73852034846904058,0.7424062167599158,0.74631253130173758,0.75023939967642761,0.75418693003197079,0.75815523108539351,0.76214441212575768,0.76615458301717121,0.77018585420181329,0.77423833670297604,0.77831214212812216,0.78240738267195886,0.78652417111952733,0.79066262084930938,0.79482284583634966,0.79900496065539461,0.80320908048404793,0.80743532110594307,0.81168379891393105,0.81595463091328646,0.82024793472493029,0.82456382858866872,0.82890243136644937,0.83326386254563534,0.83764824224229573,0.84205569120451362,0.84648633081571156,{"$f":"IF($H$82,BW81*BW54,BW81)","v":0.85094028309799441},0.85541767071551045,0.85991861697782868,0.86444324584333576,0.86899168192264931,0.8735640504820501,0.87816047744693138,0.88278108940526778,0.88742601361110085,0.89209537798804428,0.89678931113280635,0.90150794231873199,0.90625140149936323,0.91101981931201781,0.91581332708138674,0.92063205682315175,0.92547614124762079,0.93034571376338249,0.93524090848098107,0.94016186021660941,0.94510870449582163,0.9500815775572663,0.95508061635643782,0.96010595856944858,0.96515774259682086,0.97023610756729783,0.97534119334167579,0.98047314051665557,0.98563209042871491,0.99081818515800113,0.99603156753224364,1.0012723811306878,1.0065407702880489,1.0118368800984876,1.0171608564196053,1.0225128458764619,1.0278929958656131,1.0333014545591712,1.0387383709088838,1.0442038946502372,1.0496981763065805,1.0552213671932704,1.0607736194218387,1.0663550859041817,1.0719659203567711,1.0776062773048882,1.0832763120868785,1.0889761808584308,1.0947060405968772,1.1004660491055165,1.1062563650179602,1.1120771478025016,1.117928557766507,1.1238107560608319,1.1297239046842571,1.1356681664879524,1.1416437051799602,1.1476506853297048,1.1536892723725245,1.1597596326142277,1.165861933235673,1.1719963422973738,1.1781630287441265,1.1843621624096632,{"$f":"IF($H$82,EI81*EI54,EI81)","v":1.1905939140213291},1.196858455204785,1.2031559584887328,1.2094865973096682,1.2158505460166567,1.2222479798761345,1.2286790750767376,1.2351440087341514,1.2416429588959907,1.2481761045467021,1.2547436256124935,1.26134570296629,1.2679825184327145,1.2746542547930948,1.2813610957904991,1.2881032261347953,1.294880831507738,1.301694098568082,1.3085432149567242,1.31542836930187,1.3223497512242288,1.3293075513422363,1.3363019612773044,1.3433331736590974,1.3504013821308394,1.3575067813546446,1.3646495670168803,1.3718299358335559,1.3790480855557397,1.386304214975006,1.3935985239289097,1.40093121330649,1.408302485053802,1.4157125421794801,1.4231615887603273,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,{"$f":"IF($H$82,GU81*GU54,GU81)","v":1.6658206178040182},1.6745856566149724,1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,{"$f":"IF($H$82,JG81*JG54,JG81)","v":2.3307345166315443},2.342998129098556,2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,{"$f":"IF($H$82,LS81*LS54,LS81)","v":3.2610494365106888},3.2782080816672945,3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,{"$f":"IF($H$82,OE81*OE54,OE81)","v":4.5627004497860737},4.5867079846296841,4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[null,"Pct reatil price above Fit Price",null,null,null,null,null,null,null,null,{"$f":"K82/K79-1","v":-0.6121675562203519},{"$f":"L82/L79-1","v":-0.61012690047054075},-0.60807550741404959,-0.60601332055445367,-0.60394028309806069,-0.60185633795234783,-0.59976142772438856,-0.59765549471927226,-0.59553848093851547,-0.5934103280784645,-0.59127097752868951,-0.58912037037037068,-0.54565429211214256,-0.5432636639012387,-0.5408604569355594,-0.53844460502954283,-0.53601604164937855,-0.5335746999111759,-0.53112051257912152,-0.5286534120636277,-0.52617333041947134,-0.52368019934392163,-0.52117395017486023,-0.51865451388888961,-0.46773400320937553,-0.46493338226030168,-0.46211802530000845,-0.45928785479210987,-0.45644279279224753,-0.45358276094594308,-0.4507076804864415,-0.44781747223254054,-0.44491205658641109,-0.44199135353140462,-0.43905528262984916,-0.43610376302083464,-0.43313671341798543,-0.4301540521072218,-0.42715569694450939,-0.42414156535359759,-0.42111157432374413,-0.41806564040742999,-0.41500367971806063,-0.41192560792765609,-0.40883134026452839,-0.40572079151094653,-0.40259387600079011,-0.3994505076171897,-0.39629059979015524,-0.39311406549419192,-0.38992081724590333,-0.38671076710158203,-0.38348382665478808,-0.38023990703391364,-0.37697891889973534,-0.37370077244295441,-0.37040537738172341,-0.36709264295915878,-0.36376247794084204,-0.36041479061230763,-0.35704948877651599,-0.35366647975131504,-0.3502656703668876,-0.34684696696318551,-0.34341027538735003,{"$f":"BX82/BX79-1","v":-0.33995550099111849},-0.33648254862821858,-0.33299132265174713,-0.3294817269115361,-0.32595366475150456,-0.32240703900699741,-0.31884175200210818,-0.31525770554699006,-0.31165480093515108,-0.30803293894073591,-0.30439201981579322,-0.30073194328752839,-0.29705260855554183,-0.29335391428905344,-0.28963575862411128,-0.28589803916078649,-0.28214065296035307,-0.27836349654245285,-0.27456646588224587,-0.27074945640754511,-0.26691236299593657,-0.26305507997188438,-0.25917750110382054,-0.25527951960121853,-0.25136102811165295,-0.2474219187178428,-0.24346208293467941,-0.23948141170623849,-0.23547979540277697,-0.23145712381771322,-0.22741328616459278,-0.22334817107403637,-0.21926166659067314,-0.21515366017005766,-0.21102403867556963,-0.2068726883752986,-0.20269949493891115,-0.19850434343450329,-0.19428711832543422,-0.19004770346714472,-0.18578598210395803,-0.1815018368658653,-0.17719514976529194,-0.1728658021938495,-0.16851367491906777,-0.16413864808111234,-0.15974060118948241,-0.15531941311969355,-0.150874962109941,-0.14640712575774673,-0.1419157810165883,-0.13740080419251,-0.13286207094071611,-0.12829945626214734,-0.12371283450003678,-0.11910207933645056,-0.114467063788808,-0.10980766020638544,-0.10512374026679971,-0.10041517497247454,-9.5681834647088126E-2,-9.0923588932001254E-2,-8.6140306782667375E-2,-8.1331856465023833E-2,{"$f":"EJ82/EJ79-1","v":-7.6498105551863538E-2},-7.1638920919187665E-2,-6.6754168742539921E-2,-6.184371449332049E-2,-5.6907422935081442E-2,-5.1945158119801271E-2,-4.6956783384142442E-2,-4.194216134568618E-2,-3.6901153899149608E-2,-3.1833622212582235E-2,-2.6739426723541682E-2,-2.1618427135251195E-2,-1.6470482412735521E-2,-1.12954507789359E-2,-6.0931897108060795E-3,-8.6355593538733899E-4,4.3935945741373494E-3,9.6784066024107052E-3,1.4991025695887394E-2,2.0331598166843268E-2,2.5700271097404581E-2,3.1097192343598978E-2,3.65225105394269E-2,4.1976375100956309E-2,4.7458936230435622E-2,5.29703449204324E-2,5.8510752957990686E-2,6.4080312928811445E-2,6.9679178221455196E-2,7.5307503031566192E-2,8.0965442366118801E-2,8.6653152047686754E-2,9.2370788718734609E-2,9.8118509845931401E-2,0.10389647372448829,0.10970483948251708,0.11554376708541225,0.12141341734025879,0.1273139519002584,0.13324553326918265,0.13920832480584844,0.14520249072861668,0.15122819611991511,0.15728560693078486,0.16337488998545102,0.16949621298591566,0.175649744516579,0.18183565404887947,0.18805411194596289,0.19430528946737424,0.20058935877377393,0.2069064929316784,0.21325686591822746,0.21964065262597532,0.22605802886770832,0.2325091713812848,0.23899425783450412,0.24551346682999919,0.25206697791015542,0.25865497156205541,0.26527762922244946,0.27193513328275265,0.27862766709406817,0.28535541497223615,{"$f":"GV82/GV79-1","v":0.29211856220291077},0.29891729504666231,0.30575180074410802,0.31262226752106681,0.31952888459374518,0.32647184217394765,0.33345133147431394,0.34046754471358742,0.3475206751219071,0.35461091694613001,0.36173846545518096,0.36890351694542978,0.37610626874609832,0.38334691922469388,0.39062566779247354,0.39794271490993482,0.40529826209233755,0.41269251191525269,0.42012566802014306,0.42759793511996924,0.43510951900482975,0.44266062654762739,0.45025146570976626,0.45788224554688139,0.46555317621459347,0.47326446897429797,0.48101633619898321,0.4888089913790794,0.496642649128338,0.50451752518974291,0.51243383644145113,0.52039180090276593,0.52839163774014231,0.53643356727322145,0.54451781098089969,0.5526445915074274,0.56081413266854052,0.56902665945762565,0.5772823980519155,0.58558157581871795,0.59392442132167855,0.60231116432707488,0.61074203581014364,0.61921726796144405,0.62773709419325008,0.63630174914597926,0.64491146869465665,0.65356648995540856,0.66226705129199415,0.67101339232236956,0.67980575392528841,0.68864437824693314,0.69752950870758612,0.70646139000833275,0.71544026813780159,0.72446639037893612,0.73354000531580921,0.74266136284046613,0.75183071415980751,0.7610483118025082,0.7703144096259722,0.77962926282332212,0.7889931279304303,0.79840626283298155,{"$f":"JH82/JH79-1","v":0.80786892677357702},0.81738138035887253,0.82694388556675658,0.836556705753565,0.84622010566133521,0.85593435142509455,0.86569971058019313,0.87551645206966922,0.88538484625165803,0.89530516490683576,0.9052776812459058,0.91530266991712317,0.92538040701385715,0.93551117008219675,0.94569523812859324,0.95593289162754447,0.96622441252931957,0.97657008426772363,0.98697019176790346,0.99742502145419554,1.0079348612580139,1.0185000006257781,1.0291207305268881,1.0397973434617347,1.0505301334697568,1.0613193961375385,1.0721654286069504,1.0830685295833336,1.0940289993437236,1.1050471397451238,1.1161232542328157,1.1272576478487171,1.1384506272397834,1.1497025006664523,1.1610135780111346,1.1723841707867457,1.1838145921452892,1.1953051568864761,1.2068561814664003,1.218467984006248,1.2301408843010639,1.2418752038285548,1.2536712657579465,1.2655293949588815,1.2774499180103667,1.2894331632097691,1.3014794605818554,1.3135891418878818,1.3257625406347304,1.3379999920840953,1.3503018332617143,1.3626684029666518,1.3751000417806307,1.3875970920774088,1.4001598980322107,1.4127888056312061,1.4254841626810384,1.4382463188184023,1.4510756255196737,1.4639724361105912,1.4769371057759857,1.4899699915695588,1.5030714524237232,1.5162418491594822,{"$f":"LT82/LT79-1","v":1.529481544496369},1.5427909030624378,1.5561702914043019,1.5696200779972322,1.5831406332553031,1.5967323295415952,1.6103955411784501,1.6241306444577774,1.6379380176514218,1.6518180410215773,1.665771096831262,1.6797975693548448,1.6938978448886299,1.7080723117614927,1.7223213603455778,1.7366453830670485,1.751044774416894,1.7655199309617955,1.7800712513550456,1.7946991363475293,1.8094039887987607,1.8241862136879763,1.8390462181252909,1.8539844113629069,1.8690012048063882,1.884097012025987,1.8992722487680376,1.9145273329664043,1.9298626847539899,1.9452787264743092,1.9607758826931208,1.9763545802101161,1.9920152480706772,2.0077583175776916,2.0235842223034313,2.0394933981014929,2.0554862831187997,2.0715633178076733,2.0877249449379573,2.1039716096092174,2.1203037592629959,2.1367218436951365,2.1532263150681703,2.1698176279237713,2.1864962391952685,2.2032626082202391,2.2201171967531517,2.2370604689780866,2.2540928915215188,2.2712149334651688,2.2884270663589215,2.3057297642338135,2.3231235036150877,2.3406087635353172,2.3581860255475986,2.3758557737388126,2.3936184947429573,2.4114746777545513,2.4294248145421031,2.4474693994616592,2.465608929470414,2.483843904140401,2.5021748256722476,2.5206021989090073,{"$f":"OF82/OF79-1","v":2.5391265313500648},2.5577483331651099,2.5764681172081887,2.5952863990318313,2.6142036969012463,2.6332205318085928,2.6523374274873364,2.6715549104266634,2.6908735098859879,2.7102937579095241,2.7298161893409403,2.7494413418380894,2.7691697558878152,2.7890019748208372,2.808938544826717]
[null,"Period when retail exceeds Fit",null,null,null,{"$f":"MATCH(0,83:83)","v":155},{"$f":"INDEX(2:2,F84)","v":"2029-01-01"},"switch date",{"$f":"MATCH(I85,83:83)","v":173},{"$f":"INDEX(2:2,I84)","v":"2030-07-01"}]
[null,"Pct before switch",null,null,null,null,null,null,{"$f":"'General Assumptions'!F24","v":0.1},null,{"$f":"$I$85","v":0.1},{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Switch to use retail tariff",null,null,null,null,null,null,{"$f":"'General Assumptions'!F23","v":true},null,{"$f":"IF($I$86,K85<=K83,FALSE)","v":false},{"$f":"IF($I$86,L85<=L83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,BX85<=BX83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,EJ85<=EJ83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,GV85<=GV83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,JH85<=JH83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,LT85<=LT83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,OF85<=OF83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Tariff applied",null,null,null,null,null,null,null,{"$f":"IF(K86,K82,K79)","v":1.296},{"$f":"IF(L86,L82,L79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(BX86,BX82,BX79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(EJ86,EJ82,EJ79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,1.6658206178040182,{"$f":"IF(GV86,GV82,GV79)","v":1.6745856566149724},1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,2.3307345166315443,{"$f":"IF(JH86,JH82,JH79)","v":2.342998129098556},2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,3.2610494365106888,{"$f":"IF(LT86,LT82,LT79)","v":3.2782080816672945},3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,4.5627004497860737,{"$f":"IF(OF86,OF82,OF79)","v":4.5867079846296841},4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[]
[null,null,"Total Revenues",null,null,null,null,null,null,null,{"$f":"K87*K73","v":0},{"$f":"L87*L73","v":0},0,0,0,0,0,0,0,97313.125683344202,75397.043505513793,67219.344164083377,71572.412705561088,79301.443698746793,107959.28818244311,120803.2596189718,132875.88446861616,134293.79090174788,134950.47870638152,126537.66871098139,111961.82687683418,96828.779973181299,75021.778254044111,66884.780858699698,71216.18336017197,78906.74551393876,107421.95452127232,120201.99909877707,132214.53622628457,133625.38547269581,134278.80481874428,125907.86695932862,111404.57182856606,96346.844942618976,74648.380768237548,66551.8827377462,70861.727035164862,78514.01181615422,106887.29527068985,119603.73116515891,131556.47963841216,132960.30682304717,133610.47397824292,125281.19984932385,110850.09034337277,95867.308593251946,74276.841751873493,66220.641513287119,70509.034905884197,78123.232827772183,106355.29711965182,119008.44092345174,130901.69832181634,132298.53839479593,132945.46954590388,124657.65177926667,110298.36861670985,95390.158986393202,73907.151955000329,65891.048938637308,70158.098191596378,77734.398819836657,105825.94682336575,118416.1135531234,130250.17597485655,{"$f":"BX87*BX73","v":131640.0637123482},132283.77496556871,124037.20722510932,109749.39291274057,94915.384242776869,73539.302173705248,65563.096808156901,69808.908155271201,77347.500111814574,105299.23120296109,117826.7343074064,129601.89637702861,130984.86638211229,131625.37376348206,123419.85074006996,109203.14956399401,94442.972542262389,73173.283249884989,65236.776957047041,69461.456103364224,76962.52707135462,104775.13714516092,117240.28851293059,128956.84338856077,130332.93009209038,130970.24954788161,122805.56695424838,108659.62497102487,93972.912123540227,72809.086071017868,64912.081261146632,69115.73338560047,76579.470114047508,104253.65160195559,116656.76156935799,128315.00095001202,129684.23861147268,130318.38600858995,122194.34057424327,108118.80560207482,93505.191283839144,72446.701569937009,64589.001636730012,68771.731394758986,76198.31970318743,103734.76159027791,116076.13894901931,127676.35308187228,129038.77579023318,129669.76691660847,121586.1563827715,107580.67799273564,93039.79837863482,72086.120724604494,64267.530040305821,68429.441566458612,75819.066349534492,103218.45419167979,115498.40619655208,127040.88388416436,128396.52555872752,129024.37612371331,120980.99923828912,107045.22874561405,{"$f":"EJ87*EJ73","v":92576.721821359824},71727.334557886788,63947.658468416579,68088.85537894466,75441.70061107853,102704.71655201068,114923.54892854097,126408.57753604829,127757.47192729298,128382.19756205339,120378.85407461453,106512.44452999806,92115.950083115356,71370.334137331214,63629.378957439578,67749.964352876865,75066.213092804086,102193.53588109759,114351.55283315956,125779.4182954274,127121.59898585039,127743.21524375027,119779.70590055332,105982.3120815251,91657.471692384017,71015.110574943639,63312.683583388527,67412.760051118225,74692.594446456424,101684.89945242662,113782.40366981413,125153.39049855643,126488.8909035081,127107.41326050031,131566.28931069802,117023.72210534412,101739.01413836027,79240.928038709666,71018.033353428676,76014.975903539773,84666.914360380761,115870.20758807556,130337.55191820288,144117.33046128735,146421.58643557449,147911.77131666991,139420.70401553885,124009.95580194712,107812.76154653747,83971.555570072756,75257.759870019625,80553.016367042685,89721.469449300435,122787.57728133735,138118.61186709086,152721.03347311571,155162.85190434364,156741.99977211544,147744.02174013367,131413.26272426426,114249.10739240122,88984.598229506562,79750.595070232244,85361.974646457631,{"$f":"GV87*GV73","v":95077.777913076556},130117.90906786959,146364.19560852472,161838.37148830428,164425.96475815738,166099.38664018264,156564.23566413965,139258.54184979355,121069.69854701425,94296.916001026722,84511.649364012497,90458.024344371108,100753.85421542256,137885.8564934622,155102.03488538504,171500.00815439102,174242.07891794993,176015.40290640711,165911.01014030166,147572.17860743345,128297.47418437875,99926.375397806842,89556.935242125895,95858.30461604023,106768.78827083376,146117.54490320562,164361.51700604893,181738.4377170513,184644.20817176855,186523.39835197109,175815.78046230704,156382.13361758334,135956.74293101032,105891.90955125929,94903.421129746304,101580.97781220611,113142.80964824052,154840.65930687109,174173.78368048256,192588.09430551549,195667.33720752905,197658.71371647815,186311.85858871136,165718.03672996553,144073.26462128767,112213.58188739205,100569.08845506598,107645.29056314281,119897.3556075745,164084.53748979283,184571.8357567791,204085.46774224969,207348.53927434824,209458.79955676777,197434.54517850786,175611.28667543881,152674.3369335387,118912.65360459914,106572.99212486166,114071.63850938118,127055.14319807001,173880.26868240334,195590.64421039427,216269.22626639227,{"$f":"JH87*JH73","v":219727.10086817489},221963.3422015165,209221.24831514127,186095.1566669551,161788.88719824012,126011.65517982758,112935.32461040917,120881.63489681072,134640.24566078288,184260.79812027115,207267.26775936046,229180.34658369346,232844.65386106519,235214.39722524001,221711.60931826153,197204.90630481858,171447.56968710123,133534.46214361174,119677.4838592817,128098.18326686118,142678.17339228606,195261.03784629857,219640.97750104673,242862.25168034431,246745.31551848276,249256.53089059968,234947.63606635106,208977.90016261057,181682.86871023854,141506.37537882457,126822.14526143511,135745.55448623645,151195.95974184055,206917.98412773287,232753.388989645,257360.95686419372,261475.83687553203,264136.97003471368,248973.84427861747,221453.7334526089,192529.20786817759,149954.20621320675,134393.33791161707,143849.46837526915,160222.25193059703,219270.84188288977,246648.60219858921,272725.22452452406,277085.75997114927,279905.76090357685,263837.4072313176,234674.3651933464,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT87*LT73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF87*OF73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Costs"]
[null,"O&M Contract costs",null,null,null,null,null,{"$f":"'Risk Analysis'!P9","v":1},{"$f":"(F28*F21)/12","v":570.43073341094293},null,{"$f":"$I$92*K6*K55*$H$92","v":0},{"$f":"$I$92*L6*L55*$H$92","v":0},0,0,0,0,0,0,0,8285.577000656991,8285.577000656991,8285.577000656991,8736.7717878214789,8736.7717878214789,8736.7717878214789,8736.7717878214789,8736.7717878214789,8736.7717878214789,8736.7717878214789,8736.7717878214789,8736.7717878214789,8736.7717878214789,8736.7717878214789,8736.7717878214789,9212.5365881483922,9212.5365881483922,9212.5365881483922,9212.5365881483922,9212.5365881483922,9212.5365881483922,9212.5365881483922,9212.5365881483922,9212.5365881483922,9212.5365881483922,9212.5365881483922,9212.5365881483922,9714.2093726515213,9714.2093726515213,9714.2093726515213,9714.2093726515213,9714.2093726515213,9714.2093726515213,9714.2093726515213,9714.2093726515213,9714.2093726515213,9714.2093726515213,9714.2093726515213,9714.2093726515213,10243.200972152346,10243.200972152346,10243.200972152346,10243.200972152346,10243.200972152346,10243.200972152346,10243.200972152346,10243.200972152346,10243.200972152346,10243.200972152346,10243.200972152346,10243.200972152346,10800.999044893315,10800.999044893315,10800.999044893315,10800.999044893315,10800.999044893315,{"$f":"$I$92*BX6*BX55*$H$92","v":10800.999044893315},10800.999044893315,10800.999044893315,10800.999044893315,10800.999044893315,10800.999044893315,10800.999044893315,11389.172260209287,11389.172260209287,11389.172260209287,11389.172260209287,11389.172260209287,11389.172260209287,11389.172260209287,11389.172260209287,11389.172260209287,11389.172260209287,11389.172260209287,11389.172260209287,12009.374710022661,12009.374710022661,12009.374710022661,12009.374710022661,12009.374710022661,12009.374710022661,12009.374710022661,12009.374710022661,12009.374710022661,12009.374710022661,12009.374710022661,12009.374710022661,12663.35056056845,12663.35056056845,12663.35056056845,12663.35056056845,12663.35056056845,12663.35056056845,12663.35056056845,12663.35056056845,12663.35056056845,12663.35056056845,12663.35056056845,12663.35056056845,13352.938957431086,13352.938957431086,13352.938957431086,13352.938957431086,13352.938957431086,13352.938957431086,13352.938957431086,13352.938957431086,13352.938957431086,13352.938957431086,13352.938957431086,13352.938957431086,14080.079197687235,14080.079197687235,14080.079197687235,14080.079197687235,14080.079197687235,14080.079197687235,14080.079197687235,14080.079197687235,14080.079197687235,{"$f":"$I$92*EJ6*EJ55*$H$92","v":14080.079197687235},14080.079197687235,14080.079197687235,14846.816183699906,14846.816183699906,14846.816183699906,14846.816183699906,14846.816183699906,14846.816183699906,14846.816183699906,14846.816183699906,14846.816183699906,14846.816183699906,14846.816183699906,14846.816183699906,15655.306173901387,15655.306173901387,15655.306173901387,15655.306173901387,15655.306173901387,15655.306173901387,15655.306173901387,15655.306173901387,15655.306173901387,15655.306173901387,15655.306173901387,15655.306173901387,16507.822846737599,16507.822846737599,16507.822846737599,16507.822846737599,16507.822846737599,16507.822846737599,16507.822846737599,16507.822846737599,16507.822846737599,16507.822846737599,16507.822846737599,16507.822846737599,17406.76369482727,17406.76369482727,17406.76369482727,17406.76369482727,17406.76369482727,17406.76369482727,17406.76369482727,17406.76369482727,17406.76369482727,17406.76369482727,17406.76369482727,17406.76369482727,18354.656767317862,18354.656767317862,18354.656767317862,18354.656767317862,18354.656767317862,18354.656767317862,18354.656767317862,18354.656767317862,18354.656767317862,18354.656767317862,18354.656767317862,18354.656767317862,19354.167779399526,{"$f":"$I$92*GV6*GV55*$H$92","v":19354.167779399526},19354.167779399526,19354.167779399526,19354.167779399526,19354.167779399526,19354.167779399526,19354.167779399526,19354.167779399526,19354.167779399526,19354.167779399526,19354.167779399526,20408.107608970786,20408.107608970786,20408.107608970786,20408.107608970786,20408.107608970786,20408.107608970786,20408.107608970786,20408.107608970786,20408.107608970786,20408.107608970786,20408.107608970786,20408.107608970786,21519.440201538502,21519.440201538502,21519.440201538502,21519.440201538502,21519.440201538502,21519.440201538502,21519.440201538502,21519.440201538502,21519.440201538502,21519.440201538502,21519.440201538502,21519.440201538502,22691.290905582682,22691.290905582682,22691.290905582682,22691.290905582682,22691.290905582682,22691.290905582682,22691.290905582682,22691.290905582682,22691.290905582682,22691.290905582682,22691.290905582682,22691.290905582682,23926.955261827276,23926.955261827276,23926.955261827276,23926.955261827276,23926.955261827276,23926.955261827276,23926.955261827276,23926.955261827276,23926.955261827276,23926.955261827276,23926.955261827276,23926.955261827276,25229.908271134704,25229.908271134704,25229.908271134704,25229.908271134704,25229.908271134704,{"$f":"$I$92*JH6*JH55*$H$92","v":25229.908271134704},25229.908271134704,25229.908271134704,25229.908271134704,25229.908271134704,25229.908271134704,25229.908271134704,26603.814167087581,26603.814167087581,26603.814167087581,26603.814167087581,26603.814167087581,26603.814167087581,26603.814167087581,26603.814167087581,26603.814167087581,26603.814167087581,26603.814167087581,26603.814167087581,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,28052.536720740864,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*LT6*LT55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*OF6*OF55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adminstrative costs",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!42:42)*K54/12*K6","v":0},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!42:42)*L54/12*L6","v":0},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!42:42)*M54/12*M6","v":0},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!42:42)*N54/12*N6","v":0},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!42:42)*O54/12*O6","v":0},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!42:42)*P54/12*P6","v":0},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Q54/12*Q6","v":0},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!42:42)*R54/12*R6","v":0},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!42:42)*S54/12*S6","v":0},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!42:42)*T54/12*T6","v":1053.8804296206201},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!42:42)*U54/12*U6","v":1059.4256262456367},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!42:42)*V54/12*V6","v":1064.9999999999993},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!42:42)*W54/12*W6","v":1070.6037044048423},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!42:42)*X54/12*X6","v":1076.2368937890813},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Y54/12*Y6","v":1081.8997232936636},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Z54/12*Z6","v":1087.592348875841},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AA54/12*AA6","v":1093.3149273134643},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AB54/12*AB6","v":1099.0676162093018},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AC54/12*AC6","v":1104.8505739953791},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AD54/12*AD6","v":1110.6639599373425},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AE54/12*AE6","v":1116.5079341388457},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AF54/12*AF6","v":1122.3826575459591},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AG54/12*AG6","v":1128.2882919516021},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AH54/12*AH6","v":1134.2249999999981},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AI54/12*AI6","v":1140.1929451911558},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AJ54/12*AJ6","v":1146.1922918853702},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AK54/12*AK6","v":1152.2232053077503},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AL54/12*AL6","v":1158.2858515527694},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AM54/12*AM6","v":1164.3803975888384},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AN54/12*AN6","v":1170.5070112629053},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AO54/12*AO6","v":1176.6658613050774},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AP54/12*AP6","v":1182.8571173332684},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AQ54/12*AQ6","v":1189.0809498578697},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AR54/12*AR6","v":1195.3375302864454},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AS54/12*AS6","v":1201.6270309284553},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AT54/12*AT6","v":1207.949624999997},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AU54/12*AU6","v":1214.30548662858},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AV54/12*AV6","v":1220.6947908579182},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AW54/12*AW6","v":1227.1177136527531},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AX54/12*AX6","v":1233.5744319036983},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AY54/12*AY6","v":1240.0651234321115},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AZ54/12*AZ6","v":1246.5899669949929},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BA54/12*BA6","v":1253.1491422899064},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BB54/12*BB6","v":1259.7428299599298},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BC54/12*BC6","v":1266.3712115986298},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BD54/12*BD6","v":1273.0344697550631},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BE54/12*BE6","v":1279.7327879388033},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BF54/12*BF6","v":1286.4663506249951},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BG54/12*BG6","v":1293.2353432594359},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BH54/12*BH6","v":1300.0399522636815},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BI54/12*BI6","v":1306.8803650401805},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BJ54/12*BJ6","v":1313.7567699774372},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BK54/12*BK6","v":1320.6693564551974},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BL54/12*BL6","v":1327.6183148496659},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BM54/12*BM6","v":1334.6038365387487},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BN54/12*BN6","v":1341.6261139073238},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BO54/12*BO6","v":1348.6853403525395},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BP54/12*BP6","v":1355.7817102891406},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BQ54/12*BQ6","v":1362.9154191548241},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BR54/12*BR6","v":1370.0866634156184},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BS54/12*BS6","v":1377.2956405712978},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BT54/12*BT6","v":1384.5425491608191},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BU54/12*BU6","v":1391.827588767791},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BV54/12*BV6","v":1399.1509600259694},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BW54/12*BW6","v":1406.512864624784},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BX54/12*BX6","v":1413.913505314893},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BY54/12*BY6","v":1421.3530859137663},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BZ54/12*BZ6","v":1428.8318113112985},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CA54/12*CA6","v":1436.3498874754532},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CB54/12*CB6","v":1443.9075214579336},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CC54/12*CC6","v":1451.5049213998864},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CD54/12*CD6","v":1459.1422965376323},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CE54/12*CE6","v":1466.8198572084311},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CF54/12*CF6","v":1474.5378148562713},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CG54/12*CG6","v":1482.2963820376963},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CH54/12*CH6","v":1490.0957724276559},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CI54/12*CI6","v":1497.9362008253936},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CJ54/12*CJ6","v":1505.8178831603598},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CK54/12*CK6","v":1513.7410364981597},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CL54/12*CL6","v":1521.7058790465317},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CM54/12*CM6","v":1529.7126301613564},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CN54/12*CN6","v":1537.761510352698},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CO54/12*CO6","v":1545.8527412908777},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CP54/12*CP6","v":1553.9865458125771},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CQ54/12*CQ6","v":1562.1631479269779},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CR54/12*CR6","v":1570.3827728219276},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CS54/12*CS6","v":1578.6456468701447},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CT54/12*CT6","v":1586.951997635452},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CU54/12*CU6","v":1595.3020538790424},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CV54/12*CV6","v":1603.6960455657816},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CW54/12*CW6","v":1612.1342038705382},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CX54/12*CX6","v":1620.6167611845542},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CY54/12*CY6","v":1629.1439511218425},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CZ54/12*CZ6","v":1637.7160085256216},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DA54/12*DA6","v":1646.3331694747828},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DB54/12*DB6","v":1654.9956712903929},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DC54/12*DC6","v":1663.7037525422293},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DD54/12*DD6","v":1672.4576530553511},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DE54/12*DE6","v":1681.2576139167024},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DF54/12*DF6","v":1690.1038774817546},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DG54/12*DG6","v":1698.9966873811784},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DH54/12*DH6","v":1707.9362885275557},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DI54/12*DI6","v":1716.9229271221218},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DJ54/12*DJ6","v":1725.9568506615487},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DK54/12*DK6","v":1735.0383079447608},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DL54/12*DL6","v":1744.1675490797854},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DM54/12*DM6","v":1753.3448254906423},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DN54/12*DN6","v":1762.5703899242669},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DO54/12*DO6","v":1771.8444964574726},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DP54/12*DP6","v":1781.167400503947},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DQ54/12*DQ6","v":1790.5393588212864},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DR54/12*DR6","v":1799.9606295180672},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DS54/12*DS6","v":1809.4314720609536},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DT54/12*DT6","v":1818.9521472818451},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DU54/12*DU6","v":1828.5229173850578},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DV54/12*DV6","v":1838.1440459545477},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DW54/12*DW6","v":1847.8157979611685},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DX54/12*DX6","v":1857.5384397699697},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DY54/12*DY6","v":1867.312239147532},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DZ54/12*DZ6","v":1877.1374652693423},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EA54/12*EA6","v":1887.0143887272068},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EB54/12*EB6","v":1896.943281536702},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EC54/12*EC6","v":1906.9244171446683},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ED54/12*ED6","v":1916.9580704367397},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EE54/12*EE6","v":1927.0445177449137},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EF54/12*EF6","v":1937.1840368551632},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EG54/12*EG6","v":1947.3769070150847},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EH54/12*EH6","v":1957.6234089415914},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EI54/12*EI6","v":1967.9238248286429},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EJ54/12*EJ6","v":1978.2784383550161},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EK54/12*EK6","v":1988.6875346921199},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EL54/12*EL6","v":1999.1514005118479},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EM54/12*EM6","v":2009.6703239944734},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EN54/12*EN6","v":2020.2445948365857},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EO54/12*EO6","v":2030.8745042590699},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EP54/12*EP6","v":2041.5603450151259},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EQ54/12*EQ6","v":2052.3024113983315},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ER54/12*ER6","v":2063.100999250747},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ES54/12*ES6","v":2073.9564059710633},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ET54/12*ET6","v":2084.8689305227931},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EU54/12*EU6","v":2095.838873442503},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EV54/12*EV6","v":2106.8665368480902},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EW54/12*EW6","v":2117.9522244471059},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EX54/12*EX6","v":2129.0962415451163},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EY54/12*EY6","v":2140.2988950541121},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EZ54/12*EZ6","v":2151.5604935009619},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FA54/12*FA6","v":2162.8813470359078},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FB54/12*FB6","v":2174.2617674411072},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FC54/12*FC6","v":2185.702068139221},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FD54/12*FD6","v":2197.202564202043},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FE54/12*FE6","v":2208.7635723591802},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FF54/12*FF6","v":2220.3854110067723},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FG54/12*FG6","v":2232.0684002162629},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FH54/12*FH6","v":2243.8128617432139},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FI54/12*FI6","v":2255.6191190361656},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FJ54/12*FJ6","v":2267.4874972455468},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FK54/12*FK6","v":2279.4183232326272},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FL54/12*FL6","v":2291.4119255785222},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FM54/12*FM6","v":2303.4686345932391},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FN54/12*FN6","v":2315.5887823247763},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FO54/12*FO6","v":2327.7727025682675},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FP54/12*FP6","v":2340.0207308751733},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FQ54/12*FQ6","v":2352.3332045625243},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FR54/12*FR6","v":2364.7104627222093},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FS54/12*FS6","v":2377.1528462303172},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FT54/12*FT6","v":2389.6606977565193},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FU54/12*FU6","v":2402.2343617735128},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FV54/12*FV6","v":2414.8741845665036},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FW54/12*FW6","v":2427.5805142427448},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FX54/12*FX6","v":2440.3537007411228},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FY54/12*FY6","v":2453.1940958417968},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FZ54/12*FZ6","v":2466.1020531758841},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GA54/12*GA6","v":2479.0779282352019},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GB54/12*GB6","v":2492.1220783820568},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GC54/12*GC6","v":2505.2348628590853},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GD54/12*GD6","v":2518.4166427991508},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GE54/12*GE6","v":2531.667781235285},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GF54/12*GF6","v":2544.9886431106906},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GG54/12*GG6","v":2558.3795952887886},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GH54/12*GH6","v":2571.8410065633238},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GI54/12*GI6","v":2585.3732476685204},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GJ54/12*GJ6","v":2598.9766912892933},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GK54/12*GK6","v":2612.6517120715107},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GL54/12*GL6","v":2626.3986866323135},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GM54/12*GM6","v":2640.2179935704876},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GN54/12*GN6","v":2654.1100134768881},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GO54/12*GO6","v":2668.0751289449236},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GP54/12*GP6","v":2682.1137245810928},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GQ54/12*GQ6","v":2696.2261870155762},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GR54/12*GR6","v":2710.4129049128828},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GS54/12*GS6","v":2724.6742689825574},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GT54/12*GT6","v":2739.0106719899377},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GU54/12*GU6","v":2753.4225087669715},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GV54/12*GV6","v":2767.9101762230944},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GW54/12*GW6","v":2782.4740733561557},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GX54/12*GX6","v":2797.1146012634113},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GY54/12*GY6","v":2811.8321631525664},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GZ54/12*GZ6","v":2826.6271643528821},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HA54/12*HA6","v":2841.5000123263403},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HB54/12*HB6","v":2856.4511166788602},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HC54/12*HC6","v":2871.4808891715852},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HD54/12*HD6","v":2886.5897437322169},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HE54/12*HE6","v":2901.7780964664203},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HF54/12*HF6","v":2917.0463656692796},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HG54/12*HG6","v":2932.3949718368208},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HH54/12*HH6","v":2947.8243376775918},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HI54/12*HI6","v":2963.3348881243023},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HJ54/12*HJ6","v":2978.9270503455296},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HK54/12*HK6","v":2994.6012537574802},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HL54/12*HL6","v":3010.3579300358165},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HM54/12*HM6","v":3026.1975131275499},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HN54/12*HN6","v":3042.1204392629838},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HO54/12*HO6","v":3058.1271469677358},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HP54/12*HP6","v":3074.2180770748087},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HQ54/12*HQ6","v":3090.393672736735},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HR54/12*HR6","v":3106.6543794377799},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HS54/12*HS6","v":3123.0006450062119},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HT54/12*HT6","v":3139.4329196266331},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HU54/12*HU6","v":3155.9516558523796},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HV54/12*HV6","v":3172.5573086179866},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HW54/12*HW6","v":3189.2503352517138},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HX54/12*HX6","v":3206.0311954881417},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HY54/12*HY6","v":3222.9003514808373},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HZ54/12*HZ6","v":3239.8582678150747},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IA54/12*IA6","v":3256.9054115206359},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IB54/12*IB6","v":3274.0422520846678},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IC54/12*IC6","v":3291.2692614646198},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ID54/12*ID6","v":3308.5869141012331},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IE54/12*IE6","v":3325.9956869316125},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IF54/12*IF6","v":3343.4960594023614},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IG54/12*IG6","v":3361.0885134827818},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IH54/12*IH6","v":3378.7735336781529},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!42:42)*II54/12*II6","v":3396.5516070430713},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IJ54/12*IJ6","v":3414.4232231948681},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IK54/12*IK6","v":3432.3888743270886},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IL54/12*IL6","v":3450.4490552230513},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IM54/12*IM6","v":3468.6042632694734},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IN54/12*IN6","v":3486.8549984701681},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IO54/12*IO6","v":3505.201763459816},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IP54/12*IP6","v":3523.6450635178094},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IQ54/12*IQ6","v":3542.185406582164},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IR54/12*IR6","v":3560.8233032635108},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IS54/12*IS6","v":3579.5592668591585},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IT54/12*IT6","v":3598.3938133672291},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IU54/12*IU6","v":3617.3274615008681},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IV54/12*IV6","v":3636.3607327025311},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IW54/12*IW6","v":3655.4941511583456},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IX54/12*IX6","v":3674.7282438125462},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IY54/12*IY6","v":3694.0635403819851},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IZ54/12*IZ6","v":3713.5005733707253},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JA54/12*JA6","v":3733.0398780847008},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JB54/12*JB6","v":3752.6819926464636},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JC54/12*JC6","v":3772.4274580100009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JD54/12*JD6","v":3792.2768179756354},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JE54/12*JE6","v":3812.230619205},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JF54/12*JF6","v":3832.289411236095},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JG54/12*JG6","v":3852.4537464984201},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JH54/12*JH6","v":3872.7241803281918},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JI54/12*JI6","v":3893.1012709836341},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JJ54/12*JJ6","v":3913.5855796603573},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JK54/12*JK6","v":3934.17767050681},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JL54/12*JL6","v":3954.8781106398183},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JM54/12*JM6","v":3975.6874701602023},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JN54/12*JN6","v":3996.6063221684794},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JO54/12*JO6","v":4017.6352427806464},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JP54/12*JP6","v":4038.7748111440469},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JQ54/12*JQ6","v":4060.0256094533202},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JR54/12*JR6","v":4081.3882229664359},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JS54/12*JS6","v":4102.8632400208126},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JT54/12*JT6","v":4124.4512520495182},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JU54/12*JU6","v":4146.1528535975649},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JV54/12*JV6","v":4167.9686423382745},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JW54/12*JW6","v":4189.8992190897479},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JX54/12*JX6","v":4211.9451878314012},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JY54/12*JY6","v":4234.1071557206105},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JZ54/12*JZ6","v":4256.385733109425},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KA54/12*KA6","v":4278.7815335613841},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KB54/12*KB6","v":4301.2951738684051},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KC54/12*KC6","v":4323.9272740677816},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KD54/12*KD6","v":4346.6784574592502},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KE54/12*KE6","v":4369.5493506221619},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KF54/12*KF6","v":4392.5405834327348},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KG54/12*KG6","v":4415.6527890814041},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KH54/12*KH6","v":4438.8866040902603},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KI54/12*KI6","v":4462.2426683305785},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KJ54/12*KJ6","v":4485.721625040439},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KK54/12*KK6","v":4509.324120842447},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KL54/12*KL6","v":4533.0508057615352},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KM54/12*KM6","v":4556.9023332428706},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KN54/12*KN6","v":4580.879360169849},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KO54/12*KO6","v":4604.9825468821846},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KP54/12*KP6","v":4629.2125571940987},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KQ54/12*KQ6","v":4653.570058412598},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KR54/12*KR6","v":4678.0557213558577},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KS54/12*KS6","v":4702.6702203716914},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KT54/12*KT6","v":4727.4142333561231},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KU54/12*KU6","v":4752.2884417720616},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KV54/12*KV6","v":4777.2935306680638},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KW54/12*KW6","v":4802.4301886972016},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KX54/12*KX6","v":4827.6991081360293},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KY54/12*KY6","v":4853.1009849036518},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KZ54/12*KZ6","v":4878.6365185808836},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LA54/12*LA6","v":4904.3064124295215},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LB54/12*LB6","v":4930.1113734117098},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LC54/12*LC6","v":4956.0521122094124},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LD54/12*LD6","v":4982.1293432439843},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LE54/12*LE6","v":5008.3437846958459},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LF54/12*LF6","v":5034.6961585242661},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LG54/12*LG6","v":5061.1871904872405},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LH54/12*LH6","v":0},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LI54/12*LI6","v":0},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LJ54/12*LJ6","v":0},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LK54/12*LK6","v":0},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LL54/12*LL6","v":0},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LM54/12*LM6","v":0},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LN54/12*LN6","v":0},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LO54/12*LO6","v":0},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LP54/12*LP6","v":0},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LQ54/12*LQ6","v":0},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LR54/12*LR6","v":0},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LS54/12*LS6","v":0},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LT54/12*LT6","v":0},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LU54/12*LU6","v":0},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LV54/12*LV6","v":0},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LW54/12*LW6","v":0},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LX54/12*LX6","v":0},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LY54/12*LY6","v":0},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LZ54/12*LZ6","v":0},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MA54/12*MA6","v":0},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MB54/12*MB6","v":0},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MC54/12*MC6","v":0},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MD54/12*MD6","v":0},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ME54/12*ME6","v":0},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MF54/12*MF6","v":0},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MG54/12*MG6","v":0},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MH54/12*MH6","v":0},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MI54/12*MI6","v":0},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MJ54/12*MJ6","v":0},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MK54/12*MK6","v":0},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ML54/12*ML6","v":0},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MM54/12*MM6","v":0},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MN54/12*MN6","v":0},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MO54/12*MO6","v":0},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MP54/12*MP6","v":0},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MQ54/12*MQ6","v":0},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MR54/12*MR6","v":0},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MS54/12*MS6","v":0},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MT54/12*MT6","v":0},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MU54/12*MU6","v":0},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MV54/12*MV6","v":0},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MW54/12*MW6","v":0},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MX54/12*MX6","v":0},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MY54/12*MY6","v":0},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MZ54/12*MZ6","v":0},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NA54/12*NA6","v":0},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NB54/12*NB6","v":0},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NC54/12*NC6","v":0},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ND54/12*ND6","v":0},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NE54/12*NE6","v":0},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NF54/12*NF6","v":0},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NG54/12*NG6","v":0},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NH54/12*NH6","v":0},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NI54/12*NI6","v":0},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NJ54/12*NJ6","v":0},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NK54/12*NK6","v":0},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NL54/12*NL6","v":0},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NM54/12*NM6","v":0},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NN54/12*NN6","v":0},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NO54/12*NO6","v":0},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NP54/12*NP6","v":0},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NQ54/12*NQ6","v":0},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NR54/12*NR6","v":0},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NS54/12*NS6","v":0},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NT54/12*NT6","v":0},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NU54/12*NU6","v":0},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NV54/12*NV6","v":0},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NW54/12*NW6","v":0},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NX54/12*NX6","v":0},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NY54/12*NY6","v":0},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NZ54/12*NZ6","v":0},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OA54/12*OA6","v":0},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OB54/12*OB6","v":0},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OC54/12*OC6","v":0},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OD54/12*OD6","v":0},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OE54/12*OE6","v":0},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OF54/12*OF6","v":0},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OG54/12*OG6","v":0},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OH54/12*OH6","v":0},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OI54/12*OI6","v":0},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OJ54/12*OJ6","v":0},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OK54/12*OK6","v":0},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OL54/12*OL6","v":0},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OM54/12*OM6","v":0},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ON54/12*ON6","v":0},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OO54/12*OO6","v":0},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OP54/12*OP6","v":0},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OQ54/12*OQ6","v":0},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OR54/12*OR6","v":0},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OS54/12*OS6","v":0},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OT54/12*OT6","v":0}]
[null,"Rental payments to rooftop owners",null,null,null,null,{"$f":"F34","v":0},null,null,null,{"$f":"$G$94*K89","v":0},{"$f":"$G$94*L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*EJ89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*GV89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*JH89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total operating Costs",null,null,null,null,null,null,null,{"$f":"SUM(K92:K94)","v":0},{"$f":"SUM(L92:L94)","v":0},0,0,0,0,0,0,0,9339.4574302776109,9345.0026269026275,9350.577000656991,9807.3754922263215,9813.0086816105595,9818.6715111151425,9824.3641366973206,9830.086715134943,9835.8394040307812,9841.6223618168588,9847.4357477588219,9853.2797219603253,9859.1544453674378,9865.0600797730804,9870.9967878214775,10352.729533339549,10358.728880033763,10364.759793456142,10370.822439701162,10376.916985737231,10383.043599411298,10389.202449453469,10395.39370548166,10401.617538006261,10407.874118434838,10414.163619076848,10420.48621314839,10928.514859280102,10934.90416350944,10941.327086304274,10947.78380455522,10954.274496083633,10960.799339646514,10967.358514941428,10973.952202611452,10980.58058425015,10987.243842406584,10993.942160590324,11000.675723276516,11536.436315411782,11543.240924416028,11550.081337192527,11556.957742129784,11563.870328607543,11570.819287002012,11577.804808691095,11584.827086059669,11591.886312504887,11598.982682441487,11606.11639130717,11613.287635567965,12178.294685464612,12185.541594054133,12192.826633661105,12200.150004919284,12207.5119095181,{"$f":"SUM(BX92:BX94)","v":12214.912550208208},12222.352130807081,12229.830856204613,12237.348932368768,12244.906566351248,12252.503966293201,12260.141341430946,12855.992117417718,12863.710075065559,12871.468642246982,12879.268032636943,12887.108461034681,12894.990143369647,12902.913296707447,12910.878139255819,12918.884890370644,12926.933770561986,12935.025001500164,12943.158806021864,13571.537857949639,13579.757482844589,13588.020356892806,13596.326707658112,13604.676763901703,13613.070755588442,13621.5089138932,13629.991471207215,13638.518661144504,13647.090718548283,13655.707879497444,13664.370381313054,14327.054313110679,14335.808213623801,14344.608174485153,14353.454438050205,14362.347247949629,14371.286849096005,14380.273487690571,14389.307411229998,14398.38886851321,14407.518109648236,14416.695386059091,14425.920950492717,15124.783453888558,15134.106357935034,15143.478316252373,15152.899586949154,15162.370429492039,15171.891104712931,15181.461874816145,15191.083003385635,15200.754755392254,15210.477397201055,15220.251196578618,15230.076422700429,15967.093586414441,15977.022479223937,15987.003614831903,15997.037268123975,16007.12371543215,16017.263234542399,16027.45610470232,16037.702606628827,16048.003022515877,{"$f":"SUM(EJ92:EJ94)","v":16058.357636042252},16068.766732379356,16079.230598199083,16856.486507694379,16867.060778536492,16877.690687958977,16888.376528715031,16899.118595098236,16909.917182950652,16920.772589670971,16931.685114222699,16942.655057142409,16953.682720547997,16964.768408147011,16975.912425245024,17795.605068955498,17806.866667402348,17818.187520937296,17829.567941342495,17841.008242040607,17852.508738103428,17864.069746260568,17875.69158490816,17887.37457411765,17899.119035644602,17910.925292937551,17922.793671146934,18787.241169970228,18799.234772316122,18811.291481330838,18823.411629062375,18835.595549305868,18847.843577612774,18860.156051300124,18872.53330945981,18884.975692967917,18897.48354449412,18910.057208511113,18922.697031304102,19834.344209070015,19847.117395568392,19859.957790669068,19872.865748003154,19885.841623062472,19898.885773209327,19911.998557686355,19925.180337626422,19938.431476062557,19951.75233793796,19965.143290116059,19978.604701390595,20940.030014986383,20953.633458607153,20967.308479389372,20981.055453950175,20994.87476088835,21008.766780794751,21022.731896262783,21036.770491898955,21050.882954333436,21065.069672230744,21079.33103630042,21093.667439307799,22107.590288166499,{"$f":"SUM(GV92:GV94)","v":22122.077955622619},22136.641852755682,22151.282380662939,22165.999942552091,22180.794943752408,22195.667791725868,22210.618896078387,22225.64866857111,22240.757523131742,22255.945875865946,22271.214145068807,23340.502580807606,23355.931946648379,23371.442497095089,23387.034659316316,23402.708862728265,23418.465539006604,23434.305122098336,23450.22804823377,23466.234755938523,23482.325686045595,23498.501281707522,23514.761988408565,24642.440846544712,24658.873121165136,24675.391857390881,24691.997510156489,24708.690536790215,24725.471397026646,24742.340553019341,24759.298469353576,24776.345613059137,24793.482453623168,24810.709463003121,24828.027115639736,26017.286592514294,26034.786964985044,26052.379419065463,26070.064439260834,26087.842512625753,26105.714128777552,26123.679779909769,26141.739960805735,26159.895168852156,26178.14590405285,26196.492669042498,26214.93596910049,27469.14066840944,27487.778565090786,27506.514528686435,27525.349075194506,27544.282723328142,27563.315994529807,27582.449412985621,27601.683505639823,27621.018802209263,27640.455835198001,27659.995139911975,27679.637254473739,29002.335729144703,29022.185089110339,29042.138890339702,29062.197682370799,29082.362017633124,{"$f":"SUM(JH92:JH94)","v":29102.632451462894},29123.009542118336,29143.493850795061,29164.085941641515,29184.786381774524,29205.595741294906,29226.514593303182,30621.449409868226,30642.58897823163,30663.839776540903,30685.202390054015,30706.677407108393,30728.2654191371,30749.967020685144,30771.782809425855,30793.713386177329,30815.759354918984,30837.921322808194,30860.199900197007,32331.318254302249,32353.83189460927,32376.463994808644,32399.215178200113,32422.086071363025,32445.077304173599,32468.189509822267,32491.423324831125,32514.779389071442,32538.258345781302,32561.860841583311,32585.587526502401,32609.439053983733,32633.416080910712,32657.519267623047,32681.749277934963,32706.106779153462,32730.59244209672,32755.206941112556,32779.950954096988,32804.825162512927,32829.83025140893,32854.966909438066,32880.235828876896,32905.637705644513,32931.173239321746,32956.843133170383,32982.648094152573,33008.588832950278,33034.666063984849,33060.880505436711,33087.232879265131,33113.723911228102,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT92:LT94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF92:OF94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Working Capital"]
[null,"A/R"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J102","v":0},{"$f":"K102","v":0},0,0,0,0,0,0,0,0,97313.125683344202,75397.043505513808,67219.344164083377,71572.412705561073,79301.443698746793,107959.28818244312,120803.2596189718,132875.88446861616,134293.79090174788,134950.47870638152,126537.66871098138,111961.82687683417,96828.779973181285,75021.778254044082,66884.780858699654,71216.183360171912,78906.745513938717,107421.95452127229,120201.99909877703,132214.53622628452,133625.38547269575,134278.80481874419,125907.86695932853,111404.57182856597,96346.844942618889,74648.380768237461,66551.882737746113,70861.727035164775,78514.011816154147,106887.29527068978,119603.73116515882,131556.47963841207,132960.30682304708,133610.47397824284,125281.19984932375,110850.09034337265,95867.308593251815,74276.841751873348,66220.641513286973,70509.034905884037,78123.232827772023,106355.29711965166,119008.44092345158,130901.69832181616,132298.53839479579,132945.46954590376,124657.65177926657,110298.36861670976,95390.158986393115,73907.151955000227,65891.048938637221,70158.098191596277,77734.39881983657,105825.94682336565,118416.11355312332,{"$f":"BW102","v":130250.17597485645},131640.06371234811,132283.77496556859,124037.20722510919,109749.39291274043,94915.384242776738,73539.302173705102,65563.096808156755,69808.908155271056,77347.500111814414,105299.23120296093,117826.73430740624,129601.89637702845,130984.86638211214,131625.37376348194,123419.85074006984,109203.14956399388,94442.972542262243,73173.283249884858,65236.77695704691,69461.456103364078,76962.52707135446,104775.13714516076,117240.28851293043,128956.84338856061,130332.9300920902,130970.24954788144,122805.56695424822,108659.62497102472,93972.912123540067,72809.086071017708,64912.081261146464,69115.733385600295,76579.470114047319,104253.6516019554,116656.7615693578,128315.00095001185,129684.23861147252,130318.38600858979,122194.34057424309,108118.80560207464,93505.191283838954,72446.70156993682,64589.001636729823,68771.731394758797,76198.319703187255,103734.76159027773,116076.13894901912,127676.3530818721,129038.77579023299,129669.76691660828,121586.1563827713,107580.67799273544,93039.798378634616,72086.12072460429,64267.530040305603,68429.441566458394,75819.06634953426,103218.45419167954,115498.40619655185,127040.88388416411,128396.52555872727,129024.37612371308,120980.99923828889,{"$f":"EI102","v":107045.22874561381},92576.721821359606,71727.334557886585,63947.658468416368,68088.855378944456,75441.700611078326,102704.71655201048,114923.54892854078,126408.57753604812,127757.47192729281,128382.19756205323,120378.85407461436,106512.44452999788,92115.950083115196,71370.334137331069,63629.378957439432,67749.964352876719,75066.213092803941,102193.53588109744,114351.55283315941,125779.41829542724,127121.59898585023,127743.21524375009,119779.70590055313,105982.31208152493,91657.471692383842,71015.11057494345,63312.683583388352,67412.76005111805,74692.594446456249,101684.89945242646,113782.40366981397,125153.39049855627,126488.89090350794,127107.41326050014,131566.28931069787,117023.72210534397,101739.01413836013,79240.928038709506,71018.033353428516,76014.975903539598,84666.914360380586,115870.2075880754,130337.55191820271,144117.33046128717,146421.58643557428,147911.77131666974,139420.70401553865,124009.95580194693,107812.76154653727,83971.555570072538,75257.759870019421,80553.016367042495,89721.469449300246,122787.57728133717,138118.61186709069,152721.03347311553,155162.85190434346,156741.99977211526,147744.02174013347,131413.26272426403,114249.107392401,88984.59822950633,79750.595070232011,{"$f":"GU102","v":85361.974646457398},95077.777913076323,130117.90906786938,146364.19560852449,161838.37148830405,164425.96475815715,166099.38664018241,156564.23566413944,139258.54184979337,121069.69854701406,94296.916001026533,84511.649364012323,90458.024344370933,100753.85421542238,137885.85649346202,155102.03488538487,171500.00815439087,174242.07891794975,176015.4029064069,165911.01014030146,147572.17860743322,128297.47418437852,99926.375397806609,89556.935242125677,95858.304616040012,106768.78827083352,146117.54490320539,164361.51700604867,181738.43771705101,184644.20817176829,186523.39835197086,175815.78046230678,156382.13361758308,135956.74293101006,105891.90955125901,94903.421129746028,101580.97781220585,113142.80964824025,154840.65930687083,174173.78368048233,192588.09430551526,195667.33720752879,197658.71371647791,186311.85858871113,165718.0367299653,144073.26462128741,112213.58188739177,100569.08845506572,107645.29056314255,119897.35560757424,164084.53748979256,184571.8357567788,204085.4677422494,207348.53927434798,209458.79955676751,197434.5451785076,175611.28667543858,152674.33693353849,118912.65360459892,106572.99212486144,114071.63850938095,127055.1431980698,173880.26868240314,195590.64421039404,{"$f":"JG102","v":216269.22626639201},219727.10086817463,221963.34220151624,209221.24831514101,186095.15666695483,161788.88719823986,126011.65517982733,112935.32461040893,120881.6348968105,134640.24566078265,184260.79812027092,207267.26775936023,229180.3465836932,232844.65386106493,235214.39722523975,221711.60931826127,197204.90630481832,171447.56968710094,133534.46214361145,119677.4838592814,128098.1832668609,142678.17339228577,195261.03784629831,219640.97750104647,242862.25168034405,246745.3155184825,249256.53089059942,234947.63606635077,208977.90016261025,181682.86871023825,141506.37537882425,126822.14526143481,135745.55448623613,151195.95974184023,206917.98412773252,232753.38898964465,257360.95686419337,261475.83687553165,264136.97003471327,248973.84427861706,221453.73345260852,192529.20786817724,149954.20621320637,134393.33791161666,143849.46837526874,160222.2519305966,219270.84188288936,246648.60219858881,272725.2245245236,277085.7599711488,279905.76090357639,263837.40723131713,234674.36519334593,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"LS102","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"OE102","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10]
[null,null,"Add: Revenues",null,null,null,null,null,null,null,{"$f":"K89","v":0},{"$f":"L89","v":0},0,0,0,0,0,0,0,97313.125683344202,75397.043505513793,67219.344164083377,71572.412705561088,79301.443698746793,107959.28818244311,120803.2596189718,132875.88446861616,134293.79090174788,134950.47870638152,126537.66871098139,111961.82687683418,96828.779973181299,75021.778254044111,66884.780858699698,71216.18336017197,78906.74551393876,107421.95452127232,120201.99909877707,132214.53622628457,133625.38547269581,134278.80481874428,125907.86695932862,111404.57182856606,96346.844942618976,74648.380768237548,66551.8827377462,70861.727035164862,78514.01181615422,106887.29527068985,119603.73116515891,131556.47963841216,132960.30682304717,133610.47397824292,125281.19984932385,110850.09034337277,95867.308593251946,74276.841751873493,66220.641513287119,70509.034905884197,78123.232827772183,106355.29711965182,119008.44092345174,130901.69832181634,132298.53839479593,132945.46954590388,124657.65177926667,110298.36861670985,95390.158986393202,73907.151955000329,65891.048938637308,70158.098191596378,77734.398819836657,105825.94682336575,118416.1135531234,130250.17597485655,{"$f":"BX89","v":131640.0637123482},132283.77496556871,124037.20722510932,109749.39291274057,94915.384242776869,73539.302173705248,65563.096808156901,69808.908155271201,77347.500111814574,105299.23120296109,117826.7343074064,129601.89637702861,130984.86638211229,131625.37376348206,123419.85074006996,109203.14956399401,94442.972542262389,73173.283249884989,65236.776957047041,69461.456103364224,76962.52707135462,104775.13714516092,117240.28851293059,128956.84338856077,130332.93009209038,130970.24954788161,122805.56695424838,108659.62497102487,93972.912123540227,72809.086071017868,64912.081261146632,69115.73338560047,76579.470114047508,104253.65160195559,116656.76156935799,128315.00095001202,129684.23861147268,130318.38600858995,122194.34057424327,108118.80560207482,93505.191283839144,72446.701569937009,64589.001636730012,68771.731394758986,76198.31970318743,103734.76159027791,116076.13894901931,127676.35308187228,129038.77579023318,129669.76691660847,121586.1563827715,107580.67799273564,93039.79837863482,72086.120724604494,64267.530040305821,68429.441566458612,75819.066349534492,103218.45419167979,115498.40619655208,127040.88388416436,128396.52555872752,129024.37612371331,120980.99923828912,107045.22874561405,{"$f":"EJ89","v":92576.721821359824},71727.334557886788,63947.658468416579,68088.85537894466,75441.70061107853,102704.71655201068,114923.54892854097,126408.57753604829,127757.47192729298,128382.19756205339,120378.85407461453,106512.44452999806,92115.950083115356,71370.334137331214,63629.378957439578,67749.964352876865,75066.213092804086,102193.53588109759,114351.55283315956,125779.4182954274,127121.59898585039,127743.21524375027,119779.70590055332,105982.3120815251,91657.471692384017,71015.110574943639,63312.683583388527,67412.760051118225,74692.594446456424,101684.89945242662,113782.40366981413,125153.39049855643,126488.8909035081,127107.41326050031,131566.28931069802,117023.72210534412,101739.01413836027,79240.928038709666,71018.033353428676,76014.975903539773,84666.914360380761,115870.20758807556,130337.55191820288,144117.33046128735,146421.58643557449,147911.77131666991,139420.70401553885,124009.95580194712,107812.76154653747,83971.555570072756,75257.759870019625,80553.016367042685,89721.469449300435,122787.57728133735,138118.61186709086,152721.03347311571,155162.85190434364,156741.99977211544,147744.02174013367,131413.26272426426,114249.10739240122,88984.598229506562,79750.595070232244,85361.974646457631,{"$f":"GV89","v":95077.777913076556},130117.90906786959,146364.19560852472,161838.37148830428,164425.96475815738,166099.38664018264,156564.23566413965,139258.54184979355,121069.69854701425,94296.916001026722,84511.649364012497,90458.024344371108,100753.85421542256,137885.8564934622,155102.03488538504,171500.00815439102,174242.07891794993,176015.40290640711,165911.01014030166,147572.17860743345,128297.47418437875,99926.375397806842,89556.935242125895,95858.30461604023,106768.78827083376,146117.54490320562,164361.51700604893,181738.4377170513,184644.20817176855,186523.39835197109,175815.78046230704,156382.13361758334,135956.74293101032,105891.90955125929,94903.421129746304,101580.97781220611,113142.80964824052,154840.65930687109,174173.78368048256,192588.09430551549,195667.33720752905,197658.71371647815,186311.85858871136,165718.03672996553,144073.26462128767,112213.58188739205,100569.08845506598,107645.29056314281,119897.3556075745,164084.53748979283,184571.8357567791,204085.46774224969,207348.53927434824,209458.79955676777,197434.54517850786,175611.28667543881,152674.3369335387,118912.65360459914,106572.99212486166,114071.63850938118,127055.14319807001,173880.26868240334,195590.64421039427,216269.22626639227,{"$f":"JH89","v":219727.10086817489},221963.3422015165,209221.24831514127,186095.1566669551,161788.88719824012,126011.65517982758,112935.32461040917,120881.63489681072,134640.24566078288,184260.79812027115,207267.26775936046,229180.34658369346,232844.65386106519,235214.39722524001,221711.60931826153,197204.90630481858,171447.56968710123,133534.46214361174,119677.4838592817,128098.18326686118,142678.17339228606,195261.03784629857,219640.97750104673,242862.25168034431,246745.31551848276,249256.53089059968,234947.63606635106,208977.90016261057,181682.86871023854,141506.37537882457,126822.14526143511,135745.55448623645,151195.95974184055,206917.98412773287,232753.388989645,257360.95686419372,261475.83687553203,264136.97003471368,248973.84427861747,221453.7334526089,192529.20786817759,149954.20621320675,134393.33791161707,143849.46837526915,160222.25193059703,219270.84188288977,246648.60219858921,272725.22452452406,277085.75997114927,279905.76090357685,263837.4072313176,234674.3651933464,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Collections",null,null,null,{"$f":"'General Assumptions'!F26","v":1},null,null,null,{"$f":"OFFSET(K100,0,-$G101)","v":0},{"$f":"OFFSET(L100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,97313.125683344202,75397.043505513793,67219.344164083377,71572.412705561088,79301.443698746793,107959.28818244311,120803.2596189718,132875.88446861616,134293.79090174788,134950.47870638152,126537.66871098139,111961.82687683418,96828.779973181299,75021.778254044111,66884.780858699698,71216.18336017197,78906.74551393876,107421.95452127232,120201.99909877707,132214.53622628457,133625.38547269581,134278.80481874428,125907.86695932862,111404.57182856606,96346.844942618976,74648.380768237548,66551.8827377462,70861.727035164862,78514.01181615422,106887.29527068985,119603.73116515891,131556.47963841216,132960.30682304717,133610.47397824292,125281.19984932385,110850.09034337277,95867.308593251946,74276.841751873493,66220.641513287119,70509.034905884197,78123.232827772183,106355.29711965182,119008.44092345174,130901.69832181634,132298.53839479593,132945.46954590388,124657.65177926667,110298.36861670985,95390.158986393202,73907.151955000329,65891.048938637308,70158.098191596378,77734.398819836657,105825.94682336575,118416.1135531234,{"$f":"OFFSET(BX100,0,-$G101)","v":130250.17597485655},131640.0637123482,132283.77496556871,124037.20722510932,109749.39291274057,94915.384242776869,73539.302173705248,65563.096808156901,69808.908155271201,77347.500111814574,105299.23120296109,117826.7343074064,129601.89637702861,130984.86638211229,131625.37376348206,123419.85074006996,109203.14956399401,94442.972542262389,73173.283249884989,65236.776957047041,69461.456103364224,76962.52707135462,104775.13714516092,117240.28851293059,128956.84338856077,130332.93009209038,130970.24954788161,122805.56695424838,108659.62497102487,93972.912123540227,72809.086071017868,64912.081261146632,69115.73338560047,76579.470114047508,104253.65160195559,116656.76156935799,128315.00095001202,129684.23861147268,130318.38600858995,122194.34057424327,108118.80560207482,93505.191283839144,72446.701569937009,64589.001636730012,68771.731394758986,76198.31970318743,103734.76159027791,116076.13894901931,127676.35308187228,129038.77579023318,129669.76691660847,121586.1563827715,107580.67799273564,93039.79837863482,72086.120724604494,64267.530040305821,68429.441566458612,75819.066349534492,103218.45419167979,115498.40619655208,127040.88388416436,128396.52555872752,129024.37612371331,120980.99923828912,{"$f":"OFFSET(EJ100,0,-$G101)","v":107045.22874561405},92576.721821359824,71727.334557886788,63947.658468416579,68088.85537894466,75441.70061107853,102704.71655201068,114923.54892854097,126408.57753604829,127757.47192729298,128382.19756205339,120378.85407461453,106512.44452999806,92115.950083115356,71370.334137331214,63629.378957439578,67749.964352876865,75066.213092804086,102193.53588109759,114351.55283315956,125779.4182954274,127121.59898585039,127743.21524375027,119779.70590055332,105982.3120815251,91657.471692384017,71015.110574943639,63312.683583388527,67412.760051118225,74692.594446456424,101684.89945242662,113782.40366981413,125153.39049855643,126488.8909035081,127107.41326050031,131566.28931069802,117023.72210534412,101739.01413836027,79240.928038709666,71018.033353428676,76014.975903539773,84666.914360380761,115870.20758807556,130337.55191820288,144117.33046128735,146421.58643557449,147911.77131666991,139420.70401553885,124009.95580194712,107812.76154653747,83971.555570072756,75257.759870019625,80553.016367042685,89721.469449300435,122787.57728133735,138118.61186709086,152721.03347311571,155162.85190434364,156741.99977211544,147744.02174013367,131413.26272426426,114249.10739240122,88984.598229506562,79750.595070232244,{"$f":"OFFSET(GV100,0,-$G101)","v":85361.974646457631},95077.777913076556,130117.90906786959,146364.19560852472,161838.37148830428,164425.96475815738,166099.38664018264,156564.23566413965,139258.54184979355,121069.69854701425,94296.916001026722,84511.649364012497,90458.024344371108,100753.85421542256,137885.8564934622,155102.03488538504,171500.00815439102,174242.07891794993,176015.40290640711,165911.01014030166,147572.17860743345,128297.47418437875,99926.375397806842,89556.935242125895,95858.30461604023,106768.78827083376,146117.54490320562,164361.51700604893,181738.4377170513,184644.20817176855,186523.39835197109,175815.78046230704,156382.13361758334,135956.74293101032,105891.90955125929,94903.421129746304,101580.97781220611,113142.80964824052,154840.65930687109,174173.78368048256,192588.09430551549,195667.33720752905,197658.71371647815,186311.85858871136,165718.03672996553,144073.26462128767,112213.58188739205,100569.08845506598,107645.29056314281,119897.3556075745,164084.53748979283,184571.8357567791,204085.46774224969,207348.53927434824,209458.79955676777,197434.54517850786,175611.28667543881,152674.3369335387,118912.65360459914,106572.99212486166,114071.63850938118,127055.14319807001,173880.26868240334,195590.64421039427,{"$f":"OFFSET(JH100,0,-$G101)","v":216269.22626639227},219727.10086817489,221963.3422015165,209221.24831514127,186095.1566669551,161788.88719824012,126011.65517982758,112935.32461040917,120881.63489681072,134640.24566078288,184260.79812027115,207267.26775936046,229180.34658369346,232844.65386106519,235214.39722524001,221711.60931826153,197204.90630481858,171447.56968710123,133534.46214361174,119677.4838592817,128098.18326686118,142678.17339228606,195261.03784629857,219640.97750104673,242862.25168034431,246745.31551848276,249256.53089059968,234947.63606635106,208977.90016261057,181682.86871023854,141506.37537882457,126822.14526143511,135745.55448623645,151195.95974184055,206917.98412773287,232753.388989645,257360.95686419372,261475.83687553203,264136.97003471368,248973.84427861747,221453.7334526089,192529.20786817759,149954.20621320675,134393.33791161707,143849.46837526915,160222.25193059703,219270.84188288977,246648.60219858921,272725.22452452406,277085.75997114927,279905.76090357685,263837.4072313176,234674.3651933464,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LT100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/R Closing balance",null,null,null,null,null,null,null,{"$f":"K99+K100-K101","v":0},{"$f":"L99+L100-L101","v":0},0,0,0,0,0,0,0,97313.125683344202,75397.043505513808,67219.344164083377,71572.412705561073,79301.443698746793,107959.28818244312,120803.2596189718,132875.88446861616,134293.79090174788,134950.47870638152,126537.66871098138,111961.82687683417,96828.779973181285,75021.778254044082,66884.780858699654,71216.183360171912,78906.745513938717,107421.95452127229,120201.99909877703,132214.53622628452,133625.38547269575,134278.80481874419,125907.86695932853,111404.57182856597,96346.844942618889,74648.380768237461,66551.882737746113,70861.727035164775,78514.011816154147,106887.29527068978,119603.73116515882,131556.47963841207,132960.30682304708,133610.47397824284,125281.19984932375,110850.09034337265,95867.308593251815,74276.841751873348,66220.641513286973,70509.034905884037,78123.232827772023,106355.29711965166,119008.44092345158,130901.69832181616,132298.53839479579,132945.46954590376,124657.65177926657,110298.36861670976,95390.158986393115,73907.151955000227,65891.048938637221,70158.098191596277,77734.39881983657,105825.94682336565,118416.11355312332,130250.17597485645,{"$f":"BX99+BX100-BX101","v":131640.06371234811},132283.77496556859,124037.20722510919,109749.39291274043,94915.384242776738,73539.302173705102,65563.096808156755,69808.908155271056,77347.500111814414,105299.23120296093,117826.73430740624,129601.89637702845,130984.86638211214,131625.37376348194,123419.85074006984,109203.14956399388,94442.972542262243,73173.283249884858,65236.77695704691,69461.456103364078,76962.52707135446,104775.13714516076,117240.28851293043,128956.84338856061,130332.9300920902,130970.24954788144,122805.56695424822,108659.62497102472,93972.912123540067,72809.086071017708,64912.081261146464,69115.733385600295,76579.470114047319,104253.6516019554,116656.7615693578,128315.00095001185,129684.23861147252,130318.38600858979,122194.34057424309,108118.80560207464,93505.191283838954,72446.70156993682,64589.001636729823,68771.731394758797,76198.319703187255,103734.76159027773,116076.13894901912,127676.3530818721,129038.77579023299,129669.76691660828,121586.1563827713,107580.67799273544,93039.798378634616,72086.12072460429,64267.530040305603,68429.441566458394,75819.06634953426,103218.45419167954,115498.40619655185,127040.88388416411,128396.52555872727,129024.37612371308,120980.99923828889,107045.22874561381,{"$f":"EJ99+EJ100-EJ101","v":92576.721821359606},71727.334557886585,63947.658468416368,68088.855378944456,75441.700611078326,102704.71655201048,114923.54892854078,126408.57753604812,127757.47192729281,128382.19756205323,120378.85407461436,106512.44452999788,92115.950083115196,71370.334137331069,63629.378957439432,67749.964352876719,75066.213092803941,102193.53588109744,114351.55283315941,125779.41829542724,127121.59898585023,127743.21524375009,119779.70590055313,105982.31208152493,91657.471692383842,71015.11057494345,63312.683583388352,67412.76005111805,74692.594446456249,101684.89945242646,113782.40366981397,125153.39049855627,126488.89090350794,127107.41326050014,131566.28931069787,117023.72210534397,101739.01413836013,79240.928038709506,71018.033353428516,76014.975903539598,84666.914360380586,115870.2075880754,130337.55191820271,144117.33046128717,146421.58643557428,147911.77131666974,139420.70401553865,124009.95580194693,107812.76154653727,83971.555570072538,75257.759870019421,80553.016367042495,89721.469449300246,122787.57728133717,138118.61186709069,152721.03347311553,155162.85190434346,156741.99977211526,147744.02174013347,131413.26272426403,114249.107392401,88984.59822950633,79750.595070232011,85361.974646457398,{"$f":"GV99+GV100-GV101","v":95077.777913076323},130117.90906786938,146364.19560852449,161838.37148830405,164425.96475815715,166099.38664018241,156564.23566413944,139258.54184979337,121069.69854701406,94296.916001026533,84511.649364012323,90458.024344370933,100753.85421542238,137885.85649346202,155102.03488538487,171500.00815439087,174242.07891794975,176015.4029064069,165911.01014030146,147572.17860743322,128297.47418437852,99926.375397806609,89556.935242125677,95858.304616040012,106768.78827083352,146117.54490320539,164361.51700604867,181738.43771705101,184644.20817176829,186523.39835197086,175815.78046230678,156382.13361758308,135956.74293101006,105891.90955125901,94903.421129746028,101580.97781220585,113142.80964824025,154840.65930687083,174173.78368048233,192588.09430551526,195667.33720752879,197658.71371647791,186311.85858871113,165718.0367299653,144073.26462128741,112213.58188739177,100569.08845506572,107645.29056314255,119897.35560757424,164084.53748979256,184571.8357567788,204085.4677422494,207348.53927434798,209458.79955676751,197434.5451785076,175611.28667543858,152674.33693353849,118912.65360459892,106572.99212486144,114071.63850938095,127055.1431980698,173880.26868240314,195590.64421039404,216269.22626639201,{"$f":"JH99+JH100-JH101","v":219727.10086817463},221963.34220151624,209221.24831514101,186095.15666695483,161788.88719823986,126011.65517982733,112935.32461040893,120881.6348968105,134640.24566078265,184260.79812027092,207267.26775936023,229180.3465836932,232844.65386106493,235214.39722523975,221711.60931826127,197204.90630481832,171447.56968710094,133534.46214361145,119677.4838592814,128098.1832668609,142678.17339228577,195261.03784629831,219640.97750104647,242862.25168034405,246745.3155184825,249256.53089059942,234947.63606635077,208977.90016261025,181682.86871023825,141506.37537882425,126822.14526143481,135745.55448623613,151195.95974184023,206917.98412773252,232753.38898964465,257360.95686419337,261475.83687553165,264136.97003471327,248973.84427861706,221453.73345260852,192529.20786817724,149954.20621320637,134393.33791161666,143849.46837526874,160222.2519305966,219270.84188288936,246648.60219858881,272725.2245245236,277085.7599711488,279905.76090357639,263837.40723131713,234674.36519334593,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"LT99+LT100-LT101","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"OF99+OF100-OF101","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10]
[]
[]
[null,"A/P"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J109","v":0},{"$f":"K109","v":0},0,0,0,0,0,0,0,0,9339.4574302776109,9345.0026269026257,9350.5770006569874,9807.3754922263179,9813.0086816105577,9818.6715111151407,9824.364136697317,9830.0867151349412,9835.8394040307776,9841.6223618168533,9847.4357477588164,9853.2797219603217,9859.1544453674342,9865.0600797730785,9870.9967878214738,10352.729533339545,10358.728880033759,10364.759793456138,10370.822439701158,10376.916985737229,10383.043599411294,10389.202449453465,10395.393705481658,10401.61753800626,10407.874118434835,10414.163619076842,10420.486213148382,10928.514859280094,10934.904163509433,10941.327086304267,10947.783804555213,10954.274496083628,10960.799339646508,10967.358514941425,10973.95220261145,10980.580584250149,10987.243842406584,10993.942160590326,11000.675723276518,11536.436315411782,11543.24092441603,11550.081337192527,11556.957742129785,11563.870328607543,11570.81928700201,11577.804808691095,11584.827086059669,11591.886312504887,11598.982682441487,11606.11639130717,11613.287635567964,12178.294685464611,12185.54159405413,12192.8266336611,12200.150004919276,{"$f":"BW109","v":12207.511909518093},12214.912550208202,12222.352130807076,12229.830856204608,12237.348932368763,12244.906566351245,12252.503966293199,12260.141341430945,12855.992117417718,12863.710075065559,12871.468642246982,12879.268032636945,12887.108461034682,12894.99014336965,12902.913296707451,12910.878139255823,12918.884890370649,12926.933770561993,12935.025001500171,12943.158806021873,13571.537857949646,13579.757482844594,13588.02035689281,13596.326707658116,13604.676763901707,13613.070755588446,13621.508913893203,13629.991471207219,13638.518661144508,13647.090718548285,13655.707879497448,13664.370381313056,14327.054313110681,14335.808213623804,14344.608174485154,14353.454438050207,14362.34724794963,14371.286849096008,14380.273487690572,14389.307411229998,14398.388868513208,14407.518109648236,14416.695386059093,14425.920950492717,15124.783453888558,15134.106357935034,15143.478316252371,15152.89958694915,15162.370429492034,15171.891104712926,15181.461874816139,15191.083003385629,15200.754755392247,15210.477397201046,15220.251196578607,15230.076422700418,15967.09358641443,15977.022479223924,15987.003614831892,15997.037268123962,16007.123715432135,16017.263234542384,16027.456104702305,16037.702606628813,{"$f":"EI109","v":16048.003022515863},16058.357636042238,16068.766732379343,16079.23059819907,16856.486507694364,16867.060778536474,16877.690687958959,16888.376528715013,16899.118595098218,16909.917182950634,16920.772589670953,16931.685114222684,16942.655057142398,16953.682720547986,16964.768408147003,16975.912425245016,17795.605068955487,17806.866667402341,17818.187520937288,17829.567941342488,17841.008242040596,17852.508738103414,17864.069746260557,17875.691584908149,17887.374574117635,17899.119035644591,17910.925292937536,17922.793671146923,18787.241169970217,18799.234772316115,18811.291481330831,18823.411629062372,18835.595549305861,18847.843577612763,18860.156051300117,18872.533309459803,18884.975692967906,18897.483544494109,18910.057208511098,18922.697031304087,19834.344209070005,19847.117395568381,19859.957790669054,19872.86574800314,19885.841623062457,19898.885773209317,19911.998557686344,19925.180337626414,19938.431476062549,19951.752337937956,19965.143290116055,19978.604701390592,20940.03001498638,20953.633458607153,20967.308479389372,20981.055453950175,20994.87476088835,21008.766780794751,21022.731896262783,21036.770491898955,21050.882954333436,21065.06967223074,21079.331036300417,21093.667439307792,{"$f":"GU109","v":22107.590288166495},22122.077955622615,22136.641852755682,22151.282380662939,22165.999942552087,22180.794943752404,22195.667791725864,22210.618896078387,22225.64866857111,22240.757523131742,22255.945875865949,22271.214145068807,23340.502580807602,23355.931946648376,23371.442497095086,23387.034659316316,23402.708862728261,23418.465539006604,23434.305122098333,23450.228048233763,23466.23475593852,23482.325686045588,23498.501281707511,23514.761988408554,24642.440846544698,24658.873121165125,24675.39185739087,24691.997510156478,24708.690536790204,24725.471397026638,24742.340553019334,24759.298469353569,24776.345613059129,24793.482453623161,24810.709463003113,24828.027115639728,26017.286592514283,26034.786964985036,26052.379419065455,26070.064439260826,26087.842512625746,26105.714128777541,26123.679779909762,26141.739960805731,26159.895168852152,26178.14590405285,26196.492669042498,26214.935969100487,27469.140668409436,27487.778565090783,27506.514528686432,27525.349075194499,27544.282723328135,27563.315994529796,27582.449412985607,27601.683505639809,27621.018802209252,27640.455835197994,27659.995139911967,27679.637254473731,29002.335729144696,29022.185089110331,29042.138890339695,29062.197682370796,{"$f":"JG109","v":29082.362017633121},29102.632451462887,29123.009542118329,29143.493850795057,29164.085941641515,29184.786381774527,29205.595741294906,29226.514593303182,30621.449409868226,30642.58897823163,30663.839776540903,30685.202390054015,30706.677407108393,30728.265419137097,30749.967020685141,30771.782809425851,30793.713386177322,30815.759354918981,30837.921322808186,30860.199900196996,32331.318254302238,32353.831894609255,32376.463994808633,32399.215178200098,32422.086071363014,32445.077304173588,32468.189509822256,32491.423324831114,32514.779389071435,32538.258345781298,32561.860841583308,32585.587526502397,32609.439053983726,32633.416080910705,32657.519267623036,32681.749277934952,32706.106779153451,32730.592442096709,32755.206941112541,32779.950954096974,32804.825162512905,32829.830251408908,32854.966909438037,32880.235828876859,32905.637705644484,32931.173239321717,32956.843133170354,32982.648094152544,33008.588832950241,33034.666063984812,33060.880505436675,33087.232879265095,33113.723911228059,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Operating expenses",null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,9339.4574302776109,9345.0026269026275,9350.577000656991,9807.3754922263215,9813.0086816105595,9818.6715111151425,9824.3641366973206,9830.086715134943,9835.8394040307812,9841.6223618168588,9847.4357477588219,9853.2797219603253,9859.1544453674378,9865.0600797730804,9870.9967878214775,10352.729533339549,10358.728880033763,10364.759793456142,10370.822439701162,10376.916985737231,10383.043599411298,10389.202449453469,10395.39370548166,10401.617538006261,10407.874118434838,10414.163619076848,10420.48621314839,10928.514859280102,10934.90416350944,10941.327086304274,10947.78380455522,10954.274496083633,10960.799339646514,10967.358514941428,10973.952202611452,10980.58058425015,10987.243842406584,10993.942160590324,11000.675723276516,11536.436315411782,11543.240924416028,11550.081337192527,11556.957742129784,11563.870328607543,11570.819287002012,11577.804808691095,11584.827086059669,11591.886312504887,11598.982682441487,11606.11639130717,11613.287635567965,12178.294685464612,12185.541594054133,12192.826633661105,12200.150004919284,{"$f":"BW95","v":12207.5119095181},12214.912550208208,12222.352130807081,12229.830856204613,12237.348932368768,12244.906566351248,12252.503966293201,12260.141341430946,12855.992117417718,12863.710075065559,12871.468642246982,12879.268032636943,12887.108461034681,12894.990143369647,12902.913296707447,12910.878139255819,12918.884890370644,12926.933770561986,12935.025001500164,12943.158806021864,13571.537857949639,13579.757482844589,13588.020356892806,13596.326707658112,13604.676763901703,13613.070755588442,13621.5089138932,13629.991471207215,13638.518661144504,13647.090718548283,13655.707879497444,13664.370381313054,14327.054313110679,14335.808213623801,14344.608174485153,14353.454438050205,14362.347247949629,14371.286849096005,14380.273487690571,14389.307411229998,14398.38886851321,14407.518109648236,14416.695386059091,14425.920950492717,15124.783453888558,15134.106357935034,15143.478316252373,15152.899586949154,15162.370429492039,15171.891104712931,15181.461874816145,15191.083003385635,15200.754755392254,15210.477397201055,15220.251196578618,15230.076422700429,15967.093586414441,15977.022479223937,15987.003614831903,15997.037268123975,16007.12371543215,16017.263234542399,16027.45610470232,16037.702606628827,{"$f":"EI95","v":16048.003022515877},16058.357636042252,16068.766732379356,16079.230598199083,16856.486507694379,16867.060778536492,16877.690687958977,16888.376528715031,16899.118595098236,16909.917182950652,16920.772589670971,16931.685114222699,16942.655057142409,16953.682720547997,16964.768408147011,16975.912425245024,17795.605068955498,17806.866667402348,17818.187520937296,17829.567941342495,17841.008242040607,17852.508738103428,17864.069746260568,17875.69158490816,17887.37457411765,17899.119035644602,17910.925292937551,17922.793671146934,18787.241169970228,18799.234772316122,18811.291481330838,18823.411629062375,18835.595549305868,18847.843577612774,18860.156051300124,18872.53330945981,18884.975692967917,18897.48354449412,18910.057208511113,18922.697031304102,19834.344209070015,19847.117395568392,19859.957790669068,19872.865748003154,19885.841623062472,19898.885773209327,19911.998557686355,19925.180337626422,19938.431476062557,19951.75233793796,19965.143290116059,19978.604701390595,20940.030014986383,20953.633458607153,20967.308479389372,20981.055453950175,20994.87476088835,21008.766780794751,21022.731896262783,21036.770491898955,21050.882954333436,21065.069672230744,21079.33103630042,21093.667439307799,{"$f":"GU95","v":22107.590288166499},22122.077955622619,22136.641852755682,22151.282380662939,22165.999942552091,22180.794943752408,22195.667791725868,22210.618896078387,22225.64866857111,22240.757523131742,22255.945875865946,22271.214145068807,23340.502580807606,23355.931946648379,23371.442497095089,23387.034659316316,23402.708862728265,23418.465539006604,23434.305122098336,23450.22804823377,23466.234755938523,23482.325686045595,23498.501281707522,23514.761988408565,24642.440846544712,24658.873121165136,24675.391857390881,24691.997510156489,24708.690536790215,24725.471397026646,24742.340553019341,24759.298469353576,24776.345613059137,24793.482453623168,24810.709463003121,24828.027115639736,26017.286592514294,26034.786964985044,26052.379419065463,26070.064439260834,26087.842512625753,26105.714128777552,26123.679779909769,26141.739960805735,26159.895168852156,26178.14590405285,26196.492669042498,26214.93596910049,27469.14066840944,27487.778565090786,27506.514528686435,27525.349075194506,27544.282723328142,27563.315994529807,27582.449412985621,27601.683505639823,27621.018802209263,27640.455835198001,27659.995139911975,27679.637254473739,29002.335729144703,29022.185089110339,29042.138890339702,29062.197682370799,{"$f":"JG95","v":29082.362017633124},29102.632451462894,29123.009542118336,29143.493850795061,29164.085941641515,29184.786381774524,29205.595741294906,29226.514593303182,30621.449409868226,30642.58897823163,30663.839776540903,30685.202390054015,30706.677407108393,30728.2654191371,30749.967020685144,30771.782809425855,30793.713386177329,30815.759354918984,30837.921322808194,30860.199900197007,32331.318254302249,32353.83189460927,32376.463994808644,32399.215178200113,32422.086071363025,32445.077304173599,32468.189509822267,32491.423324831125,32514.779389071442,32538.258345781302,32561.860841583311,32585.587526502401,32609.439053983733,32633.416080910712,32657.519267623047,32681.749277934963,32706.106779153462,32730.59244209672,32755.206941112556,32779.950954096988,32804.825162512927,32829.83025140893,32854.966909438066,32880.235828876896,32905.637705644513,32931.173239321746,32956.843133170383,32982.648094152573,33008.588832950278,33034.666063984849,33060.880505436711,33087.232879265131,33113.723911228102,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Payments in prior month",null,null,null,{"$f":"'General Assumptions'!F27","v":1},null,null,null,{"$f":"OFFSET(K107,0,-$G108)","v":0},{"$f":"OFFSET(L107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,9339.4574302776109,9345.0026269026275,9350.577000656991,9807.3754922263215,9813.0086816105595,9818.6715111151425,9824.3641366973206,9830.086715134943,9835.8394040307812,9841.6223618168588,9847.4357477588219,9853.2797219603253,9859.1544453674378,9865.0600797730804,9870.9967878214775,10352.729533339549,10358.728880033763,10364.759793456142,10370.822439701162,10376.916985737231,10383.043599411298,10389.202449453469,10395.39370548166,10401.617538006261,10407.874118434838,10414.163619076848,10420.48621314839,10928.514859280102,10934.90416350944,10941.327086304274,10947.78380455522,10954.274496083633,10960.799339646514,10967.358514941428,10973.952202611452,10980.58058425015,10987.243842406584,10993.942160590324,11000.675723276516,11536.436315411782,11543.240924416028,11550.081337192527,11556.957742129784,11563.870328607543,11570.819287002012,11577.804808691095,11584.827086059669,11591.886312504887,11598.982682441487,11606.11639130717,11613.287635567965,12178.294685464612,12185.541594054133,12192.826633661105,12200.150004919284,{"$f":"OFFSET(BX107,0,-$G108)","v":12207.5119095181},12214.912550208208,12222.352130807081,12229.830856204613,12237.348932368768,12244.906566351248,12252.503966293201,12260.141341430946,12855.992117417718,12863.710075065559,12871.468642246982,12879.268032636943,12887.108461034681,12894.990143369647,12902.913296707447,12910.878139255819,12918.884890370644,12926.933770561986,12935.025001500164,12943.158806021864,13571.537857949639,13579.757482844589,13588.020356892806,13596.326707658112,13604.676763901703,13613.070755588442,13621.5089138932,13629.991471207215,13638.518661144504,13647.090718548283,13655.707879497444,13664.370381313054,14327.054313110679,14335.808213623801,14344.608174485153,14353.454438050205,14362.347247949629,14371.286849096005,14380.273487690571,14389.307411229998,14398.38886851321,14407.518109648236,14416.695386059091,14425.920950492717,15124.783453888558,15134.106357935034,15143.478316252373,15152.899586949154,15162.370429492039,15171.891104712931,15181.461874816145,15191.083003385635,15200.754755392254,15210.477397201055,15220.251196578618,15230.076422700429,15967.093586414441,15977.022479223937,15987.003614831903,15997.037268123975,16007.12371543215,16017.263234542399,16027.45610470232,16037.702606628827,{"$f":"OFFSET(EJ107,0,-$G108)","v":16048.003022515877},16058.357636042252,16068.766732379356,16079.230598199083,16856.486507694379,16867.060778536492,16877.690687958977,16888.376528715031,16899.118595098236,16909.917182950652,16920.772589670971,16931.685114222699,16942.655057142409,16953.682720547997,16964.768408147011,16975.912425245024,17795.605068955498,17806.866667402348,17818.187520937296,17829.567941342495,17841.008242040607,17852.508738103428,17864.069746260568,17875.69158490816,17887.37457411765,17899.119035644602,17910.925292937551,17922.793671146934,18787.241169970228,18799.234772316122,18811.291481330838,18823.411629062375,18835.595549305868,18847.843577612774,18860.156051300124,18872.53330945981,18884.975692967917,18897.48354449412,18910.057208511113,18922.697031304102,19834.344209070015,19847.117395568392,19859.957790669068,19872.865748003154,19885.841623062472,19898.885773209327,19911.998557686355,19925.180337626422,19938.431476062557,19951.75233793796,19965.143290116059,19978.604701390595,20940.030014986383,20953.633458607153,20967.308479389372,20981.055453950175,20994.87476088835,21008.766780794751,21022.731896262783,21036.770491898955,21050.882954333436,21065.069672230744,21079.33103630042,21093.667439307799,{"$f":"OFFSET(GV107,0,-$G108)","v":22107.590288166499},22122.077955622619,22136.641852755682,22151.282380662939,22165.999942552091,22180.794943752408,22195.667791725868,22210.618896078387,22225.64866857111,22240.757523131742,22255.945875865946,22271.214145068807,23340.502580807606,23355.931946648379,23371.442497095089,23387.034659316316,23402.708862728265,23418.465539006604,23434.305122098336,23450.22804823377,23466.234755938523,23482.325686045595,23498.501281707522,23514.761988408565,24642.440846544712,24658.873121165136,24675.391857390881,24691.997510156489,24708.690536790215,24725.471397026646,24742.340553019341,24759.298469353576,24776.345613059137,24793.482453623168,24810.709463003121,24828.027115639736,26017.286592514294,26034.786964985044,26052.379419065463,26070.064439260834,26087.842512625753,26105.714128777552,26123.679779909769,26141.739960805735,26159.895168852156,26178.14590405285,26196.492669042498,26214.93596910049,27469.14066840944,27487.778565090786,27506.514528686435,27525.349075194506,27544.282723328142,27563.315994529807,27582.449412985621,27601.683505639823,27621.018802209263,27640.455835198001,27659.995139911975,27679.637254473739,29002.335729144703,29022.185089110339,29042.138890339702,29062.197682370799,{"$f":"OFFSET(JH107,0,-$G108)","v":29082.362017633124},29102.632451462894,29123.009542118336,29143.493850795061,29164.085941641515,29184.786381774524,29205.595741294906,29226.514593303182,30621.449409868226,30642.58897823163,30663.839776540903,30685.202390054015,30706.677407108393,30728.2654191371,30749.967020685144,30771.782809425855,30793.713386177329,30815.759354918984,30837.921322808194,30860.199900197007,32331.318254302249,32353.83189460927,32376.463994808644,32399.215178200113,32422.086071363025,32445.077304173599,32468.189509822267,32491.423324831125,32514.779389071442,32538.258345781302,32561.860841583311,32585.587526502401,32609.439053983733,32633.416080910712,32657.519267623047,32681.749277934963,32706.106779153462,32730.59244209672,32755.206941112556,32779.950954096988,32804.825162512927,32829.83025140893,32854.966909438066,32880.235828876896,32905.637705644513,32931.173239321746,32956.843133170383,32982.648094152573,33008.588832950278,33034.666063984849,33060.880505436711,33087.232879265131,33113.723911228102,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LT107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/P Closing balance",null,null,null,null,null,null,null,{"$f":"K106+K107-K108","v":0},{"$f":"L106+L107-L108","v":0},0,0,0,0,0,0,0,9339.4574302776109,9345.0026269026257,9350.5770006569874,9807.3754922263179,9813.0086816105577,9818.6715111151407,9824.364136697317,9830.0867151349412,9835.8394040307776,9841.6223618168533,9847.4357477588164,9853.2797219603217,9859.1544453674342,9865.0600797730785,9870.9967878214738,10352.729533339545,10358.728880033759,10364.759793456138,10370.822439701158,10376.916985737229,10383.043599411294,10389.202449453465,10395.393705481658,10401.61753800626,10407.874118434835,10414.163619076842,10420.486213148382,10928.514859280094,10934.904163509433,10941.327086304267,10947.783804555213,10954.274496083628,10960.799339646508,10967.358514941425,10973.95220261145,10980.580584250149,10987.243842406584,10993.942160590326,11000.675723276518,11536.436315411782,11543.24092441603,11550.081337192527,11556.957742129785,11563.870328607543,11570.81928700201,11577.804808691095,11584.827086059669,11591.886312504887,11598.982682441487,11606.11639130717,11613.287635567964,12178.294685464611,12185.54159405413,12192.8266336611,12200.150004919276,12207.511909518093,{"$f":"BX106+BX107-BX108","v":12214.912550208202},12222.352130807076,12229.830856204608,12237.348932368763,12244.906566351245,12252.503966293199,12260.141341430945,12855.992117417718,12863.710075065559,12871.468642246982,12879.268032636945,12887.108461034682,12894.99014336965,12902.913296707451,12910.878139255823,12918.884890370649,12926.933770561993,12935.025001500171,12943.158806021873,13571.537857949646,13579.757482844594,13588.02035689281,13596.326707658116,13604.676763901707,13613.070755588446,13621.508913893203,13629.991471207219,13638.518661144508,13647.090718548285,13655.707879497448,13664.370381313056,14327.054313110681,14335.808213623804,14344.608174485154,14353.454438050207,14362.34724794963,14371.286849096008,14380.273487690572,14389.307411229998,14398.388868513208,14407.518109648236,14416.695386059093,14425.920950492717,15124.783453888558,15134.106357935034,15143.478316252371,15152.89958694915,15162.370429492034,15171.891104712926,15181.461874816139,15191.083003385629,15200.754755392247,15210.477397201046,15220.251196578607,15230.076422700418,15967.09358641443,15977.022479223924,15987.003614831892,15997.037268123962,16007.123715432135,16017.263234542384,16027.456104702305,16037.702606628813,16048.003022515863,{"$f":"EJ106+EJ107-EJ108","v":16058.357636042238},16068.766732379343,16079.23059819907,16856.486507694364,16867.060778536474,16877.690687958959,16888.376528715013,16899.118595098218,16909.917182950634,16920.772589670953,16931.685114222684,16942.655057142398,16953.682720547986,16964.768408147003,16975.912425245016,17795.605068955487,17806.866667402341,17818.187520937288,17829.567941342488,17841.008242040596,17852.508738103414,17864.069746260557,17875.691584908149,17887.374574117635,17899.119035644591,17910.925292937536,17922.793671146923,18787.241169970217,18799.234772316115,18811.291481330831,18823.411629062372,18835.595549305861,18847.843577612763,18860.156051300117,18872.533309459803,18884.975692967906,18897.483544494109,18910.057208511098,18922.697031304087,19834.344209070005,19847.117395568381,19859.957790669054,19872.86574800314,19885.841623062457,19898.885773209317,19911.998557686344,19925.180337626414,19938.431476062549,19951.752337937956,19965.143290116055,19978.604701390592,20940.03001498638,20953.633458607153,20967.308479389372,20981.055453950175,20994.87476088835,21008.766780794751,21022.731896262783,21036.770491898955,21050.882954333436,21065.06967223074,21079.331036300417,21093.667439307792,22107.590288166495,{"$f":"GV106+GV107-GV108","v":22122.077955622615},22136.641852755682,22151.282380662939,22165.999942552087,22180.794943752404,22195.667791725864,22210.618896078387,22225.64866857111,22240.757523131742,22255.945875865949,22271.214145068807,23340.502580807602,23355.931946648376,23371.442497095086,23387.034659316316,23402.708862728261,23418.465539006604,23434.305122098333,23450.228048233763,23466.23475593852,23482.325686045588,23498.501281707511,23514.761988408554,24642.440846544698,24658.873121165125,24675.39185739087,24691.997510156478,24708.690536790204,24725.471397026638,24742.340553019334,24759.298469353569,24776.345613059129,24793.482453623161,24810.709463003113,24828.027115639728,26017.286592514283,26034.786964985036,26052.379419065455,26070.064439260826,26087.842512625746,26105.714128777541,26123.679779909762,26141.739960805731,26159.895168852152,26178.14590405285,26196.492669042498,26214.935969100487,27469.140668409436,27487.778565090783,27506.514528686432,27525.349075194499,27544.282723328135,27563.315994529796,27582.449412985607,27601.683505639809,27621.018802209252,27640.455835197994,27659.995139911967,27679.637254473731,29002.335729144696,29022.185089110331,29042.138890339695,29062.197682370796,29082.362017633121,{"$f":"JH106+JH107-JH108","v":29102.632451462887},29123.009542118329,29143.493850795057,29164.085941641515,29184.786381774527,29205.595741294906,29226.514593303182,30621.449409868226,30642.58897823163,30663.839776540903,30685.202390054015,30706.677407108393,30728.265419137097,30749.967020685141,30771.782809425851,30793.713386177322,30815.759354918981,30837.921322808186,30860.199900196996,32331.318254302238,32353.831894609255,32376.463994808633,32399.215178200098,32422.086071363014,32445.077304173588,32468.189509822256,32491.423324831114,32514.779389071435,32538.258345781298,32561.860841583308,32585.587526502397,32609.439053983726,32633.416080910705,32657.519267623036,32681.749277934952,32706.106779153451,32730.592442096709,32755.206941112541,32779.950954096974,32804.825162512905,32829.830251408908,32854.966909438037,32880.235828876859,32905.637705644484,32931.173239321717,32956.843133170354,32982.648094152544,33008.588832950241,33034.666063984812,33060.880505436675,33087.232879265095,33113.723911228059,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT106+LT107-LT108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF106+OF107-OF108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accounts payab;e balance",null,null,null,null,null,null,{"$f":"J108","v":0},{"$f":"$J$111*K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*BW107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*EI107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*GU107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*JG107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*LS107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*OE107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in A/P",null,null,null,null,null,null,null,null,{"$f":"L111-K111","v":0},{"$f":"M111-L111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY111-BX111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK111-EJ111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW111-GV111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI111-JH111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU111-LT111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG111-OF111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Working capital balance",null,null,null,null,null,null,null,{"$f":"K102-K109","v":0},0,0,0,0,0,0,0,0,87973.668253066586,66052.04087861118,57868.76716342639,61765.037213334756,69488.435017136231,98140.616671327982,110978.89548227449,123045.79775348122,124457.95149771711,125108.85634456466,116690.23296322256,102108.54715487384,86969.625527813856,65156.718174271002,57013.784070878181,60863.453826832367,68548.016633904961,97057.194727816153,109831.17665907586,121837.61924054728,123242.34187328446,123889.60236929072,115512.47325384687,101002.9542905597,85938.970824184056,64234.21714916062,56131.396524597731,59933.212175884677,67579.107652644714,95945.968184385507,108655.9473606036,120602.20514232844,121999.50748340058,122643.11546330141,114307.24764671229,99869.509759122506,84880.064750845224,63282.899591283021,55219.965790010458,58972.598590472255,66579.991903355985,94805.215782459127,107451.48318132179,119337.82799320862,120727.71910779378,121367.66473721266,113072.8246932069,98706.482304204881,83791.176303951623,62301.035563693054,54277.761303069259,57979.803506131662,65548.857225782442,93633.120189704554,106215.96354820405,{"$f":"BW102-BW109","v":118042.66406533835},119425.15116213991,120061.42283476151,111807.37636890457,97512.043980371658,82670.477676425493,61286.798207411906,53302.955466725813,56952.916037853342,64483.790036748855,92427.762560713949,104947.46627476929,116714.78791599376,118089.87623874249,118722.46046677449,110508.97260081401,96284.264673623227,81516.038771700245,60238.258248384685,52293.618151025039,55889.918245414432,63382.769588509866,91187.116788267944,103643.96180527232,115352.1666246589,116719.85933650176,117348.74063398823,109175.575483041,95021.106309880211,80325.821404991788,59153.378191520256,51247.710879833408,54788.679072489613,62243.661900423511,89909.043427470242,102303.30713130759,113952.65370206222,115312.95176237651,115938.11252089922,107805.0331630131,93720.416733561433,79097.673174190713,58030.006183877726,50163.08068623711,53646.947940870239,61064.213345252225,88591.283274025365,100923.23936206997,112513.98265238007,113866.88468552007,114488.30504179213,106395.07337938566,92379.923237343188,77829.320981433571,56865.86952802568,49037.453617605184,52462.347980043967,59842.043870310335,87231.450576847652,99501.368928427881,111033.76016873197,112379.26232418488,112996.92001901078,104943.29663166008,{"$f":"EI102-EI109","v":90997.225723097945},76518.364185317361,55658.567825507242,47868.427870217296,51232.368871250088,58574.639832541856,85827.025864051509,98035.172399825766,109509.4589409499,110847.55474434217,111461.42497238229,103447.16896039167,89569.789472855482,75162.267362567218,54405.565729184062,46653.466532194419,49954.359283921236,57259.3464254016,84375.348360160162,96521.984891816915,107938.41005338664,109269.09024774682,109879.14549748953,101904.01431564498,88094.937507407289,73758.352656739255,53104.185282005914,45389.88991224143,48625.518881147829,55893.359674140134,82873.607971095626,94958.992040751589,106317.79494925041,107641.04732589518,108247.25720920002,112693.75600123807,98138.746412376058,82841.530593866017,60330.870830198408,52095.336322124429,56180.631694469594,64819.796964812209,96010.249797406344,110464.68617019957,124231.48883822472,126522.70066236496,127999.7727589834,119495.52367791224,104071.52432588438,87861.009208599309,64006.412279956479,55279.155168628829,59612.986352056119,68767.8359906931,101820.26880194779,117137.55641314051,131726.15871222719,134154.08512354872,135719.26787585247,126707.2512482345,110362.37976993059,93184.03772017025,67905.267193205917,58656.92763092422,{"$f":"GU102-GU109","v":63254.384358290903},72955.699957453704,107981.26721511369,124212.91322786154,139672.37154575196,142245.16981440474,143903.71884845654,134353.61676806107,117032.89318122226,98828.941023882318,72040.970125160587,62240.435218943516,67117.521763563331,77397.922268774011,114514.41399636693,131715.00022606854,148097.29929166261,150823.61337894315,152581.09778430857,142460.7820920677,124105.9438514947,104815.14849833293,76427.87411609909,66042.173253717119,71215.863769495307,82109.915149668406,121442.15304581451,139669.51949589219,157029.74718026081,159918.73677474164,161781.05779895151,151056.48199295322,131605.78800452396,111163.2604773869,81081.200088255893,70075.394014106307,75563.691219691565,87108.022683255214,128788.27988780537,148103.71924122149,166500.25179288952,169561.62307875126,171535.03393656816,160170.11862790538,139558.14156111315,117895.11871723455,86017.089218349283,74354.152485965227,80176.149894733113,92409.577042483463,136578.02296110612,157046.4866815843,176541.18501892127,179785.22327981819,181876.35014378189,169832.86167286779,147990.26787322931,125033.8810983405,91252.658464686945,78893.354870387702,85069.302780236263,98032.958108959458,144838.12979206344,166528.44652802323,{"$f":"JG102-JG109","v":187186.86424875888},190624.46841671175,192840.33265939791,180077.75446434596,156931.07072531333,132604.10081646533,96806.059438532422,83708.810017105745,90260.185486942268,103997.65668255102,153596.95834373002,176582.06536930622,198473.66917658481,202116.38844192785,204464.43020455461,190939.82650883542,166411.192918641,140631.81033218195,102696.54082080326,88817.283959084409,95766.865012558657,110324.34149767651,162884.57385148967,187241.76232284636,210440.16560898104,214300.23821430892,216788.34138077716,202456.21274151964,176463.12077353883,149144.61036445695,108944.51453724093,94236.557734932416,103136.11543225241,118562.54366092951,174260.4648601095,200071.63971170969,224654.85008503991,228745.24443343494,231381.76309360075,216193.89332452009,188648.90829009563,159699.37761676832,117099.23930376834,101513.1020827398,110943.83066962427,127291.07869127489,186313.998749719,213665.95410443627,239716.63569157335,244051.093907164,246844.88039813971,230750.17435205204,201560.64128211787,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"LS102-LS109","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"OE102-OE109","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10]
[null,null,"Change in Working Capital",null,null,null,null,null,null,null,{"$f":"K114-J114","v":0},{"$f":"L114-K114","v":0},0,0,0,0,0,0,0,87973.668253066586,-21921.627374455406,-8183.2737151847905,3896.2700499083658,7723.3978038014757,28652.181654191751,12838.278810946504,12066.902271206738,1412.1537442358822,650.90484684755211,-8418.6233813420986,-14581.685808348717,-15138.921627059986,-21812.907353542854,-8142.9341033928213,3849.6697559541863,7684.5628070725943,28509.178093911192,12773.98193125971,12006.44258147142,1404.7226327371754,647.26049600625993,-8377.1291154438513,-14509.518963287162,-15063.983466375648,-21704.753675023436,-8102.8206245628899,3801.8156512869464,7645.8954767600371,28366.860531740793,12709.979176218098,11946.257781724838,1397.3023410721362,643.60797990082938,-8335.8678165891179,-14437.737887589785,-14989.445008277282,-21597.165159562202,-8062.9338012725639,3752.6328004617972,7607.3933128837307,28225.223879103141,12646.267398862663,11886.344811886825,1389.8911145851598,639.9456294188858,-8294.8400440057594,-14366.34238900202,-14915.306000253258,-21490.140740258568,-8023.2742606237953,3702.0422030624031,7569.0537196507794,28084.262963922112,12582.843358499493,11826.700517134304,{"$f":"BX114-BW114","v":1382.4870968015603},636.27167262160219,-8254.0464658569399,-14295.332388532916,-14841.566303946165,-21383.679469013587,-7983.8427406860937,3649.960571127529,7530.8739988955131,27943.972523965094,12519.703714055344,11767.321641224466,1375.0883227487357,632.5842280319921,-8213.4878659604728,-14224.707927190786,-14768.225901922982,-21277.78052331556,-7944.6400973596465,3596.3000943893931,7492.8513430954335,27804.347199758078,12456.84501700438,11708.204819386578,1367.6927118428575,628.88129748647043,-8173.1651509472285,-14154.469173160789,-14695.284904888424,-21172.443213471532,-7905.6673116868478,3540.9681926562043,7454.9828279338981,27665.381527046731,12394.26370383735,11649.346570754627,1360.2980603142933,625.16075852270296,-8133.0793578861194,-14084.616429451664,-14622.74355937072,-21067.666990312988,-7866.9254976406155,3483.8672546331291,7417.2654043819857,27527.06992877314,12331.956088044608,11590.7432903101,1352.9020331399952,621.42035627206496,-8093.2316624064697,-14015.150142042476,-14550.602255909616,-20963.451453407892,-7828.4159104204955,3424.894362438783,7379.6958902663682,27389.406706537316,12269.918351580229,11532.391240304089,1345.5021554529085,617.65769482590258,-8053.6233873507008,-13946.070908562135,{"$f":"EJ114-EI114","v":-14478.861537780584},-20859.79635981012,-7790.1399552899456,3363.941001032792,7342.2709612917679,27252.386031509654,12208.146535774256,11474.286541124136,1338.0958033922652,613.8702280401194,-8014.256011990612,-13877.379487536193,-14407.522110288264,-20756.701633383156,-7752.0991969896422,3300.8927517268166,7304.9871414803638,27116.001934758562,12146.636531656754,11416.425161569729,1330.6801943601749,610.05524974271248,-7975.1311818445538,-13809.076808237689,-14336.584850668034,-20654.167374733341,-7714.2953697644843,3235.6289689063997,7267.8407929923051,26980.248296955491,12085.384069655964,11358.802908498823,1323.2523766447703,606.20988330483669,4446.4987920380518,-14555.009588862013,-15297.215818510042,-22510.659763667609,-8235.5345080739789,4085.2953723451647,8639.1652703426153,31190.452832594136,14454.436372793221,13766.80266802515,2291.2118241402495,1477.0720966184308,-8504.2490810711606,-15423.999352027851,-16210.515117285075,-23854.59692864283,-8727.2571113276499,4333.8311834272899,9154.8496386369807,33052.432811254694,15317.287611192718,14588.602299086677,2427.9264113215322,1565.18275230375,-9012.0166276179662,-16344.871478303918,-17178.342049760337,-25278.770526964334,-9248.339562281697,4597.4567273666835,{"$f":"GV114-GU114","v":9701.3155991628009},35025.56725765999,16231.646012747849,15459.458317890414,2572.798268652783,1658.5490340518008,-9550.1020803954743,-17320.723586838809,-18203.95215733994,-26787.970898721731,-9800.5349062170717,4877.086544619815,10280.40050521068,37116.491727592918,17200.586229701614,16382.299065594067,2726.3140872805379,1757.4844053654233,-10120.315692240867,-18354.838240573008,-19290.795353161768,-28387.274382233838,-10385.700862381971,5173.6905157781875,10894.051380173099,39332.237896146107,18227.366450077679,17360.227684368612,2888.9895944808377,1862.3210242098721,-10724.575805998291,-19450.693988429266,-20442.527527137063,-30082.060389131002,-11005.806074149586,5488.2972055852588,11544.331463563649,41680.257204550158,19315.439353416121,18396.532551668031,3061.3712858617364,1973.4108578168962,-11364.915308662778,-20611.977066792228,-21663.0228438786,-31878.029498885269,-11662.936732384056,5821.9974087678856,12233.42714775035,44168.44591862266,20468.463720478176,19494.698337336973,3244.038260896923,2091.1268639636983,-12043.488470914104,-21842.593799638475,-22956.386774888815,-33781.222633653553,-12359.303594299243,6175.9479098485608,12963.655328723195,46805.171683103981,21690.316735959786,20658.417720735655,{"$f":"JH114-JG114","v":3437.6041679528716},2215.8642426861625,-12762.578195051959,-23146.683739032625,-24326.969908847997,-35798.04137793291,-13097.249421426677,6551.3754698365228,13737.471195608756,49599.301661178994,22985.107025576202,21891.603807278589,3642.7192653430393,2348.041762626759,-13524.603695719183,-24528.633590194426,-25779.382586459047,-37935.26951137869,-13879.256861718852,6949.5810534742486,14557.476485117848,52560.23235381316,24357.188471356698,23198.403286134679,3860.0726053278777,2488.1031664682378,-14332.128639257513,-25993.091967980814,-27318.510409081879,-40200.095827216021,-14707.956802308516,8899.5576973199932,15426.428228677105,55697.921199179982,25811.174851600197,24583.210373330221,4090.3943483950279,2636.5186601658061,-15187.869769080658,-27544.985034424462,-28949.530673327303,-42600.138312999989,-15586.137221028534,9430.7285868844629,16347.248021650623,59022.920058444113,27351.955354717269,26050.681587137078,4334.4582155906537,2793.7864909757045,-16094.706046087667,-29189.533069934172,-201560.64128211833,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT114-LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF114-OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Pre-tax cash flows"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K89-K95","v":0},0,0,0,0,0,0,0,0,87973.668253066586,66052.040878611166,57868.767163426382,61765.03721333477,69488.435017136231,98140.616671327967,110978.89548227449,123045.79775348122,124457.95149771711,125108.85634456466,116690.23296322257,102108.54715487386,86969.625527813856,65156.718174271031,57013.784070878217,60863.453826832425,68548.016633905005,97057.194727816182,109831.17665907591,121837.61924054734,123242.34187328452,123889.60236929081,115512.47325384695,101002.95429055979,85938.970824184144,64234.217149160701,56131.396524597811,59933.212175884764,67579.107652644772,95945.96818438558,108655.94736060369,120602.20514232853,121999.50748340065,122643.1154633015,114307.24764671239,99869.509759122622,84880.064750845369,63282.899591283167,55219.965790010603,58972.598590472415,66579.99190335616,94805.215782459287,107451.48318132195,119337.82799320879,120727.71910779392,121367.66473721278,113072.824693207,98706.482304204968,83791.17630395171,62301.035563693156,54277.761303069346,57979.803506131764,65548.857225782529,93633.120189704641,106215.96354820412,{"$f":"BW89-BW95","v":118042.66406533845},119425.15116214,120061.42283476163,111807.3763689047,97512.043980371804,82670.477676425624,61286.798207412045,53302.955466725951,56952.916037853487,64483.790036749015,92427.762560714109,104947.46627476945,116714.78791599392,118089.87623874264,118722.46046677462,110508.97260081414,96284.264673623373,81516.038771700405,60238.258248384824,52293.618151025177,55889.918245414585,63382.769588510033,91187.116788268104,103643.96180527248,115352.16662465906,116719.85933650193,117348.74063398842,109175.57548304116,95021.106309880357,80325.821404991948,59153.378191520424,51247.710879833576,54788.679072489787,62243.661900423707,89909.043427470431,102303.30713130778,113952.65370206239,115312.95176237667,115938.11252089938,107805.03316301327,93720.416733561608,79097.673174190903,58030.006183877922,50163.080686237299,53646.947940870428,61064.213345252399,88591.28327402554,100923.23936207016,112513.98265238025,113866.88468552024,114488.30504179232,106395.07337938587,92379.923237343392,77829.320981433761,56865.869528025876,49037.453617605395,52462.347980044171,59842.043870310554,87231.450576847885,99501.368928428099,111033.7601687322,112379.26232418511,112996.920019011,104943.2966316603,{"$f":"EI89-EI95","v":90997.225723098178},76518.364185317565,55658.567825507431,47868.427870217492,51232.368871250277,58574.639832542038,85827.025864051699,98035.17239982594,109509.45894095006,110847.55474434233,111461.42497238242,103447.16896039183,89569.789472855657,75162.267362567363,54405.565729184207,46653.46653219455,49954.359283921367,57259.346425401738,84375.348360160293,96521.984891817061,107938.41005338679,109269.09024774696,109879.14549748969,101904.01431564517,88094.937507407449,73758.352656739415,53104.185282006089,45389.88991224159,48625.518881147997,55893.359674140302,82873.607971095771,94958.992040751749,106317.79494925056,107641.04732589533,108247.25720920018,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124575,56180.631694469761,64819.796964812369,96010.24979740649,110464.68617019973,124231.48883822488,126522.70066236515,127999.77275898356,119495.52367791242,104071.52432588456,87861.009208599513,64006.412279956698,55279.155168629033,59612.986352056301,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585265,126707.25124823471,110362.37976993082,93184.037720170469,67905.267193206149,58656.927630924445,{"$f":"GU89-GU95","v":63254.384358291136},72955.699957453937,107981.26721511391,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845677,134353.61676806127,117032.89318122243,98828.941023882508,72040.970125160777,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606872,148097.29929166276,150823.61337894332,152581.09778430877,142460.78209206788,124105.94385149493,104815.14849833315,76427.874116099323,66042.173253717338,71215.86376949551,82109.915149668625,121442.15304581475,139669.51949589245,157029.7471802611,159918.7367747419,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738714,81081.20008825617,70075.394014106569,75563.691219691813,87108.022683255476,128788.27988780563,148103.71924122173,166500.25179288973,169561.62307875149,171535.03393656836,160170.11862790561,139558.14156111339,117895.11871723481,86017.089218349545,74354.152485965489,80176.149894733375,92409.57704248371,136578.02296110638,157046.48668158459,176541.18501892156,179785.22327981843,181876.35014378215,169832.86167286805,147990.26787322955,125033.8810983407,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959676,144838.12979206364,166528.44652802346,{"$f":"JG89-JG95","v":187186.86424875914},190624.46841671201,192840.33265939815,180077.75446434622,156931.07072531359,132604.10081646559,96806.059438532669,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930645,198473.66917658507,202116.38844192808,204464.43020455487,190939.82650883569,166411.19291864126,140631.81033218224,102696.54082080355,88817.283959084685,95766.865012558934,110324.3414976768,162884.57385148993,187241.76232284663,210440.16560898127,214300.23821430915,216788.34138077742,202456.21274151994,176463.12077353912,149144.61036445724,108944.51453724125,94236.557734932721,103136.11543225271,118562.54366092983,174260.46486010982,200071.63971171004,224654.85008504026,228745.24443343532,231381.76309360113,216193.8933245205,188648.90829009598,159699.37761676864,117099.23930376869,101513.10208274017,110943.83066962464,127291.0786912753,186313.99874971938,213665.95410443665,239716.63569157379,244051.09390716441,246844.88039814014,230750.17435205248,201560.6412821183,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS89-LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89-OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Capex",null,null,null,null,null,null,null,null,{"$f":"K68","v":6701.7446285123187},6737.0071598690565,6772.4552318852229,1108413.8715683979,1108413.8715683979,1108413.8715683979,1108413.8715683979,1108413.8715683979,1108413.8715683979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less : Working capital change",null,null,null,null,null,null,null,null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,87973.668253066586,-21921.627374455406,-8183.2737151847905,3896.2700499083658,7723.3978038014757,28652.181654191751,12838.278810946504,12066.902271206738,1412.1537442358822,650.90484684755211,-8418.6233813420986,-14581.685808348717,-15138.921627059986,-21812.907353542854,-8142.9341033928213,3849.6697559541863,7684.5628070725943,28509.178093911192,12773.98193125971,12006.44258147142,1404.7226327371754,647.26049600625993,-8377.1291154438513,-14509.518963287162,-15063.983466375648,-21704.753675023436,-8102.8206245628899,3801.8156512869464,7645.8954767600371,28366.860531740793,12709.979176218098,11946.257781724838,1397.3023410721362,643.60797990082938,-8335.8678165891179,-14437.737887589785,-14989.445008277282,-21597.165159562202,-8062.9338012725639,3752.6328004617972,7607.3933128837307,28225.223879103141,12646.267398862663,11886.344811886825,1389.8911145851598,639.9456294188858,-8294.8400440057594,-14366.34238900202,-14915.306000253258,-21490.140740258568,-8023.2742606237953,3702.0422030624031,7569.0537196507794,28084.262963922112,12582.843358499493,11826.700517134304,{"$f":"BX115","v":1382.4870968015603},636.27167262160219,-8254.0464658569399,-14295.332388532916,-14841.566303946165,-21383.679469013587,-7983.8427406860937,3649.960571127529,7530.8739988955131,27943.972523965094,12519.703714055344,11767.321641224466,1375.0883227487357,632.5842280319921,-8213.4878659604728,-14224.707927190786,-14768.225901922982,-21277.78052331556,-7944.6400973596465,3596.3000943893931,7492.8513430954335,27804.347199758078,12456.84501700438,11708.204819386578,1367.6927118428575,628.88129748647043,-8173.1651509472285,-14154.469173160789,-14695.284904888424,-21172.443213471532,-7905.6673116868478,3540.9681926562043,7454.9828279338981,27665.381527046731,12394.26370383735,11649.346570754627,1360.2980603142933,625.16075852270296,-8133.0793578861194,-14084.616429451664,-14622.74355937072,-21067.666990312988,-7866.9254976406155,3483.8672546331291,7417.2654043819857,27527.06992877314,12331.956088044608,11590.7432903101,1352.9020331399952,621.42035627206496,-8093.2316624064697,-14015.150142042476,-14550.602255909616,-20963.451453407892,-7828.4159104204955,3424.894362438783,7379.6958902663682,27389.406706537316,12269.918351580229,11532.391240304089,1345.5021554529085,617.65769482590258,-8053.6233873507008,-13946.070908562135,{"$f":"EJ115","v":-14478.861537780584},-20859.79635981012,-7790.1399552899456,3363.941001032792,7342.2709612917679,27252.386031509654,12208.146535774256,11474.286541124136,1338.0958033922652,613.8702280401194,-8014.256011990612,-13877.379487536193,-14407.522110288264,-20756.701633383156,-7752.0991969896422,3300.8927517268166,7304.9871414803638,27116.001934758562,12146.636531656754,11416.425161569729,1330.6801943601749,610.05524974271248,-7975.1311818445538,-13809.076808237689,-14336.584850668034,-20654.167374733341,-7714.2953697644843,3235.6289689063997,7267.8407929923051,26980.248296955491,12085.384069655964,11358.802908498823,1323.2523766447703,606.20988330483669,4446.4987920380518,-14555.009588862013,-15297.215818510042,-22510.659763667609,-8235.5345080739789,4085.2953723451647,8639.1652703426153,31190.452832594136,14454.436372793221,13766.80266802515,2291.2118241402495,1477.0720966184308,-8504.2490810711606,-15423.999352027851,-16210.515117285075,-23854.59692864283,-8727.2571113276499,4333.8311834272899,9154.8496386369807,33052.432811254694,15317.287611192718,14588.602299086677,2427.9264113215322,1565.18275230375,-9012.0166276179662,-16344.871478303918,-17178.342049760337,-25278.770526964334,-9248.339562281697,4597.4567273666835,{"$f":"GV115","v":9701.3155991628009},35025.56725765999,16231.646012747849,15459.458317890414,2572.798268652783,1658.5490340518008,-9550.1020803954743,-17320.723586838809,-18203.95215733994,-26787.970898721731,-9800.5349062170717,4877.086544619815,10280.40050521068,37116.491727592918,17200.586229701614,16382.299065594067,2726.3140872805379,1757.4844053654233,-10120.315692240867,-18354.838240573008,-19290.795353161768,-28387.274382233838,-10385.700862381971,5173.6905157781875,10894.051380173099,39332.237896146107,18227.366450077679,17360.227684368612,2888.9895944808377,1862.3210242098721,-10724.575805998291,-19450.693988429266,-20442.527527137063,-30082.060389131002,-11005.806074149586,5488.2972055852588,11544.331463563649,41680.257204550158,19315.439353416121,18396.532551668031,3061.3712858617364,1973.4108578168962,-11364.915308662778,-20611.977066792228,-21663.0228438786,-31878.029498885269,-11662.936732384056,5821.9974087678856,12233.42714775035,44168.44591862266,20468.463720478176,19494.698337336973,3244.038260896923,2091.1268639636983,-12043.488470914104,-21842.593799638475,-22956.386774888815,-33781.222633653553,-12359.303594299243,6175.9479098485608,12963.655328723195,46805.171683103981,21690.316735959786,20658.417720735655,{"$f":"JH115","v":3437.6041679528716},2215.8642426861625,-12762.578195051959,-23146.683739032625,-24326.969908847997,-35798.04137793291,-13097.249421426677,6551.3754698365228,13737.471195608756,49599.301661178994,22985.107025576202,21891.603807278589,3642.7192653430393,2348.041762626759,-13524.603695719183,-24528.633590194426,-25779.382586459047,-37935.26951137869,-13879.256861718852,6949.5810534742486,14557.476485117848,52560.23235381316,24357.188471356698,23198.403286134679,3860.0726053278777,2488.1031664682378,-14332.128639257513,-25993.091967980814,-27318.510409081879,-40200.095827216021,-14707.956802308516,8899.5576973199932,15426.428228677105,55697.921199179982,25811.174851600197,24583.210373330221,4090.3943483950279,2636.5186601658061,-15187.869769080658,-27544.985034424462,-28949.530673327303,-42600.138312999989,-15586.137221028534,9430.7285868844629,16347.248021650623,59022.920058444113,27351.955354717269,26050.681587137078,4334.4582155906537,2793.7864909757045,-16094.706046087667,-29189.533069934172,-201560.64128211833,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-tax cash flow",null,null,null,null,null,null,null,null,{"$f":"K119-K120-K121-0.0000001","v":-6701.7446286123186},{"$f":"L119-L120-L121","v":-6737.0071598690565},-6772.4552318852229,-1108413.8715683979,-1108413.8715683979,-1108413.8715683979,-1108413.8715683979,-1108413.8715683979,-1108413.8715683979,0,87973.668253066571,66052.04087861118,57868.767163426404,61765.037213334756,69488.435017136217,98140.616671327982,110978.89548227449,123045.79775348122,124457.95149771711,125108.85634456467,116690.23296322257,102108.54715487384,86969.625527813885,65156.718174271038,57013.784070878239,60863.45382683241,68548.01663390499,97057.194727816197,109831.17665907592,121837.61924054734,123242.34187328455,123889.60236929081,115512.47325384695,101002.95429055979,85938.970824184129,64234.217149160701,56131.396524597818,59933.212175884735,67579.107652644787,95945.968184385594,108655.94736060369,120602.20514232852,121999.50748340067,122643.11546330151,114307.24764671241,99869.509759122651,84880.064750845369,63282.899591283167,55219.965790010618,58972.598590472429,66579.991903356145,94805.215782459287,107451.48318132196,119337.82799320876,120727.71910779389,121367.66473721276,113072.82469320699,98706.482304204968,83791.176303951725,62301.035563693142,54277.761303069361,57979.80350613175,65548.857225782529,93633.120189704627,106215.96354820415,{"$f":"BX119-BX120-BX121","v":118042.66406533844},119425.15116214003,120061.42283476164,111807.37636890472,97512.043980371789,82670.477676425624,61286.798207412045,53302.955466725958,56952.916037853502,64483.790036749015,92427.762560714109,104947.46627476945,116714.7879159939,118089.87623874262,118722.46046677462,110508.97260081416,96284.264673623387,81516.038771700376,60238.258248384824,52293.618151025192,55889.918245414599,63382.769588510026,91187.116788268104,103643.96180527248,115352.16662465908,116719.85933650195,117348.74063398839,109175.57548304115,95021.106309880372,80325.821404991962,59153.378191520424,51247.710879833583,54788.679072489809,62243.6619004237,89909.043427470431,102303.30713130777,113952.65370206238,115312.95176237667,115938.11252089939,107805.03316301327,93720.416733561622,79097.673174190917,58030.006183877915,50163.080686237299,53646.947940870414,61064.213345252399,88591.283274025554,100923.23936207015,112513.98265238025,113866.88468552026,114488.30504179234,106395.07337938587,92379.923237343377,77829.320981433761,56865.869528025891,49037.453617605388,52462.347980044186,59842.043870310568,87231.45057684787,99501.368928428114,111033.7601687322,112379.2623241851,112996.920019011,104943.29663166031,{"$f":"EJ119-EJ120-EJ121","v":90997.225723098149},76518.36418531755,55658.567825507438,47868.427870217485,51232.36887125027,58574.639832542045,85827.025864051684,98035.172399825926,109509.45894095006,110847.5547443423,111461.42497238245,103447.16896039185,89569.789472855628,75162.267362567363,54405.565729184193,46653.46653219455,49954.359283921374,57259.346425401731,84375.348360160307,96521.984891817061,107938.41005338679,109269.09024774698,109879.14549748972,101904.01431564514,88094.937507407449,73758.352656739429,53104.185282006074,45389.889912241597,48625.518881147997,55893.35967414028,82873.607971095786,94958.992040751735,106317.79494925056,107641.04732589534,108247.25720920016,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124596,56180.631694469754,64819.796964812354,96010.249797406505,110464.68617019973,124231.4888382249,126522.70066236513,127999.77275898358,119495.52367791241,104071.52432588459,87861.009208599527,64006.412279956683,55279.155168629011,59612.986352056294,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585267,126707.25124823474,110362.37976993081,93184.037720170483,67905.267193206149,58656.927630924452,{"$f":"GV119-GV120-GV121","v":63254.384358291136},72955.699957453922,107981.26721511393,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845675,134353.61676806124,117032.89318122245,98828.941023882508,72040.970125160762,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606869,148097.29929166278,150823.61337894335,152581.09778430875,142460.78209206794,124105.94385149491,104815.14849833316,76427.874116099309,66042.173253717323,71215.863769495525,82109.915149668639,121442.15304581478,139669.51949589248,157029.74718026107,159918.73677474188,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738717,81081.200088256155,70075.394014106554,75563.691219691827,87108.022683255476,128788.27988780561,148103.7192412217,166500.25179288976,169561.62307875147,171535.03393656839,160170.11862790561,139558.14156111341,117895.11871723481,86017.089218349545,74354.152485965489,80176.14989473336,92409.577042483725,136578.02296110641,157046.48668158459,176541.1850189215,179785.22327981846,181876.35014378215,169832.86167286802,147990.26787322952,125033.88109834072,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959661,144838.12979206367,166528.44652802349,{"$f":"JH119-JH120-JH121","v":187186.86424875914},190624.46841671198,192840.33265939818,180077.75446434622,156931.07072531359,132604.10081646557,96806.059438532655,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930648,198473.66917658504,202116.38844192811,204464.43020455487,190939.82650883569,166411.19291864129,140631.81033218224,102696.54082080354,88817.283959084685,95766.865012558948,110324.34149767677,162884.57385148993,187241.7623228466,210440.16560898127,214300.23821430918,216788.34138077745,202456.21274151994,176463.12077353912,149144.61036445727,108944.51453724124,94236.557734932721,103136.11543225273,118562.54366092983,174260.46486010985,200071.63971171004,224654.85008504029,228745.24443343532,231381.76309360116,216193.89332452044,188648.90829009595,159699.37761676867,117099.2393037687,101513.10208274018,110943.83066962467,127291.07869127527,186313.99874971938,213665.95410443671,239716.63569157376,244051.09390716444,246844.88039814014,230750.17435205248,201560.64128211833,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT119-LT120-LT121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF119-OF120-OF121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EGP)",null,null,null,null,null,{"$f":"XIRR(K123:OT123,K2:OT2)","v":0.16839709877967837},{"$f":"(1+IRR(K123:OT123,0.01))^12-1","v":0.16852725238834609}]
[]
[null,"Pre-trax cash flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K123/K55","v":-461.38984687838195},-463.81753918817674,-466.25800527962485,-76310.115473127444,-76310.115473127444,-76310.115473127444,-76310.115473127444,-76310.115473127444,-76310.115473127444,0,6056.6553299146917,4547.4339468075832,3778.2975332644596,4032.688083471392,4536.9548287454481,6407.67840854718,7245.8997763149264,8033.7573602977855,8125.9579940760823,8168.4560858410014,7618.7975132749289,6666.7477250889924,5678.315569997997,4254.1336133568921,3530.2345180287439,3768.6020860993995,4244.4222639666004,6009.6810733562006,6800.6328174177288,7544.0593191062999,7631.038291071749,7671.1159912699513,7152.4128241804156,6253.9984228400135,5321.2521531677139,3977.3162633200391,3296.1070179370749,3519.3544698977335,3968.3311798984955,5634.069320486884,6380.4154681764048,7081.9149239252611,7163.9662951319178,7201.7597745516186,6712.2670109284172,5864.4646735401693,4984.2653921074761,3716.0523766200777,3075.1291193210077,3284.1084302228419,3707.7544134083037,5279.580954917793,5983.8353776178819,6645.7706854433636,6723.1719401887885,6758.8096920717171,6296.8806815317203,5496.8374872538307,4666.2232130729617,3469.4648191981369,2866.559200618814,3062.0743228990605,3461.8170547131676,4945.024918470006,{"$f":"BW123/BW55","v":5609.5597948782643},6234.1606694621887,6307.173649583925,6340.7769223324549,5904.8578226679783,5149.8816482557168,4366.0573449168605,3236.7258903139573,2669.6974358781526,2852.5070060506428,3229.6935021601003,4629.2772802500222,5256.3310826274965,5845.7015619500016,5914.5733484617249,5946.2565539569287,5534.8811001313134,4822.4315568214142,4082.7597229125972,3017.0545362699172,2483.8834389692224,2654.7033317565065,3010.6046830078767,4331.2774530842271,4922.9624833719408,5479.0880122451772,5544.0517572806475,5573.9228561859245,5185.7074241657501,4513.3873053880216,3815.3790952701083,2809.7137211784275,2308.4940405774541,2467.9997790832863,2803.8154308544731,4050.0246232073073,4608.3341243817886,5133.0882387317206,5194.3639505973279,5222.5248159447874,4856.1637647507569,4221.7109758750084,3563.0178209192209,2614.0079459211547,2142.9411904918707,2291.7702205280466,2608.6320108809937,3784.5743811848624,4311.3892477936861,4806.5398821931676,4864.3351661720353,4890.8819264556578,4545.1432027507935,3946.4231456999346,3324.8288477802002,2429.2809069475002,1986.6699781270008,2125.4238143512935,2424.3997845806257,3534.0355427279942,4031.1306531968312,4498.3460928847808,4552.85685028642,4577.8802132171004,{"$f":"EI123/EI55","v":4251.6012036347838},3686.5995907263245,3100.0128613485299,2254.9132870305166,1839.1567646143158,1968.4030157046336,2250.5010061108028,3297.5671486969459,3766.6173407263673,4207.4718381509883,4258.8829259599115,4282.4684839723113,3974.5521012207068,3441.3681740439015,2887.8155939945123,2090.3206705427001,1699.9074201747549,1820.1816998574729,2086.3527428498383,3074.3756341940466,3516.9613433627364,3932.9404181573159,3981.4262715013861,4003.6547900411306,3713.0657796075911,3209.9059101070607,2687.5252859191942,1934.9515762332953,1568.4556608383318,1680.2633912044068,1931.4049131574293,2863.7121572155538,3281.324737772728,3673.8301780068314,3719.5553975409407,3740.5030871027334,3894.1526380218243,3391.2017115634217,2862.6037177811791,2084.7438947282071,1707.1973530812127,1841.0750845368129,2124.1860331093117,3146.3170390011942,3619.9981256022875,4071.1450177140582,4146.2294885644624,4194.6340819826692,3915.9444228666348,3410.4901398788261,2879.2612342971415,2097.5308989062009,1717.9797707427369,1852.6676884619901,2137.1844549608991,3164.3964441881462,3640.4310394782551,4093.8193656346057,4169.2750857297915,4217.9182369822065,3937.8404714552989,3429.8703610319831,2895.9974382935461,2110.3773205096527,{"$f":"GU123/GU55","v":1728.8118316177449},1864.3139437575528,2150.2434983298622,3182.5617176742016,3660.9615044825928,4116.6023900491919,4192.4311841380859,4241.3140579808551,3959.8412612188131,3449.3427902194462,2912.8126795762018,2123.2834132951934,1739.6937428020967,1876.0140772427687,2163.3634244878708,3200.8132460727634,3681.5899651152431,4139.4945905708873,4215.6982922620928,4264.8220590277188,3981.9472715517068,3468.9078442896257,2929.7073092754226,2136.2494318641243,1750.6257120237353,1887.7683164649793,2176.5444956038941,3219.1514175157508,3702.3168676804112,4162.4964688889659,4239.0769206926543,4288.4427563155859,4004.1589838176615,3488.5659417468792,2946.681679848446,2149.2756316624213,1761.6079476418465,1899.5768896992154,2189.7869747446407,3237.5766216570951,3723.142660291458,4185.6085287751457,4262.5675821451614,4312.1766681874496,4026.4768813551896,3508.3175027555749,2963.7361450818494,2162.3622689807335,1772.6406586459791,1911.4400259477777,2203.091125874967,3256.0892496762563,3744.0677928758214,4208.8312760898134,4286.1707914659655,4336.0243151430541,4048.9014494832495,3528.1629491441313,2980.8710600939307,2175.5096009543227,1783.7240546551211,1923.3579549397793,2216.4572138582366,3274.689694281652,{"$f":"JG123/JG55","v":3765.0927171798699},4232.165218788251,4309.8870656387726,4359.9862198453975,4071.4331755068583,3548.1027044090456,2998.0867813370428,2188.7178855629654,1794.8583459167362,1935.3309071306317,2229.8855044566535,3293.3783497141226,3786.2178867737753,4255.6108669268451,4333.7169237910703,4384.0629071272378,4094.0725487227005,3568.1371937188796,3015.3836665999156,2201.9873816308086,1806.0437433057434,1947.3591137015021,2243.3762643315436,3312.1556117503387,3807.4437570563509,4279.1687326692927,4357.6608872004972,4408.2549039976029,4116.8200604247213,3588.266843918253,3032.7620750099431,2215.318348826188,1916.2412753608783,2097.2081973491431,2410.8949364841969,3543.4772179155379,4068.3312639993796,4568.2154228706968,4651.3910255380242,4705.002978280183,4396.167175743969,3836.0571874246939,3247.3866447824976,2381.1395604920608,2064.205239202628,2255.973187961381,2588.3842198430802,3788.5782668969664,4344.7631177906478,4874.4873830696088,4962.6258713450889,5019.4357667533195,4692.1600174940613,4098.6091766998761,0,0,0,0,0,0,0,0,0,0,{"$f":"LS123/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EURO)",null,null,null,null,null,{"$f":"XIRR(K126:OT126,K2:OT2)","v":0.10853927731513979}]
[]
["Capital Assets and Taxes"]
[null,"Plant balance",null,null,null,null,null,null,null,null,{"$f":"J130+K68","v":6701.7446285123187},13438.751788381374,20211.207020266596,1128625.0785886645,2237038.9501570622,3345452.8217254598,4453866.6932938574,5562280.564862255,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"BV130+BW68","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"EH130+EI68","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"GT130+GU68","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"JF130+JG68","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"LR130+LS68","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"OD130+OE68","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526]
[]
[null,null,"Tax Depreciation rate",null,null,null,null,{"$f":"1/'General Assumptions'!F47","v":0.125},null,null,{"$f":"$H$132/12*K6","v":0},0,0,0,0,0,0,0,0,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*BW6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*EI6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*GU6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*JG6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$132/12*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$132/12*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Expense",null,null,null,null,null,null,null,{"$f":"MIN(K132*K130,J135)","v":0},{"$f":"MIN(L132*L130,K135)","v":0},0,0,0,0,0,0,0,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,{"$f":"MIN(BX132*BX130,BW135)","v":69486.40037948596},69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.400379474275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ132*EJ130,EI135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV132*GV130,GU135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH132*JH130,JG135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT132*LT130,LS135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF132*OF130,OE135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated depreciation",null,null,null,null,null,null,null,{"$f":"J134+K133","v":0},{"$f":"K134+L133","v":0},0,0,0,0,0,0,0,69486.40037948596,138972.80075897192,208459.20113845787,277945.60151794384,347432.00189742981,416918.40227691579,486404.80265640176,555891.20303588768,625377.6034153736,694864.00379485951,764350.40417434543,833836.80455383135,903323.20493331726,972809.60531280318,1042296.0056922891,1111782.4060717751,1181268.806451261,1250755.206830747,1320241.6072102329,1389728.0075897188,1459214.4079692047,1528700.8083486906,1598187.2087281765,1667673.6091076625,1737160.0094871484,1806646.4098666343,1876132.8102461202,1945619.2106256061,2015105.611005092,2084592.011384578,2154078.4117640639,2223564.8121435498,2293051.2125230357,2362537.6129025216,2432024.0132820075,2501510.4136614935,2570996.8140409794,2640483.2144204653,2709969.6147999512,2779456.0151794371,2848942.415558923,2918428.815938409,2987915.2163178949,3057401.6166973808,3126888.0170768667,3196374.4174563526,3265860.8178358385,3335347.2182153245,3404833.6185948104,3474320.0189742963,3543806.4193537822,3613292.8197332681,3682779.220112754,3752265.6204922399,3821752.0208717259,3891238.4212512118,{"$f":"BW134+BX133","v":3960724.8216306977},4030211.2220101836,4099697.6223896695,4169184.0227691554,4238670.4231486414,4308156.8235281277,4377643.2239076141,4447129.6242871005,4516616.0246665869,4586102.4250460733,4655588.8254255597,4725075.225805046,4794561.6261845324,4864048.0265640188,4933534.4269435052,5003020.8273229916,5072507.2277024779,5141993.6280819643,5211480.0284614507,5280966.4288409371,5350452.8292204235,5419939.2295999099,5489425.6299793962,5558912.0303588826,5628398.430738369,5697884.8311178554,5767371.2314973418,5836857.6318768281,5906344.0322563145,5975830.4326358009,6045316.8330152873,6114803.2333947737,6184289.6337742601,6253776.0341537464,6323262.4345332328,6392748.8349127192,6462235.2352922056,6531721.635671692,6601208.0360511784,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"EI134+EJ133","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"GU134+GV133","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"JG134+JH133","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"LS134+LT133","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"OE134+OF133","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526]
[null,null,"Net Plant balance",null,null,null,null,null,null,null,{"$f":"K130-K134","v":6701.7446285123187},{"$f":"L130-L134","v":13438.751788381374},20211.207020266596,1128625.0785886645,2237038.9501570622,3345452.8217254598,4453866.6932938574,5562280.564862255,6670694.4364306526,6601208.0360511662,6531721.6356716808,6462235.2352921944,6392748.834912709,6323262.4345332226,6253776.0341537371,6184289.6337742507,6114803.2333947653,6045316.8330152789,5975830.4326357935,5906344.0322563071,5836857.6318768216,5767371.2314973352,5697884.8311178498,5628398.4307383634,5558912.030358877,5489425.6299793916,5419939.2295999061,5350452.8292204197,5280966.4288409334,5211480.0284614479,5141993.6280819625,5072507.2277024761,5003020.8273229897,4933534.4269435043,4864048.0265640188,4794561.6261845324,4725075.225805046,4655588.8254255606,4586102.4250460751,4516616.0246665888,4447129.6242871024,4377643.2239076169,4308156.8235281315,4238670.4231486451,4169184.0227691592,4099697.6223896733,4030211.2220101873,3960724.8216307014,3891238.4212512155,3821752.0208717296,3752265.6204922437,3682779.2201127578,3613292.8197332718,3543806.4193537859,3474320.0189743,3404833.6185948141,3335347.2182153282,3265860.8178358423,3196374.4174563563,3126888.0170768704,3057401.6166973845,2987915.2163178986,2918428.8159384127,2848942.4155589268,2779456.0151794408,{"$f":"BX130-BX134","v":2709969.6147999549},2640483.214420469,2570996.8140409831,2501510.4136614972,2432024.0132820113,2362537.6129025249,2293051.2125230385,2223564.8121435521,2154078.4117640657,2084592.0113845794,2015105.611005093,1945619.2106256066,1876132.8102461202,1806646.4098666338,1737160.0094871474,1667673.6091076611,1598187.2087281747,1528700.8083486883,1459214.4079692019,1389728.0075897155,1320241.6072102292,1250755.2068307428,1181268.8064512564,1111782.40607177,1042296.0056922836,972809.60531279724,903323.20493331086,833836.80455382448,764350.40417433809,694864.00379485171,625377.60341536533,555891.20303587895,486404.80265639257,416918.40227690618,347432.0018974198,277945.60151793342,208459.20113844704,138972.80075896066,69486.400379474275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ130-EJ134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV130-GV134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH130-JH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT130-LT134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF130-OF134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financing"]
[null,"Capex Finance"]
[null,null,"Funding requirements (EGP)"]
[null,null,null,"Funding Development Costs",null,null,null,null,null,null,{"$f":"K63+K64+K65","v":6701.7446285123187},6737.0071598690565,6772.4552318852229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW63+BW64+BW65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI63+EI64+EI65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU63+GU64+GU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG63+JG64+JG65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS63+LS64+LS65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE63+OE64+OE65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction of plant",null,null,null,null,null,null,{"$f":"K67","v":0},0,0,1108413.8715683979,1108413.8715683979,1108413.8715683979,1108413.8715683979,1108413.8715683979,1108413.8715683979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest during construction",null,null,null,null,null,null,{"$f":"K177","v":0},{"$f":"L177","v":27.644696592613318},55.548885500517706,83.714402484733895,4656.2669446146256,9247.681265980802,13858.035171422613,18487.406786724368,23135.874559939246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Funding Requirements",null,null,null,null,null,null,null,{"$f":"SUM(K140:K142)","v":6701.7446285123187},{"$f":"SUM(L140:L142)","v":6764.6518564616699},6828.0041173857408,1108497.5859708826,1113070.1385130126,1117661.5528343786,1122271.9067398205,1126901.2783551223,1131549.746128337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX140:BX142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ140:EJ142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV140:GV142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH140:JH142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT140:LT142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF140:OF142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Equity Requirements",null,null,null,null,{"$f":"F32","v":0.1},null,null,{"$f":"K143*$H$145","v":670.17446285123197},{"$f":"L143*$H$145","v":676.46518564616701},682.8004117385741,110849.75859708826,111307.01385130126,111766.15528343787,112227.19067398206,112690.12783551223,113154.9746128337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Sources of Financing"]
[null,null,"Contributions by rooftop owner",null,null,null,null,{"$f":"F35","v":0.05},null,null,{"$f":"K143*$H$149","v":335.08723142561598},{"$f":"L143*$H$149","v":338.23259282308351},341.40020586928705,55424.879298544132,55653.506925650632,55883.077641718934,56113.595336991028,56345.063917756117,56577.48730641685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contributions by development Co.",null,null,null,null,null,null,null,{"$f":"K145-K149","v":335.08723142561598},{"$f":"L145-L149","v":338.23259282308351},341.40020586928705,55424.879298544132,55653.506925650632,55883.077641718934,56113.595336991028,56345.063917756117,56577.48730641685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX145-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ145-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV145-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH145-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT145-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF145-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funds by debt funding",null,null,null,null,null,null,null,{"$f":"K143-K150-K149","v":6031.5701656610872},{"$f":"L143-L150-L149","v":6088.1866708155021},6145.2037056471672,997647.8273737944,1001763.1246617113,1005895.3975509406,1010044.7160658384,1014211.1505196101,1018394.7715155032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143-BX150-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143-EJ150-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143-GV150-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143-JH150-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143-LT150-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143-OF150-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding",null,null,null,null,null,null,{"$f":"SUM(K149:K151)","v":6701.7446285123187},{"$f":"SUM(L149:L151)","v":6764.651856461669},6828.0041173857417,1108497.5859708826,1113070.1385130126,1117661.5528343786,1122271.9067398205,1126901.2783551223,1131549.746128337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX149:BX151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ149:EJ151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV149:GV151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH149:JH151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT149:LT151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF149:OF151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Funding Balance (Debt Schedule)"]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G69","v":6},{"$f":"I5","v":"2017-10-01"},{"$f":"EDATE(H155,G155)","v":"2018-04-01"},null,{"$f":"AND(K$2>=$H155,K$2<$I155)","v":false},false,false,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW$2>=$H155,BW$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI$2>=$H155,EI$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU$2>=$H155,GU$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG$2>=$H155,JG$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LS$2>=$H155,LS$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OE$2>=$H155,OE$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Debt fund (EUROs)"]
[null,null,null,"Funding in EUROs",null,null,null,null,null,null,{"$f":"K151/K55","v":415.25086218434762},419.14869507586945,423.07410292536076,68684.291004662969,68967.6137050572,69252.105111590543,69537.770045175857,69824.613346612226,70112.639876666974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening balance (EUROs)",null,null,null,null,null,null,{"$f":"J164","v":0},{"$f":"K164","v":415.25086218434762},834.39955726021708,1257.473660185578,69941.764664848553,138909.37836990575,208161.48348149628,277699.25352667214,347523.86687328434,417636.50674995128,417636.50674995128,411579.85142003658,407032.417473229,403254.11993996456,399221.43185649317,394684.47702774772,390085.76913891104,384627.76247114944,378356.88235551107,371965.06007223111,365501.44384505448,359557.86128273606,354539.08708852628,17828.312728118035,12152.764527483614,7246.9921040604031,2074.6067180174687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2791040805938289E-28,1.950584573481205E-28,1.601532597174042E-28,1.252480620866879E-28,9.0342864455971598E-29,5.5437666825255298E-29,2.0532469194538998E-29,{"$f":"OE164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Project funding",null,null,null,null,null,null,{"$f":"K157","v":415.25086218434762},{"$f":"L157","v":419.14869507586945},423.07410292536076,68684.291004662969,68967.6137050572,69252.105111590543,69537.770045175857,69824.613346612226,70112.639876666974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: cash sweep",null,null,null,null,null,null,{"$f":"K185","v":0},{"$f":"L185","v":0},0,0,0,0,0,0,0,1914.1673226039434,7970.8226525186356,6433.8415991494176,5643.8627800167587,5880.9361331962291,6366.7197247543754,4598.7078888366686,5458.0066677615841,6270.8801156383506,6391.8222832799902,6463.6162271766088,5943.5825623184292,5018.7741942097855,4053.344754175585,5675.5482006344218,4905.772423423211,5172.3853860429344,2074.6067180174687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2791040805938289E-28,3.2851950711262399E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,2.0532469194538998E-29,{"$f":"OF185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Re-finance",null,null,null,null,null,null,{"$f":"K182","v":0},{"$f":"L182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332657.42960623268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capitalised interest during grace period",null,null,null,null,null,null,{"$f":"K171*K155","v":0},{"$f":"L171*L155","v":0},0,0,0,0,0,0,0,1914.1673226039434,1914.1673226039434,1886.4076523418344,1865.5652467522996,1848.2480497248375,1829.7648960089271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171*BX155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171*LT155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171*OF155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance",null,null,null,null,null,null,{"$f":"K159+K160-K161-K162+K163","v":415.25086218434762},{"$f":"L159+L160-L161-L162+L163","v":834.39955726021708},1257.473660185578,69941.764664848553,138909.37836990575,208161.48348149628,277699.25352667214,347523.86687328434,417636.50674995128,417636.50674995128,411579.85142003658,407032.417473229,403254.11993996456,399221.43185649317,394684.47702774772,390085.76913891104,384627.76247114944,378356.88235551107,371965.06007223111,365501.44384505448,359557.86128273606,354539.08708852628,17828.312728118035,12152.764527483614,7246.9921040604031,2074.6067180174687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX159+BX160-BX161-BX162+BX163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159+EJ160-EJ161-EJ162+EJ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161-GV162+GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161-JH162+JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT159+LT160-LT161-LT162+LT163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2791040805938289E-28,1.950584573481205E-28,1.601532597174042E-28,1.252480620866879E-28,9.0342864455971598E-29,5.5437666825255298E-29,2.0532469194538998E-29,0,{"$f":"OF159+OF160-OF161-OF162+OF163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Date Switch",null,null,null,null,null,null,{"$f":"AND(K2>$H$6,K164<0.1)","v":false},{"$f":"AND(L2>$H$6,L164<0.1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX2>$H$6,BX164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ2>$H$6,EJ164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GV2>$H$6,GV164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JH2>$H$6,JH164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LT2>$H$6,LT164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OF2>$H$6,OF164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,null,null,"EURIBOR",null,null,null,{"$f":"'General Assumptions'!G66","v":0.01},null,null,{"$f":"$H$168/12","v":8.3333333333333339E-4},{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4]
[null,null,null,"Credit Spread",null,null,null,{"$f":"'General Assumptions'!G67","v":4.4999999999999998E-2},null,null,{"$f":"$H$169/12","v":3.7499999999999999E-3},{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3]
[null,null,null,"Total rate",null,null,null,null,null,null,{"$f":"K168+K169","v":4.5833333333333334E-3},{"$f":"L168+L169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"BX168+BX169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"EJ168+EJ169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"GV168+GV169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"JH168+JH169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"LT168+LT169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"OF168+OF169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3]
[null,null,null,"Interest cost (EUROs)",null,null,null,null,null,null,{"$f":"K170*K159","v":0},{"$f":"L170*L159","v":1.9032331183449267},3.8243313041093283,5.7634209425172322,320.56642138055588,636.66798419540135,954.07346595685794,1272.7882453305806,1592.8177231692198,1914.1673226039434,1914.1673226039434,1886.4076523418344,1865.5652467522996,1848.2480497248375,1829.7648960089271,1808.9705197105104,1787.8931085533422,1762.8772446594351,1734.1357107960923,1704.8398586643925,1675.2149509564997,1647.9735308792069,1624.9708158224121,81.713100003874331,55.700170750966564,33.215380476943515,9.5086141242467317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX170*BX159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ170*EJ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV170*GV159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH170*JH159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT170*LT159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0445893702721716E-30,8.9401792951221897E-31,7.3403577370476924E-31,5.7405361789731952E-31,4.1407146208986979E-31,2.5408930628242011E-31,9.410715047497041E-32,{"$f":"OF170*OF159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during construction",null,null,null,null,null,null,{"$f":"K171*(K5+K4)","v":0},1.9032331183449267,3.8243313041093283,5.7634209425172322,320.56642138055588,636.66798419540135,954.07346595685794,1272.7882453305806,1592.8177231692198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW171*(BW5+BW4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI171*(EI5+EI4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU171*(GU5+GU4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG171*(JG5+JG4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS171*(LS5+LS4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE171*(OE5+OE4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest expense (paid after COD)",null,null,null,null,null,null,{"$f":"K171-K172-K163","v":0},{"$f":"L171-L172-L163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1808.9705197105104,1787.8931085533422,1762.8772446594351,1734.1357107960923,1704.8398586643925,1675.2149509564997,1647.9735308792069,1624.9708158224121,81.713100003874331,55.700170750966564,33.215380476943515,9.5086141242467317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171-BX172-BX163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171-EJ172-EJ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171-GV172-GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171-JH172-JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171-LT172-LT163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0445893702721716E-30,8.9401792951221897E-31,7.3403577370476924E-31,5.7405361789731952E-31,4.1407146208986979E-31,2.5408930628242011E-31,9.410715047497041E-32,{"$f":"OF171-OF172-OF163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest Cost in EGP",null,null,null,null,null,null,{"$f":"K171*K55","v":0},{"$f":"L171*L55","v":27.644696592613318},55.548885500517706,83.714402484733895,4656.2669446146256,9247.681265980802,13858.035171422613,18487.406786724368,23135.874559939246,27803.517262718637,27803.517262718637,27400.304616558748,28573.176130788455,28307.944281289419,28024.854527394968,27706.36586689976,27383.542217379461,27000.396848248696,26560.188760766374,26111.490681555351,25657.752755599893,25240.52055464829,24888.208766063923,1251.525671733011,899.56559307564908,536.43306717253711,153.56545570117618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1370622147992281E-29,4.3965847784317725E-29,3.6098275022913499E-29,2.8230702261509272E-29,2.0363129500105048E-29,1.2495556738700825E-29,4.6279839772966023E-30,{"$f":"OF171*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance in EGP",null,null,null,null,null,null,{"$f":"K164*K55","v":6031.5701656610872},12119.75683647659,18264.960542123757,1015912.7879159183,2017675.9125776296,3023571.3101285701,4033616.0261944081,5047827.176714018,6066221.9482295206,6066221.9482295206,5978248.2799764536,5912196.2390978429,6176278.7522813277,6114513.7150679929,6045025.280050857,5974591.0292464281,5890995.6759815328,5794950.2750762999,5697052.5123393498,5598055.1466763401,5507022.6664687181,5430154.6398684923,273060.14655992965,186132.90632653635,117039.94192855354,33505.190334802071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS164*LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1208135741380134E-26,9.5925486074875036E-27,7.8759872777265819E-27,6.1594259479656602E-27,4.4428646182047385E-27,2.7263032884438164E-27,1.0097419586828949E-27,{"$f":"OE164*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction EGP",null,null,null,null,null,null,{"$f":"K172*K55","v":0},{"$f":"L172*L55","v":27.644696592613318},55.548885500517706,83.714402484733895,4656.2669446146256,9247.681265980802,13858.035171422613,18487.406786724368,23135.874559939246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX172*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ172*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV172*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH172*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT172*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF172*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during Grace Period",null,null,null,null,null,null,{"$f":"K163*K55","v":0},{"$f":"L163*L55","v":0},0,0,0,0,0,0,0,27803.517262718637,27803.517262718637,27400.304616558748,28573.176130788455,28307.944281289419,28024.854527394968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX163*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ163*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV163*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH163*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT163*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF163*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance for re-financing (EUROS)",null,null,null,null,null,null,{"$f":"K159+K160-K161","v":415.25086218434762},{"$f":"L159+L160-L161","v":834.39955726021708},1257.473660185578,69941.764664848553,138909.37836990575,208161.48348149628,277699.25352667214,347523.86687328434,417636.50674995128,415722.33942734735,409665.68409743265,405146.00982088718,401388.55469321227,397373.18380676833,392854.71213173878,390085.76913891104,384627.76247114944,378356.88235551107,371965.06007223111,365501.44384505448,359557.86128273606,354539.08708852628,350485.74233435071,12152.764527483614,7246.9921040604031,2074.6067180174687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX159+BX160-BX161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159+EJ160-EJ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT159+LT160-LT161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2791040805938289E-28,1.950584573481205E-28,1.601532597174042E-28,1.252480620866879E-28,9.0342864455971598E-29,5.5437666825255298E-29,2.0532469194538998E-29,0,{"$f":"OF159+OF160-OF161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance for re-financing in EGP",null,null,null,null,null,null,{"$f":"K180*K55","v":6031.5701656610872},12119.75683647659,18264.960542123757,1015912.7879159183,2017675.9125776296,3023571.3101285701,4033616.0261944081,5047827.176714018,6066221.9482295206,6038418.4309668019,5950444.762713735,5884795.9344812846,6147705.5761505393,6086205.7707867036,6017000.4255234618,5974591.0292464281,5890995.6759815328,5794950.2750762999,5697052.5123393498,5598055.1466763401,5507022.6664687181,5430154.6398684923,5368073.2231067428,186132.90632653635,117039.94192855354,33505.190334802071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180*LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1208135741380134E-26,9.5925486074875036E-27,7.8759872777265819E-27,6.1594259479656602E-27,4.4428646182047385E-27,2.7263032884438164E-27,1.0097419586828949E-27,{"$f":"OE180*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount re-financed (EURO)",null,null,null,null,null,null,{"$f":"K206/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332657.42960623268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project funding (EGP)"]
[null,null,null,"Cash sweep in EURO",null,null,null,null,null,null,{"$f":"K293/K55","v":0},0,0,0,0,0,0,0,0,1914.1673226039434,7970.8226525186356,6433.8415991494176,5643.8627800167587,5880.9361331962291,6366.7197247543754,4598.7078888366686,5458.0066677615841,6270.8801156383506,6391.8222832799902,6463.6162271766088,5943.5825623184292,5018.7741942097855,4053.344754175585,5675.5482006344218,4905.772423423211,5172.3853860429344,2074.6067180174687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW293/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI293/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS293/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.2791040805938289E-28,3.2851950711262399E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,{"$f":"OE293/OE55","v":2.0532469194538998E-29},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest cost (EGP)",null,null,null,null,null,null,{"$f":"K173*K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,27706.36586689976,27383.542217379461,27000.396848248696,26560.188760766374,26111.490681555351,25657.752755599893,25240.52055464829,24888.208766063923,1251.525671733011,899.56559307564908,536.43306717253711,153.56545570117618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW173*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI173*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU173*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG173*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS173*LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1370622147992281E-29,4.3965847784317725E-29,3.6098275022913499E-29,2.8230702261509272E-29,2.0363129500105048E-29,1.2495556738700825E-29,{"$f":"OE173*OE55","v":4.6279839772966023E-30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Currency Translation Adjustments"]
[null,null,null,"Opening Balance in EGP",null,null,null,null,null,null,{"$f":"K159*K55","v":0},{"$f":"L159*L55","v":6031.5701656610872},12119.75683647659,18264.960542123757,1015912.7879159183,2017675.9125776296,3023571.3101285701,4033616.0261944081,5047827.176714018,6066221.9482295206,6066221.9482295206,5978248.2799764536,6234147.5194447534,6176278.7522813277,6114513.7150679929,6045025.280050857,5974591.0292464281,5890995.6759815328,5794950.2750762999,5697052.5123393498,5598055.1466763401,5507022.6664687181,5430154.6398684923,273060.14655992965,196268.85667105071,117039.94192855354,33505.190334802071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX159*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT159*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1208135741380134E-26,9.5925486074875036E-27,7.8759872777265819E-27,6.1594259479656602E-27,4.4428646182047385E-27,2.7263032884438164E-27,1.0097419586828949E-27,{"$f":"OF159*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Currency Adjstment factor",null,null,null,null,null,null,{"$f":"(K55-J55)/K55","v":1},{"$f":"(L55-K55)/L55","v":0},0,0,0,0,0,0,0,0,0,0,5.164319248826274E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263011E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262733E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262928E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,{"$f":"(BX55-BW55)/BX55","v":0},0,0,0,0,0,0,5.1643192488262879E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262692E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262865E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,0,0,0,0,0,0,0,0,{"$f":"(EJ55-EI55)/EJ55","v":0},0,0,5.1643192488262886E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262921E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262608E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,{"$f":"(GV55-GU55)/GV55","v":0},0,0,0,0,0,0,0,0,0,0,5.1643192488262796E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263039E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262719E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262886E-2,0,0,0,0,{"$f":"(JH55-JG55)/JH55","v":0},0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262823E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT55-LS55)/LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF55-OE55)/OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loss",null,null,null,null,null,null,{"$f":"K190*K189","v":0},{"$f":"L190*L189","v":0},0,0,0,0,0,0,0,0,0,0,321951.28034691111,0,0,0,0,0,0,0,0,0,0,0,10135.950344514376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190*BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ190*EJ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV190*GV189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH190*JH189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT190*LT189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF190*OF189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W190*W176","v":318962.75246523181}]
[]
[null,"Re-financing from local Banks"]
[null,null,"Refinancing Date",null,null,null,null,null,{"$f":"F19","v":"2018-11-01"},null,{"$f":"K2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OE2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Interest Rate",null,null,null,null,null,{"$f":"'General Assumptions'!G53","v":0.05},null,{"$f":"$I$196/12","v":4.1666666666666666E-3},{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3]
[null,null,"Repayment",null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"'General Assumptions'!G54","v":10},{"$f":"EDATE(I195,F197)","v":"2019-11-01"},{"$f":"EDATE(H197,G197*12-F197)","v":"2028-11-01"},null,{"$f":"AND(K$2>=$H197,K$2<$I197)","v":false},{"$f":"AND(L$2>=$H197,L$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX$2>=$H197,BX$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ$2>=$H197,EJ$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H197,GV$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H197,JH$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H197,LT$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H197,OF$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Sources and uses for refinancing"]
[null,null,"Sources of Funds"]
[null,null,null,"Local Bank Loan Draws",null,null,null,null,{"$f":"'General Assumptions'!G52","v":0.8},{"$f":"SUM(K201:OT201)","v":5336555.5491445223},{"$f":"$I$201*K130*K195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5336555.5491445223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*BW130*BW195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*EI130*EI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*GU130*GU195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*JG130*JG195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*LS130*LS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*OE130*OE195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Signing fee",null,null,null,null,{"$f":"'General Assumptions'!G55","v":0.02},null,{"$f":"$I$204*K201","v":0},{"$f":"$I$204*L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106731.11098289044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deposit into cash account",null,null,null,null,null,null,{"$f":"K195*K229","v":0},{"$f":"L195*L229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134811.36161481834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX195*BX229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ195*EJ229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV195*GV229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH195*JH229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT195*LT229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF195*OF229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Re-payment of debt fund",null,null,null,null,null,null,{"$f":"MIN(K181*K195,K201-K204-K205)","v":0},{"$f":"MIN(L181*L195,L201-L204-L205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5095013.0765468134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX181*BX195,BX201-BX204-BX205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ181*EJ195,EJ201-EJ204-EJ205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV181*GV195,GV201-GV204-GV205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH181*JH195,JH201-JH204-JH205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT181*LT195,LT201-LT204-LT205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF181*OF195,OF201-OF204-OF205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,null,null,null,{"$f":"K201-K204-K206-K205","v":0},{"$f":"L201-L204-L206-L205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4924596548080444E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201-BX204-BX206-BX205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201-EJ204-EJ206-EJ205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201-GV204-GV206-GV205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201-JH204-JH206-JH205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201-LT204-LT206-LT205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201-OF204-OF206-OF205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Local Debt Balance"]
[null,null,"Repayment Dates",null,null,null,{"$f":"I195","v":"2018-11-01"},{"$f":"MONTH(G210)","v":11},{"$f":"IF(H210>6,H210-6,H210+6)","v":5},null,{"$f":"AND(K197,OR($H$210=MONTH(K2),$I$210=MONTH(K2)))","v":false},{"$f":"AND(L197,OR($H$210=MONTH(L2),$I$210=MONTH(L2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,{"$f":"AND(BX197,OR($H$210=MONTH(BX2),$I$210=MONTH(BX2)))","v":false},false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"AND(EJ197,OR($H$210=MONTH(EJ2),$I$210=MONTH(EJ2)))","v":false},true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV197,OR($H$210=MONTH(GV2),$I$210=MONTH(GV2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH197,OR($H$210=MONTH(JH2),$I$210=MONTH(JH2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT197,OR($H$210=MONTH(LT2),$I$210=MONTH(LT2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF197,OR($H$210=MONTH(OF2),$I$210=MONTH(OF2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"EDATE(I195,0)","v":"2018-11-01"},{"$f":"EDATE(H211,G211-1)","v":"2019-10-01"},null,{"$f":"AND(K$2>=$H211,K$2<=$I211)","v":false},{"$f":"AND(L$2>=$H211,L$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H211,BX$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H211,EJ$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H211,GV$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H211,JH$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H211,LT$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H211,OF$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J216","v":0},{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5336555.5491445223,5358791.1972659575,5381119.4939212324,5403540.825145904,5426055.5785840116,5448664.1434947783,5471366.91075934,5494164.2728875037,5517056.6240245346,5540044.3599579697,5563127.8781244615,5586307.5776166469,5275957.1566379443,5275957.1566379443,5275957.1566379443,5275957.1566379443,5275957.1566379443,5275957.1566379443,4965606.7356592417,4965606.7356592417,4965606.7356592417,4965606.7356592417,4965606.7356592417,4965606.7356592417,4655256.3146805391,4655256.3146805391,4655256.3146805391,4655256.3146805391,4655256.3146805391,4655256.3146805391,4344905.8937018365,4344905.8937018365,4344905.8937018365,4344905.8937018365,4344905.8937018365,4344905.8937018365,4034555.4727231339,4034555.4727231339,4034555.4727231339,4034555.4727231339,4034555.4727231339,4034555.4727231339,{"$f":"BW216","v":3724205.0517444313},3724205.0517444313,3724205.0517444313,3724205.0517444313,3724205.0517444313,3724205.0517444313,3413854.6307657287,3413854.6307657287,3413854.6307657287,3413854.6307657287,3413854.6307657287,3413854.6307657287,3103504.209787026,3103504.209787026,3103504.209787026,3103504.209787026,3103504.209787026,3103504.209787026,2793153.7888083234,2793153.7888083234,2793153.7888083234,2793153.7888083234,2793153.7888083234,2793153.7888083234,2482803.3678296208,2482803.3678296208,2482803.3678296208,2482803.3678296208,2482803.3678296208,2482803.3678296208,2172452.9468509182,2172452.9468509182,2172452.9468509182,2172452.9468509182,2172452.9468509182,2172452.9468509182,1862102.5258722156,1862102.5258722156,1862102.5258722156,1862102.5258722156,1862102.5258722156,1862102.5258722156,1551752.104893513,1551752.104893513,1551752.104893513,1551752.104893513,1551752.104893513,1551752.104893513,1241401.6839148104,1241401.6839148104,1241401.6839148104,1241401.6839148104,1241401.6839148104,1241401.6839148104,931051.26293610781,931051.26293610781,931051.26293610781,931051.26293610781,931051.26293610781,931051.26293610781,620700.84195740521,620700.84195740521,620700.84195740521,620700.84195740521,{"$f":"EI216","v":620700.84195740521},620700.84195740521,310350.42097870255,310350.42097870255,310350.42097870255,310350.42097870255,310350.42097870255,310350.42097870255,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"GU216","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"JG216","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"LS216","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"OE216","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10]
[null,null,"Add: funding",null,null,null,null,null,null,null,{"$f":"K201","v":0},{"$f":"L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5336555.5491445223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Capitalised During Grace Period",null,null,null,null,null,null,null,{"$f":"IF(K211,K217,0)","v":0},{"$f":"IF(L211,L217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22235.648121435508,22328.296655274822,22421.331224671801,22514.753438107931,22608.564910766716,22702.767264561575,22797.362128163917,22892.351137031266,22987.735933435561,23083.51816649154,23179.699492185257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX211,BX217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ211,EJ217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV211,GV217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH211,JH217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT211,LT217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF211,OF217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Repayments",null,null,null,{"$f":"'General Assumptions'!G57","v":true},{"$f":"COUNTIF(197:197,TRUE)","v":108},{"$f":"J215/H215*6","v":310350.42097870266},{"$f":"J201+SUM(K214:OT214)","v":5586307.5776166478},{"$f":"IF(K197,$I$215*K210,0)","v":0},{"$f":"IF(L197,$I$215*L210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,{"$f":"IF(BX197,$I$215*BX210,0)","v":0},0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,{"$f":"IF(EJ197,$I$215*EJ210,0)","v":0},310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV197,$I$215*GV210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH197,$I$215*JH210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT197,$I$215*LT210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF197,$I$215*OF210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K212+K213-K215+K214","v":0},{"$f":"L212+L213-L215+L214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5336555.5491445223,5358791.1972659575,5381119.4939212324,5403540.825145904,5426055.5785840116,5448664.1434947783,5471366.91075934,5494164.2728875037,5517056.6240245346,5540044.3599579697,5563127.8781244615,5586307.5776166469,5275957.1566379443,5275957.1566379443,5275957.1566379443,5275957.1566379443,5275957.1566379443,5275957.1566379443,4965606.7356592417,4965606.7356592417,4965606.7356592417,4965606.7356592417,4965606.7356592417,4965606.7356592417,4655256.3146805391,4655256.3146805391,4655256.3146805391,4655256.3146805391,4655256.3146805391,4655256.3146805391,4344905.8937018365,4344905.8937018365,4344905.8937018365,4344905.8937018365,4344905.8937018365,4344905.8937018365,4034555.4727231339,4034555.4727231339,4034555.4727231339,4034555.4727231339,4034555.4727231339,4034555.4727231339,3724205.0517444313,{"$f":"BX212+BX213-BX215+BX214","v":3724205.0517444313},3724205.0517444313,3724205.0517444313,3724205.0517444313,3724205.0517444313,3413854.6307657287,3413854.6307657287,3413854.6307657287,3413854.6307657287,3413854.6307657287,3413854.6307657287,3103504.209787026,3103504.209787026,3103504.209787026,3103504.209787026,3103504.209787026,3103504.209787026,2793153.7888083234,2793153.7888083234,2793153.7888083234,2793153.7888083234,2793153.7888083234,2793153.7888083234,2482803.3678296208,2482803.3678296208,2482803.3678296208,2482803.3678296208,2482803.3678296208,2482803.3678296208,2172452.9468509182,2172452.9468509182,2172452.9468509182,2172452.9468509182,2172452.9468509182,2172452.9468509182,1862102.5258722156,1862102.5258722156,1862102.5258722156,1862102.5258722156,1862102.5258722156,1862102.5258722156,1551752.104893513,1551752.104893513,1551752.104893513,1551752.104893513,1551752.104893513,1551752.104893513,1241401.6839148104,1241401.6839148104,1241401.6839148104,1241401.6839148104,1241401.6839148104,1241401.6839148104,931051.26293610781,931051.26293610781,931051.26293610781,931051.26293610781,931051.26293610781,931051.26293610781,620700.84195740521,620700.84195740521,620700.84195740521,620700.84195740521,620700.84195740521,{"$f":"EJ212+EJ213-EJ215+EJ214","v":620700.84195740521},310350.42097870255,310350.42097870255,310350.42097870255,310350.42097870255,310350.42097870255,310350.42097870255,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"GV212+GV213-GV215+GV214","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"JH212+JH213-JH215+JH214","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"LT212+LT213-LT215+LT214","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"OF212+OF213-OF215+OF214","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10]
[null,null,"Local Bank Interest",null,null,null,null,null,null,null,{"$f":"K212*K196","v":0},{"$f":"L212*L196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22235.648121435508,22328.296655274822,22421.331224671801,22514.753438107931,22608.564910766716,22702.767264561575,22797.362128163917,22892.351137031266,22987.735933435561,23083.51816649154,23179.699492185257,23276.281573402695,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,{"$f":"BX212*BX196","v":15517.52104893513},15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,2586.2535081558549,2586.2535081558549,2586.2535081558549,2586.2535081558549,{"$f":"EJ212*EJ196","v":2586.2535081558549},2586.2535081558549,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"GV212*GV196","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"JH212*JH196","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"LT212*LT196","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"OF212*OF196","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13]
[]
[null,"Accrued Interest Expense"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J223","v":0},{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22235.648121435508,44563.944776710327,66985.276001382124,89500.029439490056,112108.59435025677,134811.36161481834,157608.72374298226,180501.07488001353,203488.81081344909,226572.32897994062,249752.02847212588,0,21983.154819324769,43966.309638649538,65949.464457974304,87932.619277299076,109915.77409662385,0,20690.028065246839,41380.056130493678,62070.084195740521,82760.112260987356,103450.14032623419,0,19396.901311168913,38793.802622337826,58190.703933506738,77587.605244675651,96984.506555844564,0,18103.774557090986,36207.549114181973,54311.323671272956,72415.098228363946,90518.872785454936,0,16810.647803013057,33621.295606026113,50431.943409039173,67242.591212052226,84053.239015065279,{"$f":"BW223","v":0},15517.52104893513,31035.04209787026,46552.563146805391,62070.084195740521,77587.605244675651,0,14224.394294857202,28448.788589714404,42673.182884571608,56897.577179428808,71121.971474286009,0,12931.267540779276,25862.535081558552,38793.802622337826,51725.070163117103,64656.337703896381,0,11638.140786701348,23276.281573402695,34914.422360104043,46552.563146805391,58190.703933506738,0,10345.01403262342,20690.028065246839,31035.04209787026,41380.056130493678,51725.070163117096,0,9051.8872785454932,18103.774557090986,27155.661835636478,36207.549114181973,45259.436392727468,0,7758.7605244675651,15517.52104893513,23276.281573402695,31035.04209787026,38793.802622337826,0,6465.6337703896379,12931.267540779276,19396.901311168913,25862.535081558552,32328.16885194819,0,5172.5070163117098,10345.01403262342,15517.52104893513,20690.028065246839,25862.535081558548,0,3879.3802622337826,7758.7605244675651,11638.140786701348,15517.52104893513,19396.901311168913,0,2586.2535081558549,5172.5070163117098,7758.7605244675651,{"$f":"EI223","v":10345.01403262342},12931.267540779274,0,1293.1267540779272,2586.2535081558544,3879.3802622337817,5172.5070163117089,6465.6337703896361,0,-4.8506384094556172E-13,-9.7012768189112344E-13,-1.4551915228366853E-12,-1.9402553637822469E-12,-2.4253192047278085E-12,-2.9103830456733701E-12,-3.3954468866189317E-12,-3.8805107275644938E-12,-4.3655745685100554E-12,-4.850638409455617E-12,-5.3357022504011786E-12,-5.8207660913467402E-12,-6.3058299322923019E-12,-6.7908937732378635E-12,-7.2759576141834251E-12,-7.7610214551289875E-12,-8.2460852960745491E-12,-8.7311491370201108E-12,-9.2162129779656724E-12,-9.701276818911234E-12,-1.0186340659856796E-11,-1.0671404500802357E-11,-1.1156468341747919E-11,-1.164153218269348E-11,-1.2126596023639042E-11,-1.2611659864584604E-11,-1.3096723705530165E-11,-1.3581787546475727E-11,-1.4066851387421289E-11,-1.455191522836685E-11,-1.5036979069312412E-11,-1.5522042910257975E-11,-1.6007106751203538E-11,-1.6492170592149102E-11,-1.6977234433094665E-11,-1.7462298274040228E-11,-1.7947362114985791E-11,-1.8432425955931354E-11,-1.8917489796876918E-11,-1.9402553637822481E-11,-1.9887617478768044E-11,-2.0372681319713607E-11,-2.0857745160659171E-11,-2.1342809001604734E-11,-2.1827872842550297E-11,-2.231293668349586E-11,-2.2798000524441424E-11,-2.3283064365386987E-11,-2.376812820633255E-11,-2.4253192047278113E-11,-2.4738255888223677E-11,-2.522331972916924E-11,-2.5708383570114803E-11,-2.6193447411060366E-11,-2.6678511252005929E-11,{"$f":"GU223","v":-2.7163575092951493E-11},-2.7648638933897056E-11,-2.8133702774842619E-11,-2.8618766615788182E-11,-2.9103830456733742E-11,-2.9588894297679302E-11,-3.0073958138624862E-11,-3.0559021979570422E-11,-3.1044085820515982E-11,-3.1529149661461542E-11,-3.2014213502407102E-11,-3.2499277343352662E-11,-3.2984341184298222E-11,-3.3469405025243782E-11,-3.3954468866189342E-11,-3.4439532707134902E-11,-3.4924596548080462E-11,-3.5409660389026022E-11,-3.5894724229971582E-11,-3.6379788070917142E-11,-3.6864851911862702E-11,-3.7349915752808262E-11,-3.7834979593753822E-11,-3.8320043434699382E-11,-3.8805107275644942E-11,-3.9290171116590502E-11,-3.9775234957536062E-11,-4.0260298798481622E-11,-4.0745362639427182E-11,-4.1230426480372742E-11,-4.1715490321318302E-11,-4.2200554162263862E-11,-4.2685618003209422E-11,-4.3170681844154982E-11,-4.3655745685100542E-11,-4.4140809526046102E-11,-4.4625873366991663E-11,-4.5110937207937223E-11,-4.5596001048882783E-11,-4.6081064889828343E-11,-4.6566128730773903E-11,-4.7051192571719463E-11,-4.7536256412665023E-11,-4.8021320253610583E-11,-4.8506384094556143E-11,-4.8991447935501703E-11,-4.9476511776447263E-11,-4.9961575617392823E-11,-5.0446639458338383E-11,-5.0931703299283943E-11,-5.1416767140229503E-11,-5.1901830981175063E-11,-5.2386894822120623E-11,-5.2871958663066183E-11,-5.3357022504011743E-11,-5.3842086344957303E-11,-5.4327150185902863E-11,-5.4812214026848423E-11,-5.5297277867793983E-11,-5.5782341708739543E-11,-5.6267405549685103E-11,-5.6752469390630663E-11,-5.7237533231576223E-11,-5.7722597072521783E-11,{"$f":"JG223","v":-5.8207660913467343E-11},-5.8692724754412903E-11,-5.9177788595358463E-11,-5.9662852436304023E-11,-6.0147916277249583E-11,-6.0632980118195143E-11,-6.1118043959140703E-11,-6.1603107800086263E-11,-6.2088171641031823E-11,-6.2573235481977383E-11,-6.3058299322922943E-11,-6.3543363163868503E-11,-6.4028427004814063E-11,-6.4513490845759623E-11,-6.4998554686705183E-11,-6.5483618527650743E-11,-6.5968682368596303E-11,-6.6453746209541863E-11,-6.6938810050487423E-11,-6.7423873891432983E-11,-6.7908937732378543E-11,-6.8394001573324103E-11,-6.8879065414269663E-11,-6.9364129255215223E-11,-6.9849193096160783E-11,-7.0334256937106343E-11,-7.0819320778051903E-11,-7.1304384618997463E-11,-7.1789448459943023E-11,-7.2274512300888583E-11,-7.2759576141834143E-11,-7.3244639982779703E-11,-7.3729703823725263E-11,-7.4214767664670823E-11,-7.4699831505616383E-11,-7.5184895346561943E-11,-7.5669959187507503E-11,-7.6155023028453063E-11,-7.6640086869398623E-11,-7.7125150710344183E-11,-7.7610214551289743E-11,-7.8095278392235303E-11,-7.8580342233180863E-11,-7.9065406074126423E-11,-7.9550469915071983E-11,-8.0035533756017543E-11,-8.0520597596963103E-11,-8.1005661437908663E-11,-8.1490725278854223E-11,-8.1975789119799783E-11,-8.2460852960745343E-11,-8.2945916801690903E-11,-8.3430980642636463E-11,-8.3916044483582023E-11,-8.4401108324527583E-11,-8.4886172165473143E-11,-8.5371236006418703E-11,-8.5856299847364263E-11,-8.6341363688309823E-11,-8.6826427529255383E-11,-8.7311491370200943E-11,-8.7796555211146503E-11,-8.8281619052092063E-11,-8.8766682893037623E-11,{"$f":"LS223","v":-8.9251746733983183E-11},-8.9736810574928743E-11,-9.0221874415874303E-11,-9.0706938256819863E-11,-9.1192002097765423E-11,-9.1677065938710983E-11,-9.2162129779656543E-11,-9.2647193620602103E-11,-9.3132257461547663E-11,-9.3617321302493223E-11,-9.4102385143438783E-11,-9.4587448984384343E-11,-9.5072512825329903E-11,-9.5557576666275463E-11,-9.6042640507221023E-11,-9.6527704348166583E-11,-9.7012768189112143E-11,-9.7497832030057703E-11,-9.7982895871003263E-11,-9.8467959711948823E-11,-9.8953023552894383E-11,-9.9438087393839943E-11,-9.9923151234785503E-11,-1.0040821507573106E-10,-1.0089327891667662E-10,-1.0137834275762218E-10,-1.0186340659856774E-10,-1.023484704395133E-10,-1.0283353428045886E-10,-1.0331859812140442E-10,-1.0380366196234998E-10,-1.0428872580329554E-10,-1.047737896442411E-10,-1.0525885348518666E-10,-1.0574391732613222E-10,-1.0622898116707778E-10,-1.0671404500802334E-10,-1.071991088489689E-10,-1.0768417268991446E-10,-1.0816923653086002E-10,-1.0865430037180558E-10,-1.0913936421275114E-10,-1.096244280536967E-10,-1.1010949189464226E-10,-1.1059455573558782E-10,-1.1107961957653338E-10,-1.1156468341747894E-10,-1.120497472584245E-10,-1.1253481109937006E-10,-1.1301987494031562E-10,-1.1350493878126118E-10,-1.1399000262220674E-10,-1.144750664631523E-10,-1.1496013030409786E-10,-1.1544519414504342E-10,-1.1593025798598898E-10,-1.1641532182693454E-10,-1.1690038566788012E-10,-1.1738544950882568E-10,-1.1787051334977124E-10,-1.183555771907168E-10,-1.1884064103166236E-10,-1.1932570487260792E-10,-1.1981076871355348E-10,{"$f":"OE223","v":-1.2029583255449904E-10},-1.207808963954446E-10,-1.2126596023639016E-10,-1.2175102407733572E-10,-1.2223608791828128E-10,-1.2272115175922684E-10,-1.232062156001724E-10,-1.2369127944111796E-10,-1.2417634328206352E-10,-1.2466140712300908E-10,-1.2514647096395464E-10,-1.256315348049002E-10,-1.2611659864584576E-10,-1.2660166248679132E-10,-1.2708672632773688E-10]
[null,null,"Add: Accrued Interest Expense",null,null,null,null,null,null,null,{"$f":"K217","v":0},{"$f":"L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22235.648121435508,22328.296655274822,22421.331224671801,22514.753438107931,22608.564910766716,22702.767264561575,22797.362128163917,22892.351137031266,22987.735933435561,23083.51816649154,23179.699492185257,23276.281573402695,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,{"$f":"BX217","v":15517.52104893513},15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,2586.2535081558549,2586.2535081558549,2586.2535081558549,2586.2535081558549,{"$f":"EJ217","v":2586.2535081558549},2586.2535081558549,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"GV217","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"JH217","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"LT217","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"OF217","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13]
[null,null,"Less: Interest Paid",null,null,null,null,null,null,null,{"$f":"(K221+K220)*K210","v":0},{"$f":"(L221+L220)*L210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273028.31004552857,0,0,0,0,0,131898.92891594861,0,0,0,0,0,124140.16839148103,0,0,0,0,0,116381.40786701348,0,0,0,0,0,108622.64734254593,0,0,0,0,0,100863.88681807833,{"$f":"(BX221+BX220)*BX210","v":0},0,0,0,0,93105.126293610781,0,0,0,0,0,85346.365769143216,0,0,0,0,0,77587.605244675651,0,0,0,0,0,69828.844720208086,0,0,0,0,0,62070.084195740514,0,0,0,0,0,54311.323671272963,0,0,0,0,0,46552.563146805391,0,0,0,0,0,38793.802622337826,0,0,0,0,0,31035.042097870257,0,0,0,0,0,23276.281573402695,0,0,0,0,{"$f":"(EJ221+EJ220)*EJ210","v":0},15517.521048935128,0,0,0,0,0,7758.7605244675633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV221+GV220)*GV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH221+JH220)*JH210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT221+LT220)*LT210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF221+OF220)*OF210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K220+K221-K222","v":0},{"$f":"L220+L221-L222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22235.648121435508,44563.944776710327,66985.276001382124,89500.029439490056,112108.59435025677,134811.36161481834,157608.72374298226,180501.07488001353,203488.81081344909,226572.32897994062,249752.02847212588,0,21983.154819324769,43966.309638649538,65949.464457974304,87932.619277299076,109915.77409662385,0,20690.028065246839,41380.056130493678,62070.084195740521,82760.112260987356,103450.14032623419,0,19396.901311168913,38793.802622337826,58190.703933506738,77587.605244675651,96984.506555844564,0,18103.774557090986,36207.549114181973,54311.323671272956,72415.098228363946,90518.872785454936,0,16810.647803013057,33621.295606026113,50431.943409039173,67242.591212052226,84053.239015065279,0,{"$f":"BX220+BX221-BX222","v":15517.52104893513},31035.04209787026,46552.563146805391,62070.084195740521,77587.605244675651,0,14224.394294857202,28448.788589714404,42673.182884571608,56897.577179428808,71121.971474286009,0,12931.267540779276,25862.535081558552,38793.802622337826,51725.070163117103,64656.337703896381,0,11638.140786701348,23276.281573402695,34914.422360104043,46552.563146805391,58190.703933506738,0,10345.01403262342,20690.028065246839,31035.04209787026,41380.056130493678,51725.070163117096,0,9051.8872785454932,18103.774557090986,27155.661835636478,36207.549114181973,45259.436392727468,0,7758.7605244675651,15517.52104893513,23276.281573402695,31035.04209787026,38793.802622337826,0,6465.6337703896379,12931.267540779276,19396.901311168913,25862.535081558552,32328.16885194819,0,5172.5070163117098,10345.01403262342,15517.52104893513,20690.028065246839,25862.535081558548,0,3879.3802622337826,7758.7605244675651,11638.140786701348,15517.52104893513,19396.901311168913,0,2586.2535081558549,5172.5070163117098,7758.7605244675651,10345.01403262342,{"$f":"EJ220+EJ221-EJ222","v":12931.267540779274},0,1293.1267540779272,2586.2535081558544,3879.3802622337817,5172.5070163117089,6465.6337703896361,0,-4.8506384094556172E-13,-9.7012768189112344E-13,-1.4551915228366853E-12,-1.9402553637822469E-12,-2.4253192047278085E-12,-2.9103830456733701E-12,-3.3954468866189317E-12,-3.8805107275644938E-12,-4.3655745685100554E-12,-4.850638409455617E-12,-5.3357022504011786E-12,-5.8207660913467402E-12,-6.3058299322923019E-12,-6.7908937732378635E-12,-7.2759576141834251E-12,-7.7610214551289875E-12,-8.2460852960745491E-12,-8.7311491370201108E-12,-9.2162129779656724E-12,-9.701276818911234E-12,-1.0186340659856796E-11,-1.0671404500802357E-11,-1.1156468341747919E-11,-1.164153218269348E-11,-1.2126596023639042E-11,-1.2611659864584604E-11,-1.3096723705530165E-11,-1.3581787546475727E-11,-1.4066851387421289E-11,-1.455191522836685E-11,-1.5036979069312412E-11,-1.5522042910257975E-11,-1.6007106751203538E-11,-1.6492170592149102E-11,-1.6977234433094665E-11,-1.7462298274040228E-11,-1.7947362114985791E-11,-1.8432425955931354E-11,-1.8917489796876918E-11,-1.9402553637822481E-11,-1.9887617478768044E-11,-2.0372681319713607E-11,-2.0857745160659171E-11,-2.1342809001604734E-11,-2.1827872842550297E-11,-2.231293668349586E-11,-2.2798000524441424E-11,-2.3283064365386987E-11,-2.376812820633255E-11,-2.4253192047278113E-11,-2.4738255888223677E-11,-2.522331972916924E-11,-2.5708383570114803E-11,-2.6193447411060366E-11,-2.6678511252005929E-11,-2.7163575092951493E-11,{"$f":"GV220+GV221-GV222","v":-2.7648638933897056E-11},-2.8133702774842619E-11,-2.8618766615788182E-11,-2.9103830456733742E-11,-2.9588894297679302E-11,-3.0073958138624862E-11,-3.0559021979570422E-11,-3.1044085820515982E-11,-3.1529149661461542E-11,-3.2014213502407102E-11,-3.2499277343352662E-11,-3.2984341184298222E-11,-3.3469405025243782E-11,-3.3954468866189342E-11,-3.4439532707134902E-11,-3.4924596548080462E-11,-3.5409660389026022E-11,-3.5894724229971582E-11,-3.6379788070917142E-11,-3.6864851911862702E-11,-3.7349915752808262E-11,-3.7834979593753822E-11,-3.8320043434699382E-11,-3.8805107275644942E-11,-3.9290171116590502E-11,-3.9775234957536062E-11,-4.0260298798481622E-11,-4.0745362639427182E-11,-4.1230426480372742E-11,-4.1715490321318302E-11,-4.2200554162263862E-11,-4.2685618003209422E-11,-4.3170681844154982E-11,-4.3655745685100542E-11,-4.4140809526046102E-11,-4.4625873366991663E-11,-4.5110937207937223E-11,-4.5596001048882783E-11,-4.6081064889828343E-11,-4.6566128730773903E-11,-4.7051192571719463E-11,-4.7536256412665023E-11,-4.8021320253610583E-11,-4.8506384094556143E-11,-4.8991447935501703E-11,-4.9476511776447263E-11,-4.9961575617392823E-11,-5.0446639458338383E-11,-5.0931703299283943E-11,-5.1416767140229503E-11,-5.1901830981175063E-11,-5.2386894822120623E-11,-5.2871958663066183E-11,-5.3357022504011743E-11,-5.3842086344957303E-11,-5.4327150185902863E-11,-5.4812214026848423E-11,-5.5297277867793983E-11,-5.5782341708739543E-11,-5.6267405549685103E-11,-5.6752469390630663E-11,-5.7237533231576223E-11,-5.7722597072521783E-11,-5.8207660913467343E-11,{"$f":"JH220+JH221-JH222","v":-5.8692724754412903E-11},-5.9177788595358463E-11,-5.9662852436304023E-11,-6.0147916277249583E-11,-6.0632980118195143E-11,-6.1118043959140703E-11,-6.1603107800086263E-11,-6.2088171641031823E-11,-6.2573235481977383E-11,-6.3058299322922943E-11,-6.3543363163868503E-11,-6.4028427004814063E-11,-6.4513490845759623E-11,-6.4998554686705183E-11,-6.5483618527650743E-11,-6.5968682368596303E-11,-6.6453746209541863E-11,-6.6938810050487423E-11,-6.7423873891432983E-11,-6.7908937732378543E-11,-6.8394001573324103E-11,-6.8879065414269663E-11,-6.9364129255215223E-11,-6.9849193096160783E-11,-7.0334256937106343E-11,-7.0819320778051903E-11,-7.1304384618997463E-11,-7.1789448459943023E-11,-7.2274512300888583E-11,-7.2759576141834143E-11,-7.3244639982779703E-11,-7.3729703823725263E-11,-7.4214767664670823E-11,-7.4699831505616383E-11,-7.5184895346561943E-11,-7.5669959187507503E-11,-7.6155023028453063E-11,-7.6640086869398623E-11,-7.7125150710344183E-11,-7.7610214551289743E-11,-7.8095278392235303E-11,-7.8580342233180863E-11,-7.9065406074126423E-11,-7.9550469915071983E-11,-8.0035533756017543E-11,-8.0520597596963103E-11,-8.1005661437908663E-11,-8.1490725278854223E-11,-8.1975789119799783E-11,-8.2460852960745343E-11,-8.2945916801690903E-11,-8.3430980642636463E-11,-8.3916044483582023E-11,-8.4401108324527583E-11,-8.4886172165473143E-11,-8.5371236006418703E-11,-8.5856299847364263E-11,-8.6341363688309823E-11,-8.6826427529255383E-11,-8.7311491370200943E-11,-8.7796555211146503E-11,-8.8281619052092063E-11,-8.8766682893037623E-11,-8.9251746733983183E-11,{"$f":"LT220+LT221-LT222","v":-8.9736810574928743E-11},-9.0221874415874303E-11,-9.0706938256819863E-11,-9.1192002097765423E-11,-9.1677065938710983E-11,-9.2162129779656543E-11,-9.2647193620602103E-11,-9.3132257461547663E-11,-9.3617321302493223E-11,-9.4102385143438783E-11,-9.4587448984384343E-11,-9.5072512825329903E-11,-9.5557576666275463E-11,-9.6042640507221023E-11,-9.6527704348166583E-11,-9.7012768189112143E-11,-9.7497832030057703E-11,-9.7982895871003263E-11,-9.8467959711948823E-11,-9.8953023552894383E-11,-9.9438087393839943E-11,-9.9923151234785503E-11,-1.0040821507573106E-10,-1.0089327891667662E-10,-1.0137834275762218E-10,-1.0186340659856774E-10,-1.023484704395133E-10,-1.0283353428045886E-10,-1.0331859812140442E-10,-1.0380366196234998E-10,-1.0428872580329554E-10,-1.047737896442411E-10,-1.0525885348518666E-10,-1.0574391732613222E-10,-1.0622898116707778E-10,-1.0671404500802334E-10,-1.071991088489689E-10,-1.0768417268991446E-10,-1.0816923653086002E-10,-1.0865430037180558E-10,-1.0913936421275114E-10,-1.096244280536967E-10,-1.1010949189464226E-10,-1.1059455573558782E-10,-1.1107961957653338E-10,-1.1156468341747894E-10,-1.120497472584245E-10,-1.1253481109937006E-10,-1.1301987494031562E-10,-1.1350493878126118E-10,-1.1399000262220674E-10,-1.144750664631523E-10,-1.1496013030409786E-10,-1.1544519414504342E-10,-1.1593025798598898E-10,-1.1641532182693454E-10,-1.1690038566788012E-10,-1.1738544950882568E-10,-1.1787051334977124E-10,-1.183555771907168E-10,-1.1884064103166236E-10,-1.1932570487260792E-10,-1.1981076871355348E-10,-1.2029583255449904E-10,{"$f":"OF220+OF221-OF222","v":-1.207808963954446E-10},-1.2126596023639016E-10,-1.2175102407733572E-10,-1.2223608791828128E-10,-1.2272115175922684E-10,-1.232062156001724E-10,-1.2369127944111796E-10,-1.2417634328206352E-10,-1.2466140712300908E-10,-1.2514647096395464E-10,-1.256315348049002E-10,-1.2611659864584576E-10,-1.2660166248679132E-10,-1.2708672632773688E-10,-1.2757179016868244E-10]
[]
[null,null,"Debt Service",null,null,null,null,null,null,null,{"$f":"K221+K215","v":0},{"$f":"L221+L215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22235.648121435508,22328.296655274822,22421.331224671801,22514.753438107931,22608.564910766716,22702.767264561575,22797.362128163917,22892.351137031266,22987.735933435561,23083.51816649154,23179.699492185257,333626.70255210536,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,332333.57579802745,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,331040.44904394948,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,329747.32228987158,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,328454.19553579367,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,327161.0687817157,{"$f":"BX221+BX215","v":15517.52104893513},15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,325867.94202763779,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,324574.81527355989,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,323281.68851948192,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,321988.56176540401,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,320695.4350113261,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,319402.30825724814,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,318109.18150317023,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,316816.05474909232,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,315522.92799501435,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,314229.80124093645,2586.2535081558549,2586.2535081558549,2586.2535081558549,2586.2535081558549,{"$f":"EJ221+EJ215","v":2586.2535081558549},312936.67448685854,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,311643.54773278057,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"GV221+GV215","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"JH221+JH215","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"LT221+LT215","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"OF221+OF215","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13]
[]
[null,"Minimum Cash Balance"]
[null,null,"Next 6 month debt service",null,null,null,{"$f":"'General Assumptions'!G61","v":6},null,null,null,{"$f":"SUM(OFFSET(K225,0,1,1,$G$228))*OR(K211,K197)","v":0},{"$f":"SUM(OFFSET(L225,0,1,1,$G$228))*OR(L211,L197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134811.36161481834,135373.07562154677,135937.13010330321,136503.53481206697,137072.29954045056,137643.4341218691,448567.3694094129,447753.16210057377,446843.96578286728,445839.38466875651,444739.02132158977,443542.47664872929,442249.34989465133,440956.22314057336,439663.0963864954,438369.96963241743,437076.84287833952,435783.71612426155,434490.58937018365,433197.46261610574,431904.33586202783,430611.20910794992,429318.08235387196,428024.95559979405,426731.82884571614,425438.70209163823,424145.57533756032,422852.44858348242,421559.32182940451,420266.1950753266,418973.06832124863,417679.94156717067,416386.8148130927,415093.68805901473,413800.56130493683,412507.43455085886,411214.30779678095,409921.18104270304,408628.05428862514,407334.92753454723,406041.80078046926,404748.67402639135,403455.54727231344,{"$f":"SUM(OFFSET(BX225,0,1,1,$G$228))*OR(BX211,BX197)","v":402162.42051823554},400869.29376415763,399576.16701007972,398283.04025600181,396989.9135019239,395696.78674784588,394403.65999376797,393110.53323969,391817.40648561204,390524.27973153413,389231.15297745616,387938.02622337831,386644.89946930035,385351.77271522244,384058.64596114453,382765.51920706657,381472.39245298866,380179.26569891075,378886.13894483284,377593.01219075493,376299.88543667702,375006.75868259912,373713.63192852121,372420.50517444318,371127.37842036528,369834.25166628731,368541.12491220934,367247.99815813144,365954.87140405347,364661.74464997562,363368.61789589765,362075.49114181974,360782.36438774184,359489.23763366387,358196.11087958596,356902.98412550805,355609.85737143015,354316.73061735224,353023.60386327433,351730.47710919642,350437.35035511851,349144.22360104049,347851.09684696258,346557.97009288461,345264.84333880665,343971.71658472874,342678.58983065077,341385.46307657292,340092.33632249496,338799.20956841705,337506.08281433914,336212.95606026117,334919.82930618327,333626.70255210536,332333.57579802745,331040.44904394954,329747.32228987163,328454.19553579373,327161.06878171582,325867.94202763779,324574.81527355989,323281.68851948192,321988.56176540395,320695.43501132604,{"$f":"SUM(OFFSET(EJ225,0,1,1,$G$228))*OR(EJ211,EJ197)","v":319402.30825724808},318109.18150317023,316816.05474909226,315522.92799501435,314229.80124093645,312936.67448685848,311643.54773278057,-2.9103830456733701E-12,-2.9103830456733701E-12,-2.9103830456733701E-12,-2.9103830456733701E-12,-2.9103830456733701E-12,-2.9103830456733701E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GV225,0,1,1,$G$228))*OR(GV211,GV197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(JH225,0,1,1,$G$228))*OR(JH211,JH197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(LT225,0,1,1,$G$228))*OR(LT211,LT197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(OF225,0,1,1,$G$228))*OR(OF211,OF197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shortfall in cash",null,null,null,null,null,null,null,{"$f":"MAX(K228-K232,0)","v":0},{"$f":"MAX(L228-L232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134811.36161481834,561.71400672808522,1125.7684884845221,1692.1731972482812,2260.9379256318789,0,134773.99057463167,0,0,0,0,0,0,440956.22314057336,375428.87923733471,317629.65635862213,255698.99893456238,185768.72710483425,87071.211397090752,417344.87413888407,295357.06880969385,171267.9088477433,45818.830712179246,0,0,425438.70209163823,360862.67574627715,303980.43295457284,243021.28751885385,174106.69699460824,76572.424052600109,392562.30587134924,271784.83158250357,148920.47415178659,24707.005579370423,0,0,409921.18104270304,346327.01872493199,290392.70796032983,230437.61475260384,162571.27302091417,66232.324571266363,{"$f":"MAX(BX228-BX232,0)","v":367970.40660000918},248435.16236606985,126827.68535002973,3882.1029515065602,0,0,394403.65999376797,331823.73503227794,276870.1464885975,217953.57801335014,151169.99879583376,56060.419414982316,343580.66042759846,225321.53769645005,105005.02499935334,0,0,0,378886.13894483284,317354.75394237012,263416.6191974848,205575.08847826364,139910.84072615043,46066.747568457155,325060.63085190812,208146.61477902177,89190.45080659946,0,0,0,363368.61789589765,302922.11295029934,250036.21394360397,193308.38890611206,128802.2119673664,36261.91070883011,319347.94666260004,203890.63839399157,86407.074339567393,0,0,0,347851.09684696258,288527.96390900668,236733.24809928547,181160.07243210659,117852.99774188592,26657.105093264719,313435.23122923024,199472.62204306136,83499.872176231933,0,0,0,332333.57579802745,274174.57951592363,223512.28157199355,169137.10243368382,107072.58209953303,17264.155262961052,307310.66001059883,194883.06551542139,80461.684469634638,0,{"$f":"MAX(EJ228-EJ232,0)","v":0},0,316816.05474909226,259864.36016950692,210378.1305662294,157246.83352863204,96470.876203089079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GV228-GV232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JH228-JH232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(LT228-LT232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OF228-OF232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134811.36161481868,134811.36161481868,134811.36161481868,134811.36161481868,193001.77550574814,313793.37883478124,448157.78413495497,595407.01924445352,745014.91986702872,896238.17853564606,1040062.2259974425,1170311.9094318394,0,64234.217149160701,120740.31327379528,181377.84394377714,250014.9890194273,347419.37797309289,15852.588477221667,136547.26705233398,259343.30026020663,383499.25164169271,500043.57825631497,602830.00888859946,0,63282.899591283174,118872.0156289096,178538.03431055066,246159.49808071836,342400.64426864852,25117.635695821431,144601.98323058913,266173.21390722814,389093.5557255664,504436.09282717254,606085.11900620267,0,62301.035563693149,116942.21957421739,175604.18602786542,242177.40100547718,337223.22270104708,{"$f":"BW238","v":34192.013918226352},152434.13139808777,272748.48166004999,394400.93730449525,508508.98580767622,608987.33220525947,0,61286.798207412045,114947.25999701457,172570.70171818399,238061.15418162241,331877.606808396,43064.239041701891,160030.23501877239,279053.6209617912,399403.8942175096,512242.72286792588,611515.07009161217,0,60238.258248384824,112883.26623919225,169431.67020433547,233802.79120237078,326353.75760598603,46066.747568457155,161687.63688726554,279350.67410560988,398328.96033854765,509828.12142356363,607823.22510841477,0,59153.378191520424,110746.15044413788,166180.84872755181,229393.89891221956,320641.07341667794,36261.91070883011,150426.09222336067,266616.52952370694,384109.90513349464,494155.57940978662,590758.57035657205,0,58030.006183877915,108531.59523952118,162811.64415262215,224825.59208876485,314728.3579833082,26657.105093264719,139326.58752535569,254006.21063810721,369976.21857528848,478529.48656303016,573700.83180532453,0,56865.869528025891,106235.04071787809,159317.09310210991,220088.48668218279,308603.78676467674,17264.155262961052,128398.62300406053,241526.87729576931,355932.70409900567,{"$f":"EI238","v":462952.2748379102},556650.05549756286,0,55658.567825507438,103851.67067470704,155689.84095822644,215172.67152969149,302254.87131099973,0,109509.45894095006,220995.81886244792,333746.38611152797,439140.40899090376,531271.85084953962,609533.20400872931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Increase in cash - Trapped",null,null,null,null,null,null,null,{"$f":"K290","v":0},{"$f":"L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64234.217149160701,56506.096124634583,60637.530669981876,68637.145075650158,97404.388953665592,0,120694.67857511232,122796.03320787264,124155.95138148607,116544.32661462227,102786.43063228449,0,63282.899591283174,55589.116037626431,59666.018681641057,67621.463770167698,96241.14618793015,0,119484.34753476772,121571.230676639,122920.34181833825,115342.53710160615,101649.02617903014,0,62301.035563693149,54641.184010524245,58661.966453648027,66573.214977611744,95045.821695569917,0,{"$f":"BX290","v":118242.11747986142},120314.35026196219,121652.45564444526,114108.04850318094,100478.34639758323,0,61286.798207412045,53660.461789602523,57623.441721169431,65490.452463438422,93816.452626773578,0,116965.9959770705,119023.38594301879,120350.27325571842,112838.82865041631,99272.347223686287,0,60238.258248384824,52645.007990807433,56548.40396514321,64371.120998035316,92550.966403615268,0,115620.8893188084,117663.03721834433,118978.28623293778,111499.16108501599,97995.103684851158,0,59153.378191520424,51592.772252617455,55434.698283413949,63213.050184667758,91247.174504458395,0,114164.18151453056,116190.43730034628,117493.37560978768,110045.67427629199,96602.990946785372,0,58030.006183877915,50501.589055643257,54280.048913100953,62013.9479361427,89902.76589454335,0,112669.48243209095,114679.62311275151,115970.00793718129,108553.26798774171,95171.345242294381,0,56865.869528025891,49369.171189852204,53082.052384231807,60771.39358007288,88515.300082493937,0,111134.46774109948,113128.25429170878,114405.82680323633,107019.57073890451,{"$f":"EJ290","v":93697.780659652621},0,55658.567825507438,48193.102849199611,51838.170283519394,59482.830571465034,87082.199781308213,0,109509.45894095006,111486.35992149785,112750.56724908006,105394.02287937576,92131.441858635895,78261.353159189675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add : Increase in cash from Grace Period",null,null,null,null,null,null,null,{"$f":"K299","v":0},{"$f":"L299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134811.36161481868,0,0,0,58190.413890929456,120791.60332903311,134364.40530017373,147249.23510949852,149607.90062257514,151223.25866861737,143824.04746179641,130249.68343439681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction in Cash in repayment month",null,null,null,null,null,null,null,{"$f":"K283","v":0},{"$f":"L283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1170311.9094318394,0,0,0,0,0,347419.37797309289,0,0,0,0,0,602830.00888859946,0,0,0,0,0,342400.64426864852,0,0,0,0,0,606085.11900620267,0,0,0,0,0,337223.22270104708,{"$f":"BX283","v":0},0,0,0,0,608987.33220525947,0,0,0,0,0,331877.606808396,0,0,0,0,0,611515.07009161217,0,0,0,0,0,326353.75760598603,0,0,0,0,0,607823.22510841477,0,0,0,0,0,320641.07341667794,0,0,0,0,0,590758.57035657205,0,0,0,0,0,314728.3579833082,0,0,0,0,0,573700.83180532453,0,0,0,0,0,308603.78676467674,0,0,0,0,{"$f":"EJ283","v":0},556650.05549756286,0,0,0,0,0,302254.87131099973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction after local debt reapyment",null,null,null,null,null,null,null,{"$f":"K284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,609533.20400872931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: cash trapped to meet shortfall",null,null,null,null,null,null,null,{"$f":"K301","v":0},{"$f":"L301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15852.588477221667,0,0,0,0,0,0,0,0,0,0,0,25117.635695821431,0,0,0,0,0,0,0,0,0,0,0,34192.013918226352,{"$f":"BX301","v":0},0,0,0,0,0,0,0,0,0,0,43064.239041701891,0,0,0,0,0,0,0,0,0,0,0,46066.747568457155,0,0,0,0,0,0,0,0,0,0,0,36261.91070883011,0,0,0,0,0,0,0,0,0,0,0,26657.105093264719,0,0,0,0,0,0,0,0,0,0,0,17264.155262961052,0,0,0,0,{"$f":"EJ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K232+K233-K235+K234-K236+K237","v":0},{"$f":"L232+L233-L235+L234-L236+L237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134811.36161481868,134811.36161481868,134811.36161481868,134811.36161481868,193001.77550574814,313793.37883478124,448157.78413495497,595407.01924445352,745014.91986702872,896238.17853564606,1040062.2259974425,1170311.9094318394,0,64234.217149160701,120740.31327379528,181377.84394377714,250014.9890194273,347419.37797309289,15852.588477221667,136547.26705233398,259343.30026020663,383499.25164169271,500043.57825631497,602830.00888859946,0,63282.899591283174,118872.0156289096,178538.03431055066,246159.49808071836,342400.64426864852,25117.635695821431,144601.98323058913,266173.21390722814,389093.5557255664,504436.09282717254,606085.11900620267,0,62301.035563693149,116942.21957421739,175604.18602786542,242177.40100547718,337223.22270104708,34192.013918226352,{"$f":"BX232+BX233-BX235+BX234-BX236+BX237","v":152434.13139808777},272748.48166004999,394400.93730449525,508508.98580767622,608987.33220525947,0,61286.798207412045,114947.25999701457,172570.70171818399,238061.15418162241,331877.606808396,43064.239041701891,160030.23501877239,279053.6209617912,399403.8942175096,512242.72286792588,611515.07009161217,0,60238.258248384824,112883.26623919225,169431.67020433547,233802.79120237078,326353.75760598603,46066.747568457155,161687.63688726554,279350.67410560988,398328.96033854765,509828.12142356363,607823.22510841477,0,59153.378191520424,110746.15044413788,166180.84872755181,229393.89891221956,320641.07341667794,36261.91070883011,150426.09222336067,266616.52952370694,384109.90513349464,494155.57940978662,590758.57035657205,0,58030.006183877915,108531.59523952118,162811.64415262215,224825.59208876485,314728.3579833082,26657.105093264719,139326.58752535569,254006.21063810721,369976.21857528848,478529.48656303016,573700.83180532453,0,56865.869528025891,106235.04071787809,159317.09310210991,220088.48668218279,308603.78676467674,17264.155262961052,128398.62300406053,241526.87729576931,355932.70409900567,462952.2748379102,{"$f":"EJ232+EJ233-EJ235+EJ234-EJ236+EJ237","v":556650.05549756286},0,55658.567825507438,103851.67067470704,155689.84095822644,215172.67152969149,302254.87131099973,0,109509.45894095006,220995.81886244792,333746.38611152797,439140.40899090376,531271.85084953962,609533.20400872931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232+GV233-GV235+GV234-GV236+GV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232+JH233-JH235+JH234-JH236+JH237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232+LT233-LT235+LT234-LT236+LT237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232+OF233-OF235+OF234-OF236+OF237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Positive Balance test",null,null,null,null,{"$f":"AND(K240:OT240)","v":true},null,null,{"$f":"K238>=0","v":true},{"$f":"L238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Interest Income",null,null,null,null,{"$f":"'General Assumptions'!G63/12","v":5.8333333333333336E-3},null,null,{"$f":"K232*$H$242","v":0},{"$f":"L232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,786.39960941977574,786.39960941977574,786.39960941977574,786.39960941977574,1125.8436904501975,1830.461376536224,2614.2537407872373,3473.2076122593126,4345.920365891001,5228.0560414579359,6067.0296516517483,6826.8194716857297,0,374.69960003677079,704.31849409713914,1058.0374230053667,1458.4207692799926,2026.6130381763753,92.473432783793058,796.52572447194825,1512.8359181845387,2237.0789679098743,2916.9208731618373,3516.508385183497,0,369.15024761581856,693.42009116863937,1041.4718668115456,1435.9304054708571,1997.3370915671164,146.51954155895837,843.51156884510328,1552.6770811254976,2269.7124083991375,2942.5438748251731,3535.4965275361824,0,363.42270745487673,682.1629475162681,1024.357751829215,1412.7015058652837,1967.135465756108,{"$f":"BX232*$H$242","v":199.45341452298706},889.19909982217871,1591.0328096836249,2300.6721342762226,2966.3024172114447,3552.4261045306803,0,357.50632287657027,670.52568331591829,1006.6624266894066,1388.690066059464,1935.95270638231,251.20806107659436,933.50970427617233,1627.8127889437822,2329.8560496021396,2988.0825500629012,3567.171242201071,0,351.38983978224485,658.48571972862146,988.35140952529036,1363.8496153471629,1903.7302527015852,268.72269414933339,943.17788184238236,1629.545598949391,2323.5856019748612,2973.9973749707879,3545.6354797990862,0,345.06137278386916,646.01921092413761,969.38828424405233,1338.1310769879476,1870.406261597288,211.52781246817565,877.48553796960391,1555.2630888882904,2240.6411132787189,2882.5742132237556,3446.0916604133372,0,338.50836940595451,633.10097223054026,949.73459089029586,1311.4826205177951,1835.9154215692979,155.49977971071087,812.73842723124153,1481.7028953889587,2158.1946083558496,2791.4220049510095,3346.5881855310599,0,331.71757224681772,619.70440418762223,929.34970976230784,1283.8495056460663,1800.1887561272811,100.7075723672728,748.99196752368641,1408.906784225321,2076.2741072442,{"$f":"EJ232*$H$242","v":2700.5549365544762},3247.1253237357837,0,324.67497898212673,605.8014122691244,908.19073892298763,1255.1739172565337,1763.1534159808318,0,638.80517715554208,1289.1422766976129,1946.8539189839132,2561.6523857802722,3099.0857966223148,3555.6103567175878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IDC and Fee Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J250","v":0},{"$f":"K250","v":0},27.644696592613318,83.193582093131027,166.90798457786491,4823.1749291924907,14070.856195173292,27928.891366595904,46416.298153320269,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"BW250","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"EI250","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"GU250","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"JG250","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"LS250","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"OE250","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994]
[null,null,"Add: IDC",null,null,null,null,null,null,null,{"$f":"K177","v":0},27.644696592613318,55.548885500517706,83.714402484733895,4656.2669446146256,9247.681265980802,13858.035171422613,18487.406786724368,23135.874559939246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Signing Fees",null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106731.11098289044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation on IDC"]
[null,null,"Less: Amortization ofSigning Fees"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K245+K246+K247-K248-K249","v":0},{"$f":"L245+L246+L247-L248-L249","v":27.644696592613318},83.193582093131027,166.90798457786491,4823.1749291924907,14070.856195173292,27928.891366595904,46416.298153320269,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"BX245+BX246+BX247-BX248-BX249","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"EJ245+EJ246+EJ247-EJ248-EJ249","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"GV245+GV246+GV247-GV248-GV249","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"JH245+JH246+JH247-JH248-JH249","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"LT245+LT246+LT247-LT248-LT249","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"OF245+OF246+OF247-OF248-OF249","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994]
[]
[]
[]
["Profit and loss Statement"]
[null,"Revenues",null,null,null,null,null,null,null,null,{"$f":"K89","v":0},0,0,0,0,0,0,0,0,97313.125683344202,75397.043505513793,67219.344164083377,71572.412705561088,79301.443698746793,107959.28818244311,120803.2596189718,132875.88446861616,134293.79090174788,134950.47870638152,126537.66871098139,111961.82687683418,96828.779973181299,75021.778254044111,66884.780858699698,71216.18336017197,78906.74551393876,107421.95452127232,120201.99909877707,132214.53622628457,133625.38547269581,134278.80481874428,125907.86695932862,111404.57182856606,96346.844942618976,74648.380768237548,66551.8827377462,70861.727035164862,78514.01181615422,106887.29527068985,119603.73116515891,131556.47963841216,132960.30682304717,133610.47397824292,125281.19984932385,110850.09034337277,95867.308593251946,74276.841751873493,66220.641513287119,70509.034905884197,78123.232827772183,106355.29711965182,119008.44092345174,130901.69832181634,132298.53839479593,132945.46954590388,124657.65177926667,110298.36861670985,95390.158986393202,73907.151955000329,65891.048938637308,70158.098191596378,77734.398819836657,105825.94682336575,118416.1135531234,{"$f":"BW89","v":130250.17597485655},131640.0637123482,132283.77496556871,124037.20722510932,109749.39291274057,94915.384242776869,73539.302173705248,65563.096808156901,69808.908155271201,77347.500111814574,105299.23120296109,117826.7343074064,129601.89637702861,130984.86638211229,131625.37376348206,123419.85074006996,109203.14956399401,94442.972542262389,73173.283249884989,65236.776957047041,69461.456103364224,76962.52707135462,104775.13714516092,117240.28851293059,128956.84338856077,130332.93009209038,130970.24954788161,122805.56695424838,108659.62497102487,93972.912123540227,72809.086071017868,64912.081261146632,69115.73338560047,76579.470114047508,104253.65160195559,116656.76156935799,128315.00095001202,129684.23861147268,130318.38600858995,122194.34057424327,108118.80560207482,93505.191283839144,72446.701569937009,64589.001636730012,68771.731394758986,76198.31970318743,103734.76159027791,116076.13894901931,127676.35308187228,129038.77579023318,129669.76691660847,121586.1563827715,107580.67799273564,93039.79837863482,72086.120724604494,64267.530040305821,68429.441566458612,75819.066349534492,103218.45419167979,115498.40619655208,127040.88388416436,128396.52555872752,129024.37612371331,120980.99923828912,{"$f":"EI89","v":107045.22874561405},92576.721821359824,71727.334557886788,63947.658468416579,68088.85537894466,75441.70061107853,102704.71655201068,114923.54892854097,126408.57753604829,127757.47192729298,128382.19756205339,120378.85407461453,106512.44452999806,92115.950083115356,71370.334137331214,63629.378957439578,67749.964352876865,75066.213092804086,102193.53588109759,114351.55283315956,125779.4182954274,127121.59898585039,127743.21524375027,119779.70590055332,105982.3120815251,91657.471692384017,71015.110574943639,63312.683583388527,67412.760051118225,74692.594446456424,101684.89945242662,113782.40366981413,125153.39049855643,126488.8909035081,127107.41326050031,131566.28931069802,117023.72210534412,101739.01413836027,79240.928038709666,71018.033353428676,76014.975903539773,84666.914360380761,115870.20758807556,130337.55191820288,144117.33046128735,146421.58643557449,147911.77131666991,139420.70401553885,124009.95580194712,107812.76154653747,83971.555570072756,75257.759870019625,80553.016367042685,89721.469449300435,122787.57728133735,138118.61186709086,152721.03347311571,155162.85190434364,156741.99977211544,147744.02174013367,131413.26272426426,114249.10739240122,88984.598229506562,79750.595070232244,{"$f":"GU89","v":85361.974646457631},95077.777913076556,130117.90906786959,146364.19560852472,161838.37148830428,164425.96475815738,166099.38664018264,156564.23566413965,139258.54184979355,121069.69854701425,94296.916001026722,84511.649364012497,90458.024344371108,100753.85421542256,137885.8564934622,155102.03488538504,171500.00815439102,174242.07891794993,176015.40290640711,165911.01014030166,147572.17860743345,128297.47418437875,99926.375397806842,89556.935242125895,95858.30461604023,106768.78827083376,146117.54490320562,164361.51700604893,181738.4377170513,184644.20817176855,186523.39835197109,175815.78046230704,156382.13361758334,135956.74293101032,105891.90955125929,94903.421129746304,101580.97781220611,113142.80964824052,154840.65930687109,174173.78368048256,192588.09430551549,195667.33720752905,197658.71371647815,186311.85858871136,165718.03672996553,144073.26462128767,112213.58188739205,100569.08845506598,107645.29056314281,119897.3556075745,164084.53748979283,184571.8357567791,204085.46774224969,207348.53927434824,209458.79955676777,197434.54517850786,175611.28667543881,152674.3369335387,118912.65360459914,106572.99212486166,114071.63850938118,127055.14319807001,173880.26868240334,195590.64421039427,{"$f":"JG89","v":216269.22626639227},219727.10086817489,221963.3422015165,209221.24831514127,186095.1566669551,161788.88719824012,126011.65517982758,112935.32461040917,120881.63489681072,134640.24566078288,184260.79812027115,207267.26775936046,229180.34658369346,232844.65386106519,235214.39722524001,221711.60931826153,197204.90630481858,171447.56968710123,133534.46214361174,119677.4838592817,128098.18326686118,142678.17339228606,195261.03784629857,219640.97750104673,242862.25168034431,246745.31551848276,249256.53089059968,234947.63606635106,208977.90016261057,181682.86871023854,141506.37537882457,126822.14526143511,135745.55448623645,151195.95974184055,206917.98412773287,232753.388989645,257360.95686419372,261475.83687553203,264136.97003471368,248973.84427861747,221453.7334526089,192529.20786817759,149954.20621320675,134393.33791161707,143849.46837526915,160222.25193059703,219270.84188288977,246648.60219858921,272725.22452452406,277085.75997114927,279905.76090357685,263837.4072313176,234674.3651933464,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,9339.4574302776109,9345.0026269026275,9350.577000656991,9807.3754922263215,9813.0086816105595,9818.6715111151425,9824.3641366973206,9830.086715134943,9835.8394040307812,9841.6223618168588,9847.4357477588219,9853.2797219603253,9859.1544453674378,9865.0600797730804,9870.9967878214775,10352.729533339549,10358.728880033763,10364.759793456142,10370.822439701162,10376.916985737231,10383.043599411298,10389.202449453469,10395.39370548166,10401.617538006261,10407.874118434838,10414.163619076848,10420.48621314839,10928.514859280102,10934.90416350944,10941.327086304274,10947.78380455522,10954.274496083633,10960.799339646514,10967.358514941428,10973.952202611452,10980.58058425015,10987.243842406584,10993.942160590324,11000.675723276516,11536.436315411782,11543.240924416028,11550.081337192527,11556.957742129784,11563.870328607543,11570.819287002012,11577.804808691095,11584.827086059669,11591.886312504887,11598.982682441487,11606.11639130717,11613.287635567965,12178.294685464612,12185.541594054133,12192.826633661105,12200.150004919284,{"$f":"BW95","v":12207.5119095181},12214.912550208208,12222.352130807081,12229.830856204613,12237.348932368768,12244.906566351248,12252.503966293201,12260.141341430946,12855.992117417718,12863.710075065559,12871.468642246982,12879.268032636943,12887.108461034681,12894.990143369647,12902.913296707447,12910.878139255819,12918.884890370644,12926.933770561986,12935.025001500164,12943.158806021864,13571.537857949639,13579.757482844589,13588.020356892806,13596.326707658112,13604.676763901703,13613.070755588442,13621.5089138932,13629.991471207215,13638.518661144504,13647.090718548283,13655.707879497444,13664.370381313054,14327.054313110679,14335.808213623801,14344.608174485153,14353.454438050205,14362.347247949629,14371.286849096005,14380.273487690571,14389.307411229998,14398.38886851321,14407.518109648236,14416.695386059091,14425.920950492717,15124.783453888558,15134.106357935034,15143.478316252373,15152.899586949154,15162.370429492039,15171.891104712931,15181.461874816145,15191.083003385635,15200.754755392254,15210.477397201055,15220.251196578618,15230.076422700429,15967.093586414441,15977.022479223937,15987.003614831903,15997.037268123975,16007.12371543215,16017.263234542399,16027.45610470232,16037.702606628827,{"$f":"EI95","v":16048.003022515877},16058.357636042252,16068.766732379356,16079.230598199083,16856.486507694379,16867.060778536492,16877.690687958977,16888.376528715031,16899.118595098236,16909.917182950652,16920.772589670971,16931.685114222699,16942.655057142409,16953.682720547997,16964.768408147011,16975.912425245024,17795.605068955498,17806.866667402348,17818.187520937296,17829.567941342495,17841.008242040607,17852.508738103428,17864.069746260568,17875.69158490816,17887.37457411765,17899.119035644602,17910.925292937551,17922.793671146934,18787.241169970228,18799.234772316122,18811.291481330838,18823.411629062375,18835.595549305868,18847.843577612774,18860.156051300124,18872.53330945981,18884.975692967917,18897.48354449412,18910.057208511113,18922.697031304102,19834.344209070015,19847.117395568392,19859.957790669068,19872.865748003154,19885.841623062472,19898.885773209327,19911.998557686355,19925.180337626422,19938.431476062557,19951.75233793796,19965.143290116059,19978.604701390595,20940.030014986383,20953.633458607153,20967.308479389372,20981.055453950175,20994.87476088835,21008.766780794751,21022.731896262783,21036.770491898955,21050.882954333436,21065.069672230744,21079.33103630042,21093.667439307799,{"$f":"GU95","v":22107.590288166499},22122.077955622619,22136.641852755682,22151.282380662939,22165.999942552091,22180.794943752408,22195.667791725868,22210.618896078387,22225.64866857111,22240.757523131742,22255.945875865946,22271.214145068807,23340.502580807606,23355.931946648379,23371.442497095089,23387.034659316316,23402.708862728265,23418.465539006604,23434.305122098336,23450.22804823377,23466.234755938523,23482.325686045595,23498.501281707522,23514.761988408565,24642.440846544712,24658.873121165136,24675.391857390881,24691.997510156489,24708.690536790215,24725.471397026646,24742.340553019341,24759.298469353576,24776.345613059137,24793.482453623168,24810.709463003121,24828.027115639736,26017.286592514294,26034.786964985044,26052.379419065463,26070.064439260834,26087.842512625753,26105.714128777552,26123.679779909769,26141.739960805735,26159.895168852156,26178.14590405285,26196.492669042498,26214.93596910049,27469.14066840944,27487.778565090786,27506.514528686435,27525.349075194506,27544.282723328142,27563.315994529807,27582.449412985621,27601.683505639823,27621.018802209263,27640.455835198001,27659.995139911975,27679.637254473739,29002.335729144703,29022.185089110339,29042.138890339702,29062.197682370799,{"$f":"JG95","v":29082.362017633124},29102.632451462894,29123.009542118336,29143.493850795061,29164.085941641515,29184.786381774524,29205.595741294906,29226.514593303182,30621.449409868226,30642.58897823163,30663.839776540903,30685.202390054015,30706.677407108393,30728.2654191371,30749.967020685144,30771.782809425855,30793.713386177329,30815.759354918984,30837.921322808194,30860.199900197007,32331.318254302249,32353.83189460927,32376.463994808644,32399.215178200113,32422.086071363025,32445.077304173599,32468.189509822267,32491.423324831125,32514.779389071442,32538.258345781302,32561.860841583311,32585.587526502401,32609.439053983733,32633.416080910712,32657.519267623047,32681.749277934963,32706.106779153462,32730.59244209672,32755.206941112556,32779.950954096988,32804.825162512927,32829.83025140893,32854.966909438066,32880.235828876896,32905.637705644513,32931.173239321746,32956.843133170383,32982.648094152573,33008.588832950278,33034.666063984849,33060.880505436711,33087.232879265131,33113.723911228102,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,null,null,{"$f":"K255-K256","v":0},{"$f":"L255-L256","v":0},0,0,0,0,0,0,0,87973.668253066586,66052.040878611166,57868.767163426382,61765.03721333477,69488.435017136231,98140.616671327967,110978.89548227449,123045.79775348122,124457.95149771711,125108.85634456466,116690.23296322257,102108.54715487386,86969.625527813856,65156.718174271031,57013.784070878217,60863.453826832425,68548.016633905005,97057.194727816182,109831.17665907591,121837.61924054734,123242.34187328452,123889.60236929081,115512.47325384695,101002.95429055979,85938.970824184144,64234.217149160701,56131.396524597811,59933.212175884764,67579.107652644772,95945.96818438558,108655.94736060369,120602.20514232853,121999.50748340065,122643.1154633015,114307.24764671239,99869.509759122622,84880.064750845369,63282.899591283167,55219.965790010603,58972.598590472415,66579.99190335616,94805.215782459287,107451.48318132195,119337.82799320879,120727.71910779392,121367.66473721278,113072.824693207,98706.482304204968,83791.17630395171,62301.035563693156,54277.761303069346,57979.803506131764,65548.857225782529,93633.120189704641,106215.96354820412,118042.66406533845,{"$f":"BX255-BX256","v":119425.15116214},120061.42283476163,111807.3763689047,97512.043980371804,82670.477676425624,61286.798207412045,53302.955466725951,56952.916037853487,64483.790036749015,92427.762560714109,104947.46627476945,116714.78791599392,118089.87623874264,118722.46046677462,110508.97260081414,96284.264673623373,81516.038771700405,60238.258248384824,52293.618151025177,55889.918245414585,63382.769588510033,91187.116788268104,103643.96180527248,115352.16662465906,116719.85933650193,117348.74063398842,109175.57548304116,95021.106309880357,80325.821404991948,59153.378191520424,51247.710879833576,54788.679072489787,62243.661900423707,89909.043427470431,102303.30713130778,113952.65370206239,115312.95176237667,115938.11252089938,107805.03316301327,93720.416733561608,79097.673174190903,58030.006183877922,50163.080686237299,53646.947940870428,61064.213345252399,88591.28327402554,100923.23936207016,112513.98265238025,113866.88468552024,114488.30504179232,106395.07337938587,92379.923237343392,77829.320981433761,56865.869528025876,49037.453617605395,52462.347980044171,59842.043870310554,87231.450576847885,99501.368928428099,111033.7601687322,112379.26232418511,112996.920019011,104943.2966316603,90997.225723098178,{"$f":"EJ255-EJ256","v":76518.364185317565},55658.567825507431,47868.427870217492,51232.368871250277,58574.639832542038,85827.025864051699,98035.17239982594,109509.45894095006,110847.55474434233,111461.42497238242,103447.16896039183,89569.789472855657,75162.267362567363,54405.565729184207,46653.46653219455,49954.359283921367,57259.346425401738,84375.348360160293,96521.984891817061,107938.41005338679,109269.09024774696,109879.14549748969,101904.01431564517,88094.937507407449,73758.352656739415,53104.185282006089,45389.88991224159,48625.518881147997,55893.359674140302,82873.607971095771,94958.992040751749,106317.79494925056,107641.04732589533,108247.25720920018,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124575,56180.631694469761,64819.796964812369,96010.24979740649,110464.68617019973,124231.48883822488,126522.70066236515,127999.77275898356,119495.52367791242,104071.52432588456,87861.009208599513,64006.412279956698,55279.155168629033,59612.986352056301,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585265,126707.25124823471,110362.37976993082,93184.037720170469,67905.267193206149,58656.927630924445,63254.384358291136,{"$f":"GV255-GV256","v":72955.699957453937},107981.26721511391,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845677,134353.61676806127,117032.89318122243,98828.941023882508,72040.970125160777,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606872,148097.29929166276,150823.61337894332,152581.09778430877,142460.78209206788,124105.94385149493,104815.14849833315,76427.874116099323,66042.173253717338,71215.86376949551,82109.915149668625,121442.15304581475,139669.51949589245,157029.7471802611,159918.7367747419,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738714,81081.20008825617,70075.394014106569,75563.691219691813,87108.022683255476,128788.27988780563,148103.71924122173,166500.25179288973,169561.62307875149,171535.03393656836,160170.11862790561,139558.14156111339,117895.11871723481,86017.089218349545,74354.152485965489,80176.149894733375,92409.57704248371,136578.02296110638,157046.48668158459,176541.18501892156,179785.22327981843,181876.35014378215,169832.86167286805,147990.26787322955,125033.8810983407,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959676,144838.12979206364,166528.44652802346,187186.86424875914,{"$f":"JH255-JH256","v":190624.46841671201},192840.33265939815,180077.75446434622,156931.07072531359,132604.10081646559,96806.059438532669,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930645,198473.66917658507,202116.38844192808,204464.43020455487,190939.82650883569,166411.19291864126,140631.81033218224,102696.54082080355,88817.283959084685,95766.865012558934,110324.3414976768,162884.57385148993,187241.76232284663,210440.16560898127,214300.23821430915,216788.34138077742,202456.21274151994,176463.12077353912,149144.61036445724,108944.51453724125,94236.557734932721,103136.11543225271,118562.54366092983,174260.46486010982,200071.63971171004,224654.85008504026,228745.24443343532,231381.76309360113,216193.8933245205,188648.90829009598,159699.37761676864,117099.23930376869,101513.10208274017,110943.83066962464,127291.0786912753,186313.99874971938,213665.95410443665,239716.63569157379,244051.09390716441,246844.88039814014,230750.17435205248,201560.6412821183,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT255-LT256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF255-OF256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation without IDC",null,null,null,null,null,null,null,null,{"$f":"K133","v":0},0,0,0,0,0,0,0,0,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,{"$f":"BW133","v":69486.40037948596},69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.40037948596,69486.400379474275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation on IDC"]
[null,"Amortization Signing fees"]
[null,null,"EBIT",null,null,null,null,null,null,null,{"$f":"K257-K258-K259-K260","v":0},{"$f":"L257-L258-L259-L260","v":0},0,0,0,0,0,0,0,18487.267873580626,-3434.3595008747943,-11617.633216059578,-7721.3631661511899,2.0346376502711792,28654.216291842007,41492.495102788525,53559.397373995263,54971.551118231146,55622.455965078698,47203.832583736614,32622.146775387897,17483.225148327896,-4329.6822052149291,-12472.616308607743,-8622.946552653535,-938.38374558095529,27570.794348330222,40344.776279589947,52351.218861061381,53755.941493798557,54403.201989804846,46026.072874360994,31516.553911073832,16452.570444698184,-5252.1832303252595,-13355.003854888149,-9553.1882036011957,-1907.2927268411877,26459.56780489962,39169.546981117732,51115.80476284257,52513.107103914692,53156.715083815536,44820.847267226432,30383.109379636662,15393.664371359409,-6203.500788202793,-14266.434589475357,-10513.801789013545,-2906.4084761298,25318.815402973327,37965.08280183599,49851.42761372283,51241.318728307961,51881.264357726817,43586.424313721043,29220.081924719008,14304.77592446575,-7185.3648157928037,-15208.639076416614,-11506.596873354196,-3937.543153703431,24146.719810218681,36729.563168718159,48556.263685852493,{"$f":"BX257-BX258-BX259-BX260","v":49938.750782654039},50575.02245527567,42320.975989418745,28025.643600885844,13184.077296939664,-8199.6021720739154,-16183.444912760009,-12533.484341632473,-5002.6103427369453,22941.362181228149,35461.065895283493,47228.387536507958,48603.47585925668,49236.060087288657,41022.572221328184,26797.864294137413,12029.638392214445,-9248.1421311011363,-17192.782228460783,-13596.482134071375,-6103.6307909759271,21700.716408782144,34157.561425786524,45865.766245173101,47233.458957015973,47862.340254502458,39689.175103555201,25534.705930394397,10839.421025505988,-10333.022187965536,-18238.689499652384,-14697.721306996173,-7242.7384790622527,20422.643047984471,32816.906751821822,44466.253322576435,45826.551382890713,46451.712141413416,38318.632783527311,24234.016354087333,79097.673174190903,58030.006183877922,50163.080686237299,53646.947940870428,61064.213345252399,88591.28327402554,100923.23936207016,112513.98265238025,113866.88468552024,114488.30504179232,106395.07337938587,92379.923237343392,77829.320981433761,56865.869528025876,49037.453617605395,52462.347980044171,59842.043870310554,87231.450576847885,99501.368928428099,111033.7601687322,112379.26232418511,112996.920019011,104943.2966316603,90997.225723098178,{"$f":"EJ257-EJ258-EJ259-EJ260","v":76518.364185317565},55658.567825507431,47868.427870217492,51232.368871250277,58574.639832542038,85827.025864051699,98035.17239982594,109509.45894095006,110847.55474434233,111461.42497238242,103447.16896039183,89569.789472855657,75162.267362567363,54405.565729184207,46653.46653219455,49954.359283921367,57259.346425401738,84375.348360160293,96521.984891817061,107938.41005338679,109269.09024774696,109879.14549748969,101904.01431564517,88094.937507407449,73758.352656739415,53104.185282006089,45389.88991224159,48625.518881147997,55893.359674140302,82873.607971095771,94958.992040751749,106317.79494925056,107641.04732589533,108247.25720920018,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124575,56180.631694469761,64819.796964812369,96010.24979740649,110464.68617019973,124231.48883822488,126522.70066236515,127999.77275898356,119495.52367791242,104071.52432588456,87861.009208599513,64006.412279956698,55279.155168629033,59612.986352056301,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585265,126707.25124823471,110362.37976993082,93184.037720170469,67905.267193206149,58656.927630924445,63254.384358291136,{"$f":"GV257-GV258-GV259-GV260","v":72955.699957453937},107981.26721511391,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845677,134353.61676806127,117032.89318122243,98828.941023882508,72040.970125160777,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606872,148097.29929166276,150823.61337894332,152581.09778430877,142460.78209206788,124105.94385149493,104815.14849833315,76427.874116099323,66042.173253717338,71215.86376949551,82109.915149668625,121442.15304581475,139669.51949589245,157029.7471802611,159918.7367747419,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738714,81081.20008825617,70075.394014106569,75563.691219691813,87108.022683255476,128788.27988780563,148103.71924122173,166500.25179288973,169561.62307875149,171535.03393656836,160170.11862790561,139558.14156111339,117895.11871723481,86017.089218349545,74354.152485965489,80176.149894733375,92409.57704248371,136578.02296110638,157046.48668158459,176541.18501892156,179785.22327981843,181876.35014378215,169832.86167286805,147990.26787322955,125033.8810983407,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959676,144838.12979206364,166528.44652802346,187186.86424875914,{"$f":"JH257-JH258-JH259-JH260","v":190624.46841671201},192840.33265939815,180077.75446434622,156931.07072531359,132604.10081646559,96806.059438532669,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930645,198473.66917658507,202116.38844192808,204464.43020455487,190939.82650883569,166411.19291864126,140631.81033218224,102696.54082080355,88817.283959084685,95766.865012558934,110324.3414976768,162884.57385148993,187241.76232284663,210440.16560898127,214300.23821430915,216788.34138077742,202456.21274151994,176463.12077353912,149144.61036445724,108944.51453724125,94236.557734932721,103136.11543225271,118562.54366092983,174260.46486010982,200071.63971171004,224654.85008504026,228745.24443343532,231381.76309360113,216193.8933245205,188648.90829009598,159699.37761676864,117099.23930376869,101513.10208274017,110943.83066962464,127291.0786912753,186313.99874971938,213665.95410443665,239716.63569157379,244051.09390716441,246844.88039814014,230750.17435205248,201560.6412821183,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT257-LT258-LT259-LT260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF257-OF258-OF259-OF260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest expense on Debt fund",null,null,null,null,null,null,null,null,{"$f":"K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,27706.36586689976,27383.542217379461,27000.396848248696,26560.188760766374,26111.490681555351,25657.752755599893,25240.52055464829,24888.208766063923,1251.525671733011,899.56559307564908,536.43306717253711,153.56545570117618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1370622147992281E-29,4.3965847784317725E-29,3.6098275022913499E-29,2.8230702261509272E-29,2.0363129500105048E-29,1.2495556738700825E-29,{"$f":"OE186","v":4.6279839772966023E-30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest on Local banks fund",null,null,null,null,null,null,null,null,{"$f":"K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22235.648121435508,22328.296655274822,22421.331224671801,22514.753438107931,22608.564910766716,22702.767264561575,22797.362128163917,22892.351137031266,22987.735933435561,23083.51816649154,23179.699492185257,23276.281573402695,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,{"$f":"BW217","v":16810.647803013057},15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,2586.2535081558549,2586.2535081558549,2586.2535081558549,{"$f":"EI217","v":2586.2535081558549},2586.2535081558549,2586.2535081558549,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"GU217","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"JG217","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"LS217","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"OE217","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13]
[null,"Interest Income from cash balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,786.39960941977574,786.39960941977574,786.39960941977574,786.39960941977574,1125.8436904501975,1830.461376536224,2614.2537407872373,3473.2076122593126,4345.920365891001,5228.0560414579359,6067.0296516517483,6826.8194716857297,0,374.69960003677079,704.31849409713914,1058.0374230053667,1458.4207692799926,2026.6130381763753,92.473432783793058,796.52572447194825,1512.8359181845387,2237.0789679098743,2916.9208731618373,3516.508385183497,0,369.15024761581856,693.42009116863937,1041.4718668115456,1435.9304054708571,1997.3370915671164,146.51954155895837,843.51156884510328,1552.6770811254976,2269.7124083991375,2942.5438748251731,3535.4965275361824,0,363.42270745487673,682.1629475162681,1024.357751829215,1412.7015058652837,1967.135465756108,{"$f":"BX242","v":199.45341452298706},889.19909982217871,1591.0328096836249,2300.6721342762226,2966.3024172114447,3552.4261045306803,0,357.50632287657027,670.52568331591829,1006.6624266894066,1388.690066059464,1935.95270638231,251.20806107659436,933.50970427617233,1627.8127889437822,2329.8560496021396,2988.0825500629012,3567.171242201071,0,351.38983978224485,658.48571972862146,988.35140952529036,1363.8496153471629,1903.7302527015852,268.72269414933339,943.17788184238236,1629.545598949391,2323.5856019748612,2973.9973749707879,3545.6354797990862,0,345.06137278386916,646.01921092413761,969.38828424405233,1338.1310769879476,1870.406261597288,211.52781246817565,877.48553796960391,1555.2630888882904,2240.6411132787189,2882.5742132237556,3446.0916604133372,0,338.50836940595451,633.10097223054026,949.73459089029586,1311.4826205177951,1835.9154215692979,155.49977971071087,812.73842723124153,1481.7028953889587,2158.1946083558496,2791.4220049510095,3346.5881855310599,0,331.71757224681772,619.70440418762223,929.34970976230784,1283.8495056460663,1800.1887561272811,100.7075723672728,748.99196752368641,1408.906784225321,2076.2741072442,{"$f":"EJ242","v":2700.5549365544762},3247.1253237357837,0,324.67497898212673,605.8014122691244,908.19073892298763,1255.1739172565337,1763.1534159808318,0,638.80517715554208,1289.1422766976129,1946.8539189839132,2561.6523857802722,3099.0857966223148,3555.6103567175878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loss on Currency Translation",null,null,null,null,null,null,null,null,{"$f":"K191","v":0},0,0,0,0,0,0,0,0,0,0,0,321951.28034691111,0,0,0,0,0,0,0,0,0,0,0,10135.950344514376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,null,null,null,null,{"$f":"K261-K262-K263-K265+K264","v":0},{"$f":"L261-L262-L263-L265+L264","v":0},0,0,0,0,0,0,0,18487.267873580626,-3434.3595008747943,-11617.633216059578,-329672.64351306227,2.0346376502711792,28654.216291842007,13786.129235888766,26175.855156615802,27971.154269982449,29062.267204312324,21092.341902181262,6964.3940197880038,-7757.2954063203942,-29217.890971278852,-35173.390492356484,-41200.359536098607,-23109.748428005518,5688.87506394089,18862.055059273429,31478.912973036029,33572.83310642188,34984.058465032889,27384.257306816435,13661.091786040228,-660.09939583532469,-21701.645332042226,-35338.158674212915,-31161.643422889196,-23186.129052068816,5534.4504085802173,18644.812931072956,31159.262981694177,31915.552471451647,33263.212743040647,25643.65512016413,11930.160282299697,-2379.4428207255924,-23377.020468266135,-33663.33590064427,-29541.552852566638,-21609.889696130074,6963.3859586159597,20004.111896137932,32451.863394121032,33284.063712775926,34621.001369480931,27035.326837755554,13386.019776027159,-856.45475780006336,-21753.642845347607,-32019.28687942967,-27953.821968912376,-20066.028009200221,8360.4297590348397,21331.616871570386,33712.751348595542,{"$f":"BX261-BX262-BX263-BX265+BX264","v":34620.683148241893},35946.700506162721,28394.487750167238,14808.794686226936,632.85866521597836,-20164.697116478364,-30407.839207617209,-26400.372313613101,-18556.478954278227,9723.6303130603537,22625.361666485758,34939.94594803307,35923.416379553993,37238.302250785549,29719.117469492689,16196.452802960277,2086.4534014980704,-18612.238429679343,-28830.92301516213,-24883.233080990478,-17083.285857948653,11050.927031606087,23883.27025443234,36131.355711173339,37157.167618541891,38460.504103721425,30973.706669881172,17513.27749974584,3468.4043678533562,-17132.400740789868,-27290.576778197879,-23404.5472127578,-15648.606546683608,12340.144053683031,25103.150550264276,37284.772305628227,38279.318670891327,39570.437154915453,32115.135347948039,18715.896942898486,74221.486862947088,53717.337319823695,43697.446915847664,47519.822539886751,55231.680547093303,83075.384094526191,95769.088212198316,107884.2643035599,108849.87744891924,110128.53645271187,102704.26925846311,89365.61082938753,75448.235970073059,55039.950697245222,45158.073355371613,48914.685290057205,56582.368012264393,84281.420024376406,96905.838171840383,108954.56866262569,109893.71638839653,111159.65847837883,103765.94990772977,90487.246322186518,{"$f":"EJ261-EJ262-EJ263-EJ265+EJ264","v":76632.665613716177},56319.43964108736,46575.301116139563,50263.917096154473,57887.314490733232,85442.089848896765,97997.219563004546,109979.48560285298,110847.55474434233,112100.23014953797,104736.31123708945,91516.643391839563,77723.919748347631,57504.651525806519,50209.076888912139,49954.359283921367,57259.346425401738,84375.348360160293,96521.984891817061,107938.41005338679,109269.09024774696,109879.14549748969,101904.01431564517,88094.937507407449,73758.352656739415,53104.185282006089,45389.88991224159,48625.518881147997,55893.359674140302,82873.607971095771,94958.992040751749,106317.79494925056,107641.04732589533,108247.25720920018,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124575,56180.631694469761,64819.796964812369,96010.24979740649,110464.68617019973,124231.48883822488,126522.70066236515,127999.77275898356,119495.52367791242,104071.52432588456,87861.009208599513,64006.412279956698,55279.155168629033,59612.986352056301,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585265,126707.25124823471,110362.37976993082,93184.037720170469,67905.267193206149,58656.927630924445,63254.384358291136,{"$f":"GV261-GV262-GV263-GV265+GV264","v":72955.699957453937},107981.26721511391,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845677,134353.61676806127,117032.89318122243,98828.941023882508,72040.970125160777,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606872,148097.29929166276,150823.61337894332,152581.09778430877,142460.78209206788,124105.94385149493,104815.14849833315,76427.874116099323,66042.173253717338,71215.86376949551,82109.915149668625,121442.15304581475,139669.51949589245,157029.7471802611,159918.7367747419,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738714,81081.20008825617,70075.394014106569,75563.691219691813,87108.022683255476,128788.27988780563,148103.71924122173,166500.25179288973,169561.62307875149,171535.03393656836,160170.11862790561,139558.14156111339,117895.11871723481,86017.089218349545,74354.152485965489,80176.149894733375,92409.57704248371,136578.02296110638,157046.48668158459,176541.18501892156,179785.22327981843,181876.35014378215,169832.86167286805,147990.26787322955,125033.8810983407,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959676,144838.12979206364,166528.44652802346,187186.86424875914,{"$f":"JH261-JH262-JH263-JH265+JH264","v":190624.46841671201},192840.33265939815,180077.75446434622,156931.07072531359,132604.10081646559,96806.059438532669,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930645,198473.66917658507,202116.38844192808,204464.43020455487,190939.82650883569,166411.19291864126,140631.81033218224,102696.54082080355,88817.283959084685,95766.865012558934,110324.3414976768,162884.57385148993,187241.76232284663,210440.16560898127,214300.23821430915,216788.34138077742,202456.21274151994,176463.12077353912,149144.61036445724,108944.51453724125,94236.557734932721,103136.11543225271,118562.54366092983,174260.46486010982,200071.63971171004,224654.85008504026,228745.24443343532,231381.76309360113,216193.8933245205,188648.90829009598,159699.37761676864,117099.23930376869,101513.10208274017,110943.83066962464,127291.0786912753,186313.99874971938,213665.95410443665,239716.63569157379,244051.09390716441,246844.88039814014,230750.17435205248,201560.6412821183,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,{"$f":"LT261-LT262-LT263-LT265+LT264","v":4.8506384094556172E-13},4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556162E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,{"$f":"OF261-OF262-OF263-OF265+OF264","v":4.8506384094556172E-13},4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13]
[null,"Taxes",null,null,null,"Tax rate",{"$f":"'General Assumptions'!F48","v":0.22500000000000001},{"$f":"'General Assumptions'!F49","v":false},null,null,{"$f":"$G$267*(K266+K265)*$H$267","v":0},{"$f":"$G$267*(L266+L265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(BX266+BX265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(EJ266+EJ265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(GV266+GV265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(JH266+JH265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(LT266+LT265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(OF266+OF265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,null,null,null,null,null,{"$f":"K266-K267","v":0},{"$f":"L266-L267","v":0},0,0,0,0,0,0,0,18487.267873580626,-3434.3595008747943,-11617.633216059578,-329672.64351306227,2.0346376502711792,28654.216291842007,13786.129235888766,26175.855156615802,27971.154269982449,29062.267204312324,21092.341902181262,6964.3940197880038,-7757.2954063203942,-29217.890971278852,-35173.390492356484,-41200.359536098607,-23109.748428005518,5688.87506394089,18862.055059273429,31478.912973036029,33572.83310642188,34984.058465032889,27384.257306816435,13661.091786040228,-660.09939583532469,-21701.645332042226,-35338.158674212915,-31161.643422889196,-23186.129052068816,5534.4504085802173,18644.812931072956,31159.262981694177,31915.552471451647,33263.212743040647,25643.65512016413,11930.160282299697,-2379.4428207255924,-23377.020468266135,-33663.33590064427,-29541.552852566638,-21609.889696130074,6963.3859586159597,20004.111896137932,32451.863394121032,33284.063712775926,34621.001369480931,27035.326837755554,13386.019776027159,-856.45475780006336,-21753.642845347607,-32019.28687942967,-27953.821968912376,-20066.028009200221,8360.4297590348397,21331.616871570386,33712.751348595542,{"$f":"BX266-BX267","v":34620.683148241893},35946.700506162721,28394.487750167238,14808.794686226936,632.85866521597836,-20164.697116478364,-30407.839207617209,-26400.372313613101,-18556.478954278227,9723.6303130603537,22625.361666485758,34939.94594803307,35923.416379553993,37238.302250785549,29719.117469492689,16196.452802960277,2086.4534014980704,-18612.238429679343,-28830.92301516213,-24883.233080990478,-17083.285857948653,11050.927031606087,23883.27025443234,36131.355711173339,37157.167618541891,38460.504103721425,30973.706669881172,17513.27749974584,3468.4043678533562,-17132.400740789868,-27290.576778197879,-23404.5472127578,-15648.606546683608,12340.144053683031,25103.150550264276,37284.772305628227,38279.318670891327,39570.437154915453,32115.135347948039,18715.896942898486,74221.486862947088,53717.337319823695,43697.446915847664,47519.822539886751,55231.680547093303,83075.384094526191,95769.088212198316,107884.2643035599,108849.87744891924,110128.53645271187,102704.26925846311,89365.61082938753,75448.235970073059,55039.950697245222,45158.073355371613,48914.685290057205,56582.368012264393,84281.420024376406,96905.838171840383,108954.56866262569,109893.71638839653,111159.65847837883,103765.94990772977,90487.246322186518,{"$f":"EJ266-EJ267","v":76632.665613716177},56319.43964108736,46575.301116139563,50263.917096154473,57887.314490733232,85442.089848896765,97997.219563004546,109979.48560285298,110847.55474434233,112100.23014953797,104736.31123708945,91516.643391839563,77723.919748347631,57504.651525806519,50209.076888912139,49954.359283921367,57259.346425401738,84375.348360160293,96521.984891817061,107938.41005338679,109269.09024774696,109879.14549748969,101904.01431564517,88094.937507407449,73758.352656739415,53104.185282006089,45389.88991224159,48625.518881147997,55893.359674140302,82873.607971095771,94958.992040751749,106317.79494925056,107641.04732589533,108247.25720920018,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124575,56180.631694469761,64819.796964812369,96010.24979740649,110464.68617019973,124231.48883822488,126522.70066236515,127999.77275898356,119495.52367791242,104071.52432588456,87861.009208599513,64006.412279956698,55279.155168629033,59612.986352056301,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585265,126707.25124823471,110362.37976993082,93184.037720170469,67905.267193206149,58656.927630924445,63254.384358291136,{"$f":"GV266-GV267","v":72955.699957453937},107981.26721511391,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845677,134353.61676806127,117032.89318122243,98828.941023882508,72040.970125160777,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606872,148097.29929166276,150823.61337894332,152581.09778430877,142460.78209206788,124105.94385149493,104815.14849833315,76427.874116099323,66042.173253717338,71215.86376949551,82109.915149668625,121442.15304581475,139669.51949589245,157029.7471802611,159918.7367747419,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738714,81081.20008825617,70075.394014106569,75563.691219691813,87108.022683255476,128788.27988780563,148103.71924122173,166500.25179288973,169561.62307875149,171535.03393656836,160170.11862790561,139558.14156111339,117895.11871723481,86017.089218349545,74354.152485965489,80176.149894733375,92409.57704248371,136578.02296110638,157046.48668158459,176541.18501892156,179785.22327981843,181876.35014378215,169832.86167286805,147990.26787322955,125033.8810983407,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959676,144838.12979206364,166528.44652802346,187186.86424875914,{"$f":"JH266-JH267","v":190624.46841671201},192840.33265939815,180077.75446434622,156931.07072531359,132604.10081646559,96806.059438532669,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930645,198473.66917658507,202116.38844192808,204464.43020455487,190939.82650883569,166411.19291864126,140631.81033218224,102696.54082080355,88817.283959084685,95766.865012558934,110324.3414976768,162884.57385148993,187241.76232284663,210440.16560898127,214300.23821430915,216788.34138077742,202456.21274151994,176463.12077353912,149144.61036445724,108944.51453724125,94236.557734932721,103136.11543225271,118562.54366092983,174260.46486010982,200071.63971171004,224654.85008504026,228745.24443343532,231381.76309360113,216193.8933245205,188648.90829009598,159699.37761676864,117099.23930376869,101513.10208274017,110943.83066962464,127291.0786912753,186313.99874971938,213665.95410443665,239716.63569157379,244051.09390716441,246844.88039814014,230750.17435205248,201560.6412821183,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,{"$f":"LT266-LT267","v":4.8506384094556172E-13},4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556162E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,{"$f":"OF266-OF267","v":4.8506384094556172E-13},4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13,4.8506384094556172E-13]
[]
[null,null,"Earnings to Rooftop Owner",null,null,null,{"$f":"F36","v":0.5},null,null,null,{"$f":"K268*$G$270","v":0},0,0,0,0,0,0,0,0,9243.6339367903129,-1717.1797504373972,-5808.8166080297888,-164836.32175653114,1.0173188251355896,14327.108145921004,6893.0646179443829,13087.927578307901,13985.577134991225,14531.133602156162,10546.170951090631,3482.1970098940019,-3878.6477031601971,-14608.945485639426,-17586.695246178242,-20600.179768049304,-11554.874214002759,2844.437531970445,9431.0275296367145,15739.456486518015,16786.41655321094,17492.029232516445,13692.128653408217,6830.5458930201139,-330.04969791766234,-10850.822666021113,-17669.079337106457,-15580.821711444598,-11593.064526034408,2767.2252042901086,9322.4064655364782,15579.631490847089,15957.776235725823,16631.606371520324,12821.827560082065,5965.0801411498487,-1189.7214103627962,-11688.510234133068,-16831.667950322135,-14770.776426283319,-10804.944848065037,3481.6929793079798,10002.055948068966,16225.931697060516,16642.031856387963,17310.500684740466,13517.663418877777,6693.0098880135793,-428.22737890003168,-10876.821422673804,-16009.643439714835,-13976.910984456188,-10033.014004600111,4180.2148795174198,10665.808435785193,{"$f":"BW268*$G$270","v":16856.375674297771},17310.341574120946,17973.35025308136,14197.243875083619,7404.3973431134682,316.42933260798918,-10082.348558239182,-15203.919603808605,-13200.186156806551,-9278.2394771391137,4861.8151565301769,11312.680833242879,17469.972974016535,17961.708189776997,18619.151125392775,14859.558734746344,8098.2264014801385,1043.2267007490352,-9306.1192148396713,-14415.461507581065,-12441.616540495239,-8541.6429289743264,5525.4635158030433,11941.63512721617,18065.677855586669,18578.583809270945,19230.252051860713,15486.853334940586,8756.63874987292,1734.2021839266781,-8566.200370394934,-13645.28838909894,-11702.2736063789,-7824.303273341804,6170.0720268415153,12551.575275132138,18642.386152814113,19139.659335445664,19785.218577457726,16057.567673974019,9357.9484714492428,37110.743431473544,26858.668659911847,21848.723457923832,23759.911269943375,27615.840273546652,41537.692047263095,47884.544106099158,53942.132151779952,54424.938724459622,55064.268226355933,51352.134629231557,44682.805414693765,37724.11798503653,27519.975348622611,22579.036677685806,24457.342645028602,28291.184006132196,42140.710012188203,48452.919085920192,54477.284331312847,54946.858194198263,55579.829239189414,51882.974953864883,{"$f":"EI268*$G$270","v":45243.623161093259},38316.332806858089,28159.71982054368,23287.650558069781,25131.958548077237,28943.657245366616,42721.044924448383,48998.609781502273,54989.742801426488,55423.777372171164,56050.115074768983,52368.155618544726,45758.321695919782,38861.959874173815,28752.32576290326,25104.53844445607,24977.179641960684,28629.673212700869,42187.674180080146,48260.99244590853,53969.205026693395,54634.545123873482,54939.572748744846,50952.007157822583,44047.468753703724,36879.176328369707,26552.092641003044,22694.944956120795,24312.759440573998,27946.679837070151,41436.803985547886,47479.496020375875,53158.897474625279,53820.523662947664,54123.62860460009,56346.878000619108,49069.373206188102,41420.765296933081,30165.435415099277,26047.668161062287,28090.31584723488,32409.898482406184,48005.124898703245,55232.343085099863,62115.744419112438,63261.350331182577,63999.886379491778,59747.761838956212,52035.762162942279,43930.504604299756,32003.206139978349,27639.577584314517,29806.493176028151,34383.917995346637,50910.134400973984,58568.778206570343,65863.079356113682,67077.042561774448,67859.633937926323,63353.625624117354,55181.18988496541,46592.018860085234,33952.633596603075,29328.463815462223,{"$f":"GU268*$G$270","v":31627.192179145568},36477.849978726968,53990.633607556956,62106.456613930888,69836.185772876095,71122.584907202487,71951.859424228387,67176.808384030635,58516.446590611216,49414.470511941254,36020.485062580388,31120.217609471845,33558.760881781753,38698.961134387093,57257.206998183552,65857.500113034359,74048.649645831378,75411.806689471661,76290.548892154387,71230.391046033939,62052.971925747464,52407.574249166573,38213.937058049662,33021.086626858669,35607.931884747755,41054.957574834312,60721.076522907373,69834.759747946227,78514.873590130548,79959.368387370952,80890.528899475874,75528.240996476728,65802.894002262095,55581.630238693571,40540.600044128085,35037.697007053284,37781.845609845906,43554.011341627738,64394.139943902817,74051.859620610863,83250.125896444864,84780.811539375747,85767.516968284181,80085.059313952806,69779.070780556693,58947.559358617407,43008.544609174773,37177.076242982745,40088.074947366687,46204.788521241855,68289.011480553192,78523.243340792294,88270.592509460781,89892.611639909213,90938.175071891077,84916.430836434025,73995.133936614773,62516.940549170351,45626.329232343582,39446.67743519396,42534.651390118241,49016.479054479838,72419.064896031821,83264.223264011729,{"$f":"JG268*$G$270","v":93593.432124379571},95312.234208356007,96420.166329699074,90038.877232173108,78465.535362656796,66302.050408232797,48403.029719266335,41854.405008552989,45130.09274347125,51998.828341275628,76798.479171865125,88291.032684653226,99236.834588292535,101058.19422096404,102232.21510227743,95469.913254417843,83205.59645932063,70315.905166091121,51348.270410401776,44408.641979542343,47883.432506279467,55162.170748838398,81442.286925744964,93620.881161423313,105220.08280449064,107150.11910715458,108394.17069038871,101228.10637075997,88231.560386769561,74572.305182228622,54472.257268620626,47118.278867466361,51568.057716126357,59281.271830464917,87130.232430054908,100035.81985585502,112327.42504252013,114372.62221671766,115690.88154680056,108096.94666226025,94324.454145047988,79849.688808384322,58549.619651884343,50756.551041370083,55471.915334812322,63645.539345637648,93156.99937485969,106832.97705221832,119858.31784578689,122025.5469535822,123422.44019907007,115375.08717602624,100780.32064105915,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,{"$f":"LS268*$G$270","v":2.4253192047278086E-13},2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278081E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,{"$f":"OE268*$G$270","v":2.4253192047278086E-13},2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13]
[null,null,"Earnings to Development Co.",null,null,null,{"$f":"F37","v":0.5},null,null,null,{"$f":"K268*$G$271","v":0},0,0,0,0,0,0,0,0,9243.6339367903129,-1717.1797504373972,-5808.8166080297888,-164836.32175653114,1.0173188251355896,14327.108145921004,6893.0646179443829,13087.927578307901,13985.577134991225,14531.133602156162,10546.170951090631,3482.1970098940019,-3878.6477031601971,-14608.945485639426,-17586.695246178242,-20600.179768049304,-11554.874214002759,2844.437531970445,9431.0275296367145,15739.456486518015,16786.41655321094,17492.029232516445,13692.128653408217,6830.5458930201139,-330.04969791766234,-10850.822666021113,-17669.079337106457,-15580.821711444598,-11593.064526034408,2767.2252042901086,9322.4064655364782,15579.631490847089,15957.776235725823,16631.606371520324,12821.827560082065,5965.0801411498487,-1189.7214103627962,-11688.510234133068,-16831.667950322135,-14770.776426283319,-10804.944848065037,3481.6929793079798,10002.055948068966,16225.931697060516,16642.031856387963,17310.500684740466,13517.663418877777,6693.0098880135793,-428.22737890003168,-10876.821422673804,-16009.643439714835,-13976.910984456188,-10033.014004600111,4180.2148795174198,10665.808435785193,{"$f":"BW268*$G$271","v":16856.375674297771},17310.341574120946,17973.35025308136,14197.243875083619,7404.3973431134682,316.42933260798918,-10082.348558239182,-15203.919603808605,-13200.186156806551,-9278.2394771391137,4861.8151565301769,11312.680833242879,17469.972974016535,17961.708189776997,18619.151125392775,14859.558734746344,8098.2264014801385,1043.2267007490352,-9306.1192148396713,-14415.461507581065,-12441.616540495239,-8541.6429289743264,5525.4635158030433,11941.63512721617,18065.677855586669,18578.583809270945,19230.252051860713,15486.853334940586,8756.63874987292,1734.2021839266781,-8566.200370394934,-13645.28838909894,-11702.2736063789,-7824.303273341804,6170.0720268415153,12551.575275132138,18642.386152814113,19139.659335445664,19785.218577457726,16057.567673974019,9357.9484714492428,37110.743431473544,26858.668659911847,21848.723457923832,23759.911269943375,27615.840273546652,41537.692047263095,47884.544106099158,53942.132151779952,54424.938724459622,55064.268226355933,51352.134629231557,44682.805414693765,37724.11798503653,27519.975348622611,22579.036677685806,24457.342645028602,28291.184006132196,42140.710012188203,48452.919085920192,54477.284331312847,54946.858194198263,55579.829239189414,51882.974953864883,{"$f":"EI268*$G$271","v":45243.623161093259},38316.332806858089,28159.71982054368,23287.650558069781,25131.958548077237,28943.657245366616,42721.044924448383,48998.609781502273,54989.742801426488,55423.777372171164,56050.115074768983,52368.155618544726,45758.321695919782,38861.959874173815,28752.32576290326,25104.53844445607,24977.179641960684,28629.673212700869,42187.674180080146,48260.99244590853,53969.205026693395,54634.545123873482,54939.572748744846,50952.007157822583,44047.468753703724,36879.176328369707,26552.092641003044,22694.944956120795,24312.759440573998,27946.679837070151,41436.803985547886,47479.496020375875,53158.897474625279,53820.523662947664,54123.62860460009,56346.878000619108,49069.373206188102,41420.765296933081,30165.435415099277,26047.668161062287,28090.31584723488,32409.898482406184,48005.124898703245,55232.343085099863,62115.744419112438,63261.350331182577,63999.886379491778,59747.761838956212,52035.762162942279,43930.504604299756,32003.206139978349,27639.577584314517,29806.493176028151,34383.917995346637,50910.134400973984,58568.778206570343,65863.079356113682,67077.042561774448,67859.633937926323,63353.625624117354,55181.18988496541,46592.018860085234,33952.633596603075,29328.463815462223,{"$f":"GU268*$G$271","v":31627.192179145568},36477.849978726968,53990.633607556956,62106.456613930888,69836.185772876095,71122.584907202487,71951.859424228387,67176.808384030635,58516.446590611216,49414.470511941254,36020.485062580388,31120.217609471845,33558.760881781753,38698.961134387093,57257.206998183552,65857.500113034359,74048.649645831378,75411.806689471661,76290.548892154387,71230.391046033939,62052.971925747464,52407.574249166573,38213.937058049662,33021.086626858669,35607.931884747755,41054.957574834312,60721.076522907373,69834.759747946227,78514.873590130548,79959.368387370952,80890.528899475874,75528.240996476728,65802.894002262095,55581.630238693571,40540.600044128085,35037.697007053284,37781.845609845906,43554.011341627738,64394.139943902817,74051.859620610863,83250.125896444864,84780.811539375747,85767.516968284181,80085.059313952806,69779.070780556693,58947.559358617407,43008.544609174773,37177.076242982745,40088.074947366687,46204.788521241855,68289.011480553192,78523.243340792294,88270.592509460781,89892.611639909213,90938.175071891077,84916.430836434025,73995.133936614773,62516.940549170351,45626.329232343582,39446.67743519396,42534.651390118241,49016.479054479838,72419.064896031821,83264.223264011729,{"$f":"JG268*$G$271","v":93593.432124379571},95312.234208356007,96420.166329699074,90038.877232173108,78465.535362656796,66302.050408232797,48403.029719266335,41854.405008552989,45130.09274347125,51998.828341275628,76798.479171865125,88291.032684653226,99236.834588292535,101058.19422096404,102232.21510227743,95469.913254417843,83205.59645932063,70315.905166091121,51348.270410401776,44408.641979542343,47883.432506279467,55162.170748838398,81442.286925744964,93620.881161423313,105220.08280449064,107150.11910715458,108394.17069038871,101228.10637075997,88231.560386769561,74572.305182228622,54472.257268620626,47118.278867466361,51568.057716126357,59281.271830464917,87130.232430054908,100035.81985585502,112327.42504252013,114372.62221671766,115690.88154680056,108096.94666226025,94324.454145047988,79849.688808384322,58549.619651884343,50756.551041370083,55471.915334812322,63645.539345637648,93156.99937485969,106832.97705221832,119858.31784578689,122025.5469535822,123422.44019907007,115375.08717602624,100780.32064105915,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,{"$f":"LS268*$G$271","v":2.4253192047278086E-13},2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278081E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,{"$f":"OE268*$G$271","v":2.4253192047278086E-13},2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13]
[]
[null,"Annual taxes",null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(K2)=1,K267,J273+K267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(BW2)=1,BW267,BV273+BW267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(EI2)=1,EI267,EH273+EI267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(GU2)=1,GU267,GT273+GU267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(JG2)=1,JG267,JF273+JG267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(LS2)=1,LS267,LR273+LS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(OE2)=1,OE267,OD273+OE267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Negative tax test",null,null,null,null,null,{"$f":"COUNTIF(K274:OT274,TRUE)","v":0},null,null,{"$f":"AND(MONTH(K2)=12,K273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(BW2)=12,BW273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(EI2)=12,EI273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(GU2)=12,GU273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(JG2)=12,JG273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(LS2)=12,LS273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(OE2)=12,OE273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
["Cash flow waterfall (EGP)"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K119","v":0},0,0,0,0,0,0,0,0,87973.668253066586,66052.040878611166,57868.767163426382,61765.03721333477,69488.435017136231,98140.616671327967,110978.89548227449,123045.79775348122,124457.95149771711,125108.85634456466,116690.23296322257,102108.54715487386,86969.625527813856,65156.718174271031,57013.784070878217,60863.453826832425,68548.016633905005,97057.194727816182,109831.17665907591,121837.61924054734,123242.34187328452,123889.60236929081,115512.47325384695,101002.95429055979,85938.970824184144,64234.217149160701,56131.396524597811,59933.212175884764,67579.107652644772,95945.96818438558,108655.94736060369,120602.20514232853,121999.50748340065,122643.1154633015,114307.24764671239,99869.509759122622,84880.064750845369,63282.899591283167,55219.965790010603,58972.598590472415,66579.99190335616,94805.215782459287,107451.48318132195,119337.82799320879,120727.71910779392,121367.66473721278,113072.824693207,98706.482304204968,83791.17630395171,62301.035563693156,54277.761303069346,57979.803506131764,65548.857225782529,93633.120189704641,106215.96354820412,{"$f":"BW119","v":118042.66406533845},119425.15116214,120061.42283476163,111807.3763689047,97512.043980371804,82670.477676425624,61286.798207412045,53302.955466725951,56952.916037853487,64483.790036749015,92427.762560714109,104947.46627476945,116714.78791599392,118089.87623874264,118722.46046677462,110508.97260081414,96284.264673623373,81516.038771700405,60238.258248384824,52293.618151025177,55889.918245414585,63382.769588510033,91187.116788268104,103643.96180527248,115352.16662465906,116719.85933650193,117348.74063398842,109175.57548304116,95021.106309880357,80325.821404991948,59153.378191520424,51247.710879833576,54788.679072489787,62243.661900423707,89909.043427470431,102303.30713130778,113952.65370206239,115312.95176237667,115938.11252089938,107805.03316301327,93720.416733561608,79097.673174190903,58030.006183877922,50163.080686237299,53646.947940870428,61064.213345252399,88591.28327402554,100923.23936207016,112513.98265238025,113866.88468552024,114488.30504179232,106395.07337938587,92379.923237343392,77829.320981433761,56865.869528025876,49037.453617605395,52462.347980044171,59842.043870310554,87231.450576847885,99501.368928428099,111033.7601687322,112379.26232418511,112996.920019011,104943.2966316603,{"$f":"EI119","v":90997.225723098178},76518.364185317565,55658.567825507431,47868.427870217492,51232.368871250277,58574.639832542038,85827.025864051699,98035.17239982594,109509.45894095006,110847.55474434233,111461.42497238242,103447.16896039183,89569.789472855657,75162.267362567363,54405.565729184207,46653.46653219455,49954.359283921367,57259.346425401738,84375.348360160293,96521.984891817061,107938.41005338679,109269.09024774696,109879.14549748969,101904.01431564517,88094.937507407449,73758.352656739415,53104.185282006089,45389.88991224159,48625.518881147997,55893.359674140302,82873.607971095771,94958.992040751749,106317.79494925056,107641.04732589533,108247.25720920018,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124575,56180.631694469761,64819.796964812369,96010.24979740649,110464.68617019973,124231.48883822488,126522.70066236515,127999.77275898356,119495.52367791242,104071.52432588456,87861.009208599513,64006.412279956698,55279.155168629033,59612.986352056301,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585265,126707.25124823471,110362.37976993082,93184.037720170469,67905.267193206149,58656.927630924445,{"$f":"GU119","v":63254.384358291136},72955.699957453937,107981.26721511391,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845677,134353.61676806127,117032.89318122243,98828.941023882508,72040.970125160777,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606872,148097.29929166276,150823.61337894332,152581.09778430877,142460.78209206788,124105.94385149493,104815.14849833315,76427.874116099323,66042.173253717338,71215.86376949551,82109.915149668625,121442.15304581475,139669.51949589245,157029.7471802611,159918.7367747419,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738714,81081.20008825617,70075.394014106569,75563.691219691813,87108.022683255476,128788.27988780563,148103.71924122173,166500.25179288973,169561.62307875149,171535.03393656836,160170.11862790561,139558.14156111339,117895.11871723481,86017.089218349545,74354.152485965489,80176.149894733375,92409.57704248371,136578.02296110638,157046.48668158459,176541.18501892156,179785.22327981843,181876.35014378215,169832.86167286805,147990.26787322955,125033.8810983407,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959676,144838.12979206364,166528.44652802346,{"$f":"JG119","v":187186.86424875914},190624.46841671201,192840.33265939815,180077.75446434622,156931.07072531359,132604.10081646559,96806.059438532669,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930645,198473.66917658507,202116.38844192808,204464.43020455487,190939.82650883569,166411.19291864126,140631.81033218224,102696.54082080355,88817.283959084685,95766.865012558934,110324.3414976768,162884.57385148993,187241.76232284663,210440.16560898127,214300.23821430915,216788.34138077742,202456.21274151994,176463.12077353912,149144.61036445724,108944.51453724125,94236.557734932721,103136.11543225271,118562.54366092983,174260.46486010982,200071.63971171004,224654.85008504026,228745.24443343532,231381.76309360113,216193.8933245205,188648.90829009598,159699.37761676864,117099.23930376869,101513.10208274017,110943.83066962464,127291.0786912753,186313.99874971938,213665.95410443665,239716.63569157379,244051.09390716441,246844.88039814014,230750.17435205248,201560.6412821183,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: taxes",null,null,null,null,null,null,null,null,{"$f":"K267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: working capital changes",null,null,null,null,null,null,null,null,{"$f":"K121","v":0},0,0,0,0,0,0,0,0,87973.668253066586,-21921.627374455406,-8183.2737151847905,3896.2700499083658,7723.3978038014757,28652.181654191751,12838.278810946504,12066.902271206738,1412.1537442358822,650.90484684755211,-8418.6233813420986,-14581.685808348717,-15138.921627059986,-21812.907353542854,-8142.9341033928213,3849.6697559541863,7684.5628070725943,28509.178093911192,12773.98193125971,12006.44258147142,1404.7226327371754,647.26049600625993,-8377.1291154438513,-14509.518963287162,-15063.983466375648,-21704.753675023436,-8102.8206245628899,3801.8156512869464,7645.8954767600371,28366.860531740793,12709.979176218098,11946.257781724838,1397.3023410721362,643.60797990082938,-8335.8678165891179,-14437.737887589785,-14989.445008277282,-21597.165159562202,-8062.9338012725639,3752.6328004617972,7607.3933128837307,28225.223879103141,12646.267398862663,11886.344811886825,1389.8911145851598,639.9456294188858,-8294.8400440057594,-14366.34238900202,-14915.306000253258,-21490.140740258568,-8023.2742606237953,3702.0422030624031,7569.0537196507794,28084.262963922112,12582.843358499493,{"$f":"BW121","v":11826.700517134304},1382.4870968015603,636.27167262160219,-8254.0464658569399,-14295.332388532916,-14841.566303946165,-21383.679469013587,-7983.8427406860937,3649.960571127529,7530.8739988955131,27943.972523965094,12519.703714055344,11767.321641224466,1375.0883227487357,632.5842280319921,-8213.4878659604728,-14224.707927190786,-14768.225901922982,-21277.78052331556,-7944.6400973596465,3596.3000943893931,7492.8513430954335,27804.347199758078,12456.84501700438,11708.204819386578,1367.6927118428575,628.88129748647043,-8173.1651509472285,-14154.469173160789,-14695.284904888424,-21172.443213471532,-7905.6673116868478,3540.9681926562043,7454.9828279338981,27665.381527046731,12394.26370383735,11649.346570754627,1360.2980603142933,625.16075852270296,-8133.0793578861194,-14084.616429451664,-14622.74355937072,-21067.666990312988,-7866.9254976406155,3483.8672546331291,7417.2654043819857,27527.06992877314,12331.956088044608,11590.7432903101,1352.9020331399952,621.42035627206496,-8093.2316624064697,-14015.150142042476,-14550.602255909616,-20963.451453407892,-7828.4159104204955,3424.894362438783,7379.6958902663682,27389.406706537316,12269.918351580229,11532.391240304089,1345.5021554529085,617.65769482590258,-8053.6233873507008,{"$f":"EI121","v":-13946.070908562135},-14478.861537780584,-20859.79635981012,-7790.1399552899456,3363.941001032792,7342.2709612917679,27252.386031509654,12208.146535774256,11474.286541124136,1338.0958033922652,613.8702280401194,-8014.256011990612,-13877.379487536193,-14407.522110288264,-20756.701633383156,-7752.0991969896422,3300.8927517268166,7304.9871414803638,27116.001934758562,12146.636531656754,11416.425161569729,1330.6801943601749,610.05524974271248,-7975.1311818445538,-13809.076808237689,-14336.584850668034,-20654.167374733341,-7714.2953697644843,3235.6289689063997,7267.8407929923051,26980.248296955491,12085.384069655964,11358.802908498823,1323.2523766447703,606.20988330483669,4446.4987920380518,-14555.009588862013,-15297.215818510042,-22510.659763667609,-8235.5345080739789,4085.2953723451647,8639.1652703426153,31190.452832594136,14454.436372793221,13766.80266802515,2291.2118241402495,1477.0720966184308,-8504.2490810711606,-15423.999352027851,-16210.515117285075,-23854.59692864283,-8727.2571113276499,4333.8311834272899,9154.8496386369807,33052.432811254694,15317.287611192718,14588.602299086677,2427.9264113215322,1565.18275230375,-9012.0166276179662,-16344.871478303918,-17178.342049760337,-25278.770526964334,-9248.339562281697,{"$f":"GU121","v":4597.4567273666835},9701.3155991628009,35025.56725765999,16231.646012747849,15459.458317890414,2572.798268652783,1658.5490340518008,-9550.1020803954743,-17320.723586838809,-18203.95215733994,-26787.970898721731,-9800.5349062170717,4877.086544619815,10280.40050521068,37116.491727592918,17200.586229701614,16382.299065594067,2726.3140872805379,1757.4844053654233,-10120.315692240867,-18354.838240573008,-19290.795353161768,-28387.274382233838,-10385.700862381971,5173.6905157781875,10894.051380173099,39332.237896146107,18227.366450077679,17360.227684368612,2888.9895944808377,1862.3210242098721,-10724.575805998291,-19450.693988429266,-20442.527527137063,-30082.060389131002,-11005.806074149586,5488.2972055852588,11544.331463563649,41680.257204550158,19315.439353416121,18396.532551668031,3061.3712858617364,1973.4108578168962,-11364.915308662778,-20611.977066792228,-21663.0228438786,-31878.029498885269,-11662.936732384056,5821.9974087678856,12233.42714775035,44168.44591862266,20468.463720478176,19494.698337336973,3244.038260896923,2091.1268639636983,-12043.488470914104,-21842.593799638475,-22956.386774888815,-33781.222633653553,-12359.303594299243,6175.9479098485608,12963.655328723195,46805.171683103981,21690.316735959786,{"$f":"JG121","v":20658.417720735655},3437.6041679528716,2215.8642426861625,-12762.578195051959,-23146.683739032625,-24326.969908847997,-35798.04137793291,-13097.249421426677,6551.3754698365228,13737.471195608756,49599.301661178994,22985.107025576202,21891.603807278589,3642.7192653430393,2348.041762626759,-13524.603695719183,-24528.633590194426,-25779.382586459047,-37935.26951137869,-13879.256861718852,6949.5810534742486,14557.476485117848,52560.23235381316,24357.188471356698,23198.403286134679,3860.0726053278777,2488.1031664682378,-14332.128639257513,-25993.091967980814,-27318.510409081879,-40200.095827216021,-14707.956802308516,8899.5576973199932,15426.428228677105,55697.921199179982,25811.174851600197,24583.210373330221,4090.3943483950279,2636.5186601658061,-15187.869769080658,-27544.985034424462,-28949.530673327303,-42600.138312999989,-15586.137221028534,9430.7285868844629,16347.248021650623,59022.920058444113,27351.955354717269,26050.681587137078,4334.4582155906537,2793.7864909757045,-16094.706046087667,-29189.533069934172,-201560.64128211833,0,0,0,0,0,0,0,0,0,0,{"$f":"LS121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Change in Accrued Interest",null,null,null,null,null,null,null,null,{"$f":"K223-K220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22235.648121435508,22328.296655274818,22421.331224671798,22514.753438107931,22608.564910766712,22702.767264561568,22797.362128163921,22892.351137031277,22987.735933435557,23083.518166491529,23179.69949218526,-249752.02847212588,21983.154819324769,21983.154819324769,21983.154819324765,21983.154819324773,21983.154819324773,-109915.77409662385,20690.028065246839,20690.028065246839,20690.028065246843,20690.028065246835,20690.028065246835,-103450.14032623419,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,-96984.506555844564,18103.774557090986,18103.774557090986,18103.774557090983,18103.77455709099,18103.77455709099,-90518.872785454936,16810.647803013057,16810.647803013057,16810.64780301306,16810.647803013053,16810.647803013053,{"$f":"BW223-BW220","v":-84053.239015065279},15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,-77587.605244675651,14224.394294857202,14224.394294857202,14224.394294857204,14224.3942948572,14224.3942948572,-71121.971474286009,12931.267540779276,12931.267540779276,12931.267540779274,12931.267540779278,12931.267540779278,-64656.337703896381,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,-58190.703933506738,10345.01403262342,10345.01403262342,10345.014032623421,10345.014032623418,10345.014032623418,-51725.070163117096,9051.8872785454932,9051.8872785454932,9051.8872785454914,9051.8872785454951,9051.8872785454951,-45259.436392727468,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,-38793.802622337826,6465.6337703896379,6465.6337703896379,6465.633770389637,6465.6337703896388,6465.6337703896388,-32328.16885194819,5172.5070163117098,5172.5070163117098,5172.5070163117107,5172.5070163117089,5172.5070163117089,-25862.535081558548,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,-19396.901311168913,2586.2535081558549,2586.2535081558549,2586.2535081558553,{"$f":"EI223-EI220","v":2586.2535081558544},2586.2535081558544,-12931.267540779274,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,-6465.6337703896361,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556182E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556202E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556243E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556162E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,{"$f":"GU223-GU220","v":-4.8506384094556323E-13},-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556323E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,{"$f":"JG223-JG220","v":-4.8506384094556E-13},-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,{"$f":"LS223-LS220","v":-4.8506384094556E-13},-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094557293E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,{"$f":"OE223-OE220","v":-4.8506384094556E-13},-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13]
[null,"Add: Interest Income from Cash Balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,786.39960941977574,786.39960941977574,786.39960941977574,786.39960941977574,1125.8436904501975,1830.461376536224,2614.2537407872373,3473.2076122593126,4345.920365891001,5228.0560414579359,6067.0296516517483,6826.8194716857297,0,374.69960003677079,704.31849409713914,1058.0374230053667,1458.4207692799926,2026.6130381763753,92.473432783793058,796.52572447194825,1512.8359181845387,2237.0789679098743,2916.9208731618373,3516.508385183497,0,369.15024761581856,693.42009116863937,1041.4718668115456,1435.9304054708571,1997.3370915671164,146.51954155895837,843.51156884510328,1552.6770811254976,2269.7124083991375,2942.5438748251731,3535.4965275361824,0,363.42270745487673,682.1629475162681,1024.357751829215,1412.7015058652837,1967.135465756108,{"$f":"BX242","v":199.45341452298706},889.19909982217871,1591.0328096836249,2300.6721342762226,2966.3024172114447,3552.4261045306803,0,357.50632287657027,670.52568331591829,1006.6624266894066,1388.690066059464,1935.95270638231,251.20806107659436,933.50970427617233,1627.8127889437822,2329.8560496021396,2988.0825500629012,3567.171242201071,0,351.38983978224485,658.48571972862146,988.35140952529036,1363.8496153471629,1903.7302527015852,268.72269414933339,943.17788184238236,1629.545598949391,2323.5856019748612,2973.9973749707879,3545.6354797990862,0,345.06137278386916,646.01921092413761,969.38828424405233,1338.1310769879476,1870.406261597288,211.52781246817565,877.48553796960391,1555.2630888882904,2240.6411132787189,2882.5742132237556,3446.0916604133372,0,338.50836940595451,633.10097223054026,949.73459089029586,1311.4826205177951,1835.9154215692979,155.49977971071087,812.73842723124153,1481.7028953889587,2158.1946083558496,2791.4220049510095,3346.5881855310599,0,331.71757224681772,619.70440418762223,929.34970976230784,1283.8495056460663,1800.1887561272811,100.7075723672728,748.99196752368641,1408.906784225321,2076.2741072442,{"$f":"EJ242","v":2700.5549365544762},3247.1253237357837,0,324.67497898212673,605.8014122691244,908.19073892298763,1255.1739172565337,1763.1534159808318,0,638.80517715554208,1289.1422766976129,1946.8539189839132,2561.6523857802722,3099.0857966223148,3555.6103567175878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash Balance Available in Repayment Month",null,null,null,null,null,null,null,null,{"$f":"K232*K210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1170311.9094318394,0,0,0,0,0,347419.37797309289,0,0,0,0,0,602830.00888859946,0,0,0,0,0,342400.64426864852,0,0,0,0,0,606085.11900620267,0,0,0,0,0,{"$f":"BW232*BW210","v":337223.22270104708},0,0,0,0,0,608987.33220525947,0,0,0,0,0,331877.606808396,0,0,0,0,0,611515.07009161217,0,0,0,0,0,326353.75760598603,0,0,0,0,0,607823.22510841477,0,0,0,0,0,320641.07341667794,0,0,0,0,0,590758.57035657205,0,0,0,0,0,314728.3579833082,0,0,0,0,0,573700.83180532453,0,0,0,0,0,308603.78676467674,0,0,0,{"$f":"EI232*EI210","v":0},0,556650.05549756286,0,0,0,0,0,302254.87131099973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU232*GU210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG232*JG210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS232*LS210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE232*OE210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: cash available after local debt repaid",null,null,null,null,null,{"$f":"I197","v":"2028-11-01"},null,null,{"$f":"(K2>$H$284)*K232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW2>$H$284)*BW232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI2>$H$284)*EI232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,609533.20400872931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU2>$H$284)*GU232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG2>$H$284)*JG232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS2>$H$284)*LS232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE2>$H$284)*OE232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash available for debt service",null,null,null,null,null,null,null,{"$f":"K278-K279-K280+K281+K283+K284+K282","v":0},{"$f":"L278-L279-L280+L281+L283+L284+L282","v":0},0,0,0,0,0,0,0,0,87973.668253066571,66052.04087861118,57868.767163426404,61765.037213334756,69488.435017136217,98140.616671327982,110978.89548227449,123045.79775348122,124457.95149771711,125108.85634456467,116690.23296322257,102108.54715487384,86969.625527813885,88178.765905126318,80128.480335572836,84071.184660923987,91849.169681432701,120791.60332903311,134364.40530017373,147249.23510949852,149607.90062257514,151223.25866861737,143824.04746179641,130249.68343439681,1013325.6712555833,86217.371968485473,78489.250943959356,82620.685489306648,90620.299894974931,119387.54377299036,348186.16427524912,141384.70664035916,143486.06127311947,144845.9794467329,137234.35467986911,123476.45869753133,587776.44169839413,82679.800902452087,74986.017348795343,79062.91999280997,87018.365081336611,115638.04749909906,354864.95798569301,137588.12209185871,139675.00523372999,141024.11637542924,133446.31165869714,119752.80073612113,602892.91905223567,79111.683366706202,71451.831813537297,75472.61425666108,83383.862780624797,111856.46949858297,361353.08269994205,{"$f":"BX278-BX279-BX280+BX281+BX283+BX284+BX282","v":133759.63852879655},135831.87131089732,137169.97669338039,129625.56955211607,115995.86744651836,617622.63074154011,75511.192502269245,67884.856084459723,71847.836016026631,79714.846758295622,108040.84692163079,367639.05431526178,129897.26351784977,131954.65348379806,133281.54079649769,125770.09619119558,112203.61476446556,631941.9424016173,71876.399035086171,64283.148777508781,68186.544751844558,76009.261784736664,104189.10719031662,373710.74573045335,125965.90335143183,128008.05125096775,129323.30026556121,121844.17511763942,108340.11771747458,639969.61183008878,68205.265470065919,60644.65953116295,64486.585561959444,72264.937463213253,100299.06178300388,379555.35041685554,121922.94203899812,123949.19782481385,125252.13613425524,117804.43480075955,104361.75147125294,634508.53256883845,64495.63995426755,56967.222826032892,60745.682683490588,68479.581706532335,96368.399664932993,385159.34391499945,117841.98944840266,119852.13012906321,121142.514953493,113725.77500405342,100343.85225860609,629014.20589073084,60745.249790259673,53248.551452085987,56961.43264646559,64650.773842306662,92394.68034472772,390508.44313806319,113720.72124925534,115714.50779986464,116992.08031139219,109605.82424706037,{"$f":"EJ278-EJ279-EJ280+EJ281+EJ283+EJ284+EJ282","v":96284.034167808481},623484.27746583696,56951.694579585368,49486.229603277541,53131.297037597324,60775.957325542964,88375.326535386135,395587.56335641682,109509.45894095006,111486.35992149785,112750.56724908006,105394.02287937576,92131.441858635895,78261.353159189675,667494.38009463111,46653.46653219455,49954.359283921374,57259.346425401731,84375.348360160307,96521.984891817061,107938.41005338679,109269.09024774698,109879.14549748972,101904.01431564514,88094.937507407449,73758.352656739429,53104.185282006074,45389.889912241597,48625.518881147997,55893.35967414028,82873.607971095786,94958.992040751735,106317.79494925056,107641.04732589534,108247.25720920016,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124596,56180.631694469754,64819.796964812354,96010.249797406505,110464.68617019973,124231.4888382249,126522.70066236513,127999.77275898358,119495.52367791241,104071.52432588459,87861.009208599527,64006.412279956683,55279.155168629011,59612.986352056294,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585267,126707.25124823474,110362.37976993081,93184.037720170483,67905.267193206149,58656.927630924452,{"$f":"GV278-GV279-GV280+GV281+GV283+GV284+GV282","v":63254.384358291136},72955.699957453922,107981.26721511393,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845675,134353.61676806124,117032.89318122245,98828.941023882508,72040.970125160762,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606869,148097.29929166278,150823.61337894335,152581.09778430875,142460.78209206794,124105.94385149491,104815.14849833316,76427.874116099309,66042.173253717323,71215.863769495525,82109.915149668639,121442.15304581478,139669.51949589248,157029.74718026107,159918.73677474188,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738717,81081.200088256155,70075.394014106554,75563.691219691827,87108.022683255476,128788.27988780561,148103.7192412217,166500.25179288976,169561.62307875147,171535.03393656839,160170.11862790561,139558.14156111341,117895.11871723481,86017.089218349545,74354.152485965489,80176.14989473336,92409.577042483725,136578.02296110641,157046.48668158459,176541.1850189215,179785.22327981846,181876.35014378215,169832.86167286802,147990.26787322952,125033.88109834072,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959661,144838.12979206367,166528.44652802349,{"$f":"JH278-JH279-JH280+JH281+JH283+JH284+JH282","v":187186.86424875914},190624.46841671198,192840.33265939818,180077.75446434622,156931.07072531359,132604.10081646557,96806.059438532655,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930648,198473.66917658504,202116.38844192811,204464.43020455487,190939.82650883569,166411.19291864129,140631.81033218224,102696.54082080354,88817.283959084685,95766.865012558948,110324.34149767677,162884.57385148993,187241.7623228466,210440.16560898127,214300.23821430918,216788.34138077745,202456.21274151994,176463.12077353912,149144.61036445727,108944.51453724124,94236.557734932721,103136.11543225273,118562.54366092983,174260.46486010985,200071.63971171004,224654.85008504029,228745.24443343532,231381.76309360116,216193.89332452044,188648.90829009595,159699.37761676867,117099.2393037687,101513.10208274018,110943.83066962467,127291.07869127527,186313.99874971938,213665.95410443671,239716.63569157376,244051.09390716444,246844.88039814014,230750.17435205248,201560.64128211833,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,{"$f":"LT278-LT279-LT280+LT281+LT283+LT284+LT282","v":-4.8506384094556E-13},-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094557293E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,{"$f":"OF278-OF279-OF280+OF281+OF283+OF284+OF282","v":-4.8506384094556E-13},-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13]
[null,"Interest on debt fund",null,null,null,null,null,null,null,null,{"$f":"K186-K178","v":0},0,0,0,0,0,0,0,0,-27803.517262718637,-27803.517262718637,-27400.304616558748,-28573.176130788455,-28307.944281289419,-28024.854527394968,27706.36586689976,27383.542217379461,27000.396848248696,26560.188760766374,26111.490681555351,25657.752755599893,25240.52055464829,24888.208766063923,1251.525671733011,899.56559307564908,536.43306717253711,153.56545570117618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW186-BW178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI186-EI178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186-GU178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186-JG178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS186-LS178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1370622147992281E-29,4.3965847784317725E-29,3.6098275022913499E-29,2.8230702261509272E-29,2.0363129500105048E-29,1.2495556738700825E-29,{"$f":"OE186-OE178","v":4.6279839772966023E-30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest for local banks",null,null,null,null,null,null,null,null,{"$f":"K217-K214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23276.281573402695,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,{"$f":"BW217-BW214","v":16810.647803013057},15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,2586.2535081558549,2586.2535081558549,2586.2535081558549,{"$f":"EI217-EI214","v":2586.2535081558549},2586.2535081558549,2586.2535081558549,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"GU217-GU214","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"JG217-JG214","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"LS217-LS214","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"OE217-OE214","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13]
[null,"Repayments to local banks",null,null,null,null,null,null,null,null,{"$f":"K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,{"$f":"BW215","v":310350.42097870266},0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,{"$f":"EI215","v":0},0,310350.42097870266,0,0,0,0,0,310350.42097870266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K285-K286-K287-K288","v":0},{"$f":"L285-L286-L287-L288","v":0},0,0,0,0,0,0,0,27803.517262718637,115777.18551578521,93452.345495169924,86441.943294214856,90072.981494624168,97513.289544531188,70434.250804428215,83595.35326489502,96045.400905232527,97897.762736950739,98997.365663009317,91032.480207622677,76868.026600225552,62081.416761749962,86927.240233393313,79228.914742497189,83534.751593751454,91695.604225731528,120791.60332903311,134364.40530017373,147249.23510949852,149607.90062257514,151223.25866861737,143824.04746179641,130249.68343439681,679698.96870347788,64234.217149160701,56506.096124634583,60637.530669981876,68637.145075650158,97404.388953665592,15852.588477221667,120694.67857511232,122796.03320787264,124155.95138148607,116544.32661462227,102786.43063228449,256735.99265444459,63282.899591283174,55589.116037626431,59666.018681641057,67621.463770167698,96241.14618793015,25117.635695821431,119484.34753476772,121571.230676639,122920.34181833825,115342.53710160615,101649.02617903014,274438.72351644206,62301.035563693149,54641.184010524245,58661.966453648027,66573.214977611744,95045.821695569917,34192.013918226352,{"$f":"BX285-BX286-BX287-BX288","v":118242.11747986142},120314.35026196219,121652.45564444526,114108.04850318094,100478.34639758323,291754.68871390232,61286.798207412045,53660.461789602523,57623.441721169431,65490.452463438422,93816.452626773578,43064.239041701891,116965.9959770705,119023.38594301879,120350.27325571842,112838.82865041631,99272.347223686287,308660.25388213532,60238.258248384824,52645.007990807433,56548.40396514321,64371.120998035316,92550.966403615268,51722.183965049335,115620.8893188084,117663.03721834433,118978.28623293778,111499.16108501599,97995.103684851158,319274.17681876273,59153.378191520424,51592.772252617455,55434.698283413949,63213.050184667758,91247.174504458395,60153.042159607401,114164.18151453056,116190.43730034628,117493.37560978768,110045.67427629199,96602.990946785372,316399.35106566822,58030.006183877915,50501.589055643257,54280.048913100953,62013.9479361427,89902.76589454335,68343.289165907132,112669.48243209095,114679.62311275151,115970.00793718129,108553.26798774171,95171.345242294381,313491.27789571643,56865.869528025891,49369.171189852204,53082.052384231807,60771.39358007288,88515.300082493937,76278.641897126741,111134.46774109948,113128.25429170878,114405.82680323633,107019.57073890451,{"$f":"EJ285-EJ286-EJ287-EJ288","v":93697.780659652621},310547.60297897848,55658.567825507438,48193.102849199611,51838.170283519394,59482.830571465034,87082.199781308213,83944.015623636253,109509.45894095006,111486.35992149785,112750.56724908006,105394.02287937576,92131.441858635895,78261.353159189675,667494.38009463111,46653.46653219455,49954.359283921374,57259.346425401731,84375.348360160307,96521.984891817061,107938.41005338679,109269.09024774698,109879.14549748972,101904.01431564514,88094.937507407449,73758.352656739429,53104.185282006074,45389.889912241597,48625.518881147997,55893.35967414028,82873.607971095786,94958.992040751735,106317.79494925056,107641.04732589534,108247.25720920016,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124596,56180.631694469754,64819.796964812354,96010.249797406505,110464.68617019973,124231.4888382249,126522.70066236513,127999.77275898358,119495.52367791241,104071.52432588459,87861.009208599527,64006.412279956683,55279.155168629011,59612.986352056294,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585267,126707.25124823474,110362.37976993081,93184.037720170483,67905.267193206149,58656.927630924452,{"$f":"GV285-GV286-GV287-GV288","v":63254.384358291136},72955.699957453922,107981.26721511393,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845675,134353.61676806124,117032.89318122245,98828.941023882508,72040.970125160762,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606869,148097.29929166278,150823.61337894335,152581.09778430875,142460.78209206794,124105.94385149491,104815.14849833316,76427.874116099309,66042.173253717323,71215.863769495525,82109.915149668639,121442.15304581478,139669.51949589248,157029.74718026107,159918.73677474188,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738717,81081.200088256155,70075.394014106554,75563.691219691827,87108.022683255476,128788.27988780561,148103.7192412217,166500.25179288976,169561.62307875147,171535.03393656839,160170.11862790561,139558.14156111341,117895.11871723481,86017.089218349545,74354.152485965489,80176.14989473336,92409.577042483725,136578.02296110641,157046.48668158459,176541.1850189215,179785.22327981846,181876.35014378215,169832.86167286802,147990.26787322952,125033.88109834072,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959661,144838.12979206367,166528.44652802349,{"$f":"JH285-JH286-JH287-JH288","v":187186.86424875914},190624.46841671198,192840.33265939818,180077.75446434622,156931.07072531359,132604.10081646557,96806.059438532655,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930648,198473.66917658504,202116.38844192811,204464.43020455487,190939.82650883569,166411.19291864129,140631.81033218224,102696.54082080354,88817.283959084685,95766.865012558948,110324.34149767677,162884.57385148993,187241.7623228466,210440.16560898127,214300.23821430918,216788.34138077745,202456.21274151994,176463.12077353912,149144.61036445727,108944.51453724124,94236.557734932721,103136.11543225273,118562.54366092983,174260.46486010985,200071.63971171004,224654.85008504029,228745.24443343532,231381.76309360116,216193.89332452044,188648.90829009595,159699.37761676867,117099.2393037687,101513.10208274018,110943.83066962467,127291.07869127527,186313.99874971938,213665.95410443671,239716.63569157376,244051.09390716444,246844.88039814014,230750.17435205248,201560.64128211833,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,{"$f":"LT285-LT286-LT287-LT288","v":1.7165613297609217E-27},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,-1.1208135741380136E-26,1.6155871338926322E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,{"$f":"OF285-OF286-OF287-OF288","v":1.7165613297609217E-27},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27]
[null,"Cash Deposited",null,null,null,null,null,null,null,null,{"$f":"K289*NOT(K305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,64234.217149160701,56506.096124634583,60637.530669981876,68637.145075650158,97404.388953665592,0,120694.67857511232,122796.03320787264,124155.95138148607,116544.32661462227,102786.43063228449,0,63282.899591283174,55589.116037626431,59666.018681641057,67621.463770167698,96241.14618793015,0,119484.34753476772,121571.230676639,122920.34181833825,115342.53710160615,101649.02617903014,0,62301.035563693149,54641.184010524245,58661.966453648027,66573.214977611744,95045.821695569917,{"$f":"BW289*NOT(BW305)","v":0},118242.11747986142,120314.35026196219,121652.45564444526,114108.04850318094,100478.34639758323,0,61286.798207412045,53660.461789602523,57623.441721169431,65490.452463438422,93816.452626773578,0,116965.9959770705,119023.38594301879,120350.27325571842,112838.82865041631,99272.347223686287,0,60238.258248384824,52645.007990807433,56548.40396514321,64371.120998035316,92550.966403615268,0,115620.8893188084,117663.03721834433,118978.28623293778,111499.16108501599,97995.103684851158,0,59153.378191520424,51592.772252617455,55434.698283413949,63213.050184667758,91247.174504458395,0,114164.18151453056,116190.43730034628,117493.37560978768,110045.67427629199,96602.990946785372,0,58030.006183877915,50501.589055643257,54280.048913100953,62013.9479361427,89902.76589454335,0,112669.48243209095,114679.62311275151,115970.00793718129,108553.26798774171,95171.345242294381,0,56865.869528025891,49369.171189852204,53082.052384231807,60771.39358007288,88515.300082493937,0,111134.46774109948,113128.25429170878,114405.82680323633,{"$f":"EI289*NOT(EI305)","v":107019.57073890451},93697.780659652621,0,55658.567825507438,48193.102849199611,51838.170283519394,59482.830571465034,87082.199781308213,0,109509.45894095006,111486.35992149785,112750.56724908006,105394.02287937576,92131.441858635895,78261.353159189675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU289*NOT(GU305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG289*NOT(JG305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS289*NOT(LS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE289*NOT(OE305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash after Deposit",null,null,null,null,null,null,null,{"$f":"K289-K290","v":0},{"$f":"L289-L290","v":0},0,0,0,0,0,0,0,27803.517262718637,115777.18551578521,93452.345495169924,86441.943294214856,90072.981494624168,97513.289544531188,70434.250804428215,83595.35326489502,96045.400905232527,97897.762736950739,98997.365663009317,91032.480207622677,76868.026600225552,62081.416761749962,86927.240233393313,79228.914742497189,83534.751593751454,91695.604225731528,120791.60332903311,134364.40530017373,147249.23510949852,149607.90062257514,151223.25866861737,143824.04746179641,130249.68343439681,679698.96870347788,0,0,0,0,0,15852.588477221667,0,0,0,0,0,256735.99265444459,0,0,0,0,0,25117.635695821431,0,0,0,0,0,274438.72351644206,0,0,0,0,0,34192.013918226352,{"$f":"BX289-BX290","v":0},0,0,0,0,291754.68871390232,0,0,0,0,0,43064.239041701891,0,0,0,0,0,308660.25388213532,0,0,0,0,0,51722.183965049335,0,0,0,0,0,319274.17681876273,0,0,0,0,0,60153.042159607401,0,0,0,0,0,316399.35106566822,0,0,0,0,0,68343.289165907132,0,0,0,0,0,313491.27789571643,0,0,0,0,0,76278.641897126741,0,0,0,0,{"$f":"EJ289-EJ290","v":0},310547.60297897848,0,0,0,0,0,83944.015623636253,0,0,0,0,0,0,667494.38009463111,46653.46653219455,49954.359283921374,57259.346425401731,84375.348360160307,96521.984891817061,107938.41005338679,109269.09024774698,109879.14549748972,101904.01431564514,88094.937507407449,73758.352656739429,53104.185282006074,45389.889912241597,48625.518881147997,55893.35967414028,82873.607971095786,94958.992040751735,106317.79494925056,107641.04732589534,108247.25720920016,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124596,56180.631694469754,64819.796964812354,96010.249797406505,110464.68617019973,124231.4888382249,126522.70066236513,127999.77275898358,119495.52367791241,104071.52432588459,87861.009208599527,64006.412279956683,55279.155168629011,59612.986352056294,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585267,126707.25124823474,110362.37976993081,93184.037720170483,67905.267193206149,58656.927630924452,{"$f":"GV289-GV290","v":63254.384358291136},72955.699957453922,107981.26721511393,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845675,134353.61676806124,117032.89318122245,98828.941023882508,72040.970125160762,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606869,148097.29929166278,150823.61337894335,152581.09778430875,142460.78209206794,124105.94385149491,104815.14849833316,76427.874116099309,66042.173253717323,71215.863769495525,82109.915149668639,121442.15304581478,139669.51949589248,157029.74718026107,159918.73677474188,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738717,81081.200088256155,70075.394014106554,75563.691219691827,87108.022683255476,128788.27988780561,148103.7192412217,166500.25179288976,169561.62307875147,171535.03393656839,160170.11862790561,139558.14156111341,117895.11871723481,86017.089218349545,74354.152485965489,80176.14989473336,92409.577042483725,136578.02296110641,157046.48668158459,176541.1850189215,179785.22327981846,181876.35014378215,169832.86167286802,147990.26787322952,125033.88109834072,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959661,144838.12979206367,166528.44652802349,{"$f":"JH289-JH290","v":187186.86424875914},190624.46841671198,192840.33265939818,180077.75446434622,156931.07072531359,132604.10081646557,96806.059438532655,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930648,198473.66917658504,202116.38844192811,204464.43020455487,190939.82650883569,166411.19291864129,140631.81033218224,102696.54082080354,88817.283959084685,95766.865012558948,110324.34149767677,162884.57385148993,187241.7623228466,210440.16560898127,214300.23821430918,216788.34138077745,202456.21274151994,176463.12077353912,149144.61036445727,108944.51453724124,94236.557734932721,103136.11543225273,118562.54366092983,174260.46486010985,200071.63971171004,224654.85008504029,228745.24443343532,231381.76309360116,216193.89332452044,188648.90829009595,159699.37761676867,117099.2393037687,101513.10208274018,110943.83066962467,127291.07869127527,186313.99874971938,213665.95410443671,239716.63569157376,244051.09390716444,246844.88039814014,230750.17435205248,201560.64128211833,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,{"$f":"LT289-LT290","v":1.7165613297609217E-27},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,-1.1208135741380136E-26,1.6155871338926322E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,{"$f":"OF289-OF290","v":1.7165613297609217E-27},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27]
[null,"Cash Sweep Percent",null,null,null,null,null,null,{"$f":"'General Assumptions'!G68","v":1},null,{"$f":"IF(K211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BW211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EI211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GU211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JG211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LS211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OE211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cash sweep to debt fund",null,null,null,null,null,null,null,null,{"$f":"MIN(K291*K292,K159*K55)","v":0},0,0,0,0,0,0,0,0,27803.517262718637,115777.18551578521,93452.345495169924,86441.943294214856,90072.981494624168,97513.289544531188,70434.250804428215,83595.35326489502,96045.400905232527,97897.762736950739,98997.365663009317,91032.480207622677,76868.026600225552,62081.416761749962,86927.240233393313,79228.914742497189,83534.751593751454,33505.190334802071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW291*BW292,BW159*BW55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI291*EI292,EI159*EI55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GU291*GU292,GU159*GU55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JG291*JG292,JG159*JG55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LS291*LS292,LS159*LS55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1208135741380136E-26,1.6155871338926322E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,{"$f":"MIN(OE291*OE292,OE159*OE55)","v":1.0097419586828949E-27},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K291-K293","v":0},{"$f":"L291-L293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58190.413890929456,120791.60332903311,134364.40530017373,147249.23510949852,149607.90062257514,151223.25866861737,143824.04746179641,130249.68343439681,679698.96870347788,0,0,0,0,0,15852.588477221667,0,0,0,0,0,256735.99265444459,0,0,0,0,0,25117.635695821431,0,0,0,0,0,274438.72351644206,0,0,0,0,0,34192.013918226352,{"$f":"BX291-BX293","v":0},0,0,0,0,291754.68871390232,0,0,0,0,0,43064.239041701891,0,0,0,0,0,308660.25388213532,0,0,0,0,0,51722.183965049335,0,0,0,0,0,319274.17681876273,0,0,0,0,0,60153.042159607401,0,0,0,0,0,316399.35106566822,0,0,0,0,0,68343.289165907132,0,0,0,0,0,313491.27789571643,0,0,0,0,0,76278.641897126741,0,0,0,0,{"$f":"EJ291-EJ293","v":0},310547.60297897848,0,0,0,0,0,83944.015623636253,0,0,0,0,0,0,667494.38009463111,46653.46653219455,49954.359283921374,57259.346425401731,84375.348360160307,96521.984891817061,107938.41005338679,109269.09024774698,109879.14549748972,101904.01431564514,88094.937507407449,73758.352656739429,53104.185282006074,45389.889912241597,48625.518881147997,55893.35967414028,82873.607971095786,94958.992040751735,106317.79494925056,107641.04732589534,108247.25720920016,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124596,56180.631694469754,64819.796964812354,96010.249797406505,110464.68617019973,124231.4888382249,126522.70066236513,127999.77275898358,119495.52367791241,104071.52432588459,87861.009208599527,64006.412279956683,55279.155168629011,59612.986352056294,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585267,126707.25124823474,110362.37976993081,93184.037720170483,67905.267193206149,58656.927630924452,{"$f":"GV291-GV293","v":63254.384358291136},72955.699957453922,107981.26721511393,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845675,134353.61676806124,117032.89318122245,98828.941023882508,72040.970125160762,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606869,148097.29929166278,150823.61337894335,152581.09778430875,142460.78209206794,124105.94385149491,104815.14849833316,76427.874116099309,66042.173253717323,71215.863769495525,82109.915149668639,121442.15304581478,139669.51949589248,157029.74718026107,159918.73677474188,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738717,81081.200088256155,70075.394014106554,75563.691219691827,87108.022683255476,128788.27988780561,148103.7192412217,166500.25179288976,169561.62307875147,171535.03393656839,160170.11862790561,139558.14156111341,117895.11871723481,86017.089218349545,74354.152485965489,80176.14989473336,92409.577042483725,136578.02296110641,157046.48668158459,176541.1850189215,179785.22327981846,181876.35014378215,169832.86167286802,147990.26787322952,125033.88109834072,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959661,144838.12979206367,166528.44652802349,{"$f":"JH291-JH293","v":187186.86424875914},190624.46841671198,192840.33265939818,180077.75446434622,156931.07072531359,132604.10081646557,96806.059438532655,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930648,198473.66917658504,202116.38844192811,204464.43020455487,190939.82650883569,166411.19291864129,140631.81033218224,102696.54082080354,88817.283959084685,95766.865012558948,110324.34149767677,162884.57385148993,187241.7623228466,210440.16560898127,214300.23821430918,216788.34138077745,202456.21274151994,176463.12077353912,149144.61036445727,108944.51453724124,94236.557734932721,103136.11543225273,118562.54366092983,174260.46486010985,200071.63971171004,224654.85008504029,228745.24443343532,231381.76309360116,216193.89332452044,188648.90829009595,159699.37761676867,117099.2393037687,101513.10208274018,110943.83066962467,127291.07869127527,186313.99874971938,213665.95410443671,239716.63569157376,244051.09390716444,246844.88039814014,230750.17435205248,201560.64128211833,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,{"$f":"LT291-LT293","v":1.7165613297609217E-27},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,0,0,0,0,0,0,0,7.0681937107802676E-28,{"$f":"OF291-OF293","v":1.7165613297609217E-27},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27]
[null,"Add: Cash from re-financing",null,null,null,null,null,null,null,null,{"$f":"K201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5336555.5491445223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: fees paid at re-financing",null,null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106731.11098289044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayments of debt fund",null,null,null,null,null,null,null,null,{"$f":"K206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5095013.0765468134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash flow after re-financing",null,null,null,null,null,null,null,null,{"$f":"K294+K295-K296-K297","v":0},{"$f":"L294+L295-L296-L297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134811.36161481868,0,0,0,58190.413890929456,120791.60332903311,134364.40530017373,147249.23510949852,149607.90062257514,151223.25866861737,143824.04746179641,130249.68343439681,679698.96870347788,0,0,0,0,0,15852.588477221667,0,0,0,0,0,256735.99265444459,0,0,0,0,0,25117.635695821431,0,0,0,0,0,274438.72351644206,0,0,0,0,0,34192.013918226352,{"$f":"BX294+BX295-BX296-BX297","v":0},0,0,0,0,291754.68871390232,0,0,0,0,0,43064.239041701891,0,0,0,0,0,308660.25388213532,0,0,0,0,0,51722.183965049335,0,0,0,0,0,319274.17681876273,0,0,0,0,0,60153.042159607401,0,0,0,0,0,316399.35106566822,0,0,0,0,0,68343.289165907132,0,0,0,0,0,313491.27789571643,0,0,0,0,0,76278.641897126741,0,0,0,0,{"$f":"EJ294+EJ295-EJ296-EJ297","v":0},310547.60297897848,0,0,0,0,0,83944.015623636253,0,0,0,0,0,0,667494.38009463111,46653.46653219455,49954.359283921374,57259.346425401731,84375.348360160307,96521.984891817061,107938.41005338679,109269.09024774698,109879.14549748972,101904.01431564514,88094.937507407449,73758.352656739429,53104.185282006074,45389.889912241597,48625.518881147997,55893.35967414028,82873.607971095786,94958.992040751735,106317.79494925056,107641.04732589534,108247.25720920016,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124596,56180.631694469754,64819.796964812354,96010.249797406505,110464.68617019973,124231.4888382249,126522.70066236513,127999.77275898358,119495.52367791241,104071.52432588459,87861.009208599527,64006.412279956683,55279.155168629011,59612.986352056294,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585267,126707.25124823474,110362.37976993081,93184.037720170483,67905.267193206149,58656.927630924452,{"$f":"GV294+GV295-GV296-GV297","v":63254.384358291136},72955.699957453922,107981.26721511393,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845675,134353.61676806124,117032.89318122245,98828.941023882508,72040.970125160762,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606869,148097.29929166278,150823.61337894335,152581.09778430875,142460.78209206794,124105.94385149491,104815.14849833316,76427.874116099309,66042.173253717323,71215.863769495525,82109.915149668639,121442.15304581478,139669.51949589248,157029.74718026107,159918.73677474188,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738717,81081.200088256155,70075.394014106554,75563.691219691827,87108.022683255476,128788.27988780561,148103.7192412217,166500.25179288976,169561.62307875147,171535.03393656839,160170.11862790561,139558.14156111341,117895.11871723481,86017.089218349545,74354.152485965489,80176.14989473336,92409.577042483725,136578.02296110641,157046.48668158459,176541.1850189215,179785.22327981846,181876.35014378215,169832.86167286802,147990.26787322952,125033.88109834072,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959661,144838.12979206367,166528.44652802349,{"$f":"JH294+JH295-JH296-JH297","v":187186.86424875914},190624.46841671198,192840.33265939818,180077.75446434622,156931.07072531359,132604.10081646557,96806.059438532655,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930648,198473.66917658504,202116.38844192811,204464.43020455487,190939.82650883569,166411.19291864129,140631.81033218224,102696.54082080354,88817.283959084685,95766.865012558948,110324.34149767677,162884.57385148993,187241.7623228466,210440.16560898127,214300.23821430918,216788.34138077745,202456.21274151994,176463.12077353912,149144.61036445727,108944.51453724124,94236.557734932721,103136.11543225273,118562.54366092983,174260.46486010985,200071.63971171004,224654.85008504029,228745.24443343532,231381.76309360116,216193.89332452044,188648.90829009595,159699.37761676867,117099.2393037687,101513.10208274018,110943.83066962467,127291.07869127527,186313.99874971938,213665.95410443671,239716.63569157376,244051.09390716444,246844.88039814014,230750.17435205248,201560.64128211833,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,{"$f":"LT294+LT295-LT296-LT297","v":1.7165613297609217E-27},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,0,0,0,0,0,0,0,7.0681937107802676E-28,{"$f":"OF294+OF295-OF296-OF297","v":1.7165613297609217E-27},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27]
[null,"Less: Increase in cash balance",null,null,null,null,null,null,null,null,{"$f":"K298*OR(K211,K155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134811.36161481868,0,0,0,58190.413890929456,120791.60332903311,134364.40530017373,147249.23510949852,149607.90062257514,151223.25866861737,143824.04746179641,130249.68343439681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW298*OR(BW211,BW155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI298*OR(EI211,EI155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU298*OR(GU211,GU155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG298*OR(JG211,JG155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS298*OR(LS211,LS155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE298*OR(OE211,OE155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends Paid",null,null,null,null,null,null,null,{"$f":"MAX(K298-K299-K229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,679698.96870347788,0,0,0,0,0,0,0,0,0,0,0,256735.99265444459,0,0,0,0,0,0,0,0,0,0,0,274438.72351644206,0,0,0,0,0,{"$f":"MAX(BW298-BW299-BW229,0)","v":0},0,0,0,0,0,291754.68871390232,0,0,0,0,0,0,0,0,0,0,0,308660.25388213532,0,0,0,0,0,5655.4363965921802,0,0,0,0,0,319274.17681876273,0,0,0,0,0,23891.131450777291,0,0,0,0,0,316399.35106566822,0,0,0,0,0,41686.184072642413,0,0,0,0,0,313491.27789571643,0,0,0,0,0,59014.486634165689,0,0,0,{"$f":"MAX(EI298-EI299-EI229,0)","v":0},0,310547.60297897848,0,0,0,0,0,83944.015623636253,0,0,0,0,0,0,667494.38009463111,46653.46653219455,49954.359283921374,57259.346425401731,84375.348360160307,96521.984891817061,107938.41005338679,109269.09024774698,109879.14549748972,101904.01431564514,88094.937507407449,73758.352656739429,53104.185282006074,45389.889912241597,48625.518881147997,55893.35967414028,82873.607971095786,94958.992040751735,106317.79494925056,107641.04732589534,108247.25720920016,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124596,56180.631694469754,64819.796964812354,96010.249797406505,110464.68617019973,124231.4888382249,126522.70066236513,127999.77275898358,119495.52367791241,104071.52432588459,87861.009208599527,64006.412279956683,55279.155168629011,59612.986352056294,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585267,126707.25124823474,110362.37976993081,93184.037720170483,67905.267193206149,{"$f":"MAX(GU298-GU299-GU229,0)","v":58656.927630924452},63254.384358291136,72955.699957453922,107981.26721511393,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845675,134353.61676806124,117032.89318122245,98828.941023882508,72040.970125160762,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606869,148097.29929166278,150823.61337894335,152581.09778430875,142460.78209206794,124105.94385149491,104815.14849833316,76427.874116099309,66042.173253717323,71215.863769495525,82109.915149668639,121442.15304581478,139669.51949589248,157029.74718026107,159918.73677474188,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738717,81081.200088256155,70075.394014106554,75563.691219691827,87108.022683255476,128788.27988780561,148103.7192412217,166500.25179288976,169561.62307875147,171535.03393656839,160170.11862790561,139558.14156111341,117895.11871723481,86017.089218349545,74354.152485965489,80176.14989473336,92409.577042483725,136578.02296110641,157046.48668158459,176541.1850189215,179785.22327981846,181876.35014378215,169832.86167286802,147990.26787322952,125033.88109834072,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959661,144838.12979206367,{"$f":"MAX(JG298-JG299-JG229,0)","v":166528.44652802349},187186.86424875914,190624.46841671198,192840.33265939818,180077.75446434622,156931.07072531359,132604.10081646557,96806.059438532655,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930648,198473.66917658504,202116.38844192811,204464.43020455487,190939.82650883569,166411.19291864129,140631.81033218224,102696.54082080354,88817.283959084685,95766.865012558948,110324.34149767677,162884.57385148993,187241.7623228466,210440.16560898127,214300.23821430918,216788.34138077745,202456.21274151994,176463.12077353912,149144.61036445727,108944.51453724124,94236.557734932721,103136.11543225273,118562.54366092983,174260.46486010985,200071.63971171004,224654.85008504029,228745.24443343532,231381.76309360116,216193.89332452044,188648.90829009595,159699.37761676867,117099.2393037687,101513.10208274018,110943.83066962467,127291.07869127527,186313.99874971938,213665.95410443671,239716.63569157376,244051.09390716444,246844.88039814014,230750.17435205248,201560.64128211833,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,{"$f":"MAX(LS298-LS299-LS229,0)","v":1.7165613297609217E-27},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,0,0,0,0,0,0,0,{"$f":"MAX(OE298-OE299-OE229,0)","v":7.0681937107802676E-28},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27]
[null,"Less: cash trapped",null,null,null,null,null,null,null,null,{"$f":"K298-K299-K300","v":0},{"$f":"L298-L299-L300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15852.588477221667,0,0,0,0,0,0,0,0,0,0,0,25117.635695821431,0,0,0,0,0,0,0,0,0,0,0,34192.013918226352,{"$f":"BX298-BX299-BX300","v":0},0,0,0,0,0,0,0,0,0,0,43064.239041701891,0,0,0,0,0,0,0,0,0,0,0,46066.747568457155,0,0,0,0,0,0,0,0,0,0,0,36261.91070883011,0,0,0,0,0,0,0,0,0,0,0,26657.105093264719,0,0,0,0,0,0,0,0,0,0,0,17264.155262961052,0,0,0,0,{"$f":"EJ298-EJ299-EJ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV298-GV299-GV300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH298-JH299-JH300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT298-LT299-LT300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF298-OF299-OF300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Rooftop owners",null,null,null,{"$f":"F36","v":0.5},null,null,null,{"$f":"K300*$G$302","v":0},{"$f":"L300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339849.48435173894,0,0,0,0,0,0,0,0,0,0,0,128367.9963272223,0,0,0,0,0,0,0,0,0,0,0,137219.36175822103,0,0,0,0,0,0,{"$f":"BX300*$G$302","v":0},0,0,0,0,145877.34435695116,0,0,0,0,0,0,0,0,0,0,0,154330.12694106766,0,0,0,0,0,2827.7181982960901,0,0,0,0,0,159637.08840938137,0,0,0,0,0,11945.565725388646,0,0,0,0,0,158199.67553283411,0,0,0,0,0,20843.092036321206,0,0,0,0,0,156745.63894785821,0,0,0,0,0,29507.243317082844,0,0,0,0,{"$f":"EJ300*$G$302","v":0},155273.80148948924,0,0,0,0,0,41972.007811818126,0,0,0,0,0,0,333747.19004731555,23326.733266097275,24977.179641960687,28629.673212700865,42187.674180080154,48260.99244590853,53969.205026693395,54634.54512387349,54939.57274874486,50952.007157822569,44047.468753703724,36879.176328369715,26552.092641003037,22694.944956120798,24312.759440573998,27946.67983707014,41436.803985547893,47479.496020375867,53158.897474625279,53820.523662947671,54123.628604600082,56346.878000619108,49069.373206188102,41420.765296933081,30165.435415099277,26047.668161062298,28090.315847234877,32409.898482406177,48005.124898703252,55232.343085099863,62115.744419112452,63261.350331182563,63999.886379491792,59747.761838956205,52035.762162942294,43930.504604299764,32003.206139978342,27639.577584314506,29806.493176028147,34383.917995346637,50910.134400973984,58568.778206570343,65863.079356113682,67077.042561774448,67859.633937926337,63353.625624117369,55181.189884965403,46592.018860085242,33952.633596603075,29328.463815462226,{"$f":"GV300*$G$302","v":31627.192179145568},36477.849978726961,53990.633607556963,62106.456613930888,69836.185772876095,71122.584907202487,71951.859424228373,67176.808384030621,58516.446590611224,49414.470511941254,36020.485062580381,31120.217609471845,33558.760881781753,38698.961134387093,57257.206998183552,65857.500113034344,74048.649645831392,75411.806689471676,76290.548892154373,71230.391046033968,62052.971925747457,52407.574249166581,38213.937058049654,33021.086626858661,35607.931884747763,41054.95757483432,60721.076522907388,69834.759747946242,78514.873590130534,79959.368387370938,80890.528899475874,75528.240996476728,65802.894002262095,55581.630238693586,40540.600044128078,35037.697007053277,37781.845609845914,43554.011341627738,64394.139943902803,74051.859620610849,83250.125896444879,84780.811539375733,85767.516968284195,80085.059313952806,69779.070780556707,58947.559358617407,43008.544609174773,37177.076242982745,40088.07494736668,46204.788521241862,68289.011480553207,78523.243340792294,88270.592509460752,89892.611639909228,90938.175071891077,84916.43083643401,73995.133936614759,62516.940549170358,45626.329232343582,39446.67743519396,42534.651390118241,49016.479054479831,72419.064896031836,83264.223264011744,{"$f":"JH300*$G$302","v":93593.432124379571},95312.234208355992,96420.166329699088,90038.877232173108,78465.535362656796,66302.050408232783,48403.029719266327,41854.405008552989,45130.09274347125,51998.828341275628,76798.479171865125,88291.032684653241,99236.83458829252,101058.19422096405,102232.21510227743,95469.913254417843,83205.596459320644,70315.905166091121,51348.270410401768,44408.641979542343,47883.432506279474,55162.170748838384,81442.286925744964,93620.881161423298,105220.08280449064,107150.11910715459,108394.17069038872,101228.10637075997,88231.560386769561,74572.305182228636,54472.257268620619,47118.278867466361,51568.057716126365,59281.271830464917,87130.232430054923,100035.81985585502,112327.42504252015,114372.62221671766,115690.88154680058,108096.94666226022,94324.454145047974,79849.688808384337,58549.61965188435,50756.55104137009,55471.915334812336,63645.539345637633,93156.99937485969,106832.97705221835,119858.31784578688,122025.54695358222,123422.44019907007,115375.08717602624,100780.32064105917,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,{"$f":"LT300*$G$302","v":8.5828066488046084E-28},8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,0,0,0,0,0,0,0,3.5340968553901338E-28,{"$f":"OF300*$G$302","v":8.5828066488046084E-28},8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28]
[null,null,"Dividends to Development Co.",null,null,null,{"$f":"F37","v":0.5},null,null,null,{"$f":"K300*$G$303","v":0},{"$f":"L300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339849.48435173894,0,0,0,0,0,0,0,0,0,0,0,128367.9963272223,0,0,0,0,0,0,0,0,0,0,0,137219.36175822103,0,0,0,0,0,0,{"$f":"BX300*$G$303","v":0},0,0,0,0,145877.34435695116,0,0,0,0,0,0,0,0,0,0,0,154330.12694106766,0,0,0,0,0,2827.7181982960901,0,0,0,0,0,159637.08840938137,0,0,0,0,0,11945.565725388646,0,0,0,0,0,158199.67553283411,0,0,0,0,0,20843.092036321206,0,0,0,0,0,156745.63894785821,0,0,0,0,0,29507.243317082844,0,0,0,0,{"$f":"EJ300*$G$303","v":0},155273.80148948924,0,0,0,0,0,41972.007811818126,0,0,0,0,0,0,333747.19004731555,23326.733266097275,24977.179641960687,28629.673212700865,42187.674180080154,48260.99244590853,53969.205026693395,54634.54512387349,54939.57274874486,50952.007157822569,44047.468753703724,36879.176328369715,26552.092641003037,22694.944956120798,24312.759440573998,27946.67983707014,41436.803985547893,47479.496020375867,53158.897474625279,53820.523662947671,54123.628604600082,56346.878000619108,49069.373206188102,41420.765296933081,30165.435415099277,26047.668161062298,28090.315847234877,32409.898482406177,48005.124898703252,55232.343085099863,62115.744419112452,63261.350331182563,63999.886379491792,59747.761838956205,52035.762162942294,43930.504604299764,32003.206139978342,27639.577584314506,29806.493176028147,34383.917995346637,50910.134400973984,58568.778206570343,65863.079356113682,67077.042561774448,67859.633937926337,63353.625624117369,55181.189884965403,46592.018860085242,33952.633596603075,29328.463815462226,{"$f":"GV300*$G$303","v":31627.192179145568},36477.849978726961,53990.633607556963,62106.456613930888,69836.185772876095,71122.584907202487,71951.859424228373,67176.808384030621,58516.446590611224,49414.470511941254,36020.485062580381,31120.217609471845,33558.760881781753,38698.961134387093,57257.206998183552,65857.500113034344,74048.649645831392,75411.806689471676,76290.548892154373,71230.391046033968,62052.971925747457,52407.574249166581,38213.937058049654,33021.086626858661,35607.931884747763,41054.95757483432,60721.076522907388,69834.759747946242,78514.873590130534,79959.368387370938,80890.528899475874,75528.240996476728,65802.894002262095,55581.630238693586,40540.600044128078,35037.697007053277,37781.845609845914,43554.011341627738,64394.139943902803,74051.859620610849,83250.125896444879,84780.811539375733,85767.516968284195,80085.059313952806,69779.070780556707,58947.559358617407,43008.544609174773,37177.076242982745,40088.07494736668,46204.788521241862,68289.011480553207,78523.243340792294,88270.592509460752,89892.611639909228,90938.175071891077,84916.43083643401,73995.133936614759,62516.940549170358,45626.329232343582,39446.67743519396,42534.651390118241,49016.479054479831,72419.064896031836,83264.223264011744,{"$f":"JH300*$G$303","v":93593.432124379571},95312.234208355992,96420.166329699088,90038.877232173108,78465.535362656796,66302.050408232783,48403.029719266327,41854.405008552989,45130.09274347125,51998.828341275628,76798.479171865125,88291.032684653241,99236.83458829252,101058.19422096405,102232.21510227743,95469.913254417843,83205.596459320644,70315.905166091121,51348.270410401768,44408.641979542343,47883.432506279474,55162.170748838384,81442.286925744964,93620.881161423298,105220.08280449064,107150.11910715459,108394.17069038872,101228.10637075997,88231.560386769561,74572.305182228636,54472.257268620619,47118.278867466361,51568.057716126365,59281.271830464917,87130.232430054923,100035.81985585502,112327.42504252015,114372.62221671766,115690.88154680058,108096.94666226022,94324.454145047974,79849.688808384337,58549.61965188435,50756.55104137009,55471.915334812336,63645.539345637633,93156.99937485969,106832.97705221835,119858.31784578688,122025.54695358222,123422.44019907007,115375.08717602624,100780.32064105917,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,{"$f":"LT300*$G$303","v":8.5828066488046084E-28},8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,0,0,0,0,0,0,0,3.5340968553901338E-28,{"$f":"OF300*$G$303","v":8.5828066488046084E-28},8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28]
[]
[null,null,"Dividends allowed",null,null,null,null,{"$f":"H197","v":"2019-11-01"},{"$f":"I197","v":"2028-11-01"},null,{"$f":"OR(K2<$H$305,K2>$I$305,K210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"OR(BW2<$H$305,BW2>$I$305,BW210)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"OR(EI2<$H$305,EI2>$I$305,EI210)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU2<$H$305,GU2>$I$305,GU210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG2<$H$305,JG2>$I$305,JG210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(LS2<$H$305,LS2>$I$305,LS210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(OE2<$H$305,OE2>$I$305,OE210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Balance Sheet"]
[null,"Assets"]
[null,null,"Cash",null,null,null,null,null,null,null,{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,134811.36161481868,134811.36161481868,134811.36161481868,134811.36161481868,193001.77550574814,313793.37883478124,448157.78413495497,595407.01924445352,745014.91986702872,896238.17853564606,1040062.2259974425,1170311.9094318394,0,64234.217149160701,120740.31327379528,181377.84394377714,250014.9890194273,347419.37797309289,15852.588477221667,136547.26705233398,259343.30026020663,383499.25164169271,500043.57825631497,602830.00888859946,0,63282.899591283174,118872.0156289096,178538.03431055066,246159.49808071836,342400.64426864852,25117.635695821431,144601.98323058913,266173.21390722814,389093.5557255664,504436.09282717254,606085.11900620267,0,62301.035563693149,116942.21957421739,175604.18602786542,242177.40100547718,337223.22270104708,{"$f":"BW238","v":34192.013918226352},152434.13139808777,272748.48166004999,394400.93730449525,508508.98580767622,608987.33220525947,0,61286.798207412045,114947.25999701457,172570.70171818399,238061.15418162241,331877.606808396,43064.239041701891,160030.23501877239,279053.6209617912,399403.8942175096,512242.72286792588,611515.07009161217,0,60238.258248384824,112883.26623919225,169431.67020433547,233802.79120237078,326353.75760598603,46066.747568457155,161687.63688726554,279350.67410560988,398328.96033854765,509828.12142356363,607823.22510841477,0,59153.378191520424,110746.15044413788,166180.84872755181,229393.89891221956,320641.07341667794,36261.91070883011,150426.09222336067,266616.52952370694,384109.90513349464,494155.57940978662,590758.57035657205,0,58030.006183877915,108531.59523952118,162811.64415262215,224825.59208876485,314728.3579833082,26657.105093264719,139326.58752535569,254006.21063810721,369976.21857528848,478529.48656303016,573700.83180532453,0,56865.869528025891,106235.04071787809,159317.09310210991,220088.48668218279,308603.78676467674,17264.155262961052,128398.62300406053,241526.87729576931,355932.70409900567,{"$f":"EI238","v":462952.2748379102},556650.05549756286,0,55658.567825507438,103851.67067470704,155689.84095822644,215172.67152969149,302254.87131099973,0,109509.45894095006,220995.81886244792,333746.38611152797,439140.40899090376,531271.85084953962,609533.20400872931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accounts Recievables",null,null,null,null,null,null,null,{"$f":"K102","v":0},0,0,0,0,0,0,0,0,97313.125683344202,75397.043505513808,67219.344164083377,71572.412705561073,79301.443698746793,107959.28818244312,120803.2596189718,132875.88446861616,134293.79090174788,134950.47870638152,126537.66871098138,111961.82687683417,96828.779973181285,75021.778254044082,66884.780858699654,71216.183360171912,78906.745513938717,107421.95452127229,120201.99909877703,132214.53622628452,133625.38547269575,134278.80481874419,125907.86695932853,111404.57182856597,96346.844942618889,74648.380768237461,66551.882737746113,70861.727035164775,78514.011816154147,106887.29527068978,119603.73116515882,131556.47963841207,132960.30682304708,133610.47397824284,125281.19984932375,110850.09034337265,95867.308593251815,74276.841751873348,66220.641513286973,70509.034905884037,78123.232827772023,106355.29711965166,119008.44092345158,130901.69832181616,132298.53839479579,132945.46954590376,124657.65177926657,110298.36861670976,95390.158986393115,73907.151955000227,65891.048938637221,70158.098191596277,77734.39881983657,105825.94682336565,118416.11355312332,{"$f":"BW102","v":130250.17597485645},131640.06371234811,132283.77496556859,124037.20722510919,109749.39291274043,94915.384242776738,73539.302173705102,65563.096808156755,69808.908155271056,77347.500111814414,105299.23120296093,117826.73430740624,129601.89637702845,130984.86638211214,131625.37376348194,123419.85074006984,109203.14956399388,94442.972542262243,73173.283249884858,65236.77695704691,69461.456103364078,76962.52707135446,104775.13714516076,117240.28851293043,128956.84338856061,130332.9300920902,130970.24954788144,122805.56695424822,108659.62497102472,93972.912123540067,72809.086071017708,64912.081261146464,69115.733385600295,76579.470114047319,104253.6516019554,116656.7615693578,128315.00095001185,129684.23861147252,130318.38600858979,122194.34057424309,108118.80560207464,93505.191283838954,72446.70156993682,64589.001636729823,68771.731394758797,76198.319703187255,103734.76159027773,116076.13894901912,127676.3530818721,129038.77579023299,129669.76691660828,121586.1563827713,107580.67799273544,93039.798378634616,72086.12072460429,64267.530040305603,68429.441566458394,75819.06634953426,103218.45419167954,115498.40619655185,127040.88388416411,128396.52555872727,129024.37612371308,120980.99923828889,{"$f":"EI102","v":107045.22874561381},92576.721821359606,71727.334557886585,63947.658468416368,68088.855378944456,75441.700611078326,102704.71655201048,114923.54892854078,126408.57753604812,127757.47192729281,128382.19756205323,120378.85407461436,106512.44452999788,92115.950083115196,71370.334137331069,63629.378957439432,67749.964352876719,75066.213092803941,102193.53588109744,114351.55283315941,125779.41829542724,127121.59898585023,127743.21524375009,119779.70590055313,105982.31208152493,91657.471692383842,71015.11057494345,63312.683583388352,67412.76005111805,74692.594446456249,101684.89945242646,113782.40366981397,125153.39049855627,126488.89090350794,127107.41326050014,131566.28931069787,117023.72210534397,101739.01413836013,79240.928038709506,71018.033353428516,76014.975903539598,84666.914360380586,115870.2075880754,130337.55191820271,144117.33046128717,146421.58643557428,147911.77131666974,139420.70401553865,124009.95580194693,107812.76154653727,83971.555570072538,75257.759870019421,80553.016367042495,89721.469449300246,122787.57728133717,138118.61186709069,152721.03347311553,155162.85190434346,156741.99977211526,147744.02174013347,131413.26272426403,114249.107392401,88984.59822950633,79750.595070232011,{"$f":"GU102","v":85361.974646457398},95077.777913076323,130117.90906786938,146364.19560852449,161838.37148830405,164425.96475815715,166099.38664018241,156564.23566413944,139258.54184979337,121069.69854701406,94296.916001026533,84511.649364012323,90458.024344370933,100753.85421542238,137885.85649346202,155102.03488538487,171500.00815439087,174242.07891794975,176015.4029064069,165911.01014030146,147572.17860743322,128297.47418437852,99926.375397806609,89556.935242125677,95858.304616040012,106768.78827083352,146117.54490320539,164361.51700604867,181738.43771705101,184644.20817176829,186523.39835197086,175815.78046230678,156382.13361758308,135956.74293101006,105891.90955125901,94903.421129746028,101580.97781220585,113142.80964824025,154840.65930687083,174173.78368048233,192588.09430551526,195667.33720752879,197658.71371647791,186311.85858871113,165718.0367299653,144073.26462128741,112213.58188739177,100569.08845506572,107645.29056314255,119897.35560757424,164084.53748979256,184571.8357567788,204085.4677422494,207348.53927434798,209458.79955676751,197434.5451785076,175611.28667543858,152674.33693353849,118912.65360459892,106572.99212486144,114071.63850938095,127055.1431980698,173880.26868240314,195590.64421039404,{"$f":"JG102","v":216269.22626639201},219727.10086817463,221963.34220151624,209221.24831514101,186095.15666695483,161788.88719823986,126011.65517982733,112935.32461040893,120881.6348968105,134640.24566078265,184260.79812027092,207267.26775936023,229180.3465836932,232844.65386106493,235214.39722523975,221711.60931826127,197204.90630481832,171447.56968710094,133534.46214361145,119677.4838592814,128098.1832668609,142678.17339228577,195261.03784629831,219640.97750104647,242862.25168034405,246745.3155184825,249256.53089059942,234947.63606635077,208977.90016261025,181682.86871023825,141506.37537882425,126822.14526143481,135745.55448623613,151195.95974184023,206917.98412773252,232753.38898964465,257360.95686419337,261475.83687553165,264136.97003471327,248973.84427861706,221453.73345260852,192529.20786817724,149954.20621320637,134393.33791161666,143849.46837526874,160222.2519305966,219270.84188288936,246648.60219858881,272725.2245245236,277085.7599711488,279905.76090357639,263837.40723131713,234674.36519334593,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"LS102","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"OE102","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10]
[null,null,"Gross Plant",null,null,null,null,null,null,null,{"$f":"K130","v":6701.7446285123187},13438.751788381374,20211.207020266596,1128625.0785886645,2237038.9501570622,3345452.8217254598,4453866.6932938574,5562280.564862255,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"BW130","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"EI130","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"GU130","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"JG130","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"LS130","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,{"$f":"OE130","v":6670694.4364306526},6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526,6670694.4364306526]
[null,null,"Less: Accumulated Depreciation",null,null,null,null,null,null,null,{"$f":"-K134","v":0},0,0,0,0,0,0,0,0,-69486.40037948596,-138972.80075897192,-208459.20113845787,-277945.60151794384,-347432.00189742981,-416918.40227691579,-486404.80265640176,-555891.20303588768,-625377.6034153736,-694864.00379485951,-764350.40417434543,-833836.80455383135,-903323.20493331726,-972809.60531280318,-1042296.0056922891,-1111782.4060717751,-1181268.806451261,-1250755.206830747,-1320241.6072102329,-1389728.0075897188,-1459214.4079692047,-1528700.8083486906,-1598187.2087281765,-1667673.6091076625,-1737160.0094871484,-1806646.4098666343,-1876132.8102461202,-1945619.2106256061,-2015105.611005092,-2084592.011384578,-2154078.4117640639,-2223564.8121435498,-2293051.2125230357,-2362537.6129025216,-2432024.0132820075,-2501510.4136614935,-2570996.8140409794,-2640483.2144204653,-2709969.6147999512,-2779456.0151794371,-2848942.415558923,-2918428.815938409,-2987915.2163178949,-3057401.6166973808,-3126888.0170768667,-3196374.4174563526,-3265860.8178358385,-3335347.2182153245,-3404833.6185948104,-3474320.0189742963,-3543806.4193537822,-3613292.8197332681,-3682779.220112754,-3752265.6204922399,-3821752.0208717259,{"$f":"-BW134","v":-3891238.4212512118},-3960724.8216306977,-4030211.2220101836,-4099697.6223896695,-4169184.0227691554,-4238670.4231486414,-4308156.8235281277,-4377643.2239076141,-4447129.6242871005,-4516616.0246665869,-4586102.4250460733,-4655588.8254255597,-4725075.225805046,-4794561.6261845324,-4864048.0265640188,-4933534.4269435052,-5003020.8273229916,-5072507.2277024779,-5141993.6280819643,-5211480.0284614507,-5280966.4288409371,-5350452.8292204235,-5419939.2295999099,-5489425.6299793962,-5558912.0303588826,-5628398.430738369,-5697884.8311178554,-5767371.2314973418,-5836857.6318768281,-5906344.0322563145,-5975830.4326358009,-6045316.8330152873,-6114803.2333947737,-6184289.6337742601,-6253776.0341537464,-6323262.4345332328,-6392748.8349127192,-6462235.2352922056,-6531721.635671692,-6601208.0360511784,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,{"$f":"-EI134","v":-6670694.4364306526},-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,{"$f":"-GU134","v":-6670694.4364306526},-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,{"$f":"-JG134","v":-6670694.4364306526},-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,{"$f":"-LS134","v":-6670694.4364306526},-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,{"$f":"-OE134","v":-6670694.4364306526},-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526,-6670694.4364306526]
[null,null,"IDC Net Plant",null,null,null,null,null,null,null,{"$f":"K250","v":0},27.644696592613318,83.193582093131027,166.90798457786491,4823.1749291924907,14070.856195173292,27928.891366595904,46416.298153320269,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,69552.172713259512,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"BW250","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"EI250","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"GU250","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"JG250","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"LS250","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,{"$f":"OE250","v":176283.28369614994},176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994,176283.28369614994]
[null,null,"UnAmortized signing fees"]
[null,null,"Total assets",null,null,null,null,null,null,null,{"$f":"SUM(K309:K314)","v":6701.7446285123187},{"$f":"SUM(L309:L314)","v":13466.396484973988},20294.400602359729,1128791.9865732423,2241862.1250862544,3359523.677920633,4481795.5846604537,5608696.8630155753,6740246.6091439119,6768073.3344477694,6676670.8518904541,6599006.7521695374,6533873.4203315293,6472116.0509452289,6431287.4950494394,6374645.0661064815,6317231.2905766405,6249162.7966302857,6180333.084055434,6102433.8736805478,6018371.6314669149,5933752.1841837754,6084001.2546828631,6006377.8569080308,5941222.8590300176,5879427.020804299,5896646.2433230765,5960731.4908501282,6037622.0328983236,6116795.7168747466,6197570.6364638861,6270936.5568936002,6330770.908845149,6376476.4650141131,5114979.6910284068,5101631.0097675901,5092960.5498101562,5091763.9648816418,5119287.9930323418,5159922.4175009895,4770821.9760988876,4823434.0814791471,4877393.8814627305,4923734.1583358105,4956360.9750649966,4974678.2235676739,4280771.3474582108,4266511.6464314219,4256902.7554821586,4254696.5717062019,4281063.6993887639,4320471.5890010074,3945595.437447059,3996990.2246753206,4049721.9861235823,4094868.1097957972,4126364.9633553606,4143619.3795245881,3446564.8531075064,3431363.3852753504,3420785.2181593478,3417537.0848617502,3442715.4474634053,3480865.0355092469,3120181.4887686735,{"$f":"SUM(BX309:BX314)","v":3170327.0936065405},3221798.7547422377,3265718.2422667374,3296052.0760780638,3312210.0134261972,2612360.1987723797,2596184.3912347569,2584604.2639919878,2580279.8972902144,2604235.6804653122,2641093.2358170454,2294568.6297404873,2343431.1953431549,2393608.6882880568,2436267.0381408767,2465402.7652357309,2480428.535058199,1778157.3752947231,1760972.7268707831,1748356.0136284218,1742919.0881820689,1765616.4188744244,1801146.1362663223,1463089.2807249376,1510599.8563677897,1559413.812662439,1600741.0159222563,1628607.834644563,1642429.8251024424,943956.37356201978,925726.34656418255,912036.3705617669,905448.40519414144,926849.23648723075,961013.12057960546,618805.79687292548,664852.81566942995,712190.99998740712,752073.92978336243,778557.66870801104,860547.04533656081,248729.98526608711,298902.29151675804,353586.61033043033,415293.24755195947,504843.63737519225,607087.78062847769,330616.74187128665,444648.64701173874,559959.26125086518,667845.65865420969,762393.44825191563,843023.91388010932,248369.40442075441,297416.68326448137,350947.76598048629,411419.44314779388,499590.22457001219,600385.47665737895,320588.3228432755,433078.43225893797,546834.53711563209,653196.98703344492,746280.78727967432,{"$f":"SUM(EJ309:EJ314)","v":825510.06101507274},248010.61825403618,295889.50999007421,348223.80974980118,407414.82526545459,494160.67177785235,593461.70393569069,302691.86123219831,413550.21456439281,525661.30012065126,630408.52388229268,721936.13721705182,799671.08462880505,857186.82184221083,239912.66265358916,244033.24804902682,251349.4967889539,278476.81957724737,290634.8365293094,302062.70199157717,303404.88268199982,304026.49893990019,296062.98959670262,282265.59577767504,267940.75538853416,247298.39427109296,239595.96727953805,243696.04374726815,250975.878142606,277968.18314857641,290065.68736596359,301436.67419470614,302772.17459965823,303390.69695664989,307849.57300684741,293307.00580149377,278022.29783451045,255524.21173485974,247301.3170495783,252298.25959968986,260950.19805653067,292153.4912842256,306620.83561435295,320400.61415743688,322704.87013172405,324195.05501281982,315703.98771168897,300293.23949809698,284096.04524268722,260254.83926622244,251541.04356616968,256836.30006319238,266004.75314545026,299070.86097748717,314401.89556324063,329004.31716926536,331446.13560049376,333025.28346826555,324027.30543628382,307696.54642041354,290532.39108855138,265267.88192565599,256033.87876638165,261645.25834260741,{"$f":"SUM(GV309:GV314)","v":271361.06160922581},306401.19276401913,322647.47930467455,338121.65518445382,340709.24845430674,342382.67033633264,332847.51936028944,315541.82554594288,297352.98224316398,270580.19969717646,260794.93306016224,266741.30804052064,277037.13791157259,314169.14018961182,331385.31858153502,347783.29185054125,350525.3626140994,352298.68660255661,342194.2938364516,323855.46230358304,304580.75788052799,276209.65909395693,265840.21893827571,272141.58831218956,283052.07196698384,322400.82859935565,340644.80070219887,358021.72141320119,360927.49186791806,362806.682048121,352099.06415845687,332665.41731373267,312240.02662716014,282175.19324740907,271186.7048258963,277864.26150835538,289426.09334438993,331123.94300302071,350457.06737663271,368871.37800166523,371950.6209036787,373941.99741262803,362595.1422848613,342001.3204261153,320356.54831743753,288496.86558354134,276852.37215121603,283928.5742592928,296180.63930372382,340367.82118594227,360855.11945292866,380368.75143839931,383631.82297049789,385742.08325291751,373717.8288746574,351894.57037158823,328957.62062968826,295195.93730074866,282856.27582101105,290354.92220553057,303338.42689422006,350163.55237855343,371873.92790654441,392552.50996254152,{"$f":"SUM(JH309:JH314)","v":396010.38456432475},398246.62589766597,385504.53201129055,362378.44036310492,338072.17089438951,302294.93887597742,289218.60830655927,297164.91859296011,310923.52935693273,360544.08181642042,383550.55145551031,405463.63027984323,409127.93755721534,411497.68092138926,397994.89301441098,373488.19000096852,347730.853383251,309817.7458397611,295960.767555431,304381.46696301037,318961.45708843553,371544.3215424479,395924.26119719679,419145.53537649428,423028.59921463253,425539.81458674977,411230.91976250103,385261.18385876017,357966.15240638843,317789.65907497378,303105.42895758478,312028.83818238648,327479.24343799008,383201.26782388287,409036.672685795,433644.24056034302,437759.12057168176,440420.25373086287,425257.12797476677,397737.01714875875,368812.49156432739,326237.48990935599,310676.62160776695,320132.75207141833,336505.53562674625,395554.1255790391,422931.8858947386,449008.50822067307,453369.04366729828,456189.04459972633,440120.69092746684,410957.64888949553,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,{"$f":"SUM(LT309:LT314)","v":176283.28369614901},176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,{"$f":"SUM(OF309:OF314)","v":176283.28369614901},176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901,176283.28369614901]
[]
[null,"Liabilities and Equity"]
[null,null,"Liabilities"]
[null,null,"Accounts Payable",null,null,null,null,null,null,null,{"$f":"K109","v":0},0,0,0,0,0,0,0,0,9339.4574302776109,9345.0026269026257,9350.5770006569874,9807.3754922263179,9813.0086816105577,9818.6715111151407,9824.364136697317,9830.0867151349412,9835.8394040307776,9841.6223618168533,9847.4357477588164,9853.2797219603217,9859.1544453674342,9865.0600797730785,9870.9967878214738,10352.729533339545,10358.728880033759,10364.759793456138,10370.822439701158,10376.916985737229,10383.043599411294,10389.202449453465,10395.393705481658,10401.61753800626,10407.874118434835,10414.163619076842,10420.486213148382,10928.514859280094,10934.904163509433,10941.327086304267,10947.783804555213,10954.274496083628,10960.799339646508,10967.358514941425,10973.95220261145,10980.580584250149,10987.243842406584,10993.942160590326,11000.675723276518,11536.436315411782,11543.24092441603,11550.081337192527,11556.957742129785,11563.870328607543,11570.81928700201,11577.804808691095,11584.827086059669,11591.886312504887,11598.982682441487,11606.11639130717,11613.287635567964,12178.294685464611,12185.54159405413,12192.8266336611,12200.150004919276,{"$f":"BW109","v":12207.511909518093},12214.912550208202,12222.352130807076,12229.830856204608,12237.348932368763,12244.906566351245,12252.503966293199,12260.141341430945,12855.992117417718,12863.710075065559,12871.468642246982,12879.268032636945,12887.108461034682,12894.99014336965,12902.913296707451,12910.878139255823,12918.884890370649,12926.933770561993,12935.025001500171,12943.158806021873,13571.537857949646,13579.757482844594,13588.02035689281,13596.326707658116,13604.676763901707,13613.070755588446,13621.508913893203,13629.991471207219,13638.518661144508,13647.090718548285,13655.707879497448,13664.370381313056,14327.054313110681,14335.808213623804,14344.608174485154,14353.454438050207,14362.34724794963,14371.286849096008,14380.273487690572,14389.307411229998,14398.388868513208,14407.518109648236,14416.695386059093,14425.920950492717,15124.783453888558,15134.106357935034,15143.478316252371,15152.89958694915,15162.370429492034,15171.891104712926,15181.461874816139,15191.083003385629,15200.754755392247,15210.477397201046,15220.251196578607,15230.076422700418,15967.09358641443,15977.022479223924,15987.003614831892,15997.037268123962,16007.123715432135,16017.263234542384,16027.456104702305,16037.702606628813,{"$f":"EI109","v":16048.003022515863},16058.357636042238,16068.766732379343,16079.23059819907,16856.486507694364,16867.060778536474,16877.690687958959,16888.376528715013,16899.118595098218,16909.917182950634,16920.772589670953,16931.685114222684,16942.655057142398,16953.682720547986,16964.768408147003,16975.912425245016,17795.605068955487,17806.866667402341,17818.187520937288,17829.567941342488,17841.008242040596,17852.508738103414,17864.069746260557,17875.691584908149,17887.374574117635,17899.119035644591,17910.925292937536,17922.793671146923,18787.241169970217,18799.234772316115,18811.291481330831,18823.411629062372,18835.595549305861,18847.843577612763,18860.156051300117,18872.533309459803,18884.975692967906,18897.483544494109,18910.057208511098,18922.697031304087,19834.344209070005,19847.117395568381,19859.957790669054,19872.86574800314,19885.841623062457,19898.885773209317,19911.998557686344,19925.180337626414,19938.431476062549,19951.752337937956,19965.143290116055,19978.604701390592,20940.03001498638,20953.633458607153,20967.308479389372,20981.055453950175,20994.87476088835,21008.766780794751,21022.731896262783,21036.770491898955,21050.882954333436,21065.06967223074,21079.331036300417,21093.667439307792,{"$f":"GU109","v":22107.590288166495},22122.077955622615,22136.641852755682,22151.282380662939,22165.999942552087,22180.794943752404,22195.667791725864,22210.618896078387,22225.64866857111,22240.757523131742,22255.945875865949,22271.214145068807,23340.502580807602,23355.931946648376,23371.442497095086,23387.034659316316,23402.708862728261,23418.465539006604,23434.305122098333,23450.228048233763,23466.23475593852,23482.325686045588,23498.501281707511,23514.761988408554,24642.440846544698,24658.873121165125,24675.39185739087,24691.997510156478,24708.690536790204,24725.471397026638,24742.340553019334,24759.298469353569,24776.345613059129,24793.482453623161,24810.709463003113,24828.027115639728,26017.286592514283,26034.786964985036,26052.379419065455,26070.064439260826,26087.842512625746,26105.714128777541,26123.679779909762,26141.739960805731,26159.895168852152,26178.14590405285,26196.492669042498,26214.935969100487,27469.140668409436,27487.778565090783,27506.514528686432,27525.349075194499,27544.282723328135,27563.315994529796,27582.449412985607,27601.683505639809,27621.018802209252,27640.455835197994,27659.995139911967,27679.637254473731,29002.335729144696,29022.185089110331,29042.138890339695,29062.197682370796,{"$f":"JG109","v":29082.362017633121},29102.632451462887,29123.009542118329,29143.493850795057,29164.085941641515,29184.786381774527,29205.595741294906,29226.514593303182,30621.449409868226,30642.58897823163,30663.839776540903,30685.202390054015,30706.677407108393,30728.265419137097,30749.967020685141,30771.782809425851,30793.713386177322,30815.759354918981,30837.921322808186,30860.199900196996,32331.318254302238,32353.831894609255,32376.463994808633,32399.215178200098,32422.086071363014,32445.077304173588,32468.189509822256,32491.423324831114,32514.779389071435,32538.258345781298,32561.860841583308,32585.587526502397,32609.439053983726,32633.416080910705,32657.519267623036,32681.749277934952,32706.106779153451,32730.592442096709,32755.206941112541,32779.950954096974,32804.825162512905,32829.830251408908,32854.966909438037,32880.235828876859,32905.637705644484,32931.173239321717,32956.843133170354,32982.648094152544,33008.588832950241,33034.666063984812,33060.880505436675,33087.232879265095,33113.723911228059,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accrued Interest",null,null,null,null,null,null,null,{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22235.648121435508,44563.944776710327,66985.276001382124,89500.029439490056,112108.59435025677,134811.36161481834,157608.72374298226,180501.07488001353,203488.81081344909,226572.32897994062,249752.02847212588,0,21983.154819324769,43966.309638649538,65949.464457974304,87932.619277299076,109915.77409662385,0,20690.028065246839,41380.056130493678,62070.084195740521,82760.112260987356,103450.14032623419,0,19396.901311168913,38793.802622337826,58190.703933506738,77587.605244675651,96984.506555844564,0,18103.774557090986,36207.549114181973,54311.323671272956,72415.098228363946,90518.872785454936,0,16810.647803013057,33621.295606026113,50431.943409039173,67242.591212052226,84053.239015065279,{"$f":"BW223","v":0},15517.52104893513,31035.04209787026,46552.563146805391,62070.084195740521,77587.605244675651,0,14224.394294857202,28448.788589714404,42673.182884571608,56897.577179428808,71121.971474286009,0,12931.267540779276,25862.535081558552,38793.802622337826,51725.070163117103,64656.337703896381,0,11638.140786701348,23276.281573402695,34914.422360104043,46552.563146805391,58190.703933506738,0,10345.01403262342,20690.028065246839,31035.04209787026,41380.056130493678,51725.070163117096,0,9051.8872785454932,18103.774557090986,27155.661835636478,36207.549114181973,45259.436392727468,0,7758.7605244675651,15517.52104893513,23276.281573402695,31035.04209787026,38793.802622337826,0,6465.6337703896379,12931.267540779276,19396.901311168913,25862.535081558552,32328.16885194819,0,5172.5070163117098,10345.01403262342,15517.52104893513,20690.028065246839,25862.535081558548,0,3879.3802622337826,7758.7605244675651,11638.140786701348,15517.52104893513,19396.901311168913,0,2586.2535081558549,5172.5070163117098,7758.7605244675651,{"$f":"EI223","v":10345.01403262342},12931.267540779274,0,1293.1267540779272,2586.2535081558544,3879.3802622337817,5172.5070163117089,6465.6337703896361,0,-4.8506384094556172E-13,-9.7012768189112344E-13,-1.4551915228366853E-12,-1.9402553637822469E-12,-2.4253192047278085E-12,-2.9103830456733701E-12,-3.3954468866189317E-12,-3.8805107275644938E-12,-4.3655745685100554E-12,-4.850638409455617E-12,-5.3357022504011786E-12,-5.8207660913467402E-12,-6.3058299322923019E-12,-6.7908937732378635E-12,-7.2759576141834251E-12,-7.7610214551289875E-12,-8.2460852960745491E-12,-8.7311491370201108E-12,-9.2162129779656724E-12,-9.701276818911234E-12,-1.0186340659856796E-11,-1.0671404500802357E-11,-1.1156468341747919E-11,-1.164153218269348E-11,-1.2126596023639042E-11,-1.2611659864584604E-11,-1.3096723705530165E-11,-1.3581787546475727E-11,-1.4066851387421289E-11,-1.455191522836685E-11,-1.5036979069312412E-11,-1.5522042910257975E-11,-1.6007106751203538E-11,-1.6492170592149102E-11,-1.6977234433094665E-11,-1.7462298274040228E-11,-1.7947362114985791E-11,-1.8432425955931354E-11,-1.8917489796876918E-11,-1.9402553637822481E-11,-1.9887617478768044E-11,-2.0372681319713607E-11,-2.0857745160659171E-11,-2.1342809001604734E-11,-2.1827872842550297E-11,-2.231293668349586E-11,-2.2798000524441424E-11,-2.3283064365386987E-11,-2.376812820633255E-11,-2.4253192047278113E-11,-2.4738255888223677E-11,-2.522331972916924E-11,-2.5708383570114803E-11,-2.6193447411060366E-11,-2.6678511252005929E-11,{"$f":"GU223","v":-2.7163575092951493E-11},-2.7648638933897056E-11,-2.8133702774842619E-11,-2.8618766615788182E-11,-2.9103830456733742E-11,-2.9588894297679302E-11,-3.0073958138624862E-11,-3.0559021979570422E-11,-3.1044085820515982E-11,-3.1529149661461542E-11,-3.2014213502407102E-11,-3.2499277343352662E-11,-3.2984341184298222E-11,-3.3469405025243782E-11,-3.3954468866189342E-11,-3.4439532707134902E-11,-3.4924596548080462E-11,-3.5409660389026022E-11,-3.5894724229971582E-11,-3.6379788070917142E-11,-3.6864851911862702E-11,-3.7349915752808262E-11,-3.7834979593753822E-11,-3.8320043434699382E-11,-3.8805107275644942E-11,-3.9290171116590502E-11,-3.9775234957536062E-11,-4.0260298798481622E-11,-4.0745362639427182E-11,-4.1230426480372742E-11,-4.1715490321318302E-11,-4.2200554162263862E-11,-4.2685618003209422E-11,-4.3170681844154982E-11,-4.3655745685100542E-11,-4.4140809526046102E-11,-4.4625873366991663E-11,-4.5110937207937223E-11,-4.5596001048882783E-11,-4.6081064889828343E-11,-4.6566128730773903E-11,-4.7051192571719463E-11,-4.7536256412665023E-11,-4.8021320253610583E-11,-4.8506384094556143E-11,-4.8991447935501703E-11,-4.9476511776447263E-11,-4.9961575617392823E-11,-5.0446639458338383E-11,-5.0931703299283943E-11,-5.1416767140229503E-11,-5.1901830981175063E-11,-5.2386894822120623E-11,-5.2871958663066183E-11,-5.3357022504011743E-11,-5.3842086344957303E-11,-5.4327150185902863E-11,-5.4812214026848423E-11,-5.5297277867793983E-11,-5.5782341708739543E-11,-5.6267405549685103E-11,-5.6752469390630663E-11,-5.7237533231576223E-11,-5.7722597072521783E-11,{"$f":"JG223","v":-5.8207660913467343E-11},-5.8692724754412903E-11,-5.9177788595358463E-11,-5.9662852436304023E-11,-6.0147916277249583E-11,-6.0632980118195143E-11,-6.1118043959140703E-11,-6.1603107800086263E-11,-6.2088171641031823E-11,-6.2573235481977383E-11,-6.3058299322922943E-11,-6.3543363163868503E-11,-6.4028427004814063E-11,-6.4513490845759623E-11,-6.4998554686705183E-11,-6.5483618527650743E-11,-6.5968682368596303E-11,-6.6453746209541863E-11,-6.6938810050487423E-11,-6.7423873891432983E-11,-6.7908937732378543E-11,-6.8394001573324103E-11,-6.8879065414269663E-11,-6.9364129255215223E-11,-6.9849193096160783E-11,-7.0334256937106343E-11,-7.0819320778051903E-11,-7.1304384618997463E-11,-7.1789448459943023E-11,-7.2274512300888583E-11,-7.2759576141834143E-11,-7.3244639982779703E-11,-7.3729703823725263E-11,-7.4214767664670823E-11,-7.4699831505616383E-11,-7.5184895346561943E-11,-7.5669959187507503E-11,-7.6155023028453063E-11,-7.6640086869398623E-11,-7.7125150710344183E-11,-7.7610214551289743E-11,-7.8095278392235303E-11,-7.8580342233180863E-11,-7.9065406074126423E-11,-7.9550469915071983E-11,-8.0035533756017543E-11,-8.0520597596963103E-11,-8.1005661437908663E-11,-8.1490725278854223E-11,-8.1975789119799783E-11,-8.2460852960745343E-11,-8.2945916801690903E-11,-8.3430980642636463E-11,-8.3916044483582023E-11,-8.4401108324527583E-11,-8.4886172165473143E-11,-8.5371236006418703E-11,-8.5856299847364263E-11,-8.6341363688309823E-11,-8.6826427529255383E-11,-8.7311491370200943E-11,-8.7796555211146503E-11,-8.8281619052092063E-11,-8.8766682893037623E-11,{"$f":"LS223","v":-8.9251746733983183E-11},-8.9736810574928743E-11,-9.0221874415874303E-11,-9.0706938256819863E-11,-9.1192002097765423E-11,-9.1677065938710983E-11,-9.2162129779656543E-11,-9.2647193620602103E-11,-9.3132257461547663E-11,-9.3617321302493223E-11,-9.4102385143438783E-11,-9.4587448984384343E-11,-9.5072512825329903E-11,-9.5557576666275463E-11,-9.6042640507221023E-11,-9.6527704348166583E-11,-9.7012768189112143E-11,-9.7497832030057703E-11,-9.7982895871003263E-11,-9.8467959711948823E-11,-9.8953023552894383E-11,-9.9438087393839943E-11,-9.9923151234785503E-11,-1.0040821507573106E-10,-1.0089327891667662E-10,-1.0137834275762218E-10,-1.0186340659856774E-10,-1.023484704395133E-10,-1.0283353428045886E-10,-1.0331859812140442E-10,-1.0380366196234998E-10,-1.0428872580329554E-10,-1.047737896442411E-10,-1.0525885348518666E-10,-1.0574391732613222E-10,-1.0622898116707778E-10,-1.0671404500802334E-10,-1.071991088489689E-10,-1.0768417268991446E-10,-1.0816923653086002E-10,-1.0865430037180558E-10,-1.0913936421275114E-10,-1.096244280536967E-10,-1.1010949189464226E-10,-1.1059455573558782E-10,-1.1107961957653338E-10,-1.1156468341747894E-10,-1.120497472584245E-10,-1.1253481109937006E-10,-1.1301987494031562E-10,-1.1350493878126118E-10,-1.1399000262220674E-10,-1.144750664631523E-10,-1.1496013030409786E-10,-1.1544519414504342E-10,-1.1593025798598898E-10,-1.1641532182693454E-10,-1.1690038566788012E-10,-1.1738544950882568E-10,-1.1787051334977124E-10,-1.183555771907168E-10,-1.1884064103166236E-10,-1.1932570487260792E-10,-1.1981076871355348E-10,{"$f":"OE223","v":-1.2029583255449904E-10},-1.207808963954446E-10,-1.2126596023639016E-10,-1.2175102407733572E-10,-1.2223608791828128E-10,-1.2272115175922684E-10,-1.232062156001724E-10,-1.2369127944111796E-10,-1.2417634328206352E-10,-1.2466140712300908E-10,-1.2514647096395464E-10,-1.256315348049002E-10,-1.2611659864584576E-10,-1.2660166248679132E-10,-1.2708672632773688E-10,-1.2757179016868244E-10]
[null,null,"Debt Fund",null,null,null,null,null,null,null,{"$f":"K176","v":6031.5701656610872},12119.75683647659,18264.960542123757,1015912.7879159183,2017675.9125776296,3023571.3101285701,4033616.0261944081,5047827.176714018,6066221.9482295206,6066221.9482295206,5978248.2799764536,5912196.2390978429,6176278.7522813277,6114513.7150679929,6045025.280050857,5974591.0292464281,5890995.6759815328,5794950.2750762999,5697052.5123393498,5598055.1466763401,5507022.6664687181,5430154.6398684923,273060.14655992965,186132.90632653635,117039.94192855354,33505.190334802071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1208135741380134E-26,9.5925486074875036E-27,7.8759872777265819E-27,6.1594259479656602E-27,4.4428646182047385E-27,2.7263032884438164E-27,1.0097419586828949E-27,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Debt",null,null,null,null,null,null,null,{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5336555.5491445223,5358791.1972659575,5381119.4939212324,5403540.825145904,5426055.5785840116,5448664.1434947783,5471366.91075934,5494164.2728875037,5517056.6240245346,5540044.3599579697,5563127.8781244615,5586307.5776166469,5275957.1566379443,5275957.1566379443,5275957.1566379443,5275957.1566379443,5275957.1566379443,5275957.1566379443,4965606.7356592417,4965606.7356592417,4965606.7356592417,4965606.7356592417,4965606.7356592417,4965606.7356592417,4655256.3146805391,4655256.3146805391,4655256.3146805391,4655256.3146805391,4655256.3146805391,4655256.3146805391,4344905.8937018365,4344905.8937018365,4344905.8937018365,4344905.8937018365,4344905.8937018365,4344905.8937018365,4034555.4727231339,4034555.4727231339,4034555.4727231339,4034555.4727231339,4034555.4727231339,4034555.4727231339,{"$f":"BW216","v":3724205.0517444313},3724205.0517444313,3724205.0517444313,3724205.0517444313,3724205.0517444313,3724205.0517444313,3413854.6307657287,3413854.6307657287,3413854.6307657287,3413854.6307657287,3413854.6307657287,3413854.6307657287,3103504.209787026,3103504.209787026,3103504.209787026,3103504.209787026,3103504.209787026,3103504.209787026,2793153.7888083234,2793153.7888083234,2793153.7888083234,2793153.7888083234,2793153.7888083234,2793153.7888083234,2482803.3678296208,2482803.3678296208,2482803.3678296208,2482803.3678296208,2482803.3678296208,2482803.3678296208,2172452.9468509182,2172452.9468509182,2172452.9468509182,2172452.9468509182,2172452.9468509182,2172452.9468509182,1862102.5258722156,1862102.5258722156,1862102.5258722156,1862102.5258722156,1862102.5258722156,1862102.5258722156,1551752.104893513,1551752.104893513,1551752.104893513,1551752.104893513,1551752.104893513,1551752.104893513,1241401.6839148104,1241401.6839148104,1241401.6839148104,1241401.6839148104,1241401.6839148104,1241401.6839148104,931051.26293610781,931051.26293610781,931051.26293610781,931051.26293610781,931051.26293610781,931051.26293610781,620700.84195740521,620700.84195740521,620700.84195740521,620700.84195740521,{"$f":"EI216","v":620700.84195740521},620700.84195740521,310350.42097870255,310350.42097870255,310350.42097870255,310350.42097870255,310350.42097870255,310350.42097870255,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"GU216","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"JG216","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"LS216","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"OE216","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10]
[null,null,"Rooftop Equity",null,null,null,null,null,null,null,{"$f":"K335","v":335.08723142561598},{"$f":"L335","v":673.31982424869943},1014.7200301179864,56439.599328662116,112093.10625431275,167976.1838960317,224089.77923302271,280434.84315077885,337012.3304571957,346255.96439398604,344538.78464354866,338729.96803551889,173893.64627898776,173894.66359781288,188221.77174373387,195114.83636167826,208202.76393998615,222188.34107497736,236719.47467713352,247265.64562822416,250747.84263811816,246869.19493495795,232260.24944931854,214673.55420314029,194073.37443509098,182518.50022108824,185362.93775305868,194793.9652826954,210533.4217692134,227319.83832242433,244811.86755494078,258503.99620834901,265334.54210136912,265004.49240345147,-85695.814614308591,-103364.89395141506,-118945.71566285966,-130538.78018889406,-127771.55498460395,-118449.14851906747,-102869.51702822038,-86911.740792494558,-70280.134420974238,-57458.306860892175,-51493.226719742328,-52682.948130105127,-192739.45469146047,-209571.1226417826,-224341.89906806592,-235146.84391613095,-231665.15093682296,-221663.09498875399,-205437.16329169346,-188795.13143530549,-171484.63075056503,-157966.96733168725,-151273.95744367366,-151702.18482257368,-299798.36800346849,-315808.01144318335,-329784.92242763954,-339817.93643223966,-335637.72155272221,-324971.91311693704,-308115.53744263924,{"$f":"BX335","v":-290805.19586851832},-272831.84561543696,-258634.60174035333,-251230.20439723987,-250913.77506463189,-406873.46797982219,-422077.3875836308,-435277.57374043734,-444555.81321757648,-439693.9980610463,-428381.3172278034,-410911.34425378684,-392949.63606400986,-374330.4849386171,-359470.92620387074,-351372.69980239059,-350329.47310164158,-513965.71925754892,-528381.18076512998,-540822.79730562516,-549364.44023459952,-543838.97671879642,-531897.34159158031,-516659.3819342897,-498080.79812501877,-478850.54607315804,-463363.69273821748,-454607.05398834456,-452872.85180441791,-621076.14058419422,-634721.42897329316,-646423.7025796721,-654248.00585301395,-648077.93382617249,-635526.35855104041,-628829.53812361485,-609689.87878816924,-589904.66021071153,-573847.09253673756,-564489.14406528836,-527378.40063381486,-658719.40750673716,-636870.6840488133,-613110.77277886996,-585494.93250532332,-543957.24045806017,-496072.696351961,-462973.65623650223,-408548.71751204261,-353484.44928568666,-302132.31465645507,-257449.50924176129,-219725.39125672478,-348951.05485596042,-326372.01817827462,-301914.67553324602,-273623.49152711383,-231482.78151492562,-183029.86242900544,-158059.82141477545,-103112.96322057719,-47533.133981387778,4349.8409724771045,49593.464133570364,{"$f":"EJ335","v":87909.796940428452},-39204.284728517116,-15916.634170447334,9215.3243776299023,38158.981622996522,80880.026547444897,129878.63632894718,142896.37131855552,198320.1486907267,254370.26376549568,306738.4193840404,352496.74107996019,391358.70095413399,420111.02671703725,111468.37511417776,113118.82149004117,116771.31506078134,130329.31602816063,136402.63429398902,142110.84687477385,142776.18697195395,143081.21459682533,139093.64900590305,132189.1106017842,125020.81817645018,114693.73448908352,110836.58680420129,112454.40128865448,116088.32168515063,129578.44583362839,135621.13786845637,141300.53932270576,141962.16551102814,142265.27045268056,144488.51984869957,137211.01505426853,129562.40714501349,118307.07726317969,114189.31000914269,116231.95769531527,120551.54033048659,136146.76674678369,143373.9849331803,150257.38626719287,151402.99217926298,152141.52822757218,147889.4036870366,140177.40401102265,132072.14645238011,120144.8479880587,115781.21943239486,117948.13502410852,122525.55984342702,139051.77624905435,146710.42005465069,154004.72120419404,155218.68440985482,156001.27578600671,151495.26747219771,143322.83173304575,134733.66070816558,122094.27544468343,117470.10566354256,119768.83402722591,{"$f":"GV335","v":124619.49182680731},142132.27545563728,150248.09846201123,157977.82762095646,159264.22675528284,160093.50127230873,155318.45023211098,146658.08843869157,137556.11236002159,124162.12691066072,119261.8594575522,121700.40272986211,126840.60298246745,145398.84884626392,153999.14196111471,162190.29149391176,163553.44853755203,164432.19074023474,159372.03289411432,150194.61377382782,140549.21609724691,126355.57890612999,121162.72847493901,123749.57373282811,129196.59942291467,148862.71837098771,157976.40159602655,166656.51543821086,168101.01023545128,169032.1707475562,163669.88284455705,153944.53585034242,143723.27208677388,128682.24189220837,123179.33885513357,125923.48745792621,131695.65318970804,152535.78179198311,162193.50146869116,171391.76774452516,172922.45338745601,173909.15881636448,168226.70116203307,157920.71262863697,147089.20120669767,131150.18645725504,125318.71809106303,128229.71679544698,134346.43036932213,156430.65332863346,166664.88518887258,176412.23435754108,178034.25348798954,179079.81691997137,173058.07268451431,162136.77578469506,150658.58239725066,133767.97108042389,127588.31928327426,130676.29323819853,137158.12090256013,160560.7067441121,171405.865112092,181735.07397245982,{"$f":"JH335","v":183453.87605643627},184561.80817777931,178180.51908025332,166607.17721073702,154443.69225631299,136544.67156734655,129996.04685663323,133271.73459155147,140140.47018935584,164940.12101994533,176432.67453273342,187378.47643637273,189199.83606904425,190373.85695035761,183611.55510249801,171347.23830740084,158457.54701417132,139489.91225848196,132550.28382762251,136025.07435435965,143303.81259691858,169583.92877382517,181762.52300950349,193361.72465257085,195291.76095523481,196535.81253846892,189369.74821884016,176373.20223484974,162713.9470303088,142613.89911670081,135259.92071554656,139709.69956420653,147422.9136785451,175271.8742781351,188177.46170393517,200469.06689060031,202514.26406479778,203832.52339488067,196238.58851034034,182466.09599312814,167991.3306564645,146691.26149996452,138898.19288945023,143613.55718289246,151787.18119371778,181298.64122293986,194974.61890029849,207999.95969386707,210167.18880166241,211564.0820471503,203516.72902410646,188921.96248913935,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,{"$f":"LT335","v":88141.64184808018},88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,{"$f":"OF335","v":88141.64184808018},88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018]
[null,null,"Development Co. Equity",null,null,null,null,null,null,null,{"$f":"K342","v":335.08723142561598},{"$f":"L342","v":673.31982424869943},1014.7200301179864,56439.599328662116,112093.10625431275,167976.1838960317,224089.77923302271,280434.84315077885,337012.3304571957,346255.96439398604,344538.78464354866,338729.96803551889,173893.64627898776,173894.66359781288,188221.77174373387,195114.83636167826,208202.76393998615,222188.34107497736,236719.47467713352,247265.64562822416,250747.84263811816,246869.19493495795,232260.24944931854,214673.55420314029,194073.37443509098,182518.50022108824,185362.93775305868,194793.9652826954,210533.4217692134,227319.83832242433,244811.86755494078,258503.99620834901,265334.54210136912,265004.49240345147,-85695.814614308591,-103364.89395141506,-118945.71566285966,-130538.78018889406,-127771.55498460395,-118449.14851906747,-102869.51702822038,-86911.740792494558,-70280.134420974238,-57458.306860892175,-51493.226719742328,-52682.948130105127,-192739.45469146047,-209571.1226417826,-224341.89906806592,-235146.84391613095,-231665.15093682296,-221663.09498875399,-205437.16329169346,-188795.13143530549,-171484.63075056503,-157966.96733168725,-151273.95744367366,-151702.18482257368,-299798.36800346849,-315808.01144318335,-329784.92242763954,-339817.93643223966,-335637.72155272221,-324971.91311693704,-308115.53744263924,{"$f":"BX342","v":-290805.19586851832},-272831.84561543696,-258634.60174035333,-251230.20439723987,-250913.77506463189,-406873.46797982219,-422077.3875836308,-435277.57374043734,-444555.81321757648,-439693.9980610463,-428381.3172278034,-410911.34425378684,-392949.63606400986,-374330.4849386171,-359470.92620387074,-351372.69980239059,-350329.47310164158,-513965.71925754892,-528381.18076512998,-540822.79730562516,-549364.44023459952,-543838.97671879642,-531897.34159158031,-516659.3819342897,-498080.79812501877,-478850.54607315804,-463363.69273821748,-454607.05398834456,-452872.85180441791,-621076.14058419422,-634721.42897329316,-646423.7025796721,-654248.00585301395,-648077.93382617249,-635526.35855104041,-628829.53812361485,-609689.87878816924,-589904.66021071153,-573847.09253673756,-564489.14406528836,-527378.40063381486,-658719.40750673716,-636870.6840488133,-613110.77277886996,-585494.93250532332,-543957.24045806017,-496072.696351961,-462973.65623650223,-408548.71751204261,-353484.44928568666,-302132.31465645507,-257449.50924176129,-219725.39125672478,-348951.05485596042,-326372.01817827462,-301914.67553324602,-273623.49152711383,-231482.78151492562,-183029.86242900544,-158059.82141477545,-103112.96322057719,-47533.133981387778,4349.8409724771045,49593.464133570364,{"$f":"EJ342","v":87909.796940428452},-39204.284728517116,-15916.634170447334,9215.3243776299023,38158.981622996522,80880.026547444897,129878.63632894718,142896.37131855552,198320.1486907267,254370.26376549568,306738.4193840404,352496.74107996019,391358.70095413399,420111.02671703725,111468.37511417776,113118.82149004117,116771.31506078134,130329.31602816063,136402.63429398902,142110.84687477385,142776.18697195395,143081.21459682533,139093.64900590305,132189.1106017842,125020.81817645018,114693.73448908352,110836.58680420129,112454.40128865448,116088.32168515063,129578.44583362839,135621.13786845637,141300.53932270576,141962.16551102814,142265.27045268056,144488.51984869957,137211.01505426853,129562.40714501349,118307.07726317969,114189.31000914269,116231.95769531527,120551.54033048659,136146.76674678369,143373.9849331803,150257.38626719287,151402.99217926298,152141.52822757218,147889.4036870366,140177.40401102265,132072.14645238011,120144.8479880587,115781.21943239486,117948.13502410852,122525.55984342702,139051.77624905435,146710.42005465069,154004.72120419404,155218.68440985482,156001.27578600671,151495.26747219771,143322.83173304575,134733.66070816558,122094.27544468343,117470.10566354256,119768.83402722591,{"$f":"GV342","v":124619.49182680731},142132.27545563728,150248.09846201123,157977.82762095646,159264.22675528284,160093.50127230873,155318.45023211098,146658.08843869157,137556.11236002159,124162.12691066072,119261.8594575522,121700.40272986211,126840.60298246745,145398.84884626392,153999.14196111471,162190.29149391176,163553.44853755203,164432.19074023474,159372.03289411432,150194.61377382782,140549.21609724691,126355.57890612999,121162.72847493901,123749.57373282811,129196.59942291467,148862.71837098771,157976.40159602655,166656.51543821086,168101.01023545128,169032.1707475562,163669.88284455705,153944.53585034242,143723.27208677388,128682.24189220837,123179.33885513357,125923.48745792621,131695.65318970804,152535.78179198311,162193.50146869116,171391.76774452516,172922.45338745601,173909.15881636448,168226.70116203307,157920.71262863697,147089.20120669767,131150.18645725504,125318.71809106303,128229.71679544698,134346.43036932213,156430.65332863346,166664.88518887258,176412.23435754108,178034.25348798954,179079.81691997137,173058.07268451431,162136.77578469506,150658.58239725066,133767.97108042389,127588.31928327426,130676.29323819853,137158.12090256013,160560.7067441121,171405.865112092,181735.07397245982,{"$f":"JH342","v":183453.87605643627},184561.80817777931,178180.51908025332,166607.17721073702,154443.69225631299,136544.67156734655,129996.04685663323,133271.73459155147,140140.47018935584,164940.12101994533,176432.67453273342,187378.47643637273,189199.83606904425,190373.85695035761,183611.55510249801,171347.23830740084,158457.54701417132,139489.91225848196,132550.28382762251,136025.07435435965,143303.81259691858,169583.92877382517,181762.52300950349,193361.72465257085,195291.76095523481,196535.81253846892,189369.74821884016,176373.20223484974,162713.9470303088,142613.89911670081,135259.92071554656,139709.69956420653,147422.9136785451,175271.8742781351,188177.46170393517,200469.06689060031,202514.26406479778,203832.52339488067,196238.58851034034,182466.09599312814,167991.3306564645,146691.26149996452,138898.19288945023,143613.55718289246,151787.18119371778,181298.64122293986,194974.61890029849,207999.95969386707,210167.18880166241,211564.0820471503,203516.72902410646,188921.96248913935,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,{"$f":"LT342","v":88141.64184808018},88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,{"$f":"OF342","v":88141.64184808018},88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018]
[null,null,null,"Total Liabilities and Equity",null,null,null,null,null,null,{"$f":"SUM(K319:K324)","v":6701.7446285123187},{"$f":"SUM(L319:L324)","v":13466.39648497399},20294.400602359732,1128791.9865732423,2241862.1250862549,3359523.6779206335,4481795.5846604537,5608696.8630155753,6740246.6091439119,6768073.3344477713,6676670.8518904531,6599006.7521695383,6533873.4203315293,6472116.0509452289,6431287.4950494394,6374645.0661064824,6317231.2905766396,6249162.7966302847,6180333.084055433,6102433.8736805469,6018371.6314669149,5933752.1841837754,6084001.2546828613,6006377.8569080317,5941222.8590300186,5879427.020804299,5896646.2433230756,5960731.4908501273,6037622.0328983217,6116795.7168747457,6197570.6364638843,6270936.5568935992,6330770.9088451471,6376476.4650141103,5114979.6910284031,5101631.0097675873,5092960.5498101553,5091763.9648816399,5119287.99303234,5159922.4175009895,4770821.9760988858,4823434.0814791461,4877393.8814627286,4923734.1583358096,4956360.9750649938,4974678.223567673,4280771.3474582089,4266511.64643142,4256902.7554821568,4254696.5717061991,4281063.6993887601,4320471.5890010055,3945595.4374470571,3996990.2246753192,4049721.9861235796,4094868.1097957944,4126364.9633553573,4143619.3795245853,3446564.8531075041,3431363.3852753481,3420785.2181593459,3417537.0848617479,3442715.447463403,3480865.0355092445,3120181.4887686707,{"$f":"SUM(BX319:BX324)","v":3170327.0936065381},3221798.7547422349,3265718.2422667346,3296052.076078061,3312210.0134261944,2612360.1987723773,2596184.3912347555,2584604.2639919864,2580279.8972902126,2604235.6804653117,2641093.235817045,2294568.6297404869,2343431.1953431554,2393608.6882880582,2436267.0381408785,2465402.7652357323,2480428.5350582013,1778157.3752947259,1760972.7268707864,1748356.0136284258,1742919.0881820726,1765616.4188744286,1801146.1362663275,1463089.2807249427,1510599.8563677953,1559413.812662445,1600741.0159222633,1628607.83464457,1642429.8251024503,943956.37356202758,925726.34656419046,912036.37056177563,905448.4051941504,926849.23648724053,961013.12057961512,618805.79687293549,664852.81566944066,712190.99998741818,752073.92978337326,778557.66870802245,860547.04533657187,248729.98526609782,298902.29151676875,353586.61033044104,415293.24755197042,504843.63737520378,607087.7806284884,330616.74187129806,444648.64701174991,559959.26125087659,667845.6586542211,762393.44825192704,843023.9138801205,248369.40442076558,297416.68326449278,350947.76598049782,411419.4431478054,499590.22457002359,600385.47665738978,320588.32284328644,433078.43225894903,546834.53711564362,653196.98703345575,746280.78727968514,{"$f":"SUM(EJ319:EJ324)","v":825510.06101508357},248010.61825404764,295889.5099900848,348223.80974981259,407414.82526546583,494160.67177786294,593461.70393570152,302691.86123220914,413550.21456440387,525661.3001206622,630408.52388230339,721936.13721706264,799671.08462881588,857186.82184222131,239912.66265360042,244033.24804903771,251349.4967889649,278476.81957725843,290634.8365293204,302062.70199158817,303404.88268201123,304026.49893991114,296062.98959671415,282265.59577768587,267940.75538854481,247298.39427110445,239595.96727954937,243696.04374727904,250975.87814261724,277968.18314858747,290065.687365975,301436.67419471726,302772.17459966894,303390.69695666112,307849.57300685882,293307.00580150483,278022.29783452098,255524.21173487033,247301.31704958936,252298.25959970042,260950.19805654144,292153.49128423631,306620.8356143636,320400.61415744806,322704.87013173511,324195.05501283053,315703.98771169945,300293.23949810769,284096.04524269805,260254.83926623332,251541.04356618019,256836.30006320326,266004.75314546109,299070.86097749794,314401.89556325146,329004.3171692763,331446.13560050423,333025.28346827603,324027.30543629423,307696.54642042483,290532.39108856174,265267.88192566711,256033.87876639277,261645.25834261818,{"$f":"SUM(GV319:GV324)","v":271361.06160923711},306401.19276403007,322647.47930468526,338121.65518446488,340709.24845431792,342382.67033634317,332847.51936030015,315541.82554595411,297352.9822431748,270580.19969718723,260794.93306017306,266741.3080405317,277037.13791158312,314169.14018962276,331385.31858154561,347783.29185055161,350525.36261411052,352298.68660256767,342194.29383646225,323855.46230359399,304580.75788053928,276209.65909396735,265840.21893828642,272141.58831220074,283052.07196699432,322400.82859936613,340644.80070220947,358021.72141321178,360927.491867929,362806.6820481316,352099.06415846752,332665.41731374385,312240.02662717074,282175.19324741967,271186.70482590667,277864.26150836656,289426.09334440099,331123.94300303154,350457.06737664295,368871.37800167594,371950.62090368941,373941.99741263856,362595.14228487172,342001.32042612595,320356.548317448,288496.8655835524,276852.37215122639,283928.57425930322,296180.63930373488,340367.82118595322,360855.11945293949,380368.75143841014,383631.82297050871,385742.08325292822,373717.82887466822,351894.57037159917,328957.62062969914,295195.9373007596,282856.27582102211,290354.92220554157,303338.42689423042,350163.55237856373,371873.9279065546,392552.50996255258,{"$f":"SUM(JH319:JH324)","v":396010.38456433523},398246.6258976768,385504.53201130149,362378.4403631154,338072.17089440033,302294.93887598783,289218.60830656945,297164.91859297099,310923.52935694309,360544.08181643137,383550.55145552068,405463.63027985371,409127.93755722541,411497.6809214002,397994.89301442169,373488.19000097882,347730.85338326142,309817.74583977193,295960.76755544182,304381.46696302132,318961.45708844624,371544.32154245878,395924.26119720691,419145.53537650453,423028.59921464301,425539.81458675989,411230.91976251127,385261.18385877076,357966.15240639867,317789.65907498472,303105.42895759532,312028.8381823966,327479.24343800067,383201.26782389305,409036.67268580513,433644.24056035385,437759.12057169207,440420.25373087369,425257.12797477748,397737.01714876899,368812.49156433775,326237.48990936688,310676.62160777714,320132.75207142922,336505.53562675708,395554.12557904987,422931.88589474931,449008.50822068419,453369.04366730945,456189.04459973704,440120.69092747779,410957.64888950658,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,{"$f":"SUM(LT319:LT324)","v":176283.28369616016},176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616016,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,{"$f":"SUM(OF319:OF324)","v":176283.28369616013},176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013,176283.28369616013]
[]
[null,null,"Difference",null,null,null,null,null,null,null,{"$f":"ROUND(K315-K325,0)","v":0},{"$f":"ROUND(L315-L325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BX315-BX325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(EJ315-EJ325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(GV315-GV325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(JH315-JH325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(LT315-LT325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OF315-OF325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test",null,null,null,null,null,{"$f":"AND(K328:OT328)","v":true},null,{"$f":"K327=0","v":true},{"$f":"L327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Rooftop Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J335","v":0},{"$f":"K335","v":335.08723142561598},673.31982424869943,1014.7200301179864,56439.599328662116,112093.10625431275,167976.1838960317,224089.77923302271,280434.84315077885,337012.3304571957,346255.96439398604,344538.78464354866,338729.96803551889,173893.64627898776,173894.66359781288,188221.77174373387,195114.83636167826,208202.76393998615,222188.34107497736,236719.47467713352,247265.64562822416,250747.84263811816,246869.19493495795,232260.24944931854,214673.55420314029,194073.37443509098,182518.50022108824,185362.93775305868,194793.9652826954,210533.4217692134,227319.83832242433,244811.86755494078,258503.99620834901,265334.54210136912,265004.49240345147,-85695.814614308591,-103364.89395141506,-118945.71566285966,-130538.78018889406,-127771.55498460395,-118449.14851906747,-102869.51702822038,-86911.740792494558,-70280.134420974238,-57458.306860892175,-51493.226719742328,-52682.948130105127,-192739.45469146047,-209571.1226417826,-224341.89906806592,-235146.84391613095,-231665.15093682296,-221663.09498875399,-205437.16329169346,-188795.13143530549,-171484.63075056503,-157966.96733168725,-151273.95744367366,-151702.18482257368,-299798.36800346849,-315808.01144318335,-329784.92242763954,-339817.93643223966,-335637.72155272221,-324971.91311693704,{"$f":"BW335","v":-308115.53744263924},-290805.19586851832,-272831.84561543696,-258634.60174035333,-251230.20439723987,-250913.77506463189,-406873.46797982219,-422077.3875836308,-435277.57374043734,-444555.81321757648,-439693.9980610463,-428381.3172278034,-410911.34425378684,-392949.63606400986,-374330.4849386171,-359470.92620387074,-351372.69980239059,-350329.47310164158,-513965.71925754892,-528381.18076512998,-540822.79730562516,-549364.44023459952,-543838.97671879642,-531897.34159158031,-516659.3819342897,-498080.79812501877,-478850.54607315804,-463363.69273821748,-454607.05398834456,-452872.85180441791,-621076.14058419422,-634721.42897329316,-646423.7025796721,-654248.00585301395,-648077.93382617249,-635526.35855104041,-628829.53812361485,-609689.87878816924,-589904.66021071153,-573847.09253673756,-564489.14406528836,-527378.40063381486,-658719.40750673716,-636870.6840488133,-613110.77277886996,-585494.93250532332,-543957.24045806017,-496072.696351961,-462973.65623650223,-408548.71751204261,-353484.44928568666,-302132.31465645507,-257449.50924176129,-219725.39125672478,-348951.05485596042,-326372.01817827462,-301914.67553324602,-273623.49152711383,-231482.78151492562,-183029.86242900544,-158059.82141477545,-103112.96322057719,-47533.133981387778,4349.8409724771045,{"$f":"EI335","v":49593.464133570364},87909.796940428452,-39204.284728517116,-15916.634170447334,9215.3243776299023,38158.981622996522,80880.026547444897,129878.63632894718,142896.37131855552,198320.1486907267,254370.26376549568,306738.4193840404,352496.74107996019,391358.70095413399,420111.02671703725,111468.37511417776,113118.82149004117,116771.31506078134,130329.31602816063,136402.63429398902,142110.84687477385,142776.18697195395,143081.21459682533,139093.64900590305,132189.1106017842,125020.81817645018,114693.73448908352,110836.58680420129,112454.40128865448,116088.32168515063,129578.44583362839,135621.13786845637,141300.53932270576,141962.16551102814,142265.27045268056,144488.51984869957,137211.01505426853,129562.40714501349,118307.07726317969,114189.31000914269,116231.95769531527,120551.54033048659,136146.76674678369,143373.9849331803,150257.38626719287,151402.99217926298,152141.52822757218,147889.4036870366,140177.40401102265,132072.14645238011,120144.8479880587,115781.21943239486,117948.13502410852,122525.55984342702,139051.77624905435,146710.42005465069,154004.72120419404,155218.68440985482,156001.27578600671,151495.26747219771,143322.83173304575,134733.66070816558,122094.27544468343,117470.10566354256,{"$f":"GU335","v":119768.83402722591},124619.49182680731,142132.27545563728,150248.09846201123,157977.82762095646,159264.22675528284,160093.50127230873,155318.45023211098,146658.08843869157,137556.11236002159,124162.12691066072,119261.8594575522,121700.40272986211,126840.60298246745,145398.84884626392,153999.14196111471,162190.29149391176,163553.44853755203,164432.19074023474,159372.03289411432,150194.61377382782,140549.21609724691,126355.57890612999,121162.72847493901,123749.57373282811,129196.59942291467,148862.71837098771,157976.40159602655,166656.51543821086,168101.01023545128,169032.1707475562,163669.88284455705,153944.53585034242,143723.27208677388,128682.24189220837,123179.33885513357,125923.48745792621,131695.65318970804,152535.78179198311,162193.50146869116,171391.76774452516,172922.45338745601,173909.15881636448,168226.70116203307,157920.71262863697,147089.20120669767,131150.18645725504,125318.71809106303,128229.71679544698,134346.43036932213,156430.65332863346,166664.88518887258,176412.23435754108,178034.25348798954,179079.81691997137,173058.07268451431,162136.77578469506,150658.58239725066,133767.97108042389,127588.31928327426,130676.29323819853,137158.12090256013,160560.7067441121,171405.865112092,{"$f":"JG335","v":181735.07397245982},183453.87605643627,184561.80817777931,178180.51908025332,166607.17721073702,154443.69225631299,136544.67156734655,129996.04685663323,133271.73459155147,140140.47018935584,164940.12101994533,176432.67453273342,187378.47643637273,189199.83606904425,190373.85695035761,183611.55510249801,171347.23830740084,158457.54701417132,139489.91225848196,132550.28382762251,136025.07435435965,143303.81259691858,169583.92877382517,181762.52300950349,193361.72465257085,195291.76095523481,196535.81253846892,189369.74821884016,176373.20223484974,162713.9470303088,142613.89911670081,135259.92071554656,139709.69956420653,147422.9136785451,175271.8742781351,188177.46170393517,200469.06689060031,202514.26406479778,203832.52339488067,196238.58851034034,182466.09599312814,167991.3306564645,146691.26149996452,138898.19288945023,143613.55718289246,151787.18119371778,181298.64122293986,194974.61890029849,207999.95969386707,210167.18880166241,211564.0820471503,203516.72902410646,188921.96248913935,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,{"$f":"LS335","v":88141.64184808018},88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,{"$f":"OE335","v":88141.64184808018},88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K149","v":335.08723142561598},338.23259282308351,341.40020586928705,55424.879298544132,55653.506925650632,55883.077641718934,56113.595336991028,56345.063917756117,56577.48730641685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K270","v":0},0,0,0,0,0,0,0,0,9243.6339367903129,-1717.1797504373972,-5808.8166080297888,-164836.32175653114,1.0173188251355896,14327.108145921004,6893.0646179443829,13087.927578307901,13985.577134991225,14531.133602156162,10546.170951090631,3482.1970098940019,-3878.6477031601971,-14608.945485639426,-17586.695246178242,-20600.179768049304,-11554.874214002759,2844.437531970445,9431.0275296367145,15739.456486518015,16786.41655321094,17492.029232516445,13692.128653408217,6830.5458930201139,-330.04969791766234,-10850.822666021113,-17669.079337106457,-15580.821711444598,-11593.064526034408,2767.2252042901086,9322.4064655364782,15579.631490847089,15957.776235725823,16631.606371520324,12821.827560082065,5965.0801411498487,-1189.7214103627962,-11688.510234133068,-16831.667950322135,-14770.776426283319,-10804.944848065037,3481.6929793079798,10002.055948068966,16225.931697060516,16642.031856387963,17310.500684740466,13517.663418877777,6693.0098880135793,-428.22737890003168,-10876.821422673804,-16009.643439714835,-13976.910984456188,-10033.014004600111,4180.2148795174198,10665.808435785193,{"$f":"BW270","v":16856.375674297771},17310.341574120946,17973.35025308136,14197.243875083619,7404.3973431134682,316.42933260798918,-10082.348558239182,-15203.919603808605,-13200.186156806551,-9278.2394771391137,4861.8151565301769,11312.680833242879,17469.972974016535,17961.708189776997,18619.151125392775,14859.558734746344,8098.2264014801385,1043.2267007490352,-9306.1192148396713,-14415.461507581065,-12441.616540495239,-8541.6429289743264,5525.4635158030433,11941.63512721617,18065.677855586669,18578.583809270945,19230.252051860713,15486.853334940586,8756.63874987292,1734.2021839266781,-8566.200370394934,-13645.28838909894,-11702.2736063789,-7824.303273341804,6170.0720268415153,12551.575275132138,18642.386152814113,19139.659335445664,19785.218577457726,16057.567673974019,9357.9484714492428,37110.743431473544,26858.668659911847,21848.723457923832,23759.911269943375,27615.840273546652,41537.692047263095,47884.544106099158,53942.132151779952,54424.938724459622,55064.268226355933,51352.134629231557,44682.805414693765,37724.11798503653,27519.975348622611,22579.036677685806,24457.342645028602,28291.184006132196,42140.710012188203,48452.919085920192,54477.284331312847,54946.858194198263,55579.829239189414,51882.974953864883,{"$f":"EI270","v":45243.623161093259},38316.332806858089,28159.71982054368,23287.650558069781,25131.958548077237,28943.657245366616,42721.044924448383,48998.609781502273,54989.742801426488,55423.777372171164,56050.115074768983,52368.155618544726,45758.321695919782,38861.959874173815,28752.32576290326,25104.53844445607,24977.179641960684,28629.673212700869,42187.674180080146,48260.99244590853,53969.205026693395,54634.545123873482,54939.572748744846,50952.007157822583,44047.468753703724,36879.176328369707,26552.092641003044,22694.944956120795,24312.759440573998,27946.679837070151,41436.803985547886,47479.496020375875,53158.897474625279,53820.523662947664,54123.62860460009,56346.878000619108,49069.373206188102,41420.765296933081,30165.435415099277,26047.668161062287,28090.31584723488,32409.898482406184,48005.124898703245,55232.343085099863,62115.744419112438,63261.350331182577,63999.886379491778,59747.761838956212,52035.762162942279,43930.504604299756,32003.206139978349,27639.577584314517,29806.493176028151,34383.917995346637,50910.134400973984,58568.778206570343,65863.079356113682,67077.042561774448,67859.633937926323,63353.625624117354,55181.18988496541,46592.018860085234,33952.633596603075,29328.463815462223,{"$f":"GU270","v":31627.192179145568},36477.849978726968,53990.633607556956,62106.456613930888,69836.185772876095,71122.584907202487,71951.859424228387,67176.808384030635,58516.446590611216,49414.470511941254,36020.485062580388,31120.217609471845,33558.760881781753,38698.961134387093,57257.206998183552,65857.500113034359,74048.649645831378,75411.806689471661,76290.548892154387,71230.391046033939,62052.971925747464,52407.574249166573,38213.937058049662,33021.086626858669,35607.931884747755,41054.957574834312,60721.076522907373,69834.759747946227,78514.873590130548,79959.368387370952,80890.528899475874,75528.240996476728,65802.894002262095,55581.630238693571,40540.600044128085,35037.697007053284,37781.845609845906,43554.011341627738,64394.139943902817,74051.859620610863,83250.125896444864,84780.811539375747,85767.516968284181,80085.059313952806,69779.070780556693,58947.559358617407,43008.544609174773,37177.076242982745,40088.074947366687,46204.788521241855,68289.011480553192,78523.243340792294,88270.592509460781,89892.611639909213,90938.175071891077,84916.430836434025,73995.133936614773,62516.940549170351,45626.329232343582,39446.67743519396,42534.651390118241,49016.479054479838,72419.064896031821,83264.223264011729,{"$f":"JG270","v":93593.432124379571},95312.234208356007,96420.166329699074,90038.877232173108,78465.535362656796,66302.050408232797,48403.029719266335,41854.405008552989,45130.09274347125,51998.828341275628,76798.479171865125,88291.032684653226,99236.834588292535,101058.19422096404,102232.21510227743,95469.913254417843,83205.59645932063,70315.905166091121,51348.270410401776,44408.641979542343,47883.432506279467,55162.170748838398,81442.286925744964,93620.881161423313,105220.08280449064,107150.11910715458,108394.17069038871,101228.10637075997,88231.560386769561,74572.305182228622,54472.257268620626,47118.278867466361,51568.057716126357,59281.271830464917,87130.232430054908,100035.81985585502,112327.42504252013,114372.62221671766,115690.88154680056,108096.94666226025,94324.454145047988,79849.688808384322,58549.619651884343,50756.551041370083,55471.915334812322,63645.539345637648,93156.99937485969,106832.97705221832,119858.31784578689,122025.5469535822,123422.44019907007,115375.08717602624,100780.32064105915,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,{"$f":"LS270","v":2.4253192047278086E-13},2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278081E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,{"$f":"OE270","v":2.4253192047278086E-13},2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339849.48435173894,0,0,0,0,0,0,0,0,0,0,0,128367.9963272223,0,0,0,0,0,0,0,0,0,0,0,137219.36175822103,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,145877.34435695116,0,0,0,0,0,0,0,0,0,0,0,154330.12694106766,0,0,0,0,0,2827.7181982960901,0,0,0,0,0,159637.08840938137,0,0,0,0,0,11945.565725388646,0,0,0,0,0,158199.67553283411,0,0,0,0,0,20843.092036321206,0,0,0,0,0,156745.63894785821,0,0,0,0,0,29507.243317082844,0,0,0,0,{"$f":"EJ302","v":0},155273.80148948924,0,0,0,0,0,41972.007811818126,0,0,0,0,0,0,333747.19004731555,23326.733266097275,24977.179641960687,28629.673212700865,42187.674180080154,48260.99244590853,53969.205026693395,54634.54512387349,54939.57274874486,50952.007157822569,44047.468753703724,36879.176328369715,26552.092641003037,22694.944956120798,24312.759440573998,27946.67983707014,41436.803985547893,47479.496020375867,53158.897474625279,53820.523662947671,54123.628604600082,56346.878000619108,49069.373206188102,41420.765296933081,30165.435415099277,26047.668161062298,28090.315847234877,32409.898482406177,48005.124898703252,55232.343085099863,62115.744419112452,63261.350331182563,63999.886379491792,59747.761838956205,52035.762162942294,43930.504604299764,32003.206139978342,27639.577584314506,29806.493176028147,34383.917995346637,50910.134400973984,58568.778206570343,65863.079356113682,67077.042561774448,67859.633937926337,63353.625624117369,55181.189884965403,46592.018860085242,33952.633596603075,29328.463815462226,{"$f":"GV302","v":31627.192179145568},36477.849978726961,53990.633607556963,62106.456613930888,69836.185772876095,71122.584907202487,71951.859424228373,67176.808384030621,58516.446590611224,49414.470511941254,36020.485062580381,31120.217609471845,33558.760881781753,38698.961134387093,57257.206998183552,65857.500113034344,74048.649645831392,75411.806689471676,76290.548892154373,71230.391046033968,62052.971925747457,52407.574249166581,38213.937058049654,33021.086626858661,35607.931884747763,41054.95757483432,60721.076522907388,69834.759747946242,78514.873590130534,79959.368387370938,80890.528899475874,75528.240996476728,65802.894002262095,55581.630238693586,40540.600044128078,35037.697007053277,37781.845609845914,43554.011341627738,64394.139943902803,74051.859620610849,83250.125896444879,84780.811539375733,85767.516968284195,80085.059313952806,69779.070780556707,58947.559358617407,43008.544609174773,37177.076242982745,40088.07494736668,46204.788521241862,68289.011480553207,78523.243340792294,88270.592509460752,89892.611639909228,90938.175071891077,84916.43083643401,73995.133936614759,62516.940549170358,45626.329232343582,39446.67743519396,42534.651390118241,49016.479054479831,72419.064896031836,83264.223264011744,{"$f":"JH302","v":93593.432124379571},95312.234208355992,96420.166329699088,90038.877232173108,78465.535362656796,66302.050408232783,48403.029719266327,41854.405008552989,45130.09274347125,51998.828341275628,76798.479171865125,88291.032684653241,99236.83458829252,101058.19422096405,102232.21510227743,95469.913254417843,83205.596459320644,70315.905166091121,51348.270410401768,44408.641979542343,47883.432506279474,55162.170748838384,81442.286925744964,93620.881161423298,105220.08280449064,107150.11910715459,108394.17069038872,101228.10637075997,88231.560386769561,74572.305182228636,54472.257268620619,47118.278867466361,51568.057716126365,59281.271830464917,87130.232430054923,100035.81985585502,112327.42504252015,114372.62221671766,115690.88154680058,108096.94666226022,94324.454145047974,79849.688808384337,58549.61965188435,50756.55104137009,55471.915334812336,63645.539345637633,93156.99937485969,106832.97705221835,119858.31784578688,122025.54695358222,123422.44019907007,115375.08717602624,100780.32064105917,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,{"$f":"LT302","v":8.5828066488046084E-28},8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,0,0,0,0,0,0,0,3.5340968553901338E-28,{"$f":"OF302","v":8.5828066488046084E-28},8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K331+K332+K333-K334","v":335.08723142561598},{"$f":"L331+L332+L333-L334","v":673.31982424869943},1014.7200301179864,56439.599328662116,112093.10625431275,167976.1838960317,224089.77923302271,280434.84315077885,337012.3304571957,346255.96439398604,344538.78464354866,338729.96803551889,173893.64627898776,173894.66359781288,188221.77174373387,195114.83636167826,208202.76393998615,222188.34107497736,236719.47467713352,247265.64562822416,250747.84263811816,246869.19493495795,232260.24944931854,214673.55420314029,194073.37443509098,182518.50022108824,185362.93775305868,194793.9652826954,210533.4217692134,227319.83832242433,244811.86755494078,258503.99620834901,265334.54210136912,265004.49240345147,-85695.814614308591,-103364.89395141506,-118945.71566285966,-130538.78018889406,-127771.55498460395,-118449.14851906747,-102869.51702822038,-86911.740792494558,-70280.134420974238,-57458.306860892175,-51493.226719742328,-52682.948130105127,-192739.45469146047,-209571.1226417826,-224341.89906806592,-235146.84391613095,-231665.15093682296,-221663.09498875399,-205437.16329169346,-188795.13143530549,-171484.63075056503,-157966.96733168725,-151273.95744367366,-151702.18482257368,-299798.36800346849,-315808.01144318335,-329784.92242763954,-339817.93643223966,-335637.72155272221,-324971.91311693704,-308115.53744263924,{"$f":"BX331+BX332+BX333-BX334","v":-290805.19586851832},-272831.84561543696,-258634.60174035333,-251230.20439723987,-250913.77506463189,-406873.46797982219,-422077.3875836308,-435277.57374043734,-444555.81321757648,-439693.9980610463,-428381.3172278034,-410911.34425378684,-392949.63606400986,-374330.4849386171,-359470.92620387074,-351372.69980239059,-350329.47310164158,-513965.71925754892,-528381.18076512998,-540822.79730562516,-549364.44023459952,-543838.97671879642,-531897.34159158031,-516659.3819342897,-498080.79812501877,-478850.54607315804,-463363.69273821748,-454607.05398834456,-452872.85180441791,-621076.14058419422,-634721.42897329316,-646423.7025796721,-654248.00585301395,-648077.93382617249,-635526.35855104041,-628829.53812361485,-609689.87878816924,-589904.66021071153,-573847.09253673756,-564489.14406528836,-527378.40063381486,-658719.40750673716,-636870.6840488133,-613110.77277886996,-585494.93250532332,-543957.24045806017,-496072.696351961,-462973.65623650223,-408548.71751204261,-353484.44928568666,-302132.31465645507,-257449.50924176129,-219725.39125672478,-348951.05485596042,-326372.01817827462,-301914.67553324602,-273623.49152711383,-231482.78151492562,-183029.86242900544,-158059.82141477545,-103112.96322057719,-47533.133981387778,4349.8409724771045,49593.464133570364,{"$f":"EJ331+EJ332+EJ333-EJ334","v":87909.796940428452},-39204.284728517116,-15916.634170447334,9215.3243776299023,38158.981622996522,80880.026547444897,129878.63632894718,142896.37131855552,198320.1486907267,254370.26376549568,306738.4193840404,352496.74107996019,391358.70095413399,420111.02671703725,111468.37511417776,113118.82149004117,116771.31506078134,130329.31602816063,136402.63429398902,142110.84687477385,142776.18697195395,143081.21459682533,139093.64900590305,132189.1106017842,125020.81817645018,114693.73448908352,110836.58680420129,112454.40128865448,116088.32168515063,129578.44583362839,135621.13786845637,141300.53932270576,141962.16551102814,142265.27045268056,144488.51984869957,137211.01505426853,129562.40714501349,118307.07726317969,114189.31000914269,116231.95769531527,120551.54033048659,136146.76674678369,143373.9849331803,150257.38626719287,151402.99217926298,152141.52822757218,147889.4036870366,140177.40401102265,132072.14645238011,120144.8479880587,115781.21943239486,117948.13502410852,122525.55984342702,139051.77624905435,146710.42005465069,154004.72120419404,155218.68440985482,156001.27578600671,151495.26747219771,143322.83173304575,134733.66070816558,122094.27544468343,117470.10566354256,119768.83402722591,{"$f":"GV331+GV332+GV333-GV334","v":124619.49182680731},142132.27545563728,150248.09846201123,157977.82762095646,159264.22675528284,160093.50127230873,155318.45023211098,146658.08843869157,137556.11236002159,124162.12691066072,119261.8594575522,121700.40272986211,126840.60298246745,145398.84884626392,153999.14196111471,162190.29149391176,163553.44853755203,164432.19074023474,159372.03289411432,150194.61377382782,140549.21609724691,126355.57890612999,121162.72847493901,123749.57373282811,129196.59942291467,148862.71837098771,157976.40159602655,166656.51543821086,168101.01023545128,169032.1707475562,163669.88284455705,153944.53585034242,143723.27208677388,128682.24189220837,123179.33885513357,125923.48745792621,131695.65318970804,152535.78179198311,162193.50146869116,171391.76774452516,172922.45338745601,173909.15881636448,168226.70116203307,157920.71262863697,147089.20120669767,131150.18645725504,125318.71809106303,128229.71679544698,134346.43036932213,156430.65332863346,166664.88518887258,176412.23435754108,178034.25348798954,179079.81691997137,173058.07268451431,162136.77578469506,150658.58239725066,133767.97108042389,127588.31928327426,130676.29323819853,137158.12090256013,160560.7067441121,171405.865112092,181735.07397245982,{"$f":"JH331+JH332+JH333-JH334","v":183453.87605643627},184561.80817777931,178180.51908025332,166607.17721073702,154443.69225631299,136544.67156734655,129996.04685663323,133271.73459155147,140140.47018935584,164940.12101994533,176432.67453273342,187378.47643637273,189199.83606904425,190373.85695035761,183611.55510249801,171347.23830740084,158457.54701417132,139489.91225848196,132550.28382762251,136025.07435435965,143303.81259691858,169583.92877382517,181762.52300950349,193361.72465257085,195291.76095523481,196535.81253846892,189369.74821884016,176373.20223484974,162713.9470303088,142613.89911670081,135259.92071554656,139709.69956420653,147422.9136785451,175271.8742781351,188177.46170393517,200469.06689060031,202514.26406479778,203832.52339488067,196238.58851034034,182466.09599312814,167991.3306564645,146691.26149996452,138898.19288945023,143613.55718289246,151787.18119371778,181298.64122293986,194974.61890029849,207999.95969386707,210167.18880166241,211564.0820471503,203516.72902410646,188921.96248913935,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,{"$f":"LT331+LT332+LT333-LT334","v":88141.64184808018},88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,{"$f":"OF331+OF332+OF333-OF334","v":88141.64184808018},88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018]
[]
[null,"Development Co. Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J342","v":0},{"$f":"K342","v":335.08723142561598},673.31982424869943,1014.7200301179864,56439.599328662116,112093.10625431275,167976.1838960317,224089.77923302271,280434.84315077885,337012.3304571957,346255.96439398604,344538.78464354866,338729.96803551889,173893.64627898776,173894.66359781288,188221.77174373387,195114.83636167826,208202.76393998615,222188.34107497736,236719.47467713352,247265.64562822416,250747.84263811816,246869.19493495795,232260.24944931854,214673.55420314029,194073.37443509098,182518.50022108824,185362.93775305868,194793.9652826954,210533.4217692134,227319.83832242433,244811.86755494078,258503.99620834901,265334.54210136912,265004.49240345147,-85695.814614308591,-103364.89395141506,-118945.71566285966,-130538.78018889406,-127771.55498460395,-118449.14851906747,-102869.51702822038,-86911.740792494558,-70280.134420974238,-57458.306860892175,-51493.226719742328,-52682.948130105127,-192739.45469146047,-209571.1226417826,-224341.89906806592,-235146.84391613095,-231665.15093682296,-221663.09498875399,-205437.16329169346,-188795.13143530549,-171484.63075056503,-157966.96733168725,-151273.95744367366,-151702.18482257368,-299798.36800346849,-315808.01144318335,-329784.92242763954,-339817.93643223966,-335637.72155272221,-324971.91311693704,{"$f":"BW342","v":-308115.53744263924},-290805.19586851832,-272831.84561543696,-258634.60174035333,-251230.20439723987,-250913.77506463189,-406873.46797982219,-422077.3875836308,-435277.57374043734,-444555.81321757648,-439693.9980610463,-428381.3172278034,-410911.34425378684,-392949.63606400986,-374330.4849386171,-359470.92620387074,-351372.69980239059,-350329.47310164158,-513965.71925754892,-528381.18076512998,-540822.79730562516,-549364.44023459952,-543838.97671879642,-531897.34159158031,-516659.3819342897,-498080.79812501877,-478850.54607315804,-463363.69273821748,-454607.05398834456,-452872.85180441791,-621076.14058419422,-634721.42897329316,-646423.7025796721,-654248.00585301395,-648077.93382617249,-635526.35855104041,-628829.53812361485,-609689.87878816924,-589904.66021071153,-573847.09253673756,-564489.14406528836,-527378.40063381486,-658719.40750673716,-636870.6840488133,-613110.77277886996,-585494.93250532332,-543957.24045806017,-496072.696351961,-462973.65623650223,-408548.71751204261,-353484.44928568666,-302132.31465645507,-257449.50924176129,-219725.39125672478,-348951.05485596042,-326372.01817827462,-301914.67553324602,-273623.49152711383,-231482.78151492562,-183029.86242900544,-158059.82141477545,-103112.96322057719,-47533.133981387778,4349.8409724771045,{"$f":"EI342","v":49593.464133570364},87909.796940428452,-39204.284728517116,-15916.634170447334,9215.3243776299023,38158.981622996522,80880.026547444897,129878.63632894718,142896.37131855552,198320.1486907267,254370.26376549568,306738.4193840404,352496.74107996019,391358.70095413399,420111.02671703725,111468.37511417776,113118.82149004117,116771.31506078134,130329.31602816063,136402.63429398902,142110.84687477385,142776.18697195395,143081.21459682533,139093.64900590305,132189.1106017842,125020.81817645018,114693.73448908352,110836.58680420129,112454.40128865448,116088.32168515063,129578.44583362839,135621.13786845637,141300.53932270576,141962.16551102814,142265.27045268056,144488.51984869957,137211.01505426853,129562.40714501349,118307.07726317969,114189.31000914269,116231.95769531527,120551.54033048659,136146.76674678369,143373.9849331803,150257.38626719287,151402.99217926298,152141.52822757218,147889.4036870366,140177.40401102265,132072.14645238011,120144.8479880587,115781.21943239486,117948.13502410852,122525.55984342702,139051.77624905435,146710.42005465069,154004.72120419404,155218.68440985482,156001.27578600671,151495.26747219771,143322.83173304575,134733.66070816558,122094.27544468343,117470.10566354256,{"$f":"GU342","v":119768.83402722591},124619.49182680731,142132.27545563728,150248.09846201123,157977.82762095646,159264.22675528284,160093.50127230873,155318.45023211098,146658.08843869157,137556.11236002159,124162.12691066072,119261.8594575522,121700.40272986211,126840.60298246745,145398.84884626392,153999.14196111471,162190.29149391176,163553.44853755203,164432.19074023474,159372.03289411432,150194.61377382782,140549.21609724691,126355.57890612999,121162.72847493901,123749.57373282811,129196.59942291467,148862.71837098771,157976.40159602655,166656.51543821086,168101.01023545128,169032.1707475562,163669.88284455705,153944.53585034242,143723.27208677388,128682.24189220837,123179.33885513357,125923.48745792621,131695.65318970804,152535.78179198311,162193.50146869116,171391.76774452516,172922.45338745601,173909.15881636448,168226.70116203307,157920.71262863697,147089.20120669767,131150.18645725504,125318.71809106303,128229.71679544698,134346.43036932213,156430.65332863346,166664.88518887258,176412.23435754108,178034.25348798954,179079.81691997137,173058.07268451431,162136.77578469506,150658.58239725066,133767.97108042389,127588.31928327426,130676.29323819853,137158.12090256013,160560.7067441121,171405.865112092,{"$f":"JG342","v":181735.07397245982},183453.87605643627,184561.80817777931,178180.51908025332,166607.17721073702,154443.69225631299,136544.67156734655,129996.04685663323,133271.73459155147,140140.47018935584,164940.12101994533,176432.67453273342,187378.47643637273,189199.83606904425,190373.85695035761,183611.55510249801,171347.23830740084,158457.54701417132,139489.91225848196,132550.28382762251,136025.07435435965,143303.81259691858,169583.92877382517,181762.52300950349,193361.72465257085,195291.76095523481,196535.81253846892,189369.74821884016,176373.20223484974,162713.9470303088,142613.89911670081,135259.92071554656,139709.69956420653,147422.9136785451,175271.8742781351,188177.46170393517,200469.06689060031,202514.26406479778,203832.52339488067,196238.58851034034,182466.09599312814,167991.3306564645,146691.26149996452,138898.19288945023,143613.55718289246,151787.18119371778,181298.64122293986,194974.61890029849,207999.95969386707,210167.18880166241,211564.0820471503,203516.72902410646,188921.96248913935,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,{"$f":"LS342","v":88141.64184808018},88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,{"$f":"OE342","v":88141.64184808018},88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K150","v":335.08723142561598},338.23259282308351,341.40020586928705,55424.879298544132,55653.506925650632,55883.077641718934,56113.595336991028,56345.063917756117,56577.48730641685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K271","v":0},0,0,0,0,0,0,0,0,9243.6339367903129,-1717.1797504373972,-5808.8166080297888,-164836.32175653114,1.0173188251355896,14327.108145921004,6893.0646179443829,13087.927578307901,13985.577134991225,14531.133602156162,10546.170951090631,3482.1970098940019,-3878.6477031601971,-14608.945485639426,-17586.695246178242,-20600.179768049304,-11554.874214002759,2844.437531970445,9431.0275296367145,15739.456486518015,16786.41655321094,17492.029232516445,13692.128653408217,6830.5458930201139,-330.04969791766234,-10850.822666021113,-17669.079337106457,-15580.821711444598,-11593.064526034408,2767.2252042901086,9322.4064655364782,15579.631490847089,15957.776235725823,16631.606371520324,12821.827560082065,5965.0801411498487,-1189.7214103627962,-11688.510234133068,-16831.667950322135,-14770.776426283319,-10804.944848065037,3481.6929793079798,10002.055948068966,16225.931697060516,16642.031856387963,17310.500684740466,13517.663418877777,6693.0098880135793,-428.22737890003168,-10876.821422673804,-16009.643439714835,-13976.910984456188,-10033.014004600111,4180.2148795174198,10665.808435785193,{"$f":"BW271","v":16856.375674297771},17310.341574120946,17973.35025308136,14197.243875083619,7404.3973431134682,316.42933260798918,-10082.348558239182,-15203.919603808605,-13200.186156806551,-9278.2394771391137,4861.8151565301769,11312.680833242879,17469.972974016535,17961.708189776997,18619.151125392775,14859.558734746344,8098.2264014801385,1043.2267007490352,-9306.1192148396713,-14415.461507581065,-12441.616540495239,-8541.6429289743264,5525.4635158030433,11941.63512721617,18065.677855586669,18578.583809270945,19230.252051860713,15486.853334940586,8756.63874987292,1734.2021839266781,-8566.200370394934,-13645.28838909894,-11702.2736063789,-7824.303273341804,6170.0720268415153,12551.575275132138,18642.386152814113,19139.659335445664,19785.218577457726,16057.567673974019,9357.9484714492428,37110.743431473544,26858.668659911847,21848.723457923832,23759.911269943375,27615.840273546652,41537.692047263095,47884.544106099158,53942.132151779952,54424.938724459622,55064.268226355933,51352.134629231557,44682.805414693765,37724.11798503653,27519.975348622611,22579.036677685806,24457.342645028602,28291.184006132196,42140.710012188203,48452.919085920192,54477.284331312847,54946.858194198263,55579.829239189414,51882.974953864883,{"$f":"EI271","v":45243.623161093259},38316.332806858089,28159.71982054368,23287.650558069781,25131.958548077237,28943.657245366616,42721.044924448383,48998.609781502273,54989.742801426488,55423.777372171164,56050.115074768983,52368.155618544726,45758.321695919782,38861.959874173815,28752.32576290326,25104.53844445607,24977.179641960684,28629.673212700869,42187.674180080146,48260.99244590853,53969.205026693395,54634.545123873482,54939.572748744846,50952.007157822583,44047.468753703724,36879.176328369707,26552.092641003044,22694.944956120795,24312.759440573998,27946.679837070151,41436.803985547886,47479.496020375875,53158.897474625279,53820.523662947664,54123.62860460009,56346.878000619108,49069.373206188102,41420.765296933081,30165.435415099277,26047.668161062287,28090.31584723488,32409.898482406184,48005.124898703245,55232.343085099863,62115.744419112438,63261.350331182577,63999.886379491778,59747.761838956212,52035.762162942279,43930.504604299756,32003.206139978349,27639.577584314517,29806.493176028151,34383.917995346637,50910.134400973984,58568.778206570343,65863.079356113682,67077.042561774448,67859.633937926323,63353.625624117354,55181.18988496541,46592.018860085234,33952.633596603075,29328.463815462223,{"$f":"GU271","v":31627.192179145568},36477.849978726968,53990.633607556956,62106.456613930888,69836.185772876095,71122.584907202487,71951.859424228387,67176.808384030635,58516.446590611216,49414.470511941254,36020.485062580388,31120.217609471845,33558.760881781753,38698.961134387093,57257.206998183552,65857.500113034359,74048.649645831378,75411.806689471661,76290.548892154387,71230.391046033939,62052.971925747464,52407.574249166573,38213.937058049662,33021.086626858669,35607.931884747755,41054.957574834312,60721.076522907373,69834.759747946227,78514.873590130548,79959.368387370952,80890.528899475874,75528.240996476728,65802.894002262095,55581.630238693571,40540.600044128085,35037.697007053284,37781.845609845906,43554.011341627738,64394.139943902817,74051.859620610863,83250.125896444864,84780.811539375747,85767.516968284181,80085.059313952806,69779.070780556693,58947.559358617407,43008.544609174773,37177.076242982745,40088.074947366687,46204.788521241855,68289.011480553192,78523.243340792294,88270.592509460781,89892.611639909213,90938.175071891077,84916.430836434025,73995.133936614773,62516.940549170351,45626.329232343582,39446.67743519396,42534.651390118241,49016.479054479838,72419.064896031821,83264.223264011729,{"$f":"JG271","v":93593.432124379571},95312.234208356007,96420.166329699074,90038.877232173108,78465.535362656796,66302.050408232797,48403.029719266335,41854.405008552989,45130.09274347125,51998.828341275628,76798.479171865125,88291.032684653226,99236.834588292535,101058.19422096404,102232.21510227743,95469.913254417843,83205.59645932063,70315.905166091121,51348.270410401776,44408.641979542343,47883.432506279467,55162.170748838398,81442.286925744964,93620.881161423313,105220.08280449064,107150.11910715458,108394.17069038871,101228.10637075997,88231.560386769561,74572.305182228622,54472.257268620626,47118.278867466361,51568.057716126357,59281.271830464917,87130.232430054908,100035.81985585502,112327.42504252013,114372.62221671766,115690.88154680056,108096.94666226025,94324.454145047988,79849.688808384322,58549.619651884343,50756.551041370083,55471.915334812322,63645.539345637648,93156.99937485969,106832.97705221832,119858.31784578689,122025.5469535822,123422.44019907007,115375.08717602624,100780.32064105915,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,{"$f":"LS271","v":2.4253192047278086E-13},2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278081E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,{"$f":"OE271","v":2.4253192047278086E-13},2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13,2.4253192047278086E-13]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K303","v":0},{"$f":"L303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339849.48435173894,0,0,0,0,0,0,0,0,0,0,0,128367.9963272223,0,0,0,0,0,0,0,0,0,0,0,137219.36175822103,0,0,0,0,0,0,{"$f":"BX303","v":0},0,0,0,0,145877.34435695116,0,0,0,0,0,0,0,0,0,0,0,154330.12694106766,0,0,0,0,0,2827.7181982960901,0,0,0,0,0,159637.08840938137,0,0,0,0,0,11945.565725388646,0,0,0,0,0,158199.67553283411,0,0,0,0,0,20843.092036321206,0,0,0,0,0,156745.63894785821,0,0,0,0,0,29507.243317082844,0,0,0,0,{"$f":"EJ303","v":0},155273.80148948924,0,0,0,0,0,41972.007811818126,0,0,0,0,0,0,333747.19004731555,23326.733266097275,24977.179641960687,28629.673212700865,42187.674180080154,48260.99244590853,53969.205026693395,54634.54512387349,54939.57274874486,50952.007157822569,44047.468753703724,36879.176328369715,26552.092641003037,22694.944956120798,24312.759440573998,27946.67983707014,41436.803985547893,47479.496020375867,53158.897474625279,53820.523662947671,54123.628604600082,56346.878000619108,49069.373206188102,41420.765296933081,30165.435415099277,26047.668161062298,28090.315847234877,32409.898482406177,48005.124898703252,55232.343085099863,62115.744419112452,63261.350331182563,63999.886379491792,59747.761838956205,52035.762162942294,43930.504604299764,32003.206139978342,27639.577584314506,29806.493176028147,34383.917995346637,50910.134400973984,58568.778206570343,65863.079356113682,67077.042561774448,67859.633937926337,63353.625624117369,55181.189884965403,46592.018860085242,33952.633596603075,29328.463815462226,{"$f":"GV303","v":31627.192179145568},36477.849978726961,53990.633607556963,62106.456613930888,69836.185772876095,71122.584907202487,71951.859424228373,67176.808384030621,58516.446590611224,49414.470511941254,36020.485062580381,31120.217609471845,33558.760881781753,38698.961134387093,57257.206998183552,65857.500113034344,74048.649645831392,75411.806689471676,76290.548892154373,71230.391046033968,62052.971925747457,52407.574249166581,38213.937058049654,33021.086626858661,35607.931884747763,41054.95757483432,60721.076522907388,69834.759747946242,78514.873590130534,79959.368387370938,80890.528899475874,75528.240996476728,65802.894002262095,55581.630238693586,40540.600044128078,35037.697007053277,37781.845609845914,43554.011341627738,64394.139943902803,74051.859620610849,83250.125896444879,84780.811539375733,85767.516968284195,80085.059313952806,69779.070780556707,58947.559358617407,43008.544609174773,37177.076242982745,40088.07494736668,46204.788521241862,68289.011480553207,78523.243340792294,88270.592509460752,89892.611639909228,90938.175071891077,84916.43083643401,73995.133936614759,62516.940549170358,45626.329232343582,39446.67743519396,42534.651390118241,49016.479054479831,72419.064896031836,83264.223264011744,{"$f":"JH303","v":93593.432124379571},95312.234208355992,96420.166329699088,90038.877232173108,78465.535362656796,66302.050408232783,48403.029719266327,41854.405008552989,45130.09274347125,51998.828341275628,76798.479171865125,88291.032684653241,99236.83458829252,101058.19422096405,102232.21510227743,95469.913254417843,83205.596459320644,70315.905166091121,51348.270410401768,44408.641979542343,47883.432506279474,55162.170748838384,81442.286925744964,93620.881161423298,105220.08280449064,107150.11910715459,108394.17069038872,101228.10637075997,88231.560386769561,74572.305182228636,54472.257268620619,47118.278867466361,51568.057716126365,59281.271830464917,87130.232430054923,100035.81985585502,112327.42504252015,114372.62221671766,115690.88154680058,108096.94666226022,94324.454145047974,79849.688808384337,58549.61965188435,50756.55104137009,55471.915334812336,63645.539345637633,93156.99937485969,106832.97705221835,119858.31784578688,122025.54695358222,123422.44019907007,115375.08717602624,100780.32064105917,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,{"$f":"LT303","v":8.5828066488046084E-28},8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,0,0,0,0,0,0,0,3.5340968553901338E-28,{"$f":"OF303","v":8.5828066488046084E-28},8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K338+K339+K340-K341","v":335.08723142561598},{"$f":"L338+L339+L340-L341","v":673.31982424869943},1014.7200301179864,56439.599328662116,112093.10625431275,167976.1838960317,224089.77923302271,280434.84315077885,337012.3304571957,346255.96439398604,344538.78464354866,338729.96803551889,173893.64627898776,173894.66359781288,188221.77174373387,195114.83636167826,208202.76393998615,222188.34107497736,236719.47467713352,247265.64562822416,250747.84263811816,246869.19493495795,232260.24944931854,214673.55420314029,194073.37443509098,182518.50022108824,185362.93775305868,194793.9652826954,210533.4217692134,227319.83832242433,244811.86755494078,258503.99620834901,265334.54210136912,265004.49240345147,-85695.814614308591,-103364.89395141506,-118945.71566285966,-130538.78018889406,-127771.55498460395,-118449.14851906747,-102869.51702822038,-86911.740792494558,-70280.134420974238,-57458.306860892175,-51493.226719742328,-52682.948130105127,-192739.45469146047,-209571.1226417826,-224341.89906806592,-235146.84391613095,-231665.15093682296,-221663.09498875399,-205437.16329169346,-188795.13143530549,-171484.63075056503,-157966.96733168725,-151273.95744367366,-151702.18482257368,-299798.36800346849,-315808.01144318335,-329784.92242763954,-339817.93643223966,-335637.72155272221,-324971.91311693704,-308115.53744263924,{"$f":"BX338+BX339+BX340-BX341","v":-290805.19586851832},-272831.84561543696,-258634.60174035333,-251230.20439723987,-250913.77506463189,-406873.46797982219,-422077.3875836308,-435277.57374043734,-444555.81321757648,-439693.9980610463,-428381.3172278034,-410911.34425378684,-392949.63606400986,-374330.4849386171,-359470.92620387074,-351372.69980239059,-350329.47310164158,-513965.71925754892,-528381.18076512998,-540822.79730562516,-549364.44023459952,-543838.97671879642,-531897.34159158031,-516659.3819342897,-498080.79812501877,-478850.54607315804,-463363.69273821748,-454607.05398834456,-452872.85180441791,-621076.14058419422,-634721.42897329316,-646423.7025796721,-654248.00585301395,-648077.93382617249,-635526.35855104041,-628829.53812361485,-609689.87878816924,-589904.66021071153,-573847.09253673756,-564489.14406528836,-527378.40063381486,-658719.40750673716,-636870.6840488133,-613110.77277886996,-585494.93250532332,-543957.24045806017,-496072.696351961,-462973.65623650223,-408548.71751204261,-353484.44928568666,-302132.31465645507,-257449.50924176129,-219725.39125672478,-348951.05485596042,-326372.01817827462,-301914.67553324602,-273623.49152711383,-231482.78151492562,-183029.86242900544,-158059.82141477545,-103112.96322057719,-47533.133981387778,4349.8409724771045,49593.464133570364,{"$f":"EJ338+EJ339+EJ340-EJ341","v":87909.796940428452},-39204.284728517116,-15916.634170447334,9215.3243776299023,38158.981622996522,80880.026547444897,129878.63632894718,142896.37131855552,198320.1486907267,254370.26376549568,306738.4193840404,352496.74107996019,391358.70095413399,420111.02671703725,111468.37511417776,113118.82149004117,116771.31506078134,130329.31602816063,136402.63429398902,142110.84687477385,142776.18697195395,143081.21459682533,139093.64900590305,132189.1106017842,125020.81817645018,114693.73448908352,110836.58680420129,112454.40128865448,116088.32168515063,129578.44583362839,135621.13786845637,141300.53932270576,141962.16551102814,142265.27045268056,144488.51984869957,137211.01505426853,129562.40714501349,118307.07726317969,114189.31000914269,116231.95769531527,120551.54033048659,136146.76674678369,143373.9849331803,150257.38626719287,151402.99217926298,152141.52822757218,147889.4036870366,140177.40401102265,132072.14645238011,120144.8479880587,115781.21943239486,117948.13502410852,122525.55984342702,139051.77624905435,146710.42005465069,154004.72120419404,155218.68440985482,156001.27578600671,151495.26747219771,143322.83173304575,134733.66070816558,122094.27544468343,117470.10566354256,119768.83402722591,{"$f":"GV338+GV339+GV340-GV341","v":124619.49182680731},142132.27545563728,150248.09846201123,157977.82762095646,159264.22675528284,160093.50127230873,155318.45023211098,146658.08843869157,137556.11236002159,124162.12691066072,119261.8594575522,121700.40272986211,126840.60298246745,145398.84884626392,153999.14196111471,162190.29149391176,163553.44853755203,164432.19074023474,159372.03289411432,150194.61377382782,140549.21609724691,126355.57890612999,121162.72847493901,123749.57373282811,129196.59942291467,148862.71837098771,157976.40159602655,166656.51543821086,168101.01023545128,169032.1707475562,163669.88284455705,153944.53585034242,143723.27208677388,128682.24189220837,123179.33885513357,125923.48745792621,131695.65318970804,152535.78179198311,162193.50146869116,171391.76774452516,172922.45338745601,173909.15881636448,168226.70116203307,157920.71262863697,147089.20120669767,131150.18645725504,125318.71809106303,128229.71679544698,134346.43036932213,156430.65332863346,166664.88518887258,176412.23435754108,178034.25348798954,179079.81691997137,173058.07268451431,162136.77578469506,150658.58239725066,133767.97108042389,127588.31928327426,130676.29323819853,137158.12090256013,160560.7067441121,171405.865112092,181735.07397245982,{"$f":"JH338+JH339+JH340-JH341","v":183453.87605643627},184561.80817777931,178180.51908025332,166607.17721073702,154443.69225631299,136544.67156734655,129996.04685663323,133271.73459155147,140140.47018935584,164940.12101994533,176432.67453273342,187378.47643637273,189199.83606904425,190373.85695035761,183611.55510249801,171347.23830740084,158457.54701417132,139489.91225848196,132550.28382762251,136025.07435435965,143303.81259691858,169583.92877382517,181762.52300950349,193361.72465257085,195291.76095523481,196535.81253846892,189369.74821884016,176373.20223484974,162713.9470303088,142613.89911670081,135259.92071554656,139709.69956420653,147422.9136785451,175271.8742781351,188177.46170393517,200469.06689060031,202514.26406479778,203832.52339488067,196238.58851034034,182466.09599312814,167991.3306564645,146691.26149996452,138898.19288945023,143613.55718289246,151787.18119371778,181298.64122293986,194974.61890029849,207999.95969386707,210167.18880166241,211564.0820471503,203516.72902410646,188921.96248913935,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,{"$f":"LT338+LT339+LT340-LT341","v":88141.64184808018},88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,{"$f":"OF338+OF339+OF340-OF341","v":88141.64184808018},88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018,88141.64184808018]
[]
[]
[]
[]
[null,"Equity Cash Flow",null,null,null,null,null,null,null,null,{"$f":"K300-(K149+K150)-0.00001","v":-670.17447285123194},{"$f":"L300-(L149+L150)","v":-676.46518564616701},-682.8004117385741,-110849.75859708826,-111307.01385130126,-111766.15528343787,-112227.19067398206,-112690.12783551223,-113154.9746128337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,679698.96870347788,0,0,0,0,0,0,0,0,0,0,0,256735.99265444459,0,0,0,0,0,0,0,0,0,0,0,274438.72351644206,0,0,0,0,0,0,{"$f":"BX300-(BX149+BX150)","v":0},0,0,0,0,291754.68871390232,0,0,0,0,0,0,0,0,0,0,0,308660.25388213532,0,0,0,0,0,5655.4363965921802,0,0,0,0,0,319274.17681876273,0,0,0,0,0,23891.131450777291,0,0,0,0,0,316399.35106566822,0,0,0,0,0,41686.184072642413,0,0,0,0,0,313491.27789571643,0,0,0,0,0,59014.486634165689,0,0,0,0,{"$f":"EJ300-(EJ149+EJ150)","v":0},310547.60297897848,0,0,0,0,0,83944.015623636253,0,0,0,0,0,0,667494.38009463111,46653.46653219455,49954.359283921374,57259.346425401731,84375.348360160307,96521.984891817061,107938.41005338679,109269.09024774698,109879.14549748972,101904.01431564514,88094.937507407449,73758.352656739429,53104.185282006074,45389.889912241597,48625.518881147997,55893.35967414028,82873.607971095786,94958.992040751735,106317.79494925056,107641.04732589534,108247.25720920016,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124596,56180.631694469754,64819.796964812354,96010.249797406505,110464.68617019973,124231.4888382249,126522.70066236513,127999.77275898358,119495.52367791241,104071.52432588459,87861.009208599527,64006.412279956683,55279.155168629011,59612.986352056294,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585267,126707.25124823474,110362.37976993081,93184.037720170483,67905.267193206149,58656.927630924452,{"$f":"GV300-(GV149+GV150)","v":63254.384358291136},72955.699957453922,107981.26721511393,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845675,134353.61676806124,117032.89318122245,98828.941023882508,72040.970125160762,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606869,148097.29929166278,150823.61337894335,152581.09778430875,142460.78209206794,124105.94385149491,104815.14849833316,76427.874116099309,66042.173253717323,71215.863769495525,82109.915149668639,121442.15304581478,139669.51949589248,157029.74718026107,159918.73677474188,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738717,81081.200088256155,70075.394014106554,75563.691219691827,87108.022683255476,128788.27988780561,148103.7192412217,166500.25179288976,169561.62307875147,171535.03393656839,160170.11862790561,139558.14156111341,117895.11871723481,86017.089218349545,74354.152485965489,80176.14989473336,92409.577042483725,136578.02296110641,157046.48668158459,176541.1850189215,179785.22327981846,181876.35014378215,169832.86167286802,147990.26787322952,125033.88109834072,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959661,144838.12979206367,166528.44652802349,{"$f":"JH300-(JH149+JH150)","v":187186.86424875914},190624.46841671198,192840.33265939818,180077.75446434622,156931.07072531359,132604.10081646557,96806.059438532655,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930648,198473.66917658504,202116.38844192811,204464.43020455487,190939.82650883569,166411.19291864129,140631.81033218224,102696.54082080354,88817.283959084685,95766.865012558948,110324.34149767677,162884.57385148993,187241.7623228466,210440.16560898127,214300.23821430918,216788.34138077745,202456.21274151994,176463.12077353912,149144.61036445727,108944.51453724124,94236.557734932721,103136.11543225273,118562.54366092983,174260.46486010985,200071.63971171004,224654.85008504029,228745.24443343532,231381.76309360116,216193.89332452044,188648.90829009595,159699.37761676867,117099.2393037687,101513.10208274018,110943.83066962467,127291.07869127527,186313.99874971938,213665.95410443671,239716.63569157376,244051.09390716444,246844.88039814014,230750.17435205248,201560.64128211833,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,{"$f":"LT300-(LT149+LT150)","v":1.7165613297609217E-27},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,0,0,0,0,0,0,0,7.0681937107802676E-28,{"$f":"OF300-(OF149+OF150)","v":1.7165613297609217E-27},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27]
[null,"IRR (EGP)",null,null,null,null,{"$f":"XIRR(K347:OT347,K2:OT2)","v":0.40799792408943181}]
[]
[null,"Equity cash Flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K347/K55","v":-46.13898537561203},-46.57207723065217,-47.00823365837342,-7631.5878894069965,-7663.0681894508007,-7694.6783457322845,-7726.4188939084306,-7758.2903718458028,-7790.2933196296653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42086.256863823612,0,0,0,0,0,0,0,0,0,0,0,15075.864124893504,0,0,0,0,0,0,0,0,0,0,0,15283.140764048918,0,0,0,0,0,{"$f":"BW347/BW55","v":0},0,0,0,0,0,15408.374759355096,0,0,0,0,0,0,0,0,0,0,0,15459.358325093843,0,0,0,0,0,268.62636976217141,0,0,0,0,0,15165.136173984718,0,0,0,0,0,1076.1950852028197,0,0,0,0,0,14252.461306814974,0,0,0,0,0,1780.8124959956929,0,0,0,0,0,13392.187303340343,0,0,0,0,0,2390.8726946739725,0,0,0,{"$f":"EI347/EI55","v":0},0,12581.313957055487,0,0,0,0,0,3225.2198589366162,0,0,0,0,0,0,25645.855924524276,1699.9074201747549,1820.1816998574729,2086.3527428498383,3074.3756341940466,3516.9613433627364,3932.9404181573159,3981.4262715013861,4003.6547900411306,3713.0657796075911,3209.9059101070607,2687.5252859191942,1934.9515762332953,1568.4556608383318,1680.2633912044068,1931.4049131574293,2863.7121572155538,3281.324737772728,3673.8301780068314,3719.5553975409407,3740.5030871027334,3894.1526380218243,3391.2017115634217,2862.6037177811791,2084.7438947282071,1707.1973530812127,1841.0750845368129,2124.1860331093117,3146.3170390011942,3619.9981256022875,4071.1450177140582,4146.2294885644624,4194.6340819826692,3915.9444228666348,3410.4901398788261,2879.2612342971415,2097.5308989062009,1717.9797707427369,1852.6676884619901,2137.1844549608991,3164.3964441881462,3640.4310394782551,4093.8193656346057,4169.2750857297915,4217.9182369822065,3937.8404714552989,3429.8703610319831,2895.9974382935461,2110.3773205096527,{"$f":"GU347/GU55","v":1728.8118316177449},1864.3139437575528,2150.2434983298622,3182.5617176742016,3660.9615044825928,4116.6023900491919,4192.4311841380859,4241.3140579808551,3959.8412612188131,3449.3427902194462,2912.8126795762018,2123.2834132951934,1739.6937428020967,1876.0140772427687,2163.3634244878708,3200.8132460727634,3681.5899651152431,4139.4945905708873,4215.6982922620928,4264.8220590277188,3981.9472715517068,3468.9078442896257,2929.7073092754226,2136.2494318641243,1750.6257120237353,1887.7683164649793,2176.5444956038941,3219.1514175157508,3702.3168676804112,4162.4964688889659,4239.0769206926543,4288.4427563155859,4004.1589838176615,3488.5659417468792,2946.681679848446,2149.2756316624213,1761.6079476418465,1899.5768896992154,2189.7869747446407,3237.5766216570951,3723.142660291458,4185.6085287751457,4262.5675821451614,4312.1766681874496,4026.4768813551896,3508.3175027555749,2963.7361450818494,2162.3622689807335,1772.6406586459791,1911.4400259477777,2203.091125874967,3256.0892496762563,3744.0677928758214,4208.8312760898134,4286.1707914659655,4336.0243151430541,4048.9014494832495,3528.1629491441313,2980.8710600939307,2175.5096009543227,1783.7240546551211,1923.3579549397793,2216.4572138582366,3274.689694281652,{"$f":"JG347/JG55","v":3765.0927171798699},4232.165218788251,4309.8870656387726,4359.9862198453975,4071.4331755068583,3548.1027044090456,2998.0867813370428,2188.7178855629654,1794.8583459167362,1935.3309071306317,2229.8855044566535,3293.3783497141226,3786.2178867737753,4255.6108669268451,4333.7169237910703,4384.0629071272378,4094.0725487227005,3568.1371937188796,3015.3836665999156,2201.9873816308086,1806.0437433057434,1947.3591137015021,2243.3762643315436,3312.1556117503387,3807.4437570563509,4279.1687326692927,4357.6608872004972,4408.2549039976029,4116.8200604247213,3588.266843918253,3032.7620750099431,2215.318348826188,1916.2412753608783,2097.2081973491431,2410.8949364841969,3543.4772179155379,4068.3312639993796,4568.2154228706968,4651.3910255380242,4705.002978280183,4396.167175743969,3836.0571874246939,3247.3866447824976,2381.1395604920608,2064.205239202628,2255.973187961381,2588.3842198430802,3788.5782668969664,4344.7631177906478,4874.4873830696088,4962.6258713450889,5019.4357667533195,4692.1600174940613,4098.6091766998761,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,{"$f":"LS347/LS55","v":3.49051976307163E-29},3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,0,0,0,0,0,0,0,{"$f":"OE347/OE55","v":1.4372728436177304E-29},3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29]
[null,"IRR (EURO)",null,null,null,null,{"$f":"XIRR(K350:OT350,K2:OT2)","v":0.34016892313957214}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,87973.668253066571,66052.04087861118,57868.767163426404,61765.037213334756,69488.435017136217,98140.616671327982,110978.89548227449,123045.79775348122,124457.95149771711,125108.85634456467,116690.23296322257,102108.54715487384,86969.625527813885,88178.765905126318,80128.480335572836,84071.184660923987,91849.169681432701,120791.60332903311,134364.40530017373,147249.23510949852,149607.90062257514,151223.25866861737,143824.04746179641,130249.68343439681,1013325.6712555833,86217.371968485473,78489.250943959356,82620.685489306648,90620.299894974931,119387.54377299036,348186.16427524912,141384.70664035916,143486.06127311947,144845.9794467329,137234.35467986911,123476.45869753133,587776.44169839413,82679.800902452087,74986.017348795343,79062.91999280997,87018.365081336611,115638.04749909906,354864.95798569301,137588.12209185871,139675.00523372999,141024.11637542924,133446.31165869714,119752.80073612113,602892.91905223567,79111.683366706202,71451.831813537297,75472.61425666108,83383.862780624797,111856.46949858297,{"$f":"BW285","v":361353.08269994205},133759.63852879655,135831.87131089732,137169.97669338039,129625.56955211607,115995.86744651836,617622.63074154011,75511.192502269245,67884.856084459723,71847.836016026631,79714.846758295622,108040.84692163079,367639.05431526178,129897.26351784977,131954.65348379806,133281.54079649769,125770.09619119558,112203.61476446556,631941.9424016173,71876.399035086171,64283.148777508781,68186.544751844558,76009.261784736664,104189.10719031662,373710.74573045335,125965.90335143183,128008.05125096775,129323.30026556121,121844.17511763942,108340.11771747458,639969.61183008878,68205.265470065919,60644.65953116295,64486.585561959444,72264.937463213253,100299.06178300388,379555.35041685554,121922.94203899812,123949.19782481385,125252.13613425524,117804.43480075955,104361.75147125294,634508.53256883845,64495.63995426755,56967.222826032892,60745.682683490588,68479.581706532335,96368.399664932993,385159.34391499945,117841.98944840266,119852.13012906321,121142.514953493,113725.77500405342,100343.85225860609,629014.20589073084,60745.249790259673,53248.551452085987,56961.43264646559,64650.773842306662,92394.68034472772,390508.44313806319,113720.72124925534,115714.50779986464,116992.08031139219,{"$f":"EI285","v":109605.82424706037},96284.034167808481,623484.27746583696,56951.694579585368,49486.229603277541,53131.297037597324,60775.957325542964,88375.326535386135,395587.56335641682,109509.45894095006,111486.35992149785,112750.56724908006,105394.02287937576,92131.441858635895,78261.353159189675,667494.38009463111,46653.46653219455,49954.359283921374,57259.346425401731,84375.348360160307,96521.984891817061,107938.41005338679,109269.09024774698,109879.14549748972,101904.01431564514,88094.937507407449,73758.352656739429,53104.185282006074,45389.889912241597,48625.518881147997,55893.35967414028,82873.607971095786,94958.992040751735,106317.79494925056,107641.04732589534,108247.25720920016,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124596,56180.631694469754,64819.796964812354,96010.249797406505,110464.68617019973,124231.4888382249,126522.70066236513,127999.77275898358,119495.52367791241,104071.52432588459,87861.009208599527,64006.412279956683,55279.155168629011,59612.986352056294,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585267,126707.25124823474,110362.37976993081,93184.037720170483,67905.267193206149,{"$f":"GU285","v":58656.927630924452},63254.384358291136,72955.699957453922,107981.26721511393,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845675,134353.61676806124,117032.89318122245,98828.941023882508,72040.970125160762,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606869,148097.29929166278,150823.61337894335,152581.09778430875,142460.78209206794,124105.94385149491,104815.14849833316,76427.874116099309,66042.173253717323,71215.863769495525,82109.915149668639,121442.15304581478,139669.51949589248,157029.74718026107,159918.73677474188,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738717,81081.200088256155,70075.394014106554,75563.691219691827,87108.022683255476,128788.27988780561,148103.7192412217,166500.25179288976,169561.62307875147,171535.03393656839,160170.11862790561,139558.14156111341,117895.11871723481,86017.089218349545,74354.152485965489,80176.14989473336,92409.577042483725,136578.02296110641,157046.48668158459,176541.1850189215,179785.22327981846,181876.35014378215,169832.86167286802,147990.26787322952,125033.88109834072,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959661,144838.12979206367,{"$f":"JG285","v":166528.44652802349},187186.86424875914,190624.46841671198,192840.33265939818,180077.75446434622,156931.07072531359,132604.10081646557,96806.059438532655,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930648,198473.66917658504,202116.38844192811,204464.43020455487,190939.82650883569,166411.19291864129,140631.81033218224,102696.54082080354,88817.283959084685,95766.865012558948,110324.34149767677,162884.57385148993,187241.7623228466,210440.16560898127,214300.23821430918,216788.34138077745,202456.21274151994,176463.12077353912,149144.61036445727,108944.51453724124,94236.557734932721,103136.11543225273,118562.54366092983,174260.46486010985,200071.63971171004,224654.85008504029,228745.24443343532,231381.76309360116,216193.89332452044,188648.90829009595,159699.37761676867,117099.2393037687,101513.10208274018,110943.83066962467,127291.07869127527,186313.99874971938,213665.95410443671,239716.63569157376,244051.09390716444,246844.88039814014,230750.17435205248,201560.64128211833,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,{"$f":"LS285","v":-4.8506384094556E-13},-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094557293E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,{"$f":"OE285","v":-4.8506384094556E-13},-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13]
[null,null,"Total Debt Service",null,null,null,null,null,null,null,{"$f":"K286+K287+K288+K293","v":0},0,0,0,0,0,0,0,0,0,87973.668253066571,66052.04087861118,57868.767163426397,61765.037213334748,69488.435017136217,98140.616671327967,110978.89548227449,123045.79775348122,124457.95149771712,125108.85634456467,116690.23296322257,102108.54715487384,86969.625527813885,88178.765905126318,80128.480335572836,84071.184660923987,33658.755790503244,0,0,0,0,0,0,0,333626.70255210536,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,332333.57579802745,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,331040.44904394948,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,329747.32228987158,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,328454.19553579367,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,{"$f":"BW286+BW287+BW288+BW293","v":327161.0687817157},15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,325867.94202763779,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,324574.81527355989,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,323281.68851948192,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,321988.56176540401,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,320695.4350113261,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,319402.30825724814,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,318109.18150317023,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,316816.05474909232,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,315522.92799501435,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,314229.80124093645,2586.2535081558549,2586.2535081558549,2586.2535081558549,{"$f":"EI286+EI287+EI288+EI293","v":2586.2535081558549},2586.2535081558549,312936.67448685854,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,311643.54773278057,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"GU286+GU287+GU288+GU293","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"JG286+JG287+JG288+JG293","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"LS286+LS287+LS288+LS293","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094557293E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,{"$f":"OE286+OE287+OE288+OE293","v":-4.8506384094556071E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13]
[null,null,"DSCR",null,null,null,null,null,null,null,{"$f":"IF(K355>0.1,K354/K355)","v":false},{"$f":"IF(L355>0.1,L354/L355)","v":false},false,false,false,false,false,false,false,false,1,1,1.0000000000000002,1.0000000000000002,1,1.0000000000000002,1,1,0.99999999999999989,1,1,1,1,1,1,1,2.7288343708577538,false,false,false,false,false,false,false,3.0373038593855464,3.9219744698651815,3.5704270651345129,3.7583634454813164,4.1222609147670282,5.4308648942434852,1.0477008332340634,6.8334709935867064,6.9350346370063098,7.0007628307682941,6.632874264215352,5.9679212762855292,1.7755426667523639,4.2625262445834222,3.8658761080367881,4.0760593006309112,4.4861992998454161,5.9616763339675094,1.0761723719889413,7.5999688163354548,7.715242188487224,7.7897631751159944,7.3711872205361813,6.614797392581079,1.8355464087428128,4.7060460901766454,4.2503913383237162,4.4895720344062973,4.9601814134538875,6.6539059534954017,1.1045112550999749,{"$f":"IF(BX355>0.1,BX354/BX355)","v":8.6199102361118207},8.7534517196751995,8.8396836234865948,8.3534972592166366,7.4751545095844047,1.8953157125506925,5.3085699775329029,4.7724250802723702,5.051029557160339,5.6040942837978234,7.5954620409174618,1.1326789295263289,10.045207332399047,10.204309288913381,10.306920058392494,9.7260454781075776,8.6769231562665396,1.9547718440091437,6.1759348294890692,5.5234895294413136,5.8588863978823706,6.5310484877095494,8.9523841565287867,1.1606336066146763,12.176484531987416,12.37388860443197,12.501027051073585,11.778057983623695,10.472689295134801,1.9955681994896084,7.5349220964918509,6.6996702085432585,7.1241039108831572,7.9834111096912794,11.080458549315971,1.1883300170490936,15.714229309502361,15.975386459465405,16.143317703809462,15.183409054739929,13.450827763293368,1.9946250201599889,9.9751458626740082,8.8107716658687085,9.3951629245820829,10.591317748330425,14.904710518289308,1.2157191472510216,22.782374016464974,23.170994210564562,23.420464113719941,21.986586899817553,19.39946179718417,1.9935610064466378,15.658493286059564,13.726045876571272,14.683126890393229,16.665232452639266,23.816866122715698,1.2427479557823349,43.971219716331923,44.742136621547061,45.236122422822412,42.380154884822382,{"$f":"IF(EJ355>0.1,EJ354/EJ355)","v":37.229155558097027},1.9923656391127771,44.041850035184801,38.268661171243053,41.087462516760745,46.999226590806771,68.342354109286646,1.2693590681864981,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GV355>0.1,GV354/GV355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JH355>0.1,JH354/JH355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT355>0.1,LT354/LT355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF355>0.1,OF354/OF355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"DSCR after re-financing",null,null,null,null,null,null,null,{"$f":"IF(K197,K356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,3.0373038593855464,3.9219744698651815,3.5704270651345129,3.7583634454813164,4.1222609147670282,5.4308648942434852,1.0477008332340634,6.8334709935867064,6.9350346370063098,7.0007628307682941,6.632874264215352,5.9679212762855292,1.7755426667523639,4.2625262445834222,3.8658761080367881,4.0760593006309112,4.4861992998454161,5.9616763339675094,1.0761723719889413,7.5999688163354548,7.715242188487224,7.7897631751159944,7.3711872205361813,6.614797392581079,1.8355464087428128,4.7060460901766454,4.2503913383237162,4.4895720344062973,4.9601814134538875,6.6539059534954017,{"$f":"IF(BW197,BW356)","v":1.1045112550999749},8.6199102361118207,8.7534517196751995,8.8396836234865948,8.3534972592166366,7.4751545095844047,1.8953157125506925,5.3085699775329029,4.7724250802723702,5.051029557160339,5.6040942837978234,7.5954620409174618,1.1326789295263289,10.045207332399047,10.204309288913381,10.306920058392494,9.7260454781075776,8.6769231562665396,1.9547718440091437,6.1759348294890692,5.5234895294413136,5.8588863978823706,6.5310484877095494,8.9523841565287867,1.1606336066146763,12.176484531987416,12.37388860443197,12.501027051073585,11.778057983623695,10.472689295134801,1.9955681994896084,7.5349220964918509,6.6996702085432585,7.1241039108831572,7.9834111096912794,11.080458549315971,1.1883300170490936,15.714229309502361,15.975386459465405,16.143317703809462,15.183409054739929,13.450827763293368,1.9946250201599889,9.9751458626740082,8.8107716658687085,9.3951629245820829,10.591317748330425,14.904710518289308,1.2157191472510216,22.782374016464974,23.170994210564562,23.420464113719941,21.986586899817553,19.39946179718417,1.9935610064466378,15.658493286059564,13.726045876571272,14.683126890393229,16.665232452639266,23.816866122715698,1.2427479557823349,43.971219716331923,44.742136621547061,45.236122422822412,{"$f":"IF(EI197,EI356)","v":42.380154884822382},37.229155558097027,1.9923656391127771,44.041850035184801,38.268661171243053,41.087462516760745,46.999226590806771,68.342354109286646,1.2693590681864981,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU197,GU356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG197,JG356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS197,LS356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE197,OE356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Average DSCR",null,null,null,{"$f":"AVERAGE(357:357)","v":11.628555435828764}]
[null,null,"Minimum DSCR",null,null,null,{"$f":"MIN(357:357)","v":1.0477008332340634}]
[]
[null,null,"Post re-finance",null,null,null,{"$f":"I195","v":"2018-11-01"},null,null,null,{"$f":"K2>=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BW2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EI2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GU2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JG2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LS2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OE2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Cash flow after refinancing",null,null,null,null,null,null,null,{"$f":"IF(K361,K354)","v":false},{"$f":"IF(L361,L354)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,86969.625527813885,88178.765905126318,80128.480335572836,84071.184660923987,91849.169681432701,120791.60332903311,134364.40530017373,147249.23510949852,149607.90062257514,151223.25866861737,143824.04746179641,130249.68343439681,1013325.6712555833,86217.371968485473,78489.250943959356,82620.685489306648,90620.299894974931,119387.54377299036,348186.16427524912,141384.70664035916,143486.06127311947,144845.9794467329,137234.35467986911,123476.45869753133,587776.44169839413,82679.800902452087,74986.017348795343,79062.91999280997,87018.365081336611,115638.04749909906,354864.95798569301,137588.12209185871,139675.00523372999,141024.11637542924,133446.31165869714,119752.80073612113,602892.91905223567,79111.683366706202,71451.831813537297,75472.61425666108,83383.862780624797,111856.46949858297,361353.08269994205,{"$f":"IF(BX361,BX354)","v":133759.63852879655},135831.87131089732,137169.97669338039,129625.56955211607,115995.86744651836,617622.63074154011,75511.192502269245,67884.856084459723,71847.836016026631,79714.846758295622,108040.84692163079,367639.05431526178,129897.26351784977,131954.65348379806,133281.54079649769,125770.09619119558,112203.61476446556,631941.9424016173,71876.399035086171,64283.148777508781,68186.544751844558,76009.261784736664,104189.10719031662,373710.74573045335,125965.90335143183,128008.05125096775,129323.30026556121,121844.17511763942,108340.11771747458,639969.61183008878,68205.265470065919,60644.65953116295,64486.585561959444,72264.937463213253,100299.06178300388,379555.35041685554,121922.94203899812,123949.19782481385,125252.13613425524,117804.43480075955,104361.75147125294,634508.53256883845,64495.63995426755,56967.222826032892,60745.682683490588,68479.581706532335,96368.399664932993,385159.34391499945,117841.98944840266,119852.13012906321,121142.514953493,113725.77500405342,100343.85225860609,629014.20589073084,60745.249790259673,53248.551452085987,56961.43264646559,64650.773842306662,92394.68034472772,390508.44313806319,113720.72124925534,115714.50779986464,116992.08031139219,109605.82424706037,{"$f":"IF(EJ361,EJ354)","v":96284.034167808481},623484.27746583696,56951.694579585368,49486.229603277541,53131.297037597324,60775.957325542964,88375.326535386135,395587.56335641682,109509.45894095006,111486.35992149785,112750.56724908006,105394.02287937576,92131.441858635895,78261.353159189675,667494.38009463111,46653.46653219455,49954.359283921374,57259.346425401731,84375.348360160307,96521.984891817061,107938.41005338679,109269.09024774698,109879.14549748972,101904.01431564514,88094.937507407449,73758.352656739429,53104.185282006074,45389.889912241597,48625.518881147997,55893.35967414028,82873.607971095786,94958.992040751735,106317.79494925056,107641.04732589534,108247.25720920016,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124596,56180.631694469754,64819.796964812354,96010.249797406505,110464.68617019973,124231.4888382249,126522.70066236513,127999.77275898358,119495.52367791241,104071.52432588459,87861.009208599527,64006.412279956683,55279.155168629011,59612.986352056294,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585267,126707.25124823474,110362.37976993081,93184.037720170483,67905.267193206149,58656.927630924452,{"$f":"IF(GV361,GV354)","v":63254.384358291136},72955.699957453922,107981.26721511393,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845675,134353.61676806124,117032.89318122245,98828.941023882508,72040.970125160762,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606869,148097.29929166278,150823.61337894335,152581.09778430875,142460.78209206794,124105.94385149491,104815.14849833316,76427.874116099309,66042.173253717323,71215.863769495525,82109.915149668639,121442.15304581478,139669.51949589248,157029.74718026107,159918.73677474188,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738717,81081.200088256155,70075.394014106554,75563.691219691827,87108.022683255476,128788.27988780561,148103.7192412217,166500.25179288976,169561.62307875147,171535.03393656839,160170.11862790561,139558.14156111341,117895.11871723481,86017.089218349545,74354.152485965489,80176.14989473336,92409.577042483725,136578.02296110641,157046.48668158459,176541.1850189215,179785.22327981846,181876.35014378215,169832.86167286802,147990.26787322952,125033.88109834072,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959661,144838.12979206367,166528.44652802349,{"$f":"IF(JH361,JH354)","v":187186.86424875914},190624.46841671198,192840.33265939818,180077.75446434622,156931.07072531359,132604.10081646557,96806.059438532655,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930648,198473.66917658504,202116.38844192811,204464.43020455487,190939.82650883569,166411.19291864129,140631.81033218224,102696.54082080354,88817.283959084685,95766.865012558948,110324.34149767677,162884.57385148993,187241.7623228466,210440.16560898127,214300.23821430918,216788.34138077745,202456.21274151994,176463.12077353912,149144.61036445727,108944.51453724124,94236.557734932721,103136.11543225273,118562.54366092983,174260.46486010985,200071.63971171004,224654.85008504029,228745.24443343532,231381.76309360116,216193.89332452044,188648.90829009595,159699.37761676867,117099.2393037687,101513.10208274018,110943.83066962467,127291.07869127527,186313.99874971938,213665.95410443671,239716.63569157376,244051.09390716444,246844.88039814014,230750.17435205248,201560.64128211833,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,{"$f":"IF(LT361,LT354)","v":-4.8506384094556E-13},-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094557293E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,{"$f":"IF(OF361,OF354)","v":-4.8506384094556E-13},-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13]
[null,null,"NPV of Cash flow",null,null,null,{"$f":"(1+I196)^(1/12)-1","v":4.0741237836483535E-3},null,{"$f":"NPV(G363,362:362)","v":24887641.494026858}]
[null,null,"Loan Value - local banks",null,null,null,null,null,{"$f":"J201","v":5336555.5491445223}]
[null,null,"Debt fund loan amount at re-financing date",null,null,null,null,null,{"$f":"INDEX(176:176,MATCH(G361,2:2))","v":273060.14655992965}]
[null,null,"Total debt",null,null,null,null,null,{"$f":"SUM(I364:I365)","v":5609615.6957044518}]
[null,null,"PLCR 9total NPV Coverage of loan value)",null,null,null,null,null,{"$f":"I363/I366","v":4.4366036541655616}]
[]
[null,null,"Loan to value",null,null,null,null,null,{"$f":"I366/I363","v":0.22539764151821232}]
[]
["Summary"]
[null,"Total uses of funds"]
[null,null,"Capex"]
[null,null,"Development Costs"]
[null,null,"IDC"]
[null,null,null,"Total"]
[]
[null,"Sources of funds"]
[null,null,"Rooftop Owner",null,null,{"$f":"SUM(K149:OT149)","v":337012.3304571957}]
[null,null,"Developer",null,null,{"$f":"SUM(K150:OT150)","v":337012.3304571957}]
[null,null,"Debt Fund",null,null,{"$f":"SUM(K151:OT151)","v":6066221.9482295224}]
[]
[null,null,"Period of debt fund repayment",null,null,{"$f":"MATCH(TRUE,165:165,0)","v":37},{"$f":"INDEX(2:2,F383)","v":"2019-03-01"}]
[null,null,"Average life ",null,null,{"$f":"SUMIF(6:6,TRUE,164:164)","v":5077345.3467992218},{"$f":"SUMIF(2:2,H6,164:164)","v":417636.50674995128},{"$f":"F384/G384","v":12.157331231197054},{"$f":"H384/12","v":1.0131109359330879}]
[]
[null,null,"Chart title",null,null,"Repayment date",{"$f":"G383","v":"2019-03-01"},"Average life",{"$f":"I384","v":1.0131109359330879}," \n","equity contribution",{"$f":"F32","v":0.1},"refinancing",{"$f":"I201","v":0.8},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"Grace Period",{"$f":"F197","v":12}]
[null,null,null,null,null,"Cash Waterfall","Avg. DSCR",{"$f":"G358","v":11.628555435828764},"PLCR",{"$f":"I367","v":4.4366036541655616},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"switching allowed",{"$f":"'General Assumptions'!F23","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K164>0,K2,NA())","v":"2017-01-01"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW164>0,BW2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EI164>0,EI2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GU164>0,GU2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JG164>0,JG2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS164>0,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01",{"$f":"IF(OE164>0,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Debt fund balance",null,null,null,null,null,null,null,{"$f":"K164","v":415.25086218434762},834.39955726021708,1257.473660185578,69941.764664848553,138909.37836990575,208161.48348149628,277699.25352667214,347523.86687328434,417636.50674995128,417636.50674995128,411579.85142003658,407032.417473229,403254.11993996456,399221.43185649317,394684.47702774772,390085.76913891104,384627.76247114944,378356.88235551107,371965.06007223111,365501.44384505448,359557.86128273606,354539.08708852628,17828.312728118035,12152.764527483614,7246.9921040604031,2074.6067180174687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2791040805938289E-28,1.950584573481205E-28,1.601532597174042E-28,1.252480620866879E-28,9.0342864455971598E-29,5.5437666825255298E-29,2.0532469194538998E-29,{"$f":"OE164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Cash flow Waterfall"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K6,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW6,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI6,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU6,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG6,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS6,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE6,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,87973.668253066571,66052.04087861118,57868.767163426404,61765.037213334756,69488.435017136217,98140.616671327982,110978.89548227449,123045.79775348122,124457.95149771711,125108.85634456467,116690.23296322257,102108.54715487384,86969.625527813885,88178.765905126318,80128.480335572836,84071.184660923987,91849.169681432701,120791.60332903311,134364.40530017373,147249.23510949852,149607.90062257514,151223.25866861737,143824.04746179641,130249.68343439681,1013325.6712555833,86217.371968485473,78489.250943959356,82620.685489306648,90620.299894974931,119387.54377299036,348186.16427524912,141384.70664035916,143486.06127311947,144845.9794467329,137234.35467986911,123476.45869753133,587776.44169839413,82679.800902452087,74986.017348795343,79062.91999280997,87018.365081336611,115638.04749909906,354864.95798569301,137588.12209185871,139675.00523372999,141024.11637542924,133446.31165869714,119752.80073612113,602892.91905223567,79111.683366706202,71451.831813537297,75472.61425666108,83383.862780624797,111856.46949858297,{"$f":"BW285","v":361353.08269994205},133759.63852879655,135831.87131089732,137169.97669338039,129625.56955211607,115995.86744651836,617622.63074154011,75511.192502269245,67884.856084459723,71847.836016026631,79714.846758295622,108040.84692163079,367639.05431526178,129897.26351784977,131954.65348379806,133281.54079649769,125770.09619119558,112203.61476446556,631941.9424016173,71876.399035086171,64283.148777508781,68186.544751844558,76009.261784736664,104189.10719031662,373710.74573045335,125965.90335143183,128008.05125096775,129323.30026556121,121844.17511763942,108340.11771747458,639969.61183008878,68205.265470065919,60644.65953116295,64486.585561959444,72264.937463213253,100299.06178300388,379555.35041685554,121922.94203899812,123949.19782481385,125252.13613425524,117804.43480075955,104361.75147125294,634508.53256883845,64495.63995426755,56967.222826032892,60745.682683490588,68479.581706532335,96368.399664932993,385159.34391499945,117841.98944840266,119852.13012906321,121142.514953493,113725.77500405342,100343.85225860609,629014.20589073084,60745.249790259673,53248.551452085987,56961.43264646559,64650.773842306662,92394.68034472772,390508.44313806319,113720.72124925534,115714.50779986464,116992.08031139219,{"$f":"EI285","v":109605.82424706037},96284.034167808481,623484.27746583696,56951.694579585368,49486.229603277541,53131.297037597324,60775.957325542964,88375.326535386135,395587.56335641682,109509.45894095006,111486.35992149785,112750.56724908006,105394.02287937576,92131.441858635895,78261.353159189675,667494.38009463111,46653.46653219455,49954.359283921374,57259.346425401731,84375.348360160307,96521.984891817061,107938.41005338679,109269.09024774698,109879.14549748972,101904.01431564514,88094.937507407449,73758.352656739429,53104.185282006074,45389.889912241597,48625.518881147997,55893.35967414028,82873.607971095786,94958.992040751735,106317.79494925056,107641.04732589534,108247.25720920016,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124596,56180.631694469754,64819.796964812354,96010.249797406505,110464.68617019973,124231.4888382249,126522.70066236513,127999.77275898358,119495.52367791241,104071.52432588459,87861.009208599527,64006.412279956683,55279.155168629011,59612.986352056294,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585267,126707.25124823474,110362.37976993081,93184.037720170483,67905.267193206149,{"$f":"GU285","v":58656.927630924452},63254.384358291136,72955.699957453922,107981.26721511393,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845675,134353.61676806124,117032.89318122245,98828.941023882508,72040.970125160762,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606869,148097.29929166278,150823.61337894335,152581.09778430875,142460.78209206794,124105.94385149491,104815.14849833316,76427.874116099309,66042.173253717323,71215.863769495525,82109.915149668639,121442.15304581478,139669.51949589248,157029.74718026107,159918.73677474188,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738717,81081.200088256155,70075.394014106554,75563.691219691827,87108.022683255476,128788.27988780561,148103.7192412217,166500.25179288976,169561.62307875147,171535.03393656839,160170.11862790561,139558.14156111341,117895.11871723481,86017.089218349545,74354.152485965489,80176.14989473336,92409.577042483725,136578.02296110641,157046.48668158459,176541.1850189215,179785.22327981846,181876.35014378215,169832.86167286802,147990.26787322952,125033.88109834072,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959661,144838.12979206367,{"$f":"JG285","v":166528.44652802349},187186.86424875914,190624.46841671198,192840.33265939818,180077.75446434622,156931.07072531359,132604.10081646557,96806.059438532655,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930648,198473.66917658504,202116.38844192811,204464.43020455487,190939.82650883569,166411.19291864129,140631.81033218224,102696.54082080354,88817.283959084685,95766.865012558948,110324.34149767677,162884.57385148993,187241.7623228466,210440.16560898127,214300.23821430918,216788.34138077745,202456.21274151994,176463.12077353912,149144.61036445727,108944.51453724124,94236.557734932721,103136.11543225273,118562.54366092983,174260.46486010985,200071.63971171004,224654.85008504029,228745.24443343532,231381.76309360116,216193.89332452044,188648.90829009595,159699.37761676867,117099.2393037687,101513.10208274018,110943.83066962467,127291.07869127527,186313.99874971938,213665.95410443671,239716.63569157376,244051.09390716444,246844.88039814014,230750.17435205248,201560.64128211833,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,{"$f":"LS285","v":-4.8506384094556E-13},-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094557293E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,{"$f":"OE285","v":-4.8506384094556E-13},-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13,-4.8506384094556E-13]
[null,null,null,"Debt Service to local Banks",null,null,null,null,null,null,{"$f":"K288+K287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,333626.70255210536,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,21983.154819324769,332333.57579802745,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,20690.028065246839,331040.44904394948,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,19396.901311168913,329747.32228987158,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,18103.774557090986,328454.19553579367,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,16810.647803013057,{"$f":"BW288+BW287","v":327161.0687817157},15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,15517.52104893513,325867.94202763779,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,14224.394294857202,324574.81527355989,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,12931.267540779276,323281.68851948192,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,11638.140786701348,321988.56176540401,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,10345.01403262342,320695.4350113261,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,9051.8872785454932,319402.30825724814,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,7758.7605244675651,318109.18150317023,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,6465.6337703896379,316816.05474909232,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,5172.5070163117098,315522.92799501435,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,3879.3802622337826,314229.80124093645,2586.2535081558549,2586.2535081558549,2586.2535081558549,{"$f":"EI288+EI287","v":2586.2535081558549},2586.2535081558549,312936.67448685854,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,1293.1267540779272,311643.54773278057,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"GU288+GU287","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"JG288+JG287","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"LS288+LS287","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,{"$f":"OE288+OE287","v":-4.8506384094556172E-13},-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13,-4.8506384094556172E-13]
[null,null,null,"Debt Service to Debt Fund",null,null,null,null,null,null,{"$f":"K293+K286","v":0},0,0,0,0,0,0,0,0,0,87973.668253066571,66052.04087861118,57868.767163426397,61765.037213334748,69488.435017136217,98140.616671327967,110978.89548227449,123045.79775348122,124457.95149771712,125108.85634456467,116690.23296322257,102108.54715487384,86969.625527813885,88178.765905126318,80128.480335572836,84071.184660923987,33658.755790503244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW293+BW286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI293+EI286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293+GU286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293+JG286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS293+LS286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.1208135741380136E-26,1.6669577560406244E-27,1.7605271775452392E-27,1.7526596047838354E-27,1.7447920320224311E-27,1.7369244592610269E-27,1.7290568864996226E-27,{"$f":"OE293+OE286","v":1.0143699426601915E-27},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to Rooftop owners",null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339849.48435173894,0,0,0,0,0,0,0,0,0,0,0,128367.9963272223,0,0,0,0,0,0,0,0,0,0,0,137219.36175822103,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,145877.34435695116,0,0,0,0,0,0,0,0,0,0,0,154330.12694106766,0,0,0,0,0,2827.7181982960901,0,0,0,0,0,159637.08840938137,0,0,0,0,0,11945.565725388646,0,0,0,0,0,158199.67553283411,0,0,0,0,0,20843.092036321206,0,0,0,0,0,156745.63894785821,0,0,0,0,0,29507.243317082844,0,0,0,0,{"$f":"EJ302","v":0},155273.80148948924,0,0,0,0,0,41972.007811818126,0,0,0,0,0,0,333747.19004731555,23326.733266097275,24977.179641960687,28629.673212700865,42187.674180080154,48260.99244590853,53969.205026693395,54634.54512387349,54939.57274874486,50952.007157822569,44047.468753703724,36879.176328369715,26552.092641003037,22694.944956120798,24312.759440573998,27946.67983707014,41436.803985547893,47479.496020375867,53158.897474625279,53820.523662947671,54123.628604600082,56346.878000619108,49069.373206188102,41420.765296933081,30165.435415099277,26047.668161062298,28090.315847234877,32409.898482406177,48005.124898703252,55232.343085099863,62115.744419112452,63261.350331182563,63999.886379491792,59747.761838956205,52035.762162942294,43930.504604299764,32003.206139978342,27639.577584314506,29806.493176028147,34383.917995346637,50910.134400973984,58568.778206570343,65863.079356113682,67077.042561774448,67859.633937926337,63353.625624117369,55181.189884965403,46592.018860085242,33952.633596603075,29328.463815462226,{"$f":"GV302","v":31627.192179145568},36477.849978726961,53990.633607556963,62106.456613930888,69836.185772876095,71122.584907202487,71951.859424228373,67176.808384030621,58516.446590611224,49414.470511941254,36020.485062580381,31120.217609471845,33558.760881781753,38698.961134387093,57257.206998183552,65857.500113034344,74048.649645831392,75411.806689471676,76290.548892154373,71230.391046033968,62052.971925747457,52407.574249166581,38213.937058049654,33021.086626858661,35607.931884747763,41054.95757483432,60721.076522907388,69834.759747946242,78514.873590130534,79959.368387370938,80890.528899475874,75528.240996476728,65802.894002262095,55581.630238693586,40540.600044128078,35037.697007053277,37781.845609845914,43554.011341627738,64394.139943902803,74051.859620610849,83250.125896444879,84780.811539375733,85767.516968284195,80085.059313952806,69779.070780556707,58947.559358617407,43008.544609174773,37177.076242982745,40088.07494736668,46204.788521241862,68289.011480553207,78523.243340792294,88270.592509460752,89892.611639909228,90938.175071891077,84916.43083643401,73995.133936614759,62516.940549170358,45626.329232343582,39446.67743519396,42534.651390118241,49016.479054479831,72419.064896031836,83264.223264011744,{"$f":"JH302","v":93593.432124379571},95312.234208355992,96420.166329699088,90038.877232173108,78465.535362656796,66302.050408232783,48403.029719266327,41854.405008552989,45130.09274347125,51998.828341275628,76798.479171865125,88291.032684653241,99236.83458829252,101058.19422096405,102232.21510227743,95469.913254417843,83205.596459320644,70315.905166091121,51348.270410401768,44408.641979542343,47883.432506279474,55162.170748838384,81442.286925744964,93620.881161423298,105220.08280449064,107150.11910715459,108394.17069038872,101228.10637075997,88231.560386769561,74572.305182228636,54472.257268620619,47118.278867466361,51568.057716126365,59281.271830464917,87130.232430054923,100035.81985585502,112327.42504252015,114372.62221671766,115690.88154680058,108096.94666226022,94324.454145047974,79849.688808384337,58549.61965188435,50756.55104137009,55471.915334812336,63645.539345637633,93156.99937485969,106832.97705221835,119858.31784578688,122025.54695358222,123422.44019907007,115375.08717602624,100780.32064105917,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,{"$f":"LT302","v":8.5828066488046084E-28},8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,0,0,0,0,0,0,0,3.5340968553901338E-28,{"$f":"OF302","v":8.5828066488046084E-28},8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28]
[null,null,null,"Dividends to Development Co.",null,null,null,null,null,null,{"$f":"K303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339849.48435173894,0,0,0,0,0,0,0,0,0,0,0,128367.9963272223,0,0,0,0,0,0,0,0,0,0,0,137219.36175822103,0,0,0,0,0,0,0,0,0,0,0,145877.34435695116,0,0,0,0,0,0,0,0,0,0,0,154330.12694106766,0,0,0,0,0,2827.7181982960901,0,0,0,0,0,159637.08840938137,0,0,0,0,0,11945.565725388646,0,0,0,0,0,158199.67553283411,0,0,0,0,0,20843.092036321206,0,0,0,0,0,156745.63894785821,0,0,0,0,0,29507.243317082844,0,0,0,0,0,155273.80148948924,0,0,0,0,0,41972.007811818126,0,0,0,0,0,0,333747.19004731555,23326.733266097275,24977.179641960687,28629.673212700865,42187.674180080154,48260.99244590853,53969.205026693395,54634.54512387349,54939.57274874486,50952.007157822569,44047.468753703724,36879.176328369715,26552.092641003037,22694.944956120798,24312.759440573998,27946.67983707014,41436.803985547893,47479.496020375867,53158.897474625279,53820.523662947671,54123.628604600082,56346.878000619108,49069.373206188102,41420.765296933081,30165.435415099277,26047.668161062298,28090.315847234877,32409.898482406177,48005.124898703252,55232.343085099863,62115.744419112452,63261.350331182563,63999.886379491792,59747.761838956205,52035.762162942294,43930.504604299764,32003.206139978342,27639.577584314506,29806.493176028147,34383.917995346637,50910.134400973984,58568.778206570343,65863.079356113682,67077.042561774448,67859.633937926337,63353.625624117369,55181.189884965403,46592.018860085242,33952.633596603075,29328.463815462226,31627.192179145568,36477.849978726961,53990.633607556963,62106.456613930888,69836.185772876095,71122.584907202487,71951.859424228373,67176.808384030621,58516.446590611224,49414.470511941254,36020.485062580381,31120.217609471845,33558.760881781753,38698.961134387093,57257.206998183552,65857.500113034344,74048.649645831392,75411.806689471676,76290.548892154373,71230.391046033968,62052.971925747457,52407.574249166581,38213.937058049654,33021.086626858661,35607.931884747763,41054.95757483432,60721.076522907388,69834.759747946242,78514.873590130534,79959.368387370938,80890.528899475874,75528.240996476728,65802.894002262095,55581.630238693586,40540.600044128078,35037.697007053277,37781.845609845914,43554.011341627738,64394.139943902803,74051.859620610849,83250.125896444879,84780.811539375733,85767.516968284195,80085.059313952806,69779.070780556707,58947.559358617407,43008.544609174773,37177.076242982745,40088.07494736668,46204.788521241862,68289.011480553207,78523.243340792294,88270.592509460752,89892.611639909228,90938.175071891077,84916.43083643401,73995.133936614759,62516.940549170358,45626.329232343582,39446.67743519396,42534.651390118241,49016.479054479831,72419.064896031836,83264.223264011744,93593.432124379571,95312.234208355992,96420.166329699088,90038.877232173108,78465.535362656796,66302.050408232783,48403.029719266327,41854.405008552989,45130.09274347125,51998.828341275628,76798.479171865125,88291.032684653241,99236.83458829252,101058.19422096405,102232.21510227743,95469.913254417843,83205.596459320644,70315.905166091121,51348.270410401768,44408.641979542343,47883.432506279474,55162.170748838384,81442.286925744964,93620.881161423298,105220.08280449064,107150.11910715459,108394.17069038872,101228.10637075997,88231.560386769561,74572.305182228636,54472.257268620619,47118.278867466361,51568.057716126365,59281.271830464917,87130.232430054923,100035.81985585502,112327.42504252015,114372.62221671766,115690.88154680058,108096.94666226022,94324.454145047974,79849.688808384337,58549.61965188435,50756.55104137009,55471.915334812336,63645.539345637633,93156.99937485969,106832.97705221835,119858.31784578688,122025.54695358222,123422.44019907007,115375.08717602624,100780.32064105917,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,0,0,0,0,0,0,0,3.5340968553901338E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28,8.5828066488046084E-28]
[]
[null,null,null,"Equity Cash flows",null,null,null,null,null,null,{"$f":"OR(K4:K6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(BW4:BW6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(EI4:EI6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU4:GU6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG4:JG6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(LS4:LS6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(OE4:OE6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K402,K2,NA())","v":"2017-01-01"},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW402,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI402,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU402,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG402,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS402,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE402,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Equity cash flow EGP",null,null,null,null,null,null,{"$f":"K347","v":-670.17447285123194},{"$f":"L347","v":-676.46518564616701},-682.8004117385741,-110849.75859708826,-111307.01385130126,-111766.15528343787,-112227.19067398206,-112690.12783551223,-113154.9746128337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,679698.96870347788,0,0,0,0,0,0,0,0,0,0,0,256735.99265444459,0,0,0,0,0,0,0,0,0,0,0,274438.72351644206,0,0,0,0,0,0,{"$f":"BX347","v":0},0,0,0,0,291754.68871390232,0,0,0,0,0,0,0,0,0,0,0,308660.25388213532,0,0,0,0,0,5655.4363965921802,0,0,0,0,0,319274.17681876273,0,0,0,0,0,23891.131450777291,0,0,0,0,0,316399.35106566822,0,0,0,0,0,41686.184072642413,0,0,0,0,0,313491.27789571643,0,0,0,0,0,59014.486634165689,0,0,0,0,{"$f":"EJ347","v":0},310547.60297897848,0,0,0,0,0,83944.015623636253,0,0,0,0,0,0,667494.38009463111,46653.46653219455,49954.359283921374,57259.346425401731,84375.348360160307,96521.984891817061,107938.41005338679,109269.09024774698,109879.14549748972,101904.01431564514,88094.937507407449,73758.352656739429,53104.185282006074,45389.889912241597,48625.518881147997,55893.35967414028,82873.607971095786,94958.992040751735,106317.79494925056,107641.04732589534,108247.25720920016,112693.75600123822,98138.746412376204,82841.530593866162,60330.870830198553,52095.336322124596,56180.631694469754,64819.796964812354,96010.249797406505,110464.68617019973,124231.4888382249,126522.70066236513,127999.77275898358,119495.52367791241,104071.52432588459,87861.009208599527,64006.412279956683,55279.155168629011,59612.986352056294,68767.835990693275,101820.26880194797,117137.55641314069,131726.15871222736,134154.0851235489,135719.26787585267,126707.25124823474,110362.37976993081,93184.037720170483,67905.267193206149,58656.927630924452,{"$f":"GV347","v":63254.384358291136},72955.699957453922,107981.26721511393,124212.91322786178,139672.37154575219,142245.16981440497,143903.71884845675,134353.61676806124,117032.89318122245,98828.941023882508,72040.970125160762,62240.43521894369,67117.521763563505,77397.922268774186,114514.4139963671,131715.00022606869,148097.29929166278,150823.61337894335,152581.09778430875,142460.78209206794,124105.94385149491,104815.14849833316,76427.874116099309,66042.173253717323,71215.863769495525,82109.915149668639,121442.15304581478,139669.51949589248,157029.74718026107,159918.73677474188,161781.05779895175,151056.48199295346,131605.78800452419,111163.26047738717,81081.200088256155,70075.394014106554,75563.691219691827,87108.022683255476,128788.27988780561,148103.7192412217,166500.25179288976,169561.62307875147,171535.03393656839,160170.11862790561,139558.14156111341,117895.11871723481,86017.089218349545,74354.152485965489,80176.14989473336,92409.577042483725,136578.02296110641,157046.48668158459,176541.1850189215,179785.22327981846,181876.35014378215,169832.86167286802,147990.26787322952,125033.88109834072,91252.658464687163,78893.354870387921,85069.302780236481,98032.958108959661,144838.12979206367,166528.44652802349,{"$f":"JH347","v":187186.86424875914},190624.46841671198,192840.33265939818,180077.75446434622,156931.07072531359,132604.10081646557,96806.059438532655,83708.810017105978,90260.185486942501,103997.65668255126,153596.95834373025,176582.06536930648,198473.66917658504,202116.38844192811,204464.43020455487,190939.82650883569,166411.19291864129,140631.81033218224,102696.54082080354,88817.283959084685,95766.865012558948,110324.34149767677,162884.57385148993,187241.7623228466,210440.16560898127,214300.23821430918,216788.34138077745,202456.21274151994,176463.12077353912,149144.61036445727,108944.51453724124,94236.557734932721,103136.11543225273,118562.54366092983,174260.46486010985,200071.63971171004,224654.85008504029,228745.24443343532,231381.76309360116,216193.89332452044,188648.90829009595,159699.37761676867,117099.2393037687,101513.10208274018,110943.83066962467,127291.07869127527,186313.99874971938,213665.95410443671,239716.63569157376,244051.09390716444,246844.88039814014,230750.17435205248,201560.64128211833,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,{"$f":"LT347","v":1.7165613297609217E-27},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,0,0,0,0,0,0,0,7.0681937107802676E-28,{"$f":"OF347","v":1.7165613297609217E-27},1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27,1.7165613297609217E-27]
[null,null,null,"Equity cash flow EURO",null,null,null,null,null,null,{"$f":"K350","v":-46.13898537561203},{"$f":"L350","v":-46.57207723065217},-47.00823365837342,-7631.5878894069965,-7663.0681894508007,-7694.6783457322845,-7726.4188939084306,-7758.2903718458028,-7790.2933196296653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42086.256863823612,0,0,0,0,0,0,0,0,0,0,0,15075.864124893504,0,0,0,0,0,0,0,0,0,0,0,15283.140764048918,0,0,0,0,0,0,{"$f":"BX350","v":0},0,0,0,0,15408.374759355096,0,0,0,0,0,0,0,0,0,0,0,15459.358325093843,0,0,0,0,0,268.62636976217141,0,0,0,0,0,15165.136173984718,0,0,0,0,0,1076.1950852028197,0,0,0,0,0,14252.461306814974,0,0,0,0,0,1780.8124959956929,0,0,0,0,0,13392.187303340343,0,0,0,0,0,2390.8726946739725,0,0,0,0,{"$f":"EJ350","v":0},12581.313957055487,0,0,0,0,0,3225.2198589366162,0,0,0,0,0,0,25645.855924524276,1699.9074201747549,1820.1816998574729,2086.3527428498383,3074.3756341940466,3516.9613433627364,3932.9404181573159,3981.4262715013861,4003.6547900411306,3713.0657796075911,3209.9059101070607,2687.5252859191942,1934.9515762332953,1568.4556608383318,1680.2633912044068,1931.4049131574293,2863.7121572155538,3281.324737772728,3673.8301780068314,3719.5553975409407,3740.5030871027334,3894.1526380218243,3391.2017115634217,2862.6037177811791,2084.7438947282071,1707.1973530812127,1841.0750845368129,2124.1860331093117,3146.3170390011942,3619.9981256022875,4071.1450177140582,4146.2294885644624,4194.6340819826692,3915.9444228666348,3410.4901398788261,2879.2612342971415,2097.5308989062009,1717.9797707427369,1852.6676884619901,2137.1844549608991,3164.3964441881462,3640.4310394782551,4093.8193656346057,4169.2750857297915,4217.9182369822065,3937.8404714552989,3429.8703610319831,2895.9974382935461,2110.3773205096527,1728.8118316177449,{"$f":"GV350","v":1864.3139437575528},2150.2434983298622,3182.5617176742016,3660.9615044825928,4116.6023900491919,4192.4311841380859,4241.3140579808551,3959.8412612188131,3449.3427902194462,2912.8126795762018,2123.2834132951934,1739.6937428020967,1876.0140772427687,2163.3634244878708,3200.8132460727634,3681.5899651152431,4139.4945905708873,4215.6982922620928,4264.8220590277188,3981.9472715517068,3468.9078442896257,2929.7073092754226,2136.2494318641243,1750.6257120237353,1887.7683164649793,2176.5444956038941,3219.1514175157508,3702.3168676804112,4162.4964688889659,4239.0769206926543,4288.4427563155859,4004.1589838176615,3488.5659417468792,2946.681679848446,2149.2756316624213,1761.6079476418465,1899.5768896992154,2189.7869747446407,3237.5766216570951,3723.142660291458,4185.6085287751457,4262.5675821451614,4312.1766681874496,4026.4768813551896,3508.3175027555749,2963.7361450818494,2162.3622689807335,1772.6406586459791,1911.4400259477777,2203.091125874967,3256.0892496762563,3744.0677928758214,4208.8312760898134,4286.1707914659655,4336.0243151430541,4048.9014494832495,3528.1629491441313,2980.8710600939307,2175.5096009543227,1783.7240546551211,1923.3579549397793,2216.4572138582366,3274.689694281652,3765.0927171798699,{"$f":"JH350","v":4232.165218788251},4309.8870656387726,4359.9862198453975,4071.4331755068583,3548.1027044090456,2998.0867813370428,2188.7178855629654,1794.8583459167362,1935.3309071306317,2229.8855044566535,3293.3783497141226,3786.2178867737753,4255.6108669268451,4333.7169237910703,4384.0629071272378,4094.0725487227005,3568.1371937188796,3015.3836665999156,2201.9873816308086,1806.0437433057434,1947.3591137015021,2243.3762643315436,3312.1556117503387,3807.4437570563509,4279.1687326692927,4357.6608872004972,4408.2549039976029,4116.8200604247213,3588.266843918253,3032.7620750099431,2215.318348826188,1916.2412753608783,2097.2081973491431,2410.8949364841969,3543.4772179155379,4068.3312639993796,4568.2154228706968,4651.3910255380242,4705.002978280183,4396.167175743969,3836.0571874246939,3247.3866447824976,2381.1395604920608,2064.205239202628,2255.973187961381,2588.3842198430802,3788.5782668969664,4344.7631177906478,4874.4873830696088,4962.6258713450889,5019.4357667533195,4692.1600174940613,4098.6091766998761,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,{"$f":"LT350","v":3.49051976307163E-29},3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,0,0,0,0,0,0,0,1.4372728436177304E-29,{"$f":"OF350","v":3.49051976307163E-29},3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29,3.49051976307163E-29]
[]
[null,null,null,"Equity cash flow to all owners",null," \n","Project Pre-tax IRR EGP",{"$f":"H124","v":0.16839709877967837},"Project pre-tax IRR EURO",{"$f":"H127","v":0.10853927731513979}," \n","Equity IRR EGP",{"$f":"G348","v":0.40799792408943181},"Equity IRR EURO",{"$f":"G351","v":0.34016892313957214}]
[]
[]
[null,null,null,null,"Two way data table",null,null,{"$f":"H407","v":0.16839709877967837},10,12,15,20]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]
[]
[null,null,null,null,"One way data table",null,null,null,{"$f":"H407","v":0.16839709877967837},{"$f":"J407","v":0.10853927731513979},{"$f":"M407","v":0.40799792408943181},{"$f":"O407","v":0.34016892313957214}]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]

{"sheet":"pepsico","index":21,"n_rows":420,"n_cols":410,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
["Time Period",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400]
[null,"Month",null,null,null,null,null,null,null,null,{"$f":"'General Assumptions'!E3","v":"2017-01-01"},{"$f":"EDATE(K2,1)","v":"2017-02-01"},{"$f":"EDATE(L2,1)","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",{"$f":"EDATE(BX2,1)","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01",{"$f":"EDATE(EJ2,1)","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01",{"$f":"EDATE(GV2,1)","v":"2033-03-01"},"2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01",{"$f":"EDATE(JH2,1)","v":"2038-07-01"},"2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01",{"$f":"EDATE(LT2,1)","v":"2043-11-01"},"2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01",{"$f":"EDATE(OF2,1)","v":"2049-03-01"},"2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01"]
[null,"Year",null,null,null,null,null,"Balance sheet",null,{"$f":"I328","v":true},{"$f":"YEAR(K2)","v":2017},{"$f":"YEAR(L2)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,{"$f":"YEAR(BX2)","v":2022},2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,{"$f":"YEAR(EJ2)","v":2027},2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,{"$f":"YEAR(GV2)","v":2033},2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,{"$f":"YEAR(JH2)","v":2038},2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,{"$f":"YEAR(LT2)","v":2043},2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,{"$f":"YEAR(OF2)","v":2049},2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050]
[null,"Development",null,null,null,null,{"$f":"'Risk Analysis'!$P$4","v":"Base case"},{"$f":"F14","v":"2017-02-01"},{"$f":"F15","v":"2017-07-01"},null,{"$f":"AND(K$2>=$H4,K$2<$I4)","v":false},{"$f":"AND(L$2>=$H4,L$2<$I4)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H4,BX$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H4,EJ$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H4,GV$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H4,JH$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H4,LT$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H4,OF$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Construction",null,null,null,null,null,{"$f":"F15","v":"2017-07-01"},{"$f":"F17","v":"2017-12-01"},null,{"$f":"AND(K$2>=$H5,K$2<$I5)","v":false},false,false,false,false,false,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation",null,null,null,null,null,{"$f":"F17","v":"2017-12-01"},{"$f":"F18","v":"2042-12-01"},null,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Assumptions"]
[null,"SPV Name",null,null,null,"pepsico"]
[null,"Row No. (Assimp)",null,null,null,{"$f":"MATCH(F9,'SPV Assumptions'!E:E,0)","v":8}]
[]
[]
[null,"Operating Assumptions"]
[null,null,"Contracy signing Date",null,null,{"$f":"INDEX('SPV Assumptions'!G:G,pepsico!F10)","v":"2017-02-01"}]
[null,null,"Construction Start Date",null,null,{"$f":"INDEX('SPV Assumptions'!I:I,pepsico!F10)","v":"2017-07-01"}]
[null,null,"Construction Months",null,null,{"$f":"INDEX('SPV Assumptions'!J:J,pepsico!F10)","v":5}]
[null,null,"Operation Date",null,null,{"$f":"INDEX('SPV Assumptions'!K:K,pepsico!F10)","v":"2017-12-01"}]
[null,null,"End Date",null,null,{"$f":"INDEX('SPV Assumptions'!M:M,pepsico!F10)","v":"2042-12-01"}]
[null,null,"Re-financing date",null,null,{"$f":"INDEX('SPV Assumptions'!AA:AA,pepsico!F10)","v":"2019-01-01"}]
[]
[null,null,"Input Capacity",null,null,{"$f":"INDEX('SPV Assumptions'!P:P,pepsico!F10)","v":529.68568102444704}]
[null,null,"Input Yeild",null,null,{"$f":"INDEX('SPV Assumptions'!Q:Q,pepsico!F10)","v":1800}]
[null,null,"Degradation rate",null,null,{"$f":"INDEX('SPV Assumptions'!R:R,pepsico!F10)","v":5.0000000000000001E-3}]
[]
[null,null,"Input Interconnection costs",null,null,{"$f":"INDEX('SPV Assumptions'!S:S,pepsico!F10)","v":20000}]
[null,null,"Capex/kW (EURO)",null,null,{"$f":"LOOKUP($F$21,'General Assumptions'!32:32,'General Assumptions'!33:33)","v":800}]
[]
[null,null,"O&M/kW/yr (EURO)",null,null,{"$f":"INDEX('SPV Assumptions'!T:T,pepsico!F10)","v":10}]
[]
[]
[null,"Financing Assumptions"]
[null,null,"Equity requirements",null,null,{"$f":"INDEX('SPV Assumptions'!U:U,pepsico!F10)","v":0.1}]
[null,null,"Rent Model",null,null,{"$f":"INDEX('SPV Assumptions'!V:V,pepsico!F10)","v":false}]
[null,null,"Rental payments as % of rev",null,null,{"$f":"IF(F33,INDEX('SPV Assumptions'!X:X,pepsico!F10))*1","v":0}]
[null,null,"Equity contribution by rooftop owner",null,null,{"$f":"IF(F33,0,INDEX('SPV Assumptions'!Y:Y,pepsico!F10))","v":0.05}]
[null,null,"Ownership % Rooftop",null,null,{"$f":"F35/F32","v":0.5}]
[null,null,"Ownership% Development Co.",null,null,{"$f":"1-F36","v":0.5}]
[]
["Capacity & Production"]
[null,"Capacity",null,null,null,"kW",null,null,{"$f":"F21","v":529.68568102444704},null,{"$f":"$I$40*K6","v":0},0,0,0,0,0,0,0,0,0,0,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,{"$f":"$I$40*BW6","v":529.68568102444704},529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,{"$f":"$I$40*EI6","v":529.68568102444704},529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,{"$f":"$I$40*GU6","v":529.68568102444704},529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,{"$f":"$I$40*JG6","v":529.68568102444704},529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,529.68568102444704,0,0,0,0,0,0,0,0,0,{"$f":"$I$40*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$40*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Yield",null,null,null,"kWh/kW",null,{"$f":"'Risk Analysis'!P8","v":1},{"$f":"F22","v":1800},null,{"$f":"$I$41*K6*$H$41","v":0},{"$f":"$I$41*L6*$H$41","v":0},0,0,0,0,0,0,0,0,0,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$I$41*BX6*$H$41","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$I$41*EJ6*$H$41","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$I$41*GV6*$H$41","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,{"$f":"$I$41*JH6*$H$41","v":1800},1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*LT6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*OF6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Monthly Factor",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(MONTH(K2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(L2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(M2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(N2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(O2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(P2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(Q2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(R2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(S2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(T2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(U2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(V2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(W2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(X2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(Y2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(Z2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ED2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(EF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(EG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(EH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(EP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(ER2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(ES2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(ET2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(ID2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(II2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(IP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(IU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(ME2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ML2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(MQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(MX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ND2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(NP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(OB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(OI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(OJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(OK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(OL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ON2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2}]
[null,"Production before degredation",null,null,null,"kWh",null,null,null,null,{"$f":"(K40*K41*K42)","v":0},{"$f":"(L40*L41*L42)","v":0},0,0,0,0,0,0,0,0,0,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,{"$f":"(BX40*BX41*BX42)","v":101683.3392042855},102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,{"$f":"(EJ40*EJ41*EJ42)","v":73437.967203095075},56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,{"$f":"(GV40*GV41*GV42)","v":59944.955100615574},81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,{"$f":"(JH40*JH41*JH42)","v":101683.3392042855},102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,50769.70687092952,54079.992506737821,59944.955100615574,81641.718561402609,91392.668640794465,100567.91687048052,101683.3392042855,102223.05968838467,95890.339341620958,84880.041465997696,73437.967203095075,56922.520389660174,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT40*LT41*LT42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF40*OF41*OF42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Degredation",null,null,null,"%",{"$f":"(1+F23)^(1/12)-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J45*(1-$G$45*K6)","v":1},1,1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,0.97820358328772627,{"$f":"BV45*(1-$G$45*BW6)","v":0.97779692953698649},0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,0.95251564250591736,{"$f":"EH45*(1-$G$45*EI6)","v":0.95211966761349109},0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,0.92750227531275919,{"$f":"GT45*(1-$G$45*GU6)","v":0.92711669884839176},0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,0.90314576718880568,{"$f":"JF45*(1-$G$45*JG6)","v":0.9027703160864311},0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"LR45*(1-$G$45*LS6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"OD45*(1-$G$45*OE6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743]
[null,"Production after degredation",null,null,null,null,null,null,null,null,{"$f":"K43*K45","v":0},{"$f":"L43*L45","v":0},0,0,0,0,0,0,0,0,0,50748.601150120732,54035.038141403194,59870.2261520545,81506.044495881462,91202.860073624252,100317.33197079277,101387.80906243986,101883.58878019717,95532.168005157364,84527.841901309133,73102.842579314893,56639.206310816327,50496.015827316369,53766.095604222348,59572.240787802722,81100.373598695558,90748.926303425687,99818.033761493178,100883.18288752898,101376.49501648164,95056.686455973308,84107.130950687249,72738.995996899917,56357.302339373244,50244.687669120496,53498.491644579211,59275.738552695693,80696.721801784268,90297.251846888568,99321.220653191704,100381.0683319021,100871.92515370323,94583.571467795191,83688.513957511706,72376.960347286775,56076.801456961439,49994.610418388656,53232.219600121884,58980.71206492099,80295.07905570617,89847.825458984313,98826.880277073782,99881.4528947582,100369.86662993277,94112.811261804265,83271.980499762896,72016.72661712268,55797.696680143199,49745.777849119375,52967.272841658232,58687.153979406881,79895.435361037773,89400.635950652955,98335.000325886751,{"$f":"BX43*BX45","v":99384.324137515025},99870.306945764212,93644.394117807184,82857.520207293564,71658.285837916017,55519.981060238686,49498.18376629916,52703.64477299089,58395.056987639429,79497.780768124663,88955.672188524608,97845.568553633464,98889.66968349948,99373.233664003346,93178.308373944135,82445.122761570528,71301.629085812951,55243.647683152929,49251.822005748261,52441.328830752944,58104.413817480519,79102.105376833642,88512.923094642189,97358.572775267341,98397.477217639505,98878.634409358172,92714.542426398606,82034.777895417967,70946.747481375394,54968.68966920369,49006.686433967188,52180.318484244635,57815.217232986863,78708.399336306378,88072.377646185749,96874.000866389149,97907.734486157482,98386.49686813094,92253.084729108465,81626.475392761728,70593.632189359909,54695.100172950253,48762.770947984063,51920.607235270727,57527.4600342298,78316.652844714117,87634.024875197967,96391.840762945052,97420.429296265167,97896.808787911476,91793.923793478549,81220.205088374976,70242.27441849772,54422.872383022921,48520.069475202647,51662.188617978696,57241.135057116109,77926.856149013649,87197.85386831114,95912.080460926241,96935.549515860097,97409.55797727211,91337.04818809453,80815.956867625064,{"$f":"EJ43*EJ45","v":69892.665421275815},54151.999521953461,48278.575973251129,51405.056198697806,56956.235173209556,77538.999544704464,86763.853766475382,95434.708016070144,96453.083073223534,96924.732305464218,90882.446538438395,80413.720666221852,69544.79649371923,53882.474846006393,48038.284429831729,51149.203575778898,56672.753289553511,77153.073375587206,86332.01376468841,94959.711543563026,95973.017956719967,96442.319702116176,90430.107526605221,80013.486469966985,69198.658975174301,53614.291645011035,47799.188862570998,50894.624379435023,56390.682348494302,76769.068033523232,85902.323111726422,94487.079217744089,95495.342214498101,95962.308156932893,89980.019891021497,79615.244314504744,68854.244248093077,53347.443242194524,47561.283318870905,50641.312271582865,56110.015327505527,76386.973958195391,85474.77110987647,94016.799271811105,95020.043954193185,95484.685719396773,89532.172426164601,79218.984285073791,68511.543737818763,53081.922994015542,47324.561875760599,50389.260945684917,55830.745239013209,76006.781636870044,85049.347114670149,93548.859997527354,94547.111342631004,95009.44049847014,89086.55398228392,78824.696516260461,68170.548912372222,52817.7242899989,47089.018639748952,50138.464126592531,{"$f":"GV43*GV45","v":55552.865130221871},75628.481604160217,84626.040534618587,93083.249744930305,94076.532605533328,94536.560662299336,88643.153465123294,78432.371191753133,67831.251282239609,52554.840552571011,46854.647746677889,49888.915570389625,55276.368082941386,75252.064441789931,84204.840830948713,92619.956922041412,93608.296027224671,94066.034437919967,88201.959835644666,78041.998544097733,67493.642400160941,52293.265236896113,46621.443361576312,49640.609064237266,55001.247213414732,74877.520778359729,83785.737517340938,92158.969994577623,93142.389950340686,93597.850110963962,87762.962109753455,77653.56885445473,67157.713860919903,52032.991830713298,46389.399678514899,49393.538426218991,54727.495672146695,74504.841289113421,83368.720159668068,91700.277485664163,92678.802775537944,93131.996025367858,87326.149358024923,77267.072452357039,66823.457301134462,51774.013854174409,46158.510920461515,49147.697505186901,54455.106643733241,74134.016695705825,82953.778375735434,91243.867975548812,92217.522961205075,92668.460583082546,86891.510705432098,76882.499715469283,66490.864399048703,51516.324859682725,45928.771339137391,48903.080180608493,54184.073346691897,73765.037765971836,82540.901835022625,90789.730101317633,{"$f":"JH43*JH45","v":91758.539023175501},92207.23224378466,86459.035331075167,76499.841069348331,66159.926874325742,51259.918431732425,45700.175214874056,48659.680362414365,53914.389033292922,73397.895313696587,82130.080258426082,90337.852556612008,91301.839534441518,91748.299524589165,86028.712467911842,76119.086987204777,65830.636487841373,51004.788186748847,45472.716856470863,48417.491990846451,53646.046989391252,73032.580198386742,81721.303418003314,89888.22409134722,90847.413124869767,91291.6509997635,85600.531402489534,75740.227989665887,65502.985041479136,50750.927772929601,45246.390601053376,48176.509036307296,53379.040534259424,72669.083325042855,81314.561136718185,89440.833511432298,90395.248480918177,90837.275300443114,85174.481474678469,75363.254644539527,65176.964377926102,50498.330870086385,45021.190813932313,47936.725499209868,53113.36302042118,72307.39564393308,80909.843288187622,88995.669678491424,89945.334345354306,90385.161114348433,84750.552077406319,74988.157566579321,64852.566380469827,50246.9911894877,0,0,0,0,0,0,0,0,0,0,{"$f":"LT43*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF43*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Macro Economic"]
[null,"EURO Annual Inflation rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01}]
[null,"EURO Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K49)^(1/12)-1","v":8.295381143461622E-4},{"$f":"(1+L49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+BX49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+EJ49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+GV49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+JH49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+LT49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+OF49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4]
[null,"EURO Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J51*(1+K50)","v":1.0008295381143462},{"$f":"K51*(1+L50)","v":1.0016597643621754},1.0024906793143209,1.003322283542089,1.00415457761726,1.0049875621120887,1.0058212375993045,1.006655604652112,1.0074906638441912,1.0083264157496978,1.0091628609432644,1.0099999999999993,1.0108378334954891,1.0116763620057967,1.0125155861074635,1.0133555063775093,1.014196123393432,1.015037437733209,1.015879449975297,1.0167221606986325,1.0175655704826325,1.0184096799071942,1.0192544895526963,1.0200999999999987,1.0209462118304431,1.0217931256258537,1.0226407419685373,1.0234890614412835,1.0243380846273653,1.02518781211054,1.0260382444750489,1.0268893823056178,1.0277412261874577,1.028593776706265,1.0294470344482221,1.0303009999999975,1.0311556739487464,1.0320110568821113,1.0328671493882216,1.0337239520556951,1.0345814654736378,1.0354396902316443,1.0362986269197982,1.0371582761286728,1.0380186384493311,1.0388797144733264,1.039741504792703,1.0406040099999962,1.0414672306882327,1.042331167450931,1.0431958208821024,1.0440611915762508,1.0449272801283729,1.0457940871339595,1.046661613188995,1.0475298588899582,1.0483988248338232,1.0492685116180587,1.050138919840629,1.051010050099995,1.0518819029951139,1.0527544791254393,1.0536277790909225,1.0545018034920124,1.0553765529296557,{"$f":"BW51*(1+BX50)","v":1.056252028005298},1.0571282293208839,1.0580051574788569,1.0588828130821604,1.0597611967342382,1.0606403090390344,1.0615201506009941,1.0624007220250642,1.0632820239166929,1.0641640568818309,1.0650468215269315,1.0659303184589513,1.0668145482853502,1.0676995116140919,1.0685852090536445,1.069471641212981,1.0703588087015794,1.0712467121294236,1.0721353521070029,1.0730247292453137,1.0739148441558586,1.0748056974506479,1.0756972897421997,1.0765896216435398,1.0774826937682025,1.0783765067302316,1.0792710611441798,1.0801663576251097,1.0810623967885942,1.0819591792507168,1.082856705628072,1.0837549765377659,1.0846539925974163,1.0855537544251537,1.086454262639621,1.0873555178599743,1.0882575207058838,1.0891602717975331,1.0900637717556207,1.0909680212013599,1.0918730207564793,1.0927787710432231,1.0936852726843518,1.0945925263031426,1.0955005325233895,1.0964092919694042,1.0973188052660161,1.0982290730385731,1.0991400959129416,1.1000518745155075,1.1009644094731761,1.1018777014133727,1.1027917509640432,1.1037065587536545,1.1046221254111945,1.1055384515661733,1.1064555378486227,1.1073733848890974,1.1082919933186755,1.109211363768958,1.1101314968720704,1.111052393260662,1.1119740535679072,1.1128964784275057,{"$f":"EI51*(1+EJ50)","v":1.113819668473683},1.1147436243411903,1.1156683466653057,1.1165938360818342,1.1175200932271081,1.1184471187379876,1.1193749132518613,1.1203034774066467,1.1212328118407902,1.1221629171932677,1.1230937941035855,1.12402544321178,1.1249578651584191,1.1258910605846015,1.126825030131958,1.1277597744426517,1.1286952941593784,1.1296315899253668,1.1305686623843794,1.1315065121807126,1.1324451399591975,1.1333845463651997,1.1343247320446206,1.1352656976438971,1.1362074438100025,1.1371499711904467,1.1380932804332768,1.1390373721870775,1.1399822471009713,1.1409279058246196,1.1418743490082222,1.1428215773025188,1.1437695913587884,1.1447183918288506,1.1456679793650657,1.146618354620335,1.1475695182481014,1.1485214709023501,1.1494742132376086,1.1504277459089471,1.1513820695719799,1.1523371848828645,1.1532930924983031,1.1542497930755427,1.1552072872723751,1.1561655757471381,1.1571246591587152,1.1580845381665372,1.1590452134305813,1.1600066856113724,1.1609689553699833,1.1619320233680355,1.1628958902676987,1.1638605567316922,1.1648260234232852,1.1657922910062972,1.1667593601450978,1.1677272315046083,1.1686959057503012,1.1696653835482014,1.170635665564886,1.1716067524674849,1.1725786449236819,1.1735513436017144,{"$f":"GU51*(1+GV50)","v":1.1745248491703741},1.1754991622990076,1.1764742836575166,1.1774502139163585,1.1784269537465473,1.1794045038196528,1.1803828648078027,1.181362037383682,1.1823420222205334,1.1833228199921584,1.1843044313729174,1.1852868570377304,1.1862700976620768,1.1872541539219967,1.1882390264940907,1.1892247160555212,1.1902112232840116,1.1911985488578483,1.1921866934558796,1.1931756577575177,1.1941654424427375,1.1951560481920789,1.1961474756866455,1.1971397256081064,1.1981327986386963,1.1991266954612152,1.2001214167590302,1.201116963216075,1.2021133355168505,1.2031105343464255,1.2041085603904371,1.2051074143350915,1.2061070968671637,1.2071076086739985,1.2081089504435107,1.2091111228641864,1.2101141266250821,1.2111179624158264,1.2121226309266195,1.2131281328482346,1.2141344688720179,1.2151416396898886,1.2161496459943404,1.2171584884784412,1.218168167835834,1.2191786847607371,1.2201900399479446,1.221202234092827,1.2222152678913316,1.2232291420399832,1.2242438572358842,1.2252594141767155,1.2262758135607366,1.2272930560867861,1.2283111424542825,1.2293300733632244,1.2303498495141911,1.2313704716083431,1.2323919403474226,1.2334142564337538,1.2344374205702435,1.2354614334603817,1.2364862958082419,1.2375120083184814,{"$f":"JG51*(1+JH50)","v":1.2385385716963426},1.2395659866476525,1.2405942538788239,1.2416233740968552,1.2426533480093316,1.2436841763244253,1.2447158597508956,1.2457483989980902,1.2467817947759448,1.2478160477949842,1.2488511587663229,1.249887128401665,1.2509239574133049,1.2519616465141279,1.253000196417611,1.2540396078378226,1.2550798814894237,1.2561210180876683,1.2571630183484033,1.2582058829880698,1.2592496127237029,1.2602942082729329,1.261339670353985,1.2623859996856803,1.2634331969874366,1.2644812629792679,1.2655301983817857,1.2665800039161994,1.2676306803043167,1.2686822282685437,1.2697346485318861,1.2707879418179493,1.2718421088509388,1.2728971503556612,1.2739530670575239,1.2750098596825363,1.2760675289573102,1.2771260756090599,1.2781855003656029,1.2792458039553607,1.2803069871073591,1.2813690505512283,1.2824319950172041,1.2834958212361278,1.2845605299394471,1.2856261218592167,1.2866925977280979,1.2877599582793604,1.2888282042468819,1.2898973363651491,1.2909673553692576,1.2920382619949131,1.2931100569784315,1.2941827410567395,1.295256314967375,1.296330779448488,1.2974061352388406,1.2984823830778078,1.2995595237053779,1.300637557862153,1.3017164862893498,1.3027963097287996,1.3038770289229491,1.3049586446148611,{"$f":"LS51*(1+LT50)","v":1.3060411575482147},1.3071245684673056,1.3082088781170476,1.3092940872429717,1.3103801965912278,1.3114672069085846,1.3125551189424305,1.3136439334407735,1.3147336511522423,1.3158242728260865,1.3169157992121776,1.3180082310610088,1.3191015691236958,1.3201958141519778,1.3212909668982171,1.3223870281154004,1.3234839985571392,1.3245818789776695,1.3256806701318538,1.3267803727751801,1.3278809876637636,1.3289825155543464,1.3300849572042983,1.3311883133716178,1.3322925848149318,1.3333977722934967,1.3345038765671984,1.3356108983965536,1.3367188385427096,1.3378276977674453,1.3389374768331714,1.3400481765029311,1.3411597975404004,1.3422723407098889,1.3433858067763405,1.3445001965053331,1.3456155106630803,1.3467317500164306,1.3478489153328694,1.3489670073805182,1.3500860269281358,1.3512059747451188,1.3523268516015021,1.3534486582679592,1.3545713955158032,1.3556950641169867,1.3568196648441027,1.3579451984703852,1.3590716657697097,1.3601990675165936,1.3613274044861967,1.3624566774543219,1.3635868871974157,1.3647180344925687,1.3658501201175159,1.3669831448506378,1.3681171094709601,1.3692520147581553,1.3703878614925424,1.3715246504550878,1.3726623824274056,1.3738010581917584,1.3749406785310576,1.3760812442288641,{"$f":"OE51*(1+OF50)","v":1.3772227560693888},1.3783652148374932,1.3795086213186898,1.3806529762991429,1.3817982805656686,1.3829445349057359,1.3840917401074668,1.3852398969596378,1.3863890062516788,1.3875390687736751,1.3886900853163673,1.3898420566711518,1.3909949836300817,1.392148866985867,1.3933037075318757]
[null,"EGP Annual Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2}]
[null,"EGP Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K52)^(1/12)-1","v":5.2616942768477504E-3},{"$f":"(1+L52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+BX52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+EJ52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+GV52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+JH52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+LT52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+OF52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3]
[null,"EGP Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J54*(1+K53)","v":1.0052616942768478},{"$f":"K54*(1+L53)","v":1.0105510739803585},1.0158682847827833,1.0212134731228562,1.0265867862098266,1.0319883720275143,1.0374183793383849,1.0428769576876464,1.0483642574073679,1.0538804296206201,1.0594256262456367,1.0649999999999993,1.0706037044048422,1.0762368937890812,1.0818997232936636,1.087592348875841,1.0933149273134644,1.0990676162093018,1.1048505739953791,1.1106639599373425,1.1165079341388457,1.1223826575459592,1.128288291951602,1.134224999999998,1.1401929451911557,1.1461922918853702,1.1522232053077504,1.1582858515527694,1.1643803975888383,1.1705070112629052,1.1766658613050773,1.1828571173332685,1.1890809498578696,1.1953375302864455,1.2016270309284551,1.207949624999997,1.2143054866285798,1.2206947908579182,1.2271177136527531,1.2335744319036983,1.2400651234321116,1.2465899669949929,1.2531491422899064,1.2597428299599298,1.2663712115986299,1.2730344697550631,1.2797327879388032,1.2864663506249951,1.2932353432594359,1.3000399522636814,1.3068803650401806,1.3137567699774373,1.3206693564551975,1.3276183148496659,1.3346038365387487,1.3416261139073238,1.3486853403525394,1.3557817102891407,1.3629154191548241,1.3700866634156186,1.3772956405712979,1.3845425491608192,1.3918275887677909,1.3991509600259693,1.406512864624784,{"$f":"BW54*(1+BX53)","v":1.413913505314893},1.4213530859137662,1.4288318113112985,1.4363498874754532,1.4439075214579338,1.4515049213998863,1.4591422965376324,1.466819857208431,1.4745378148562713,1.4822963820376962,1.490095772427656,1.4979362008253936,1.5058178831603597,1.5137410364981596,1.5217058790465317,1.5297126301613564,1.537761510352698,1.5458527412908776,1.5539865458125772,1.5621631479269777,1.5703827728219275,1.5786456468701449,1.586951997635452,1.5953020538790426,1.6036960455657814,1.6121342038705382,1.6206167611845543,1.6291439511218426,1.6377160085256215,1.6463331694747827,1.6549956712903928,1.6637037525422294,1.672457653055351,1.6812576139167026,1.6901038774817547,1.6989966873811786,1.7079362885275555,1.7169229271221216,1.7259568506615488,1.7350383079447609,1.7441675490797854,1.7533448254906421,1.7625703899242668,1.7718444964574727,1.7811674005039471,1.7905393588212866,1.7999606295180672,1.8094314720609537,1.8189521472818451,1.8285229173850579,1.8381440459545477,1.8478157979611685,1.8575384397699697,1.8673122391475321,1.8771374652693424,1.8870143887272066,1.896943281536702,1.9069244171446684,1.9169580704367397,1.9270445177449138,1.9371840368551632,1.9473769070150848,1.9576234089415916,1.9679238248286428,{"$f":"EI54*(1+EJ53)","v":1.978278438355016},1.98868753469212,1.999151400511848,2.0096703239944733,2.0202445948365857,2.0308745042590699,2.0415603450151258,2.0523024113983315,2.063100999250747,2.0739564059710633,2.0848689305227932,2.0958388734425029,2.1068665368480901,2.1179522244471056,2.129096241545116,2.1402988950541122,2.1515604935009618,2.1628813470359076,2.1742617674411071,2.185702068139221,2.1972025642020432,2.2087635723591803,2.2203854110067724,2.2320684002162632,2.2438128617432138,2.2556191190361656,2.2674874972455465,2.2794183232326271,2.2914119255785219,2.3034686345932389,2.3155887823247765,2.3277727025682675,2.3400207308751733,2.352333204562524,2.3647104627222095,2.3771528462303171,2.3896606977565193,2.4022343617735129,2.4148741845665036,2.4275805142427447,2.4403537007411229,2.4531940958417966,2.4661020531758839,2.4790779282352018,2.4921220783820566,2.5052348628590853,2.5184166427991506,2.531667781235285,2.5449886431106905,2.5583795952887884,2.5718410065633237,2.5853732476685205,2.5989766912892933,2.6126517120715107,2.6263986866323137,2.6402179935704875,2.6541100134768878,2.6680751289449236,2.6821137245810931,2.6962261870155761,2.7104129049128831,2.7246742689825574,2.7390106719899374,2.7534225087669717,{"$f":"GU54*(1+GV53)","v":2.7679101762230944},2.7824740733561559,2.7971146012634112,2.811832163152566,2.8266271643528822,2.8415000123263403,2.8564511166788606,2.8714808891715853,2.886589743732217,2.9017780964664204,2.9170463656692798,2.9323949718368212,2.9478243376775919,2.9633348881243027,2.9789270503455296,2.9946012537574798,3.0103579300358168,3.0261975131275496,3.0421204392629839,3.0581271469677356,3.0742180770748084,3.0903936727367349,3.1066543794377801,3.1230006450062118,3.1394329196266328,3.1559516558523799,3.1725573086179866,3.1892503352517134,3.206031195488142,3.2229003514808374,3.2398582678150749,3.2569054115206355,3.2740422520846679,3.2912692614646195,3.308586914101233,3.3259956869316127,3.3434960594023613,3.3610885134827817,3.3787735336781526,3.3965516070430715,3.4144232231948681,3.4323888743270885,3.4504490552230513,3.4686042632694734,3.486854998470168,3.5052017634598163,3.5236450635178094,3.5421854065821639,3.5608233032635108,3.5795592668591585,3.5983938133672289,3.6173274615008677,3.6363607327025309,3.6554941511583459,3.6747282438125461,3.6940635403819853,3.7135005733707249,3.7330398780847007,3.7526819926464636,3.772427458010001,3.7922768179756354,3.8122306192050002,3.8322894112360948,3.8524537464984201,{"$f":"JG54*(1+JH53)","v":3.8727241803281913},3.8931012709836339,3.9135855796603574,3.9341776705068101,3.9548781106398181,3.9756874701602021,3.9966063221684793,4.0176352427806465,4.0387748111440471,4.0600256094533202,4.081388222966436,4.1028632400208123,4.1244512520495187,4.1461528535975649,4.1679686423382751,4.1898992190897477,4.2119451878314011,4.2341071557206105,4.2563857331094255,4.2787815335613839,4.3012951738684055,4.3239272740677821,4.3466784574592507,4.3695493506221617,4.3925405834327345,4.4156527890814044,4.4388866040902606,4.4622426683305783,4.4857216250404388,4.5093241208424466,4.5330508057615351,4.5569023332428706,4.580879360169849,4.6049825468821846,4.6292125571940987,4.6535700584125985,4.6780557213558582,4.702670220371691,4.7274142333561233,4.7522884417720617,4.7772935306680635,4.8024301886972012,4.8276991081360299,4.8531009849036524,4.8786365185808842,4.9043064124295217,4.9301113734117097,4.9560521122094121,4.9821293432439839,5.0083437846958461,5.034696158524266,5.0611871904872405,5.0878176101614825,5.114588150962514,5.141499550164867,5.1685525489223849,5.1957478922886366,5.2230863292374359,5.2505686126834661,5.2781954995030187,5.3059677505548377,5.333886130701071,5.3619514088283386,5.3901643578689065,{"$f":"LS54*(1+LT53)","v":5.4185257548219736},5.4470363807750726,5.475697020925578,5.5045084646023348,5.5334715052873928,5.5625869406378632,5.5918555725078853,5.6212782069707092,5.6508556543408961,5.6805887291966339,5.7104782504021738,5.7405250411303781,5.7707299288853946,5.8010937455254448,5.8316173272857332,5.8623015148014783,5.8931471531310651,5.9241550917793164,5.9553261847208905,5.9866612904237977,6.0181612718730468,6.0498269965944083,6.0816593366783085,6.1136591688038466,6.1458273742629395,6.1781648389845927,6.2106724535593001,6.2433511132635688,6.2762017180845788,6.3092251727449664,6.3424223867277423,6.3757942743013389,6.4093417545447888,6.4430657513730383,6.4769671935623911,6.5110470147760893,6.5453061535900234,6.5797455535185847,6.6143661630406481,6.6491689356256947,6.6841548297600699,6.7193248089733828,6.7546798418650393,6.7902209021309199,6.8259489685901942,6.8618650252122801,6.8979700611439414,6.9342650707365294,6.9707510535733688,7.0074290144972862,7.0442999636382835,7.0813649164413581,7.1186248936944683,7.1560809215566463,7.1937340315862599,7.231585260769422,7.2696356515485494,7.3078862518510705,7.3463381151182894,7.384992300334396,7.4238498720556301,7.4629119004396021,7.5021794612747641,7.5416536360100386,{"$f":"OE54*(1+OF53)","v":7.5813355117846006},7.6212261814578204,7.6613267436393588,7.7016383027194264,7.7421619688991967,7.7828988582213823,7.8238500926009706,7.8650167998561242,7.906400113739239,7.9480011739681693,7.9898211262576169,8.0318611223506835,8.0741223200505914,8.1166058832525696,8.1593129819759085]
[null,"Exchange rate",null,null,null,null,"Flat Exchange rate",null,false,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"IF($I$55,K55,LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,L55,LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,M55,LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,N55,LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,O55,LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,P55,LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,Q55,LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,R55,LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,S55,LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,T55,LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,U55,LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,V55,LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,W55,LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,X55,LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Y55,LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Z55,LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AA55,LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AB55,LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AC55,LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AD55,LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AE55,LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AF55,LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AG55,LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AH55,LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AI55,LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AJ55,LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AK55,LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AL55,LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AM55,LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AN55,LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AO55,LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AP55,LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AQ55,LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AR55,LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AS55,LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AT55,LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AU55,LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AV55,LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AW55,LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AX55,LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AY55,LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AZ55,LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BA55,LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BB55,LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BC55,LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BD55,LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BE55,LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BF55,LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BG55,LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BH55,LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BI55,LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BJ55,LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BK55,LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BL55,LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BM55,LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BN55,LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BO55,LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BP55,LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BQ55,LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BR55,LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BS55,LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BT55,LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BU55,LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BV55,LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BW55,LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BX55,LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BY55,LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BZ55,LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CA55,LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CB55,LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CC55,LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CD55,LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CE55,LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CF55,LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CG55,LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CH55,LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CI55,LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CJ55,LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CK55,LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CL55,LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CM55,LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CN55,LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CO55,LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CP55,LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CQ55,LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CR55,LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CS55,LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CT55,LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CU55,LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CV55,LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CW55,LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CX55,LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CY55,LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CZ55,LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DA55,LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DB55,LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DC55,LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DD55,LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DE55,LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DF55,LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DG55,LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DH55,LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DI55,LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DJ55,LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DK55,LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DL55,LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DM55,LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DN55,LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DO55,LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DP55,LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DQ55,LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DR55,LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DS55,LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DT55,LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DU55,LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DV55,LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DW55,LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DX55,LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DY55,LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DZ55,LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EA55,LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EB55,LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EC55,LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,ED55,LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EE55,LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EF55,LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EG55,LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EH55,LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EI55,LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EJ55,LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EK55,LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EL55,LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EM55,LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EN55,LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EO55,LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EP55,LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EQ55,LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ER55,LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ES55,LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ET55,LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EU55,LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EV55,LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EW55,LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EX55,LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EY55,LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EZ55,LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FA55,LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FB55,LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FC55,LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FD55,LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FE55,LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FF55,LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FG55,LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FH55,LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FI55,LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FJ55,LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FK55,LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FL55,LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FM55,LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FN55,LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FO55,LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FP55,LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FQ55,LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FR55,LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FS55,LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FT55,LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FU55,LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FV55,LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FW55,LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FX55,LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FY55,LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FZ55,LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GA55,LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GB55,LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GC55,LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GD55,LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GE55,LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GF55,LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GG55,LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GH55,LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GI55,LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GJ55,LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GK55,LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GL55,LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GM55,LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GN55,LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GO55,LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GP55,LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GQ55,LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GR55,LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GS55,LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GT55,LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GU55,LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GV55,LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GW55,LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GX55,LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GY55,LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GZ55,LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HA55,LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HB55,LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HC55,LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HD55,LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HE55,LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HF55,LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HG55,LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HH55,LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HI55,LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HJ55,LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HK55,LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HL55,LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HM55,LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HN55,LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HO55,LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HP55,LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HQ55,LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HR55,LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HS55,LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HT55,LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HU55,LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HV55,LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HW55,LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HX55,LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HY55,LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HZ55,LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IA55,LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IB55,LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IC55,LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,ID55,LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IE55,LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IF55,LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IG55,LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IH55,LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,II55,LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IJ55,LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IK55,LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IL55,LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IM55,LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IN55,LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IO55,LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IP55,LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IQ55,LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IR55,LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IS55,LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IT55,LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IU55,LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IV55,LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IW55,LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IX55,LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IY55,LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IZ55,LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JA55,LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JB55,LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JC55,LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JD55,LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JE55,LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JF55,LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JG55,LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JH55,LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JI55,LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JJ55,LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JK55,LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JL55,LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JM55,LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JN55,LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JO55,LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JP55,LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JQ55,LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JR55,LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JS55,LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JT55,LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JU55,LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JV55,LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JW55,LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JX55,LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JY55,LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JZ55,LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KA55,LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KB55,LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KC55,LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KD55,LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KE55,LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KF55,LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KG55,LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KH55,LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KI55,LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KJ55,LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KK55,LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KL55,LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KM55,LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KN55,LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KO55,LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KP55,LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KQ55,LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KR55,LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KS55,LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KT55,LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KU55,LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KV55,LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KW55,LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KX55,LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KY55,LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KZ55,LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LA55,LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LB55,LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LC55,LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LD55,LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LE55,LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LF55,LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LG55,LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LH55,LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LI55,LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LJ55,LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LK55,LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LL55,LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LM55,LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LN55,LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LO55,LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LP55,LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LQ55,LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LR55,LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LS55,LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LT55,LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LU55,LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LV55,LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LW55,LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LX55,LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LY55,LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LZ55,LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MA55,LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MB55,LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MC55,LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MD55,LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ME55,LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MF55,LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MG55,LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MH55,LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MI55,LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MJ55,LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MK55,LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ML55,LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MM55,LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MN55,LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MO55,LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MP55,LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MQ55,LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MR55,LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MS55,LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MT55,LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MU55,LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MV55,LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MW55,LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MX55,LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MY55,LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MZ55,LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NA55,LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NB55,LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NC55,LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ND55,LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NE55,LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NF55,LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NG55,LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NH55,LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NI55,LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NJ55,LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NK55,LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NL55,LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NM55,LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NN55,LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NO55,LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NP55,LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NQ55,LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NR55,LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NS55,LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NT55,LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NU55,LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NV55,LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NW55,LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NX55,LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NY55,LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NZ55,LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OA55,LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OB55,LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OC55,LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OD55,LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OE55,LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OF55,LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OG55,LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OH55,LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OI55,LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OJ55,LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OK55,LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OL55,LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OM55,LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ON55,LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OO55,LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OP55,LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OQ55,LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OR55,LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OS55,LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944}]
[]
[null,"Cost in EURO",null,null,null,null,{"$f":"F26","v":800},null,null,null,{"$f":"$G$57*K51","v":800.66363049147697},{"$f":"$G$57*L51","v":801.32781148974027},801.99254345145675,802.65782683367115,803.32366209380803,803.99004968967097,804.65699007944363,805.3244837216896,805.99253107535299,806.66113259975828,807.3302887546115,807.99999999999943,808.67026679639127,809.34108960463732,810.01246888597075,810.68440510200742,811.35689871474563,812.02995018656713,812.70355998023763,813.37772855890603,814.05245638610597,814.72774392575536,815.40359164215704,816.0799999999989,816.75696946435448,817.43450050068293,818.11259357482982,818.7912491530268,819.47046770189229,820.15024968843204,820.83059558003913,821.5115058444942,822.19298094996611,822.875021365012,823.55762755857768,824.24079999999799,824.92453915899716,825.60884550568903,826.29371951057726,826.97916164455614,827.66517237891026,828.35175218531538,829.03890153583859,829.72662090293829,830.41491075946487,831.10377157866105,831.79320383416234,832.48320799999703,833.17378455058611,833.86493396074479,834.55665670568192,835.24895326100057,835.94182410269832,836.63526970716759,837.32929055119598,838.02388711196659,838.7190598670586,839.41480929444697,840.11113587250316,840.80804007999609,841.50552239609112,842.2035833003514,842.90222327273807,843.60144279360986,844.30124234372454,{"$f":"$G$57*BX51","v":845.00162240423845},845.70258345670709,846.40412598308558,847.10625046572829,847.80895738739059,848.51224723122755,849.21612048079533,849.9205776200514,850.62561913335435,851.33124550546472,852.0374572215452,852.74425476716101,853.45163862828008,854.15960929127357,854.86816724291566,855.57731297038481,856.28704696126351,856.99736970353888,857.7082816856024,858.41978339625098,859.13187532468692,859.84455796051839,860.55783179375976,861.27169731483184,861.98615501456197,862.70120538418519,863.41684891534385,864.13308610008778,864.84991743087539,865.56734340057346,866.28536450245758,867.00398123021273,867.72319407793304,868.44300354012296,869.16341011169675,869.88441428797944,870.60601656470703,871.3282174380264,872.05101740449663,872.77441696108792,873.49841660518348,874.2230168345784,874.94821814748138,875.67402104251414,876.40042601871164,877.12743357552336,877.85504421281291,878.58325843085845,879.31207673035328,880.04149961240591,880.77152757854083,881.50216113069814,882.23340077123464,882.96524700292366,883.69770032895565,884.43076125293862,885.16443027889818,885.89870791127794,886.63359465494034,887.36909101516642,888.10519749765626,888.84191460852958,889.5792428543258,890.31718274200455,{"$f":"$G$57*EJ51","v":891.05573477894632},891.79489947295224,892.53467733224454,893.27506886546735,894.01607458168644,894.75769499039006,895.49993060148904,896.24278192531733,896.98624947263215,897.73033375461409,898.47503528286836,899.22035456942399,899.96629212673531,900.71284846768117,901.46002410556639,902.20781955412144,902.95623532750278,903.70527194029341,904.45492990750347,905.20520974457008,905.95611196735797,906.70763709215976,907.45978563569645,908.21255811511764,908.965955048002,909.71997695235734,910.47462434662145,911.22989774966197,911.98579768077707,912.74232465969567,913.49947920657769,914.25726184201505,915.01567308703079,915.7747134630805,916.5343834920526,917.29468369626807,918.05561459848116,918.81717672188006,919.57937059008691,920.34219672715767,921.10565565758384,921.86974790629165,922.63447399864253,923.39983446043414,924.16582981790009,924.93246059771047,925.69972732697215,926.46763053322979,927.23617074446508,928.00534848909797,928.77516429598666,929.54561869442841,930.316712214159,931.08844538535379,931.86081873862815,932.63383280503774,933.4074881160783,934.18178520368667,934.95672460024105,935.73230683856104,936.50853245190876,937.28540197398797,938.06291593894548,938.84107488137158,{"$f":"$G$57*GV51","v":939.61987933629928},940.39932983920608,941.17942692601332,941.96017113308676,942.74156299723779,943.52360305572222,944.30629184624217,945.08962990694556,945.87361777642673,946.6582559937267,947.44354509833397,948.22948563018429,949.01607812966142,949.80332313759743,950.59122119527262,951.37977284441695,952.1689786272093,952.95883908627866,953.74935476470364,954.54052620601408,955.33235395419001,956.12483855366315,956.91798054931633,957.71178048648517,958.50623891095699,959.30135636897217,960.09713340722419,960.89357057285997,961.69066841348035,962.48842747714036,963.28684831234966,964.08593146807323,964.8856774937309,965.68608693919873,966.48716035480857,967.28889829134914,968.09130130006565,968.89436993266111,969.69810474129565,970.5025062785877,971.30757509761429,972.11331175191094,972.91971679547237,973.72679078275291,974.53453426866724,975.34294780858966,976.15203195835568,976.96178727426161,977.77221431306532,978.58331363198658,979.39508578870743,980.20753134137237,981.0206508485893,981.83444486942881,982.64891396342603,983.46405869057958,984.27987961135295,985.09637728667451,985.91355227793804,986.73140514700299,987.54993645619481,988.36914676830543,989.18903664659354,990.0096066547851,{"$f":"$G$57*JH51","v":990.83085735707414},991.65278931812202,992.47540310305919,993.29869927748416,994.12267840746529,994.94734105954024,995.77268780071654,996.59871919847217,997.42543582075575,998.25283823598738,999.08092701305827,999.909702721332,1000.7391659306439,1001.5693172113023,1002.4001571340888,1003.2316862702581,1004.063905191539,1004.8968144701346,1005.7304146787226,1006.5647063904559,1007.3996901789624,1008.2353666183463,1009.071736283188,1009.9087997485443,1010.7465575899492,1011.5850103834143,1012.4241587054286,1013.2640031329595,1014.1045442434533,1014.945782614835,1015.7877188255089,1016.6303534543595,1017.4736870807511,1018.3177202845289,1019.1624536460191,1020.007887746029,1020.8540231658482,1021.700860487248,1022.5484002924823,1023.3966431642885,1024.2455896858874,1025.0952404409827,1025.9455960137632,1026.7966569889022,1027.6484239515578,1028.5008974873733,1029.3540781824784,1030.2079666234883,1031.0625633975055,1031.9178690921194,1032.7738842954061,1033.6306095959305,1034.4880455827451,1035.3461928453917,1036.2050519739,1037.0646235587903,1037.9249081910725,1038.7859064622462,1039.6476189643022,1040.5100462897224,1041.3731890314798,1042.2370477830395,1043.1016231383592,1043.966915691889,{"$f":"$G$57*LT51","v":1044.8329260385717},1045.6996547738445,1046.567102493638,1047.4352697943773,1048.3041572729824,1049.1737655268678,1050.0440951539445,1050.9151467526187,1051.7869209217938,1052.6594182608692,1053.5326393697421,1054.4065848488071,1055.2812552989567,1056.1566513215823,1057.0327735185738,1057.9096224923203,1058.7871988457114,1059.6655031821356,1060.5445361054831,1061.424298220144,1062.3047901310108,1063.1860124434772,1064.0679657634387,1064.9506506972943,1065.8340678519455,1066.7182178347973,1067.6031012537587,1068.4887187172428,1069.3750708341677,1070.2621582139561,1071.1499814665372,1072.038541202345,1072.9278380323203,1073.8178725679111,1074.7086454210723,1075.6001572042665,1076.4924085304642,1077.3854000131446,1078.2791322662956,1079.1736059044147,1080.0688215425087,1080.9647797960952,1081.8614812812018,1082.7589266143673,1083.6571164126426,1084.5560512935895,1085.455731875282,1086.3561587763081,1087.2573326157678,1088.1592540132749,1089.0619235889574,1089.9653419634574,1090.8695097579325,1091.7744275940549,1092.6800960940127,1093.5865158805102,1094.493687576768,1095.4016118065242,1096.3102891940339,1097.2197203640701,1098.1299059419246,1099.0408465534067,1099.9525428248462,1100.8649953830914,{"$f":"$G$57*OF51","v":1101.7782048555111},1102.6921718699946,1103.6068970549518,1104.5223810393143,1105.4386244525349,1106.3556279245886,1107.2733920859735,1108.1919175677103,1109.111205001343,1110.0312550189401,1110.9520682530938,1111.8736453369215,1112.7959869040653,1113.7190935886936,1114.6429660255005]
[null,"Cost in EGP",null,null,null,null,null,null,null,null,{"$f":"K57*K55","v":11629.738324922178},{"$f":"L57*L55","v":11639.385636122572},11649.04095013531,11658.704273599027,11668.375613157868,11678.054975461489,11687.742367165065,11697.437794929288,11707.141265420376,11716.852785310077,11726.572361275676,11736.29999999999,12385.67131604211,12395.94570247053,12406.228611894094,12416.520051382955,12426.82002801312,12437.128548866476,12447.445621030785,12457.771251599683,12468.105447672689,12478.448216355222,12488.799564758583,12499.15949999998,13190.739951584837,13201.682173131105,13212.633471667201,13223.593854722836,13234.563329833962,13245.541904542786,13256.529586397774,13267.526382953649,13278.532301771402,13289.547350418297,13300.571536467878,13311.604867499966,14048.138048437835,14059.791514384611,14071.454647325552,14083.127455279802,14094.80994627315,14106.502128338048,14118.204009513611,14129.915597845618,14141.636901386524,14153.367928195466,14165.108686338268,14176.859183887444,14961.267021586276,14973.677962819591,14986.099199401693,14998.530739872969,15010.972592780887,15023.424766680006,15035.887270131978,15048.360111705564,15060.843299976632,15073.336843528159,15085.840750950241,15098.355030840112,15933.749377989367,15946.967030402848,15960.195647362791,15973.435237964699,15986.685811311629,{"$f":"BX57*BX55","v":15999.947376514188},16013.219942690539,16026.503518966412,16039.798114475096,16053.103738357473,16066.420399761993,16079.748107844704,16969.443087558662,16983.519887379021,16997.608364441356,17011.708528432388,17025.820389046869,17039.943955987594,17054.079238965413,17068.226247699215,17082.384991915962,17096.55548135069,17110.737725746505,17124.931734854592,18072.456888249952,18087.448680058631,18102.452908130021,18117.469582780472,18132.498714334895,18147.540313126767,18162.594389498136,18177.660953799637,18192.740016390475,18207.831587638462,18222.935677920006,18238.052297620117,19247.166585986179,19263.132844262425,19279.112347158458,19295.105105661187,19311.111130766647,19327.130433479993,19343.163024815502,19359.208915796597,19375.268117455838,19391.340640834947,19407.426496984786,19423.525696965407,20498.232414075264,20515.236479139465,20532.254649723734,20549.286937529145,20566.333354266459,20583.393911656171,20600.468621428488,20617.557495323359,20634.660545090454,20651.7777824892,20668.909219288784,20686.054867268147,21830.617520990141,21848.726850283518,21866.851201955764,21884.990588468521,21903.145022293764,21921.314515913808,21939.49908182133,21957.698732519366,21975.913480521318,{"$f":"EJ57*EJ55","v":21994.143338350983},22012.38831854254,22030.648433640559,23249.607659854482,23268.894095551925,23288.196530082871,23307.514976718954,23326.849448742836,23346.199959448189,23365.566522139696,23384.949150133107,23404.347856755187,23423.762655343784,23443.193559247789,23462.640581827178,24760.832157745008,24781.372211762784,24801.92930453824,24822.503450205673,24843.094662911109,24863.702956812307,24884.328346078764,24904.970844891741,24925.630467444258,24946.30722794111,24967.001140598877,24987.712219645928,26370.286247998414,26392.161405527346,26414.054709333206,26435.96617446902,26457.895816000313,26479.843649005084,26501.80968857386,26523.793949809682,26545.796447828114,26567.81719775726,26589.856214737782,26611.913513922893,28084.354854118283,28107.651896886593,28130.968265439835,28154.303975809478,28177.659044040302,28201.033486190387,28224.427318331134,28247.840556547282,28271.273216936912,28294.725315611457,28318.196868695708,28341.687892327845,29909.837919635935,29934.649270184193,29959.481202693391,29984.333734237058,30009.206881902886,30034.100662792727,30059.015094022619,30083.950192722819,30108.905976037768,30133.882461126159,30158.87966516089,30183.897605329115,31853.977384412232,{"$f":"GV57*GV55","v":31880.401472746118},31906.847480868419,31933.315426962432,31959.805329226529,31986.317205874209,32012.851075134047,32039.406955249757,32065.984864480186,32092.584821099321,32119.206843396307,32145.850949675474,33924.485914398989,33952.627568474585,33980.792567124838,34008.980929714955,34037.192675626226,34065.427824255996,34093.686395017729,34121.968407340952,34150.273880671361,34178.602834470737,34206.955288217032,34235.331261404339,36129.577498834886,36159.54836042539,36189.544083987908,36219.564690146384,36249.610199541887,36279.680632832598,36309.776010693837,36339.896353818076,36370.041682914962,36400.212018711296,36430.407381951103,36460.627793395586,38478.000036259124,38509.919003853014,38541.864449447094,38573.836395005877,38605.834862512078,38637.859873966692,38669.911451388914,38701.98961681623,38734.094392304403,38766.225799927503,38798.383861777889,38830.568599966267,40979.070038615915,41013.063739103411,41047.085638661098,41081.135760681194,41115.21412857531,41149.320765774472,41183.455695729128,41217.618941909226,41251.81052780414,41286.030476922737,41320.278812793396,41354.555558964021,43642.709591125895,43678.912882145079,43715.146205174024,43751.409585125431,43787.703046932656,{"$f":"JH57*JH55","v":43824.026615549759},43860.380315951479,43896.764173133277,43933.178212111357,43969.622457922662,44006.096935624926,44042.601670296637,46479.485714549039,46518.042219484458,46556.630708510282,46595.25120815853,46633.903744983232,46672.588345560449,46711.30503648828,46750.053844386894,46788.834795898554,46827.647917687595,46866.493236440496,46905.370778865865,49500.652285994671,49541.714963750899,49582.811704563406,49623.942536688788,49665.107488407091,49706.30658802182,49747.539863859958,49788.807344271983,49830.109057631897,49871.445032337229,49912.81529680908,49954.219879492099,49995.658808854569,50037.132113388361,50078.639821608995,50120.181962055634,50161.758563291129,50203.369653902009,50245.015262498535,50286.695417714676,50328.410148208182,50370.15948266058,50411.943449777136,50453.762078286978,50495.615396943074,50537.503434522208,50579.426219825044,50621.383781676144,50663.376148923991,50705.403350440974,50747.465415123472,50789.562371891778,50831.694249690227,50873.861077487127,50916.062884274863,50958.299699069808,51000.571550912464,51042.878468867384,51085.220482023251,51127.597619492859,51170.009910413188,51212.457383945344,51254.940069274657,51297.457995610646,51340.011192187085,{"$f":"LT57*LT55","v":51382.599688261958},51425.223513117562,51467.882696060457,51510.57726642154,51553.30725355602,51596.072686843436,51638.87359568775,51681.710009517279,51724.581957784758,51767.48946996736,51810.432575566716,51853.411304108915,51896.425685144539,51939.475748248704,51982.561523021031,52025.683039085714,52068.840326091537,52112.033413711826,52155.26233164459,52198.527109612405,52241.82777736256,52285.164364667005,52328.536901322346,52371.945417149967,52415.389941995949,52458.870505731153,52502.387138251208,52545.93986947654,52589.528729352416,52633.153747848904,52676.814954960995,52720.512380708504,52764.246055136158,52808.016008313629,52851.822270335528,52895.664871321424,52939.543841415871,52983.459210788431,53027.411009633681,53071.399268171277,53115.424016645906,53159.48528532737,53203.583104510573,53247.717504515531,53291.888515687475,53336.096168396733,53380.340493038835,53424.621520034591,53468.939279829981,53513.29380289626,53557.685119729962,53602.113260852922,53646.578256812303,53691.080138180587,53735.61893555562,53780.194679560649,53824.8074008443,53869.457130080642,53914.143897969174,53958.867735234882,54003.628672628234,54048.42674092517,54093.261970927226,54138.13439346142,{"$f":"OF57*OF55","v":54183.044039380387},54227.990939562347,54272.975124911129,54317.996626356209,54363.055474852707,54408.151701381401,54453.285336948829,54498.456412587206,54543.664959354479,54588.911008334391,54634.194590636456,54679.515737395996,54724.874479774146,54770.270848957924,54815.704876160198]
[]
[null,"Cost Applied",null,null,null,null,{"$f":"INDEX(58:58,MATCH(H5,2:2))","v":11687.742367165065}]
[]
["Capital Expenditures"]
[null,"Interconnection Costs",null,null,null,null,null,null,{"$f":"F25","v":20000},{"$f":"COUNTIF(4:4,TRUE)","v":5},{"$f":"($I$63/$J$63)*K4*K54","v":0},4042.2042959214341,4063.4731391311334,4084.8538924914246,4106.3471448393066,4127.9534881100572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*BW4*BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*EI4*EI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*GU4*GU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*JG4*JG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*LS4*LS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*OE4*OE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incorporation fees"]
[null,"Other costs"]
[null,null,null,null,null,null,null,null,"EGP"]
[null,"Construction Costs",null,null,null,"EGP",null,{"$f":"'Risk Analysis'!$P$10","v":1},{"$f":"G60*F21","v":6190829.77539011},{"$f":"COUNTIF(5:5,TRUE)","v":5},{"$f":"$I$67/$J$67*K5*$H$67","v":0},{"$f":"$I$67/$J$67*L5*$H$67","v":0},0,0,0,0,1238165.9550780221,1238165.9550780221,1238165.9550780221,1238165.9550780221,1238165.9550780221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*BX5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*EJ5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*GV5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*JH5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*LT5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*OF5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Pre-COD Costs",null,null,null,null,null,null,null,{"$f":"SUM(K63:K67)","v":0},{"$f":"SUM(L63:L67)","v":4042.2042959214341},4063.4731391311334,4084.8538924914246,4106.3471448393066,4127.9534881100572,1238165.9550780221,1238165.9550780221,1238165.9550780221,1238165.9550780221,1238165.9550780221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX63:BX67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ63:EJ67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV63:GV67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH63:JH67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT63:LT67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF63:OF67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Revenues"]
[null,"Energy production",null,null,null,null,null,null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,0,0,50748.601150120732,54035.038141403194,59870.2261520545,81506.044495881462,91202.860073624252,100317.33197079277,101387.80906243986,101883.58878019717,95532.168005157364,84527.841901309133,73102.842579314893,56639.206310816327,50496.015827316369,53766.095604222348,59572.240787802722,81100.373598695558,90748.926303425687,99818.033761493178,100883.18288752898,101376.49501648164,95056.686455973308,84107.130950687249,72738.995996899917,56357.302339373244,50244.687669120496,53498.491644579211,59275.738552695693,80696.721801784268,90297.251846888568,99321.220653191704,100381.0683319021,100871.92515370323,94583.571467795191,83688.513957511706,72376.960347286775,56076.801456961439,49994.610418388656,53232.219600121884,58980.71206492099,80295.07905570617,89847.825458984313,98826.880277073782,99881.4528947582,100369.86662993277,94112.811261804265,83271.980499762896,72016.72661712268,55797.696680143199,49745.777849119375,52967.272841658232,58687.153979406881,79895.435361037773,89400.635950652955,98335.000325886751,{"$f":"BX46","v":99384.324137515025},99870.306945764212,93644.394117807184,82857.520207293564,71658.285837916017,55519.981060238686,49498.18376629916,52703.64477299089,58395.056987639429,79497.780768124663,88955.672188524608,97845.568553633464,98889.66968349948,99373.233664003346,93178.308373944135,82445.122761570528,71301.629085812951,55243.647683152929,49251.822005748261,52441.328830752944,58104.413817480519,79102.105376833642,88512.923094642189,97358.572775267341,98397.477217639505,98878.634409358172,92714.542426398606,82034.777895417967,70946.747481375394,54968.68966920369,49006.686433967188,52180.318484244635,57815.217232986863,78708.399336306378,88072.377646185749,96874.000866389149,97907.734486157482,98386.49686813094,92253.084729108465,81626.475392761728,70593.632189359909,54695.100172950253,48762.770947984063,51920.607235270727,57527.4600342298,78316.652844714117,87634.024875197967,96391.840762945052,97420.429296265167,97896.808787911476,91793.923793478549,81220.205088374976,70242.27441849772,54422.872383022921,48520.069475202647,51662.188617978696,57241.135057116109,77926.856149013649,87197.85386831114,95912.080460926241,96935.549515860097,97409.55797727211,91337.04818809453,80815.956867625064,{"$f":"EJ46","v":69892.665421275815},54151.999521953461,48278.575973251129,51405.056198697806,56956.235173209556,77538.999544704464,86763.853766475382,95434.708016070144,96453.083073223534,96924.732305464218,90882.446538438395,80413.720666221852,69544.79649371923,53882.474846006393,48038.284429831729,51149.203575778898,56672.753289553511,77153.073375587206,86332.01376468841,94959.711543563026,95973.017956719967,96442.319702116176,90430.107526605221,80013.486469966985,69198.658975174301,53614.291645011035,47799.188862570998,50894.624379435023,56390.682348494302,76769.068033523232,85902.323111726422,94487.079217744089,95495.342214498101,95962.308156932893,89980.019891021497,79615.244314504744,68854.244248093077,53347.443242194524,47561.283318870905,50641.312271582865,56110.015327505527,76386.973958195391,85474.77110987647,94016.799271811105,95020.043954193185,95484.685719396773,89532.172426164601,79218.984285073791,68511.543737818763,53081.922994015542,47324.561875760599,50389.260945684917,55830.745239013209,76006.781636870044,85049.347114670149,93548.859997527354,94547.111342631004,95009.44049847014,89086.55398228392,78824.696516260461,68170.548912372222,52817.7242899989,47089.018639748952,50138.464126592531,{"$f":"GV46","v":55552.865130221871},75628.481604160217,84626.040534618587,93083.249744930305,94076.532605533328,94536.560662299336,88643.153465123294,78432.371191753133,67831.251282239609,52554.840552571011,46854.647746677889,49888.915570389625,55276.368082941386,75252.064441789931,84204.840830948713,92619.956922041412,93608.296027224671,94066.034437919967,88201.959835644666,78041.998544097733,67493.642400160941,52293.265236896113,46621.443361576312,49640.609064237266,55001.247213414732,74877.520778359729,83785.737517340938,92158.969994577623,93142.389950340686,93597.850110963962,87762.962109753455,77653.56885445473,67157.713860919903,52032.991830713298,46389.399678514899,49393.538426218991,54727.495672146695,74504.841289113421,83368.720159668068,91700.277485664163,92678.802775537944,93131.996025367858,87326.149358024923,77267.072452357039,66823.457301134462,51774.013854174409,46158.510920461515,49147.697505186901,54455.106643733241,74134.016695705825,82953.778375735434,91243.867975548812,92217.522961205075,92668.460583082546,86891.510705432098,76882.499715469283,66490.864399048703,51516.324859682725,45928.771339137391,48903.080180608493,54184.073346691897,73765.037765971836,82540.901835022625,90789.730101317633,{"$f":"JH46","v":91758.539023175501},92207.23224378466,86459.035331075167,76499.841069348331,66159.926874325742,51259.918431732425,45700.175214874056,48659.680362414365,53914.389033292922,73397.895313696587,82130.080258426082,90337.852556612008,91301.839534441518,91748.299524589165,86028.712467911842,76119.086987204777,65830.636487841373,51004.788186748847,45472.716856470863,48417.491990846451,53646.046989391252,73032.580198386742,81721.303418003314,89888.22409134722,90847.413124869767,91291.6509997635,85600.531402489534,75740.227989665887,65502.985041479136,50750.927772929601,45246.390601053376,48176.509036307296,53379.040534259424,72669.083325042855,81314.561136718185,89440.833511432298,90395.248480918177,90837.275300443114,85174.481474678469,75363.254644539527,65176.964377926102,50498.330870086385,45021.190813932313,47936.725499209868,53113.36302042118,72307.39564393308,80909.843288187622,88995.669678491424,89945.334345354306,90385.161114348433,84750.552077406319,74988.157566579321,64852.566380469827,50246.9911894877,0,0,0,0,0,0,0,0,0,0,{"$f":"LT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FiT price no escalation",null,null,null,null,null,{"$f":"'Risk Analysis'!P11","v":1.2},{"$f":"'General Assumptions'!F17","v":1.08},null,{"$f":"$I$75*$H$75","v":1.296},{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Pct subject to inflation",null,null,null,null,null,null,{"$f":"'General Assumptions'!F18","v":0},null,{"$f":"$I$76","v":0},{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FiT Price subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K76*K75","v":0},{"$f":"L76*L75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX76*BX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ76*EJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV76*GV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH76*JH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT76*LT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF76*OF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fit Price not subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K75-K77","v":1.296},{"$f":"L75-L77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BX75-BX77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EJ75-EJ77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GV75-GV77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JH75-JH77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LT75-LT77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OF75-OF77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Fit Price with inflation",null,null,null,null,null,null,null,null,{"$f":"K77*K54+K78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BW77*BW54+BW78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EI77*EI54+EI78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GU77*GU54+GU78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JG77*JG54+JG78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LS77*LS54+LS78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OE77*OE54+OE78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[]
[null,"Retail Price without inflation",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009}]
[null,"Retail use price",null,null,null,null,null,{"$f":"'General Assumptions'!F21","v":true},null,null,{"$f":"IF($H$82,K81*K54,K81)","v":0.50263084713842388},0.50527553699017924,0.50793414239139167,0.51060673656142808,0.51329339310491329,0.51599418601375713,0.51870918966919244,0.52143847884382322,0.52418212870368397,0.52694021481031006,0.52971281312281837,0.53249999999999964,0.58883203742266321,0.59193029158399468,0.59504484781151501,0.59817579188171255,0.60132321002240541,0.6044871889151161,0.60766781569745854,0.61086517796553841,0.61407936377636518,0.61731046165027759,0.6205585605733811,0.62382374999999901,0.68981673184064929,0.69344633659064903,0.69709503921118909,0.70076294018942564,0.70445014054124722,0.70815674181405774,0.71188284608957186,0.71562855598662756,0.71939397466401123,0.72317920582329964,0.72698435371171544,0.73080952312499836,0.73465481941029087,0.73852034846904058,0.7424062167599158,0.74631253130173758,0.75023939967642761,0.75418693003197079,0.75815523108539351,0.76214441212575768,0.76615458301717121,0.77018585420181329,0.77423833670297604,0.77831214212812216,0.78240738267195886,0.78652417111952733,0.79066262084930938,0.79482284583634966,0.79900496065539461,0.80320908048404793,0.80743532110594307,0.81168379891393105,0.81595463091328646,0.82024793472493029,0.82456382858866872,0.82890243136644937,0.83326386254563534,0.83764824224229573,0.84205569120451362,0.84648633081571156,{"$f":"IF($H$82,BW81*BW54,BW81)","v":0.85094028309799441},0.85541767071551045,0.85991861697782868,0.86444324584333576,0.86899168192264931,0.8735640504820501,0.87816047744693138,0.88278108940526778,0.88742601361110085,0.89209537798804428,0.89678931113280635,0.90150794231873199,0.90625140149936323,0.91101981931201781,0.91581332708138674,0.92063205682315175,0.92547614124762079,0.93034571376338249,0.93524090848098107,0.94016186021660941,0.94510870449582163,0.9500815775572663,0.95508061635643782,0.96010595856944858,0.96515774259682086,0.97023610756729783,0.97534119334167579,0.98047314051665557,0.98563209042871491,0.99081818515800113,0.99603156753224364,1.0012723811306878,1.0065407702880489,1.0118368800984876,1.0171608564196053,1.0225128458764619,1.0278929958656131,1.0333014545591712,1.0387383709088838,1.0442038946502372,1.0496981763065805,1.0552213671932704,1.0607736194218387,1.0663550859041817,1.0719659203567711,1.0776062773048882,1.0832763120868785,1.0889761808584308,1.0947060405968772,1.1004660491055165,1.1062563650179602,1.1120771478025016,1.117928557766507,1.1238107560608319,1.1297239046842571,1.1356681664879524,1.1416437051799602,1.1476506853297048,1.1536892723725245,1.1597596326142277,1.165861933235673,1.1719963422973738,1.1781630287441265,1.1843621624096632,{"$f":"IF($H$82,EI81*EI54,EI81)","v":1.1905939140213291},1.196858455204785,1.2031559584887328,1.2094865973096682,1.2158505460166567,1.2222479798761345,1.2286790750767376,1.2351440087341514,1.2416429588959907,1.2481761045467021,1.2547436256124935,1.26134570296629,1.2679825184327145,1.2746542547930948,1.2813610957904991,1.2881032261347953,1.294880831507738,1.301694098568082,1.3085432149567242,1.31542836930187,1.3223497512242288,1.3293075513422363,1.3363019612773044,1.3433331736590974,1.3504013821308394,1.3575067813546446,1.3646495670168803,1.3718299358335559,1.3790480855557397,1.386304214975006,1.3935985239289097,1.40093121330649,1.408302485053802,1.4157125421794801,1.4231615887603273,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,{"$f":"IF($H$82,GU81*GU54,GU81)","v":1.6658206178040182},1.6745856566149724,1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,{"$f":"IF($H$82,JG81*JG54,JG81)","v":2.3307345166315443},2.342998129098556,2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,{"$f":"IF($H$82,LS81*LS54,LS81)","v":3.2610494365106888},3.2782080816672945,3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,{"$f":"IF($H$82,OE81*OE54,OE81)","v":4.5627004497860737},4.5867079846296841,4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[null,"Pct reatil price above Fit Price",null,null,null,null,null,null,null,null,{"$f":"K82/K79-1","v":-0.6121675562203519},{"$f":"L82/L79-1","v":-0.61012690047054075},-0.60807550741404959,-0.60601332055445367,-0.60394028309806069,-0.60185633795234783,-0.59976142772438856,-0.59765549471927226,-0.59553848093851547,-0.5934103280784645,-0.59127097752868951,-0.58912037037037068,-0.54565429211214256,-0.5432636639012387,-0.5408604569355594,-0.53844460502954283,-0.53601604164937855,-0.5335746999111759,-0.53112051257912152,-0.5286534120636277,-0.52617333041947134,-0.52368019934392163,-0.52117395017486023,-0.51865451388888961,-0.46773400320937553,-0.46493338226030168,-0.46211802530000845,-0.45928785479210987,-0.45644279279224753,-0.45358276094594308,-0.4507076804864415,-0.44781747223254054,-0.44491205658641109,-0.44199135353140462,-0.43905528262984916,-0.43610376302083464,-0.43313671341798543,-0.4301540521072218,-0.42715569694450939,-0.42414156535359759,-0.42111157432374413,-0.41806564040742999,-0.41500367971806063,-0.41192560792765609,-0.40883134026452839,-0.40572079151094653,-0.40259387600079011,-0.3994505076171897,-0.39629059979015524,-0.39311406549419192,-0.38992081724590333,-0.38671076710158203,-0.38348382665478808,-0.38023990703391364,-0.37697891889973534,-0.37370077244295441,-0.37040537738172341,-0.36709264295915878,-0.36376247794084204,-0.36041479061230763,-0.35704948877651599,-0.35366647975131504,-0.3502656703668876,-0.34684696696318551,-0.34341027538735003,{"$f":"BX82/BX79-1","v":-0.33995550099111849},-0.33648254862821858,-0.33299132265174713,-0.3294817269115361,-0.32595366475150456,-0.32240703900699741,-0.31884175200210818,-0.31525770554699006,-0.31165480093515108,-0.30803293894073591,-0.30439201981579322,-0.30073194328752839,-0.29705260855554183,-0.29335391428905344,-0.28963575862411128,-0.28589803916078649,-0.28214065296035307,-0.27836349654245285,-0.27456646588224587,-0.27074945640754511,-0.26691236299593657,-0.26305507997188438,-0.25917750110382054,-0.25527951960121853,-0.25136102811165295,-0.2474219187178428,-0.24346208293467941,-0.23948141170623849,-0.23547979540277697,-0.23145712381771322,-0.22741328616459278,-0.22334817107403637,-0.21926166659067314,-0.21515366017005766,-0.21102403867556963,-0.2068726883752986,-0.20269949493891115,-0.19850434343450329,-0.19428711832543422,-0.19004770346714472,-0.18578598210395803,-0.1815018368658653,-0.17719514976529194,-0.1728658021938495,-0.16851367491906777,-0.16413864808111234,-0.15974060118948241,-0.15531941311969355,-0.150874962109941,-0.14640712575774673,-0.1419157810165883,-0.13740080419251,-0.13286207094071611,-0.12829945626214734,-0.12371283450003678,-0.11910207933645056,-0.114467063788808,-0.10980766020638544,-0.10512374026679971,-0.10041517497247454,-9.5681834647088126E-2,-9.0923588932001254E-2,-8.6140306782667375E-2,-8.1331856465023833E-2,{"$f":"EJ82/EJ79-1","v":-7.6498105551863538E-2},-7.1638920919187665E-2,-6.6754168742539921E-2,-6.184371449332049E-2,-5.6907422935081442E-2,-5.1945158119801271E-2,-4.6956783384142442E-2,-4.194216134568618E-2,-3.6901153899149608E-2,-3.1833622212582235E-2,-2.6739426723541682E-2,-2.1618427135251195E-2,-1.6470482412735521E-2,-1.12954507789359E-2,-6.0931897108060795E-3,-8.6355593538733899E-4,4.3935945741373494E-3,9.6784066024107052E-3,1.4991025695887394E-2,2.0331598166843268E-2,2.5700271097404581E-2,3.1097192343598978E-2,3.65225105394269E-2,4.1976375100956309E-2,4.7458936230435622E-2,5.29703449204324E-2,5.8510752957990686E-2,6.4080312928811445E-2,6.9679178221455196E-2,7.5307503031566192E-2,8.0965442366118801E-2,8.6653152047686754E-2,9.2370788718734609E-2,9.8118509845931401E-2,0.10389647372448829,0.10970483948251708,0.11554376708541225,0.12141341734025879,0.1273139519002584,0.13324553326918265,0.13920832480584844,0.14520249072861668,0.15122819611991511,0.15728560693078486,0.16337488998545102,0.16949621298591566,0.175649744516579,0.18183565404887947,0.18805411194596289,0.19430528946737424,0.20058935877377393,0.2069064929316784,0.21325686591822746,0.21964065262597532,0.22605802886770832,0.2325091713812848,0.23899425783450412,0.24551346682999919,0.25206697791015542,0.25865497156205541,0.26527762922244946,0.27193513328275265,0.27862766709406817,0.28535541497223615,{"$f":"GV82/GV79-1","v":0.29211856220291077},0.29891729504666231,0.30575180074410802,0.31262226752106681,0.31952888459374518,0.32647184217394765,0.33345133147431394,0.34046754471358742,0.3475206751219071,0.35461091694613001,0.36173846545518096,0.36890351694542978,0.37610626874609832,0.38334691922469388,0.39062566779247354,0.39794271490993482,0.40529826209233755,0.41269251191525269,0.42012566802014306,0.42759793511996924,0.43510951900482975,0.44266062654762739,0.45025146570976626,0.45788224554688139,0.46555317621459347,0.47326446897429797,0.48101633619898321,0.4888089913790794,0.496642649128338,0.50451752518974291,0.51243383644145113,0.52039180090276593,0.52839163774014231,0.53643356727322145,0.54451781098089969,0.5526445915074274,0.56081413266854052,0.56902665945762565,0.5772823980519155,0.58558157581871795,0.59392442132167855,0.60231116432707488,0.61074203581014364,0.61921726796144405,0.62773709419325008,0.63630174914597926,0.64491146869465665,0.65356648995540856,0.66226705129199415,0.67101339232236956,0.67980575392528841,0.68864437824693314,0.69752950870758612,0.70646139000833275,0.71544026813780159,0.72446639037893612,0.73354000531580921,0.74266136284046613,0.75183071415980751,0.7610483118025082,0.7703144096259722,0.77962926282332212,0.7889931279304303,0.79840626283298155,{"$f":"JH82/JH79-1","v":0.80786892677357702},0.81738138035887253,0.82694388556675658,0.836556705753565,0.84622010566133521,0.85593435142509455,0.86569971058019313,0.87551645206966922,0.88538484625165803,0.89530516490683576,0.9052776812459058,0.91530266991712317,0.92538040701385715,0.93551117008219675,0.94569523812859324,0.95593289162754447,0.96622441252931957,0.97657008426772363,0.98697019176790346,0.99742502145419554,1.0079348612580139,1.0185000006257781,1.0291207305268881,1.0397973434617347,1.0505301334697568,1.0613193961375385,1.0721654286069504,1.0830685295833336,1.0940289993437236,1.1050471397451238,1.1161232542328157,1.1272576478487171,1.1384506272397834,1.1497025006664523,1.1610135780111346,1.1723841707867457,1.1838145921452892,1.1953051568864761,1.2068561814664003,1.218467984006248,1.2301408843010639,1.2418752038285548,1.2536712657579465,1.2655293949588815,1.2774499180103667,1.2894331632097691,1.3014794605818554,1.3135891418878818,1.3257625406347304,1.3379999920840953,1.3503018332617143,1.3626684029666518,1.3751000417806307,1.3875970920774088,1.4001598980322107,1.4127888056312061,1.4254841626810384,1.4382463188184023,1.4510756255196737,1.4639724361105912,1.4769371057759857,1.4899699915695588,1.5030714524237232,1.5162418491594822,{"$f":"LT82/LT79-1","v":1.529481544496369},1.5427909030624378,1.5561702914043019,1.5696200779972322,1.5831406332553031,1.5967323295415952,1.6103955411784501,1.6241306444577774,1.6379380176514218,1.6518180410215773,1.665771096831262,1.6797975693548448,1.6938978448886299,1.7080723117614927,1.7223213603455778,1.7366453830670485,1.751044774416894,1.7655199309617955,1.7800712513550456,1.7946991363475293,1.8094039887987607,1.8241862136879763,1.8390462181252909,1.8539844113629069,1.8690012048063882,1.884097012025987,1.8992722487680376,1.9145273329664043,1.9298626847539899,1.9452787264743092,1.9607758826931208,1.9763545802101161,1.9920152480706772,2.0077583175776916,2.0235842223034313,2.0394933981014929,2.0554862831187997,2.0715633178076733,2.0877249449379573,2.1039716096092174,2.1203037592629959,2.1367218436951365,2.1532263150681703,2.1698176279237713,2.1864962391952685,2.2032626082202391,2.2201171967531517,2.2370604689780866,2.2540928915215188,2.2712149334651688,2.2884270663589215,2.3057297642338135,2.3231235036150877,2.3406087635353172,2.3581860255475986,2.3758557737388126,2.3936184947429573,2.4114746777545513,2.4294248145421031,2.4474693994616592,2.465608929470414,2.483843904140401,2.5021748256722476,2.5206021989090073,{"$f":"OF82/OF79-1","v":2.5391265313500648},2.5577483331651099,2.5764681172081887,2.5952863990318313,2.6142036969012463,2.6332205318085928,2.6523374274873364,2.6715549104266634,2.6908735098859879,2.7102937579095241,2.7298161893409403,2.7494413418380894,2.7691697558878152,2.7890019748208372,2.808938544826717]
[null,"Period when retail exceeds Fit",null,null,null,{"$f":"MATCH(0,83:83)","v":155},{"$f":"INDEX(2:2,F84)","v":"2029-01-01"},"switch date",{"$f":"MATCH(I85,83:83)","v":173},{"$f":"INDEX(2:2,I84)","v":"2030-07-01"}]
[null,"Pct before switch",null,null,null,null,null,null,{"$f":"'General Assumptions'!F24","v":0.1},null,{"$f":"$I$85","v":0.1},{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Switch to use retail tariff",null,null,null,null,null,null,{"$f":"'General Assumptions'!F23","v":true},null,{"$f":"IF($I$86,K85<=K83,FALSE)","v":false},{"$f":"IF($I$86,L85<=L83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,BX85<=BX83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,EJ85<=EJ83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,GV85<=GV83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,JH85<=JH83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,LT85<=LT83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,OF85<=OF83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Tariff applied",null,null,null,null,null,null,null,{"$f":"IF(K86,K82,K79)","v":1.296},{"$f":"IF(L86,L82,L79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(BX86,BX82,BX79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(EJ86,EJ82,EJ79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,1.6658206178040182,{"$f":"IF(GV86,GV82,GV79)","v":1.6745856566149724},1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,2.3307345166315443,{"$f":"IF(JH86,JH82,JH79)","v":2.342998129098556},2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,3.2610494365106888,{"$f":"IF(LT86,LT82,LT79)","v":3.2782080816672945},3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,4.5627004497860737,{"$f":"IF(OF86,OF82,OF79)","v":4.5867079846296841},4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[]
[null,null,"Total Revenues",null,null,null,null,null,null,null,{"$f":"K87*K73","v":0},{"$f":"L87*L73","v":0},0,0,0,0,0,0,0,0,0,65770.187090556472,70029.409431258537,77591.813093062636,105631.83366666238,118198.90665541703,130011.26223414743,131398.60054492205,132041.13105913554,123809.68973468395,109548.08310409664,94741.283982792098,73404.411378817967,65442.836512202019,69680.859903072167,77205.624060992326,105106.08418390945,117610.60848923969,129364.17175489516,130744.60502223756,131383.93754136021,123193.4656469414,109002.84171209068,94269.738811982301,73039.06383182772,65117.115219180167,69334.045171374659,76821.357164293615,104582.95145511242,117025.23839356759,128720.30196653646,130093.86455814513,130730.01499919938,122580.30862226257,108460.31408893518,93800.54061008367,72675.534688222033,64793.0151022317,68988.956601757964,76439.002836137603,104062.4224561952,116442.78179484367,128079.63683908763,129446.36295160663,130079.34715239287,121970.20339529833,107920.48672769271,93333.67769579099,72313.814897465592,64470.528092458713,68645.58560278907,76058.551557311323,103544.48422790496,115863.22419204624,127442.16042234923,{"$f":"BX87*BX73","v":128802.08408221947},129431.91780171043,121363.13477667811,107383.34618865246,92869.138445939156,71953.895454069338,64149.64616112371,68303.923625796189,75679.993855980705,103029.12387548956,115286.5511563279,126807.85684550897,128161.01190981534,128787.71082854834,120759.0876526316,106848.87909899541,92406.911295213591,71595.767397366202,63830.361319449752,67963.962164655823,75303.320307454749,102516.3285683764,114712.74833065628,126176.71031674648,127523.1304740608,128146.71019452819,120158.04698461259,106317.07215246168,91946.984735862512,71239.42181128799,63512.665618421481,67625.692755581054,74928.521533950974,102006.08553985307,114141.80142945674,125548.70512284034,126888.42389406011,127508.8999410977,119559.99780892457,105787.91210901921,91489.347317410444,70884.84982414353,63196.55114858735,67289.106976910858,74555.588204361818,101498.38208674949,113573.69623825657,124923.82562877679,126256.87636795966,126874.26418913328,118964.92523634821,105261.38579453397,91033.987646373047,70532.042608397707,62882.010039862631,66954.196448900388,74184.511034022478,100993.2055691217,113008.41861333125,124302.05627736042,125628.47217255468,126242.78713854466,118372.81445177051,104737.48010044209,{"$f":"EJ87*EJ73","v":90580.894385973457},70180.991380451684,62569.034461333467,66620.952833512361,73815.28078447959,100490.54340993699,112445.95448135209,123683.38158882692,125003.19566289771,125614.45306788164,117783.65071381617,104216.18198342352,90130.056255860123,69831.687400424285,62257.616621061919,66289.36783420945,73447.888263261353,99990.383094761026,111886.28983903618,123067.78616045769,124381.03127190909,124989.24633394257,117197.41935448037,103697.47846507722,89681.462031825897,69484.121971934306,61947.748765892014,65959.433195747799,73082.324323648616,99492.71217144611,111329.41075279744,122455.25466619634,123761.96350998954,124367.15137138503,128729.90015571192,114500.85079845597,99545.660218804536,77532.602067842934,69486.981739314884,74376.197046136833,82841.611549637149,113372.20447564695,127527.6526599271,141010.35803463013,143264.93740338238,144722.99593769241,136414.9844279298,121336.47085690696,105488.46594451173,82161.243743280982,73635.305554083287,78816.403567350993,87787.197347771158,120140.44514443148,135140.96360434781,149428.57698330426,151817.7531506737,153362.85675140918,144558.86281246849,128580.17261307166,111786.05298178861,87066.212063100902,78031.281375622319,83521.687287104971,{"$f":"GV87*GV73","v":93028.031130935589},127312.74500887563,143208.78384402706,158349.35766755257,160881.16596751276,162518.51116376414,153188.92499433918,136256.31825656636,118459.60152478059,92264.003533135139,82689.693854117446,88507.873127246363,98581.738995658292,134913.22611805931,151758.24726341851,167802.70266863395,170485.65813893112,172220.75168891135,162334.19580343581,144390.7243825497,125531.55621028952,97772.099488982814,87626.210272945653,93791.730746299101,104466.99930400169,142967.45059038419,160818.1076207459,177820.40570075388,180663.53172088365,182502.20913238829,172025.43283153168,153010.74881870818,133025.70160410868,103609.02488965215,92857.433241254548,99391.030939576638,110703.60550307327,151502.50658469659,170418.83525332459,188436.15854043807,191449.01717928975,193397.46233581513,182295.22987694183,162145.38263575116,140967.24219383876,109794.41062114231,98400.956532251381,105324.60540634255,117312.53269481652,160547.09940382626,180592.71955612299,199685.66433951497,202878.38851474822,204943.15447327512,193178.12656475892,171825.3476508678,149382.88715721841,116349.05951950492,104275.42425499854,111612.41008502827,124316.0081799715,170131.64803694189,191373.97757822229,211606.75770280292,{"$f":"JH87*JH73","v":214990.08526011705},217178.11629050755,204710.72451133991,182083.19975207179,158300.94019106519,123295.01633543594,110500.59355872363,118275.59226951878,131737.58621346002,180288.38746541715,202798.86910240719,224239.53193435087,227824.84176126221,230143.49670139269,216931.81042373044,192953.43839093592,167751.39470293929,130655.64187570408,117097.40108053229,125336.56173223296,139602.22722261475,191051.47707628499,214905.81859492828,237626.47388018999,241425.82417577645,243882.9011809559,229882.48654803872,204472.62261196674,177766.03468568434,138455.69157077061,124088.03336000325,132819.06609320221,147936.38175468057,202457.11554789852,227735.54443557802,251812.60682110186,255838.77565042401,258442.53842033478,243606.3089054841,216679.49400884978,188378.54161410578,146721.39873284023,131496.00145748406,140748.27068862924,156768.07943592255,214543.6625941848,241331.19586271202,266845.64189598506,271112.17016557779,273871.37573694676,258149.43378104171,229615.10702109715,199624.60772330617,155480.56278435938,0,0,0,0,0,0,0,0,0,0,{"$f":"LT87*LT73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF87*OF73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Costs"]
[null,"O&M Contract costs",null,null,null,null,null,{"$f":"'Risk Analysis'!P9","v":1},{"$f":"(F28*F21)/12","v":441.4047341870392},null,{"$f":"$I$92*K6*K55*$H$92","v":0},{"$f":"$I$92*L6*L55*$H$92","v":0},0,0,0,0,0,0,0,0,0,6411.4583933655294,6760.5972167666214,6760.5972167666214,6760.5972167666214,6760.5972167666214,6760.5972167666214,6760.5972167666214,6760.5972167666214,6760.5972167666214,6760.5972167666214,6760.5972167666214,6760.5972167666214,6760.5972167666214,7128.7485503529233,7128.7485503529233,7128.7485503529233,7128.7485503529233,7128.7485503529233,7128.7485503529233,7128.7485503529233,7128.7485503529233,7128.7485503529233,7128.7485503529233,7128.7485503529233,7128.7485503529233,7516.9477288374865,7516.9477288374865,7516.9477288374865,7516.9477288374865,7516.9477288374865,7516.9477288374865,7516.9477288374865,7516.9477288374865,7516.9477288374865,7516.9477288374865,7516.9477288374865,7516.9477288374865,7926.2864665464585,7926.2864665464585,7926.2864665464585,7926.2864665464585,7926.2864665464585,7926.2864665464585,7926.2864665464585,7926.2864665464585,7926.2864665464585,7926.2864665464585,7926.2864665464585,7926.2864665464585,8357.9159275960174,8357.9159275960174,8357.9159275960174,8357.9159275960174,8357.9159275960174,{"$f":"$I$92*BX6*BX55*$H$92","v":8357.9159275960174},8357.9159275960174,8357.9159275960174,8357.9159275960174,8357.9159275960174,8357.9159275960174,8357.9159275960174,8813.0499632571864,8813.0499632571864,8813.0499632571864,8813.0499632571864,8813.0499632571864,8813.0499632571864,8813.0499632571864,8813.0499632571864,8813.0499632571864,8813.0499632571864,8813.0499632571864,8813.0499632571864,9292.9685256127741,9292.9685256127741,9292.9685256127741,9292.9685256127741,9292.9685256127741,9292.9685256127741,9292.9685256127741,9292.9685256127741,9292.9685256127741,9292.9685256127741,9292.9685256127741,9292.9685256127741,9799.0212671065383,9799.0212671065383,9799.0212671065383,9799.0212671065383,9799.0212671065383,9799.0212671065383,9799.0212671065383,9799.0212671065383,9799.0212671065383,9799.0212671065383,9799.0212671065383,9799.0212671065383,10332.63133610739,10332.63133610739,10332.63133610739,10332.63133610739,10332.63133610739,10332.63133610739,10332.63133610739,10332.63133610739,10332.63133610739,10332.63133610739,10332.63133610739,10332.63133610739,10895.299379162741,10895.299379162741,10895.299379162741,10895.299379162741,10895.299379162741,10895.299379162741,10895.299379162741,10895.299379162741,10895.299379162741,{"$f":"$I$92*EJ6*EJ55*$H$92","v":10895.299379162741},10895.299379162741,10895.299379162741,11488.607761196356,11488.607761196356,11488.607761196356,11488.607761196356,11488.607761196356,11488.607761196356,11488.607761196356,11488.607761196356,11488.607761196356,11488.607761196356,11488.607761196356,11488.607761196356,12114.22501551893,12114.22501551893,12114.22501551893,12114.22501551893,12114.22501551893,12114.22501551893,12114.22501551893,12114.22501551893,12114.22501551893,12114.22501551893,12114.22501551893,12114.22501551893,12773.910536166,12773.910536166,12773.910536166,12773.910536166,12773.910536166,12773.910536166,12773.910536166,12773.910536166,12773.910536166,12773.910536166,12773.910536166,12773.910536166,13469.519525759199,13469.519525759199,13469.519525759199,13469.519525759199,13469.519525759199,13469.519525759199,13469.519525759199,13469.519525759199,13469.519525759199,13469.519525759199,13469.519525759199,13469.519525759199,14203.008212805487,14203.008212805487,14203.008212805487,14203.008212805487,14203.008212805487,14203.008212805487,14203.008212805487,14203.008212805487,14203.008212805487,14203.008212805487,14203.008212805487,14203.008212805487,14976.439353106776,{"$f":"$I$92*GV6*GV55*$H$92","v":14976.439353106776},14976.439353106776,14976.439353106776,14976.439353106776,14976.439353106776,14976.439353106776,14976.439353106776,14976.439353106776,14976.439353106776,14976.439353106776,14976.439353106776,15791.988030751203,15791.988030751203,15791.988030751203,15791.988030751203,15791.988030751203,15791.988030751203,15791.988030751203,15791.988030751203,15791.988030751203,15791.988030751203,15791.988030751203,15791.988030751203,16651.947775000033,16651.947775000033,16651.947775000033,16651.947775000033,16651.947775000033,16651.947775000033,16651.947775000033,16651.947775000033,16651.947775000033,16651.947775000033,16651.947775000033,16651.947775000033,17558.737010272314,17558.737010272314,17558.737010272314,17558.737010272314,17558.737010272314,17558.737010272314,17558.737010272314,17558.737010272314,17558.737010272314,17558.737010272314,17558.737010272314,17558.737010272314,18514.905857366346,18514.905857366346,18514.905857366346,18514.905857366346,18514.905857366346,18514.905857366346,18514.905857366346,18514.905857366346,18514.905857366346,18514.905857366346,18514.905857366346,18514.905857366346,19523.143305044712,19523.143305044712,19523.143305044712,19523.143305044712,19523.143305044712,{"$f":"$I$92*JH6*JH55*$H$92","v":19523.143305044712},19523.143305044712,19523.143305044712,19523.143305044712,19523.143305044712,19523.143305044712,19523.143305044712,20586.284772151106,20586.284772151106,20586.284772151106,20586.284772151106,20586.284772151106,20586.284772151106,20586.284772151106,20586.284772151106,20586.284772151106,20586.284772151106,20586.284772151106,20586.284772151106,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,21707.320081525668,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*LT6*LT55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*OF6*OF55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adminstrative costs",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!42:42)*K54/12*K6","v":0},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!42:42)*L54/12*L6","v":0},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!42:42)*M54/12*M6","v":0},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!42:42)*N54/12*N6","v":0},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!42:42)*O54/12*O6","v":0},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!42:42)*P54/12*P6","v":0},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Q54/12*Q6","v":0},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!42:42)*R54/12*R6","v":0},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!42:42)*S54/12*S6","v":0},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!42:42)*T54/12*T6","v":0},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!42:42)*U54/12*U6","v":0},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!42:42)*V54/12*V6","v":1064.9999999999993},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!42:42)*W54/12*W6","v":1070.6037044048423},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!42:42)*X54/12*X6","v":1076.2368937890813},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Y54/12*Y6","v":1081.8997232936636},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Z54/12*Z6","v":1087.592348875841},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AA54/12*AA6","v":1093.3149273134643},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AB54/12*AB6","v":1099.0676162093018},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AC54/12*AC6","v":1104.8505739953791},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AD54/12*AD6","v":1110.6639599373425},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AE54/12*AE6","v":1116.5079341388457},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AF54/12*AF6","v":1122.3826575459591},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AG54/12*AG6","v":1128.2882919516021},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AH54/12*AH6","v":1134.2249999999981},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AI54/12*AI6","v":1140.1929451911558},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AJ54/12*AJ6","v":1146.1922918853702},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AK54/12*AK6","v":1152.2232053077503},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AL54/12*AL6","v":1158.2858515527694},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AM54/12*AM6","v":1164.3803975888384},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AN54/12*AN6","v":1170.5070112629053},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AO54/12*AO6","v":1176.6658613050774},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AP54/12*AP6","v":1182.8571173332684},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AQ54/12*AQ6","v":1189.0809498578697},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AR54/12*AR6","v":1195.3375302864454},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AS54/12*AS6","v":1201.6270309284553},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AT54/12*AT6","v":1207.949624999997},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AU54/12*AU6","v":1214.30548662858},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AV54/12*AV6","v":1220.6947908579182},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AW54/12*AW6","v":1227.1177136527531},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AX54/12*AX6","v":1233.5744319036983},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AY54/12*AY6","v":1240.0651234321115},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AZ54/12*AZ6","v":1246.5899669949929},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BA54/12*BA6","v":1253.1491422899064},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BB54/12*BB6","v":1259.7428299599298},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BC54/12*BC6","v":1266.3712115986298},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BD54/12*BD6","v":1273.0344697550631},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BE54/12*BE6","v":1279.7327879388033},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BF54/12*BF6","v":1286.4663506249951},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BG54/12*BG6","v":1293.2353432594359},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BH54/12*BH6","v":1300.0399522636815},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BI54/12*BI6","v":1306.8803650401805},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BJ54/12*BJ6","v":1313.7567699774372},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BK54/12*BK6","v":1320.6693564551974},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BL54/12*BL6","v":1327.6183148496659},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BM54/12*BM6","v":1334.6038365387487},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BN54/12*BN6","v":1341.6261139073238},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BO54/12*BO6","v":1348.6853403525395},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BP54/12*BP6","v":1355.7817102891406},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BQ54/12*BQ6","v":1362.9154191548241},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BR54/12*BR6","v":1370.0866634156184},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BS54/12*BS6","v":1377.2956405712978},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BT54/12*BT6","v":1384.5425491608191},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BU54/12*BU6","v":1391.827588767791},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BV54/12*BV6","v":1399.1509600259694},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BW54/12*BW6","v":1406.512864624784},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BX54/12*BX6","v":1413.913505314893},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BY54/12*BY6","v":1421.3530859137663},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BZ54/12*BZ6","v":1428.8318113112985},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CA54/12*CA6","v":1436.3498874754532},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CB54/12*CB6","v":1443.9075214579336},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CC54/12*CC6","v":1451.5049213998864},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CD54/12*CD6","v":1459.1422965376323},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CE54/12*CE6","v":1466.8198572084311},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CF54/12*CF6","v":1474.5378148562713},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CG54/12*CG6","v":1482.2963820376963},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CH54/12*CH6","v":1490.0957724276559},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CI54/12*CI6","v":1497.9362008253936},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CJ54/12*CJ6","v":1505.8178831603598},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CK54/12*CK6","v":1513.7410364981597},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CL54/12*CL6","v":1521.7058790465317},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CM54/12*CM6","v":1529.7126301613564},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CN54/12*CN6","v":1537.761510352698},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CO54/12*CO6","v":1545.8527412908777},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CP54/12*CP6","v":1553.9865458125771},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CQ54/12*CQ6","v":1562.1631479269779},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CR54/12*CR6","v":1570.3827728219276},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CS54/12*CS6","v":1578.6456468701447},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CT54/12*CT6","v":1586.951997635452},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CU54/12*CU6","v":1595.3020538790424},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CV54/12*CV6","v":1603.6960455657816},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CW54/12*CW6","v":1612.1342038705382},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CX54/12*CX6","v":1620.6167611845542},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CY54/12*CY6","v":1629.1439511218425},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CZ54/12*CZ6","v":1637.7160085256216},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DA54/12*DA6","v":1646.3331694747828},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DB54/12*DB6","v":1654.9956712903929},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DC54/12*DC6","v":1663.7037525422293},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DD54/12*DD6","v":1672.4576530553511},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DE54/12*DE6","v":1681.2576139167024},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DF54/12*DF6","v":1690.1038774817546},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DG54/12*DG6","v":1698.9966873811784},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DH54/12*DH6","v":1707.9362885275557},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DI54/12*DI6","v":1716.9229271221218},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DJ54/12*DJ6","v":1725.9568506615487},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DK54/12*DK6","v":1735.0383079447608},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DL54/12*DL6","v":1744.1675490797854},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DM54/12*DM6","v":1753.3448254906423},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DN54/12*DN6","v":1762.5703899242669},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DO54/12*DO6","v":1771.8444964574726},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DP54/12*DP6","v":1781.167400503947},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DQ54/12*DQ6","v":1790.5393588212864},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DR54/12*DR6","v":1799.9606295180672},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DS54/12*DS6","v":1809.4314720609536},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DT54/12*DT6","v":1818.9521472818451},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DU54/12*DU6","v":1828.5229173850578},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DV54/12*DV6","v":1838.1440459545477},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DW54/12*DW6","v":1847.8157979611685},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DX54/12*DX6","v":1857.5384397699697},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DY54/12*DY6","v":1867.312239147532},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DZ54/12*DZ6","v":1877.1374652693423},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EA54/12*EA6","v":1887.0143887272068},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EB54/12*EB6","v":1896.943281536702},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EC54/12*EC6","v":1906.9244171446683},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ED54/12*ED6","v":1916.9580704367397},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EE54/12*EE6","v":1927.0445177449137},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EF54/12*EF6","v":1937.1840368551632},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EG54/12*EG6","v":1947.3769070150847},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EH54/12*EH6","v":1957.6234089415914},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EI54/12*EI6","v":1967.9238248286429},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EJ54/12*EJ6","v":1978.2784383550161},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EK54/12*EK6","v":1988.6875346921199},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EL54/12*EL6","v":1999.1514005118479},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EM54/12*EM6","v":2009.6703239944734},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EN54/12*EN6","v":2020.2445948365857},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EO54/12*EO6","v":2030.8745042590699},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EP54/12*EP6","v":2041.5603450151259},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EQ54/12*EQ6","v":2052.3024113983315},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ER54/12*ER6","v":2063.100999250747},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ES54/12*ES6","v":2073.9564059710633},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ET54/12*ET6","v":2084.8689305227931},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EU54/12*EU6","v":2095.838873442503},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EV54/12*EV6","v":2106.8665368480902},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EW54/12*EW6","v":2117.9522244471059},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EX54/12*EX6","v":2129.0962415451163},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EY54/12*EY6","v":2140.2988950541121},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EZ54/12*EZ6","v":2151.5604935009619},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FA54/12*FA6","v":2162.8813470359078},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FB54/12*FB6","v":2174.2617674411072},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FC54/12*FC6","v":2185.702068139221},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FD54/12*FD6","v":2197.202564202043},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FE54/12*FE6","v":2208.7635723591802},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FF54/12*FF6","v":2220.3854110067723},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FG54/12*FG6","v":2232.0684002162629},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FH54/12*FH6","v":2243.8128617432139},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FI54/12*FI6","v":2255.6191190361656},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FJ54/12*FJ6","v":2267.4874972455468},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FK54/12*FK6","v":2279.4183232326272},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FL54/12*FL6","v":2291.4119255785222},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FM54/12*FM6","v":2303.4686345932391},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FN54/12*FN6","v":2315.5887823247763},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FO54/12*FO6","v":2327.7727025682675},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FP54/12*FP6","v":2340.0207308751733},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FQ54/12*FQ6","v":2352.3332045625243},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FR54/12*FR6","v":2364.7104627222093},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FS54/12*FS6","v":2377.1528462303172},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FT54/12*FT6","v":2389.6606977565193},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FU54/12*FU6","v":2402.2343617735128},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FV54/12*FV6","v":2414.8741845665036},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FW54/12*FW6","v":2427.5805142427448},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FX54/12*FX6","v":2440.3537007411228},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FY54/12*FY6","v":2453.1940958417968},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FZ54/12*FZ6","v":2466.1020531758841},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GA54/12*GA6","v":2479.0779282352019},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GB54/12*GB6","v":2492.1220783820568},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GC54/12*GC6","v":2505.2348628590853},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GD54/12*GD6","v":2518.4166427991508},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GE54/12*GE6","v":2531.667781235285},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GF54/12*GF6","v":2544.9886431106906},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GG54/12*GG6","v":2558.3795952887886},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GH54/12*GH6","v":2571.8410065633238},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GI54/12*GI6","v":2585.3732476685204},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GJ54/12*GJ6","v":2598.9766912892933},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GK54/12*GK6","v":2612.6517120715107},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GL54/12*GL6","v":2626.3986866323135},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GM54/12*GM6","v":2640.2179935704876},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GN54/12*GN6","v":2654.1100134768881},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GO54/12*GO6","v":2668.0751289449236},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GP54/12*GP6","v":2682.1137245810928},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GQ54/12*GQ6","v":2696.2261870155762},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GR54/12*GR6","v":2710.4129049128828},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GS54/12*GS6","v":2724.6742689825574},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GT54/12*GT6","v":2739.0106719899377},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GU54/12*GU6","v":2753.4225087669715},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GV54/12*GV6","v":2767.9101762230944},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GW54/12*GW6","v":2782.4740733561557},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GX54/12*GX6","v":2797.1146012634113},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GY54/12*GY6","v":2811.8321631525664},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GZ54/12*GZ6","v":2826.6271643528821},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HA54/12*HA6","v":2841.5000123263403},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HB54/12*HB6","v":2856.4511166788602},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HC54/12*HC6","v":2871.4808891715852},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HD54/12*HD6","v":2886.5897437322169},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HE54/12*HE6","v":2901.7780964664203},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HF54/12*HF6","v":2917.0463656692796},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HG54/12*HG6","v":2932.3949718368208},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HH54/12*HH6","v":2947.8243376775918},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HI54/12*HI6","v":2963.3348881243023},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HJ54/12*HJ6","v":2978.9270503455296},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HK54/12*HK6","v":2994.6012537574802},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HL54/12*HL6","v":3010.3579300358165},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HM54/12*HM6","v":3026.1975131275499},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HN54/12*HN6","v":3042.1204392629838},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HO54/12*HO6","v":3058.1271469677358},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HP54/12*HP6","v":3074.2180770748087},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HQ54/12*HQ6","v":3090.393672736735},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HR54/12*HR6","v":3106.6543794377799},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HS54/12*HS6","v":3123.0006450062119},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HT54/12*HT6","v":3139.4329196266331},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HU54/12*HU6","v":3155.9516558523796},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HV54/12*HV6","v":3172.5573086179866},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HW54/12*HW6","v":3189.2503352517138},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HX54/12*HX6","v":3206.0311954881417},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HY54/12*HY6","v":3222.9003514808373},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HZ54/12*HZ6","v":3239.8582678150747},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IA54/12*IA6","v":3256.9054115206359},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IB54/12*IB6","v":3274.0422520846678},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IC54/12*IC6","v":3291.2692614646198},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ID54/12*ID6","v":3308.5869141012331},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IE54/12*IE6","v":3325.9956869316125},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IF54/12*IF6","v":3343.4960594023614},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IG54/12*IG6","v":3361.0885134827818},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IH54/12*IH6","v":3378.7735336781529},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!42:42)*II54/12*II6","v":3396.5516070430713},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IJ54/12*IJ6","v":3414.4232231948681},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IK54/12*IK6","v":3432.3888743270886},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IL54/12*IL6","v":3450.4490552230513},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IM54/12*IM6","v":3468.6042632694734},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IN54/12*IN6","v":3486.8549984701681},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IO54/12*IO6","v":3505.201763459816},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IP54/12*IP6","v":3523.6450635178094},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IQ54/12*IQ6","v":3542.185406582164},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IR54/12*IR6","v":3560.8233032635108},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IS54/12*IS6","v":3579.5592668591585},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IT54/12*IT6","v":3598.3938133672291},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IU54/12*IU6","v":3617.3274615008681},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IV54/12*IV6","v":3636.3607327025311},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IW54/12*IW6","v":3655.4941511583456},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IX54/12*IX6","v":3674.7282438125462},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IY54/12*IY6","v":3694.0635403819851},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IZ54/12*IZ6","v":3713.5005733707253},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JA54/12*JA6","v":3733.0398780847008},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JB54/12*JB6","v":3752.6819926464636},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JC54/12*JC6","v":3772.4274580100009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JD54/12*JD6","v":3792.2768179756354},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JE54/12*JE6","v":3812.230619205},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JF54/12*JF6","v":3832.289411236095},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JG54/12*JG6","v":3852.4537464984201},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JH54/12*JH6","v":3872.7241803281918},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JI54/12*JI6","v":3893.1012709836341},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JJ54/12*JJ6","v":3913.5855796603573},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JK54/12*JK6","v":3934.17767050681},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JL54/12*JL6","v":3954.8781106398183},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JM54/12*JM6","v":3975.6874701602023},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JN54/12*JN6","v":3996.6063221684794},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JO54/12*JO6","v":4017.6352427806464},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JP54/12*JP6","v":4038.7748111440469},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JQ54/12*JQ6","v":4060.0256094533202},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JR54/12*JR6","v":4081.3882229664359},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JS54/12*JS6","v":4102.8632400208126},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JT54/12*JT6","v":4124.4512520495182},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JU54/12*JU6","v":4146.1528535975649},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JV54/12*JV6","v":4167.9686423382745},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JW54/12*JW6","v":4189.8992190897479},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JX54/12*JX6","v":4211.9451878314012},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JY54/12*JY6","v":4234.1071557206105},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JZ54/12*JZ6","v":4256.385733109425},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KA54/12*KA6","v":4278.7815335613841},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KB54/12*KB6","v":4301.2951738684051},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KC54/12*KC6","v":4323.9272740677816},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KD54/12*KD6","v":4346.6784574592502},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KE54/12*KE6","v":4369.5493506221619},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KF54/12*KF6","v":4392.5405834327348},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KG54/12*KG6","v":4415.6527890814041},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KH54/12*KH6","v":4438.8866040902603},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KI54/12*KI6","v":4462.2426683305785},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KJ54/12*KJ6","v":4485.721625040439},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KK54/12*KK6","v":4509.324120842447},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KL54/12*KL6","v":4533.0508057615352},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KM54/12*KM6","v":4556.9023332428706},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KN54/12*KN6","v":4580.879360169849},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KO54/12*KO6","v":4604.9825468821846},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KP54/12*KP6","v":4629.2125571940987},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KQ54/12*KQ6","v":4653.570058412598},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KR54/12*KR6","v":4678.0557213558577},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KS54/12*KS6","v":4702.6702203716914},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KT54/12*KT6","v":4727.4142333561231},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KU54/12*KU6","v":4752.2884417720616},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KV54/12*KV6","v":4777.2935306680638},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KW54/12*KW6","v":4802.4301886972016},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KX54/12*KX6","v":4827.6991081360293},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KY54/12*KY6","v":4853.1009849036518},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KZ54/12*KZ6","v":4878.6365185808836},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LA54/12*LA6","v":4904.3064124295215},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LB54/12*LB6","v":4930.1113734117098},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LC54/12*LC6","v":4956.0521122094124},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LD54/12*LD6","v":4982.1293432439843},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LE54/12*LE6","v":5008.3437846958459},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LF54/12*LF6","v":5034.6961585242661},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LG54/12*LG6","v":5061.1871904872405},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LH54/12*LH6","v":5087.8176101614827},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LI54/12*LI6","v":5114.5881509625142},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LJ54/12*LJ6","v":0},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LK54/12*LK6","v":0},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LL54/12*LL6","v":0},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LM54/12*LM6","v":0},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LN54/12*LN6","v":0},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LO54/12*LO6","v":0},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LP54/12*LP6","v":0},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LQ54/12*LQ6","v":0},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LR54/12*LR6","v":0},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LS54/12*LS6","v":0},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LT54/12*LT6","v":0},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LU54/12*LU6","v":0},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LV54/12*LV6","v":0},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LW54/12*LW6","v":0},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LX54/12*LX6","v":0},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LY54/12*LY6","v":0},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LZ54/12*LZ6","v":0},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MA54/12*MA6","v":0},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MB54/12*MB6","v":0},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MC54/12*MC6","v":0},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MD54/12*MD6","v":0},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ME54/12*ME6","v":0},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MF54/12*MF6","v":0},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MG54/12*MG6","v":0},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MH54/12*MH6","v":0},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MI54/12*MI6","v":0},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MJ54/12*MJ6","v":0},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MK54/12*MK6","v":0},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ML54/12*ML6","v":0},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MM54/12*MM6","v":0},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MN54/12*MN6","v":0},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MO54/12*MO6","v":0},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MP54/12*MP6","v":0},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MQ54/12*MQ6","v":0},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MR54/12*MR6","v":0},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MS54/12*MS6","v":0},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MT54/12*MT6","v":0},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MU54/12*MU6","v":0},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MV54/12*MV6","v":0},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MW54/12*MW6","v":0},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MX54/12*MX6","v":0},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MY54/12*MY6","v":0},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MZ54/12*MZ6","v":0},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NA54/12*NA6","v":0},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NB54/12*NB6","v":0},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NC54/12*NC6","v":0},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ND54/12*ND6","v":0},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NE54/12*NE6","v":0},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NF54/12*NF6","v":0},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NG54/12*NG6","v":0},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NH54/12*NH6","v":0},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NI54/12*NI6","v":0},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NJ54/12*NJ6","v":0},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NK54/12*NK6","v":0},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NL54/12*NL6","v":0},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NM54/12*NM6","v":0},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NN54/12*NN6","v":0},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NO54/12*NO6","v":0},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NP54/12*NP6","v":0},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NQ54/12*NQ6","v":0},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NR54/12*NR6","v":0},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NS54/12*NS6","v":0},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NT54/12*NT6","v":0},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NU54/12*NU6","v":0},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NV54/12*NV6","v":0},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NW54/12*NW6","v":0},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NX54/12*NX6","v":0},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NY54/12*NY6","v":0},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NZ54/12*NZ6","v":0},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OA54/12*OA6","v":0},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OB54/12*OB6","v":0},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OC54/12*OC6","v":0},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OD54/12*OD6","v":0},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OE54/12*OE6","v":0},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OF54/12*OF6","v":0},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OG54/12*OG6","v":0},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OH54/12*OH6","v":0},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OI54/12*OI6","v":0},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OJ54/12*OJ6","v":0},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OK54/12*OK6","v":0},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OL54/12*OL6","v":0},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OM54/12*OM6","v":0},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ON54/12*ON6","v":0},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OO54/12*OO6","v":0},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OP54/12*OP6","v":0},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OQ54/12*OQ6","v":0},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OR54/12*OR6","v":0},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OS54/12*OS6","v":0},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OT54/12*OT6","v":0}]
[null,"Rental payments to rooftop owners",null,null,null,null,{"$f":"F34","v":0},null,null,null,{"$f":"$G$94*K89","v":0},{"$f":"$G$94*L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*EJ89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*GV89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*JH89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total operating Costs",null,null,null,null,null,null,null,{"$f":"SUM(K92:K94)","v":0},{"$f":"SUM(L92:L94)","v":0},0,0,0,0,0,0,0,0,0,7476.4583933655285,7831.200921171464,7836.8341105557029,7842.4969400602849,7848.1895656424622,7853.9121440800855,7859.6648329759228,7865.4477907620003,7871.2611767039634,7877.1051509054669,7882.9798743125803,7888.8855087182237,7894.822216766619,8268.9414955440789,8274.940842238293,8280.9717556606738,8287.034401905692,8293.128947941761,8299.2555616158279,8305.414411658001,8311.6056676861917,8317.8295002107934,8324.0860806393684,8330.3755812813779,8336.6981753529199,8731.2532154660657,8737.6425196954042,8744.0654424902386,8750.5221607411841,8757.0128522695977,8763.5376958324796,8770.0968711273927,8776.6905587974161,8783.3189404361165,8789.98219859255,8796.6805167762905,8803.4140794624818,9219.521809805894,9226.3264188101402,9233.1668315866391,9240.0432365238958,9246.9558230016555,9253.9047813961242,9260.8903030852071,9267.9125804537816,9274.9718068989987,9282.0681768355989,9289.2018857012827,9296.3731299620777,9735.2115681673149,9742.4584767568358,9749.7435163638074,9757.0668876219861,9764.4287922208023,{"$f":"SUM(BX92:BX94)","v":9771.8294329109103},9779.2690135097837,9786.7477389073156,9794.2658150714706,9801.8234490539508,9809.4208489959037,9817.0582241336488,10279.869820465618,10287.587778113459,10295.346345294882,10303.145735684842,10310.98616408258,10318.867846417546,10326.790999755347,10334.755842303719,10342.762593418543,10350.811473609885,10358.902704548063,10367.036509069763,10855.131673539752,10863.351298434702,10871.614172482919,10879.920523248225,10888.270579491817,10896.664571178555,10905.102729483313,10913.585286797328,10922.112476734617,10930.684534138396,10939.301695087557,10947.964196903167,11462.725019648768,11471.47892016189,11480.278881023241,11489.125144588294,11498.017954487717,11506.957555634093,11515.944194228659,11524.978117768087,11534.059575051298,11543.188816186324,11552.36609259718,11561.591657030805,12104.475832564862,12113.798736611338,12123.170694928676,12132.591965625457,12142.062808168343,12151.583483389235,12161.154253492448,12170.775382061938,12180.447134068558,12190.169775877359,12199.943575254922,12209.768801376733,12782.313767889947,12792.242660699443,12802.223796307409,12812.257449599481,12822.343896907656,12832.483416017905,12842.676286177826,12852.922788104333,12863.223203991383,{"$f":"SUM(EJ92:EJ94)","v":12873.577817517758},12883.986913854862,12894.450779674589,13498.278085190828,13508.852356032941,13519.482265455426,13530.168106211482,13540.910172594688,13551.708760447102,13562.564167167418,13573.476691719148,13584.446634638858,13595.474298044446,13606.559985643462,13617.704002741471,14254.523910573043,14265.785509019892,14277.106362554838,14288.486782960037,14299.927083658151,14311.427579720974,14322.98858787811,14334.610426525702,14346.293415735194,14358.037877262144,14369.844134555096,14381.712512764478,15053.328859398627,15065.322461744523,15077.379170759239,15089.499318490776,15101.683238734267,15113.931267041175,15126.243740728525,15138.620998888209,15151.063382396318,15163.571233922519,15176.144897939514,15188.784720732503,15897.100040001944,15909.873226500322,15922.713621600995,15935.621578935083,15948.5974539944,15961.641604141256,15974.754388618283,15987.93616855835,16001.187306994483,16014.508168869888,16027.899121047987,16041.360532322522,16788.381460474007,16801.984904094781,16815.659924877,16829.406899437799,16843.226206375974,16857.118226282375,16871.083341750411,16885.121937386579,16899.234399821064,16913.421117718372,16927.682481788044,16942.018884795427,17729.861861873749,{"$f":"SUM(GV92:GV94)","v":17744.349529329869},17758.913426462932,17773.553954370189,17788.271516259341,17803.066517459658,17817.939365433118,17832.890469785638,17847.92024227836,17863.029096838993,17878.217449573196,17893.485718776057,18724.383002588023,18739.812368428793,18755.322918875507,18770.915081096733,18786.589284508682,18802.345960787021,18818.185543878753,18834.108470014187,18850.115177718937,18866.206107826012,18882.381703487939,18898.642410188982,19774.948420006243,19791.380694626667,19807.899430852412,19824.50508361802,19841.198110251746,19857.978970488177,19874.848126480872,19891.806042815108,19908.853186520668,19925.990027084699,19943.217036464652,19960.534689101267,20884.732697203926,20902.233069674676,20919.825523755095,20937.510543950466,20955.288617315386,20973.160233467184,20991.125884599402,21009.186065495367,21027.341273541788,21045.592008742482,21063.93877373213,21082.382073790122,22057.09126394851,22075.729160629857,22094.465124225506,22113.299670733577,22132.233318867213,22151.266590068877,22170.400008524692,22189.634101178894,22208.969397748333,22228.406430737072,22247.945735451045,22267.587850012809,23295.570763054711,23315.420123020347,23335.37392424971,23355.432716280808,23375.597051543133,{"$f":"SUM(JH92:JH94)","v":23395.867485372903},23416.244576028344,23436.72888470507,23457.320975551524,23478.021415684532,23498.830775204915,23519.74962721319,24603.920014931751,24625.059583295151,24646.310381604428,24667.672995117544,24689.148012171918,24710.736024200625,24732.437625748673,24754.25341448938,24776.183991240854,24798.229959982506,24820.391927871715,24842.670505260532,25986.101615087053,26008.615255394074,26031.247355593448,26053.998538984917,26076.869432147829,26099.860664958404,26122.972870607071,26146.206685615929,26169.562749856246,26193.041706566106,26216.644202368116,26240.370887287201,26264.222414768537,26288.199441695517,26312.302628407851,26336.532638719767,26360.890139938267,26385.375802881525,26409.99030189736,26434.734314881789,26459.608523297728,26484.613612193731,26509.75027022287,26535.019189661696,26560.42106642932,26585.95660010655,26611.626493955191,26637.431454937378,26663.372193735078,26689.449424769653,26715.663866221512,26742.016240049932,26768.50727201291,26795.137691687152,26821.908232488182,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT92:LT94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF92:OF94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Working Capital"]
[null,"A/R"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J102","v":0},{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,65770.187090556472,70029.409431258522,77591.813093062636,105631.83366666237,118198.90665541701,130011.26223414743,131398.60054492205,132041.13105913554,123809.68973468395,109548.08310409664,94741.283982792113,73404.411378817997,65442.836512202062,69680.859903072211,77205.62406099237,105106.08418390949,117610.60848923972,129364.1717548952,130744.60502223761,131383.93754136027,123193.46564694145,109002.84171209073,94269.738811982359,73039.063831827778,65117.115219180239,69334.045171374732,76821.357164293673,104582.95145511246,117025.23839356763,128720.3019665365,130093.86455814516,130730.01499919941,122580.3086222626,108460.31408893519,93800.540610083699,72675.534688222047,64793.015102231715,68988.956601757964,76439.002836137603,104062.4224561952,116442.78179484367,128079.63683908765,129446.36295160664,130079.3471523929,121970.20339529836,107920.48672769274,93333.677695791004,72313.814897465592,64470.528092458713,68645.585602789084,76058.551557311323,103544.48422790496,115863.22419204624,{"$f":"BW102","v":127442.16042234923},128802.08408221946,129431.91780171041,121363.13477667811,107383.34618865245,92869.138445939156,71953.895454069323,64149.646161123703,68303.923625796189,75679.99385598072,103029.12387548956,115286.5511563279,126807.85684550896,128161.01190981531,128787.71082854833,120759.08765263158,106848.87909899538,92406.911295213562,71595.767397366173,63830.36131944973,67963.962164655793,75303.320307454705,102516.32856837635,114712.74833065624,126176.71031674642,127523.13047406073,128146.71019452813,120158.04698461253,106317.07215246162,91946.984735862468,71239.421811287946,63512.665618421452,67625.692755581025,74928.52153395093,102006.08553985304,114141.8014294567,125548.7051228403,126888.42389406006,127508.89994109765,119559.99780892454,105787.91210901919,91489.347317410429,70884.84982414353,63196.551148587358,67289.106976910873,74555.588204361833,101498.38208674951,113573.69623825657,124923.82562877679,126256.87636795967,126874.2641891333,118964.92523634824,105261.385794534,91033.987646373076,70532.042608397722,62882.010039862638,66954.196448900388,74184.511034022493,100993.20556912171,113008.41861333128,124302.05627736045,125628.4721725547,126242.78713854468,118372.81445177051,{"$f":"EI102","v":104737.48010044207},90580.894385973443,70180.991380451655,62569.034461333446,66620.952833512332,73815.280784479546,100490.54340993693,112445.95448135202,123683.38158882686,125003.19566289763,125614.45306788156,117783.65071381611,104216.18198342348,90130.056255860094,69831.687400424256,62257.616621061883,66289.367834209406,73447.888263261309,99990.383094760997,111886.28983903615,123067.78616045765,124381.03127190903,124989.2463339425,117197.41935448028,103697.47846507715,89681.462031825809,69484.121971934233,61947.748765891942,65959.433195747726,73082.324323648543,99492.712171446037,111329.41075279737,122455.25466619627,123761.96350998945,124367.15137138493,128729.9001557118,114500.85079845585,99545.660218804405,77532.602067842803,69486.981739314768,74376.197046136716,82841.611549637048,113372.20447564685,127527.652659927,141010.35803463002,143264.93740338227,144722.99593769229,136414.98442792968,121336.47085690685,105488.46594451161,82161.243743280851,73635.305554083156,78816.403567350848,87787.197347771027,120140.44514443136,135140.96360434766,149428.57698330408,151817.75315067355,153362.85675140901,144558.86281246832,128580.17261307145,111786.05298178841,87066.212063100684,78031.2813756221,{"$f":"GU102","v":83521.687287104753},93028.031130935371,127312.74500887541,143208.78384402685,158349.35766755234,160881.1659675125,162518.51116376388,153188.92499433891,136256.31825656613,118459.60152478036,92264.003533134906,82689.693854117213,88507.87312724613,98581.738995658059,134913.22611805907,151758.24726341828,167802.70266863372,170485.65813893086,172220.75168891108,162334.19580343552,144390.72438254941,125531.55621028924,97772.099488982538,87626.210272945376,93791.730746298839,104466.99930400144,142967.45059038396,160818.10762074566,177820.40570075368,180663.53172088347,182502.20913238815,172025.43283153157,153010.74881870806,133025.70160410856,103609.02488965204,92857.433241254417,99391.030939576493,110703.60550307312,151502.50658469647,170418.83525332448,188436.15854043793,191449.01717928957,193397.46233581493,182295.22987694159,162145.38263575092,140967.24219383852,109794.41062114207,98400.956532251148,105324.60540634231,117312.53269481628,160547.099403826,180592.7195561227,199685.66433951471,202878.38851474796,204943.15447327486,193178.12656475866,171825.34765086757,149382.88715721815,116349.05951950466,104275.42425499827,111612.41008502801,124316.00817997125,170131.64803694165,191373.97757822205,{"$f":"JG102","v":211606.75770280266},214990.08526011682,217178.11629050729,204710.72451133962,182083.19975207152,158300.94019106493,123295.01633543568,110500.59355872337,118275.59226951853,131737.58621345978,180288.38746541692,202798.86910240696,224239.53193435067,227824.84176126201,230143.49670139252,216931.81042373029,192953.43839093574,167751.39470293911,130655.64187570391,117097.40108053212,125336.5617322328,139602.22722261457,191051.47707628482,214905.81859492807,237626.47388018979,241425.82417577627,243882.9011809557,229882.48654803852,204472.62261196651,177766.03468568408,138455.69157077037,124088.033360003,132819.06609320198,147936.3817546803,202457.11554789825,227735.54443557776,251812.6068211016,255838.77565042372,258442.53842033452,243606.30890548383,216679.49400884955,188378.54161410552,146721.39873284,131496.00145748383,140748.27068862904,156768.07943592232,214543.66259418457,241331.19586271181,266845.64189598488,271112.17016557761,273871.37573694659,258149.43378104147,229615.10702109692,199624.60772330593,155480.56278435915,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,{"$f":"LS102","v":-2.3283064365386963E-10},-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,{"$f":"OE102","v":-2.3283064365386963E-10},-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10]
[null,null,"Add: Revenues",null,null,null,null,null,null,null,{"$f":"K89","v":0},{"$f":"L89","v":0},0,0,0,0,0,0,0,0,0,65770.187090556472,70029.409431258537,77591.813093062636,105631.83366666238,118198.90665541703,130011.26223414743,131398.60054492205,132041.13105913554,123809.68973468395,109548.08310409664,94741.283982792098,73404.411378817967,65442.836512202019,69680.859903072167,77205.624060992326,105106.08418390945,117610.60848923969,129364.17175489516,130744.60502223756,131383.93754136021,123193.4656469414,109002.84171209068,94269.738811982301,73039.06383182772,65117.115219180167,69334.045171374659,76821.357164293615,104582.95145511242,117025.23839356759,128720.30196653646,130093.86455814513,130730.01499919938,122580.30862226257,108460.31408893518,93800.54061008367,72675.534688222033,64793.0151022317,68988.956601757964,76439.002836137603,104062.4224561952,116442.78179484367,128079.63683908763,129446.36295160663,130079.34715239287,121970.20339529833,107920.48672769271,93333.67769579099,72313.814897465592,64470.528092458713,68645.58560278907,76058.551557311323,103544.48422790496,115863.22419204624,127442.16042234923,{"$f":"BX89","v":128802.08408221947},129431.91780171043,121363.13477667811,107383.34618865246,92869.138445939156,71953.895454069338,64149.64616112371,68303.923625796189,75679.993855980705,103029.12387548956,115286.5511563279,126807.85684550897,128161.01190981534,128787.71082854834,120759.0876526316,106848.87909899541,92406.911295213591,71595.767397366202,63830.361319449752,67963.962164655823,75303.320307454749,102516.3285683764,114712.74833065628,126176.71031674648,127523.1304740608,128146.71019452819,120158.04698461259,106317.07215246168,91946.984735862512,71239.42181128799,63512.665618421481,67625.692755581054,74928.521533950974,102006.08553985307,114141.80142945674,125548.70512284034,126888.42389406011,127508.8999410977,119559.99780892457,105787.91210901921,91489.347317410444,70884.84982414353,63196.55114858735,67289.106976910858,74555.588204361818,101498.38208674949,113573.69623825657,124923.82562877679,126256.87636795966,126874.26418913328,118964.92523634821,105261.38579453397,91033.987646373047,70532.042608397707,62882.010039862631,66954.196448900388,74184.511034022478,100993.2055691217,113008.41861333125,124302.05627736042,125628.47217255468,126242.78713854466,118372.81445177051,104737.48010044209,{"$f":"EJ89","v":90580.894385973457},70180.991380451684,62569.034461333467,66620.952833512361,73815.28078447959,100490.54340993699,112445.95448135209,123683.38158882692,125003.19566289771,125614.45306788164,117783.65071381617,104216.18198342352,90130.056255860123,69831.687400424285,62257.616621061919,66289.36783420945,73447.888263261353,99990.383094761026,111886.28983903618,123067.78616045769,124381.03127190909,124989.24633394257,117197.41935448037,103697.47846507722,89681.462031825897,69484.121971934306,61947.748765892014,65959.433195747799,73082.324323648616,99492.71217144611,111329.41075279744,122455.25466619634,123761.96350998954,124367.15137138503,128729.90015571192,114500.85079845597,99545.660218804536,77532.602067842934,69486.981739314884,74376.197046136833,82841.611549637149,113372.20447564695,127527.6526599271,141010.35803463013,143264.93740338238,144722.99593769241,136414.9844279298,121336.47085690696,105488.46594451173,82161.243743280982,73635.305554083287,78816.403567350993,87787.197347771158,120140.44514443148,135140.96360434781,149428.57698330426,151817.7531506737,153362.85675140918,144558.86281246849,128580.17261307166,111786.05298178861,87066.212063100902,78031.281375622319,83521.687287104971,{"$f":"GV89","v":93028.031130935589},127312.74500887563,143208.78384402706,158349.35766755257,160881.16596751276,162518.51116376414,153188.92499433918,136256.31825656636,118459.60152478059,92264.003533135139,82689.693854117446,88507.873127246363,98581.738995658292,134913.22611805931,151758.24726341851,167802.70266863395,170485.65813893112,172220.75168891135,162334.19580343581,144390.7243825497,125531.55621028952,97772.099488982814,87626.210272945653,93791.730746299101,104466.99930400169,142967.45059038419,160818.1076207459,177820.40570075388,180663.53172088365,182502.20913238829,172025.43283153168,153010.74881870818,133025.70160410868,103609.02488965215,92857.433241254548,99391.030939576638,110703.60550307327,151502.50658469659,170418.83525332459,188436.15854043807,191449.01717928975,193397.46233581513,182295.22987694183,162145.38263575116,140967.24219383876,109794.41062114231,98400.956532251381,105324.60540634255,117312.53269481652,160547.09940382626,180592.71955612299,199685.66433951497,202878.38851474822,204943.15447327512,193178.12656475892,171825.3476508678,149382.88715721841,116349.05951950492,104275.42425499854,111612.41008502827,124316.0081799715,170131.64803694189,191373.97757822229,211606.75770280292,{"$f":"JH89","v":214990.08526011705},217178.11629050755,204710.72451133991,182083.19975207179,158300.94019106519,123295.01633543594,110500.59355872363,118275.59226951878,131737.58621346002,180288.38746541715,202798.86910240719,224239.53193435087,227824.84176126221,230143.49670139269,216931.81042373044,192953.43839093592,167751.39470293929,130655.64187570408,117097.40108053229,125336.56173223296,139602.22722261475,191051.47707628499,214905.81859492828,237626.47388018999,241425.82417577645,243882.9011809559,229882.48654803872,204472.62261196674,177766.03468568434,138455.69157077061,124088.03336000325,132819.06609320221,147936.38175468057,202457.11554789852,227735.54443557802,251812.60682110186,255838.77565042401,258442.53842033478,243606.3089054841,216679.49400884978,188378.54161410578,146721.39873284023,131496.00145748406,140748.27068862924,156768.07943592255,214543.6625941848,241331.19586271202,266845.64189598506,271112.17016557779,273871.37573694676,258149.43378104171,229615.10702109715,199624.60772330617,155480.56278435938,0,0,0,0,0,0,0,0,0,0,{"$f":"LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Collections",null,null,null,{"$f":"'General Assumptions'!F26","v":1},null,null,null,{"$f":"OFFSET(K100,0,-$G101)","v":0},{"$f":"OFFSET(L100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,65770.187090556472,70029.409431258537,77591.813093062636,105631.83366666238,118198.90665541703,130011.26223414743,131398.60054492205,132041.13105913554,123809.68973468395,109548.08310409664,94741.283982792098,73404.411378817967,65442.836512202019,69680.859903072167,77205.624060992326,105106.08418390945,117610.60848923969,129364.17175489516,130744.60502223756,131383.93754136021,123193.4656469414,109002.84171209068,94269.738811982301,73039.06383182772,65117.115219180167,69334.045171374659,76821.357164293615,104582.95145511242,117025.23839356759,128720.30196653646,130093.86455814513,130730.01499919938,122580.30862226257,108460.31408893518,93800.54061008367,72675.534688222033,64793.0151022317,68988.956601757964,76439.002836137603,104062.4224561952,116442.78179484367,128079.63683908763,129446.36295160663,130079.34715239287,121970.20339529833,107920.48672769271,93333.67769579099,72313.814897465592,64470.528092458713,68645.58560278907,76058.551557311323,103544.48422790496,115863.22419204624,{"$f":"OFFSET(BX100,0,-$G101)","v":127442.16042234923},128802.08408221947,129431.91780171043,121363.13477667811,107383.34618865246,92869.138445939156,71953.895454069338,64149.64616112371,68303.923625796189,75679.993855980705,103029.12387548956,115286.5511563279,126807.85684550897,128161.01190981534,128787.71082854834,120759.0876526316,106848.87909899541,92406.911295213591,71595.767397366202,63830.361319449752,67963.962164655823,75303.320307454749,102516.3285683764,114712.74833065628,126176.71031674648,127523.1304740608,128146.71019452819,120158.04698461259,106317.07215246168,91946.984735862512,71239.42181128799,63512.665618421481,67625.692755581054,74928.521533950974,102006.08553985307,114141.80142945674,125548.70512284034,126888.42389406011,127508.8999410977,119559.99780892457,105787.91210901921,91489.347317410444,70884.84982414353,63196.55114858735,67289.106976910858,74555.588204361818,101498.38208674949,113573.69623825657,124923.82562877679,126256.87636795966,126874.26418913328,118964.92523634821,105261.38579453397,91033.987646373047,70532.042608397707,62882.010039862631,66954.196448900388,74184.511034022478,100993.2055691217,113008.41861333125,124302.05627736042,125628.47217255468,126242.78713854466,118372.81445177051,{"$f":"OFFSET(EJ100,0,-$G101)","v":104737.48010044209},90580.894385973457,70180.991380451684,62569.034461333467,66620.952833512361,73815.28078447959,100490.54340993699,112445.95448135209,123683.38158882692,125003.19566289771,125614.45306788164,117783.65071381617,104216.18198342352,90130.056255860123,69831.687400424285,62257.616621061919,66289.36783420945,73447.888263261353,99990.383094761026,111886.28983903618,123067.78616045769,124381.03127190909,124989.24633394257,117197.41935448037,103697.47846507722,89681.462031825897,69484.121971934306,61947.748765892014,65959.433195747799,73082.324323648616,99492.71217144611,111329.41075279744,122455.25466619634,123761.96350998954,124367.15137138503,128729.90015571192,114500.85079845597,99545.660218804536,77532.602067842934,69486.981739314884,74376.197046136833,82841.611549637149,113372.20447564695,127527.6526599271,141010.35803463013,143264.93740338238,144722.99593769241,136414.9844279298,121336.47085690696,105488.46594451173,82161.243743280982,73635.305554083287,78816.403567350993,87787.197347771158,120140.44514443148,135140.96360434781,149428.57698330426,151817.7531506737,153362.85675140918,144558.86281246849,128580.17261307166,111786.05298178861,87066.212063100902,78031.281375622319,{"$f":"OFFSET(GV100,0,-$G101)","v":83521.687287104971},93028.031130935589,127312.74500887563,143208.78384402706,158349.35766755257,160881.16596751276,162518.51116376414,153188.92499433918,136256.31825656636,118459.60152478059,92264.003533135139,82689.693854117446,88507.873127246363,98581.738995658292,134913.22611805931,151758.24726341851,167802.70266863395,170485.65813893112,172220.75168891135,162334.19580343581,144390.7243825497,125531.55621028952,97772.099488982814,87626.210272945653,93791.730746299101,104466.99930400169,142967.45059038419,160818.1076207459,177820.40570075388,180663.53172088365,182502.20913238829,172025.43283153168,153010.74881870818,133025.70160410868,103609.02488965215,92857.433241254548,99391.030939576638,110703.60550307327,151502.50658469659,170418.83525332459,188436.15854043807,191449.01717928975,193397.46233581513,182295.22987694183,162145.38263575116,140967.24219383876,109794.41062114231,98400.956532251381,105324.60540634255,117312.53269481652,160547.09940382626,180592.71955612299,199685.66433951497,202878.38851474822,204943.15447327512,193178.12656475892,171825.3476508678,149382.88715721841,116349.05951950492,104275.42425499854,111612.41008502827,124316.0081799715,170131.64803694189,191373.97757822229,{"$f":"OFFSET(JH100,0,-$G101)","v":211606.75770280292},214990.08526011705,217178.11629050755,204710.72451133991,182083.19975207179,158300.94019106519,123295.01633543594,110500.59355872363,118275.59226951878,131737.58621346002,180288.38746541715,202798.86910240719,224239.53193435087,227824.84176126221,230143.49670139269,216931.81042373044,192953.43839093592,167751.39470293929,130655.64187570408,117097.40108053229,125336.56173223296,139602.22722261475,191051.47707628499,214905.81859492828,237626.47388018999,241425.82417577645,243882.9011809559,229882.48654803872,204472.62261196674,177766.03468568434,138455.69157077061,124088.03336000325,132819.06609320221,147936.38175468057,202457.11554789852,227735.54443557802,251812.60682110186,255838.77565042401,258442.53842033478,243606.3089054841,216679.49400884978,188378.54161410578,146721.39873284023,131496.00145748406,140748.27068862924,156768.07943592255,214543.6625941848,241331.19586271202,266845.64189598506,271112.17016557779,273871.37573694676,258149.43378104171,229615.10702109715,199624.60772330617,155480.56278435938,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LT100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/R Closing balance",null,null,null,null,null,null,null,{"$f":"K99+K100-K101","v":0},{"$f":"L99+L100-L101","v":0},0,0,0,0,0,0,0,0,0,65770.187090556472,70029.409431258522,77591.813093062636,105631.83366666237,118198.90665541701,130011.26223414743,131398.60054492205,132041.13105913554,123809.68973468395,109548.08310409664,94741.283982792113,73404.411378817997,65442.836512202062,69680.859903072211,77205.62406099237,105106.08418390949,117610.60848923972,129364.1717548952,130744.60502223761,131383.93754136027,123193.46564694145,109002.84171209073,94269.738811982359,73039.063831827778,65117.115219180239,69334.045171374732,76821.357164293673,104582.95145511246,117025.23839356763,128720.3019665365,130093.86455814516,130730.01499919941,122580.3086222626,108460.31408893519,93800.540610083699,72675.534688222047,64793.015102231715,68988.956601757964,76439.002836137603,104062.4224561952,116442.78179484367,128079.63683908765,129446.36295160664,130079.3471523929,121970.20339529836,107920.48672769274,93333.677695791004,72313.814897465592,64470.528092458713,68645.585602789084,76058.551557311323,103544.48422790496,115863.22419204624,127442.16042234923,{"$f":"BX99+BX100-BX101","v":128802.08408221946},129431.91780171041,121363.13477667811,107383.34618865245,92869.138445939156,71953.895454069323,64149.646161123703,68303.923625796189,75679.99385598072,103029.12387548956,115286.5511563279,126807.85684550896,128161.01190981531,128787.71082854833,120759.08765263158,106848.87909899538,92406.911295213562,71595.767397366173,63830.36131944973,67963.962164655793,75303.320307454705,102516.32856837635,114712.74833065624,126176.71031674642,127523.13047406073,128146.71019452813,120158.04698461253,106317.07215246162,91946.984735862468,71239.421811287946,63512.665618421452,67625.692755581025,74928.52153395093,102006.08553985304,114141.8014294567,125548.7051228403,126888.42389406006,127508.89994109765,119559.99780892454,105787.91210901919,91489.347317410429,70884.84982414353,63196.551148587358,67289.106976910873,74555.588204361833,101498.38208674951,113573.69623825657,124923.82562877679,126256.87636795967,126874.2641891333,118964.92523634824,105261.385794534,91033.987646373076,70532.042608397722,62882.010039862638,66954.196448900388,74184.511034022493,100993.20556912171,113008.41861333128,124302.05627736045,125628.4721725547,126242.78713854468,118372.81445177051,104737.48010044207,{"$f":"EJ99+EJ100-EJ101","v":90580.894385973443},70180.991380451655,62569.034461333446,66620.952833512332,73815.280784479546,100490.54340993693,112445.95448135202,123683.38158882686,125003.19566289763,125614.45306788156,117783.65071381611,104216.18198342348,90130.056255860094,69831.687400424256,62257.616621061883,66289.367834209406,73447.888263261309,99990.383094760997,111886.28983903615,123067.78616045765,124381.03127190903,124989.2463339425,117197.41935448028,103697.47846507715,89681.462031825809,69484.121971934233,61947.748765891942,65959.433195747726,73082.324323648543,99492.712171446037,111329.41075279737,122455.25466619627,123761.96350998945,124367.15137138493,128729.9001557118,114500.85079845585,99545.660218804405,77532.602067842803,69486.981739314768,74376.197046136716,82841.611549637048,113372.20447564685,127527.652659927,141010.35803463002,143264.93740338227,144722.99593769229,136414.98442792968,121336.47085690685,105488.46594451161,82161.243743280851,73635.305554083156,78816.403567350848,87787.197347771027,120140.44514443136,135140.96360434766,149428.57698330408,151817.75315067355,153362.85675140901,144558.86281246832,128580.17261307145,111786.05298178841,87066.212063100684,78031.2813756221,83521.687287104753,{"$f":"GV99+GV100-GV101","v":93028.031130935371},127312.74500887541,143208.78384402685,158349.35766755234,160881.1659675125,162518.51116376388,153188.92499433891,136256.31825656613,118459.60152478036,92264.003533134906,82689.693854117213,88507.87312724613,98581.738995658059,134913.22611805907,151758.24726341828,167802.70266863372,170485.65813893086,172220.75168891108,162334.19580343552,144390.72438254941,125531.55621028924,97772.099488982538,87626.210272945376,93791.730746298839,104466.99930400144,142967.45059038396,160818.10762074566,177820.40570075368,180663.53172088347,182502.20913238815,172025.43283153157,153010.74881870806,133025.70160410856,103609.02488965204,92857.433241254417,99391.030939576493,110703.60550307312,151502.50658469647,170418.83525332448,188436.15854043793,191449.01717928957,193397.46233581493,182295.22987694159,162145.38263575092,140967.24219383852,109794.41062114207,98400.956532251148,105324.60540634231,117312.53269481628,160547.099403826,180592.7195561227,199685.66433951471,202878.38851474796,204943.15447327486,193178.12656475866,171825.34765086757,149382.88715721815,116349.05951950466,104275.42425499827,111612.41008502801,124316.00817997125,170131.64803694165,191373.97757822205,211606.75770280266,{"$f":"JH99+JH100-JH101","v":214990.08526011682},217178.11629050729,204710.72451133962,182083.19975207152,158300.94019106493,123295.01633543568,110500.59355872337,118275.59226951853,131737.58621345978,180288.38746541692,202798.86910240696,224239.53193435067,227824.84176126201,230143.49670139252,216931.81042373029,192953.43839093574,167751.39470293911,130655.64187570391,117097.40108053212,125336.5617322328,139602.22722261457,191051.47707628482,214905.81859492807,237626.47388018979,241425.82417577627,243882.9011809557,229882.48654803852,204472.62261196651,177766.03468568408,138455.69157077037,124088.033360003,132819.06609320198,147936.3817546803,202457.11554789825,227735.54443557776,251812.6068211016,255838.77565042372,258442.53842033452,243606.30890548383,216679.49400884955,188378.54161410552,146721.39873284,131496.00145748383,140748.27068862904,156768.07943592232,214543.66259418457,241331.19586271181,266845.64189598488,271112.17016557761,273871.37573694659,258149.43378104147,229615.10702109692,199624.60772330593,155480.56278435915,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,{"$f":"LT99+LT100-LT101","v":-2.3283064365386963E-10},-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,{"$f":"OF99+OF100-OF101","v":-2.3283064365386963E-10},-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10]
[]
[]
[null,"A/P"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J109","v":0},{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,7476.4583933655285,7831.2009211714631,7836.834110555702,7842.496940060284,7848.1895656424613,7853.9121440800845,7859.6648329759219,7865.4477907619985,7871.2611767039616,7877.1051509054651,7882.9798743125793,7888.8855087182228,7894.8222167666172,8268.941495544077,8274.940842238293,8280.9717556606756,8287.0344019056938,8293.1289479417628,8299.2555616158279,8305.4144116579992,8311.6056676861899,8317.8295002107916,8324.0860806393666,8330.3755812813761,8336.6981753529162,8731.2532154660639,8737.6425196954006,8744.065442490235,8750.5221607411804,8757.0128522695923,8763.5376958324759,8770.0968711273872,8776.6905587974106,8783.3189404361128,8789.9821985925464,8796.6805167762886,8803.41407946248,9219.5218098058922,9226.3264188101384,9233.1668315866391,9240.0432365238976,9246.9558230016555,9253.9047813961224,9260.8903030852071,9267.9125804537816,9274.9718068989987,9282.0681768355989,9289.2018857012827,9296.3731299620758,9735.2115681673131,9742.4584767568322,9749.743516363802,9757.0668876219788,{"$f":"BW109","v":9764.428792220795},9771.8294329109049,9779.2690135097782,9786.7477389073101,9794.2658150714651,9801.8234490539471,9809.4208489959019,9817.0582241336469,10279.869820465614,10287.587778113455,10295.346345294878,10303.145735684837,10310.986164082575,10318.867846417543,10326.790999755343,10334.755842303715,10342.762593418542,10350.811473609885,10358.902704548063,10367.036509069765,10855.131673539752,10863.3512984347,10871.614172482916,10879.920523248222,10888.270579491813,10896.664571178551,10905.102729483309,10913.585286797324,10922.112476734614,10930.684534138391,10939.301695087554,10947.964196903162,11462.725019648764,11471.478920161886,11480.27888102324,11489.125144588292,11498.017954487716,11506.957555634093,11515.944194228658,11524.978117768083,11534.059575051293,11543.188816186321,11552.366092597178,11561.591657030802,12104.475832564856,12113.798736611334,12123.170694928674,12132.591965625454,12142.062808168337,12151.58348338923,12161.154253492443,12170.775382061933,12180.44713406855,12190.16977587735,12199.943575254911,12209.768801376722,12782.313767889937,12792.24266069943,12802.223796307399,12812.257449599469,12822.343896907641,12832.483416017891,12842.676286177812,12852.922788104319,{"$f":"EI109","v":12863.223203991369},12873.577817517744,12883.986913854849,12894.450779674577,13498.278085190817,13508.85235603293,13519.482265455415,13530.168106211469,13540.910172594673,13551.708760447089,13562.564167167406,13573.476691719135,13584.446634638847,13595.474298044435,13606.559985643453,13617.704002741464,14254.523910573034,14265.785509019883,14277.106362554829,14288.48678296003,14299.927083658145,14311.427579720968,14322.988587878102,14334.610426525694,14346.293415735185,14358.037877262135,14369.844134555085,14381.712512764469,15053.32885939862,15065.322461744518,15077.379170759232,15089.499318490769,15101.683238734262,15113.931267041169,15126.243740728518,15138.620998888204,15151.063382396313,15163.571233922514,15176.144897939508,15188.784720732496,15897.100040001937,15909.873226500316,15922.713621600988,15935.621578935077,15948.597453994393,15961.641604141249,15974.754388618276,15987.936168558343,16001.187306994478,16014.508168869883,16027.899121047983,16041.36053232252,16788.381460474004,16801.984904094777,16815.659924877,16829.406899437796,16843.226206375974,16857.118226282375,16871.083341750415,16885.121937386582,16899.234399821067,16913.421117718375,16927.682481788044,16942.018884795423,{"$f":"GU109","v":17729.861861873746},17744.349529329866,17758.913426462932,17773.553954370189,17788.271516259338,17803.066517459654,17817.939365433114,17832.890469785638,17847.92024227836,17863.029096838993,17878.2174495732,17893.485718776057,18724.383002588023,18739.812368428793,18755.322918875507,18770.915081096733,18786.589284508686,18802.345960787028,18818.185543878757,18834.108470014187,18850.115177718937,18866.206107826016,18882.381703487943,18898.642410188986,19774.948420006247,19791.38069462667,19807.899430852416,19824.505083618023,19841.198110251749,19857.978970488184,19874.84812648088,19891.806042815115,19908.853186520675,19925.990027084707,19943.217036464659,19960.534689101274,20884.732697203937,20902.233069674683,20919.825523755102,20937.510543950473,20955.288617315393,20973.160233467188,20991.125884599409,21009.186065495378,21027.341273541799,21045.592008742497,21063.938773732145,21082.382073790133,22057.091263948521,22075.729160629868,22094.465124225517,22113.299670733584,22132.23331886722,22151.266590068881,22170.400008524692,22189.634101178894,22208.969397748337,22228.406430737079,22247.945735451052,22267.587850012816,23295.570763054719,23315.420123020354,23335.373924249718,23355.432716280819,{"$f":"JG109","v":23375.597051543144},23395.86748537291,23416.244576028352,23436.72888470508,23457.320975551538,23478.02141568455,23498.83077520493,23519.749627213205,24603.920014931769,24625.059583295169,24646.310381604446,24667.672995117562,24689.148012171936,24710.736024200643,24732.437625748687,24754.253414489394,24776.183991240869,24798.22995998252,24820.391927871729,24842.670505260547,25986.101615087064,26008.615255394081,26031.247355593459,26053.998538984924,26076.86943214784,26099.860664958414,26122.972870607082,26146.20668561594,26169.562749856261,26193.041706566124,26216.644202368134,26240.370887287223,26264.222414768556,26288.199441695539,26312.302628407877,26336.532638719793,26360.890139938292,26385.37580288155,26409.990301897382,26434.734314881814,26459.608523297749,26484.613612193752,26509.750270222896,26535.019189661722,26560.421066429342,26585.956600106569,26611.626493955209,26637.431454937396,26663.372193735097,26689.449424769671,26715.66386622153,26742.016240049954,26768.507272012932,26795.137691687174,26821.908232488204,0,0,0,0,0,0,0,0,0,{"$f":"LS109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Operating expenses",null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,0,7476.4583933655285,7831.200921171464,7836.8341105557029,7842.4969400602849,7848.1895656424622,7853.9121440800855,7859.6648329759228,7865.4477907620003,7871.2611767039634,7877.1051509054669,7882.9798743125803,7888.8855087182237,7894.822216766619,8268.9414955440789,8274.940842238293,8280.9717556606738,8287.034401905692,8293.128947941761,8299.2555616158279,8305.414411658001,8311.6056676861917,8317.8295002107934,8324.0860806393684,8330.3755812813779,8336.6981753529199,8731.2532154660657,8737.6425196954042,8744.0654424902386,8750.5221607411841,8757.0128522695977,8763.5376958324796,8770.0968711273927,8776.6905587974161,8783.3189404361165,8789.98219859255,8796.6805167762905,8803.4140794624818,9219.521809805894,9226.3264188101402,9233.1668315866391,9240.0432365238958,9246.9558230016555,9253.9047813961242,9260.8903030852071,9267.9125804537816,9274.9718068989987,9282.0681768355989,9289.2018857012827,9296.3731299620777,9735.2115681673149,9742.4584767568358,9749.7435163638074,9757.0668876219861,{"$f":"BW95","v":9764.4287922208023},9771.8294329109103,9779.2690135097837,9786.7477389073156,9794.2658150714706,9801.8234490539508,9809.4208489959037,9817.0582241336488,10279.869820465618,10287.587778113459,10295.346345294882,10303.145735684842,10310.98616408258,10318.867846417546,10326.790999755347,10334.755842303719,10342.762593418543,10350.811473609885,10358.902704548063,10367.036509069763,10855.131673539752,10863.351298434702,10871.614172482919,10879.920523248225,10888.270579491817,10896.664571178555,10905.102729483313,10913.585286797328,10922.112476734617,10930.684534138396,10939.301695087557,10947.964196903167,11462.725019648768,11471.47892016189,11480.278881023241,11489.125144588294,11498.017954487717,11506.957555634093,11515.944194228659,11524.978117768087,11534.059575051298,11543.188816186324,11552.36609259718,11561.591657030805,12104.475832564862,12113.798736611338,12123.170694928676,12132.591965625457,12142.062808168343,12151.583483389235,12161.154253492448,12170.775382061938,12180.447134068558,12190.169775877359,12199.943575254922,12209.768801376733,12782.313767889947,12792.242660699443,12802.223796307409,12812.257449599481,12822.343896907656,12832.483416017905,12842.676286177826,12852.922788104333,{"$f":"EI95","v":12863.223203991383},12873.577817517758,12883.986913854862,12894.450779674589,13498.278085190828,13508.852356032941,13519.482265455426,13530.168106211482,13540.910172594688,13551.708760447102,13562.564167167418,13573.476691719148,13584.446634638858,13595.474298044446,13606.559985643462,13617.704002741471,14254.523910573043,14265.785509019892,14277.106362554838,14288.486782960037,14299.927083658151,14311.427579720974,14322.98858787811,14334.610426525702,14346.293415735194,14358.037877262144,14369.844134555096,14381.712512764478,15053.328859398627,15065.322461744523,15077.379170759239,15089.499318490776,15101.683238734267,15113.931267041175,15126.243740728525,15138.620998888209,15151.063382396318,15163.571233922519,15176.144897939514,15188.784720732503,15897.100040001944,15909.873226500322,15922.713621600995,15935.621578935083,15948.5974539944,15961.641604141256,15974.754388618283,15987.93616855835,16001.187306994483,16014.508168869888,16027.899121047987,16041.360532322522,16788.381460474007,16801.984904094781,16815.659924877,16829.406899437799,16843.226206375974,16857.118226282375,16871.083341750411,16885.121937386579,16899.234399821064,16913.421117718372,16927.682481788044,16942.018884795427,{"$f":"GU95","v":17729.861861873749},17744.349529329869,17758.913426462932,17773.553954370189,17788.271516259341,17803.066517459658,17817.939365433118,17832.890469785638,17847.92024227836,17863.029096838993,17878.217449573196,17893.485718776057,18724.383002588023,18739.812368428793,18755.322918875507,18770.915081096733,18786.589284508682,18802.345960787021,18818.185543878753,18834.108470014187,18850.115177718937,18866.206107826012,18882.381703487939,18898.642410188982,19774.948420006243,19791.380694626667,19807.899430852412,19824.50508361802,19841.198110251746,19857.978970488177,19874.848126480872,19891.806042815108,19908.853186520668,19925.990027084699,19943.217036464652,19960.534689101267,20884.732697203926,20902.233069674676,20919.825523755095,20937.510543950466,20955.288617315386,20973.160233467184,20991.125884599402,21009.186065495367,21027.341273541788,21045.592008742482,21063.93877373213,21082.382073790122,22057.09126394851,22075.729160629857,22094.465124225506,22113.299670733577,22132.233318867213,22151.266590068877,22170.400008524692,22189.634101178894,22208.969397748333,22228.406430737072,22247.945735451045,22267.587850012809,23295.570763054711,23315.420123020347,23335.37392424971,23355.432716280808,{"$f":"JG95","v":23375.597051543133},23395.867485372903,23416.244576028344,23436.72888470507,23457.320975551524,23478.021415684532,23498.830775204915,23519.74962721319,24603.920014931751,24625.059583295151,24646.310381604428,24667.672995117544,24689.148012171918,24710.736024200625,24732.437625748673,24754.25341448938,24776.183991240854,24798.229959982506,24820.391927871715,24842.670505260532,25986.101615087053,26008.615255394074,26031.247355593448,26053.998538984917,26076.869432147829,26099.860664958404,26122.972870607071,26146.206685615929,26169.562749856246,26193.041706566106,26216.644202368116,26240.370887287201,26264.222414768537,26288.199441695517,26312.302628407851,26336.532638719767,26360.890139938267,26385.375802881525,26409.99030189736,26434.734314881789,26459.608523297728,26484.613612193731,26509.75027022287,26535.019189661696,26560.42106642932,26585.95660010655,26611.626493955191,26637.431454937378,26663.372193735078,26689.449424769653,26715.663866221512,26742.016240049932,26768.50727201291,26795.137691687152,26821.908232488182,0,0,0,0,0,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Payments in prior month",null,null,null,{"$f":"'General Assumptions'!F27","v":1},null,null,null,{"$f":"OFFSET(K107,0,-$G108)","v":0},{"$f":"OFFSET(L107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,7476.4583933655285,7831.200921171464,7836.8341105557029,7842.4969400602849,7848.1895656424622,7853.9121440800855,7859.6648329759228,7865.4477907620003,7871.2611767039634,7877.1051509054669,7882.9798743125803,7888.8855087182237,7894.822216766619,8268.9414955440789,8274.940842238293,8280.9717556606738,8287.034401905692,8293.128947941761,8299.2555616158279,8305.414411658001,8311.6056676861917,8317.8295002107934,8324.0860806393684,8330.3755812813779,8336.6981753529199,8731.2532154660657,8737.6425196954042,8744.0654424902386,8750.5221607411841,8757.0128522695977,8763.5376958324796,8770.0968711273927,8776.6905587974161,8783.3189404361165,8789.98219859255,8796.6805167762905,8803.4140794624818,9219.521809805894,9226.3264188101402,9233.1668315866391,9240.0432365238958,9246.9558230016555,9253.9047813961242,9260.8903030852071,9267.9125804537816,9274.9718068989987,9282.0681768355989,9289.2018857012827,9296.3731299620777,9735.2115681673149,9742.4584767568358,9749.7435163638074,9757.0668876219861,{"$f":"OFFSET(BX107,0,-$G108)","v":9764.4287922208023},9771.8294329109103,9779.2690135097837,9786.7477389073156,9794.2658150714706,9801.8234490539508,9809.4208489959037,9817.0582241336488,10279.869820465618,10287.587778113459,10295.346345294882,10303.145735684842,10310.98616408258,10318.867846417546,10326.790999755347,10334.755842303719,10342.762593418543,10350.811473609885,10358.902704548063,10367.036509069763,10855.131673539752,10863.351298434702,10871.614172482919,10879.920523248225,10888.270579491817,10896.664571178555,10905.102729483313,10913.585286797328,10922.112476734617,10930.684534138396,10939.301695087557,10947.964196903167,11462.725019648768,11471.47892016189,11480.278881023241,11489.125144588294,11498.017954487717,11506.957555634093,11515.944194228659,11524.978117768087,11534.059575051298,11543.188816186324,11552.36609259718,11561.591657030805,12104.475832564862,12113.798736611338,12123.170694928676,12132.591965625457,12142.062808168343,12151.583483389235,12161.154253492448,12170.775382061938,12180.447134068558,12190.169775877359,12199.943575254922,12209.768801376733,12782.313767889947,12792.242660699443,12802.223796307409,12812.257449599481,12822.343896907656,12832.483416017905,12842.676286177826,12852.922788104333,{"$f":"OFFSET(EJ107,0,-$G108)","v":12863.223203991383},12873.577817517758,12883.986913854862,12894.450779674589,13498.278085190828,13508.852356032941,13519.482265455426,13530.168106211482,13540.910172594688,13551.708760447102,13562.564167167418,13573.476691719148,13584.446634638858,13595.474298044446,13606.559985643462,13617.704002741471,14254.523910573043,14265.785509019892,14277.106362554838,14288.486782960037,14299.927083658151,14311.427579720974,14322.98858787811,14334.610426525702,14346.293415735194,14358.037877262144,14369.844134555096,14381.712512764478,15053.328859398627,15065.322461744523,15077.379170759239,15089.499318490776,15101.683238734267,15113.931267041175,15126.243740728525,15138.620998888209,15151.063382396318,15163.571233922519,15176.144897939514,15188.784720732503,15897.100040001944,15909.873226500322,15922.713621600995,15935.621578935083,15948.5974539944,15961.641604141256,15974.754388618283,15987.93616855835,16001.187306994483,16014.508168869888,16027.899121047987,16041.360532322522,16788.381460474007,16801.984904094781,16815.659924877,16829.406899437799,16843.226206375974,16857.118226282375,16871.083341750411,16885.121937386579,16899.234399821064,16913.421117718372,16927.682481788044,16942.018884795427,{"$f":"OFFSET(GV107,0,-$G108)","v":17729.861861873749},17744.349529329869,17758.913426462932,17773.553954370189,17788.271516259341,17803.066517459658,17817.939365433118,17832.890469785638,17847.92024227836,17863.029096838993,17878.217449573196,17893.485718776057,18724.383002588023,18739.812368428793,18755.322918875507,18770.915081096733,18786.589284508682,18802.345960787021,18818.185543878753,18834.108470014187,18850.115177718937,18866.206107826012,18882.381703487939,18898.642410188982,19774.948420006243,19791.380694626667,19807.899430852412,19824.50508361802,19841.198110251746,19857.978970488177,19874.848126480872,19891.806042815108,19908.853186520668,19925.990027084699,19943.217036464652,19960.534689101267,20884.732697203926,20902.233069674676,20919.825523755095,20937.510543950466,20955.288617315386,20973.160233467184,20991.125884599402,21009.186065495367,21027.341273541788,21045.592008742482,21063.93877373213,21082.382073790122,22057.09126394851,22075.729160629857,22094.465124225506,22113.299670733577,22132.233318867213,22151.266590068877,22170.400008524692,22189.634101178894,22208.969397748333,22228.406430737072,22247.945735451045,22267.587850012809,23295.570763054711,23315.420123020347,23335.37392424971,23355.432716280808,{"$f":"OFFSET(JH107,0,-$G108)","v":23375.597051543133},23395.867485372903,23416.244576028344,23436.72888470507,23457.320975551524,23478.021415684532,23498.830775204915,23519.74962721319,24603.920014931751,24625.059583295151,24646.310381604428,24667.672995117544,24689.148012171918,24710.736024200625,24732.437625748673,24754.25341448938,24776.183991240854,24798.229959982506,24820.391927871715,24842.670505260532,25986.101615087053,26008.615255394074,26031.247355593448,26053.998538984917,26076.869432147829,26099.860664958404,26122.972870607071,26146.206685615929,26169.562749856246,26193.041706566106,26216.644202368116,26240.370887287201,26264.222414768537,26288.199441695517,26312.302628407851,26336.532638719767,26360.890139938267,26385.375802881525,26409.99030189736,26434.734314881789,26459.608523297728,26484.613612193731,26509.75027022287,26535.019189661696,26560.42106642932,26585.95660010655,26611.626493955191,26637.431454937378,26663.372193735078,26689.449424769653,26715.663866221512,26742.016240049932,26768.50727201291,26795.137691687152,26821.908232488182,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LT107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/P Closing balance",null,null,null,null,null,null,null,{"$f":"K106+K107-K108","v":0},{"$f":"L106+L107-L108","v":0},0,0,0,0,0,0,0,0,0,7476.4583933655285,7831.2009211714631,7836.834110555702,7842.496940060284,7848.1895656424613,7853.9121440800845,7859.6648329759219,7865.4477907619985,7871.2611767039616,7877.1051509054651,7882.9798743125793,7888.8855087182228,7894.8222167666172,8268.941495544077,8274.940842238293,8280.9717556606756,8287.0344019056938,8293.1289479417628,8299.2555616158279,8305.4144116579992,8311.6056676861899,8317.8295002107916,8324.0860806393666,8330.3755812813761,8336.6981753529162,8731.2532154660639,8737.6425196954006,8744.065442490235,8750.5221607411804,8757.0128522695923,8763.5376958324759,8770.0968711273872,8776.6905587974106,8783.3189404361128,8789.9821985925464,8796.6805167762886,8803.41407946248,9219.5218098058922,9226.3264188101384,9233.1668315866391,9240.0432365238976,9246.9558230016555,9253.9047813961224,9260.8903030852071,9267.9125804537816,9274.9718068989987,9282.0681768355989,9289.2018857012827,9296.3731299620758,9735.2115681673131,9742.4584767568322,9749.743516363802,9757.0668876219788,9764.428792220795,{"$f":"BX106+BX107-BX108","v":9771.8294329109049},9779.2690135097782,9786.7477389073101,9794.2658150714651,9801.8234490539471,9809.4208489959019,9817.0582241336469,10279.869820465614,10287.587778113455,10295.346345294878,10303.145735684837,10310.986164082575,10318.867846417543,10326.790999755343,10334.755842303715,10342.762593418542,10350.811473609885,10358.902704548063,10367.036509069765,10855.131673539752,10863.3512984347,10871.614172482916,10879.920523248222,10888.270579491813,10896.664571178551,10905.102729483309,10913.585286797324,10922.112476734614,10930.684534138391,10939.301695087554,10947.964196903162,11462.725019648764,11471.478920161886,11480.27888102324,11489.125144588292,11498.017954487716,11506.957555634093,11515.944194228658,11524.978117768083,11534.059575051293,11543.188816186321,11552.366092597178,11561.591657030802,12104.475832564856,12113.798736611334,12123.170694928674,12132.591965625454,12142.062808168337,12151.58348338923,12161.154253492443,12170.775382061933,12180.44713406855,12190.16977587735,12199.943575254911,12209.768801376722,12782.313767889937,12792.24266069943,12802.223796307399,12812.257449599469,12822.343896907641,12832.483416017891,12842.676286177812,12852.922788104319,12863.223203991369,{"$f":"EJ106+EJ107-EJ108","v":12873.577817517744},12883.986913854849,12894.450779674577,13498.278085190817,13508.85235603293,13519.482265455415,13530.168106211469,13540.910172594673,13551.708760447089,13562.564167167406,13573.476691719135,13584.446634638847,13595.474298044435,13606.559985643453,13617.704002741464,14254.523910573034,14265.785509019883,14277.106362554829,14288.48678296003,14299.927083658145,14311.427579720968,14322.988587878102,14334.610426525694,14346.293415735185,14358.037877262135,14369.844134555085,14381.712512764469,15053.32885939862,15065.322461744518,15077.379170759232,15089.499318490769,15101.683238734262,15113.931267041169,15126.243740728518,15138.620998888204,15151.063382396313,15163.571233922514,15176.144897939508,15188.784720732496,15897.100040001937,15909.873226500316,15922.713621600988,15935.621578935077,15948.597453994393,15961.641604141249,15974.754388618276,15987.936168558343,16001.187306994478,16014.508168869883,16027.899121047983,16041.36053232252,16788.381460474004,16801.984904094777,16815.659924877,16829.406899437796,16843.226206375974,16857.118226282375,16871.083341750415,16885.121937386582,16899.234399821067,16913.421117718375,16927.682481788044,16942.018884795423,17729.861861873746,{"$f":"GV106+GV107-GV108","v":17744.349529329866},17758.913426462932,17773.553954370189,17788.271516259338,17803.066517459654,17817.939365433114,17832.890469785638,17847.92024227836,17863.029096838993,17878.2174495732,17893.485718776057,18724.383002588023,18739.812368428793,18755.322918875507,18770.915081096733,18786.589284508686,18802.345960787028,18818.185543878757,18834.108470014187,18850.115177718937,18866.206107826016,18882.381703487943,18898.642410188986,19774.948420006247,19791.38069462667,19807.899430852416,19824.505083618023,19841.198110251749,19857.978970488184,19874.84812648088,19891.806042815115,19908.853186520675,19925.990027084707,19943.217036464659,19960.534689101274,20884.732697203937,20902.233069674683,20919.825523755102,20937.510543950473,20955.288617315393,20973.160233467188,20991.125884599409,21009.186065495378,21027.341273541799,21045.592008742497,21063.938773732145,21082.382073790133,22057.091263948521,22075.729160629868,22094.465124225517,22113.299670733584,22132.23331886722,22151.266590068881,22170.400008524692,22189.634101178894,22208.969397748337,22228.406430737079,22247.945735451052,22267.587850012816,23295.570763054719,23315.420123020354,23335.373924249718,23355.432716280819,23375.597051543144,{"$f":"JH106+JH107-JH108","v":23395.86748537291},23416.244576028352,23436.72888470508,23457.320975551538,23478.02141568455,23498.83077520493,23519.749627213205,24603.920014931769,24625.059583295169,24646.310381604446,24667.672995117562,24689.148012171936,24710.736024200643,24732.437625748687,24754.253414489394,24776.183991240869,24798.22995998252,24820.391927871729,24842.670505260547,25986.101615087064,26008.615255394081,26031.247355593459,26053.998538984924,26076.86943214784,26099.860664958414,26122.972870607082,26146.20668561594,26169.562749856261,26193.041706566124,26216.644202368134,26240.370887287223,26264.222414768556,26288.199441695539,26312.302628407877,26336.532638719793,26360.890139938292,26385.37580288155,26409.990301897382,26434.734314881814,26459.608523297749,26484.613612193752,26509.750270222896,26535.019189661722,26560.421066429342,26585.956600106569,26611.626493955209,26637.431454937396,26663.372193735097,26689.449424769671,26715.66386622153,26742.016240049954,26768.507272012932,26795.137691687174,26821.908232488204,0,0,0,0,0,0,0,0,0,0,{"$f":"LT106+LT107-LT108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF106+OF107-OF108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accounts payab;e balance",null,null,null,null,null,null,{"$f":"J108","v":0},{"$f":"$J$111*K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*BW107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*EI107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*GU107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*JG107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*LS107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*OE107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in A/P",null,null,null,null,null,null,null,null,{"$f":"L111-K111","v":0},{"$f":"M111-L111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY111-BX111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK111-EJ111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW111-GV111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI111-JH111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU111-LT111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG111-OF111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Working capital balance",null,null,null,null,null,null,null,{"$f":"K102-K109","v":0},0,0,0,0,0,0,0,0,0,0,58293.728697190942,62198.208510087061,69754.978982506931,97789.33672660208,110350.71708977455,122157.35009006735,123538.93571194613,124175.68326837354,115938.42855797999,101670.97795319118,86858.304108479526,65515.525870099773,57548.014295435445,61411.918407528137,68930.683218754071,96825.112428248816,109323.57408733403,121071.04280695344,122445.34946062177,123078.52312970227,114881.85997925526,100685.01221187993,85945.652731342998,64708.688250546402,56780.417043827321,60602.791955908666,68083.71464459828,95838.886012622228,108274.71623282645,119963.28911426691,121330.32686231268,121959.91812807202,113803.6180634652,99676.995148499074,85010.558411491147,63878.854171445761,55989.601022769231,59769.434791952073,67212.676417327457,94829.255624608559,107202.73855831978,118832.68101608599,120192.45817021052,120818.45684930769,112702.29081484459,98645.514920793736,84051.609518955403,63024.613011764312,55174.154962496636,58910.374034621767,66316.093080554492,93794.740711541162,106106.15730442427,{"$f":"BW102-BW109","v":117677.73163012843},119030.25464930855,119652.64878820063,111576.38703777079,97589.080373580975,83067.314996885209,62144.474605073425,54332.587936990058,58024.053805330579,65392.406077867265,92733.777530194682,104983.40542064306,116496.87068142639,117842.14406339776,118460.91982879298,110424.33181032787,96506.116505576851,82056.099821603682,61236.864692818112,53463.324810379963,57108.830491116038,64439.969009020002,91644.714395893432,103832.82780740802,115288.43973725461,116626.46590288218,117241.60746504483,109244.4616978152,95394.959675727005,81016.30020172408,60300.120116200393,52564.701421518286,56162.96773593226,63457.042613789046,90525.806658829795,102652.6762848684,114050.68716835258,115381.46633842596,115992.955746869,108035.01969115646,94253.852533967904,79946.158501224112,59332.483731546352,51634.959491556554,55184.631144346014,62441.789467750496,89375.211391820834,101441.10427263111,112781.76282060845,114105.29288457044,114713.10993564087,106794.14985428631,93080.938660465443,78843.817870495724,58332.099033142811,50672.24123848592,54171.882681010451,61392.268373323066,88190.98177281431,100196.16116373181,111479.71238045281,112795.98875653681,113400.11085236687,105519.89166366619,{"$f":"EI102-EI109","v":91874.256896450708},77707.316568455703,57297.004466596802,49674.583681658871,53122.674748321515,60306.428428446612,86971.061144481515,98915.786375140553,110142.47141623219,111451.48690245055,112051.88890071416,104210.17402209698,90631.735348784627,76534.581957815652,56225.1274147808,48639.912618320421,52034.84392363637,59182.102754241423,85713.27673220617,97597.803056076125,108767.8590767995,110069.60369218806,110666.2577460644,102862.80892795458,89351.185049341962,75323.424154563676,55114.277837379152,47566.036253127473,50906.104336349104,58017.001861904027,84415.333000686805,96239.911434306603,107353.57142746201,108648.03224294828,109240.90763065641,113591.2791568236,99349.787416059538,84382.088984881892,62356.457169903297,54298.197018582272,58479.097006134776,66931.738323136728,97449.490854045871,111592.03108099192,125061.76058063563,127303.29579924102,128748.24154907401,120427.04825937134,105335.28354991236,89473.957775641727,66133.344622232864,57593.945021760635,62028.022106876844,70985.212443676253,103324.78521955435,118311.55670490986,132585.3507769281,134960.63492439117,136491.77340965861,127673.74087508174,111680.93821325038,94872.631864070034,70138.529581312643,61089.262490826673,{"$f":"GU102-GU109","v":65791.825425231014},75283.681601605509,109553.83158241247,125435.22988965666,140561.08615129301,143078.09945005283,144700.57179833075,135356.03452455328,118408.39801428777,100596.57242794137,74385.786083561703,64796.208135341156,69783.490124658099,79841.926627229259,116157.90319918357,132987.33218232155,149016.11338412503,151683.31217814382,153402.56614503232,143500.08733342134,125540.60920483047,106665.35010246323,78889.717785494591,68727.56786275639,74016.782326292596,84675.618609374767,123159.55115953155,140993.60253712765,157979.20759050193,160805.55275039529,162627.36100590727,152133.62678871644,133101.89563218737,113099.71157702385,83665.807853187376,72896.898552153143,78506.298242372548,89801.372433398443,130582.68106094137,149481.32470937399,167480.86992312255,170475.85694582239,172406.33645121552,161286.04381144623,141118.04136220913,119921.65018509602,88730.471847409935,77318.574458461022,83267.514142393789,95236.803534186416,138452.63427960049,158479.4198853891,177553.43102064749,180727.12192467909,182772.75446475018,170988.49246357975,149616.37825311924,127154.48072648107,94101.11378405361,82007.836404985457,88316.839321973297,101000.58805695089,146796.27411269193,168018.54486194125,{"$f":"JG102-JG109","v":188231.1606512595},191594.21777474391,193761.87171447894,181273.99562663454,158625.87877652,134822.91877538039,99796.185560230748,86980.843931510171,93671.672254586767,107112.52663016462,155642.07708381247,178131.1961072894,199550.38392217873,203114.10573706136,205411.05907564383,192177.5570092409,168177.25439969488,142953.16474295658,105835.24994783217,92254.730575271562,99350.460117145733,113593.61196722049,165020.22972069136,188851.82005594316,211549.60444804194,215325.96351081785,217759.92831034862,203736.27986242258,178303.05986211024,151572.99297911796,112239.04736840224,97847.662472715776,106554.84367843342,121648.18231298476,176144.81291949039,201399.01179685796,225451.71668116329,229453.39984754217,232032.54811843715,217171.57459060202,190219.88548555179,161893.92800191176,120211.6484626171,104960.98226782211,114187.84962219969,130182.12283581575,187932.03610022936,214693.76440777443,240182.26970224979,244422.72074080794,247155.71187072506,231407.4175409915,202846.59974908398,172829.47003161875,128658.65455187095,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,{"$f":"LS102-LS109","v":-2.3283064365386963E-10},-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,{"$f":"OE102-OE109","v":-2.3283064365386963E-10},-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10]
[null,null,"Change in Working Capital",null,null,null,null,null,null,null,{"$f":"K114-J114","v":0},{"$f":"L114-K114","v":0},0,0,0,0,0,0,0,0,0,58293.728697190942,3904.4798128961193,7556.7704724198702,28034.357744095149,12561.380363172473,11806.633000292801,1381.5856218787812,636.74755642740638,-8237.2547103935503,-14267.450604788814,-14812.673844711651,-21342.778238379753,-7967.5115746643278,3863.9041120926922,7518.764811225934,27894.429209494745,12498.461659085209,11747.468719619414,1374.3066536683327,633.17366908049735,-8196.6631504470133,-14196.847767375322,-14739.359480536936,-21236.964480796596,-7928.2712067190805,3822.3749120813445,7480.922688689614,27755.171368023948,12435.830220204225,11688.572881440457,1367.0377480457682,629.59126575934351,-8156.3000646068249,-14126.622914966123,-14666.436737007927,-21131.704240045387,-7889.2531486765292,3779.8337691828419,7443.2416253753836,27616.579207281102,12373.482933711217,11629.942457766214,1359.7771541245311,625.99867909717432,-8116.1660344631091,-14056.77589405085,-14593.905401838332,-21026.996507191092,-7850.458049267676,3736.2190721251318,7405.7190459327248,27478.64763098667,12311.416592883106,11571.574325704161,{"$f":"BX114-BW114","v":1352.5230191801238},622.39413889207935,-8076.2617504298396,-13987.306664189819,-14521.765376695766,-20922.840391811784,-7811.8866680833671,3691.4658683405214,7368.3522725366856,27341.371452327418,12249.627890448377,11513.465260783327,1345.2733819713758,618.77576539521397,-8036.5880184651032,-13918.215304751022,-14450.016683973168,-20819.235128785571,-7773.5398824381482,3645.5056807360743,7331.1385179039644,27204.74538687343,12188.113411514583,11455.611929846593,1338.0261656275688,615.1415621626511,-7997.1457672296237,-13849.5020220882,-14378.659474002925,-20716.180085523687,-7735.4186946821064,3598.2663144139733,7294.0748778567868,27068.764045040749,12126.869626038606,11398.010883484181,1330.7791700733796,611.48940844304161,-7957.9360557125474,-13781.167157188553,-14307.694032743791,-20613.67476967776,-7697.5242399897979,3549.6716527894605,7257.1583234044811,26933.421924070339,12065.892880810279,11340.658547977335,1323.5300639619963,607.81705107042217,-7918.9600813545549,-13713.211193820869,-14237.120789969718,-20511.718837352913,-7659.8577946568912,3499.6414425245312,7220.385692312615,26798.713399491244,12005.179390917503,11283.551216720996,1316.2763760840025,604.1220958300546,-7880.2191887006775,-13645.634767215481,{"$f":"EJ114-EI114","v":-14166.940327995006},-20410.312101858901,-7622.4207849379309,3448.0910666626442,7183.7536801250972,26664.632716034903,11944.725230659038,11226.685041091638,1309.0154862183554,600.40199826360913,-7841.7148786171747,-13578.438673312354,-14097.153390968975,-20309.454543034852,-7585.2147964603791,3394.9313053159494,7147.2588306050529,26531.173977964747,11884.526323869955,11170.056020723379,1301.7446153885539,596.65405387633655,-7803.4488181098131,-13511.62387861262,-14027.760894778286,-20209.146317184524,-7548.2415842516784,3340.0680832216312,7110.897525554923,26398.331138782778,11824.578433619798,11113.659993155408,1294.4608154862653,592.87538770813262,4350.3715261671896,-14241.491740764061,-14967.698431177647,-22025.631814978595,-8058.2601513210248,4180.8999875525042,8452.6413170019514,30517.752530909143,14142.540226946046,13469.729499643712,2241.5352186053933,1444.9457498329866,-8321.1932897026709,-15091.764709458977,-15861.325774270634,-23340.613153408864,-8539.3996004722285,4434.0770851162088,8957.1903367994091,32339.572775878099,14986.771485355508,14273.794072018238,2375.2841474630695,1531.1384852674382,-8818.0325345768651,-15992.80266183136,-16808.306349180348,-24734.102282757391,-9049.2670904859697,4702.5629344043409,{"$f":"GV114-GU114","v":9491.8561763744947},34270.149980806964,15881.398307244192,15125.856261636349,2517.013298759819,1622.4723482779227,-9344.5372737774742,-16947.636510265511,-17811.8255863464,-26210.786344379667,-9589.5779482205471,4987.2819893169435,10058.43650257116,36315.976571954307,16829.428983137987,16028.781201803475,2667.1987940187973,1719.2539668885001,-9902.4788116109848,-17959.478128590868,-18875.259102367243,-27775.632316968637,-10162.149922738201,5289.2144635362056,10658.836283082172,38483.93255015678,17834.051377596101,16985.605053374282,2826.3451598933607,1821.8082555119763,-10493.734217190824,-19031.731156529073,-20002.184055163525,-29433.903723836469,-10768.909301034233,5609.3996902194049,11295.074191025895,40781.308627542923,18898.643648432626,17999.545213748555,2994.9870226998464,1930.4795053931302,-11120.292639769294,-20168.002449237101,-21196.39117711311,-31191.178337686084,-11411.897388948913,5948.9396839327674,11969.289391792627,43215.830745414074,20026.785605788609,19074.011135258392,3173.690904031595,2045.6325400710921,-11784.262001170428,-21372.11421046051,-22461.897526638175,-33053.366942427456,-12093.277379068153,6309.0029169878399,12683.748734977591,45795.68605574104,21222.270749249321,20212.615789318254,{"$f":"JH114-JG114","v":3363.0571234844101},2167.653939735028,-12487.876087844401,-22648.116850114544,-23802.960001139611,-35026.733215149638,-12815.341628720576,6690.8283230765956,13440.854375577852,48529.550453647855,22489.119023476931,21419.18781488933,3563.7218148826214,2296.9533385824761,-13233.502066402929,-24000.302609546023,-25224.089656738302,-37117.914795124409,-13580.519372560608,7095.7295418741705,14243.151850074762,51426.61775347087,23831.590335251793,22697.78439209878,3776.3590627759113,2433.9647995307751,-14023.64844792604,-25433.220000312343,-26730.06688299228,-39333.945610715717,-14391.384895686468,8707.181205717643,15093.338634551343,54496.630606505627,25254.198877367569,24052.704884305334,4001.6831663788762,2579.148270894977,-14860.973527835129,-26951.689105050231,-28325.957483640028,-41682.279539294657,-15250.666194794991,9226.8673543775803,15994.273213616063,57749.913264413612,26761.728307545069,25488.505294475355,4240.4510385581525,2732.9911299171217,-15748.294329733559,-28560.817791907524,-30017.129717465228,-44170.815479747806,-128658.65455187118,0,0,0,0,0,0,0,0,0,{"$f":"LT114-LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF114-OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Pre-tax cash flows"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K89-K95","v":0},0,0,0,0,0,0,0,0,0,0,58293.728697190942,62198.208510087075,69754.978982506931,97789.336726602094,110350.71708977457,122157.35009006735,123538.93571194613,124175.68326837354,115938.42855797999,101670.97795319118,86858.304108479511,65515.525870099744,57548.014295435401,61411.918407528086,68930.683218754028,96825.112428248773,109323.574087334,121071.0428069534,122445.34946062174,123078.52312970221,114881.85997925521,100685.01221187989,85945.65273134294,64708.688250546344,56780.417043827249,60602.791955908593,68083.714644598207,95838.886012622184,108274.71623282641,119963.28911426685,121330.32686231265,121959.91812807199,113803.61806346515,99676.99514849906,85010.558411491118,63878.854171445739,55989.601022769217,59769.434791952066,67212.676417327457,94829.255624608559,107202.73855831978,118832.68101608597,120192.45817021051,120818.45684930767,112702.29081484456,98645.514920793707,84051.609518955389,63024.613011764312,55174.154962496636,58910.374034621753,66316.093080554492,93794.740711541148,106106.15730442425,{"$f":"BW89-BW95","v":117677.73163012843},119030.25464930857,119652.64878820065,111576.38703777079,97589.08037358099,83067.314996885209,62144.474605073432,54332.587936990065,58024.053805330572,65392.406077867243,92733.777530194682,104983.40542064306,116496.87068142639,117842.14406339779,118460.91982879299,110424.33181032789,96506.116505576865,82056.099821603711,61236.864692818141,53463.324810379985,57108.830491116067,64439.969009020046,91644.714395893476,103832.82780740806,115288.43973725467,116626.46590288225,117241.60746504487,109244.46169781526,95394.959675727063,81016.300201724109,60300.120116200429,52564.701421518315,56162.967735932289,63457.042613789083,90525.806658829824,102652.67628486844,114050.68716835263,115381.46633842602,115992.95574686903,108035.01969115649,94253.852533967904,79946.158501224127,59332.483731546352,51634.959491556547,55184.631144346,62441.789467750481,89375.21139182082,101441.10427263111,112781.76282060845,114105.29288457043,114713.10993564082,106794.14985428627,93080.938660465414,78843.817870495695,58332.099033142789,50672.241238485898,54171.882681010436,61392.268373323037,88190.981772814281,100196.16116373177,111479.71238045277,112795.98875653678,113400.11085236684,105519.89166366617,{"$f":"EI89-EI95","v":91874.256896450708},77707.316568455703,57297.004466596823,49674.583681658878,53122.674748321529,60306.428428446648,86971.061144481559,98915.786375140611,110142.47141623223,111451.4869024506,112051.88890071421,104210.17402209702,90631.735348784656,76534.581957815681,56225.127414780822,48639.91261832045,52034.843923636407,59182.102754241459,85713.276732206185,97597.80305607614,108767.85907679953,110069.60369218812,110666.25774606447,102862.80892795467,89351.185049342021,75323.424154563749,55114.27783737921,47566.036253127539,50906.10433634917,58017.001861904093,84415.333000686864,96239.911434306661,107353.57142746207,108648.03224294836,109240.9076306565,113591.27915682372,99349.787416059655,84382.088984882022,62356.45716990342,54298.197018582381,58479.097006134893,66931.738323136829,97449.490854045958,111592.03108099202,125061.76058063573,127303.29579924112,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641844,66133.344622232995,57593.945021760766,62028.02210687699,70985.21244367637,103324.78521955447,118311.55670491001,132585.35077692827,134960.63492439131,136491.77340965878,127673.74087508192,111680.9382132506,94872.631864070237,70138.529581312861,61089.262490826892,{"$f":"GU89-GU95","v":65791.825425231218},75283.681601605727,109553.83158241271,125435.22988965687,140561.08615129322,143078.09945005309,144700.57179833102,135356.03452455354,118408.398014288,100596.5724279416,74385.78608356195,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412526,151683.31217814409,153402.56614503259,143500.08733342163,125540.60920483076,106665.3501024635,78889.717785494868,68727.567862756667,74016.782326292858,84675.618609375015,123159.55115953178,140993.60253712788,157979.20759050213,160805.55275039547,162627.36100590741,152133.62678871659,133101.89563218752,113099.71157702398,83665.807853187493,72896.898552153289,78506.298242372708,89801.372433398588,130582.6810609415,149481.32470937414,167480.86992312269,170475.85694582257,172406.33645121573,161286.04381144646,141118.04136220936,119921.65018509628,88730.471847410168,77318.574458461255,83267.514142394037,95236.803534186663,138452.63427960075,158479.41988538942,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246358001,149616.37825311947,127154.48072648134,94101.113784053887,82007.836404985719,88316.839321973559,101000.58805695115,146796.27411269216,168018.54486194148,{"$f":"JG89-JG95","v":188231.16065125979},191594.21777474415,193761.8717144792,181273.99562663483,158625.87877652026,134822.91877538065,99796.185560231024,86980.843931510433,93671.672254587029,107112.52663016487,155642.07708381274,178131.19610728964,199550.38392217897,203114.10573706159,205411.05907564401,192177.55700924105,168177.25439969506,142953.16474295678,105835.24994783237,92254.730575271766,99350.460117145907,113593.61196722067,165020.22972069154,188851.82005594336,211549.60444804217,215325.96351081805,217759.92831034883,203736.27986242279,178303.0598621105,151572.99297911822,112239.04736840249,97847.662472716038,106554.84367843368,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116358,229453.39984754249,232032.54811843741,217171.57459060231,190219.88548555205,161893.92800191205,120211.64846261736,104960.98226782237,114187.84962219992,130182.122835816,187932.0361002296,214693.76440777464,240182.26970224996,244422.72074080814,247155.71187072527,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187121,0,0,0,0,0,0,0,0,0,{"$f":"LS89-LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89-OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Capex",null,null,null,null,null,null,null,null,{"$f":"K68","v":0},4042.2042959214341,4063.4731391311334,4084.8538924914246,4106.3471448393066,4127.9534881100572,1238165.9550780221,1238165.9550780221,1238165.9550780221,1238165.9550780221,1238165.9550780221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less : Working capital change",null,null,null,null,null,null,null,null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,58293.728697190942,3904.4798128961193,7556.7704724198702,28034.357744095149,12561.380363172473,11806.633000292801,1381.5856218787812,636.74755642740638,-8237.2547103935503,-14267.450604788814,-14812.673844711651,-21342.778238379753,-7967.5115746643278,3863.9041120926922,7518.764811225934,27894.429209494745,12498.461659085209,11747.468719619414,1374.3066536683327,633.17366908049735,-8196.6631504470133,-14196.847767375322,-14739.359480536936,-21236.964480796596,-7928.2712067190805,3822.3749120813445,7480.922688689614,27755.171368023948,12435.830220204225,11688.572881440457,1367.0377480457682,629.59126575934351,-8156.3000646068249,-14126.622914966123,-14666.436737007927,-21131.704240045387,-7889.2531486765292,3779.8337691828419,7443.2416253753836,27616.579207281102,12373.482933711217,11629.942457766214,1359.7771541245311,625.99867909717432,-8116.1660344631091,-14056.77589405085,-14593.905401838332,-21026.996507191092,-7850.458049267676,3736.2190721251318,7405.7190459327248,27478.64763098667,12311.416592883106,11571.574325704161,{"$f":"BX115","v":1352.5230191801238},622.39413889207935,-8076.2617504298396,-13987.306664189819,-14521.765376695766,-20922.840391811784,-7811.8866680833671,3691.4658683405214,7368.3522725366856,27341.371452327418,12249.627890448377,11513.465260783327,1345.2733819713758,618.77576539521397,-8036.5880184651032,-13918.215304751022,-14450.016683973168,-20819.235128785571,-7773.5398824381482,3645.5056807360743,7331.1385179039644,27204.74538687343,12188.113411514583,11455.611929846593,1338.0261656275688,615.1415621626511,-7997.1457672296237,-13849.5020220882,-14378.659474002925,-20716.180085523687,-7735.4186946821064,3598.2663144139733,7294.0748778567868,27068.764045040749,12126.869626038606,11398.010883484181,1330.7791700733796,611.48940844304161,-7957.9360557125474,-13781.167157188553,-14307.694032743791,-20613.67476967776,-7697.5242399897979,3549.6716527894605,7257.1583234044811,26933.421924070339,12065.892880810279,11340.658547977335,1323.5300639619963,607.81705107042217,-7918.9600813545549,-13713.211193820869,-14237.120789969718,-20511.718837352913,-7659.8577946568912,3499.6414425245312,7220.385692312615,26798.713399491244,12005.179390917503,11283.551216720996,1316.2763760840025,604.1220958300546,-7880.2191887006775,-13645.634767215481,{"$f":"EJ115","v":-14166.940327995006},-20410.312101858901,-7622.4207849379309,3448.0910666626442,7183.7536801250972,26664.632716034903,11944.725230659038,11226.685041091638,1309.0154862183554,600.40199826360913,-7841.7148786171747,-13578.438673312354,-14097.153390968975,-20309.454543034852,-7585.2147964603791,3394.9313053159494,7147.2588306050529,26531.173977964747,11884.526323869955,11170.056020723379,1301.7446153885539,596.65405387633655,-7803.4488181098131,-13511.62387861262,-14027.760894778286,-20209.146317184524,-7548.2415842516784,3340.0680832216312,7110.897525554923,26398.331138782778,11824.578433619798,11113.659993155408,1294.4608154862653,592.87538770813262,4350.3715261671896,-14241.491740764061,-14967.698431177647,-22025.631814978595,-8058.2601513210248,4180.8999875525042,8452.6413170019514,30517.752530909143,14142.540226946046,13469.729499643712,2241.5352186053933,1444.9457498329866,-8321.1932897026709,-15091.764709458977,-15861.325774270634,-23340.613153408864,-8539.3996004722285,4434.0770851162088,8957.1903367994091,32339.572775878099,14986.771485355508,14273.794072018238,2375.2841474630695,1531.1384852674382,-8818.0325345768651,-15992.80266183136,-16808.306349180348,-24734.102282757391,-9049.2670904859697,4702.5629344043409,{"$f":"GV115","v":9491.8561763744947},34270.149980806964,15881.398307244192,15125.856261636349,2517.013298759819,1622.4723482779227,-9344.5372737774742,-16947.636510265511,-17811.8255863464,-26210.786344379667,-9589.5779482205471,4987.2819893169435,10058.43650257116,36315.976571954307,16829.428983137987,16028.781201803475,2667.1987940187973,1719.2539668885001,-9902.4788116109848,-17959.478128590868,-18875.259102367243,-27775.632316968637,-10162.149922738201,5289.2144635362056,10658.836283082172,38483.93255015678,17834.051377596101,16985.605053374282,2826.3451598933607,1821.8082555119763,-10493.734217190824,-19031.731156529073,-20002.184055163525,-29433.903723836469,-10768.909301034233,5609.3996902194049,11295.074191025895,40781.308627542923,18898.643648432626,17999.545213748555,2994.9870226998464,1930.4795053931302,-11120.292639769294,-20168.002449237101,-21196.39117711311,-31191.178337686084,-11411.897388948913,5948.9396839327674,11969.289391792627,43215.830745414074,20026.785605788609,19074.011135258392,3173.690904031595,2045.6325400710921,-11784.262001170428,-21372.11421046051,-22461.897526638175,-33053.366942427456,-12093.277379068153,6309.0029169878399,12683.748734977591,45795.68605574104,21222.270749249321,20212.615789318254,{"$f":"JH115","v":3363.0571234844101},2167.653939735028,-12487.876087844401,-22648.116850114544,-23802.960001139611,-35026.733215149638,-12815.341628720576,6690.8283230765956,13440.854375577852,48529.550453647855,22489.119023476931,21419.18781488933,3563.7218148826214,2296.9533385824761,-13233.502066402929,-24000.302609546023,-25224.089656738302,-37117.914795124409,-13580.519372560608,7095.7295418741705,14243.151850074762,51426.61775347087,23831.590335251793,22697.78439209878,3776.3590627759113,2433.9647995307751,-14023.64844792604,-25433.220000312343,-26730.06688299228,-39333.945610715717,-14391.384895686468,8707.181205717643,15093.338634551343,54496.630606505627,25254.198877367569,24052.704884305334,4001.6831663788762,2579.148270894977,-14860.973527835129,-26951.689105050231,-28325.957483640028,-41682.279539294657,-15250.666194794991,9226.8673543775803,15994.273213616063,57749.913264413612,26761.728307545069,25488.505294475355,4240.4510385581525,2732.9911299171217,-15748.294329733559,-28560.817791907524,-30017.129717465228,-44170.815479747806,-128658.65455187118,0,0,0,0,0,0,0,0,0,{"$f":"LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-tax cash flow",null,null,null,null,null,null,null,null,{"$f":"K119-K120-K121-0.0000001","v":-9.9999999999999995E-8},{"$f":"L119-L120-L121","v":-4042.2042959214341},-4063.4731391311334,-4084.8538924914246,-4106.3471448393066,-4127.9534881100572,-1238165.9550780221,-1238165.9550780221,-1238165.9550780221,-1238165.9550780221,-1238165.9550780221,0,58293.728697190956,62198.208510087061,69754.978982506946,97789.336726602094,110350.71708977455,122157.35009006735,123538.93571194613,124175.68326837354,115938.42855797999,101670.97795319116,86858.304108479497,65515.525870099729,57548.014295435394,61411.918407528094,68930.683218754028,96825.112428248787,109323.57408733398,121071.04280695341,122445.34946062171,123078.52312970223,114881.85997925521,100685.01221187988,85945.65273134294,64708.688250546329,56780.417043827249,60602.791955908593,68083.714644598236,95838.886012622184,108274.71623282639,119963.28911426688,121330.32686231265,121959.91812807198,113803.61806346518,99676.995148499045,85010.558411491133,63878.854171445746,55989.601022769224,59769.434791952073,67212.676417327457,94829.255624608559,107202.73855831976,118832.68101608597,120192.45817021049,120818.45684930767,112702.29081484456,98645.514920793721,84051.609518955403,63024.613011764312,55174.154962496621,58910.374034621767,66316.093080554478,93794.740711541148,106106.15730442427,{"$f":"BX119-BX120-BX121","v":117677.73163012844},119030.25464930857,119652.64878820063,111576.38703777081,97589.080373580975,83067.314996885223,62144.474605073432,54332.58793699005,58024.053805330557,65392.406077867265,92733.777530194682,104983.40542064306,116496.87068142642,117842.14406339778,118460.91982879299,110424.33181032789,96506.11650557688,82056.099821603711,61236.864692818133,53463.324810379992,57108.830491116081,64439.969009020046,91644.714395893476,103832.82780740807,115288.43973725468,116626.46590288222,117241.60746504489,109244.46169781526,95394.959675727034,81016.300201724109,60300.120116200422,52564.701421518315,56162.967735932296,63457.042613789075,90525.806658829839,102652.67628486844,114050.68716835264,115381.46633842599,115992.95574686903,108035.01969115646,94253.852533967918,79946.158501224112,59332.483731546345,51634.959491556539,55184.631144346,62441.789467750481,89375.211391820834,101441.10427263111,112781.76282060843,114105.2928845704,114713.10993564082,106794.14985428628,93080.938660465414,78843.817870495695,58332.099033142789,50672.241238485905,54171.882681010422,61392.268373323037,88190.981772814266,100196.16116373177,111479.71238045278,112795.98875653678,113400.11085236685,105519.89166366619,{"$f":"EJ119-EJ120-EJ121","v":91874.256896450708},77707.316568455717,57297.004466596809,49674.583681658885,53122.674748321551,60306.428428446656,86971.061144481573,98915.786375140597,110142.47141623225,111451.4869024506,112051.8889007142,104210.17402209701,90631.735348784656,76534.581957815681,56225.127414780829,48639.912618320457,52034.843923636407,59182.102754241438,85713.276732206185,97597.803056076154,108767.85907679956,110069.60369218813,110666.25774606448,102862.80892795464,89351.185049342035,75323.424154563734,55114.277837379217,47566.036253127539,50906.10433634917,58017.001861904086,84415.333000686864,96239.911434306661,107353.5714274621,108648.03224294836,109240.90763065653,113591.27915682372,99349.787416059669,84382.088984882022,62356.457169903406,54298.197018582388,58479.097006134878,66931.738323136815,97449.490854045973,111592.03108099202,125061.76058063573,127303.29579924114,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641858,66133.344622232995,57593.945021760781,62028.022106876961,70985.21244367637,103324.7852195545,118311.55670491004,132585.35077692824,134960.63492439134,136491.77340965878,127673.74087508196,111680.93821325059,94872.631864070252,70138.529581312861,61089.262490826877,{"$f":"GV119-GV120-GV121","v":65791.825425231233},75283.681601605742,109553.83158241268,125435.22988965687,140561.08615129328,143078.09945005309,144700.57179833102,135356.03452455351,118408.398014288,100596.57242794162,74385.786083561936,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412529,151683.31217814409,153402.56614503262,143500.08733342163,125540.60920483075,106665.3501024635,78889.717785494868,68727.567862756652,74016.782326292843,84675.618609375,123159.55115953178,140993.60253712785,157979.2075905021,160805.55275039544,162627.36100590741,152133.62678871659,133101.89563218749,113099.71157702396,83665.807853187522,72896.898552153303,78506.298242372693,89801.372433398574,130582.68106094151,149481.32470937414,167480.86992312272,170475.8569458226,172406.33645121576,161286.04381144646,141118.04136220939,119921.65018509625,88730.471847410168,77318.574458461269,83267.514142394037,95236.803534186678,138452.63427960081,158479.41988538936,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246357998,149616.37825311953,127154.48072648134,94101.113784053872,82007.836404985719,88316.839321973559,101000.58805695112,146796.27411269216,168018.54486194154,{"$f":"JH119-JH120-JH121","v":188231.16065125974},191594.21777474417,193761.87171447923,181273.9956266348,158625.87877652026,134822.91877538065,99796.18556023101,86980.843931510433,93671.672254587014,107112.52663016488,155642.07708381271,178131.19610728964,199550.38392217897,203114.10573706153,205411.05907564398,192177.55700924108,168177.25439969508,142953.16474295678,105835.24994783237,92254.730575271737,99350.460117145907,113593.61196722067,165020.22972069157,188851.82005594339,211549.60444804214,215325.96351081805,217759.92831034883,203736.27986242285,178303.0598621105,151572.99297911819,112239.04736840251,97847.662472716038,106554.84367843371,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116361,229453.39984754243,232032.54811843744,217171.57459060228,190219.88548555208,161893.92800191202,120211.64846261736,104960.98226782234,114187.84962219994,130182.12283581599,187932.03610022957,214693.76440777461,240182.26970224999,244422.72074080814,247155.71187072532,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187118,0,0,0,0,0,0,0,0,0,{"$f":"LT119-LT120-LT121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF119-OF120-OF121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EGP)",null,null,null,null,null,{"$f":"XIRR(K123:OT123,K2:OT2)","v":0.18446288704872135},{"$f":"(1+IRR(K123:OT123,0.01))^12-1","v":0.18457592691922908}]
[]
[null,"Pre-trax cash flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K123/K55","v":-6.8846229220452789E-9},-278.29052351290602,-279.75480316777487,-281.22678741452347,-282.70651679235874,-284.19403205379263,-85243.057156262366,-85243.057156262366,-85243.057156262366,-85243.057156262366,-85243.057156262366,0,3806.0436075884631,4060.9701797078328,4554.3576948549453,6384.743063391219,7204.885512711734,7975.7499103441469,8065.954727260264,8107.5284783472289,7569.7116096163381,6638.1784861646311,5671.0473065687311,4277.5604513304279,3563.3135007702044,3802.5624454447993,4268.1165829588435,5995.3107775004155,6769.2025913871985,7496.5936995077764,7581.6893455204136,7620.8948039708848,7113.3659027074718,6234.3117782999097,5321.6658899452796,4006.6950229869358,3334.2183285523352,3558.6730464636707,3997.9623444598301,5627.7813191240348,6358.0290913262916,7044.3969618869642,7124.6711576865282,7161.6415578188644,6682.6932410498357,5853.1599706747456,4991.9281458831156,3751.0475877793942,3117.9891189905393,3328.4832169769197,3742.9878030785412,5280.9197029151792,5969.9831083792978,6617.6396977351415,6693.3639446196294,6728.2250087149723,6276.246124759622,5493.4422918136579,4680.7264050188187,3509.7599198707662,2913.9002373550188,3111.2203349346919,3502.3369093597303,4953.5605467412679,{"$f":"BW123/BW55","v":5603.7606224209658},6214.8875748348264,6286.3180688640678,6319.1884305447993,5892.6586350723528,5153.9501539647717,4387.015425073495,3282.0221610120416,2721.2669434540853,2906.1553211631294,3275.2018589469089,4644.6041485673441,5258.1311074994073,5834.7870999419492,5902.1655945668117,5933.1571983117556,5530.6418361101478,4833.5430845354977,4109.8088722049779,3067.0700943344082,2539.4430866346888,2712.6001850954899,3060.8203732802317,4353.0127844588897,4931.9333894112606,5476.0610623832708,5539.615682453953,5568.8341605952974,5188.979435820338,4531.1448868456209,3848.176000682337,2864.1825717991319,2367.8189306999602,2529.9057088335762,2858.4731335628653,4077.807215241106,4624.0717367572479,5137.5042344673911,5197.4502443612264,5224.9952728323906,4866.5236914775633,4245.740017272703,3601.2385197045069,2672.6790866444703,2205.8191014212111,2357.4592617427616,2667.4813593570962,3818.063390054072,4333.5121723184538,4817.9793142344788,4874.5198426892348,4900.4854767213465,4562.1915459649899,3976.3701665931399,3368.1676368150042,2491.9174826570852,2052.9006497345285,2194.6827382232423,2487.2045236583908,3572.9093357060692,4059.2789923352639,4516.4130968857089,4569.7398209785979,4594.2148118757168,{"$f":"EI123/EI55","v":4274.9609818271001},3722.1310340098212,3148.1812679591685,2321.2917925560741,1908.5512241016024,2041.0306117149232,2317.0381967550256,3341.5222213528659,3800.4514819708838,4231.7928620032217,4282.0866525783094,4305.1547466378906,4003.8675808197995,3482.1692830058341,2940.5414047914073,2160.2301982124018,1772.2873458819324,1895.9880983845928,2156.4120116145091,3123.1255886209838,3556.1608159018415,3963.1629643979704,4010.5944951148681,4032.3347156998025,3748.0012773752387,3255.6796687759315,2744.5516303692816,2008.1931058366499,1643.6527819103228,1759.0694243133598,2004.7877439471315,2916.986737849998,3325.5871336010332,3709.6216171082501,3754.3519391625291,3774.8388528743817,3925.1667091472073,3433.0494472906321,2915.8379850136525,2154.7383883735865,1779.3865012027543,1916.3972567934727,2193.3956966097085,3193.4818851430396,3656.9419363843826,4098.3535515493586,4171.8100883951774,4219.1618809665442,3946.4710767299207,3451.9043345939126,2932.1185861968229,2167.2318264991159,1789.9194038480155,1927.722789426284,2206.0966494169406,3211.1541915219041,3676.916921832159,4120.5215571177432,4194.3412474270353,4241.9263622116396,3967.8772841108316,3470.8488587180505,2948.4760004453196,2179.7832221343083,{"$f":"GU123/GU55","v":1800.500708858541},1939.1006452731988,2218.8567444160208,3228.9103416811167,3696.987181111806,4142.7957211192779,4216.9803493803238,4264.7999250973562,3989.3857966665564,3489.8834241376371,2964.9105682434115,2192.3928217755806,1811.1306171594094,1950.5310445485084,2231.676235521873,3246.7507121660719,3717.1531473981804,4165.1765306446105,4239.7278900051497,4287.7830708206802,4010.9970816772975,3509.0084369258038,2981.4226313535096,2205.0608727279064,1821.8093302770847,1962.0142081617339,2244.5553775101371,3264.6756809906028,3737.4152556140752,4187.6644747983264,4262.5843671064522,4310.8763026583592,4032.7116083321698,3528.2243047580446,2998.0125328183699,2217.787623104653,1832.5370503384381,1973.5503577170734,2257.4944260174248,3282.6856276402473,3757.7739424348547,4210.2600447048644,4285.5502805501346,4334.0801259731325,4054.5298477345655,3547.5314369160087,3014.6806169632682,2230.5733218273899,1843.3139800697072,1985.139715512825,2270.4936375415436,3300.7809330754903,3778.2296462930553,4232.9637335144398,4308.6261322691453,4357.3950482199225,4076.4522729074811,3566.9302442912772,3031.4272293981421,2243.4182186256612,1854.1403227954238,1996.7825045407519,2283.5532694416729,3318.9619797349651,{"$f":"JG123/JG55","v":3798.7828073830028},4255.7760364089536,4331.812426269591,4380.8215789520391,4098.4793587988261,3586.4211393891151,3048.2527170197086,2256.3225640366895,1865.0162824372926,2008.4789484854184,2296.6735799385183,3337.2291515386569,3819.4338676653565,4278.6974506078932,4355.109668636801,4404.3602298273554,4120.6115822867223,3606.0045363322047,3065.1574280135337,2269.2866094050601,1875.9420635130134,2020.2292717234686,2309.854828114399,3355.5828338910501,3840.1832708717029,4301.7284753742069,4378.5183675414146,4428.0115146144999,4142.8494221847932,3625.680850864343,3082.1417118560908,2282.3106068823472,1989.6708245137174,2166.7258912466746,2473.6394624732366,3581.7942534198305,4095.3225425271603,4584.4192051304744,4665.7909215709333,4718.2362834427686,4416.0477108700807,3868.0020230271493,3292.0114499531128,2444.4284479403145,2134.3157194871196,2321.9382779900602,2647.1717886148722,3821.4800412258246,4365.662995437252,4883.955758527246,4970.1826698400291,5025.7563297255401,4705.5246453716818,4124.7583352857737,3514.3788359171726,2616.1930169198185,0,0,0,0,0,0,0,0,{"$f":"LS123/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EURO)",null,null,null,null,null,{"$f":"XIRR(K126:OT126,K2:OT2)","v":0.12169068455696105}]
[]
["Capital Assets and Taxes"]
[null,"Plant balance",null,null,null,null,null,null,null,null,{"$f":"J130+K68","v":0},4042.2042959214341,8105.6774350525675,12190.531327543991,16296.878472383298,20424.831960493357,1258590.7870385156,2496756.7421165379,3734922.69719456,4973088.6522725821,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"BV130+BW68","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"EH130+EI68","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"GT130+GU68","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"JF130+JG68","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"LR130+LS68","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"OD130+OE68","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046]
[]
[null,null,"Tax Depreciation rate",null,null,null,null,{"$f":"1/'General Assumptions'!F47","v":0.125},null,null,{"$f":"$H$132/12*K6","v":0},0,0,0,0,0,0,0,0,0,0,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*BW6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*EI6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*GU6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*JG6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,0,0,0,0,0,0,0,0,0,{"$f":"$H$132/12*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$132/12*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Expense",null,null,null,null,null,null,null,{"$f":"MIN(K132*K130,J135)","v":0},{"$f":"MIN(L132*L130,K135)","v":0},0,0,0,0,0,0,0,0,0,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,{"$f":"MIN(BX132*BX130,BW135)","v":64700.568826568793},64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826556206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ132*EJ130,EI135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV132*GV130,GU135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH132*JH130,JG135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT132*LT130,LS135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF132*OF130,OE135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated depreciation",null,null,null,null,null,null,null,{"$f":"J134+K133","v":0},{"$f":"K134+L133","v":0},0,0,0,0,0,0,0,0,0,64700.568826568793,129401.13765313759,194101.70647970639,258802.27530627517,323502.84413284395,388203.41295941273,452903.98178598151,517604.55061255029,582305.11943911912,647005.6882656879,711706.25709225668,776406.82591882546,841107.39474539424,905807.96357196302,970508.5323985318,1035209.1012251006,1099909.6700516695,1164610.2388782382,1229310.807704807,1294011.3765313758,1358711.9453579446,1423412.5141845134,1488113.0830110821,1552813.6518376509,1617514.2206642197,1682214.7894907885,1746915.3583173573,1811615.927143926,1876316.4959704948,1941017.0647970636,2005717.6336236324,2070418.2024502011,2135118.7712767702,2199819.3401033389,2264519.9089299077,2329220.4777564765,2393921.0465830453,2458621.6154096141,2523322.1842361828,2588022.7530627516,2652723.3218893204,2717423.8907158892,2782124.4595424579,2846825.0283690267,2911525.5971955955,2976226.1660221643,3040926.7348487331,3105627.3036753018,3170327.8725018706,3235028.4413284394,3299729.0101550082,3364429.578981577,3429130.1478081457,3493830.7166347145,{"$f":"BW134+BX133","v":3558531.2854612833},3623231.8542878521,3687932.4231144208,3752632.9919409896,3817333.5607675584,3882034.1295941272,3946734.698420696,4011435.2672472647,4076135.8360738335,4140836.4049004023,4205536.9737269711,4270237.5425535403,4334938.1113801096,4399638.6802066788,4464339.2490332481,4529039.8178598173,4593740.3866863865,4658440.9555129558,4723141.524339525,4787842.0931660943,4852542.6619926635,4917243.2308192328,4981943.799645802,5046644.3684723713,5111344.9372989405,5176045.5061255097,5240746.074952079,5305446.6437786482,5370147.2126052175,5434847.7814317867,5499548.350258356,5564248.9190849252,5628949.4879114944,5693650.0567380637,5758350.6255646329,5823051.1943912022,5887751.7632177714,5952452.3320443407,6017152.9008709099,6081853.4696974792,6146554.0385240484,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"EI134+EJ133","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"GU134+GV133","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"JG134+JH133","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"LS134+LT133","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"OE134+OF133","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046]
[null,null,"Net Plant balance",null,null,null,null,null,null,null,{"$f":"K130-K134","v":0},{"$f":"L130-L134","v":4042.2042959214341},8105.6774350525675,12190.531327543991,16296.878472383298,20424.831960493357,1258590.7870385156,2496756.7421165379,3734922.69719456,4973088.6522725821,6211254.6073506046,6146554.0385240354,6081853.4696974671,6017152.9008708978,5952452.3320443295,5887751.7632177602,5823051.1943911919,5758350.6255646227,5693650.0567380544,5628949.4879114851,5564248.9190849168,5499548.3502583476,5434847.7814317793,5370147.21260521,5305446.6437786417,5240746.0749520725,5176045.5061255042,5111344.9372989349,5046644.3684723666,4981943.7996457973,4917243.230819229,4852542.6619926598,4787842.0931660915,4723141.5243395222,4658440.9555129539,4593740.3866863847,4529039.8178598164,4464339.2490332471,4399638.6802066788,4334938.1113801096,4270237.5425535413,4205536.973726972,4140836.4049004037,4076135.8360738344,4011435.2672472657,3946734.6984206969,3882034.1295941281,3817333.5607675593,3752632.9919409906,3687932.4231144218,3623231.854287853,3558531.2854612842,3493830.7166347154,3429130.1478081467,3364429.5789815779,3299729.0101550091,3235028.4413284403,3170327.8725018715,3105627.3036753028,3040926.734848734,2976226.1660221652,2911525.5971955964,2846825.0283690277,2782124.4595424589,2717423.8907158901,{"$f":"BX130-BX134","v":2652723.3218893213},2588022.7530627525,2523322.1842361838,2458621.615409615,2393921.0465830462,2329220.4777564774,2264519.9089299086,2199819.3401033399,2135118.7712767711,2070418.2024502023,2005717.6336236335,1941017.0647970643,1876316.495970495,1811615.9271439258,1746915.3583173566,1682214.7894907873,1617514.2206642181,1552813.6518376488,1488113.0830110796,1423412.5141845103,1358711.9453579411,1294011.3765313718,1229310.8077048026,1164610.2388782334,1099909.6700516641,1035209.1012250949,970508.53239852563,905807.96357195638,841107.39474538714,776406.82591881789,711706.25709224865,647005.6882656794,582305.11943911016,517604.55061254092,452903.98178597167,388203.41295940243,323502.84413283318,258802.27530626394,194101.70647969469,129401.13765312545,64700.568826556206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ130-EJ134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV130-GV134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH130-JH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT130-LT134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF130-OF134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financing"]
[null,"Capex Finance"]
[null,null,"Funding requirements (EGP)"]
[null,null,null,"Funding Development Costs",null,null,null,null,null,null,{"$f":"K63+K64+K65","v":0},4042.2042959214341,4063.4731391311334,4084.8538924914246,4106.3471448393066,4127.9534881100572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW63+BW64+BW65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI63+EI64+EI65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU63+GU64+GU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG63+JG64+JG65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS63+LS64+LS65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE63+OE64+OE65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction of plant",null,null,null,null,null,null,{"$f":"K67","v":0},0,0,0,0,0,1238165.9550780221,1238165.9550780221,1238165.9550780221,1238165.9550780221,1238165.9550780221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest during construction",null,null,null,null,null,null,{"$f":"K177","v":0},{"$f":"L177","v":0},16.674092720675915,33.504700052064628,50.492929246306524,67.639894551909677,84.946717255390297,5192.73168716091,10321.586270067291,15471.597378128161,20642.852282009782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Funding Requirements",null,null,null,null,null,null,null,{"$f":"SUM(K140:K142)","v":0},{"$f":"SUM(L140:L142)","v":4042.2042959214341},4080.1472318518095,4118.3585925434891,4156.8400740856132,4195.5933826619666,1238250.9017952774,1243358.686765183,1248487.5413480895,1253637.5524561503,1258808.8073600319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX140:BX142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ140:EJ142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV140:GV142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH140:JH142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT140:LT142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF140:OF142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Equity Requirements",null,null,null,null,{"$f":"F32","v":0.1},null,null,{"$f":"K143*$H$145","v":0},{"$f":"L143*$H$145","v":404.22042959214343},408.01472318518097,411.83585925434892,415.68400740856134,419.55933826619668,123825.09017952775,124335.86867651831,124848.75413480896,125363.75524561503,125880.88073600319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Sources of Financing"]
[null,null,"Contributions by rooftop owner",null,null,null,null,{"$f":"F35","v":0.05},null,null,{"$f":"K143*$H$149","v":0},{"$f":"L143*$H$149","v":202.11021479607172},204.00736159259048,205.91792962717446,207.84200370428067,209.77966913309834,61912.545089763873,62167.934338259154,62424.377067404479,62681.877622807515,62940.440368001597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contributions by development Co.",null,null,null,null,null,null,null,{"$f":"K145-K149","v":0},{"$f":"L145-L149","v":202.11021479607172},204.00736159259048,205.91792962717446,207.84200370428067,209.77966913309834,61912.545089763873,62167.934338259154,62424.377067404479,62681.877622807515,62940.440368001597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX145-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ145-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV145-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH145-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT145-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF145-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funds by debt funding",null,null,null,null,null,null,null,{"$f":"K143-K150-K149","v":0},{"$f":"L143-L150-L149","v":3637.9838663292903},3672.1325086666288,3706.52273328914,3741.156066677052,3776.0340443957703,1114425.8116157497,1119022.8180886649,1123638.7872132803,1128273.7972105355,1132927.9266240287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143-BX150-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143-EJ150-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143-GV150-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143-JH150-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143-LT150-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143-OF150-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding",null,null,null,null,null,null,{"$f":"SUM(K149:K151)","v":0},{"$f":"SUM(L149:L151)","v":4042.2042959214336},4080.1472318518099,4118.3585925434891,4156.8400740856132,4195.5933826619666,1238250.9017952774,1243358.6867651832,1248487.5413480892,1253637.5524561505,1258808.8073600319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX149:BX151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ149:EJ151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV149:GV151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH149:JH151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT149:LT151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF149:OF151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Funding Balance (Debt Schedule)"]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G69","v":6},{"$f":"I5","v":"2017-12-01"},{"$f":"EDATE(H155,G155)","v":"2018-06-01"},null,{"$f":"AND(K$2>=$H155,K$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW$2>=$H155,BW$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI$2>=$H155,EI$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU$2>=$H155,GU$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG$2>=$H155,JG$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LS$2>=$H155,LS$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OE$2>=$H155,OE$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Debt fund (EUROs)"]
[null,null,null,"Funding in EUROs",null,null,null,null,null,null,{"$f":"K151/K55","v":0},250.46147116161541,252.81247641953908,255.18011370684334,257.56448811593589,259.9657053647046,76724.014875687048,77040.501437049272,77358.293505477079,77677.396466187201,77997.815726610206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening balance (EUROs)",null,null,null,null,null,null,{"$f":"J164","v":0},{"$f":"K164","v":0},250.46147116161541,503.27394758115452,758.45406128799789,1016.0185494039338,1275.9842547686385,77999.99913045569,155040.50056750496,232398.79407298204,310076.19053916924,388074.00626577943,388074.00626577943,384267.96265819093,380206.99247848307,375652.63478362816,369267.89172023692,362063.00620752521,355746.71174229891,349311.26277719083,342804.74425323907,336806.22105478344,331711.73774845322,327561.03590656491,324784.79686980625,28960.484387047298,23963.336619181908,18472.389530164219,11223.717559454324,3162.5444993062347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS164","v":0},0,0,0,0,0,0,0,0,0,6.9810395261432599E-28,1.396207905228652E-27,2.1025248455207935E-27,2.808841785812935E-27,3.5233717137828923E-27,4.2379016417528492E-27,4.9524315697228068E-27,5.6751744853705797E-27,6.3979174010183527E-27,7.128873304343941E-27,7.8598292076695293E-27,8.5907851109951176E-27,9.3299540019985213E-27,1.0069122893001925E-26,1.0816504771683144E-26,1.1563886650364363E-26,1.2311268529045582E-26,1.3066863395404616E-26,1.3822458261763652E-26,1.4586266115800502E-26,1.5350073969837352E-26,1.6122094811552018E-26,1.6894115653266685E-26,1.7666136494981351E-26,1.8446370324373835E-26,1.9226604153766318E-26,2.0015050970836615E-26,2.0803497787906913E-26,2.1600157592655027E-26,2.2396817397403141E-26,2.3193477202151255E-26,2.3998349994577183E-26,2.4803222787003111E-26,2.5616308567106855E-26,2.6429394347210597E-26,2.7250693114992156E-26,2.8071991882773715E-26,2.890150363823309E-26,2.9731015393692466E-26,3.0568740136829658E-26,3.140646487996685E-26,3.2252402610781859E-26,3.3098340341596868E-26,3.3944278072411877E-26,3.4798428790904697E-26,3.5652579509397517E-26,3.6514943215568154E-26,3.7377306921738791E-26,3.8247883615587245E-26,3.9118460309435699E-26,3.9997249990961969E-26,4.087603967248824E-26,4.1763042341692327E-26,4.2650045010896414E-26,{"$f":"OE164","v":4.3545260667778313E-26},4.4440476324660211E-26,4.5343904969219926E-26,4.6247333613779641E-26,4.7158975246017173E-26,4.8070616878254705E-26,4.8990471498170054E-26,4.9910326118085402E-26,5.0838393725678568E-26,5.1766461333271733E-26,5.270274192854271E-26,5.3639022523813686E-26,5.458351610676248E-26,5.5528009689711273E-26,5.6480716260337883E-26]
[null,null,null,"Add: Project funding",null,null,null,null,null,null,{"$f":"K157","v":0},{"$f":"L157","v":250.46147116161541},252.81247641953908,255.18011370684334,257.56448811593589,259.9657053647046,76724.014875687048,77040.501437049272,77358.293505477079,77677.396466187201,77997.815726610206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: cash sweep",null,null,null,null,null,null,{"$f":"K185","v":0},{"$f":"L185","v":0},0,0,0,0,0,0,0,0,0,1778.6725287181557,5584.7161363066189,5822.1983418912077,6296.9730770479919,8106.4843061495158,8897.3633497628198,6316.2944652263232,6435.4489651080603,6506.5185239517714,5998.5231984556594,5094.4833063302076,4150.7018418883208,2776.2390367586718,2074.7165151169256,4997.147767865391,5490.9470890176908,7248.6719707098946,8061.1730601480895,3162.5444993062347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT185","v":0},0,0,0,0,0,0,0,0,-6.9810395261432599E-28,-6.9810395261432599E-28,-7.0631694029214162E-28,-7.0631694029214162E-28,-7.1452992796995724E-28,-7.1452992796995724E-28,-7.1452992796995724E-28,-7.2274291564777278E-28,-7.2274291564777278E-28,-7.3095590332558841E-28,-7.3095590332558841E-28,-7.3095590332558841E-28,-7.3916889100340403E-28,-7.3916889100340403E-28,-7.4738187868121966E-28,-7.4738187868121966E-28,-7.4738187868121966E-28,-7.555948663590352E-28,-7.555948663590352E-28,-7.6380785403685082E-28,-7.6380785403685082E-28,-7.7202084171466645E-28,-7.7202084171466645E-28,-7.7202084171466645E-28,-7.8023382939248198E-28,-7.8023382939248198E-28,-7.8844681707029761E-28,-7.8844681707029761E-28,-7.9665980474811324E-28,-7.9665980474811324E-28,-7.9665980474811324E-28,-8.0487279242592886E-28,-8.0487279242592886E-28,-8.130857801037444E-28,-8.130857801037444E-28,-8.2129876778156012E-28,-8.2129876778156012E-28,-8.2951175545937565E-28,-8.2951175545937565E-28,-8.3772474313719119E-28,-8.3772474313719119E-28,-8.4593773081500691E-28,-8.4593773081500691E-28,-8.4593773081500691E-28,-8.5415071849282244E-28,-8.5415071849282244E-28,-8.6236370617063798E-28,-8.6236370617063798E-28,-8.7057669384845369E-28,-8.7057669384845369E-28,-8.7878968152626923E-28,-8.7878968152626923E-28,-8.8700266920408477E-28,-8.8700266920408477E-28,-8.9521565688190048E-28,{"$f":"OF185","v":-8.9521565688190048E-28},-9.0342864455971602E-28,-9.0342864455971602E-28,-9.1164163223753156E-28,-9.1164163223753156E-28,-9.1985461991534727E-28,-9.1985461991534727E-28,-9.2806760759316281E-28,-9.2806760759316281E-28,-9.3628059527097835E-28,-9.3628059527097835E-28,-9.4449358294879406E-28,-9.4449358294879406E-28,-9.527065706266096E-28,-9.6091955830442531E-28]
[null,null,null,"Less: Re-finance",null,null,null,null,null,null,{"$f":"K182","v":0},{"$f":"L182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,293749.59596764203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capitalised interest during grace period",null,null,null,null,null,null,{"$f":"K171*K155","v":0},{"$f":"L171*L155","v":0},0,0,0,0,0,0,0,0,0,1778.6725287181557,1778.6725287181557,1761.2281621833752,1742.6153821930475,1721.7412427582958,1692.477837051086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171*BX155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171*LT155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171*OF155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance",null,null,null,null,null,null,{"$f":"K159+K160-K161-K162+K163","v":0},{"$f":"L159+L160-L161-L162+L163","v":250.46147116161541},503.27394758115452,758.45406128799789,1016.0185494039338,1275.9842547686385,77999.99913045569,155040.50056750496,232398.79407298204,310076.19053916924,388074.00626577943,388074.00626577943,384267.96265819093,380206.99247848307,375652.63478362816,369267.89172023692,362063.00620752521,355746.71174229891,349311.26277719083,342804.74425323907,336806.22105478344,331711.73774845322,327561.03590656491,324784.79686980625,28960.484387047298,23963.336619181908,18472.389530164219,11223.717559454324,3162.5444993062347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX159+BX160-BX161-BX162+BX163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159+EJ160-EJ161-EJ162+EJ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161-GV162+GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161-JH162+JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT159+LT160-LT161-LT162+LT163","v":0},0,0,0,0,0,0,0,0,6.9810395261432599E-28,1.396207905228652E-27,2.1025248455207935E-27,2.808841785812935E-27,3.5233717137828923E-27,4.2379016417528492E-27,4.9524315697228068E-27,5.6751744853705797E-27,6.3979174010183527E-27,7.128873304343941E-27,7.8598292076695293E-27,8.5907851109951176E-27,9.3299540019985213E-27,1.0069122893001925E-26,1.0816504771683144E-26,1.1563886650364363E-26,1.2311268529045582E-26,1.3066863395404616E-26,1.3822458261763652E-26,1.4586266115800502E-26,1.5350073969837352E-26,1.6122094811552018E-26,1.6894115653266685E-26,1.7666136494981351E-26,1.8446370324373835E-26,1.9226604153766318E-26,2.0015050970836615E-26,2.0803497787906913E-26,2.1600157592655027E-26,2.2396817397403141E-26,2.3193477202151255E-26,2.3998349994577183E-26,2.4803222787003111E-26,2.5616308567106855E-26,2.6429394347210597E-26,2.7250693114992156E-26,2.8071991882773715E-26,2.890150363823309E-26,2.9731015393692466E-26,3.0568740136829658E-26,3.140646487996685E-26,3.2252402610781859E-26,3.3098340341596868E-26,3.3944278072411877E-26,3.4798428790904697E-26,3.5652579509397517E-26,3.6514943215568154E-26,3.7377306921738791E-26,3.8247883615587245E-26,3.9118460309435699E-26,3.9997249990961969E-26,4.087603967248824E-26,4.1763042341692327E-26,4.2650045010896414E-26,4.3545260667778313E-26,{"$f":"OF159+OF160-OF161-OF162+OF163","v":4.4440476324660211E-26},4.5343904969219926E-26,4.6247333613779641E-26,4.7158975246017173E-26,4.8070616878254705E-26,4.8990471498170054E-26,4.9910326118085402E-26,5.0838393725678568E-26,5.1766461333271733E-26,5.270274192854271E-26,5.3639022523813686E-26,5.458351610676248E-26,5.5528009689711273E-26,5.6480716260337883E-26,5.744163581864231E-26]
[null,null,null,"Repayment Date Switch",null,null,null,null,null,null,{"$f":"AND(K2>$H$6,K164<0.1)","v":false},{"$f":"AND(L2>$H$6,L164<0.1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX2>$H$6,BX164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ2>$H$6,EJ164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GV2>$H$6,GV164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JH2>$H$6,JH164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LT2>$H$6,LT164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OF2>$H$6,OF164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,null,null,"EURIBOR",null,null,null,{"$f":"'General Assumptions'!G66","v":0.01},null,null,{"$f":"$H$168/12","v":8.3333333333333339E-4},{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4]
[null,null,null,"Credit Spread",null,null,null,{"$f":"'General Assumptions'!G67","v":4.4999999999999998E-2},null,null,{"$f":"$H$169/12","v":3.7499999999999999E-3},{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3]
[null,null,null,"Total rate",null,null,null,null,null,null,{"$f":"K168+K169","v":4.5833333333333334E-3},{"$f":"L168+L169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"BX168+BX169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"EJ168+EJ169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"GV168+GV169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"JH168+JH169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"LT168+LT169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"OF168+OF169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3]
[null,null,null,"Interest cost (EUROs)",null,null,null,null,null,null,{"$f":"K170*K159","v":0},{"$f":"L170*L159","v":0},1.1479484094907373,2.306672259746958,3.4762477809033236,4.6567516847680297,5.8482611676895928,357.49999601458859,710.60229426773105,1065.1611395011678,1421.1825399711925,1778.6725287181557,1778.6725287181557,1761.2281621833752,1742.6153821930475,1721.7412427582958,1692.477837051086,1659.455445117824,1630.5057621522033,1601.009954395458,1571.1884111606792,1543.6951798344242,1520.3454646804105,1501.3214145717559,1488.5969856532786,132.73555344063345,109.83195950458375,84.665118679919331,51.442038814165656,14.494995621820243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX170*BX159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ170*EJ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV170*GV159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH170*JH159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT170*LT159","v":0},0,0,0,0,0,0,0,0,0,3.1996431161489938E-30,6.3992862322979876E-30,9.6365722086369705E-30,1.2873858184975952E-29,1.6148787021504923E-29,1.9423715858033892E-29,2.2698644694562863E-29,2.6011216391281822E-29,2.9323788088000786E-29,3.2674002644909728E-29,3.6024217201818676E-29,3.9374431758727624E-29,4.2762289175826557E-29,4.6150146592925489E-29,4.9575646870214411E-29,5.3001147147503334E-29,5.6426647424792256E-29,5.9889790562271162E-29,6.3352933699750069E-29,6.685371969741897E-29,7.0354505695087861E-29,7.3892934552946747E-29,7.7431363410805644E-29,8.0969792268664531E-29,8.4545863986713412E-29,8.8121935704762293E-29,9.1735650283001159E-29,9.5349364861240014E-29,9.9000722299668875E-29,1.0265207973809772E-28,1.0630343717652659E-28,1.0999243747514542E-28,1.1368143777376425E-28,1.1740808093257308E-28,1.2113472409138191E-28,1.2489901011038072E-28,1.2866329612937952E-28,1.3246522500856834E-28,1.3626715388775714E-28,1.4010672562713593E-28,1.4394629736651472E-28,1.4782351196608351E-28,1.5170072656565232E-28,1.5557794116522111E-28,1.5949279862497987E-28,1.6340765608473861E-28,1.6736015640468737E-28,1.7131265672463613E-28,1.7530279990477488E-28,1.7929294308491361E-28,1.8332072912524236E-28,1.8734851516557111E-28,1.9141394406608983E-28,1.9547937296660857E-28,{"$f":"OF170*OF159","v":1.9958244472731727E-28},2.0368551648802596E-28,2.0782623110892465E-28,2.1196694572982334E-28,2.1614530321091202E-28,2.2032366069200075E-28,2.2453966103327943E-28,2.2875566137455811E-28,2.3300930457602679E-28,2.3726294777749547E-28,2.4155423383915409E-28,2.4584551990081272E-28,2.5017444882266139E-28,2.5450337774451001E-28,2.5886994952654862E-28]
[null,null,null,"Interest Capitalised during construction",null,null,null,null,null,null,{"$f":"K171*(K5+K4)","v":0},0,1.1479484094907373,2.306672259746958,3.4762477809033236,4.6567516847680297,5.8482611676895928,357.49999601458859,710.60229426773105,1065.1611395011678,1421.1825399711925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW171*(BW5+BW4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI171*(EI5+EI4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU171*(GU5+GU4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG171*(JG5+JG4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS171*(LS5+LS4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE171*(OE5+OE4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest expense (paid after COD)",null,null,null,null,null,null,{"$f":"K171-K172-K163","v":0},{"$f":"L171-L172-L163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1659.455445117824,1630.5057621522033,1601.009954395458,1571.1884111606792,1543.6951798344242,1520.3454646804105,1501.3214145717559,1488.5969856532786,132.73555344063345,109.83195950458375,84.665118679919331,51.442038814165656,14.494995621820243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171-BX172-BX163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171-EJ172-EJ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171-GV172-GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171-JH172-JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171-LT172-LT163","v":0},0,0,0,0,0,0,0,0,0,3.1996431161489938E-30,6.3992862322979876E-30,9.6365722086369705E-30,1.2873858184975952E-29,1.6148787021504923E-29,1.9423715858033892E-29,2.2698644694562863E-29,2.6011216391281822E-29,2.9323788088000786E-29,3.2674002644909728E-29,3.6024217201818676E-29,3.9374431758727624E-29,4.2762289175826557E-29,4.6150146592925489E-29,4.9575646870214411E-29,5.3001147147503334E-29,5.6426647424792256E-29,5.9889790562271162E-29,6.3352933699750069E-29,6.685371969741897E-29,7.0354505695087861E-29,7.3892934552946747E-29,7.7431363410805644E-29,8.0969792268664531E-29,8.4545863986713412E-29,8.8121935704762293E-29,9.1735650283001159E-29,9.5349364861240014E-29,9.9000722299668875E-29,1.0265207973809772E-28,1.0630343717652659E-28,1.0999243747514542E-28,1.1368143777376425E-28,1.1740808093257308E-28,1.2113472409138191E-28,1.2489901011038072E-28,1.2866329612937952E-28,1.3246522500856834E-28,1.3626715388775714E-28,1.4010672562713593E-28,1.4394629736651472E-28,1.4782351196608351E-28,1.5170072656565232E-28,1.5557794116522111E-28,1.5949279862497987E-28,1.6340765608473861E-28,1.6736015640468737E-28,1.7131265672463613E-28,1.7530279990477488E-28,1.7929294308491361E-28,1.8332072912524236E-28,1.8734851516557111E-28,1.9141394406608983E-28,1.9547937296660857E-28,{"$f":"OF171-OF172-OF163","v":1.9958244472731727E-28},2.0368551648802596E-28,2.0782623110892465E-28,2.1196694572982334E-28,2.1614530321091202E-28,2.2032366069200075E-28,2.2453966103327943E-28,2.2875566137455811E-28,2.3300930457602679E-28,2.3726294777749547E-28,2.4155423383915409E-28,2.4584551990081272E-28,2.5017444882266139E-28,2.5450337774451001E-28,2.5886994952654862E-28]
[]
[null,null,null,"Interest Cost in EGP",null,null,null,null,null,null,{"$f":"K171*K55","v":0},{"$f":"L171*L55","v":0},16.674092720675915,33.504700052064628,50.492929246306524,67.639894551909677,84.946717255390297,5192.73168716091,10321.586270067291,15471.597378128161,20642.852282009782,25835.438612369911,27242.318932845494,26975.13934298337,26690.064220645469,26370.353900308979,25922.152773645386,25416.378653650587,24972.982534567011,24521.221915837355,24064.472301304901,23643.383335128474,23285.756859795682,22994.382684905886,24041.050722031727,2143.6978602256067,1773.8015962668671,1367.3535766818134,830.79616329690464,234.09621833063042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171*LT55","v":0},0,0,0,0,0,0,0,0,0,1.5735145522808447E-28,3.1470291045616893E-28,4.7390555927517211E-28,6.3310820809417519E-28,7.9416205050409694E-28,9.5521589291401868E-28,1.1162697353239405E-27,1.2791747713247809E-27,1.4420798073256215E-27,1.6068360369173803E-27,1.7715922665091393E-27,1.9363484961008984E-27,2.102955919283576E-27,2.2695633424662535E-27,2.4380219592398498E-27,2.6064805760134461E-27,2.7749391927870424E-27,2.9452490031515571E-27,3.1155588135160718E-27,3.287719817471506E-27,3.4598808214269387E-27,3.6338930189732913E-27,3.8079052165196438E-27,3.9819174140659957E-27,4.1577808052032673E-27,4.3336441963405383E-27,4.5113587810687276E-27,4.689073365796917E-27,4.8686391441160254E-27,5.0482049224351338E-27,5.2277707007542423E-27,5.4091876726642684E-27,5.5906046445742953E-27,5.7738728100752405E-27,5.9571409755761864E-27,6.1422603346680494E-27,6.327379693759913E-27,6.5143502464426964E-27,6.7013207991254784E-27,6.8901425453991803E-27,7.0789642916728821E-27,7.2696372315375024E-27,7.460310171402124E-27,7.6509831112667443E-27,7.8435072447222829E-27,8.0360313781778201E-27,8.2304067052242771E-27,8.4247820322707342E-27,8.621008552908111E-27,8.817235073545485E-27,9.0153127877737802E-27,9.2133905020020769E-27,9.4133194098212891E-27,9.6132483176405042E-27,{"$f":"OF171*OF55","v":9.8150284190506348E-27},1.0016808520460765E-26,1.0220439815461816E-26,1.0424071110462866E-26,1.0629553599054835E-26,1.0835036087646807E-26,1.1042369769829694E-26,1.1249703452012583E-26,1.145888832778639E-26,1.1668073203560197E-26,1.1879109272924921E-26,1.2090145342289645E-26,1.230303260524529E-26,1.2515919868200932E-26,1.2730658324747494E-26]
[null,null,null,"Closing balance in EGP",null,null,null,null,null,null,{"$f":"K164*K55","v":0},3637.9838663292903,7310.1163749959196,11016.639108285061,14757.795174962112,18533.829219357882,1132959.6408351078,2251982.4589237724,3375621.2461370528,4503895.0433475887,5636822.9699716168,5636822.9699716168,5885484.9475600077,5823286.7390499199,5753531.7600674136,5655742.4233408114,5545391.7062510373,5448650.7348146206,5350084.7816372411,5250430.3202847056,5158556.3640280301,5080528.7694099676,5016956.2221612837,4974435.0789760901,467715.89677649603,387011.25736731646,298331.68945785018,181264.61744659737,51075.538544864823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS164*LS55","v":0},0,0,0,0,0,0,0,0,0,3.4331226595218434E-26,6.8662453190436868E-26,1.0339757656912845E-25,1.3813269994782003E-25,1.7327172010998478E-25,2.084107402721495E-25,2.435497604343143E-25,2.7909267737995221E-25,3.1463559432559012E-25,3.5058240805470118E-25,3.8652922178381225E-25,4.2247603551292331E-25,4.5882674602550754E-25,4.9517745653809167E-25,5.3193206383414905E-25,5.6868667113020643E-25,6.0544127842626382E-25,6.4259978250579426E-25,6.7975828658532481E-25,7.173206874483285E-25,7.5488308831133211E-25,7.9284938595780897E-25,8.3081568360428591E-25,8.6878198125076277E-25,9.0715217568071278E-25,9.455223701106628E-25,9.8429646132408597E-25,1.0230705525375091E-24,1.0622485405344055E-24,1.101426528531302E-24,1.1406045165281983E-24,1.1801864013085678E-24,1.2197682860889371E-24,1.2597540676527798E-24,1.2997398492166224E-24,1.340129527563938E-24,1.3805192059112538E-24,1.4213127810420428E-24,1.4621063561728318E-24,1.5033038280870939E-24,1.5445013000013562E-24,1.5861026686990915E-24,1.6277040373968269E-24,1.6693054060945622E-24,1.7113106715757706E-24,1.7533159370569791E-24,1.7957250993216603E-24,1.8381342615863419E-24,1.8809473206344966E-24,1.9237603796826514E-24,1.9669773355142793E-24,2.0101942913459076E-24,2.0538151439610087E-24,2.0974359965761097E-24,{"$f":"OE164*OE55","v":2.141460745974684E-24},2.1854854953732582E-24,2.2299141415553056E-24,2.2743427877373526E-24,2.3191753307028735E-24,2.364007873668394E-24,2.4092443134173877E-24,2.4544807531663814E-24,2.5001210896988483E-24,2.5457614262313155E-24,2.5918056595472552E-24,2.6378498928631952E-24,2.6842980229626084E-24,2.7307461530620215E-24,2.7775981799449079E-24,2.8248541036112674E-24]
[null,null,null,"Interest During Construction EGP",null,null,null,null,null,null,{"$f":"K172*K55","v":0},{"$f":"L172*L55","v":0},16.674092720675915,33.504700052064628,50.492929246306524,67.639894551909677,84.946717255390297,5192.73168716091,10321.586270067291,15471.597378128161,20642.852282009782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX172*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ172*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV172*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH172*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT172*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF172*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during Grace Period",null,null,null,null,null,null,{"$f":"K163*K55","v":0},{"$f":"L163*L55","v":0},0,0,0,0,0,0,0,0,0,25835.438612369911,27242.318932845494,26975.13934298337,26690.064220645469,26370.353900308979,25922.152773645386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX163*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ163*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV163*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH163*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT163*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF163*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance for re-financing (EUROS)",null,null,null,null,null,null,{"$f":"K159+K160-K161","v":0},{"$f":"L159+L160-L161","v":250.46147116161541},503.27394758115452,758.45406128799789,1016.0185494039338,1275.9842547686385,77999.99913045569,155040.50056750496,232398.79407298204,310076.19053916924,388074.00626577943,386295.3337370613,382489.29012947279,378445.7643162997,373910.0194014351,367546.15047747863,360370.52837047412,355746.71174229891,349311.26277719083,342804.74425323907,336806.22105478344,331711.73774845322,327561.03590656491,324784.79686980625,322710.08035468933,23963.336619181908,18472.389530164219,11223.717559454324,3162.5444993062347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX159+BX160-BX161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159+EJ160-EJ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT159+LT160-LT161","v":0},0,0,0,0,0,0,0,0,6.9810395261432599E-28,1.396207905228652E-27,2.1025248455207935E-27,2.808841785812935E-27,3.5233717137828923E-27,4.2379016417528492E-27,4.9524315697228068E-27,5.6751744853705797E-27,6.3979174010183527E-27,7.128873304343941E-27,7.8598292076695293E-27,8.5907851109951176E-27,9.3299540019985213E-27,1.0069122893001925E-26,1.0816504771683144E-26,1.1563886650364363E-26,1.2311268529045582E-26,1.3066863395404616E-26,1.3822458261763652E-26,1.4586266115800502E-26,1.5350073969837352E-26,1.6122094811552018E-26,1.6894115653266685E-26,1.7666136494981351E-26,1.8446370324373835E-26,1.9226604153766318E-26,2.0015050970836615E-26,2.0803497787906913E-26,2.1600157592655027E-26,2.2396817397403141E-26,2.3193477202151255E-26,2.3998349994577183E-26,2.4803222787003111E-26,2.5616308567106855E-26,2.6429394347210597E-26,2.7250693114992156E-26,2.8071991882773715E-26,2.890150363823309E-26,2.9731015393692466E-26,3.0568740136829658E-26,3.140646487996685E-26,3.2252402610781859E-26,3.3098340341596868E-26,3.3944278072411877E-26,3.4798428790904697E-26,3.5652579509397517E-26,3.6514943215568154E-26,3.7377306921738791E-26,3.8247883615587245E-26,3.9118460309435699E-26,3.9997249990961969E-26,4.087603967248824E-26,4.1763042341692327E-26,4.2650045010896414E-26,4.3545260667778313E-26,{"$f":"OF159+OF160-OF161","v":4.4440476324660211E-26},4.5343904969219926E-26,4.6247333613779641E-26,4.7158975246017173E-26,4.8070616878254705E-26,4.8990471498170054E-26,4.9910326118085402E-26,5.0838393725678568E-26,5.1766461333271733E-26,5.270274192854271E-26,5.3639022523813686E-26,5.458351610676248E-26,5.5528009689711273E-26,5.6480716260337883E-26,5.744163581864231E-26]
[null,null,null,"Balance for re-financing in EGP",null,null,null,null,null,null,{"$f":"K180*K55","v":0},3637.9838663292903,7310.1163749959196,11016.639108285061,14757.795174962112,18533.829219357882,1132959.6408351078,2251982.4589237724,3375621.2461370528,4503895.0433475887,5636822.9699716168,5610987.5313592479,5858242.6286271624,5796311.5997069366,5726841.6958467681,5629372.0694405027,5519469.5534773916,5448650.7348146206,5350084.7816372411,5250430.3202847056,5158556.3640280301,5080528.7694099676,5016956.2221612837,4974435.0789760901,5211813.1939607915,387011.25736731646,298331.68945785018,181264.61744659737,51075.538544864823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180*LS55","v":0},0,0,0,0,0,0,0,0,0,3.4331226595218434E-26,6.8662453190436868E-26,1.0339757656912845E-25,1.3813269994782003E-25,1.7327172010998478E-25,2.084107402721495E-25,2.435497604343143E-25,2.7909267737995221E-25,3.1463559432559012E-25,3.5058240805470118E-25,3.8652922178381225E-25,4.2247603551292331E-25,4.5882674602550754E-25,4.9517745653809167E-25,5.3193206383414905E-25,5.6868667113020643E-25,6.0544127842626382E-25,6.4259978250579426E-25,6.7975828658532481E-25,7.173206874483285E-25,7.5488308831133211E-25,7.9284938595780897E-25,8.3081568360428591E-25,8.6878198125076277E-25,9.0715217568071278E-25,9.455223701106628E-25,9.8429646132408597E-25,1.0230705525375091E-24,1.0622485405344055E-24,1.101426528531302E-24,1.1406045165281983E-24,1.1801864013085678E-24,1.2197682860889371E-24,1.2597540676527798E-24,1.2997398492166224E-24,1.340129527563938E-24,1.3805192059112538E-24,1.4213127810420428E-24,1.4621063561728318E-24,1.5033038280870939E-24,1.5445013000013562E-24,1.5861026686990915E-24,1.6277040373968269E-24,1.6693054060945622E-24,1.7113106715757706E-24,1.7533159370569791E-24,1.7957250993216603E-24,1.8381342615863419E-24,1.8809473206344966E-24,1.9237603796826514E-24,1.9669773355142793E-24,2.0101942913459076E-24,2.0538151439610087E-24,2.0974359965761097E-24,{"$f":"OE180*OE55","v":2.141460745974684E-24},2.1854854953732582E-24,2.2299141415553056E-24,2.2743427877373526E-24,2.3191753307028735E-24,2.364007873668394E-24,2.4092443134173877E-24,2.4544807531663814E-24,2.5001210896988483E-24,2.5457614262313155E-24,2.5918056595472552E-24,2.6378498928631952E-24,2.6842980229626084E-24,2.7307461530620215E-24,2.7775981799449079E-24,2.8248541036112674E-24]
[null,null,null,"Amount re-financed (EURO)",null,null,null,null,null,null,{"$f":"K206/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,293749.59596764203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project funding (EGP)"]
[null,null,null,"Cash sweep in EURO",null,null,null,null,null,null,{"$f":"K293/K55","v":0},0,0,0,0,0,0,0,0,0,0,1778.6725287181557,5584.7161363066189,5822.1983418912077,6296.9730770479919,8106.4843061495158,8897.3633497628198,6316.2944652263232,6435.4489651080603,6506.5185239517714,5998.5231984556594,5094.4833063302076,4150.7018418883208,2776.2390367586718,2074.7165151169256,4997.147767865391,5490.9470890176908,7248.6719707098946,8061.1730601480895,3162.5444993062347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW293/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI293/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS293/LS55","v":0},0,0,0,0,0,0,0,0,0,-6.9810395261432599E-28,-6.9810395261432599E-28,-7.0631694029214162E-28,-7.0631694029214162E-28,-7.1452992796995724E-28,-7.1452992796995724E-28,-7.1452992796995724E-28,-7.2274291564777278E-28,-7.2274291564777278E-28,-7.3095590332558841E-28,-7.3095590332558841E-28,-7.3095590332558841E-28,-7.3916889100340403E-28,-7.3916889100340403E-28,-7.4738187868121966E-28,-7.4738187868121966E-28,-7.4738187868121966E-28,-7.555948663590352E-28,-7.555948663590352E-28,-7.6380785403685082E-28,-7.6380785403685082E-28,-7.7202084171466645E-28,-7.7202084171466645E-28,-7.7202084171466645E-28,-7.8023382939248198E-28,-7.8023382939248198E-28,-7.8844681707029761E-28,-7.8844681707029761E-28,-7.9665980474811324E-28,-7.9665980474811324E-28,-7.9665980474811324E-28,-8.0487279242592886E-28,-8.0487279242592886E-28,-8.130857801037444E-28,-8.130857801037444E-28,-8.2129876778156012E-28,-8.2129876778156012E-28,-8.2951175545937565E-28,-8.2951175545937565E-28,-8.3772474313719119E-28,-8.3772474313719119E-28,-8.4593773081500691E-28,-8.4593773081500691E-28,-8.4593773081500691E-28,-8.5415071849282244E-28,-8.5415071849282244E-28,-8.6236370617063798E-28,-8.6236370617063798E-28,-8.7057669384845369E-28,-8.7057669384845369E-28,-8.7878968152626923E-28,-8.7878968152626923E-28,-8.8700266920408477E-28,-8.8700266920408477E-28,{"$f":"OE293/OE55","v":-8.9521565688190048E-28},-8.9521565688190048E-28,-9.0342864455971602E-28,-9.0342864455971602E-28,-9.1164163223753156E-28,-9.1164163223753156E-28,-9.1985461991534727E-28,-9.1985461991534727E-28,-9.2806760759316281E-28,-9.2806760759316281E-28,-9.3628059527097835E-28,-9.3628059527097835E-28,-9.4449358294879406E-28,-9.4449358294879406E-28,-9.527065706266096E-28,-9.6091955830442531E-28]
[null,null,null,"Interest cost (EGP)",null,null,null,null,null,null,{"$f":"K173*K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25416.378653650587,24972.982534567011,24521.221915837355,24064.472301304901,23643.383335128474,23285.756859795682,22994.382684905886,24041.050722031727,2143.6978602256067,1773.8015962668671,1367.3535766818134,830.79616329690464,234.09621833063042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW173*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI173*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU173*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG173*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS173*LS55","v":0},0,0,0,0,0,0,0,0,0,0,1.5735145522808447E-28,3.1470291045616893E-28,4.7390555927517211E-28,6.3310820809417519E-28,7.9416205050409694E-28,9.5521589291401868E-28,1.1162697353239405E-27,1.2791747713247809E-27,1.4420798073256215E-27,1.6068360369173803E-27,1.7715922665091393E-27,1.9363484961008984E-27,2.102955919283576E-27,2.2695633424662535E-27,2.4380219592398498E-27,2.6064805760134461E-27,2.7749391927870424E-27,2.9452490031515571E-27,3.1155588135160718E-27,3.287719817471506E-27,3.4598808214269387E-27,3.6338930189732913E-27,3.8079052165196438E-27,3.9819174140659957E-27,4.1577808052032673E-27,4.3336441963405383E-27,4.5113587810687276E-27,4.689073365796917E-27,4.8686391441160254E-27,5.0482049224351338E-27,5.2277707007542423E-27,5.4091876726642684E-27,5.5906046445742953E-27,5.7738728100752405E-27,5.9571409755761864E-27,6.1422603346680494E-27,6.327379693759913E-27,6.5143502464426964E-27,6.7013207991254784E-27,6.8901425453991803E-27,7.0789642916728821E-27,7.2696372315375024E-27,7.460310171402124E-27,7.6509831112667443E-27,7.8435072447222829E-27,8.0360313781778201E-27,8.2304067052242771E-27,8.4247820322707342E-27,8.621008552908111E-27,8.817235073545485E-27,9.0153127877737802E-27,9.2133905020020769E-27,9.4133194098212891E-27,{"$f":"OE173*OE55","v":9.6132483176405042E-27},9.8150284190506348E-27,1.0016808520460765E-26,1.0220439815461816E-26,1.0424071110462866E-26,1.0629553599054835E-26,1.0835036087646807E-26,1.1042369769829694E-26,1.1249703452012583E-26,1.145888832778639E-26,1.1668073203560197E-26,1.1879109272924921E-26,1.2090145342289645E-26,1.230303260524529E-26,1.2515919868200932E-26,1.2730658324747494E-26]
[]
[null,null,null,"Currency Translation Adjustments"]
[null,null,null,"Opening Balance in EGP",null,null,null,null,null,null,{"$f":"K159*K55","v":0},{"$f":"L159*L55","v":0},3637.9838663292903,7310.1163749959196,11016.639108285061,14757.795174962112,18533.829219357882,1132959.6408351078,2251982.4589237724,3375621.2461370528,4503895.0433475887,5636822.9699716168,5943778.6762571987,5885484.9475600077,5823286.7390499199,5753531.7600674136,5655742.4233408114,5545391.7062510373,5448650.7348146206,5350084.7816372411,5250430.3202847056,5158556.3640280301,5080528.7694099676,5016956.2221612837,5245320.1575341951,467715.89677649603,387011.25736731646,298331.68945785018,181264.61744659737,51075.538544864823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX159*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT159*LT55","v":0},0,0,0,0,0,0,0,0,0,3.4331226595218434E-26,6.8662453190436868E-26,1.0339757656912845E-25,1.3813269994782003E-25,1.7327172010998478E-25,2.084107402721495E-25,2.435497604343143E-25,2.7909267737995221E-25,3.1463559432559012E-25,3.5058240805470118E-25,3.8652922178381225E-25,4.2247603551292331E-25,4.5882674602550754E-25,4.9517745653809167E-25,5.3193206383414905E-25,5.6868667113020643E-25,6.0544127842626382E-25,6.4259978250579426E-25,6.7975828658532481E-25,7.173206874483285E-25,7.5488308831133211E-25,7.9284938595780897E-25,8.3081568360428591E-25,8.6878198125076277E-25,9.0715217568071278E-25,9.455223701106628E-25,9.8429646132408597E-25,1.0230705525375091E-24,1.0622485405344055E-24,1.101426528531302E-24,1.1406045165281983E-24,1.1801864013085678E-24,1.2197682860889371E-24,1.2597540676527798E-24,1.2997398492166224E-24,1.340129527563938E-24,1.3805192059112538E-24,1.4213127810420428E-24,1.4621063561728318E-24,1.5033038280870939E-24,1.5445013000013562E-24,1.5861026686990915E-24,1.6277040373968269E-24,1.6693054060945622E-24,1.7113106715757706E-24,1.7533159370569791E-24,1.7957250993216603E-24,1.8381342615863419E-24,1.8809473206344966E-24,1.9237603796826514E-24,1.9669773355142793E-24,2.0101942913459076E-24,2.0538151439610087E-24,2.0974359965761097E-24,{"$f":"OF159*OF55","v":2.141460745974684E-24},2.1854854953732582E-24,2.2299141415553056E-24,2.2743427877373526E-24,2.3191753307028735E-24,2.364007873668394E-24,2.4092443134173877E-24,2.4544807531663814E-24,2.5001210896988483E-24,2.5457614262313155E-24,2.5918056595472552E-24,2.6378498928631952E-24,2.6842980229626084E-24,2.7307461530620215E-24,2.7775981799449079E-24]
[null,null,null,"Currency Adjstment factor",null,null,null,null,null,null,{"$f":"(K55-J55)/K55","v":1},{"$f":"(L55-K55)/L55","v":0},0,0,0,0,0,0,0,0,0,0,5.164319248826274E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263011E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262733E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262928E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,{"$f":"(BX55-BW55)/BX55","v":0},0,0,0,0,0,0,5.1643192488262879E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262692E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262865E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,0,0,0,0,0,0,0,0,{"$f":"(EJ55-EI55)/EJ55","v":0},0,0,5.1643192488262886E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262921E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262608E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,{"$f":"(GV55-GU55)/GV55","v":0},0,0,0,0,0,0,0,0,0,0,5.1643192488262796E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263039E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262719E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262886E-2,0,0,0,0,{"$f":"(JH55-JG55)/JH55","v":0},0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262823E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT55-LS55)/LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF55-OE55)/OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loss",null,null,null,null,null,null,{"$f":"K190*K189","v":0},{"$f":"L190*L189","v":0},0,0,0,0,0,0,0,0,0,0,306955.70628558204,0,0,0,0,0,0,0,0,0,0,0,270885.07855810452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190*BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ190*EJ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV190*GV189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH190*JH189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT190*LT189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF190*OF189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W190*W176","v":303945.23203361442}]
[]
[null,"Re-financing from local Banks"]
[null,null,"Refinancing Date",null,null,null,null,null,{"$f":"F19","v":"2019-01-01"},null,{"$f":"K2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OE2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Interest Rate",null,null,null,null,null,{"$f":"'General Assumptions'!G53","v":0.05},null,{"$f":"$I$196/12","v":4.1666666666666666E-3},{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3]
[null,null,"Repayment",null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"'General Assumptions'!G54","v":10},{"$f":"EDATE(I195,F197)","v":"2020-01-01"},{"$f":"EDATE(H197,G197*12-F197)","v":"2029-01-01"},null,{"$f":"AND(K$2>=$H197,K$2<$I197)","v":false},{"$f":"AND(L$2>=$H197,L$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX$2>=$H197,BX$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ$2>=$H197,EJ$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H197,GV$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H197,JH$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H197,LT$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H197,OF$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Sources and uses for refinancing"]
[null,null,"Sources of Funds"]
[null,null,null,"Local Bank Loan Draws",null,null,null,null,{"$f":"'General Assumptions'!G52","v":0.8},{"$f":"SUM(K201:OT201)","v":4969003.6858804841},{"$f":"$I$201*K130*K195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4969003.6858804841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*BW130*BW195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*EI130*EI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*GU130*GU195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*JG130*JG195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*LS130*LS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*OE130*OE195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Signing fee",null,null,null,null,{"$f":"'General Assumptions'!G55","v":0.02},null,{"$f":"$I$204*K201","v":0},{"$f":"$I$204*L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99380.073717609688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deposit into cash account",null,null,null,null,null,null,{"$f":"K195*K229","v":0},{"$f":"L195*L229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125526.31497857907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX195*BX229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ195*EJ229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV195*GV229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH195*JH229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT195*LT229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF195*OF229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Re-payment of debt fund",null,null,null,null,null,null,{"$f":"MIN(K181*K195,K201-K204-K205)","v":0},{"$f":"MIN(L181*L195,L201-L204-L205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4744097.297184295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX181*BX195,BX201-BX204-BX205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ181*EJ195,EJ201-EJ204-EJ205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV181*GV195,GV201-GV204-GV205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH181*JH195,JH201-JH204-JH205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT181*LT195,LT201-LT204-LT205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF181*OF195,OF201-OF204-OF205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,null,null,null,{"$f":"K201-K204-K206-K205","v":0},{"$f":"L201-L204-L206-L205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201-BX204-BX206-BX205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201-EJ204-EJ206-EJ205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201-GV204-GV206-GV205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201-JH204-JH206-JH205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201-LT204-LT206-LT205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201-OF204-OF206-OF205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Local Debt Balance"]
[null,null,"Repayment Dates",null,null,null,{"$f":"I195","v":"2019-01-01"},{"$f":"MONTH(G210)","v":1},{"$f":"IF(H210>6,H210-6,H210+6)","v":7},null,{"$f":"AND(K197,OR($H$210=MONTH(K2),$I$210=MONTH(K2)))","v":false},{"$f":"AND(L197,OR($H$210=MONTH(L2),$I$210=MONTH(L2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"AND(BX197,OR($H$210=MONTH(BX2),$I$210=MONTH(BX2)))","v":false},true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,{"$f":"AND(EJ197,OR($H$210=MONTH(EJ2),$I$210=MONTH(EJ2)))","v":false},false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV197,OR($H$210=MONTH(GV2),$I$210=MONTH(GV2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH197,OR($H$210=MONTH(JH2),$I$210=MONTH(JH2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT197,OR($H$210=MONTH(LT2),$I$210=MONTH(LT2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF197,OR($H$210=MONTH(OF2),$I$210=MONTH(OF2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"EDATE(I195,0)","v":"2019-01-01"},{"$f":"EDATE(H211,G211-1)","v":"2019-12-01"},null,{"$f":"AND(K$2>=$H211,K$2<=$I211)","v":false},{"$f":"AND(L$2>=$H211,L$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H211,BX$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H211,EJ$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H211,GV$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H211,JH$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H211,LT$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H211,OF$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J216","v":0},{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4969003.6858804841,4989707.8679049863,5010498.3173545906,5031375.3936769012,5052339.457817222,5073390.8722247938,5094530.0008590641,5115757.2091959771,5137072.8642342938,5158477.334501937,5179970.9900623616,5201554.2025209544,4912578.9690475678,4912578.9690475678,4912578.9690475678,4912578.9690475678,4912578.9690475678,4912578.9690475678,4623603.7355741812,4623603.7355741812,4623603.7355741812,4623603.7355741812,4623603.7355741812,4623603.7355741812,4334628.5021007946,4334628.5021007946,4334628.5021007946,4334628.5021007946,4334628.5021007946,4334628.5021007946,4045653.2686274084,4045653.2686274084,4045653.2686274084,4045653.2686274084,4045653.2686274084,4045653.2686274084,3756678.0351540223,3756678.0351540223,3756678.0351540223,3756678.0351540223,{"$f":"BW216","v":3756678.0351540223},3756678.0351540223,3467702.8016806361,3467702.8016806361,3467702.8016806361,3467702.8016806361,3467702.8016806361,3467702.8016806361,3178727.56820725,3178727.56820725,3178727.56820725,3178727.56820725,3178727.56820725,3178727.56820725,2889752.3347338638,2889752.3347338638,2889752.3347338638,2889752.3347338638,2889752.3347338638,2889752.3347338638,2600777.1012604777,2600777.1012604777,2600777.1012604777,2600777.1012604777,2600777.1012604777,2600777.1012604777,2311801.8677870915,2311801.8677870915,2311801.8677870915,2311801.8677870915,2311801.8677870915,2311801.8677870915,2022826.6343137051,2022826.6343137051,2022826.6343137051,2022826.6343137051,2022826.6343137051,2022826.6343137051,1733851.4008403188,1733851.4008403188,1733851.4008403188,1733851.4008403188,1733851.4008403188,1733851.4008403188,1444876.1673669324,1444876.1673669324,1444876.1673669324,1444876.1673669324,1444876.1673669324,1444876.1673669324,1155900.933893546,1155900.933893546,1155900.933893546,1155900.933893546,1155900.933893546,1155900.933893546,866925.70042015961,866925.70042015961,866925.70042015961,866925.70042015961,866925.70042015961,866925.70042015961,577950.46694677323,577950.46694677323,{"$f":"EI216","v":577950.46694677323},577950.46694677323,577950.46694677323,577950.46694677323,288975.23347338691,288975.23347338691,288975.23347338691,288975.23347338691,288975.23347338691,288975.23347338691,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,{"$f":"GU216","v":5.8207660913467407E-10},5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,{"$f":"JG216","v":5.8207660913467407E-10},5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,{"$f":"LS216","v":5.8207660913467407E-10},5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,{"$f":"OE216","v":5.8207660913467407E-10},5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10]
[null,null,"Add: funding",null,null,null,null,null,null,null,{"$f":"K201","v":0},{"$f":"L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4969003.6858804841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Capitalised During Grace Period",null,null,null,null,null,null,null,{"$f":"IF(K211,K217,0)","v":0},{"$f":"IF(L211,L217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20704.182024502017,20790.449449604108,20877.076322310793,20964.064140320421,21051.41440757176,21139.128634269975,21227.208336912765,21315.65503831657,21404.47026764289,21493.655560424737,21583.212458593174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX211,BX217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ211,EJ217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV211,GV217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH211,JH217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT211,LT217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF211,OF217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Repayments",null,null,null,{"$f":"'General Assumptions'!G57","v":true},{"$f":"COUNTIF(197:197,TRUE)","v":108},{"$f":"J215/H215*6","v":288975.23347338632},{"$f":"J201+SUM(K214:OT214)","v":5201554.2025209535},{"$f":"IF(K197,$I$215*K210,0)","v":0},{"$f":"IF(L197,$I$215*L210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,{"$f":"IF(BX197,$I$215*BX210,0)","v":0},288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,{"$f":"IF(EJ197,$I$215*EJ210,0)","v":0},0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV197,$I$215*GV210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH197,$I$215*JH210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT197,$I$215*LT210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF197,$I$215*OF210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K212+K213-K215+K214","v":0},{"$f":"L212+L213-L215+L214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4969003.6858804841,4989707.8679049863,5010498.3173545906,5031375.3936769012,5052339.457817222,5073390.8722247938,5094530.0008590641,5115757.2091959771,5137072.8642342938,5158477.334501937,5179970.9900623616,5201554.2025209544,4912578.9690475678,4912578.9690475678,4912578.9690475678,4912578.9690475678,4912578.9690475678,4912578.9690475678,4623603.7355741812,4623603.7355741812,4623603.7355741812,4623603.7355741812,4623603.7355741812,4623603.7355741812,4334628.5021007946,4334628.5021007946,4334628.5021007946,4334628.5021007946,4334628.5021007946,4334628.5021007946,4045653.2686274084,4045653.2686274084,4045653.2686274084,4045653.2686274084,4045653.2686274084,4045653.2686274084,3756678.0351540223,3756678.0351540223,3756678.0351540223,3756678.0351540223,3756678.0351540223,{"$f":"BX212+BX213-BX215+BX214","v":3756678.0351540223},3467702.8016806361,3467702.8016806361,3467702.8016806361,3467702.8016806361,3467702.8016806361,3467702.8016806361,3178727.56820725,3178727.56820725,3178727.56820725,3178727.56820725,3178727.56820725,3178727.56820725,2889752.3347338638,2889752.3347338638,2889752.3347338638,2889752.3347338638,2889752.3347338638,2889752.3347338638,2600777.1012604777,2600777.1012604777,2600777.1012604777,2600777.1012604777,2600777.1012604777,2600777.1012604777,2311801.8677870915,2311801.8677870915,2311801.8677870915,2311801.8677870915,2311801.8677870915,2311801.8677870915,2022826.6343137051,2022826.6343137051,2022826.6343137051,2022826.6343137051,2022826.6343137051,2022826.6343137051,1733851.4008403188,1733851.4008403188,1733851.4008403188,1733851.4008403188,1733851.4008403188,1733851.4008403188,1444876.1673669324,1444876.1673669324,1444876.1673669324,1444876.1673669324,1444876.1673669324,1444876.1673669324,1155900.933893546,1155900.933893546,1155900.933893546,1155900.933893546,1155900.933893546,1155900.933893546,866925.70042015961,866925.70042015961,866925.70042015961,866925.70042015961,866925.70042015961,866925.70042015961,577950.46694677323,577950.46694677323,577950.46694677323,{"$f":"EJ212+EJ213-EJ215+EJ214","v":577950.46694677323},577950.46694677323,577950.46694677323,288975.23347338691,288975.23347338691,288975.23347338691,288975.23347338691,288975.23347338691,288975.23347338691,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,{"$f":"GV212+GV213-GV215+GV214","v":5.8207660913467407E-10},5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,{"$f":"JH212+JH213-JH215+JH214","v":5.8207660913467407E-10},5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,{"$f":"LT212+LT213-LT215+LT214","v":5.8207660913467407E-10},5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,{"$f":"OF212+OF213-OF215+OF214","v":5.8207660913467407E-10},5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10]
[null,null,"Local Bank Interest",null,null,null,null,null,null,null,{"$f":"K212*K196","v":0},{"$f":"L212*L196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20704.182024502017,20790.449449604108,20877.076322310793,20964.064140320421,21051.41440757176,21139.128634269975,21227.208336912765,21315.65503831657,21404.47026764289,21493.655560424737,21583.212458593174,21673.142510503978,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,15652.825146475092,15652.825146475092,15652.825146475092,15652.825146475092,{"$f":"BX212*BX196","v":15652.825146475092},15652.825146475092,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,2408.1269456115551,2408.1269456115551,{"$f":"EJ212*EJ196","v":2408.1269456115551},2408.1269456115551,2408.1269456115551,2408.1269456115551,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"GV212*GV196","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"JH212*JH196","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"LT212*LT196","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"OF212*OF196","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12]
[]
[null,"Accrued Interest Expense"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J223","v":0},{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20704.182024502017,41494.631474106121,62371.707796416915,83335.771936737336,104387.1863443091,125526.31497857907,146753.52331549185,168069.17835380841,189473.64862145131,210967.30418187604,232550.5166404692,0,20469.0790376982,40938.158075396401,61407.237113094598,81876.316150792802,102345.39518849101,0,19265.015564892423,38530.031129784846,57795.046694677265,77060.062259569691,96325.077824462118,0,18060.952092086645,36121.904184173291,54182.856276259932,72243.808368346581,90304.76046043323,0,16856.888619280868,33713.777238561735,50570.6658578426,67427.554477123471,84284.443096404342,0,15652.825146475092,31305.650292950184,46958.475439425274,{"$f":"BW223","v":62611.300585900368},78264.125732375454,0,14448.761673669316,28897.523347338632,43346.285021007949,57795.046694677265,72243.808368346581,0,13244.69820086354,26489.396401727081,39734.094602590623,52978.792803454162,66223.491004317708,0,12040.634728057767,24081.269456115533,36121.904184173298,48162.538912231066,60203.173640288835,0,10836.571255251991,21673.142510503982,32509.713765755972,43346.285021007963,54182.856276259954,0,9632.5077824462151,19265.01556489243,28897.523347338647,38530.03112978486,48162.538912231073,0,8428.4443096404375,16856.888619280875,25285.332928921314,33713.77723856175,42142.221548202186,0,7224.3808368346617,14448.761673669323,21673.142510503985,28897.523347338647,36121.904184173312,0,6020.3173640288851,12040.63472805777,18060.952092086656,24081.26945611554,30101.586820144425,0,4816.2538912231084,9632.5077824462169,14448.761673669325,19265.015564892434,24081.269456115544,0,3612.1904184173318,7224.3808368346636,10836.571255251994,14448.761673669327,18060.95209208666,0,2408.1269456115551,{"$f":"EI223","v":4816.2538912231103},7224.3808368346654,9632.5077824462205,12040.634728057776,0,1204.0634728057787,2408.1269456115574,3612.1904184173363,4816.2538912231148,6020.3173640288933,0,2.4253192047278085E-12,4.850638409455617E-12,7.2759576141834259E-12,9.701276818911234E-12,1.2126596023639042E-11,1.455191522836685E-11,1.6977234433094658E-11,1.9402553637822468E-11,2.1827872842550278E-11,2.4253192047278087E-11,2.6678511252005897E-11,2.9103830456733704E-11,3.152914966146151E-11,3.3954468866189317E-11,3.6379788070917123E-11,3.880510727564493E-11,4.1230426480372736E-11,4.3655745685100542E-11,4.6081064889828349E-11,4.8506384094556155E-11,5.0931703299283962E-11,5.3357022504011768E-11,5.5782341708739575E-11,5.8207660913467381E-11,6.0632980118195194E-11,6.3058299322923007E-11,6.548361852765082E-11,6.7908937732378633E-11,7.0334256937106446E-11,7.2759576141834259E-11,7.5184895346562072E-11,7.7610214551289885E-11,8.0035533756017698E-11,8.2460852960745511E-11,8.4886172165473324E-11,8.7311491370201137E-11,8.973681057492895E-11,9.2162129779656763E-11,9.4587448984384576E-11,9.7012768189112388E-11,9.9438087393840201E-11,1.0186340659856801E-10,1.0428872580329583E-10,1.0671404500802364E-10,1.0913936421275145E-10,1.1156468341747927E-10,1.1399000262220708E-10,1.1641532182693489E-10,1.1884064103166269E-10,1.2126596023639049E-10,1.2369127944111829E-10,1.2611659864584609E-10,1.2854191785057389E-10,{"$f":"GU223","v":1.3096723705530169E-10},1.3339255626002949E-10,1.3581787546475729E-10,1.3824319466948509E-10,1.4066851387421289E-10,1.4309383307894069E-10,1.4551915228366849E-10,1.4794447148839629E-10,1.5036979069312409E-10,1.5279510989785189E-10,1.5522042910257969E-10,1.5764574830730749E-10,1.6007106751203529E-10,1.6249638671676309E-10,1.6492170592149089E-10,1.6734702512621869E-10,1.6977234433094649E-10,1.7219766353567429E-10,1.7462298274040209E-10,1.7704830194512989E-10,1.7947362114985769E-10,1.8189894035458549E-10,1.8432425955931329E-10,1.8674957876404109E-10,1.8917489796876889E-10,1.9160021717349669E-10,1.9402553637822449E-10,1.9645085558295229E-10,1.9887617478768009E-10,2.0130149399240789E-10,2.0372681319713569E-10,2.0615213240186349E-10,2.0857745160659129E-10,2.1100277081131909E-10,2.1342809001604689E-10,2.1585340922077469E-10,2.1827872842550249E-10,2.2070404763023029E-10,2.2312936683495809E-10,2.2555468603968589E-10,2.2798000524441369E-10,2.3040532444914149E-10,2.3283064365386929E-10,2.3525596285859709E-10,2.3768128206332492E-10,2.4010660126805274E-10,2.4253192047278057E-10,2.449572396775084E-10,2.4738255888223622E-10,2.4980787808696405E-10,2.5223319729169187E-10,2.546585164964197E-10,2.5708383570114753E-10,2.5950915490587535E-10,2.6193447411060318E-10,2.64359793315331E-10,2.6678511252005883E-10,2.6921043172478666E-10,2.7163575092951448E-10,2.7406107013424231E-10,2.7648638933897013E-10,2.7891170854369796E-10,2.8133702774842578E-10,2.8376234695315361E-10,{"$f":"JG223","v":2.8618766615788144E-10},2.8861298536260926E-10,2.9103830456733709E-10,2.9346362377206491E-10,2.9588894297679274E-10,2.9831426218152057E-10,3.0073958138624839E-10,3.0316490059097622E-10,3.0559021979570404E-10,3.0801553900043187E-10,3.1044085820515969E-10,3.1286617740988752E-10,3.1529149661461535E-10,3.1771681581934317E-10,3.20142135024071E-10,3.2256745422879882E-10,3.2499277343352665E-10,3.2741809263825448E-10,3.298434118429823E-10,3.3226873104771013E-10,3.3469405025243795E-10,3.3711936945716578E-10,3.3954468866189361E-10,3.4197000786662143E-10,3.4439532707134926E-10,3.4682064627607708E-10,3.4924596548080491E-10,3.5167128468553273E-10,3.5409660389026056E-10,3.5652192309498839E-10,3.5894724229971621E-10,3.6137256150444404E-10,3.6379788070917186E-10,3.6622319991389969E-10,3.6864851911862752E-10,3.7107383832335534E-10,3.7349915752808317E-10,3.7592447673281099E-10,3.7834979593753882E-10,3.8077511514226664E-10,3.8320043434699447E-10,3.856257535517223E-10,3.8805107275645012E-10,3.9047639196117795E-10,3.9290171116590577E-10,3.953270303706336E-10,3.9775234957536143E-10,4.0017766878008925E-10,4.0260298798481708E-10,4.050283071895449E-10,4.0745362639427273E-10,4.0987894559900056E-10,4.1230426480372838E-10,4.1472958400845621E-10,4.1715490321318403E-10,4.1958022241791186E-10,4.2200554162263968E-10,4.2443086082736751E-10,4.2685618003209534E-10,4.2928149923682316E-10,4.3170681844155099E-10,4.3413213764627881E-10,4.3655745685100664E-10,4.3898277605573447E-10,{"$f":"LS223","v":4.4140809526046229E-10},4.4383341446519012E-10,4.4625873366991794E-10,4.4868405287464577E-10,4.511093720793736E-10,4.5353469128410142E-10,4.5596001048882925E-10,4.5838532969355707E-10,4.608106488982849E-10,4.6323596810301272E-10,4.656612873077405E-10,4.6808660651246827E-10,4.7051192571719605E-10,4.7293724492192382E-10,4.753625641266516E-10,4.7778788333137937E-10,4.8021320253610714E-10,4.8263852174083492E-10,4.8506384094556269E-10,4.8748916015029047E-10,4.8991447935501824E-10,4.9233979855974601E-10,4.9476511776447379E-10,4.9719043696920156E-10,4.9961575617392934E-10,5.0204107537865711E-10,5.0446639458338489E-10,5.0689171378811266E-10,5.0931703299284043E-10,5.1174235219756821E-10,5.1416767140229598E-10,5.1659299060702376E-10,5.1901830981175153E-10,5.214436290164793E-10,5.2386894822120708E-10,5.2629426742593485E-10,5.2871958663066263E-10,5.311449058353904E-10,5.3357022504011818E-10,5.3599554424484595E-10,5.3842086344957372E-10,5.408461826543015E-10,5.4327150185902927E-10,5.4569682106375705E-10,5.4812214026848482E-10,5.5054745947321259E-10,5.5297277867794037E-10,5.5539809788266814E-10,5.5782341708739592E-10,5.6024873629212369E-10,5.6267405549685147E-10,5.6509937470157924E-10,5.6752469390630701E-10,5.6995001311103479E-10,5.7237533231576256E-10,5.7480065152049034E-10,5.7722597072521811E-10,5.7965128992994588E-10,5.8207660913467366E-10,5.8450192833940143E-10,5.8692724754412921E-10,5.8935256674885698E-10,5.9177788595358476E-10,5.9420320515831253E-10,{"$f":"OE223","v":5.966285243630403E-10},5.9905384356776808E-10,6.0147916277249585E-10,6.0390448197722363E-10,6.063298011819514E-10,6.0875512038667917E-10,6.1118043959140695E-10,6.1360575879613472E-10,6.160310780008625E-10,6.1845639720559027E-10,6.2088171641031805E-10,6.2330703561504582E-10,6.2573235481977359E-10,6.2815767402450137E-10,6.3058299322922914E-10]
[null,null,"Add: Accrued Interest Expense",null,null,null,null,null,null,null,{"$f":"K217","v":0},{"$f":"L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20704.182024502017,20790.449449604108,20877.076322310793,20964.064140320421,21051.41440757176,21139.128634269975,21227.208336912765,21315.65503831657,21404.47026764289,21493.655560424737,21583.212458593174,21673.142510503978,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,15652.825146475092,15652.825146475092,15652.825146475092,15652.825146475092,{"$f":"BX217","v":15652.825146475092},15652.825146475092,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,2408.1269456115551,2408.1269456115551,{"$f":"EJ217","v":2408.1269456115551},2408.1269456115551,2408.1269456115551,2408.1269456115551,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"GV217","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"JH217","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"LT217","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"OF217","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12]
[null,null,"Less: Interest Paid",null,null,null,null,null,null,null,{"$f":"(K221+K220)*K210","v":0},{"$f":"(L221+L220)*L210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254223.65915097317,0,0,0,0,0,122814.47422618921,0,0,0,0,0,115590.09338935454,0,0,0,0,0,108365.71255251988,0,0,0,0,0,101141.33171568521,0,0,0,0,{"$f":"(BX221+BX220)*BX210","v":0},93916.950878850548,0,0,0,0,0,86692.570042015897,0,0,0,0,0,79468.189205181247,0,0,0,0,0,72243.808368346596,0,0,0,0,0,65019.427531511945,0,0,0,0,0,57795.046694677287,0,0,0,0,0,50570.665857842621,0,0,0,0,0,43346.285021007978,0,0,0,0,0,36121.904184173312,0,0,0,0,0,28897.523347338654,0,0,0,0,0,21673.142510503993,0,0,{"$f":"(EJ221+EJ220)*EJ210","v":0},0,0,14448.761673669331,0,0,0,0,0,7224.3808368346718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV221+GV220)*GV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH221+JH220)*JH210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT221+LT220)*LT210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF221+OF220)*OF210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K220+K221-K222","v":0},{"$f":"L220+L221-L222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20704.182024502017,41494.631474106121,62371.707796416915,83335.771936737336,104387.1863443091,125526.31497857907,146753.52331549185,168069.17835380841,189473.64862145131,210967.30418187604,232550.5166404692,0,20469.0790376982,40938.158075396401,61407.237113094598,81876.316150792802,102345.39518849101,0,19265.015564892423,38530.031129784846,57795.046694677265,77060.062259569691,96325.077824462118,0,18060.952092086645,36121.904184173291,54182.856276259932,72243.808368346581,90304.76046043323,0,16856.888619280868,33713.777238561735,50570.6658578426,67427.554477123471,84284.443096404342,0,15652.825146475092,31305.650292950184,46958.475439425274,62611.300585900368,{"$f":"BX220+BX221-BX222","v":78264.125732375454},0,14448.761673669316,28897.523347338632,43346.285021007949,57795.046694677265,72243.808368346581,0,13244.69820086354,26489.396401727081,39734.094602590623,52978.792803454162,66223.491004317708,0,12040.634728057767,24081.269456115533,36121.904184173298,48162.538912231066,60203.173640288835,0,10836.571255251991,21673.142510503982,32509.713765755972,43346.285021007963,54182.856276259954,0,9632.5077824462151,19265.01556489243,28897.523347338647,38530.03112978486,48162.538912231073,0,8428.4443096404375,16856.888619280875,25285.332928921314,33713.77723856175,42142.221548202186,0,7224.3808368346617,14448.761673669323,21673.142510503985,28897.523347338647,36121.904184173312,0,6020.3173640288851,12040.63472805777,18060.952092086656,24081.26945611554,30101.586820144425,0,4816.2538912231084,9632.5077824462169,14448.761673669325,19265.015564892434,24081.269456115544,0,3612.1904184173318,7224.3808368346636,10836.571255251994,14448.761673669327,18060.95209208666,0,2408.1269456115551,4816.2538912231103,{"$f":"EJ220+EJ221-EJ222","v":7224.3808368346654},9632.5077824462205,12040.634728057776,0,1204.0634728057787,2408.1269456115574,3612.1904184173363,4816.2538912231148,6020.3173640288933,0,2.4253192047278085E-12,4.850638409455617E-12,7.2759576141834259E-12,9.701276818911234E-12,1.2126596023639042E-11,1.455191522836685E-11,1.6977234433094658E-11,1.9402553637822468E-11,2.1827872842550278E-11,2.4253192047278087E-11,2.6678511252005897E-11,2.9103830456733704E-11,3.152914966146151E-11,3.3954468866189317E-11,3.6379788070917123E-11,3.880510727564493E-11,4.1230426480372736E-11,4.3655745685100542E-11,4.6081064889828349E-11,4.8506384094556155E-11,5.0931703299283962E-11,5.3357022504011768E-11,5.5782341708739575E-11,5.8207660913467381E-11,6.0632980118195194E-11,6.3058299322923007E-11,6.548361852765082E-11,6.7908937732378633E-11,7.0334256937106446E-11,7.2759576141834259E-11,7.5184895346562072E-11,7.7610214551289885E-11,8.0035533756017698E-11,8.2460852960745511E-11,8.4886172165473324E-11,8.7311491370201137E-11,8.973681057492895E-11,9.2162129779656763E-11,9.4587448984384576E-11,9.7012768189112388E-11,9.9438087393840201E-11,1.0186340659856801E-10,1.0428872580329583E-10,1.0671404500802364E-10,1.0913936421275145E-10,1.1156468341747927E-10,1.1399000262220708E-10,1.1641532182693489E-10,1.1884064103166269E-10,1.2126596023639049E-10,1.2369127944111829E-10,1.2611659864584609E-10,1.2854191785057389E-10,1.3096723705530169E-10,{"$f":"GV220+GV221-GV222","v":1.3339255626002949E-10},1.3581787546475729E-10,1.3824319466948509E-10,1.4066851387421289E-10,1.4309383307894069E-10,1.4551915228366849E-10,1.4794447148839629E-10,1.5036979069312409E-10,1.5279510989785189E-10,1.5522042910257969E-10,1.5764574830730749E-10,1.6007106751203529E-10,1.6249638671676309E-10,1.6492170592149089E-10,1.6734702512621869E-10,1.6977234433094649E-10,1.7219766353567429E-10,1.7462298274040209E-10,1.7704830194512989E-10,1.7947362114985769E-10,1.8189894035458549E-10,1.8432425955931329E-10,1.8674957876404109E-10,1.8917489796876889E-10,1.9160021717349669E-10,1.9402553637822449E-10,1.9645085558295229E-10,1.9887617478768009E-10,2.0130149399240789E-10,2.0372681319713569E-10,2.0615213240186349E-10,2.0857745160659129E-10,2.1100277081131909E-10,2.1342809001604689E-10,2.1585340922077469E-10,2.1827872842550249E-10,2.2070404763023029E-10,2.2312936683495809E-10,2.2555468603968589E-10,2.2798000524441369E-10,2.3040532444914149E-10,2.3283064365386929E-10,2.3525596285859709E-10,2.3768128206332492E-10,2.4010660126805274E-10,2.4253192047278057E-10,2.449572396775084E-10,2.4738255888223622E-10,2.4980787808696405E-10,2.5223319729169187E-10,2.546585164964197E-10,2.5708383570114753E-10,2.5950915490587535E-10,2.6193447411060318E-10,2.64359793315331E-10,2.6678511252005883E-10,2.6921043172478666E-10,2.7163575092951448E-10,2.7406107013424231E-10,2.7648638933897013E-10,2.7891170854369796E-10,2.8133702774842578E-10,2.8376234695315361E-10,2.8618766615788144E-10,{"$f":"JH220+JH221-JH222","v":2.8861298536260926E-10},2.9103830456733709E-10,2.9346362377206491E-10,2.9588894297679274E-10,2.9831426218152057E-10,3.0073958138624839E-10,3.0316490059097622E-10,3.0559021979570404E-10,3.0801553900043187E-10,3.1044085820515969E-10,3.1286617740988752E-10,3.1529149661461535E-10,3.1771681581934317E-10,3.20142135024071E-10,3.2256745422879882E-10,3.2499277343352665E-10,3.2741809263825448E-10,3.298434118429823E-10,3.3226873104771013E-10,3.3469405025243795E-10,3.3711936945716578E-10,3.3954468866189361E-10,3.4197000786662143E-10,3.4439532707134926E-10,3.4682064627607708E-10,3.4924596548080491E-10,3.5167128468553273E-10,3.5409660389026056E-10,3.5652192309498839E-10,3.5894724229971621E-10,3.6137256150444404E-10,3.6379788070917186E-10,3.6622319991389969E-10,3.6864851911862752E-10,3.7107383832335534E-10,3.7349915752808317E-10,3.7592447673281099E-10,3.7834979593753882E-10,3.8077511514226664E-10,3.8320043434699447E-10,3.856257535517223E-10,3.8805107275645012E-10,3.9047639196117795E-10,3.9290171116590577E-10,3.953270303706336E-10,3.9775234957536143E-10,4.0017766878008925E-10,4.0260298798481708E-10,4.050283071895449E-10,4.0745362639427273E-10,4.0987894559900056E-10,4.1230426480372838E-10,4.1472958400845621E-10,4.1715490321318403E-10,4.1958022241791186E-10,4.2200554162263968E-10,4.2443086082736751E-10,4.2685618003209534E-10,4.2928149923682316E-10,4.3170681844155099E-10,4.3413213764627881E-10,4.3655745685100664E-10,4.3898277605573447E-10,4.4140809526046229E-10,{"$f":"LT220+LT221-LT222","v":4.4383341446519012E-10},4.4625873366991794E-10,4.4868405287464577E-10,4.511093720793736E-10,4.5353469128410142E-10,4.5596001048882925E-10,4.5838532969355707E-10,4.608106488982849E-10,4.6323596810301272E-10,4.656612873077405E-10,4.6808660651246827E-10,4.7051192571719605E-10,4.7293724492192382E-10,4.753625641266516E-10,4.7778788333137937E-10,4.8021320253610714E-10,4.8263852174083492E-10,4.8506384094556269E-10,4.8748916015029047E-10,4.8991447935501824E-10,4.9233979855974601E-10,4.9476511776447379E-10,4.9719043696920156E-10,4.9961575617392934E-10,5.0204107537865711E-10,5.0446639458338489E-10,5.0689171378811266E-10,5.0931703299284043E-10,5.1174235219756821E-10,5.1416767140229598E-10,5.1659299060702376E-10,5.1901830981175153E-10,5.214436290164793E-10,5.2386894822120708E-10,5.2629426742593485E-10,5.2871958663066263E-10,5.311449058353904E-10,5.3357022504011818E-10,5.3599554424484595E-10,5.3842086344957372E-10,5.408461826543015E-10,5.4327150185902927E-10,5.4569682106375705E-10,5.4812214026848482E-10,5.5054745947321259E-10,5.5297277867794037E-10,5.5539809788266814E-10,5.5782341708739592E-10,5.6024873629212369E-10,5.6267405549685147E-10,5.6509937470157924E-10,5.6752469390630701E-10,5.6995001311103479E-10,5.7237533231576256E-10,5.7480065152049034E-10,5.7722597072521811E-10,5.7965128992994588E-10,5.8207660913467366E-10,5.8450192833940143E-10,5.8692724754412921E-10,5.8935256674885698E-10,5.9177788595358476E-10,5.9420320515831253E-10,5.966285243630403E-10,{"$f":"OF220+OF221-OF222","v":5.9905384356776808E-10},6.0147916277249585E-10,6.0390448197722363E-10,6.063298011819514E-10,6.0875512038667917E-10,6.1118043959140695E-10,6.1360575879613472E-10,6.160310780008625E-10,6.1845639720559027E-10,6.2088171641031805E-10,6.2330703561504582E-10,6.2573235481977359E-10,6.2815767402450137E-10,6.3058299322922914E-10,6.3300831243395692E-10]
[]
[null,null,"Debt Service",null,null,null,null,null,null,null,{"$f":"K221+K215","v":0},{"$f":"L221+L215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20704.182024502017,20790.449449604108,20877.076322310793,20964.064140320421,21051.41440757176,21139.128634269975,21227.208336912765,21315.65503831657,21404.47026764289,21493.655560424737,21583.212458593174,310648.37598389032,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,309444.31251108454,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,308240.24903827877,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,307036.18556547299,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,305832.12209266721,15652.825146475092,15652.825146475092,15652.825146475092,15652.825146475092,{"$f":"BX221+BX215","v":15652.825146475092},304628.05861986143,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,303423.99514705566,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,302219.93167424988,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,301015.8682014441,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,299811.80472863832,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,298607.74125583254,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,297403.67778302677,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,296199.61431022099,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,294995.55083741521,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,293791.48736460943,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,292587.42389180366,2408.1269456115551,2408.1269456115551,{"$f":"EJ221+EJ215","v":2408.1269456115551},2408.1269456115551,2408.1269456115551,291383.36041899788,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,290179.2969461921,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"GV221+GV215","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"JH221+JH215","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"LT221+LT215","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"OF221+OF215","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12]
[]
[null,"Minimum Cash Balance"]
[null,null,"Next 6 month debt service",null,null,null,{"$f":"'General Assumptions'!G61","v":6},null,null,null,{"$f":"SUM(OFFSET(K225,0,1,1,$G$228))*OR(K211,K197)","v":0},{"$f":"SUM(OFFSET(L225,0,1,1,$G$228))*OR(L211,L197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125526.31497857907,126049.34129098982,126574.54687970229,127101.94082503438,127631.5322451387,128163.33029616011,417672.57764578046,416914.44834656594,416067.87234594754,415132.48111600289,414107.90459327638,412993.77117238141,411789.70769957558,410585.6442267698,409381.58075396402,408177.51728115825,406973.45380835253,405769.39033554675,404565.32686274091,403361.26338993513,402157.19991712936,400953.13644432358,399749.07297151786,398545.00949871208,397340.94602590625,396136.88255310047,394932.81908029469,393728.75560748891,392524.6921346832,391320.62866187742,390116.56518907158,388912.5017162658,387708.43824346003,386504.37477065425,385300.31129784853,384096.24782504275,382892.18435223692,381688.12087943114,380484.05740662536,379279.99393381958,378075.93046101386,{"$f":"SUM(OFFSET(BX225,0,1,1,$G$228))*OR(BX211,BX197)","v":376871.86698820809},375667.80351540225,374463.74004259647,373259.6765697907,372055.61309698492,370851.5496241792,369647.48615137342,368443.42267856759,367239.35920576181,366035.29573295603,364831.23226015031,363627.16878734453,362423.10531453876,361219.04184173292,360014.97836892714,358810.91489612137,357606.85142331565,356402.78795050987,355198.72447770409,353994.66100489825,352790.59753209248,351586.53405928676,350382.47058648098,349178.4071136752,347974.34364086943,346770.28016806359,345566.21669525787,344362.15322245209,343158.08974964631,341954.02627684054,340749.96280403476,339545.89933122892,338341.8358584232,337137.77238561743,335933.70891281165,334729.64544000587,333525.58196720009,332321.51849439432,331117.45502158854,329913.39154878276,328709.32807597698,327505.26460317121,326301.20113036543,325097.13765755965,323893.07418475387,322689.0107119481,321484.94723914232,320280.88376633654,319076.82029353076,317872.75682072499,316668.69334791921,315464.62987511343,314260.56640230765,313056.50292950188,311852.4394566961,310648.37598389032,309444.31251108454,308240.24903827877,307036.18556547299,305832.12209266721,304628.05861986143,303423.99514705566,302219.93167424988,301015.8682014441,{"$f":"SUM(OFFSET(EJ225,0,1,1,$G$228))*OR(EJ211,EJ197)","v":299811.80472863832},298607.74125583254,297403.67778302677,296199.61431022099,294995.55083741521,293791.48736460943,292587.42389180366,291383.36041899788,290179.2969461921,1.455191522836685E-11,1.455191522836685E-11,1.455191522836685E-11,1.455191522836685E-11,1.455191522836685E-11,1.455191522836685E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GV225,0,1,1,$G$228))*OR(GV211,GV197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(JH225,0,1,1,$G$228))*OR(JH211,JH197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(LT225,0,1,1,$G$228))*OR(LT211,LT197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(OF225,0,1,1,$G$228))*OR(OF211,OF197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shortfall in cash",null,null,null,null,null,null,null,{"$f":"MAX(K228-K232,0)","v":0},{"$f":"MAX(L228-L232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125526.31497857907,523.02631241075869,1048.2319011232321,1575.6258464553248,2105.2172665596445,2637.0153175810556,200601.20337849666,54992.346301164594,0,0,0,0,0,410585.6442267698,348778.78879805544,279137.49439424195,181341.81144197372,70546.847155871044,0,403361.26338993513,280197.28178905736,164478.16739703933,62217.671456292097,0,0,396136.88255310047,335163.38428834261,266397.98936192301,169621.90746140957,59914.839186356578,0,388912.5017162658,266889.98139415239,152278.85277488106,51062.958836306294,0,0,381688.12087943114,321573.68337200361,253709.88297010804,157978.58647180619,{"$f":"MAX(BX228-BX232,0)","v":49384.464521305752},0,374463.74004259647,253607.02778159006,140128.60348641564,39982.552083967312,0,0,367239.35920576181,308011.2419276255,241076.29872975469,146416.55394782693,38962.023134480929,0,360014.97836892714,240349.99506732839,128030.57775186014,28981.202843727311,0,0,352790.59753209248,294477.70356817066,228500.53624181333,134940.78042277019,28654.1696535261,0,345566.21669525787,227120.54575740721,115988.11120990675,18063.929853225476,0,0,338341.8358584232,280974.80464968516,215986.08125129732,123556.51662496955,18467.933615874266,0,331117.45502158854,213920.43580191373,104004.72706276143,7236.0342167439521,0,0,323893.07418475387,267504.37956760207,203536.61627870382,112269.30948347464,8410.7408880544244,0,316668.69334791921,200751.51993947261,92084.146804422664,0,0,0,309444.31251108454,254068.36635726836,191156.03186216697,101085.01905327765,0,0,302219.93167424988,187615.75734907726,{"$f":"MAX(EJ228-EJ232,0)","v":80230.301565966482},0,0,0,294995.55083741521,240668.81261628788,178848.43844567024,90009.836413280456,0,0,1.455191522836685E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GV228-GV232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JH228-JH232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(LT228-LT232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OF228-OF232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125526.31497857906,125526.31497857906,125526.31497857906,125526.31497857906,125526.31497857906,217071.3742672838,361922.10204540135,508339.04577394784,647501.8718918676,773368.44862409297,885319.07286616787,976775.33483369334,0,60602.791955908586,129040.02288691628,225631.6423663788,335222.5431796757,457141.29712915735,0,121959.91812807198,236474.96904728425,337531.40151522576,424510.89310222236,490866.06081676442,0,59769.434791952066,127330.76624556592,222902.78467327362,331405.78947552084,452171.67093021399,0,120818.45684930765,234225.52199577319,334237.35246154224,420238.67986985663,485714.68518086179,0,58910.374034621767,125570.11096371154,220097.34398920767,{"$f":"BW238","v":327487.40246690233},447075.4772780877,0,119652.64878820065,231927.00961056928,330868.99754021189,415866.38168941502,480436.74352101004,0,58024.053805330565,123754.9335303956,217210.6148395176,323461.08218005783,441844.80917420122,0,118460.91982879299,229576.27367145551,327421.58510678256,411387.64417484251,475024.27012534725,0,57108.830491116074,121881.93434466764,214237.62669090502,319320.17398734333,436471.31473952415,0,117241.60746504489,227169.97853973956,323890.09642361506,406795.75552114361,469468.85087788402,0,56162.967735932296,119947.62766151433,211173.12881503633,315057.64835132583,430946.17180172785,0,115992.95574686903,224704.60101321555,320269.23038642725,402083.62606490555,463761.59761516383,0,55184.631144346,117948.3309604385,208011.5742828619,310666.07940547634,425260.06102261669,0,114713.10993564082,222176.41959788499,316553.38737267139,397243.76666950766,457893.12100822257,0,54171.882681010422,115880.15370330602,204747.10303938956,306137.62230418442,419403.13748141163,0,113400.11085236685,{"$f":"EI238","v":219581.50316267184},312736.65216090484,392268.26586696581,451853.50188445323,0,53122.674748321551,113738.98544613342,201373.52400571742,301463.98927089135,413365.00062453712,0,112051.8889007142,216915.6989413987,308812.77586734155,387148.7656843834,445632.2608989898,496871.69503922103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Increase in cash - Trapped",null,null,null,null,null,null,null,{"$f":"K290","v":0},{"$f":"L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60602.791955908586,68437.230931007696,96591.619479462519,109590.90081329693,121918.75394948166,0,121959.91812807198,114515.05091921227,101056.43246794153,86979.491586996621,66355.167714542054,0,59769.434791952066,67561.33145361385,95572.018427707691,108503.00480224719,120765.88145469317,0,120818.45684930765,113407.06514646552,100011.83046576906,86001.327408314406,65476.005311005152,0,58910.374034621767,66659.736929089777,94527.233025496127,107390.05847769465,{"$f":"BX290","v":119588.07481118538},0,119652.64878820065,112274.36082236865,98941.987929642622,84997.384149203121,64570.36183159503,0,58024.053805330565,65730.879725065039,93455.681309121996,106250.46734054024,118383.72699414341,0,118460.91982879299,111115.35384266252,97845.311435327036,83966.059068059956,63636.625950504713,0,57108.830491116074,64773.103853551562,92355.692346237367,105082.54729643834,117151.14075218083,0,117241.60746504489,109928.37107469469,96720.117883875515,82905.659097528536,62673.095356740429,0,56162.967735932296,63784.659925582026,91225.501153522011,103884.51953628949,115888.52345040203,0,115992.95574686903,108711.64526634653,95564.629373211676,81814.395678478264,61677.971550258299,0,55184.631144346,62763.6998160925,90063.243322423397,102654.50512261447,114593.98161714038,0,114713.10993564082,107463.30966224418,94376.967774786404,80690.379296836283,60649.354338714918,0,54171.882681010422,61708.271022295601,88866.949336083548,101390.51926479487,113265.51517722719,0,113400.11085236685,106181.39231030499,{"$f":"EJ290","v":93155.148998232966},79531.613706060991,59585.236017487441,0,53122.674748321551,60616.310697811867,87634.53855958402,100090.46526517395,111901.01135364578,0,112051.8889007142,104863.8100406845,91897.07692594282,78335.989817041846,58483.495214606402,51239.434140231228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add : Increase in cash from Grace Period",null,null,null,null,null,null,null,{"$f":"K299","v":0},{"$f":"L299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125526.31497857906,0,0,0,0,91545.059288704739,144850.72777811752,146416.9437285465,139162.82611791979,125866.57673222534,111950.62424207487,91456.261967525468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction in Cash in repayment month",null,null,null,null,null,null,null,{"$f":"K283","v":0},{"$f":"L283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,976775.33483369334,0,0,0,0,0,457141.29712915735,0,0,0,0,0,490866.06081676442,0,0,0,0,0,452171.67093021399,0,0,0,0,0,485714.68518086179,0,0,0,0,{"$f":"BX283","v":0},447075.4772780877,0,0,0,0,0,480436.74352101004,0,0,0,0,0,441844.80917420122,0,0,0,0,0,475024.27012534725,0,0,0,0,0,436471.31473952415,0,0,0,0,0,469468.85087788402,0,0,0,0,0,430946.17180172785,0,0,0,0,0,463761.59761516383,0,0,0,0,0,425260.06102261669,0,0,0,0,0,457893.12100822257,0,0,0,0,0,419403.13748141163,0,0,{"$f":"EJ283","v":0},0,0,451853.50188445323,0,0,0,0,0,413365.00062453712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction after local debt reapyment",null,null,null,null,null,null,null,{"$f":"K284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496871.69503922103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: cash trapped to meet shortfall",null,null,null,null,null,null,null,{"$f":"K301","v":0},{"$f":"L301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K232+K233-K235+K234-K236+K237","v":0},{"$f":"L232+L233-L235+L234-L236+L237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125526.31497857906,125526.31497857906,125526.31497857906,125526.31497857906,125526.31497857906,217071.3742672838,361922.10204540135,508339.04577394784,647501.8718918676,773368.44862409297,885319.07286616787,976775.33483369334,0,60602.791955908586,129040.02288691628,225631.6423663788,335222.5431796757,457141.29712915735,0,121959.91812807198,236474.96904728425,337531.40151522576,424510.89310222236,490866.06081676442,0,59769.434791952066,127330.76624556592,222902.78467327362,331405.78947552084,452171.67093021399,0,120818.45684930765,234225.52199577319,334237.35246154224,420238.67986985663,485714.68518086179,0,58910.374034621767,125570.11096371154,220097.34398920767,327487.40246690233,{"$f":"BX232+BX233-BX235+BX234-BX236+BX237","v":447075.4772780877},0,119652.64878820065,231927.00961056928,330868.99754021189,415866.38168941502,480436.74352101004,0,58024.053805330565,123754.9335303956,217210.6148395176,323461.08218005783,441844.80917420122,0,118460.91982879299,229576.27367145551,327421.58510678256,411387.64417484251,475024.27012534725,0,57108.830491116074,121881.93434466764,214237.62669090502,319320.17398734333,436471.31473952415,0,117241.60746504489,227169.97853973956,323890.09642361506,406795.75552114361,469468.85087788402,0,56162.967735932296,119947.62766151433,211173.12881503633,315057.64835132583,430946.17180172785,0,115992.95574686903,224704.60101321555,320269.23038642725,402083.62606490555,463761.59761516383,0,55184.631144346,117948.3309604385,208011.5742828619,310666.07940547634,425260.06102261669,0,114713.10993564082,222176.41959788499,316553.38737267139,397243.76666950766,457893.12100822257,0,54171.882681010422,115880.15370330602,204747.10303938956,306137.62230418442,419403.13748141163,0,113400.11085236685,219581.50316267184,{"$f":"EJ232+EJ233-EJ235+EJ234-EJ236+EJ237","v":312736.65216090484},392268.26586696581,451853.50188445323,0,53122.674748321551,113738.98544613342,201373.52400571742,301463.98927089135,413365.00062453712,0,112051.8889007142,216915.6989413987,308812.77586734155,387148.7656843834,445632.2608989898,496871.69503922103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232+GV233-GV235+GV234-GV236+GV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232+JH233-JH235+JH234-JH236+JH237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232+LT233-LT235+LT234-LT236+LT237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232+OF233-OF235+OF234-OF236+OF237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Positive Balance test",null,null,null,null,{"$f":"AND(K240:OT240)","v":true},null,null,{"$f":"K238>=0","v":true},{"$f":"L238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Interest Income",null,null,null,null,{"$f":"'General Assumptions'!G63/12","v":5.8333333333333336E-3},null,null,{"$f":"K232*$H$242","v":0},{"$f":"L232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,732.2368373750445,732.2368373750445,732.2368373750445,732.2368373750445,732.2368373750445,1266.2496832258223,2111.2122619315078,2965.3111003480294,3777.0942527025613,4511.3159503072093,5164.3612583859795,5697.8561198632115,0,353.51628640946677,752.73346684034505,1316.1845804705431,1955.4648352147751,2666.6575665867513,0,711.43285574708659,1379.4373194424916,1968.9331755054836,2476.3135430962971,2863.3853547644594,0,348.65503628638709,742.76280309913454,1300.2662439274295,1933.2004386072049,2637.6680804262483,0,704.77433162096133,1366.3155449753438,1949.7178893589964,2451.3922992408307,2833.3356635550272,0,343.64384853529367,732.49231395498407,1283.9011732703782,{"$f":"BX232*$H$242","v":1910.3431810569305},2607.9402841221781,0,697.97378459783715,1352.9075560616541,1930.0691523179028,2425.8872265215878,2802.5476705392252,0,338.47364719776164,721.90377892730771,1267.061919897186,1886.8563127170041,2577.4280535161738,0,691.02203233462581,1339.1949297501571,1909.9592464562318,2399.7612576865813,2770.9749090645259,0,333.13484453151045,710.97795034389458,1249.7194890302794,1862.7010149261696,2546.0826693138911,0,683.90937687942858,1325.1582081484808,1889.3588958044213,2372.9752405400045,2738.5682967876569,0,327.61731179293838,699.69449469216693,1231.8432514210454,1837.8362820494008,2513.8526688434126,0,676.62557519006941,1310.7768392437574,1868.2371772541592,2345.4878187119493,2705.2759860884557,0,321.91034834201832,688.03193060255796,1213.400849983361,1812.2187965319454,2480.6836892985975,0,669.15980795790483,1296.0291143209959,1846.5614263405832,2317.2553055721282,2671.0432058812985,0,316.00264897256079,675.96756326928517,1194.3581010631058,1785.8027967744092,2446.5183019749011,0,661.50064663880664,{"$f":"EJ232*$H$242","v":1280.8921017822524},1824.2971376052783,2288.231550890634,2635.8120943259773,0,309.88226936520908,663.47741510244498,1174.6788900333518,1758.5399374135329,2411.2958369764665,0,653.63601858749951,1265.3415771581592,1801.4078592261592,2258.3677998255698,2599.521521910774,2898.4182210621229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IDC and Fee Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J250","v":0},{"$f":"K250","v":0},0,16.674092720675915,50.178792772740543,100.67172201904707,168.31161657095674,253.25833382634704,5445.9900209872567,15767.576291054549,31239.17366918271,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"BW250","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"EI250","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"GU250","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"JG250","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"LS250","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"OE250","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217]
[null,null,"Add: IDC",null,null,null,null,null,null,null,{"$f":"K177","v":0},0,16.674092720675915,33.504700052064628,50.492929246306524,67.639894551909677,84.946717255390297,5192.73168716091,10321.586270067291,15471.597378128161,20642.852282009782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Signing Fees",null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99380.073717609688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation on IDC"]
[null,null,"Less: Amortization ofSigning Fees"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K245+K246+K247-K248-K249","v":0},{"$f":"L245+L246+L247-L248-L249","v":0},16.674092720675915,50.178792772740543,100.67172201904707,168.31161657095674,253.25833382634704,5445.9900209872567,15767.576291054549,31239.17366918271,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"BX245+BX246+BX247-BX248-BX249","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"EJ245+EJ246+EJ247-EJ248-EJ249","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"GV245+GV246+GV247-GV248-GV249","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"JH245+JH246+JH247-JH248-JH249","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"LT245+LT246+LT247-LT248-LT249","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"OF245+OF246+OF247-OF248-OF249","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217]
[]
[]
[]
["Profit and loss Statement"]
[null,"Revenues",null,null,null,null,null,null,null,null,{"$f":"K89","v":0},0,0,0,0,0,0,0,0,0,0,65770.187090556472,70029.409431258537,77591.813093062636,105631.83366666238,118198.90665541703,130011.26223414743,131398.60054492205,132041.13105913554,123809.68973468395,109548.08310409664,94741.283982792098,73404.411378817967,65442.836512202019,69680.859903072167,77205.624060992326,105106.08418390945,117610.60848923969,129364.17175489516,130744.60502223756,131383.93754136021,123193.4656469414,109002.84171209068,94269.738811982301,73039.06383182772,65117.115219180167,69334.045171374659,76821.357164293615,104582.95145511242,117025.23839356759,128720.30196653646,130093.86455814513,130730.01499919938,122580.30862226257,108460.31408893518,93800.54061008367,72675.534688222033,64793.0151022317,68988.956601757964,76439.002836137603,104062.4224561952,116442.78179484367,128079.63683908763,129446.36295160663,130079.34715239287,121970.20339529833,107920.48672769271,93333.67769579099,72313.814897465592,64470.528092458713,68645.58560278907,76058.551557311323,103544.48422790496,115863.22419204624,{"$f":"BW89","v":127442.16042234923},128802.08408221947,129431.91780171043,121363.13477667811,107383.34618865246,92869.138445939156,71953.895454069338,64149.64616112371,68303.923625796189,75679.993855980705,103029.12387548956,115286.5511563279,126807.85684550897,128161.01190981534,128787.71082854834,120759.0876526316,106848.87909899541,92406.911295213591,71595.767397366202,63830.361319449752,67963.962164655823,75303.320307454749,102516.3285683764,114712.74833065628,126176.71031674648,127523.1304740608,128146.71019452819,120158.04698461259,106317.07215246168,91946.984735862512,71239.42181128799,63512.665618421481,67625.692755581054,74928.521533950974,102006.08553985307,114141.80142945674,125548.70512284034,126888.42389406011,127508.8999410977,119559.99780892457,105787.91210901921,91489.347317410444,70884.84982414353,63196.55114858735,67289.106976910858,74555.588204361818,101498.38208674949,113573.69623825657,124923.82562877679,126256.87636795966,126874.26418913328,118964.92523634821,105261.38579453397,91033.987646373047,70532.042608397707,62882.010039862631,66954.196448900388,74184.511034022478,100993.2055691217,113008.41861333125,124302.05627736042,125628.47217255468,126242.78713854466,118372.81445177051,{"$f":"EI89","v":104737.48010044209},90580.894385973457,70180.991380451684,62569.034461333467,66620.952833512361,73815.28078447959,100490.54340993699,112445.95448135209,123683.38158882692,125003.19566289771,125614.45306788164,117783.65071381617,104216.18198342352,90130.056255860123,69831.687400424285,62257.616621061919,66289.36783420945,73447.888263261353,99990.383094761026,111886.28983903618,123067.78616045769,124381.03127190909,124989.24633394257,117197.41935448037,103697.47846507722,89681.462031825897,69484.121971934306,61947.748765892014,65959.433195747799,73082.324323648616,99492.71217144611,111329.41075279744,122455.25466619634,123761.96350998954,124367.15137138503,128729.90015571192,114500.85079845597,99545.660218804536,77532.602067842934,69486.981739314884,74376.197046136833,82841.611549637149,113372.20447564695,127527.6526599271,141010.35803463013,143264.93740338238,144722.99593769241,136414.9844279298,121336.47085690696,105488.46594451173,82161.243743280982,73635.305554083287,78816.403567350993,87787.197347771158,120140.44514443148,135140.96360434781,149428.57698330426,151817.7531506737,153362.85675140918,144558.86281246849,128580.17261307166,111786.05298178861,87066.212063100902,78031.281375622319,{"$f":"GU89","v":83521.687287104971},93028.031130935589,127312.74500887563,143208.78384402706,158349.35766755257,160881.16596751276,162518.51116376414,153188.92499433918,136256.31825656636,118459.60152478059,92264.003533135139,82689.693854117446,88507.873127246363,98581.738995658292,134913.22611805931,151758.24726341851,167802.70266863395,170485.65813893112,172220.75168891135,162334.19580343581,144390.7243825497,125531.55621028952,97772.099488982814,87626.210272945653,93791.730746299101,104466.99930400169,142967.45059038419,160818.1076207459,177820.40570075388,180663.53172088365,182502.20913238829,172025.43283153168,153010.74881870818,133025.70160410868,103609.02488965215,92857.433241254548,99391.030939576638,110703.60550307327,151502.50658469659,170418.83525332459,188436.15854043807,191449.01717928975,193397.46233581513,182295.22987694183,162145.38263575116,140967.24219383876,109794.41062114231,98400.956532251381,105324.60540634255,117312.53269481652,160547.09940382626,180592.71955612299,199685.66433951497,202878.38851474822,204943.15447327512,193178.12656475892,171825.3476508678,149382.88715721841,116349.05951950492,104275.42425499854,111612.41008502827,124316.0081799715,170131.64803694189,191373.97757822229,{"$f":"JG89","v":211606.75770280292},214990.08526011705,217178.11629050755,204710.72451133991,182083.19975207179,158300.94019106519,123295.01633543594,110500.59355872363,118275.59226951878,131737.58621346002,180288.38746541715,202798.86910240719,224239.53193435087,227824.84176126221,230143.49670139269,216931.81042373044,192953.43839093592,167751.39470293929,130655.64187570408,117097.40108053229,125336.56173223296,139602.22722261475,191051.47707628499,214905.81859492828,237626.47388018999,241425.82417577645,243882.9011809559,229882.48654803872,204472.62261196674,177766.03468568434,138455.69157077061,124088.03336000325,132819.06609320221,147936.38175468057,202457.11554789852,227735.54443557802,251812.60682110186,255838.77565042401,258442.53842033478,243606.3089054841,216679.49400884978,188378.54161410578,146721.39873284023,131496.00145748406,140748.27068862924,156768.07943592255,214543.6625941848,241331.19586271202,266845.64189598506,271112.17016557779,273871.37573694676,258149.43378104171,229615.10702109715,199624.60772330617,155480.56278435938,0,0,0,0,0,0,0,0,0,{"$f":"LS89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,0,7476.4583933655285,7831.200921171464,7836.8341105557029,7842.4969400602849,7848.1895656424622,7853.9121440800855,7859.6648329759228,7865.4477907620003,7871.2611767039634,7877.1051509054669,7882.9798743125803,7888.8855087182237,7894.822216766619,8268.9414955440789,8274.940842238293,8280.9717556606738,8287.034401905692,8293.128947941761,8299.2555616158279,8305.414411658001,8311.6056676861917,8317.8295002107934,8324.0860806393684,8330.3755812813779,8336.6981753529199,8731.2532154660657,8737.6425196954042,8744.0654424902386,8750.5221607411841,8757.0128522695977,8763.5376958324796,8770.0968711273927,8776.6905587974161,8783.3189404361165,8789.98219859255,8796.6805167762905,8803.4140794624818,9219.521809805894,9226.3264188101402,9233.1668315866391,9240.0432365238958,9246.9558230016555,9253.9047813961242,9260.8903030852071,9267.9125804537816,9274.9718068989987,9282.0681768355989,9289.2018857012827,9296.3731299620777,9735.2115681673149,9742.4584767568358,9749.7435163638074,9757.0668876219861,{"$f":"BW95","v":9764.4287922208023},9771.8294329109103,9779.2690135097837,9786.7477389073156,9794.2658150714706,9801.8234490539508,9809.4208489959037,9817.0582241336488,10279.869820465618,10287.587778113459,10295.346345294882,10303.145735684842,10310.98616408258,10318.867846417546,10326.790999755347,10334.755842303719,10342.762593418543,10350.811473609885,10358.902704548063,10367.036509069763,10855.131673539752,10863.351298434702,10871.614172482919,10879.920523248225,10888.270579491817,10896.664571178555,10905.102729483313,10913.585286797328,10922.112476734617,10930.684534138396,10939.301695087557,10947.964196903167,11462.725019648768,11471.47892016189,11480.278881023241,11489.125144588294,11498.017954487717,11506.957555634093,11515.944194228659,11524.978117768087,11534.059575051298,11543.188816186324,11552.36609259718,11561.591657030805,12104.475832564862,12113.798736611338,12123.170694928676,12132.591965625457,12142.062808168343,12151.583483389235,12161.154253492448,12170.775382061938,12180.447134068558,12190.169775877359,12199.943575254922,12209.768801376733,12782.313767889947,12792.242660699443,12802.223796307409,12812.257449599481,12822.343896907656,12832.483416017905,12842.676286177826,12852.922788104333,{"$f":"EI95","v":12863.223203991383},12873.577817517758,12883.986913854862,12894.450779674589,13498.278085190828,13508.852356032941,13519.482265455426,13530.168106211482,13540.910172594688,13551.708760447102,13562.564167167418,13573.476691719148,13584.446634638858,13595.474298044446,13606.559985643462,13617.704002741471,14254.523910573043,14265.785509019892,14277.106362554838,14288.486782960037,14299.927083658151,14311.427579720974,14322.98858787811,14334.610426525702,14346.293415735194,14358.037877262144,14369.844134555096,14381.712512764478,15053.328859398627,15065.322461744523,15077.379170759239,15089.499318490776,15101.683238734267,15113.931267041175,15126.243740728525,15138.620998888209,15151.063382396318,15163.571233922519,15176.144897939514,15188.784720732503,15897.100040001944,15909.873226500322,15922.713621600995,15935.621578935083,15948.5974539944,15961.641604141256,15974.754388618283,15987.93616855835,16001.187306994483,16014.508168869888,16027.899121047987,16041.360532322522,16788.381460474007,16801.984904094781,16815.659924877,16829.406899437799,16843.226206375974,16857.118226282375,16871.083341750411,16885.121937386579,16899.234399821064,16913.421117718372,16927.682481788044,16942.018884795427,{"$f":"GU95","v":17729.861861873749},17744.349529329869,17758.913426462932,17773.553954370189,17788.271516259341,17803.066517459658,17817.939365433118,17832.890469785638,17847.92024227836,17863.029096838993,17878.217449573196,17893.485718776057,18724.383002588023,18739.812368428793,18755.322918875507,18770.915081096733,18786.589284508682,18802.345960787021,18818.185543878753,18834.108470014187,18850.115177718937,18866.206107826012,18882.381703487939,18898.642410188982,19774.948420006243,19791.380694626667,19807.899430852412,19824.50508361802,19841.198110251746,19857.978970488177,19874.848126480872,19891.806042815108,19908.853186520668,19925.990027084699,19943.217036464652,19960.534689101267,20884.732697203926,20902.233069674676,20919.825523755095,20937.510543950466,20955.288617315386,20973.160233467184,20991.125884599402,21009.186065495367,21027.341273541788,21045.592008742482,21063.93877373213,21082.382073790122,22057.09126394851,22075.729160629857,22094.465124225506,22113.299670733577,22132.233318867213,22151.266590068877,22170.400008524692,22189.634101178894,22208.969397748333,22228.406430737072,22247.945735451045,22267.587850012809,23295.570763054711,23315.420123020347,23335.37392424971,23355.432716280808,{"$f":"JG95","v":23375.597051543133},23395.867485372903,23416.244576028344,23436.72888470507,23457.320975551524,23478.021415684532,23498.830775204915,23519.74962721319,24603.920014931751,24625.059583295151,24646.310381604428,24667.672995117544,24689.148012171918,24710.736024200625,24732.437625748673,24754.25341448938,24776.183991240854,24798.229959982506,24820.391927871715,24842.670505260532,25986.101615087053,26008.615255394074,26031.247355593448,26053.998538984917,26076.869432147829,26099.860664958404,26122.972870607071,26146.206685615929,26169.562749856246,26193.041706566106,26216.644202368116,26240.370887287201,26264.222414768537,26288.199441695517,26312.302628407851,26336.532638719767,26360.890139938267,26385.375802881525,26409.99030189736,26434.734314881789,26459.608523297728,26484.613612193731,26509.75027022287,26535.019189661696,26560.42106642932,26585.95660010655,26611.626493955191,26637.431454937378,26663.372193735078,26689.449424769653,26715.663866221512,26742.016240049932,26768.50727201291,26795.137691687152,26821.908232488182,0,0,0,0,0,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,null,null,{"$f":"K255-K256","v":0},{"$f":"L255-L256","v":0},0,0,0,0,0,0,0,0,0,58293.728697190942,62198.208510087075,69754.978982506931,97789.336726602094,110350.71708977457,122157.35009006735,123538.93571194613,124175.68326837354,115938.42855797999,101670.97795319118,86858.304108479511,65515.525870099744,57548.014295435401,61411.918407528086,68930.683218754028,96825.112428248773,109323.574087334,121071.0428069534,122445.34946062174,123078.52312970221,114881.85997925521,100685.01221187989,85945.65273134294,64708.688250546344,56780.417043827249,60602.791955908593,68083.714644598207,95838.886012622184,108274.71623282641,119963.28911426685,121330.32686231265,121959.91812807199,113803.61806346515,99676.99514849906,85010.558411491118,63878.854171445739,55989.601022769217,59769.434791952066,67212.676417327457,94829.255624608559,107202.73855831978,118832.68101608597,120192.45817021051,120818.45684930767,112702.29081484456,98645.514920793707,84051.609518955389,63024.613011764312,55174.154962496636,58910.374034621753,66316.093080554492,93794.740711541148,106106.15730442425,117677.73163012843,{"$f":"BX255-BX256","v":119030.25464930857},119652.64878820065,111576.38703777079,97589.08037358099,83067.314996885209,62144.474605073432,54332.587936990065,58024.053805330572,65392.406077867243,92733.777530194682,104983.40542064306,116496.87068142639,117842.14406339779,118460.91982879299,110424.33181032789,96506.116505576865,82056.099821603711,61236.864692818141,53463.324810379985,57108.830491116067,64439.969009020046,91644.714395893476,103832.82780740806,115288.43973725467,116626.46590288225,117241.60746504487,109244.46169781526,95394.959675727063,81016.300201724109,60300.120116200429,52564.701421518315,56162.967735932289,63457.042613789083,90525.806658829824,102652.67628486844,114050.68716835263,115381.46633842602,115992.95574686903,108035.01969115649,94253.852533967904,79946.158501224127,59332.483731546352,51634.959491556547,55184.631144346,62441.789467750481,89375.21139182082,101441.10427263111,112781.76282060845,114105.29288457043,114713.10993564082,106794.14985428627,93080.938660465414,78843.817870495695,58332.099033142789,50672.241238485898,54171.882681010436,61392.268373323037,88190.981772814281,100196.16116373177,111479.71238045277,112795.98875653678,113400.11085236684,105519.89166366617,91874.256896450708,{"$f":"EJ255-EJ256","v":77707.316568455703},57297.004466596823,49674.583681658878,53122.674748321529,60306.428428446648,86971.061144481559,98915.786375140611,110142.47141623223,111451.4869024506,112051.88890071421,104210.17402209702,90631.735348784656,76534.581957815681,56225.127414780822,48639.91261832045,52034.843923636407,59182.102754241459,85713.276732206185,97597.80305607614,108767.85907679953,110069.60369218812,110666.25774606447,102862.80892795467,89351.185049342021,75323.424154563749,55114.27783737921,47566.036253127539,50906.10433634917,58017.001861904093,84415.333000686864,96239.911434306661,107353.57142746207,108648.03224294836,109240.9076306565,113591.27915682372,99349.787416059655,84382.088984882022,62356.45716990342,54298.197018582381,58479.097006134893,66931.738323136829,97449.490854045958,111592.03108099202,125061.76058063573,127303.29579924112,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641844,66133.344622232995,57593.945021760766,62028.02210687699,70985.21244367637,103324.78521955447,118311.55670491001,132585.35077692827,134960.63492439131,136491.77340965878,127673.74087508192,111680.9382132506,94872.631864070237,70138.529581312861,61089.262490826892,65791.825425231218,{"$f":"GV255-GV256","v":75283.681601605727},109553.83158241271,125435.22988965687,140561.08615129322,143078.09945005309,144700.57179833102,135356.03452455354,118408.398014288,100596.5724279416,74385.78608356195,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412526,151683.31217814409,153402.56614503259,143500.08733342163,125540.60920483076,106665.3501024635,78889.717785494868,68727.567862756667,74016.782326292858,84675.618609375015,123159.55115953178,140993.60253712788,157979.20759050213,160805.55275039547,162627.36100590741,152133.62678871659,133101.89563218752,113099.71157702398,83665.807853187493,72896.898552153289,78506.298242372708,89801.372433398588,130582.6810609415,149481.32470937414,167480.86992312269,170475.85694582257,172406.33645121573,161286.04381144646,141118.04136220936,119921.65018509628,88730.471847410168,77318.574458461255,83267.514142394037,95236.803534186663,138452.63427960075,158479.41988538942,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246358001,149616.37825311947,127154.48072648134,94101.113784053887,82007.836404985719,88316.839321973559,101000.58805695115,146796.27411269216,168018.54486194148,188231.16065125979,{"$f":"JH255-JH256","v":191594.21777474415},193761.8717144792,181273.99562663483,158625.87877652026,134822.91877538065,99796.185560231024,86980.843931510433,93671.672254587029,107112.52663016487,155642.07708381274,178131.19610728964,199550.38392217897,203114.10573706159,205411.05907564401,192177.55700924105,168177.25439969506,142953.16474295678,105835.24994783237,92254.730575271766,99350.460117145907,113593.61196722067,165020.22972069154,188851.82005594336,211549.60444804217,215325.96351081805,217759.92831034883,203736.27986242279,178303.0598621105,151572.99297911822,112239.04736840249,97847.662472716038,106554.84367843368,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116358,229453.39984754249,232032.54811843741,217171.57459060231,190219.88548555205,161893.92800191205,120211.64846261736,104960.98226782237,114187.84962219992,130182.122835816,187932.0361002296,214693.76440777464,240182.26970224996,244422.72074080814,247155.71187072527,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187121,0,0,0,0,0,0,0,0,0,0,{"$f":"LT255-LT256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF255-OF256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation without IDC",null,null,null,null,null,null,null,null,{"$f":"K133","v":0},0,0,0,0,0,0,0,0,0,0,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,{"$f":"BW133","v":64700.568826568793},64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826568793,64700.568826556206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation on IDC"]
[null,"Amortization Signing fees"]
[null,null,"EBIT",null,null,null,null,null,null,null,{"$f":"K257-K258-K259-K260","v":0},{"$f":"L257-L258-L259-L260","v":0},0,0,0,0,0,0,0,0,0,-6406.8401293778516,-2502.3603164817177,5054.4101559381379,33088.767900033301,45650.148263205774,57456.78126349856,58838.366885377342,59475.114441804748,51237.859731411198,36970.409126622384,22157.735281910718,814.95704353095061,-7152.5545311333917,-3288.6504190407068,4230.1143921852345,32124.543601679979,44623.005260765203,56370.473980384602,57744.78063405295,58377.954303133418,50181.291152686419,35984.443385311097,21245.083904774147,8.1194239775504684,-7920.1517827415446,-4097.7768706602001,3383.1458180294139,31138.317186053391,43574.147406257616,55262.720287698059,56629.758035743856,57259.3493015032,49103.049236896361,34976.426321930267,20309.989584922325,-821.7146551230544,-8710.9678037995764,-4931.1340346167271,2512.1075907586637,30128.686798039766,42502.169731750982,54132.112189517182,55491.889343641713,56117.888022738873,48001.721988275764,33944.946094224913,19351.040692386596,-1675.9558148044816,-9526.4138640721576,-5790.1947919470404,1615.524253985699,29094.171884972355,41405.588477855461,52977.162803559637,{"$f":"BX257-BX258-BX259-BX260","v":54329.685822739775},54952.079961631855,46875.818211202,32888.511547012196,18366.746170316415,-2556.0942214953611,-10367.980889578728,-6676.5150212382214,691.8372512984497,28033.208703625889,40282.836594074266,51796.301854857593,53141.575236828998,53760.351002224197,45723.762983759094,31805.547679008072,17355.530995034918,-3463.7041337506525,-11237.244016188808,-7591.7383354527265,-260.59981754874752,26944.145569324683,39132.258980839266,50587.870910685873,51925.897076313457,52541.038638476079,44543.892871246469,30694.39084915827,16315.731375155316,-4400.4487103683641,-12135.867405050478,-8537.6010906365045,-1243.5262127797105,25825.237832261031,37952.107458299652,49350.118341783833,50680.897511857227,51292.38692030024,43334.450864587692,29553.28370739911,15245.589674655334,-5368.0850950098538,51634.959491556547,55184.631144346,62441.789467750481,89375.21139182082,101441.10427263111,112781.76282060845,114105.29288457043,114713.10993564082,106794.14985428627,93080.938660465414,78843.817870495695,58332.099033142789,50672.241238485898,54171.882681010436,61392.268373323037,88190.981772814281,100196.16116373177,111479.71238045277,112795.98875653678,113400.11085236684,105519.89166366617,91874.256896450708,{"$f":"EJ257-EJ258-EJ259-EJ260","v":77707.316568455703},57297.004466596823,49674.583681658878,53122.674748321529,60306.428428446648,86971.061144481559,98915.786375140611,110142.47141623223,111451.4869024506,112051.88890071421,104210.17402209702,90631.735348784656,76534.581957815681,56225.127414780822,48639.91261832045,52034.843923636407,59182.102754241459,85713.276732206185,97597.80305607614,108767.85907679953,110069.60369218812,110666.25774606447,102862.80892795467,89351.185049342021,75323.424154563749,55114.27783737921,47566.036253127539,50906.10433634917,58017.001861904093,84415.333000686864,96239.911434306661,107353.57142746207,108648.03224294836,109240.9076306565,113591.27915682372,99349.787416059655,84382.088984882022,62356.45716990342,54298.197018582381,58479.097006134893,66931.738323136829,97449.490854045958,111592.03108099202,125061.76058063573,127303.29579924112,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641844,66133.344622232995,57593.945021760766,62028.02210687699,70985.21244367637,103324.78521955447,118311.55670491001,132585.35077692827,134960.63492439131,136491.77340965878,127673.74087508192,111680.9382132506,94872.631864070237,70138.529581312861,61089.262490826892,65791.825425231218,{"$f":"GV257-GV258-GV259-GV260","v":75283.681601605727},109553.83158241271,125435.22988965687,140561.08615129322,143078.09945005309,144700.57179833102,135356.03452455354,118408.398014288,100596.5724279416,74385.78608356195,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412526,151683.31217814409,153402.56614503259,143500.08733342163,125540.60920483076,106665.3501024635,78889.717785494868,68727.567862756667,74016.782326292858,84675.618609375015,123159.55115953178,140993.60253712788,157979.20759050213,160805.55275039547,162627.36100590741,152133.62678871659,133101.89563218752,113099.71157702398,83665.807853187493,72896.898552153289,78506.298242372708,89801.372433398588,130582.6810609415,149481.32470937414,167480.86992312269,170475.85694582257,172406.33645121573,161286.04381144646,141118.04136220936,119921.65018509628,88730.471847410168,77318.574458461255,83267.514142394037,95236.803534186663,138452.63427960075,158479.41988538942,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246358001,149616.37825311947,127154.48072648134,94101.113784053887,82007.836404985719,88316.839321973559,101000.58805695115,146796.27411269216,168018.54486194148,188231.16065125979,{"$f":"JH257-JH258-JH259-JH260","v":191594.21777474415},193761.8717144792,181273.99562663483,158625.87877652026,134822.91877538065,99796.185560231024,86980.843931510433,93671.672254587029,107112.52663016487,155642.07708381274,178131.19610728964,199550.38392217897,203114.10573706159,205411.05907564401,192177.55700924105,168177.25439969506,142953.16474295678,105835.24994783237,92254.730575271766,99350.460117145907,113593.61196722067,165020.22972069154,188851.82005594336,211549.60444804217,215325.96351081805,217759.92831034883,203736.27986242279,178303.0598621105,151572.99297911822,112239.04736840249,97847.662472716038,106554.84367843368,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116358,229453.39984754249,232032.54811843741,217171.57459060231,190219.88548555205,161893.92800191205,120211.64846261736,104960.98226782237,114187.84962219992,130182.122835816,187932.0361002296,214693.76440777464,240182.26970224996,244422.72074080814,247155.71187072527,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187121,0,0,0,0,0,0,0,0,0,0,{"$f":"LT257-LT258-LT259-LT260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF257-OF258-OF259-OF260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest expense on Debt fund",null,null,null,null,null,null,null,null,{"$f":"K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25416.378653650587,24972.982534567011,24521.221915837355,24064.472301304901,23643.383335128474,23285.756859795682,22994.382684905886,24041.050722031727,2143.6978602256067,1773.8015962668671,1367.3535766818134,830.79616329690464,234.09621833063042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS186","v":0},0,0,0,0,0,0,0,0,0,0,1.5735145522808447E-28,3.1470291045616893E-28,4.7390555927517211E-28,6.3310820809417519E-28,7.9416205050409694E-28,9.5521589291401868E-28,1.1162697353239405E-27,1.2791747713247809E-27,1.4420798073256215E-27,1.6068360369173803E-27,1.7715922665091393E-27,1.9363484961008984E-27,2.102955919283576E-27,2.2695633424662535E-27,2.4380219592398498E-27,2.6064805760134461E-27,2.7749391927870424E-27,2.9452490031515571E-27,3.1155588135160718E-27,3.287719817471506E-27,3.4598808214269387E-27,3.6338930189732913E-27,3.8079052165196438E-27,3.9819174140659957E-27,4.1577808052032673E-27,4.3336441963405383E-27,4.5113587810687276E-27,4.689073365796917E-27,4.8686391441160254E-27,5.0482049224351338E-27,5.2277707007542423E-27,5.4091876726642684E-27,5.5906046445742953E-27,5.7738728100752405E-27,5.9571409755761864E-27,6.1422603346680494E-27,6.327379693759913E-27,6.5143502464426964E-27,6.7013207991254784E-27,6.8901425453991803E-27,7.0789642916728821E-27,7.2696372315375024E-27,7.460310171402124E-27,7.6509831112667443E-27,7.8435072447222829E-27,8.0360313781778201E-27,8.2304067052242771E-27,8.4247820322707342E-27,8.621008552908111E-27,8.817235073545485E-27,9.0153127877737802E-27,9.2133905020020769E-27,9.4133194098212891E-27,{"$f":"OE186","v":9.6132483176405042E-27},9.8150284190506348E-27,1.0016808520460765E-26,1.0220439815461816E-26,1.0424071110462866E-26,1.0629553599054835E-26,1.0835036087646807E-26,1.1042369769829694E-26,1.1249703452012583E-26,1.145888832778639E-26,1.1668073203560197E-26,1.1879109272924921E-26,1.2090145342289645E-26,1.230303260524529E-26,1.2515919868200932E-26,1.2730658324747494E-26]
[null,"Interest on Local banks fund",null,null,null,null,null,null,null,null,{"$f":"K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20704.182024502017,20790.449449604108,20877.076322310793,20964.064140320421,21051.41440757176,21139.128634269975,21227.208336912765,21315.65503831657,21404.47026764289,21493.655560424737,21583.212458593174,21673.142510503978,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,15652.825146475092,15652.825146475092,15652.825146475092,{"$f":"BW217","v":15652.825146475092},15652.825146475092,15652.825146475092,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,2408.1269456115551,{"$f":"EI217","v":2408.1269456115551},2408.1269456115551,2408.1269456115551,2408.1269456115551,2408.1269456115551,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"GU217","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"JG217","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"LS217","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"OE217","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12]
[null,"Interest Income from cash balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,732.2368373750445,732.2368373750445,732.2368373750445,732.2368373750445,732.2368373750445,1266.2496832258223,2111.2122619315078,2965.3111003480294,3777.0942527025613,4511.3159503072093,5164.3612583859795,5697.8561198632115,0,353.51628640946677,752.73346684034505,1316.1845804705431,1955.4648352147751,2666.6575665867513,0,711.43285574708659,1379.4373194424916,1968.9331755054836,2476.3135430962971,2863.3853547644594,0,348.65503628638709,742.76280309913454,1300.2662439274295,1933.2004386072049,2637.6680804262483,0,704.77433162096133,1366.3155449753438,1949.7178893589964,2451.3922992408307,2833.3356635550272,0,343.64384853529367,732.49231395498407,1283.9011732703782,{"$f":"BX242","v":1910.3431810569305},2607.9402841221781,0,697.97378459783715,1352.9075560616541,1930.0691523179028,2425.8872265215878,2802.5476705392252,0,338.47364719776164,721.90377892730771,1267.061919897186,1886.8563127170041,2577.4280535161738,0,691.02203233462581,1339.1949297501571,1909.9592464562318,2399.7612576865813,2770.9749090645259,0,333.13484453151045,710.97795034389458,1249.7194890302794,1862.7010149261696,2546.0826693138911,0,683.90937687942858,1325.1582081484808,1889.3588958044213,2372.9752405400045,2738.5682967876569,0,327.61731179293838,699.69449469216693,1231.8432514210454,1837.8362820494008,2513.8526688434126,0,676.62557519006941,1310.7768392437574,1868.2371772541592,2345.4878187119493,2705.2759860884557,0,321.91034834201832,688.03193060255796,1213.400849983361,1812.2187965319454,2480.6836892985975,0,669.15980795790483,1296.0291143209959,1846.5614263405832,2317.2553055721282,2671.0432058812985,0,316.00264897256079,675.96756326928517,1194.3581010631058,1785.8027967744092,2446.5183019749011,0,661.50064663880664,{"$f":"EJ242","v":1280.8921017822524},1824.2971376052783,2288.231550890634,2635.8120943259773,0,309.88226936520908,663.47741510244498,1174.6788900333518,1758.5399374135329,2411.2958369764665,0,653.63601858749951,1265.3415771581592,1801.4078592261592,2258.3677998255698,2599.521521910774,2898.4182210621229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loss on Currency Translation",null,null,null,null,null,null,null,null,{"$f":"K191","v":0},0,0,0,0,0,0,0,0,0,0,0,306955.70628558204,0,0,0,0,0,0,0,0,0,0,0,270885.07855810452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,null,null,null,null,{"$f":"K261-K262-K263-K265+K264","v":0},{"$f":"L261-L262-L263-L265+L264","v":0},0,0,0,0,0,0,0,0,0,-6406.8401293778516,-309458.06660206377,5054.4101559381379,33088.767900033301,45650.148263205774,57456.78126349856,33421.988231726755,34502.131907237737,26716.637815573842,12905.936825317483,-1485.6480532177557,-22470.799816264731,-30146.937216039278,-298214.77969917696,-17885.528655167345,10292.529393184048,23110.812199147636,35307.850514142323,37191.506845525604,38505.075352089269,31065.295077705163,17634.099447342556,3617.7078898338182,-16974.220186139977,-24339.002982948739,-20073.063261300966,-17085.933219668786,11022.754434764658,23857.801835399761,36109.8258304704,38116.14383326043,39456.927830391745,29838.033672003938,16422.843612784931,2424.4113394723936,-18117.797044509993,-25499.669825595702,-21332.764244744692,-15548.844501327982,12416.389742239508,25183.980442763474,37371.426341357961,39364.137690162272,40694.604011078474,31144.833368994896,17792.831806565006,3860.467618081072,-16583.126544726354,-23931.910184112196,-19813.747747672882,-14037.300892489393,13784.990587032557,26485.25564533535,38608.238830354923,{"$f":"BX261-BX262-BX263-BX265+BX264","v":40587.203857321612},41907.195099278935,32427.056537532684,19137.723657940718,5270.892052708753,-15074.786742846774,-22390.855336726458,-18322.729024368313,-12552.860949565091,15126.98414996011,27760.042172138033,39818.665573891238,41783.733348682465,43093.080854876833,33683.128255701326,20455.934983284929,6654.0911967273087,-13594.379615352187,-20878.117486559997,-16861.398154445968,-11097.171072800738,16440.709158604201,29006.66567593117,41001.01914446416,42952.026835987635,44250.550052537976,34911.385088800256,21745.792443591487,8008.3818008575818,-12143.597597010157,-19395.399946956688,-15431.540576295061,-9671.970522420148,17724.410834413535,30223.357643351384,42153.517283564441,44090.289484266192,45377.795279503218,36110.070027753027,23005.528445754517,9331.9856770644292,-10724.228754590356,46756.066473433835,50665.526293599789,56421.472103721593,83676.80437613395,96108.818839204789,107974.84630656292,109897.19431707349,111173.47626091054,101977.89596306316,88933.844577200201,75323.593093593576,55362.40656826026,48173.242652834917,52026.671995668628,57780.077954905704,84894.794003369505,97259.938308583718,109061.88006309854,110969.60113489386,112234.4387359244,103111.76471805462,90127.630597477953,{"$f":"EJ261-EJ262-EJ263-EJ265+EJ264","v":76580.081724626405},56713.174658590549,49554.688286937955,53350.359897035953,59102.364955640871,86076.879941040985,98375.20031743728,110113.08683345981,112005.96336705836,113259.1212648849,104210.17402209702,91285.37136737215,77799.923534973845,58026.535274006979,50898.280418146023,54634.365445547184,62080.520975303582,85713.276732206185,97597.80305607614,108767.85907679953,110069.60369218812,110666.25774606447,102862.80892795467,89351.185049342021,75323.424154563749,55114.27783737921,47566.036253127539,50906.10433634917,58017.001861904093,84415.333000686864,96239.911434306661,107353.57142746207,108648.03224294836,109240.9076306565,113591.27915682372,99349.787416059655,84382.088984882022,62356.45716990342,54298.197018582381,58479.097006134893,66931.738323136829,97449.490854045958,111592.03108099202,125061.76058063573,127303.29579924112,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641844,66133.344622232995,57593.945021760766,62028.02210687699,70985.21244367637,103324.78521955447,118311.55670491001,132585.35077692827,134960.63492439131,136491.77340965878,127673.74087508192,111680.9382132506,94872.631864070237,70138.529581312861,61089.262490826892,65791.825425231218,{"$f":"GV261-GV262-GV263-GV265+GV264","v":75283.681601605727},109553.83158241271,125435.22988965687,140561.08615129322,143078.09945005309,144700.57179833102,135356.03452455354,118408.398014288,100596.5724279416,74385.78608356195,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412526,151683.31217814409,153402.56614503259,143500.08733342163,125540.60920483076,106665.3501024635,78889.717785494868,68727.567862756667,74016.782326292858,84675.618609375015,123159.55115953178,140993.60253712788,157979.20759050213,160805.55275039547,162627.36100590741,152133.62678871659,133101.89563218752,113099.71157702398,83665.807853187493,72896.898552153289,78506.298242372708,89801.372433398588,130582.6810609415,149481.32470937414,167480.86992312269,170475.85694582257,172406.33645121573,161286.04381144646,141118.04136220936,119921.65018509628,88730.471847410168,77318.574458461255,83267.514142394037,95236.803534186663,138452.63427960075,158479.41988538942,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246358001,149616.37825311947,127154.48072648134,94101.113784053887,82007.836404985719,88316.839321973559,101000.58805695115,146796.27411269216,168018.54486194148,188231.16065125979,{"$f":"JH261-JH262-JH263-JH265+JH264","v":191594.21777474415},193761.8717144792,181273.99562663483,158625.87877652026,134822.91877538065,99796.185560231024,86980.843931510433,93671.672254587029,107112.52663016487,155642.07708381274,178131.19610728964,199550.38392217897,203114.10573706159,205411.05907564401,192177.55700924105,168177.25439969506,142953.16474295678,105835.24994783237,92254.730575271766,99350.460117145907,113593.61196722067,165020.22972069154,188851.82005594336,211549.60444804217,215325.96351081805,217759.92831034883,203736.27986242279,178303.0598621105,151572.99297911822,112239.04736840249,97847.662472716038,106554.84367843368,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116358,229453.39984754249,232032.54811843741,217171.57459060231,190219.88548555205,161893.92800191205,120211.64846261736,104960.98226782237,114187.84962219992,130182.122835816,187932.0361002296,214693.76440777464,240182.26970224996,244422.72074080814,247155.71187072527,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187121,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,{"$f":"LT261-LT262-LT263-LT265+LT264","v":-2.4253192047278085E-12},-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278089E-12,-2.4253192047278089E-12,-2.4253192047278093E-12,-2.4253192047278093E-12,-2.4253192047278093E-12,-2.4253192047278097E-12,-2.4253192047278097E-12,-2.4253192047278101E-12,-2.4253192047278101E-12,-2.4253192047278101E-12,-2.4253192047278105E-12,-2.4253192047278105E-12,-2.4253192047278109E-12,-2.4253192047278109E-12,-2.4253192047278109E-12,-2.4253192047278113E-12,-2.4253192047278113E-12,-2.4253192047278117E-12,-2.4253192047278117E-12,-2.4253192047278121E-12,-2.4253192047278121E-12,-2.4253192047278121E-12,-2.4253192047278125E-12,-2.4253192047278125E-12,-2.4253192047278129E-12,-2.4253192047278129E-12,-2.4253192047278133E-12,-2.4253192047278133E-12,-2.4253192047278133E-12,-2.4253192047278138E-12,-2.4253192047278138E-12,-2.4253192047278142E-12,-2.4253192047278142E-12,-2.4253192047278146E-12,-2.4253192047278146E-12,-2.425319204727815E-12,-2.425319204727815E-12,-2.4253192047278154E-12,-2.4253192047278154E-12,-2.4253192047278158E-12,-2.4253192047278158E-12,-2.4253192047278158E-12,-2.4253192047278162E-12,-2.4253192047278162E-12,-2.4253192047278166E-12,-2.4253192047278166E-12,-2.425319204727817E-12,-2.425319204727817E-12,-2.4253192047278174E-12,-2.4253192047278174E-12,-2.4253192047278178E-12,-2.4253192047278178E-12,-2.4253192047278182E-12,{"$f":"OF261-OF262-OF263-OF265+OF264","v":-2.4253192047278182E-12},-2.4253192047278186E-12,-2.4253192047278186E-12,-2.425319204727819E-12,-2.425319204727819E-12,-2.4253192047278194E-12,-2.4253192047278194E-12,-2.4253192047278198E-12,-2.4253192047278198E-12,-2.4253192047278202E-12,-2.4253192047278202E-12,-2.4253192047278206E-12,-2.4253192047278206E-12,-2.425319204727821E-12,-2.4253192047278214E-12]
[null,"Taxes",null,null,null,"Tax rate",{"$f":"'General Assumptions'!F48","v":0.22500000000000001},{"$f":"'General Assumptions'!F49","v":false},null,null,{"$f":"$G$267*(K266+K265)*$H$267","v":0},{"$f":"$G$267*(L266+L265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(BX266+BX265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(EJ266+EJ265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(GV266+GV265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(JH266+JH265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(LT266+LT265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(OF266+OF265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,null,null,null,null,null,{"$f":"K266-K267","v":0},{"$f":"L266-L267","v":0},0,0,0,0,0,0,0,0,0,-6406.8401293778516,-309458.06660206377,5054.4101559381379,33088.767900033301,45650.148263205774,57456.78126349856,33421.988231726755,34502.131907237737,26716.637815573842,12905.936825317483,-1485.6480532177557,-22470.799816264731,-30146.937216039278,-298214.77969917696,-17885.528655167345,10292.529393184048,23110.812199147636,35307.850514142323,37191.506845525604,38505.075352089269,31065.295077705163,17634.099447342556,3617.7078898338182,-16974.220186139977,-24339.002982948739,-20073.063261300966,-17085.933219668786,11022.754434764658,23857.801835399761,36109.8258304704,38116.14383326043,39456.927830391745,29838.033672003938,16422.843612784931,2424.4113394723936,-18117.797044509993,-25499.669825595702,-21332.764244744692,-15548.844501327982,12416.389742239508,25183.980442763474,37371.426341357961,39364.137690162272,40694.604011078474,31144.833368994896,17792.831806565006,3860.467618081072,-16583.126544726354,-23931.910184112196,-19813.747747672882,-14037.300892489393,13784.990587032557,26485.25564533535,38608.238830354923,{"$f":"BX266-BX267","v":40587.203857321612},41907.195099278935,32427.056537532684,19137.723657940718,5270.892052708753,-15074.786742846774,-22390.855336726458,-18322.729024368313,-12552.860949565091,15126.98414996011,27760.042172138033,39818.665573891238,41783.733348682465,43093.080854876833,33683.128255701326,20455.934983284929,6654.0911967273087,-13594.379615352187,-20878.117486559997,-16861.398154445968,-11097.171072800738,16440.709158604201,29006.66567593117,41001.01914446416,42952.026835987635,44250.550052537976,34911.385088800256,21745.792443591487,8008.3818008575818,-12143.597597010157,-19395.399946956688,-15431.540576295061,-9671.970522420148,17724.410834413535,30223.357643351384,42153.517283564441,44090.289484266192,45377.795279503218,36110.070027753027,23005.528445754517,9331.9856770644292,-10724.228754590356,46756.066473433835,50665.526293599789,56421.472103721593,83676.80437613395,96108.818839204789,107974.84630656292,109897.19431707349,111173.47626091054,101977.89596306316,88933.844577200201,75323.593093593576,55362.40656826026,48173.242652834917,52026.671995668628,57780.077954905704,84894.794003369505,97259.938308583718,109061.88006309854,110969.60113489386,112234.4387359244,103111.76471805462,90127.630597477953,{"$f":"EJ266-EJ267","v":76580.081724626405},56713.174658590549,49554.688286937955,53350.359897035953,59102.364955640871,86076.879941040985,98375.20031743728,110113.08683345981,112005.96336705836,113259.1212648849,104210.17402209702,91285.37136737215,77799.923534973845,58026.535274006979,50898.280418146023,54634.365445547184,62080.520975303582,85713.276732206185,97597.80305607614,108767.85907679953,110069.60369218812,110666.25774606447,102862.80892795467,89351.185049342021,75323.424154563749,55114.27783737921,47566.036253127539,50906.10433634917,58017.001861904093,84415.333000686864,96239.911434306661,107353.57142746207,108648.03224294836,109240.9076306565,113591.27915682372,99349.787416059655,84382.088984882022,62356.45716990342,54298.197018582381,58479.097006134893,66931.738323136829,97449.490854045958,111592.03108099202,125061.76058063573,127303.29579924112,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641844,66133.344622232995,57593.945021760766,62028.02210687699,70985.21244367637,103324.78521955447,118311.55670491001,132585.35077692827,134960.63492439131,136491.77340965878,127673.74087508192,111680.9382132506,94872.631864070237,70138.529581312861,61089.262490826892,65791.825425231218,{"$f":"GV266-GV267","v":75283.681601605727},109553.83158241271,125435.22988965687,140561.08615129322,143078.09945005309,144700.57179833102,135356.03452455354,118408.398014288,100596.5724279416,74385.78608356195,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412526,151683.31217814409,153402.56614503259,143500.08733342163,125540.60920483076,106665.3501024635,78889.717785494868,68727.567862756667,74016.782326292858,84675.618609375015,123159.55115953178,140993.60253712788,157979.20759050213,160805.55275039547,162627.36100590741,152133.62678871659,133101.89563218752,113099.71157702398,83665.807853187493,72896.898552153289,78506.298242372708,89801.372433398588,130582.6810609415,149481.32470937414,167480.86992312269,170475.85694582257,172406.33645121573,161286.04381144646,141118.04136220936,119921.65018509628,88730.471847410168,77318.574458461255,83267.514142394037,95236.803534186663,138452.63427960075,158479.41988538942,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246358001,149616.37825311947,127154.48072648134,94101.113784053887,82007.836404985719,88316.839321973559,101000.58805695115,146796.27411269216,168018.54486194148,188231.16065125979,{"$f":"JH266-JH267","v":191594.21777474415},193761.8717144792,181273.99562663483,158625.87877652026,134822.91877538065,99796.185560231024,86980.843931510433,93671.672254587029,107112.52663016487,155642.07708381274,178131.19610728964,199550.38392217897,203114.10573706159,205411.05907564401,192177.55700924105,168177.25439969506,142953.16474295678,105835.24994783237,92254.730575271766,99350.460117145907,113593.61196722067,165020.22972069154,188851.82005594336,211549.60444804217,215325.96351081805,217759.92831034883,203736.27986242279,178303.0598621105,151572.99297911822,112239.04736840249,97847.662472716038,106554.84367843368,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116358,229453.39984754249,232032.54811843741,217171.57459060231,190219.88548555205,161893.92800191205,120211.64846261736,104960.98226782237,114187.84962219992,130182.122835816,187932.0361002296,214693.76440777464,240182.26970224996,244422.72074080814,247155.71187072527,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187121,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,{"$f":"LT266-LT267","v":-2.4253192047278085E-12},-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278085E-12,-2.4253192047278089E-12,-2.4253192047278089E-12,-2.4253192047278093E-12,-2.4253192047278093E-12,-2.4253192047278093E-12,-2.4253192047278097E-12,-2.4253192047278097E-12,-2.4253192047278101E-12,-2.4253192047278101E-12,-2.4253192047278101E-12,-2.4253192047278105E-12,-2.4253192047278105E-12,-2.4253192047278109E-12,-2.4253192047278109E-12,-2.4253192047278109E-12,-2.4253192047278113E-12,-2.4253192047278113E-12,-2.4253192047278117E-12,-2.4253192047278117E-12,-2.4253192047278121E-12,-2.4253192047278121E-12,-2.4253192047278121E-12,-2.4253192047278125E-12,-2.4253192047278125E-12,-2.4253192047278129E-12,-2.4253192047278129E-12,-2.4253192047278133E-12,-2.4253192047278133E-12,-2.4253192047278133E-12,-2.4253192047278138E-12,-2.4253192047278138E-12,-2.4253192047278142E-12,-2.4253192047278142E-12,-2.4253192047278146E-12,-2.4253192047278146E-12,-2.425319204727815E-12,-2.425319204727815E-12,-2.4253192047278154E-12,-2.4253192047278154E-12,-2.4253192047278158E-12,-2.4253192047278158E-12,-2.4253192047278158E-12,-2.4253192047278162E-12,-2.4253192047278162E-12,-2.4253192047278166E-12,-2.4253192047278166E-12,-2.425319204727817E-12,-2.425319204727817E-12,-2.4253192047278174E-12,-2.4253192047278174E-12,-2.4253192047278178E-12,-2.4253192047278178E-12,-2.4253192047278182E-12,{"$f":"OF266-OF267","v":-2.4253192047278182E-12},-2.4253192047278186E-12,-2.4253192047278186E-12,-2.425319204727819E-12,-2.425319204727819E-12,-2.4253192047278194E-12,-2.4253192047278194E-12,-2.4253192047278198E-12,-2.4253192047278198E-12,-2.4253192047278202E-12,-2.4253192047278202E-12,-2.4253192047278206E-12,-2.4253192047278206E-12,-2.425319204727821E-12,-2.4253192047278214E-12]
[]
[null,null,"Earnings to Rooftop Owner",null,null,null,{"$f":"F36","v":0.5},null,null,null,{"$f":"K268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,-3203.4200646889258,-154729.03330103189,2527.205077969069,16544.38395001665,22825.074131602887,28728.39063174928,16710.994115863377,17251.065953618869,13358.318907786921,6452.9684126587417,-742.82402660887783,-11235.399908132365,-15073.468608019639,-149107.38984958848,-8942.7643275836726,5146.2646965920239,11555.406099573818,17653.925257071161,18595.753422762802,19252.537676044634,15532.647538852581,8817.0497236712781,1808.8539449169091,-8487.1100930699886,-12169.50149147437,-10036.531630650483,-8542.9666098343932,5511.377217382329,11928.900917699881,18054.9129152352,19058.071916630215,19728.463915195873,14919.016836001969,8211.4218063924654,1212.2056697361968,-9058.8985222549964,-12749.834912797851,-10666.382122372346,-7774.4222506639908,6208.1948711197538,12591.990221381737,18685.713170678981,19682.068845081136,20347.302005539237,15572.416684497448,8896.4159032825028,1930.233809040536,-8291.563272363177,-11965.955092056098,-9906.8738738364409,-7018.6504462446965,6892.4952935162783,13242.627822667675,{"$f":"BW268*$G$270","v":19304.119415177462},20293.601928660806,20953.597549639468,16213.528268766342,9568.8618289703591,2635.4460263543765,-7537.3933714233872,-11195.427668363229,-9161.3645121841564,-6276.4304747825454,7563.4920749800549,13880.021086069017,19909.332786945619,20891.866674341232,21546.540427438416,16841.564127850663,10227.967491642465,3327.0455983636543,-6797.1898076760936,-10439.058743279998,-8430.6990772229838,-5548.5855364003692,8220.3545793021003,14503.332837965585,20500.50957223208,21476.013417993818,22125.275026268988,17455.692544400128,10872.896221795743,4004.1909004287909,-6071.7987985050786,-9697.699973478344,-7715.7702881475307,-4835.985261210074,8862.2054172067674,15111.678821675692,21076.75864178222,22045.144742133096,22688.897639751609,18055.035013876513,11502.764222877258,4665.9928385322146,-5362.1143772951782,23378.033236716918,25332.763146799894,28210.736051860797,41838.402188066975,48054.409419602394,53987.423153281459,54948.597158536744,55586.738130455269,50988.947981531579,44466.922288600101,37661.796546796788,27681.20328413013,24086.621326417458,26013.335997834314,28890.038977452852,42447.397001684752,48629.969154291859,54530.940031549268,55484.800567446931,56117.2193679622,51555.88235902731,{"$f":"EI268*$G$270","v":45063.815298738977},38290.040862313203,28356.587329295275,24777.344143468978,26675.179948517976,29551.182477820435,43038.439970520492,49187.60015871864,55056.543416729903,56002.981683529179,56629.560632442452,52105.087011048512,45642.685683686075,38899.961767486922,29013.26763700349,25449.140209073012,27317.182722773592,31040.260487651791,42856.638366103092,48798.90152803807,54383.929538399767,55034.801846094058,55333.128873032234,51431.404463977335,44675.59252467101,37661.712077281874,27557.138918689605,23783.018126563769,25453.052168174585,29008.500930952046,42207.666500343432,48119.955717153331,53676.785713731035,54324.016121474182,54620.453815328248,56795.639578411858,49674.893708029827,42191.044492441011,31178.22858495171,27149.098509291191,29239.548503067446,33465.869161568415,48724.745427022979,55796.01554049601,62530.880290317866,63651.647899620562,64374.120774537063,60213.524129685728,52667.641774956239,44736.978887820922,33066.672311116497,28796.972510880383,31014.011053438495,35492.606221838185,51662.392609777235,59155.778352455003,66292.675388464137,67480.317462195657,68245.886704829391,63836.870437540958,55840.4691066253,47436.315932035119,35069.264790656431,30544.631245413446,{"$f":"GU268*$G$270","v":32895.912712615609},37641.840800802864,54776.915791206353,62717.614944828434,70280.543075646608,71539.049725026547,72350.285899165508,67678.017262276771,59204.199007144001,50298.286213970801,37192.893041780975,32398.104067670694,34891.745062329166,39920.963313614746,58078.951599591899,66493.666091160892,74508.05669206263,75841.656089072043,76701.283072516293,71750.043666710815,62770.304602415381,53332.675051231752,39444.858892747434,34363.783931378333,37008.391163146429,42337.809304687507,61579.77557976589,70496.801268563941,78989.603795251067,80402.776375197733,81313.680502953706,76066.813394358294,66550.947816093758,56549.855788511988,41832.903926593746,36448.449276076644,39253.149121186354,44900.686216699294,65291.340530470748,74740.662354687069,83740.434961561346,85237.928472911284,86203.168225607864,80643.021905723232,70559.020681104681,59960.825092548141,44365.235923705084,38659.287229230627,41633.757071197018,47618.401767093332,69226.317139800376,79239.70994269471,88776.715510323877,90363.560962339674,91386.37723237522,85494.246231790006,74808.189126559737,63577.240363240671,47050.556892026943,41003.91820249286,44158.419660986779,50500.294028475575,73398.13705634608,84009.272430970741,{"$f":"JG268*$G$270","v":94115.580325629897},95797.108887372073,96880.935857239601,90636.997813317415,79312.939388260129,67411.459387690324,49898.092780115512,43490.421965755217,46835.836127293514,53556.263315082433,77821.038541906368,89065.598053644819,99775.191961089484,101557.05286853079,102705.529537822,96088.778504620524,84088.627199847528,71476.582371478391,52917.624973916187,46127.365287635883,49675.230058572954,56796.805983610335,82510.11486034577,94425.91002797168,105774.80222402108,107662.98175540903,108879.96415517441,101868.13993121139,89151.529931055251,75786.496489559111,56119.523684201245,48923.831236358019,53277.42183921684,60824.091156492526,88072.40645974534,100699.50589842912,112725.85834058179,114726.69992377124,116016.2740592187,108585.78729530115,95109.942742776024,80946.964000956024,60105.824231308681,52480.491133911186,57093.924811099962,65091.061417908,93966.018050114799,107346.88220388732,120091.13485112498,122211.36037040407,123577.85593536263,115703.70877049588,101423.29987454212,86414.735015809507,64329.327275935604,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,{"$f":"LS268*$G$270","v":-1.2126596023639042E-12},-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639045E-12,-1.2126596023639045E-12,-1.2126596023639047E-12,-1.2126596023639047E-12,-1.2126596023639047E-12,-1.2126596023639049E-12,-1.2126596023639049E-12,-1.2126596023639051E-12,-1.2126596023639051E-12,-1.2126596023639051E-12,-1.2126596023639053E-12,-1.2126596023639053E-12,-1.2126596023639055E-12,-1.2126596023639055E-12,-1.2126596023639055E-12,-1.2126596023639057E-12,-1.2126596023639057E-12,-1.2126596023639059E-12,-1.2126596023639059E-12,-1.2126596023639061E-12,-1.2126596023639061E-12,-1.2126596023639061E-12,-1.2126596023639063E-12,-1.2126596023639063E-12,-1.2126596023639065E-12,-1.2126596023639065E-12,-1.2126596023639067E-12,-1.2126596023639067E-12,-1.2126596023639067E-12,-1.2126596023639069E-12,-1.2126596023639069E-12,-1.2126596023639071E-12,-1.2126596023639071E-12,-1.2126596023639073E-12,-1.2126596023639073E-12,-1.2126596023639075E-12,-1.2126596023639075E-12,-1.2126596023639077E-12,-1.2126596023639077E-12,-1.2126596023639079E-12,-1.2126596023639079E-12,-1.2126596023639079E-12,-1.2126596023639081E-12,-1.2126596023639081E-12,-1.2126596023639083E-12,-1.2126596023639083E-12,-1.2126596023639085E-12,-1.2126596023639085E-12,-1.2126596023639087E-12,-1.2126596023639087E-12,-1.2126596023639089E-12,-1.2126596023639089E-12,{"$f":"OE268*$G$270","v":-1.2126596023639091E-12},-1.2126596023639091E-12,-1.2126596023639093E-12,-1.2126596023639093E-12,-1.2126596023639095E-12,-1.2126596023639095E-12,-1.2126596023639097E-12,-1.2126596023639097E-12,-1.2126596023639099E-12,-1.2126596023639099E-12,-1.2126596023639101E-12,-1.2126596023639101E-12,-1.2126596023639103E-12,-1.2126596023639103E-12,-1.2126596023639105E-12,-1.2126596023639107E-12]
[null,null,"Earnings to Development Co.",null,null,null,{"$f":"F37","v":0.5},null,null,null,{"$f":"K268*$G$271","v":0},0,0,0,0,0,0,0,0,0,0,-3203.4200646889258,-154729.03330103189,2527.205077969069,16544.38395001665,22825.074131602887,28728.39063174928,16710.994115863377,17251.065953618869,13358.318907786921,6452.9684126587417,-742.82402660887783,-11235.399908132365,-15073.468608019639,-149107.38984958848,-8942.7643275836726,5146.2646965920239,11555.406099573818,17653.925257071161,18595.753422762802,19252.537676044634,15532.647538852581,8817.0497236712781,1808.8539449169091,-8487.1100930699886,-12169.50149147437,-10036.531630650483,-8542.9666098343932,5511.377217382329,11928.900917699881,18054.9129152352,19058.071916630215,19728.463915195873,14919.016836001969,8211.4218063924654,1212.2056697361968,-9058.8985222549964,-12749.834912797851,-10666.382122372346,-7774.4222506639908,6208.1948711197538,12591.990221381737,18685.713170678981,19682.068845081136,20347.302005539237,15572.416684497448,8896.4159032825028,1930.233809040536,-8291.563272363177,-11965.955092056098,-9906.8738738364409,-7018.6504462446965,6892.4952935162783,13242.627822667675,{"$f":"BW268*$G$271","v":19304.119415177462},20293.601928660806,20953.597549639468,16213.528268766342,9568.8618289703591,2635.4460263543765,-7537.3933714233872,-11195.427668363229,-9161.3645121841564,-6276.4304747825454,7563.4920749800549,13880.021086069017,19909.332786945619,20891.866674341232,21546.540427438416,16841.564127850663,10227.967491642465,3327.0455983636543,-6797.1898076760936,-10439.058743279998,-8430.6990772229838,-5548.5855364003692,8220.3545793021003,14503.332837965585,20500.50957223208,21476.013417993818,22125.275026268988,17455.692544400128,10872.896221795743,4004.1909004287909,-6071.7987985050786,-9697.699973478344,-7715.7702881475307,-4835.985261210074,8862.2054172067674,15111.678821675692,21076.75864178222,22045.144742133096,22688.897639751609,18055.035013876513,11502.764222877258,4665.9928385322146,-5362.1143772951782,23378.033236716918,25332.763146799894,28210.736051860797,41838.402188066975,48054.409419602394,53987.423153281459,54948.597158536744,55586.738130455269,50988.947981531579,44466.922288600101,37661.796546796788,27681.20328413013,24086.621326417458,26013.335997834314,28890.038977452852,42447.397001684752,48629.969154291859,54530.940031549268,55484.800567446931,56117.2193679622,51555.88235902731,{"$f":"EI268*$G$271","v":45063.815298738977},38290.040862313203,28356.587329295275,24777.344143468978,26675.179948517976,29551.182477820435,43038.439970520492,49187.60015871864,55056.543416729903,56002.981683529179,56629.560632442452,52105.087011048512,45642.685683686075,38899.961767486922,29013.26763700349,25449.140209073012,27317.182722773592,31040.260487651791,42856.638366103092,48798.90152803807,54383.929538399767,55034.801846094058,55333.128873032234,51431.404463977335,44675.59252467101,37661.712077281874,27557.138918689605,23783.018126563769,25453.052168174585,29008.500930952046,42207.666500343432,48119.955717153331,53676.785713731035,54324.016121474182,54620.453815328248,56795.639578411858,49674.893708029827,42191.044492441011,31178.22858495171,27149.098509291191,29239.548503067446,33465.869161568415,48724.745427022979,55796.01554049601,62530.880290317866,63651.647899620562,64374.120774537063,60213.524129685728,52667.641774956239,44736.978887820922,33066.672311116497,28796.972510880383,31014.011053438495,35492.606221838185,51662.392609777235,59155.778352455003,66292.675388464137,67480.317462195657,68245.886704829391,63836.870437540958,55840.4691066253,47436.315932035119,35069.264790656431,30544.631245413446,{"$f":"GU268*$G$271","v":32895.912712615609},37641.840800802864,54776.915791206353,62717.614944828434,70280.543075646608,71539.049725026547,72350.285899165508,67678.017262276771,59204.199007144001,50298.286213970801,37192.893041780975,32398.104067670694,34891.745062329166,39920.963313614746,58078.951599591899,66493.666091160892,74508.05669206263,75841.656089072043,76701.283072516293,71750.043666710815,62770.304602415381,53332.675051231752,39444.858892747434,34363.783931378333,37008.391163146429,42337.809304687507,61579.77557976589,70496.801268563941,78989.603795251067,80402.776375197733,81313.680502953706,76066.813394358294,66550.947816093758,56549.855788511988,41832.903926593746,36448.449276076644,39253.149121186354,44900.686216699294,65291.340530470748,74740.662354687069,83740.434961561346,85237.928472911284,86203.168225607864,80643.021905723232,70559.020681104681,59960.825092548141,44365.235923705084,38659.287229230627,41633.757071197018,47618.401767093332,69226.317139800376,79239.70994269471,88776.715510323877,90363.560962339674,91386.37723237522,85494.246231790006,74808.189126559737,63577.240363240671,47050.556892026943,41003.91820249286,44158.419660986779,50500.294028475575,73398.13705634608,84009.272430970741,{"$f":"JG268*$G$271","v":94115.580325629897},95797.108887372073,96880.935857239601,90636.997813317415,79312.939388260129,67411.459387690324,49898.092780115512,43490.421965755217,46835.836127293514,53556.263315082433,77821.038541906368,89065.598053644819,99775.191961089484,101557.05286853079,102705.529537822,96088.778504620524,84088.627199847528,71476.582371478391,52917.624973916187,46127.365287635883,49675.230058572954,56796.805983610335,82510.11486034577,94425.91002797168,105774.80222402108,107662.98175540903,108879.96415517441,101868.13993121139,89151.529931055251,75786.496489559111,56119.523684201245,48923.831236358019,53277.42183921684,60824.091156492526,88072.40645974534,100699.50589842912,112725.85834058179,114726.69992377124,116016.2740592187,108585.78729530115,95109.942742776024,80946.964000956024,60105.824231308681,52480.491133911186,57093.924811099962,65091.061417908,93966.018050114799,107346.88220388732,120091.13485112498,122211.36037040407,123577.85593536263,115703.70877049588,101423.29987454212,86414.735015809507,64329.327275935604,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,{"$f":"LS268*$G$271","v":-1.2126596023639042E-12},-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639045E-12,-1.2126596023639045E-12,-1.2126596023639047E-12,-1.2126596023639047E-12,-1.2126596023639047E-12,-1.2126596023639049E-12,-1.2126596023639049E-12,-1.2126596023639051E-12,-1.2126596023639051E-12,-1.2126596023639051E-12,-1.2126596023639053E-12,-1.2126596023639053E-12,-1.2126596023639055E-12,-1.2126596023639055E-12,-1.2126596023639055E-12,-1.2126596023639057E-12,-1.2126596023639057E-12,-1.2126596023639059E-12,-1.2126596023639059E-12,-1.2126596023639061E-12,-1.2126596023639061E-12,-1.2126596023639061E-12,-1.2126596023639063E-12,-1.2126596023639063E-12,-1.2126596023639065E-12,-1.2126596023639065E-12,-1.2126596023639067E-12,-1.2126596023639067E-12,-1.2126596023639067E-12,-1.2126596023639069E-12,-1.2126596023639069E-12,-1.2126596023639071E-12,-1.2126596023639071E-12,-1.2126596023639073E-12,-1.2126596023639073E-12,-1.2126596023639075E-12,-1.2126596023639075E-12,-1.2126596023639077E-12,-1.2126596023639077E-12,-1.2126596023639079E-12,-1.2126596023639079E-12,-1.2126596023639079E-12,-1.2126596023639081E-12,-1.2126596023639081E-12,-1.2126596023639083E-12,-1.2126596023639083E-12,-1.2126596023639085E-12,-1.2126596023639085E-12,-1.2126596023639087E-12,-1.2126596023639087E-12,-1.2126596023639089E-12,-1.2126596023639089E-12,{"$f":"OE268*$G$271","v":-1.2126596023639091E-12},-1.2126596023639091E-12,-1.2126596023639093E-12,-1.2126596023639093E-12,-1.2126596023639095E-12,-1.2126596023639095E-12,-1.2126596023639097E-12,-1.2126596023639097E-12,-1.2126596023639099E-12,-1.2126596023639099E-12,-1.2126596023639101E-12,-1.2126596023639101E-12,-1.2126596023639103E-12,-1.2126596023639103E-12,-1.2126596023639105E-12,-1.2126596023639107E-12]
[]
[null,"Annual taxes",null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(K2)=1,K267,J273+K267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(BW2)=1,BW267,BV273+BW267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(EI2)=1,EI267,EH273+EI267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(GU2)=1,GU267,GT273+GU267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(JG2)=1,JG267,JF273+JG267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(LS2)=1,LS267,LR273+LS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(OE2)=1,OE267,OD273+OE267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Negative tax test",null,null,null,null,null,{"$f":"COUNTIF(K274:OT274,TRUE)","v":0},null,null,{"$f":"AND(MONTH(K2)=12,K273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(BW2)=12,BW273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(EI2)=12,EI273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(GU2)=12,GU273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(JG2)=12,JG273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(LS2)=12,LS273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(OE2)=12,OE273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
["Cash flow waterfall (EGP)"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K119","v":0},0,0,0,0,0,0,0,0,0,0,58293.728697190942,62198.208510087075,69754.978982506931,97789.336726602094,110350.71708977457,122157.35009006735,123538.93571194613,124175.68326837354,115938.42855797999,101670.97795319118,86858.304108479511,65515.525870099744,57548.014295435401,61411.918407528086,68930.683218754028,96825.112428248773,109323.574087334,121071.0428069534,122445.34946062174,123078.52312970221,114881.85997925521,100685.01221187989,85945.65273134294,64708.688250546344,56780.417043827249,60602.791955908593,68083.714644598207,95838.886012622184,108274.71623282641,119963.28911426685,121330.32686231265,121959.91812807199,113803.61806346515,99676.99514849906,85010.558411491118,63878.854171445739,55989.601022769217,59769.434791952066,67212.676417327457,94829.255624608559,107202.73855831978,118832.68101608597,120192.45817021051,120818.45684930767,112702.29081484456,98645.514920793707,84051.609518955389,63024.613011764312,55174.154962496636,58910.374034621753,66316.093080554492,93794.740711541148,106106.15730442425,{"$f":"BW119","v":117677.73163012843},119030.25464930857,119652.64878820065,111576.38703777079,97589.08037358099,83067.314996885209,62144.474605073432,54332.587936990065,58024.053805330572,65392.406077867243,92733.777530194682,104983.40542064306,116496.87068142639,117842.14406339779,118460.91982879299,110424.33181032789,96506.116505576865,82056.099821603711,61236.864692818141,53463.324810379985,57108.830491116067,64439.969009020046,91644.714395893476,103832.82780740806,115288.43973725467,116626.46590288225,117241.60746504487,109244.46169781526,95394.959675727063,81016.300201724109,60300.120116200429,52564.701421518315,56162.967735932289,63457.042613789083,90525.806658829824,102652.67628486844,114050.68716835263,115381.46633842602,115992.95574686903,108035.01969115649,94253.852533967904,79946.158501224127,59332.483731546352,51634.959491556547,55184.631144346,62441.789467750481,89375.21139182082,101441.10427263111,112781.76282060845,114105.29288457043,114713.10993564082,106794.14985428627,93080.938660465414,78843.817870495695,58332.099033142789,50672.241238485898,54171.882681010436,61392.268373323037,88190.981772814281,100196.16116373177,111479.71238045277,112795.98875653678,113400.11085236684,105519.89166366617,{"$f":"EI119","v":91874.256896450708},77707.316568455703,57297.004466596823,49674.583681658878,53122.674748321529,60306.428428446648,86971.061144481559,98915.786375140611,110142.47141623223,111451.4869024506,112051.88890071421,104210.17402209702,90631.735348784656,76534.581957815681,56225.127414780822,48639.91261832045,52034.843923636407,59182.102754241459,85713.276732206185,97597.80305607614,108767.85907679953,110069.60369218812,110666.25774606447,102862.80892795467,89351.185049342021,75323.424154563749,55114.27783737921,47566.036253127539,50906.10433634917,58017.001861904093,84415.333000686864,96239.911434306661,107353.57142746207,108648.03224294836,109240.9076306565,113591.27915682372,99349.787416059655,84382.088984882022,62356.45716990342,54298.197018582381,58479.097006134893,66931.738323136829,97449.490854045958,111592.03108099202,125061.76058063573,127303.29579924112,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641844,66133.344622232995,57593.945021760766,62028.02210687699,70985.21244367637,103324.78521955447,118311.55670491001,132585.35077692827,134960.63492439131,136491.77340965878,127673.74087508192,111680.9382132506,94872.631864070237,70138.529581312861,61089.262490826892,{"$f":"GU119","v":65791.825425231218},75283.681601605727,109553.83158241271,125435.22988965687,140561.08615129322,143078.09945005309,144700.57179833102,135356.03452455354,118408.398014288,100596.5724279416,74385.78608356195,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412526,151683.31217814409,153402.56614503259,143500.08733342163,125540.60920483076,106665.3501024635,78889.717785494868,68727.567862756667,74016.782326292858,84675.618609375015,123159.55115953178,140993.60253712788,157979.20759050213,160805.55275039547,162627.36100590741,152133.62678871659,133101.89563218752,113099.71157702398,83665.807853187493,72896.898552153289,78506.298242372708,89801.372433398588,130582.6810609415,149481.32470937414,167480.86992312269,170475.85694582257,172406.33645121573,161286.04381144646,141118.04136220936,119921.65018509628,88730.471847410168,77318.574458461255,83267.514142394037,95236.803534186663,138452.63427960075,158479.41988538942,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246358001,149616.37825311947,127154.48072648134,94101.113784053887,82007.836404985719,88316.839321973559,101000.58805695115,146796.27411269216,168018.54486194148,{"$f":"JG119","v":188231.16065125979},191594.21777474415,193761.8717144792,181273.99562663483,158625.87877652026,134822.91877538065,99796.185560231024,86980.843931510433,93671.672254587029,107112.52663016487,155642.07708381274,178131.19610728964,199550.38392217897,203114.10573706159,205411.05907564401,192177.55700924105,168177.25439969506,142953.16474295678,105835.24994783237,92254.730575271766,99350.460117145907,113593.61196722067,165020.22972069154,188851.82005594336,211549.60444804217,215325.96351081805,217759.92831034883,203736.27986242279,178303.0598621105,151572.99297911822,112239.04736840249,97847.662472716038,106554.84367843368,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116358,229453.39984754249,232032.54811843741,217171.57459060231,190219.88548555205,161893.92800191205,120211.64846261736,104960.98226782237,114187.84962219992,130182.122835816,187932.0361002296,214693.76440777464,240182.26970224996,244422.72074080814,247155.71187072527,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187121,0,0,0,0,0,0,0,0,0,{"$f":"LS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: taxes",null,null,null,null,null,null,null,null,{"$f":"K267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: working capital changes",null,null,null,null,null,null,null,null,{"$f":"K121","v":0},0,0,0,0,0,0,0,0,0,0,58293.728697190942,3904.4798128961193,7556.7704724198702,28034.357744095149,12561.380363172473,11806.633000292801,1381.5856218787812,636.74755642740638,-8237.2547103935503,-14267.450604788814,-14812.673844711651,-21342.778238379753,-7967.5115746643278,3863.9041120926922,7518.764811225934,27894.429209494745,12498.461659085209,11747.468719619414,1374.3066536683327,633.17366908049735,-8196.6631504470133,-14196.847767375322,-14739.359480536936,-21236.964480796596,-7928.2712067190805,3822.3749120813445,7480.922688689614,27755.171368023948,12435.830220204225,11688.572881440457,1367.0377480457682,629.59126575934351,-8156.3000646068249,-14126.622914966123,-14666.436737007927,-21131.704240045387,-7889.2531486765292,3779.8337691828419,7443.2416253753836,27616.579207281102,12373.482933711217,11629.942457766214,1359.7771541245311,625.99867909717432,-8116.1660344631091,-14056.77589405085,-14593.905401838332,-21026.996507191092,-7850.458049267676,3736.2190721251318,7405.7190459327248,27478.64763098667,12311.416592883106,{"$f":"BW121","v":11571.574325704161},1352.5230191801238,622.39413889207935,-8076.2617504298396,-13987.306664189819,-14521.765376695766,-20922.840391811784,-7811.8866680833671,3691.4658683405214,7368.3522725366856,27341.371452327418,12249.627890448377,11513.465260783327,1345.2733819713758,618.77576539521397,-8036.5880184651032,-13918.215304751022,-14450.016683973168,-20819.235128785571,-7773.5398824381482,3645.5056807360743,7331.1385179039644,27204.74538687343,12188.113411514583,11455.611929846593,1338.0261656275688,615.1415621626511,-7997.1457672296237,-13849.5020220882,-14378.659474002925,-20716.180085523687,-7735.4186946821064,3598.2663144139733,7294.0748778567868,27068.764045040749,12126.869626038606,11398.010883484181,1330.7791700733796,611.48940844304161,-7957.9360557125474,-13781.167157188553,-14307.694032743791,-20613.67476967776,-7697.5242399897979,3549.6716527894605,7257.1583234044811,26933.421924070339,12065.892880810279,11340.658547977335,1323.5300639619963,607.81705107042217,-7918.9600813545549,-13713.211193820869,-14237.120789969718,-20511.718837352913,-7659.8577946568912,3499.6414425245312,7220.385692312615,26798.713399491244,12005.179390917503,11283.551216720996,1316.2763760840025,604.1220958300546,-7880.2191887006775,{"$f":"EI121","v":-13645.634767215481},-14166.940327995006,-20410.312101858901,-7622.4207849379309,3448.0910666626442,7183.7536801250972,26664.632716034903,11944.725230659038,11226.685041091638,1309.0154862183554,600.40199826360913,-7841.7148786171747,-13578.438673312354,-14097.153390968975,-20309.454543034852,-7585.2147964603791,3394.9313053159494,7147.2588306050529,26531.173977964747,11884.526323869955,11170.056020723379,1301.7446153885539,596.65405387633655,-7803.4488181098131,-13511.62387861262,-14027.760894778286,-20209.146317184524,-7548.2415842516784,3340.0680832216312,7110.897525554923,26398.331138782778,11824.578433619798,11113.659993155408,1294.4608154862653,592.87538770813262,4350.3715261671896,-14241.491740764061,-14967.698431177647,-22025.631814978595,-8058.2601513210248,4180.8999875525042,8452.6413170019514,30517.752530909143,14142.540226946046,13469.729499643712,2241.5352186053933,1444.9457498329866,-8321.1932897026709,-15091.764709458977,-15861.325774270634,-23340.613153408864,-8539.3996004722285,4434.0770851162088,8957.1903367994091,32339.572775878099,14986.771485355508,14273.794072018238,2375.2841474630695,1531.1384852674382,-8818.0325345768651,-15992.80266183136,-16808.306349180348,-24734.102282757391,-9049.2670904859697,{"$f":"GU121","v":4702.5629344043409},9491.8561763744947,34270.149980806964,15881.398307244192,15125.856261636349,2517.013298759819,1622.4723482779227,-9344.5372737774742,-16947.636510265511,-17811.8255863464,-26210.786344379667,-9589.5779482205471,4987.2819893169435,10058.43650257116,36315.976571954307,16829.428983137987,16028.781201803475,2667.1987940187973,1719.2539668885001,-9902.4788116109848,-17959.478128590868,-18875.259102367243,-27775.632316968637,-10162.149922738201,5289.2144635362056,10658.836283082172,38483.93255015678,17834.051377596101,16985.605053374282,2826.3451598933607,1821.8082555119763,-10493.734217190824,-19031.731156529073,-20002.184055163525,-29433.903723836469,-10768.909301034233,5609.3996902194049,11295.074191025895,40781.308627542923,18898.643648432626,17999.545213748555,2994.9870226998464,1930.4795053931302,-11120.292639769294,-20168.002449237101,-21196.39117711311,-31191.178337686084,-11411.897388948913,5948.9396839327674,11969.289391792627,43215.830745414074,20026.785605788609,19074.011135258392,3173.690904031595,2045.6325400710921,-11784.262001170428,-21372.11421046051,-22461.897526638175,-33053.366942427456,-12093.277379068153,6309.0029169878399,12683.748734977591,45795.68605574104,21222.270749249321,{"$f":"JG121","v":20212.615789318254},3363.0571234844101,2167.653939735028,-12487.876087844401,-22648.116850114544,-23802.960001139611,-35026.733215149638,-12815.341628720576,6690.8283230765956,13440.854375577852,48529.550453647855,22489.119023476931,21419.18781488933,3563.7218148826214,2296.9533385824761,-13233.502066402929,-24000.302609546023,-25224.089656738302,-37117.914795124409,-13580.519372560608,7095.7295418741705,14243.151850074762,51426.61775347087,23831.590335251793,22697.78439209878,3776.3590627759113,2433.9647995307751,-14023.64844792604,-25433.220000312343,-26730.06688299228,-39333.945610715717,-14391.384895686468,8707.181205717643,15093.338634551343,54496.630606505627,25254.198877367569,24052.704884305334,4001.6831663788762,2579.148270894977,-14860.973527835129,-26951.689105050231,-28325.957483640028,-41682.279539294657,-15250.666194794991,9226.8673543775803,15994.273213616063,57749.913264413612,26761.728307545069,25488.505294475355,4240.4510385581525,2732.9911299171217,-15748.294329733559,-28560.817791907524,-30017.129717465228,-44170.815479747806,-128658.65455187118,0,0,0,0,0,0,0,0,{"$f":"LS121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Change in Accrued Interest",null,null,null,null,null,null,null,null,{"$f":"K223-K220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20704.182024502017,20790.449449604104,20877.076322310793,20964.064140320421,21051.414407571763,21139.128634269975,21227.208336912779,21315.65503831656,21404.470267642901,21493.655560424726,21583.21245859316,-232550.5166404692,20469.0790376982,20469.0790376982,20469.079037698197,20469.079037698204,20469.079037698204,-102345.39518849101,19265.015564892423,19265.015564892423,19265.015564892419,19265.015564892426,19265.015564892426,-96325.077824462118,18060.952092086645,18060.952092086645,18060.952092086642,18060.952092086649,18060.952092086649,-90304.76046043323,16856.888619280868,16856.888619280868,16856.888619280864,16856.888619280871,16856.888619280871,-84284.443096404342,15652.825146475092,15652.825146475092,15652.82514647509,{"$f":"BW223-BW220","v":15652.825146475094},15652.825146475087,-78264.125732375454,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,-72243.808368346581,13244.69820086354,13244.69820086354,13244.698200863542,13244.698200863539,13244.698200863546,-66223.491004317708,12040.634728057767,12040.634728057767,12040.634728057765,12040.634728057768,12040.634728057768,-60203.173640288835,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,-54182.856276259954,9632.5077824462151,9632.5077824462151,9632.5077824462169,9632.5077824462132,9632.5077824462132,-48162.538912231073,8428.4443096404375,8428.4443096404375,8428.4443096404393,8428.4443096404357,8428.4443096404357,-42142.221548202186,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346654,-36121.904184173312,6020.3173640288851,6020.3173640288851,6020.317364028886,6020.3173640288842,6020.3173640288842,-30101.586820144425,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231103,-24081.269456115544,3612.1904184173318,3612.1904184173318,3612.1904184173309,3612.1904184173327,3612.1904184173327,-18060.95209208666,2408.1269456115551,{"$f":"EI223-EI220","v":2408.1269456115551},2408.1269456115551,2408.1269456115551,2408.1269456115551,-12040.634728057776,1204.0634728057787,1204.0634728057787,1204.0634728057789,1204.0634728057785,1204.0634728057785,-6020.3173640288933,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278089E-12,2.4253192047278081E-12,2.4253192047278081E-12,2.4253192047278081E-12,2.4253192047278081E-12,2.4253192047278097E-12,2.4253192047278097E-12,2.4253192047278097E-12,2.4253192047278097E-12,2.4253192047278065E-12,2.4253192047278065E-12,2.4253192047278065E-12,2.4253192047278065E-12,2.4253192047278065E-12,2.4253192047278065E-12,2.4253192047278065E-12,2.4253192047278065E-12,2.4253192047278065E-12,2.4253192047278065E-12,2.4253192047278065E-12,2.4253192047278065E-12,2.4253192047278065E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278129E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,{"$f":"GU223-GU220","v":2.4253192047278E-12},2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,{"$f":"JG223-JG220","v":2.4253192047278259E-12},2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,{"$f":"LS223-LS220","v":2.4253192047278259E-12},2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,{"$f":"OE223-OE220","v":2.4253192047277742E-12},2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12]
[null,"Add: Interest Income from Cash Balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,732.2368373750445,732.2368373750445,732.2368373750445,732.2368373750445,732.2368373750445,1266.2496832258223,2111.2122619315078,2965.3111003480294,3777.0942527025613,4511.3159503072093,5164.3612583859795,5697.8561198632115,0,353.51628640946677,752.73346684034505,1316.1845804705431,1955.4648352147751,2666.6575665867513,0,711.43285574708659,1379.4373194424916,1968.9331755054836,2476.3135430962971,2863.3853547644594,0,348.65503628638709,742.76280309913454,1300.2662439274295,1933.2004386072049,2637.6680804262483,0,704.77433162096133,1366.3155449753438,1949.7178893589964,2451.3922992408307,2833.3356635550272,0,343.64384853529367,732.49231395498407,1283.9011732703782,{"$f":"BX242","v":1910.3431810569305},2607.9402841221781,0,697.97378459783715,1352.9075560616541,1930.0691523179028,2425.8872265215878,2802.5476705392252,0,338.47364719776164,721.90377892730771,1267.061919897186,1886.8563127170041,2577.4280535161738,0,691.02203233462581,1339.1949297501571,1909.9592464562318,2399.7612576865813,2770.9749090645259,0,333.13484453151045,710.97795034389458,1249.7194890302794,1862.7010149261696,2546.0826693138911,0,683.90937687942858,1325.1582081484808,1889.3588958044213,2372.9752405400045,2738.5682967876569,0,327.61731179293838,699.69449469216693,1231.8432514210454,1837.8362820494008,2513.8526688434126,0,676.62557519006941,1310.7768392437574,1868.2371772541592,2345.4878187119493,2705.2759860884557,0,321.91034834201832,688.03193060255796,1213.400849983361,1812.2187965319454,2480.6836892985975,0,669.15980795790483,1296.0291143209959,1846.5614263405832,2317.2553055721282,2671.0432058812985,0,316.00264897256079,675.96756326928517,1194.3581010631058,1785.8027967744092,2446.5183019749011,0,661.50064663880664,{"$f":"EJ242","v":1280.8921017822524},1824.2971376052783,2288.231550890634,2635.8120943259773,0,309.88226936520908,663.47741510244498,1174.6788900333518,1758.5399374135329,2411.2958369764665,0,653.63601858749951,1265.3415771581592,1801.4078592261592,2258.3677998255698,2599.521521910774,2898.4182210621229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash Balance Available in Repayment Month",null,null,null,null,null,null,null,null,{"$f":"K232*K210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,976775.33483369334,0,0,0,0,0,457141.29712915735,0,0,0,0,0,490866.06081676442,0,0,0,0,0,452171.67093021399,0,0,0,0,0,485714.68518086179,0,0,0,{"$f":"BW232*BW210","v":0},0,447075.4772780877,0,0,0,0,0,480436.74352101004,0,0,0,0,0,441844.80917420122,0,0,0,0,0,475024.27012534725,0,0,0,0,0,436471.31473952415,0,0,0,0,0,469468.85087788402,0,0,0,0,0,430946.17180172785,0,0,0,0,0,463761.59761516383,0,0,0,0,0,425260.06102261669,0,0,0,0,0,457893.12100822257,0,0,0,0,0,419403.13748141163,0,{"$f":"EI232*EI210","v":0},0,0,0,451853.50188445323,0,0,0,0,0,413365.00062453712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU232*GU210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG232*JG210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS232*LS210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE232*OE210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: cash available after local debt repaid",null,null,null,null,null,{"$f":"I197","v":"2029-01-01"},null,null,{"$f":"(K2>$H$284)*K232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW2>$H$284)*BW232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI2>$H$284)*EI232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496871.69503922103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU2>$H$284)*GU232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG2>$H$284)*JG232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS2>$H$284)*LS232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE2>$H$284)*OE232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash available for debt service",null,null,null,null,null,null,null,{"$f":"K278-K279-K280+K281+K283+K284+K282","v":0},{"$f":"L278-L279-L280+L281+L283+L284+L282","v":0},0,0,0,0,0,0,0,0,0,0,58293.728697190956,62198.208510087061,69754.978982506946,97789.336726602094,110350.71708977455,122157.35009006735,123538.93571194613,124175.68326837354,115938.42855797999,101670.97795319116,86858.304108479497,65515.525870099729,57548.014295435394,82848.337269405165,90453.369505733179,118434.42558793463,131019.87506502945,142854.69405190021,144850.72777811752,146416.9437285465,139162.82611791979,125866.57673222534,111950.62424207487,91456.261967525468,806703.09135691461,81071.87099360679,88906.3099687059,117060.69851716072,130059.97985099514,142387.83298717986,478792.88636956573,141224.93369296441,133780.0664841047,120321.44803283396,106244.50715188905,85620.183279434481,453393.96936983598,77830.386884038715,85622.283545700499,113632.97051979434,126563.95689433384,138826.83354677982,484697.0367204175,137675.34546858852,130263.9537657464,116868.71908504993,102858.21602759528,82332.893930286024,459437.7327105091,74563.199181096861,82312.562075564871,110180.05817197122,123042.88362416974,{"$f":"BX278-BX279-BX280+BX281+BX283+BX284+BX282","v":135240.89995766047},490449.54647914303,134101.41046186996,126723.12249603796,113390.74960331194,99446.145822872437,79019.123505264346,465328.07076019276,71268.752006194103,78975.577925928577,106700.37950998553,119495.16554140378,131628.42519500694,496040.89028679748,130501.55455685075,123155.98857072028,109885.9461633848,96006.693796117717,75677.260678562481,471055.39620450296,67945.401746368065,75609.675108803553,103192.26360148937,115919.11855169034,127987.71200743283,501461.00703546032,126874.11524749111,119560.87885714091,106352.62566632174,92538.166879974757,72305.603139186642,476609.58168395894,64591.412045572732,72213.104235222461,99653.945463162454,112312.96384592993,124316.96776004248,506699.26926079503,123217.3365837037,115936.0261031812,102789.01021004634,89038.776515312929,68902.352387092964,481979.92890863551,61204.948508374888,68784.017180121387,96083.560686452285,108674.82248664336,120614.29898116927,511744.45077634125,119529.36382686393,112279.56355346729,99193.221666009515,85506.633188059393,65465.608229938029,487155.13599647424,57784.073099427755,65320.461440712934,92479.13975450088,105002.7096832122,116877.70559564453,516584.69244783669,115808.23779797841,108589.51925591654,{"$f":"EJ278-EJ279-EJ280+EJ281+EJ283+EJ284+EJ282","v":95563.275943844521},81939.740651672546,61993.362963098996,492123.26293238031,54326.738221127329,61820.374170617644,88838.602032389797,101294.52873797972,113105.07482645156,521207.46599993529,112051.8889007142,104863.8100406845,91897.07692594282,78335.989817041846,58483.495214606402,51239.434140231228,551804.95718391961,59182.102754241438,85713.276732206185,97597.803056076154,108767.85907679956,110069.60369218813,110666.25774606448,102862.80892795464,89351.185049342035,75323.424154563734,55114.277837379217,47566.036253127539,50906.10433634917,58017.001861904086,84415.333000686864,96239.911434306661,107353.5714274621,108648.03224294836,109240.90763065653,113591.27915682372,99349.787416059669,84382.088984882022,62356.457169903406,54298.197018582388,58479.097006134878,66931.738323136815,97449.490854045973,111592.03108099202,125061.76058063573,127303.29579924114,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641858,66133.344622232995,57593.945021760781,62028.022106876961,70985.21244367637,103324.7852195545,118311.55670491004,132585.35077692824,134960.63492439134,136491.77340965878,127673.74087508196,111680.93821325059,94872.631864070252,70138.529581312861,61089.262490826877,{"$f":"GV278-GV279-GV280+GV281+GV283+GV284+GV282","v":65791.825425231233},75283.681601605742,109553.83158241268,125435.22988965687,140561.08615129328,143078.09945005309,144700.57179833102,135356.03452455351,118408.398014288,100596.57242794162,74385.786083561936,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412529,151683.31217814409,153402.56614503262,143500.08733342163,125540.60920483075,106665.3501024635,78889.717785494868,68727.567862756652,74016.782326292843,84675.618609375,123159.55115953178,140993.60253712785,157979.2075905021,160805.55275039544,162627.36100590741,152133.62678871659,133101.89563218749,113099.71157702396,83665.807853187522,72896.898552153303,78506.298242372693,89801.372433398574,130582.68106094151,149481.32470937414,167480.86992312272,170475.8569458226,172406.33645121576,161286.04381144646,141118.04136220939,119921.65018509625,88730.471847410168,77318.574458461269,83267.514142394037,95236.803534186678,138452.63427960081,158479.41988538936,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246357998,149616.37825311953,127154.48072648134,94101.113784053872,82007.836404985719,88316.839321973559,101000.58805695112,146796.27411269216,168018.54486194154,{"$f":"JH278-JH279-JH280+JH281+JH283+JH284+JH282","v":188231.16065125974},191594.21777474417,193761.87171447923,181273.9956266348,158625.87877652026,134822.91877538065,99796.18556023101,86980.843931510433,93671.672254587014,107112.52663016488,155642.07708381271,178131.19610728964,199550.38392217897,203114.10573706153,205411.05907564398,192177.55700924108,168177.25439969508,142953.16474295678,105835.24994783237,92254.730575271737,99350.460117145907,113593.61196722067,165020.22972069157,188851.82005594339,211549.60444804214,215325.96351081805,217759.92831034883,203736.27986242285,178303.0598621105,151572.99297911819,112239.04736840251,97847.662472716038,106554.84367843371,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116361,229453.39984754243,232032.54811843744,217171.57459060228,190219.88548555208,161893.92800191202,120211.64846261736,104960.98226782234,114187.84962219994,130182.12283581599,187932.03610022957,214693.76440777461,240182.26970224999,244422.72074080814,247155.71187072532,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187118,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,{"$f":"LT278-LT279-LT280+LT281+LT283+LT284+LT282","v":2.4253192047278259E-12},2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,{"$f":"OF278-OF279-OF280+OF281+OF283+OF284+OF282","v":2.4253192047277742E-12},2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12]
[null,"Interest on debt fund",null,null,null,null,null,null,null,null,{"$f":"K186-K178","v":0},0,0,0,0,0,0,0,0,0,0,-25835.438612369911,-27242.318932845494,-26975.13934298337,-26690.064220645469,-26370.353900308979,-25922.152773645386,25416.378653650587,24972.982534567011,24521.221915837355,24064.472301304901,23643.383335128474,23285.756859795682,22994.382684905886,24041.050722031727,2143.6978602256067,1773.8015962668671,1367.3535766818134,830.79616329690464,234.09621833063042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW186-BW178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI186-EI178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186-GU178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186-JG178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS186-LS178","v":0},0,0,0,0,0,0,0,0,0,0,1.5735145522808447E-28,3.1470291045616893E-28,4.7390555927517211E-28,6.3310820809417519E-28,7.9416205050409694E-28,9.5521589291401868E-28,1.1162697353239405E-27,1.2791747713247809E-27,1.4420798073256215E-27,1.6068360369173803E-27,1.7715922665091393E-27,1.9363484961008984E-27,2.102955919283576E-27,2.2695633424662535E-27,2.4380219592398498E-27,2.6064805760134461E-27,2.7749391927870424E-27,2.9452490031515571E-27,3.1155588135160718E-27,3.287719817471506E-27,3.4598808214269387E-27,3.6338930189732913E-27,3.8079052165196438E-27,3.9819174140659957E-27,4.1577808052032673E-27,4.3336441963405383E-27,4.5113587810687276E-27,4.689073365796917E-27,4.8686391441160254E-27,5.0482049224351338E-27,5.2277707007542423E-27,5.4091876726642684E-27,5.5906046445742953E-27,5.7738728100752405E-27,5.9571409755761864E-27,6.1422603346680494E-27,6.327379693759913E-27,6.5143502464426964E-27,6.7013207991254784E-27,6.8901425453991803E-27,7.0789642916728821E-27,7.2696372315375024E-27,7.460310171402124E-27,7.6509831112667443E-27,7.8435072447222829E-27,8.0360313781778201E-27,8.2304067052242771E-27,8.4247820322707342E-27,8.621008552908111E-27,8.817235073545485E-27,9.0153127877737802E-27,9.2133905020020769E-27,9.4133194098212891E-27,{"$f":"OE186-OE178","v":9.6132483176405042E-27},9.8150284190506348E-27,1.0016808520460765E-26,1.0220439815461816E-26,1.0424071110462866E-26,1.0629553599054835E-26,1.0835036087646807E-26,1.1042369769829694E-26,1.1249703452012583E-26,1.145888832778639E-26,1.1668073203560197E-26,1.1879109272924921E-26,1.2090145342289645E-26,1.230303260524529E-26,1.2515919868200932E-26,1.2730658324747494E-26]
[null,"Interest for local banks",null,null,null,null,null,null,null,null,{"$f":"K217-K214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21673.142510503978,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,15652.825146475092,15652.825146475092,15652.825146475092,{"$f":"BW217-BW214","v":15652.825146475092},15652.825146475092,15652.825146475092,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,2408.1269456115551,{"$f":"EI217-EI214","v":2408.1269456115551},2408.1269456115551,2408.1269456115551,2408.1269456115551,2408.1269456115551,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"GU217-GU214","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"JG217-JG214","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"LS217-LS214","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"OE217-OE214","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12]
[null,"Repayments to local banks",null,null,null,null,null,null,null,null,{"$f":"K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,{"$f":"BW215","v":0},0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,{"$f":"EI215","v":0},0,0,0,288975.23347338632,0,0,0,0,0,288975.23347338632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K285-K286-K287-K288","v":0},{"$f":"L285-L286-L287-L288","v":0},0,0,0,0,0,0,0,0,0,25835.438612369911,85536.047630036453,89173.347853070431,96445.043203152411,124159.69062691108,136272.86986341994,96740.971436416759,98565.953177379124,99654.461352536193,91873.956256675097,78027.594618062692,63572.547248683812,42521.14318519384,33506.963573403671,80704.639409179552,88679.567909466306,117067.07201125282,130189.07890173254,142620.59783356957,144850.72777811752,146416.9437285465,139162.82611791979,125866.57673222534,111950.62424207487,91456.261967525468,496054.71537302429,60602.791955908586,68437.230931007696,96591.619479462519,109590.90081329693,121918.75394948166,169348.57385848119,121959.91812807198,114515.05091921227,101056.43246794153,86979.491586996621,66355.167714542054,145153.72033155721,59769.434791952066,67561.33145361385,95572.018427707691,108503.00480224719,120765.88145469317,177660.85115494451,120818.45684930765,113407.06514646552,100011.83046576906,86001.327408314406,65476.005311005152,153605.61061784188,58910.374034621767,66659.736929089777,94527.233025496127,107390.05847769465,{"$f":"BX285-BX286-BX287-BX288","v":119588.07481118538},185821.48785928159,119652.64878820065,112274.36082236865,98941.987929642622,84997.384149203121,64570.36183159503,161904.0756131371,58024.053805330565,65730.879725065039,93455.681309121996,106250.46734054024,118383.72699414341,193820.95861254761,118460.91982879299,111115.35384266252,97845.311435327036,83966.059068059956,63636.625950504713,170039.52800305886,57108.830491116074,64773.103853551562,92355.692346237367,105082.54729643834,117151.14075218083,201649.202306822,117241.60746504489,109928.37107469469,96720.117883875515,82905.659097528536,62673.095356740429,178001.84042812639,56162.967735932296,63784.659925582026,91225.501153522011,103884.51953628949,115888.52345040203,209295.59147776826,115992.95574686903,108711.64526634653,95564.629373211676,81814.395678478264,61677.971550258299,185780.31459841452,55184.631144346,62763.6998160925,90063.243322423397,102654.50512261447,114593.98161714038,216748.89993892604,114713.10993564082,107463.30966224418,94376.967774786404,80690.379296836283,60649.354338714918,193363.64863186481,54171.882681010422,61708.271022295601,88866.949336083548,101390.51926479487,113265.51517722719,223997.26855603303,113400.11085236685,106181.39231030499,{"$f":"EJ285-EJ286-EJ287-EJ288","v":93155.148998232966},79531.613706060991,59585.236017487441,200739.90251338243,53122.674748321551,60616.310697811867,87634.53855958402,100090.46526517395,111901.01135364578,231028.16905374319,112051.8889007142,104863.8100406845,91897.07692594282,78335.989817041846,58483.495214606402,51239.434140231228,551804.95718391961,59182.102754241438,85713.276732206185,97597.803056076154,108767.85907679956,110069.60369218813,110666.25774606448,102862.80892795464,89351.185049342035,75323.424154563734,55114.277837379217,47566.036253127539,50906.10433634917,58017.001861904086,84415.333000686864,96239.911434306661,107353.5714274621,108648.03224294836,109240.90763065653,113591.27915682372,99349.787416059669,84382.088984882022,62356.457169903406,54298.197018582388,58479.097006134878,66931.738323136815,97449.490854045973,111592.03108099202,125061.76058063573,127303.29579924114,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641858,66133.344622232995,57593.945021760781,62028.022106876961,70985.21244367637,103324.7852195545,118311.55670491004,132585.35077692824,134960.63492439134,136491.77340965878,127673.74087508196,111680.93821325059,94872.631864070252,70138.529581312861,61089.262490826877,{"$f":"GV285-GV286-GV287-GV288","v":65791.825425231233},75283.681601605742,109553.83158241268,125435.22988965687,140561.08615129328,143078.09945005309,144700.57179833102,135356.03452455351,118408.398014288,100596.57242794162,74385.786083561936,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412529,151683.31217814409,153402.56614503262,143500.08733342163,125540.60920483075,106665.3501024635,78889.717785494868,68727.567862756652,74016.782326292843,84675.618609375,123159.55115953178,140993.60253712785,157979.2075905021,160805.55275039544,162627.36100590741,152133.62678871659,133101.89563218749,113099.71157702396,83665.807853187522,72896.898552153303,78506.298242372693,89801.372433398574,130582.68106094151,149481.32470937414,167480.86992312272,170475.8569458226,172406.33645121576,161286.04381144646,141118.04136220939,119921.65018509625,88730.471847410168,77318.574458461269,83267.514142394037,95236.803534186678,138452.63427960081,158479.41988538936,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246357998,149616.37825311953,127154.48072648134,94101.113784053872,82007.836404985719,88316.839321973559,101000.58805695112,146796.27411269216,168018.54486194154,{"$f":"JH285-JH286-JH287-JH288","v":188231.16065125974},191594.21777474417,193761.87171447923,181273.9956266348,158625.87877652026,134822.91877538065,99796.18556023101,86980.843931510433,93671.672254587014,107112.52663016488,155642.07708381271,178131.19610728964,199550.38392217897,203114.10573706153,205411.05907564398,192177.55700924108,168177.25439969508,142953.16474295678,105835.24994783237,92254.730575271737,99350.460117145907,113593.61196722067,165020.22972069157,188851.82005594339,211549.60444804214,215325.96351081805,217759.92831034883,203736.27986242285,178303.0598621105,151572.99297911819,112239.04736840251,97847.662472716038,106554.84367843371,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116361,229453.39984754243,232032.54811843744,217171.57459060228,190219.88548555208,161893.92800191202,120211.64846261736,104960.98226782234,114187.84962219994,130182.12283581599,187932.03610022957,214693.76440777461,240182.26970224999,244422.72074080814,247155.71187072532,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187118,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,{"$f":"LT285-LT286-LT287-LT288","v":1.7367561689345796E-26},1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,-3.4331226595218434E-26,-3.4331226595218434E-26,-3.4735123378691592E-26,-3.4735123378691592E-26,-3.513902016216475E-26,-3.513902016216475E-26,-3.513902016216475E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.5946813729111066E-26,-3.5946813729111066E-26,-3.5946813729111066E-26,-3.6350710512584224E-26,-3.6350710512584224E-26,-3.6754607296057382E-26,-3.6754607296057382E-26,-3.6754607296057382E-26,-3.715850407953054E-26,-3.715850407953054E-26,-3.7562400863003698E-26,-3.7562400863003698E-26,-3.7966297646476856E-26,-3.7966297646476856E-26,-3.7966297646476856E-26,-3.8370194429950014E-26,-3.8370194429950014E-26,-3.8774091213423172E-26,-3.8774091213423172E-26,-3.917798799689633E-26,-3.917798799689633E-26,-3.917798799689633E-26,-3.9581884780369488E-26,-3.9581884780369488E-26,-3.9985781563842646E-26,-3.9985781563842646E-26,-4.0389678347315804E-26,-4.0389678347315804E-26,-4.0793575130788962E-26,-4.0793575130788962E-26,-4.1197471914262121E-26,-4.1197471914262121E-26,-4.1601368697735279E-26,-4.1601368697735279E-26,-4.1601368697735279E-26,-4.2005265481208437E-26,-4.2005265481208437E-26,-4.2409162264681595E-26,-4.2409162264681595E-26,-4.2813059048154753E-26,-4.2813059048154753E-26,-4.3216955831627911E-26,-4.3216955831627911E-26,-4.3620852615101069E-26,-4.3620852615101069E-26,-4.4024749398574227E-26,{"$f":"OF285-OF286-OF287-OF288","v":-4.4024749398574227E-26},-4.4428646182047385E-26,-4.4428646182047385E-26,-4.4832542965520543E-26,-4.4832542965520543E-26,-4.5236439748993701E-26,-4.5236439748993701E-26,-4.5640336532466859E-26,-4.5640336532466859E-26,-4.6044233315940017E-26,-4.6044233315940017E-26,-4.6448130099413175E-26,-4.6448130099413175E-26,-4.6852026882886333E-26,-4.7255923666359491E-26]
[null,"Cash Deposited",null,null,null,null,null,null,null,null,{"$f":"K289*NOT(K305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60602.791955908586,68437.230931007696,96591.619479462519,109590.90081329693,121918.75394948166,0,121959.91812807198,114515.05091921227,101056.43246794153,86979.491586996621,66355.167714542054,0,59769.434791952066,67561.33145361385,95572.018427707691,108503.00480224719,120765.88145469317,0,120818.45684930765,113407.06514646552,100011.83046576906,86001.327408314406,65476.005311005152,0,58910.374034621767,66659.736929089777,94527.233025496127,{"$f":"BW289*NOT(BW305)","v":107390.05847769465},119588.07481118538,0,119652.64878820065,112274.36082236865,98941.987929642622,84997.384149203121,64570.36183159503,0,58024.053805330565,65730.879725065039,93455.681309121996,106250.46734054024,118383.72699414341,0,118460.91982879299,111115.35384266252,97845.311435327036,83966.059068059956,63636.625950504713,0,57108.830491116074,64773.103853551562,92355.692346237367,105082.54729643834,117151.14075218083,0,117241.60746504489,109928.37107469469,96720.117883875515,82905.659097528536,62673.095356740429,0,56162.967735932296,63784.659925582026,91225.501153522011,103884.51953628949,115888.52345040203,0,115992.95574686903,108711.64526634653,95564.629373211676,81814.395678478264,61677.971550258299,0,55184.631144346,62763.6998160925,90063.243322423397,102654.50512261447,114593.98161714038,0,114713.10993564082,107463.30966224418,94376.967774786404,80690.379296836283,60649.354338714918,0,54171.882681010422,61708.271022295601,88866.949336083548,101390.51926479487,113265.51517722719,0,113400.11085236685,{"$f":"EI289*NOT(EI305)","v":106181.39231030499},93155.148998232966,79531.613706060991,59585.236017487441,0,53122.674748321551,60616.310697811867,87634.53855958402,100090.46526517395,111901.01135364578,0,112051.8889007142,104863.8100406845,91897.07692594282,78335.989817041846,58483.495214606402,51239.434140231228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU289*NOT(GU305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG289*NOT(JG305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS289*NOT(LS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE289*NOT(OE305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash after Deposit",null,null,null,null,null,null,null,{"$f":"K289-K290","v":0},{"$f":"L289-L290","v":0},0,0,0,0,0,0,0,0,0,25835.438612369911,85536.047630036453,89173.347853070431,96445.043203152411,124159.69062691108,136272.86986341994,96740.971436416759,98565.953177379124,99654.461352536193,91873.956256675097,78027.594618062692,63572.547248683812,42521.14318519384,33506.963573403671,80704.639409179552,88679.567909466306,117067.07201125282,130189.07890173254,142620.59783356957,144850.72777811752,146416.9437285465,139162.82611791979,125866.57673222534,111950.62424207487,91456.261967525468,496054.71537302429,0,0,0,0,0,169348.57385848119,0,0,0,0,0,145153.72033155721,0,0,0,0,0,177660.85115494451,0,0,0,0,0,153605.61061784188,0,0,0,0,{"$f":"BX289-BX290","v":0},185821.48785928159,0,0,0,0,0,161904.0756131371,0,0,0,0,0,193820.95861254761,0,0,0,0,0,170039.52800305886,0,0,0,0,0,201649.202306822,0,0,0,0,0,178001.84042812639,0,0,0,0,0,209295.59147776826,0,0,0,0,0,185780.31459841452,0,0,0,0,0,216748.89993892604,0,0,0,0,0,193363.64863186481,0,0,0,0,0,223997.26855603303,0,0,{"$f":"EJ289-EJ290","v":0},0,0,200739.90251338243,0,0,0,0,0,231028.16905374319,0,0,0,0,0,0,551804.95718391961,59182.102754241438,85713.276732206185,97597.803056076154,108767.85907679956,110069.60369218813,110666.25774606448,102862.80892795464,89351.185049342035,75323.424154563734,55114.277837379217,47566.036253127539,50906.10433634917,58017.001861904086,84415.333000686864,96239.911434306661,107353.5714274621,108648.03224294836,109240.90763065653,113591.27915682372,99349.787416059669,84382.088984882022,62356.457169903406,54298.197018582388,58479.097006134878,66931.738323136815,97449.490854045973,111592.03108099202,125061.76058063573,127303.29579924114,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641858,66133.344622232995,57593.945021760781,62028.022106876961,70985.21244367637,103324.7852195545,118311.55670491004,132585.35077692824,134960.63492439134,136491.77340965878,127673.74087508196,111680.93821325059,94872.631864070252,70138.529581312861,61089.262490826877,{"$f":"GV289-GV290","v":65791.825425231233},75283.681601605742,109553.83158241268,125435.22988965687,140561.08615129328,143078.09945005309,144700.57179833102,135356.03452455351,118408.398014288,100596.57242794162,74385.786083561936,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412529,151683.31217814409,153402.56614503262,143500.08733342163,125540.60920483075,106665.3501024635,78889.717785494868,68727.567862756652,74016.782326292843,84675.618609375,123159.55115953178,140993.60253712785,157979.2075905021,160805.55275039544,162627.36100590741,152133.62678871659,133101.89563218749,113099.71157702396,83665.807853187522,72896.898552153303,78506.298242372693,89801.372433398574,130582.68106094151,149481.32470937414,167480.86992312272,170475.8569458226,172406.33645121576,161286.04381144646,141118.04136220939,119921.65018509625,88730.471847410168,77318.574458461269,83267.514142394037,95236.803534186678,138452.63427960081,158479.41988538936,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246357998,149616.37825311953,127154.48072648134,94101.113784053872,82007.836404985719,88316.839321973559,101000.58805695112,146796.27411269216,168018.54486194154,{"$f":"JH289-JH290","v":188231.16065125974},191594.21777474417,193761.87171447923,181273.9956266348,158625.87877652026,134822.91877538065,99796.18556023101,86980.843931510433,93671.672254587014,107112.52663016488,155642.07708381271,178131.19610728964,199550.38392217897,203114.10573706153,205411.05907564398,192177.55700924108,168177.25439969508,142953.16474295678,105835.24994783237,92254.730575271737,99350.460117145907,113593.61196722067,165020.22972069157,188851.82005594339,211549.60444804214,215325.96351081805,217759.92831034883,203736.27986242285,178303.0598621105,151572.99297911819,112239.04736840251,97847.662472716038,106554.84367843371,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116361,229453.39984754243,232032.54811843744,217171.57459060228,190219.88548555208,161893.92800191202,120211.64846261736,104960.98226782234,114187.84962219994,130182.12283581599,187932.03610022957,214693.76440777461,240182.26970224999,244422.72074080814,247155.71187072532,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187118,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,{"$f":"LT289-LT290","v":1.7367561689345796E-26},1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,-3.4331226595218434E-26,-3.4331226595218434E-26,-3.4735123378691592E-26,-3.4735123378691592E-26,-3.513902016216475E-26,-3.513902016216475E-26,-3.513902016216475E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.5946813729111066E-26,-3.5946813729111066E-26,-3.5946813729111066E-26,-3.6350710512584224E-26,-3.6350710512584224E-26,-3.6754607296057382E-26,-3.6754607296057382E-26,-3.6754607296057382E-26,-3.715850407953054E-26,-3.715850407953054E-26,-3.7562400863003698E-26,-3.7562400863003698E-26,-3.7966297646476856E-26,-3.7966297646476856E-26,-3.7966297646476856E-26,-3.8370194429950014E-26,-3.8370194429950014E-26,-3.8774091213423172E-26,-3.8774091213423172E-26,-3.917798799689633E-26,-3.917798799689633E-26,-3.917798799689633E-26,-3.9581884780369488E-26,-3.9581884780369488E-26,-3.9985781563842646E-26,-3.9985781563842646E-26,-4.0389678347315804E-26,-4.0389678347315804E-26,-4.0793575130788962E-26,-4.0793575130788962E-26,-4.1197471914262121E-26,-4.1197471914262121E-26,-4.1601368697735279E-26,-4.1601368697735279E-26,-4.1601368697735279E-26,-4.2005265481208437E-26,-4.2005265481208437E-26,-4.2409162264681595E-26,-4.2409162264681595E-26,-4.2813059048154753E-26,-4.2813059048154753E-26,-4.3216955831627911E-26,-4.3216955831627911E-26,-4.3620852615101069E-26,-4.3620852615101069E-26,-4.4024749398574227E-26,{"$f":"OF289-OF290","v":-4.4024749398574227E-26},-4.4428646182047385E-26,-4.4428646182047385E-26,-4.4832542965520543E-26,-4.4832542965520543E-26,-4.5236439748993701E-26,-4.5236439748993701E-26,-4.5640336532466859E-26,-4.5640336532466859E-26,-4.6044233315940017E-26,-4.6044233315940017E-26,-4.6448130099413175E-26,-4.6448130099413175E-26,-4.6852026882886333E-26,-4.7255923666359491E-26]
[null,"Cash Sweep Percent",null,null,null,null,null,null,{"$f":"'General Assumptions'!G68","v":1},null,{"$f":"IF(K211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BW211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EI211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GU211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JG211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LS211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OE211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cash sweep to debt fund",null,null,null,null,null,null,null,null,{"$f":"MIN(K291*K292,K159*K55)","v":0},0,0,0,0,0,0,0,0,0,0,25835.438612369911,85536.047630036453,89173.347853070431,96445.043203152411,124159.69062691108,136272.86986341994,96740.971436416759,98565.953177379124,99654.461352536193,91873.956256675097,78027.594618062692,63572.547248683812,42521.14318519384,33506.963573403671,80704.639409179552,88679.567909466306,117067.07201125282,130189.07890173254,51075.538544864823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW291*BW292,BW159*BW55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI291*EI292,EI159*EI55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GU291*GU292,GU159*GU55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JG291*JG292,JG159*JG55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LS291*LS292,LS159*LS55)","v":0},0,0,0,0,0,0,0,0,0,-3.4331226595218434E-26,-3.4331226595218434E-26,-3.4735123378691592E-26,-3.4735123378691592E-26,-3.513902016216475E-26,-3.513902016216475E-26,-3.513902016216475E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.5946813729111066E-26,-3.5946813729111066E-26,-3.5946813729111066E-26,-3.6350710512584224E-26,-3.6350710512584224E-26,-3.6754607296057382E-26,-3.6754607296057382E-26,-3.6754607296057382E-26,-3.715850407953054E-26,-3.715850407953054E-26,-3.7562400863003698E-26,-3.7562400863003698E-26,-3.7966297646476856E-26,-3.7966297646476856E-26,-3.7966297646476856E-26,-3.8370194429950014E-26,-3.8370194429950014E-26,-3.8774091213423172E-26,-3.8774091213423172E-26,-3.917798799689633E-26,-3.917798799689633E-26,-3.917798799689633E-26,-3.9581884780369488E-26,-3.9581884780369488E-26,-3.9985781563842646E-26,-3.9985781563842646E-26,-4.0389678347315804E-26,-4.0389678347315804E-26,-4.0793575130788962E-26,-4.0793575130788962E-26,-4.1197471914262121E-26,-4.1197471914262121E-26,-4.1601368697735279E-26,-4.1601368697735279E-26,-4.1601368697735279E-26,-4.2005265481208437E-26,-4.2005265481208437E-26,-4.2409162264681595E-26,-4.2409162264681595E-26,-4.2813059048154753E-26,-4.2813059048154753E-26,-4.3216955831627911E-26,-4.3216955831627911E-26,-4.3620852615101069E-26,-4.3620852615101069E-26,{"$f":"MIN(OE291*OE292,OE159*OE55)","v":-4.4024749398574227E-26},-4.4024749398574227E-26,-4.4428646182047385E-26,-4.4428646182047385E-26,-4.4832542965520543E-26,-4.4832542965520543E-26,-4.5236439748993701E-26,-4.5236439748993701E-26,-4.5640336532466859E-26,-4.5640336532466859E-26,-4.6044233315940017E-26,-4.6044233315940017E-26,-4.6448130099413175E-26,-4.6448130099413175E-26,-4.6852026882886333E-26,-4.7255923666359491E-26]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K291-K293","v":0},{"$f":"L291-L293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91545.059288704739,144850.72777811752,146416.9437285465,139162.82611791979,125866.57673222534,111950.62424207487,91456.261967525468,496054.71537302429,0,0,0,0,0,169348.57385848119,0,0,0,0,0,145153.72033155721,0,0,0,0,0,177660.85115494451,0,0,0,0,0,153605.61061784188,0,0,0,0,{"$f":"BX291-BX293","v":0},185821.48785928159,0,0,0,0,0,161904.0756131371,0,0,0,0,0,193820.95861254761,0,0,0,0,0,170039.52800305886,0,0,0,0,0,201649.202306822,0,0,0,0,0,178001.84042812639,0,0,0,0,0,209295.59147776826,0,0,0,0,0,185780.31459841452,0,0,0,0,0,216748.89993892604,0,0,0,0,0,193363.64863186481,0,0,0,0,0,223997.26855603303,0,0,{"$f":"EJ291-EJ293","v":0},0,0,200739.90251338243,0,0,0,0,0,231028.16905374319,0,0,0,0,0,0,551804.95718391961,59182.102754241438,85713.276732206185,97597.803056076154,108767.85907679956,110069.60369218813,110666.25774606448,102862.80892795464,89351.185049342035,75323.424154563734,55114.277837379217,47566.036253127539,50906.10433634917,58017.001861904086,84415.333000686864,96239.911434306661,107353.5714274621,108648.03224294836,109240.90763065653,113591.27915682372,99349.787416059669,84382.088984882022,62356.457169903406,54298.197018582388,58479.097006134878,66931.738323136815,97449.490854045973,111592.03108099202,125061.76058063573,127303.29579924114,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641858,66133.344622232995,57593.945021760781,62028.022106876961,70985.21244367637,103324.7852195545,118311.55670491004,132585.35077692824,134960.63492439134,136491.77340965878,127673.74087508196,111680.93821325059,94872.631864070252,70138.529581312861,61089.262490826877,{"$f":"GV291-GV293","v":65791.825425231233},75283.681601605742,109553.83158241268,125435.22988965687,140561.08615129328,143078.09945005309,144700.57179833102,135356.03452455351,118408.398014288,100596.57242794162,74385.786083561936,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412529,151683.31217814409,153402.56614503262,143500.08733342163,125540.60920483075,106665.3501024635,78889.717785494868,68727.567862756652,74016.782326292843,84675.618609375,123159.55115953178,140993.60253712785,157979.2075905021,160805.55275039544,162627.36100590741,152133.62678871659,133101.89563218749,113099.71157702396,83665.807853187522,72896.898552153303,78506.298242372693,89801.372433398574,130582.68106094151,149481.32470937414,167480.86992312272,170475.8569458226,172406.33645121576,161286.04381144646,141118.04136220939,119921.65018509625,88730.471847410168,77318.574458461269,83267.514142394037,95236.803534186678,138452.63427960081,158479.41988538936,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246357998,149616.37825311953,127154.48072648134,94101.113784053872,82007.836404985719,88316.839321973559,101000.58805695112,146796.27411269216,168018.54486194154,{"$f":"JH291-JH293","v":188231.16065125974},191594.21777474417,193761.87171447923,181273.9956266348,158625.87877652026,134822.91877538065,99796.18556023101,86980.843931510433,93671.672254587014,107112.52663016488,155642.07708381271,178131.19610728964,199550.38392217897,203114.10573706153,205411.05907564398,192177.55700924108,168177.25439969508,142953.16474295678,105835.24994783237,92254.730575271737,99350.460117145907,113593.61196722067,165020.22972069157,188851.82005594339,211549.60444804214,215325.96351081805,217759.92831034883,203736.27986242285,178303.0598621105,151572.99297911819,112239.04736840251,97847.662472716038,106554.84367843371,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116361,229453.39984754243,232032.54811843744,217171.57459060228,190219.88548555208,161893.92800191202,120211.64846261736,104960.98226782234,114187.84962219994,130182.12283581599,187932.03610022957,214693.76440777461,240182.26970224999,244422.72074080814,247155.71187072532,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187118,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,{"$f":"LT291-LT293","v":1.7367561689345796E-26},1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF291-OF293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash from re-financing",null,null,null,null,null,null,null,null,{"$f":"K201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4969003.6858804841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: fees paid at re-financing",null,null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99380.073717609688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayments of debt fund",null,null,null,null,null,null,null,null,{"$f":"K206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4744097.297184295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash flow after re-financing",null,null,null,null,null,null,null,null,{"$f":"K294+K295-K296-K297","v":0},{"$f":"L294+L295-L296-L297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125526.31497857906,0,0,0,0,91545.059288704739,144850.72777811752,146416.9437285465,139162.82611791979,125866.57673222534,111950.62424207487,91456.261967525468,496054.71537302429,0,0,0,0,0,169348.57385848119,0,0,0,0,0,145153.72033155721,0,0,0,0,0,177660.85115494451,0,0,0,0,0,153605.61061784188,0,0,0,0,{"$f":"BX294+BX295-BX296-BX297","v":0},185821.48785928159,0,0,0,0,0,161904.0756131371,0,0,0,0,0,193820.95861254761,0,0,0,0,0,170039.52800305886,0,0,0,0,0,201649.202306822,0,0,0,0,0,178001.84042812639,0,0,0,0,0,209295.59147776826,0,0,0,0,0,185780.31459841452,0,0,0,0,0,216748.89993892604,0,0,0,0,0,193363.64863186481,0,0,0,0,0,223997.26855603303,0,0,{"$f":"EJ294+EJ295-EJ296-EJ297","v":0},0,0,200739.90251338243,0,0,0,0,0,231028.16905374319,0,0,0,0,0,0,551804.95718391961,59182.102754241438,85713.276732206185,97597.803056076154,108767.85907679956,110069.60369218813,110666.25774606448,102862.80892795464,89351.185049342035,75323.424154563734,55114.277837379217,47566.036253127539,50906.10433634917,58017.001861904086,84415.333000686864,96239.911434306661,107353.5714274621,108648.03224294836,109240.90763065653,113591.27915682372,99349.787416059669,84382.088984882022,62356.457169903406,54298.197018582388,58479.097006134878,66931.738323136815,97449.490854045973,111592.03108099202,125061.76058063573,127303.29579924114,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641858,66133.344622232995,57593.945021760781,62028.022106876961,70985.21244367637,103324.7852195545,118311.55670491004,132585.35077692824,134960.63492439134,136491.77340965878,127673.74087508196,111680.93821325059,94872.631864070252,70138.529581312861,61089.262490826877,{"$f":"GV294+GV295-GV296-GV297","v":65791.825425231233},75283.681601605742,109553.83158241268,125435.22988965687,140561.08615129328,143078.09945005309,144700.57179833102,135356.03452455351,118408.398014288,100596.57242794162,74385.786083561936,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412529,151683.31217814409,153402.56614503262,143500.08733342163,125540.60920483075,106665.3501024635,78889.717785494868,68727.567862756652,74016.782326292843,84675.618609375,123159.55115953178,140993.60253712785,157979.2075905021,160805.55275039544,162627.36100590741,152133.62678871659,133101.89563218749,113099.71157702396,83665.807853187522,72896.898552153303,78506.298242372693,89801.372433398574,130582.68106094151,149481.32470937414,167480.86992312272,170475.8569458226,172406.33645121576,161286.04381144646,141118.04136220939,119921.65018509625,88730.471847410168,77318.574458461269,83267.514142394037,95236.803534186678,138452.63427960081,158479.41988538936,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246357998,149616.37825311953,127154.48072648134,94101.113784053872,82007.836404985719,88316.839321973559,101000.58805695112,146796.27411269216,168018.54486194154,{"$f":"JH294+JH295-JH296-JH297","v":188231.16065125974},191594.21777474417,193761.87171447923,181273.9956266348,158625.87877652026,134822.91877538065,99796.18556023101,86980.843931510433,93671.672254587014,107112.52663016488,155642.07708381271,178131.19610728964,199550.38392217897,203114.10573706153,205411.05907564398,192177.55700924108,168177.25439969508,142953.16474295678,105835.24994783237,92254.730575271737,99350.460117145907,113593.61196722067,165020.22972069157,188851.82005594339,211549.60444804214,215325.96351081805,217759.92831034883,203736.27986242285,178303.0598621105,151572.99297911819,112239.04736840251,97847.662472716038,106554.84367843371,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116361,229453.39984754243,232032.54811843744,217171.57459060228,190219.88548555208,161893.92800191202,120211.64846261736,104960.98226782234,114187.84962219994,130182.12283581599,187932.03610022957,214693.76440777461,240182.26970224999,244422.72074080814,247155.71187072532,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187118,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,{"$f":"LT294+LT295-LT296-LT297","v":1.7367561689345796E-26},1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF294+OF295-OF296-OF297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Increase in cash balance",null,null,null,null,null,null,null,null,{"$f":"K298*OR(K211,K155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125526.31497857906,0,0,0,0,91545.059288704739,144850.72777811752,146416.9437285465,139162.82611791979,125866.57673222534,111950.62424207487,91456.261967525468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW298*OR(BW211,BW155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI298*OR(EI211,EI155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU298*OR(GU211,GU155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG298*OR(JG211,JG155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS298*OR(LS211,LS155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE298*OR(OE211,OE155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends Paid",null,null,null,null,null,null,null,{"$f":"MAX(K298-K299-K229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496054.71537302429,0,0,0,0,0,169348.57385848119,0,0,0,0,0,145153.72033155721,0,0,0,0,0,177660.85115494451,0,0,0,0,0,153605.61061784188,0,0,0,{"$f":"MAX(BW298-BW299-BW229,0)","v":0},0,185821.48785928159,0,0,0,0,0,161904.0756131371,0,0,0,0,0,193820.95861254761,0,0,0,0,0,170039.52800305886,0,0,0,0,0,201649.202306822,0,0,0,0,0,178001.84042812639,0,0,0,0,0,209295.59147776826,0,0,0,0,0,185780.31459841452,0,0,0,0,0,216748.89993892604,0,0,0,0,0,193363.64863186481,0,0,0,0,0,223997.26855603303,0,{"$f":"MAX(EI298-EI299-EI229,0)","v":0},0,0,0,200739.90251338243,0,0,0,0,0,231028.16905374319,0,0,0,0,0,0,551804.95718391961,59182.102754241438,85713.276732206185,97597.803056076154,108767.85907679956,110069.60369218813,110666.25774606448,102862.80892795464,89351.185049342035,75323.424154563734,55114.277837379217,47566.036253127539,50906.10433634917,58017.001861904086,84415.333000686864,96239.911434306661,107353.5714274621,108648.03224294836,109240.90763065653,113591.27915682372,99349.787416059669,84382.088984882022,62356.457169903406,54298.197018582388,58479.097006134878,66931.738323136815,97449.490854045973,111592.03108099202,125061.76058063573,127303.29579924114,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641858,66133.344622232995,57593.945021760781,62028.022106876961,70985.21244367637,103324.7852195545,118311.55670491004,132585.35077692824,134960.63492439134,136491.77340965878,127673.74087508196,111680.93821325059,94872.631864070252,70138.529581312861,{"$f":"MAX(GU298-GU299-GU229,0)","v":61089.262490826877},65791.825425231233,75283.681601605742,109553.83158241268,125435.22988965687,140561.08615129328,143078.09945005309,144700.57179833102,135356.03452455351,118408.398014288,100596.57242794162,74385.786083561936,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412529,151683.31217814409,153402.56614503262,143500.08733342163,125540.60920483075,106665.3501024635,78889.717785494868,68727.567862756652,74016.782326292843,84675.618609375,123159.55115953178,140993.60253712785,157979.2075905021,160805.55275039544,162627.36100590741,152133.62678871659,133101.89563218749,113099.71157702396,83665.807853187522,72896.898552153303,78506.298242372693,89801.372433398574,130582.68106094151,149481.32470937414,167480.86992312272,170475.8569458226,172406.33645121576,161286.04381144646,141118.04136220939,119921.65018509625,88730.471847410168,77318.574458461269,83267.514142394037,95236.803534186678,138452.63427960081,158479.41988538936,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246357998,149616.37825311953,127154.48072648134,94101.113784053872,82007.836404985719,88316.839321973559,101000.58805695112,146796.27411269216,{"$f":"MAX(JG298-JG299-JG229,0)","v":168018.54486194154},188231.16065125974,191594.21777474417,193761.87171447923,181273.9956266348,158625.87877652026,134822.91877538065,99796.18556023101,86980.843931510433,93671.672254587014,107112.52663016488,155642.07708381271,178131.19610728964,199550.38392217897,203114.10573706153,205411.05907564398,192177.55700924108,168177.25439969508,142953.16474295678,105835.24994783237,92254.730575271737,99350.460117145907,113593.61196722067,165020.22972069157,188851.82005594339,211549.60444804214,215325.96351081805,217759.92831034883,203736.27986242285,178303.0598621105,151572.99297911819,112239.04736840251,97847.662472716038,106554.84367843371,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116361,229453.39984754243,232032.54811843744,217171.57459060228,190219.88548555208,161893.92800191202,120211.64846261736,104960.98226782234,114187.84962219994,130182.12283581599,187932.03610022957,214693.76440777461,240182.26970224999,244422.72074080814,247155.71187072532,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187118,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,{"$f":"MAX(LS298-LS299-LS229,0)","v":1.7367561689345796E-26},1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OE298-OE299-OE229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: cash trapped",null,null,null,null,null,null,null,null,{"$f":"K298-K299-K300","v":0},{"$f":"L298-L299-L300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX298-BX299-BX300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ298-EJ299-EJ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV298-GV299-GV300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH298-JH299-JH300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT298-LT299-LT300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF298-OF299-OF300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Rooftop owners",null,null,null,{"$f":"F36","v":0.5},null,null,null,{"$f":"K300*$G$302","v":0},{"$f":"L300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248027.35768651214,0,0,0,0,0,84674.286929240596,0,0,0,0,0,72576.860165778606,0,0,0,0,0,88830.425577472255,0,0,0,0,0,76802.805308920942,0,0,0,0,{"$f":"BX300*$G$302","v":0},92910.743929640797,0,0,0,0,0,80952.037806568551,0,0,0,0,0,96910.479306273803,0,0,0,0,0,85019.764001529431,0,0,0,0,0,100824.601153411,0,0,0,0,0,89000.920214063197,0,0,0,0,0,104647.79573888413,0,0,0,0,0,92890.157299207262,0,0,0,0,0,108374.44996946302,0,0,0,0,0,96681.824315932405,0,0,0,0,0,111998.63427801651,0,0,{"$f":"EJ300*$G$302","v":0},0,0,100369.95125669122,0,0,0,0,0,115514.08452687159,0,0,0,0,0,0,275902.47859195981,29591.051377120719,42856.638366103092,48798.901528038077,54383.929538399781,55034.801846094066,55333.128873032241,51431.40446397732,44675.592524671018,37661.712077281867,27557.138918689609,23783.018126563769,25453.052168174585,29008.500930952043,42207.666500343432,48119.955717153331,53676.785713731049,54324.016121474182,54620.453815328263,56795.639578411858,49674.893708029835,42191.044492441011,31178.228584951703,27149.098509291194,29239.548503067439,33465.869161568407,48724.745427022986,55796.01554049601,62530.880290317866,63651.64789962057,64374.120774537063,60213.524129685728,52667.641774956239,44736.978887820929,33066.672311116497,28796.97251088039,31014.01105343848,35492.606221838185,51662.392609777249,59155.778352455018,66292.675388464122,67480.317462195671,68245.886704829391,63836.87043754098,55840.469106625293,47436.315932035126,35069.264790656431,30544.631245413439,{"$f":"GV300*$G$302","v":32895.912712615616},37641.840800802871,54776.915791206338,62717.614944828434,70280.543075646638,71539.049725026547,72350.285899165508,67678.017262276757,59204.199007144001,50298.286213970809,37192.893041780968,32398.104067670694,34891.745062329166,39920.963313614746,58078.951599591899,66493.666091160892,74508.056692062644,75841.656089072043,76701.283072516308,71750.043666710815,62770.304602415374,53332.675051231752,39444.858892747434,34363.783931378326,37008.391163146422,42337.8093046875,61579.77557976589,70496.801268563926,78989.603795251052,80402.776375197718,81313.680502953706,76066.813394358294,66550.947816093743,56549.855788511981,41832.903926593761,36448.449276076652,39253.149121186347,44900.686216699287,65291.340530470756,74740.662354687069,83740.434961561361,85237.928472911299,86203.168225607878,80643.021905723232,70559.020681104696,59960.825092548126,44365.235923705084,38659.287229230635,41633.757071197018,47618.401767093339,69226.317139800405,79239.709942694681,88776.715510323877,90363.560962339674,91386.37723237522,85494.246231789992,74808.189126559766,63577.240363240671,47050.556892026936,41003.91820249286,44158.419660986779,50500.29402847556,73398.13705634608,84009.27243097077,{"$f":"JH300*$G$302","v":94115.580325629868},95797.108887372087,96880.935857239616,90636.997813317401,79312.939388260129,67411.459387690324,49898.092780115505,43490.421965755217,46835.836127293507,53556.26331508244,77821.038541906353,89065.598053644819,99775.191961089484,101557.05286853077,102705.52953782199,96088.778504620539,84088.627199847542,71476.582371478391,52917.624973916187,46127.365287635868,49675.230058572954,56796.805983610335,82510.114860345784,94425.910027971695,105774.80222402107,107662.98175540903,108879.96415517441,101868.13993121142,89151.529931055251,75786.496489559097,56119.523684201253,48923.831236358019,53277.421839216855,60824.091156492526,88072.40645974534,100699.50589842912,112725.85834058181,114726.69992377122,116016.27405921872,108585.78729530114,95109.942742776038,80946.96400095601,60105.824231308681,52480.491133911171,57093.924811099969,65091.061417907993,93966.018050114784,107346.8822038873,120091.134851125,122211.36037040407,123577.85593536266,115703.70877049588,101423.29987454212,86414.735015809507,64329.32727593559,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,{"$f":"LT300*$G$302","v":8.683780844672898E-27},8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Development Co.",null,null,null,{"$f":"F37","v":0.5},null,null,null,{"$f":"K300*$G$303","v":0},{"$f":"L300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248027.35768651214,0,0,0,0,0,84674.286929240596,0,0,0,0,0,72576.860165778606,0,0,0,0,0,88830.425577472255,0,0,0,0,0,76802.805308920942,0,0,0,0,{"$f":"BX300*$G$303","v":0},92910.743929640797,0,0,0,0,0,80952.037806568551,0,0,0,0,0,96910.479306273803,0,0,0,0,0,85019.764001529431,0,0,0,0,0,100824.601153411,0,0,0,0,0,89000.920214063197,0,0,0,0,0,104647.79573888413,0,0,0,0,0,92890.157299207262,0,0,0,0,0,108374.44996946302,0,0,0,0,0,96681.824315932405,0,0,0,0,0,111998.63427801651,0,0,{"$f":"EJ300*$G$303","v":0},0,0,100369.95125669122,0,0,0,0,0,115514.08452687159,0,0,0,0,0,0,275902.47859195981,29591.051377120719,42856.638366103092,48798.901528038077,54383.929538399781,55034.801846094066,55333.128873032241,51431.40446397732,44675.592524671018,37661.712077281867,27557.138918689609,23783.018126563769,25453.052168174585,29008.500930952043,42207.666500343432,48119.955717153331,53676.785713731049,54324.016121474182,54620.453815328263,56795.639578411858,49674.893708029835,42191.044492441011,31178.228584951703,27149.098509291194,29239.548503067439,33465.869161568407,48724.745427022986,55796.01554049601,62530.880290317866,63651.64789962057,64374.120774537063,60213.524129685728,52667.641774956239,44736.978887820929,33066.672311116497,28796.97251088039,31014.01105343848,35492.606221838185,51662.392609777249,59155.778352455018,66292.675388464122,67480.317462195671,68245.886704829391,63836.87043754098,55840.469106625293,47436.315932035126,35069.264790656431,30544.631245413439,{"$f":"GV300*$G$303","v":32895.912712615616},37641.840800802871,54776.915791206338,62717.614944828434,70280.543075646638,71539.049725026547,72350.285899165508,67678.017262276757,59204.199007144001,50298.286213970809,37192.893041780968,32398.104067670694,34891.745062329166,39920.963313614746,58078.951599591899,66493.666091160892,74508.056692062644,75841.656089072043,76701.283072516308,71750.043666710815,62770.304602415374,53332.675051231752,39444.858892747434,34363.783931378326,37008.391163146422,42337.8093046875,61579.77557976589,70496.801268563926,78989.603795251052,80402.776375197718,81313.680502953706,76066.813394358294,66550.947816093743,56549.855788511981,41832.903926593761,36448.449276076652,39253.149121186347,44900.686216699287,65291.340530470756,74740.662354687069,83740.434961561361,85237.928472911299,86203.168225607878,80643.021905723232,70559.020681104696,59960.825092548126,44365.235923705084,38659.287229230635,41633.757071197018,47618.401767093339,69226.317139800405,79239.709942694681,88776.715510323877,90363.560962339674,91386.37723237522,85494.246231789992,74808.189126559766,63577.240363240671,47050.556892026936,41003.91820249286,44158.419660986779,50500.29402847556,73398.13705634608,84009.27243097077,{"$f":"JH300*$G$303","v":94115.580325629868},95797.108887372087,96880.935857239616,90636.997813317401,79312.939388260129,67411.459387690324,49898.092780115505,43490.421965755217,46835.836127293507,53556.26331508244,77821.038541906353,89065.598053644819,99775.191961089484,101557.05286853077,102705.52953782199,96088.778504620539,84088.627199847542,71476.582371478391,52917.624973916187,46127.365287635868,49675.230058572954,56796.805983610335,82510.114860345784,94425.910027971695,105774.80222402107,107662.98175540903,108879.96415517441,101868.13993121142,89151.529931055251,75786.496489559097,56119.523684201253,48923.831236358019,53277.421839216855,60824.091156492526,88072.40645974534,100699.50589842912,112725.85834058181,114726.69992377122,116016.27405921872,108585.78729530114,95109.942742776038,80946.96400095601,60105.824231308681,52480.491133911171,57093.924811099969,65091.061417907993,93966.018050114784,107346.8822038873,120091.134851125,122211.36037040407,123577.85593536266,115703.70877049588,101423.29987454212,86414.735015809507,64329.32727593559,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,{"$f":"LT300*$G$303","v":8.683780844672898E-27},8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Dividends allowed",null,null,null,null,{"$f":"H197","v":"2020-01-01"},{"$f":"I197","v":"2029-01-01"},null,{"$f":"OR(K2<$H$305,K2>$I$305,K210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"OR(BW2<$H$305,BW2>$I$305,BW210)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"OR(EI2<$H$305,EI2>$I$305,EI210)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU2<$H$305,GU2>$I$305,GU210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG2<$H$305,JG2>$I$305,JG210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(LS2<$H$305,LS2>$I$305,LS210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(OE2<$H$305,OE2>$I$305,OE210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Balance Sheet"]
[null,"Assets"]
[null,null,"Cash",null,null,null,null,null,null,null,{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125526.31497857906,125526.31497857906,125526.31497857906,125526.31497857906,125526.31497857906,217071.3742672838,361922.10204540135,508339.04577394784,647501.8718918676,773368.44862409297,885319.07286616787,976775.33483369334,0,60602.791955908586,129040.02288691628,225631.6423663788,335222.5431796757,457141.29712915735,0,121959.91812807198,236474.96904728425,337531.40151522576,424510.89310222236,490866.06081676442,0,59769.434791952066,127330.76624556592,222902.78467327362,331405.78947552084,452171.67093021399,0,120818.45684930765,234225.52199577319,334237.35246154224,420238.67986985663,485714.68518086179,0,58910.374034621767,125570.11096371154,220097.34398920767,{"$f":"BW238","v":327487.40246690233},447075.4772780877,0,119652.64878820065,231927.00961056928,330868.99754021189,415866.38168941502,480436.74352101004,0,58024.053805330565,123754.9335303956,217210.6148395176,323461.08218005783,441844.80917420122,0,118460.91982879299,229576.27367145551,327421.58510678256,411387.64417484251,475024.27012534725,0,57108.830491116074,121881.93434466764,214237.62669090502,319320.17398734333,436471.31473952415,0,117241.60746504489,227169.97853973956,323890.09642361506,406795.75552114361,469468.85087788402,0,56162.967735932296,119947.62766151433,211173.12881503633,315057.64835132583,430946.17180172785,0,115992.95574686903,224704.60101321555,320269.23038642725,402083.62606490555,463761.59761516383,0,55184.631144346,117948.3309604385,208011.5742828619,310666.07940547634,425260.06102261669,0,114713.10993564082,222176.41959788499,316553.38737267139,397243.76666950766,457893.12100822257,0,54171.882681010422,115880.15370330602,204747.10303938956,306137.62230418442,419403.13748141163,0,113400.11085236685,{"$f":"EI238","v":219581.50316267184},312736.65216090484,392268.26586696581,451853.50188445323,0,53122.674748321551,113738.98544613342,201373.52400571742,301463.98927089135,413365.00062453712,0,112051.8889007142,216915.6989413987,308812.77586734155,387148.7656843834,445632.2608989898,496871.69503922103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accounts Recievables",null,null,null,null,null,null,null,{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,65770.187090556472,70029.409431258522,77591.813093062636,105631.83366666237,118198.90665541701,130011.26223414743,131398.60054492205,132041.13105913554,123809.68973468395,109548.08310409664,94741.283982792113,73404.411378817997,65442.836512202062,69680.859903072211,77205.62406099237,105106.08418390949,117610.60848923972,129364.1717548952,130744.60502223761,131383.93754136027,123193.46564694145,109002.84171209073,94269.738811982359,73039.063831827778,65117.115219180239,69334.045171374732,76821.357164293673,104582.95145511246,117025.23839356763,128720.3019665365,130093.86455814516,130730.01499919941,122580.3086222626,108460.31408893519,93800.540610083699,72675.534688222047,64793.015102231715,68988.956601757964,76439.002836137603,104062.4224561952,116442.78179484367,128079.63683908765,129446.36295160664,130079.3471523929,121970.20339529836,107920.48672769274,93333.677695791004,72313.814897465592,64470.528092458713,68645.585602789084,76058.551557311323,103544.48422790496,115863.22419204624,{"$f":"BW102","v":127442.16042234923},128802.08408221946,129431.91780171041,121363.13477667811,107383.34618865245,92869.138445939156,71953.895454069323,64149.646161123703,68303.923625796189,75679.99385598072,103029.12387548956,115286.5511563279,126807.85684550896,128161.01190981531,128787.71082854833,120759.08765263158,106848.87909899538,92406.911295213562,71595.767397366173,63830.36131944973,67963.962164655793,75303.320307454705,102516.32856837635,114712.74833065624,126176.71031674642,127523.13047406073,128146.71019452813,120158.04698461253,106317.07215246162,91946.984735862468,71239.421811287946,63512.665618421452,67625.692755581025,74928.52153395093,102006.08553985304,114141.8014294567,125548.7051228403,126888.42389406006,127508.89994109765,119559.99780892454,105787.91210901919,91489.347317410429,70884.84982414353,63196.551148587358,67289.106976910873,74555.588204361833,101498.38208674951,113573.69623825657,124923.82562877679,126256.87636795967,126874.2641891333,118964.92523634824,105261.385794534,91033.987646373076,70532.042608397722,62882.010039862638,66954.196448900388,74184.511034022493,100993.20556912171,113008.41861333128,124302.05627736045,125628.4721725547,126242.78713854468,118372.81445177051,{"$f":"EI102","v":104737.48010044207},90580.894385973443,70180.991380451655,62569.034461333446,66620.952833512332,73815.280784479546,100490.54340993693,112445.95448135202,123683.38158882686,125003.19566289763,125614.45306788156,117783.65071381611,104216.18198342348,90130.056255860094,69831.687400424256,62257.616621061883,66289.367834209406,73447.888263261309,99990.383094760997,111886.28983903615,123067.78616045765,124381.03127190903,124989.2463339425,117197.41935448028,103697.47846507715,89681.462031825809,69484.121971934233,61947.748765891942,65959.433195747726,73082.324323648543,99492.712171446037,111329.41075279737,122455.25466619627,123761.96350998945,124367.15137138493,128729.9001557118,114500.85079845585,99545.660218804405,77532.602067842803,69486.981739314768,74376.197046136716,82841.611549637048,113372.20447564685,127527.652659927,141010.35803463002,143264.93740338227,144722.99593769229,136414.98442792968,121336.47085690685,105488.46594451161,82161.243743280851,73635.305554083156,78816.403567350848,87787.197347771027,120140.44514443136,135140.96360434766,149428.57698330408,151817.75315067355,153362.85675140901,144558.86281246832,128580.17261307145,111786.05298178841,87066.212063100684,78031.2813756221,{"$f":"GU102","v":83521.687287104753},93028.031130935371,127312.74500887541,143208.78384402685,158349.35766755234,160881.1659675125,162518.51116376388,153188.92499433891,136256.31825656613,118459.60152478036,92264.003533134906,82689.693854117213,88507.87312724613,98581.738995658059,134913.22611805907,151758.24726341828,167802.70266863372,170485.65813893086,172220.75168891108,162334.19580343552,144390.72438254941,125531.55621028924,97772.099488982538,87626.210272945376,93791.730746298839,104466.99930400144,142967.45059038396,160818.10762074566,177820.40570075368,180663.53172088347,182502.20913238815,172025.43283153157,153010.74881870806,133025.70160410856,103609.02488965204,92857.433241254417,99391.030939576493,110703.60550307312,151502.50658469647,170418.83525332448,188436.15854043793,191449.01717928957,193397.46233581493,182295.22987694159,162145.38263575092,140967.24219383852,109794.41062114207,98400.956532251148,105324.60540634231,117312.53269481628,160547.099403826,180592.7195561227,199685.66433951471,202878.38851474796,204943.15447327486,193178.12656475866,171825.34765086757,149382.88715721815,116349.05951950466,104275.42425499827,111612.41008502801,124316.00817997125,170131.64803694165,191373.97757822205,{"$f":"JG102","v":211606.75770280266},214990.08526011682,217178.11629050729,204710.72451133962,182083.19975207152,158300.94019106493,123295.01633543568,110500.59355872337,118275.59226951853,131737.58621345978,180288.38746541692,202798.86910240696,224239.53193435067,227824.84176126201,230143.49670139252,216931.81042373029,192953.43839093574,167751.39470293911,130655.64187570391,117097.40108053212,125336.5617322328,139602.22722261457,191051.47707628482,214905.81859492807,237626.47388018979,241425.82417577627,243882.9011809557,229882.48654803852,204472.62261196651,177766.03468568408,138455.69157077037,124088.033360003,132819.06609320198,147936.3817546803,202457.11554789825,227735.54443557776,251812.6068211016,255838.77565042372,258442.53842033452,243606.30890548383,216679.49400884955,188378.54161410552,146721.39873284,131496.00145748383,140748.27068862904,156768.07943592232,214543.66259418457,241331.19586271181,266845.64189598488,271112.17016557761,273871.37573694659,258149.43378104147,229615.10702109692,199624.60772330593,155480.56278435915,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,{"$f":"LS102","v":-2.3283064365386963E-10},-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,{"$f":"OE102","v":-2.3283064365386963E-10},-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,-2.3283064365386963E-10]
[null,null,"Gross Plant",null,null,null,null,null,null,null,{"$f":"K130","v":0},4042.2042959214341,8105.6774350525675,12190.531327543991,16296.878472383298,20424.831960493357,1258590.7870385156,2496756.7421165379,3734922.69719456,4973088.6522725821,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"BW130","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"EI130","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"GU130","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"JG130","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"LS130","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,{"$f":"OE130","v":6211254.6073506046},6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046,6211254.6073506046]
[null,null,"Less: Accumulated Depreciation",null,null,null,null,null,null,null,{"$f":"-K134","v":0},0,0,0,0,0,0,0,0,0,0,-64700.568826568793,-129401.13765313759,-194101.70647970639,-258802.27530627517,-323502.84413284395,-388203.41295941273,-452903.98178598151,-517604.55061255029,-582305.11943911912,-647005.6882656879,-711706.25709225668,-776406.82591882546,-841107.39474539424,-905807.96357196302,-970508.5323985318,-1035209.1012251006,-1099909.6700516695,-1164610.2388782382,-1229310.807704807,-1294011.3765313758,-1358711.9453579446,-1423412.5141845134,-1488113.0830110821,-1552813.6518376509,-1617514.2206642197,-1682214.7894907885,-1746915.3583173573,-1811615.927143926,-1876316.4959704948,-1941017.0647970636,-2005717.6336236324,-2070418.2024502011,-2135118.7712767702,-2199819.3401033389,-2264519.9089299077,-2329220.4777564765,-2393921.0465830453,-2458621.6154096141,-2523322.1842361828,-2588022.7530627516,-2652723.3218893204,-2717423.8907158892,-2782124.4595424579,-2846825.0283690267,-2911525.5971955955,-2976226.1660221643,-3040926.7348487331,-3105627.3036753018,-3170327.8725018706,-3235028.4413284394,-3299729.0101550082,-3364429.578981577,-3429130.1478081457,{"$f":"-BW134","v":-3493830.7166347145},-3558531.2854612833,-3623231.8542878521,-3687932.4231144208,-3752632.9919409896,-3817333.5607675584,-3882034.1295941272,-3946734.698420696,-4011435.2672472647,-4076135.8360738335,-4140836.4049004023,-4205536.9737269711,-4270237.5425535403,-4334938.1113801096,-4399638.6802066788,-4464339.2490332481,-4529039.8178598173,-4593740.3866863865,-4658440.9555129558,-4723141.524339525,-4787842.0931660943,-4852542.6619926635,-4917243.2308192328,-4981943.799645802,-5046644.3684723713,-5111344.9372989405,-5176045.5061255097,-5240746.074952079,-5305446.6437786482,-5370147.2126052175,-5434847.7814317867,-5499548.350258356,-5564248.9190849252,-5628949.4879114944,-5693650.0567380637,-5758350.6255646329,-5823051.1943912022,-5887751.7632177714,-5952452.3320443407,-6017152.9008709099,-6081853.4696974792,-6146554.0385240484,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,{"$f":"-EI134","v":-6211254.6073506046},-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,{"$f":"-GU134","v":-6211254.6073506046},-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,{"$f":"-JG134","v":-6211254.6073506046},-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,{"$f":"-LS134","v":-6211254.6073506046},-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,{"$f":"-OE134","v":-6211254.6073506046},-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046,-6211254.6073506046]
[null,null,"IDC Net Plant",null,null,null,null,null,null,null,{"$f":"K250","v":0},0,16.674092720675915,50.178792772740543,100.67172201904707,168.31161657095674,253.25833382634704,5445.9900209872567,15767.576291054549,31239.17366918271,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,51882.025951192496,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"BW250","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"EI250","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"GU250","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"JG250","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"LS250","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"OE250","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217]
[null,null,"UnAmortized signing fees"]
[null,null,"Total assets",null,null,null,null,null,null,null,{"$f":"SUM(K309:K314)","v":0},{"$f":"SUM(L309:L314)","v":4042.2042959214341},8122.3515277732431,12240.710120316731,16397.550194402345,20593.143577064315,1258844.045372342,2502202.732137525,3750690.2734856145,5004327.8259417647,6263136.6333017973,6264206.2515657842,6203764.905079918,6146626.739915153,6109966.1916621849,6057832.6958243698,6004944.4825765323,5941631.2520607375,5877573.2137483824,5804641.2035973622,5725679.0281402059,5646171.6601923322,5560134.2187617896,5487472.0750686051,5651915.9183290945,5594740.1136604454,5557940.0049567949,5505743.9604355553,5452796.9548746422,5481021.8786041206,5561811.3700747928,5635337.2730823504,5695608.9064388517,5742041.8114443989,5768061.1918797512,5786894.9364080597,4749635.9626999926,4753025.4978222512,4784523.7542175092,4828857.0918088574,4885442.4873685548,4944034.2350830762,4422828.5195684051,4471938.1624929709,4507632.6500522876,4529328.7402148079,4530482.6570533747,4524254.7363553569,3972884.0482115503,3975402.9604113135,4005887.1426584162,4049138.9515982042,4104578.2426181259,4162010.2813587696,3645771.0258027734,3693779.7700684178,3728436.5497207083,3749161.002328007,3749441.8981114272,3742374.0477908566,3196133.8512937566,3197756.6224563313,3227201.7232294464,3269347.1273925151,3323615.5532739442,{"$f":"SUM(BX309:BX314)","v":3379862.9829184306},2868716.7705332655,2915600.0674698646,2949194.0708776386,2968921.2822379996,2968302.8545687636,2960368.3982808446,2419385.3633979382,2420084.9186068843,2448464.3595248898,2489476.8992882813,2542548.1034914334,2597584.4167233142,2091665.7376412763,2137397.4654675829,2169902.0419300408,2188604.8167350166,2187059.1630786597,2178229.8141246787,1642638.5760179679,1642386.1958253137,1669671.7391132177,1709523.2823951659,1761369.2228511251,1815166.2149340515,1314617.9110884252,1359170.2865169854,1390557.1139329602,1408206.5755736665,1405704.1029200512,1395949.8732573562,865893.48069006251,864658.70837779576,890820.36348271044,929481.0116992672,980071.8661023709,1032599.5394974235,537573.27491616411,580916.75970429042,611155.75044416217,627721.24619919574,624230.5755578517,678220.24843255384,218551.20664571266,281002.31901751034,370708.81271598994,472847.37018992048,586852.0047030556,702779.03705937834,278136.36385793559,384940.13484079152,478699.90506122116,558849.47468784684,619037.90894670738,672037.2307168874,218216.29611770291,279618.49338383548,368135.45894123003,469017.62132152304,581701.77825034736,696293.70932276873,277504.88680734712,383035.02497293934,475581.08293191571,{"$f":"SUM(EJ309:EJ314)","v":554579.64621568052},613711.35691621946,665684.63601458864,217883.05250231497,278200.05520160351,365491.62852487288,465081.57815587189,576409.47052852018,689630.29595623678,276876.55273668416,381097.63928333245,472393.980593624,550204.93179200357,608242.55275361007,659151.97718885401,714423.16254223278,224709.98793206312,251252.48276356276,263148.389507838,274329.88582926005,275643.13094071153,276251.34600274492,268459.51902328286,254959.57813387964,240943.56170062762,220746.22164073627,213209.84843469452,217221.5328645496,224344.42399245076,250754.81184024777,262591.51042159967,273717.35433499835,275024.06317879207,275629.25104018714,279991.99982451409,265762.95046725817,250807.75988760631,228794.70173664525,220749.08140811737,225638.29671493865,234103.71121843945,264634.30414444901,278789.75232872873,292272.45770343248,294527.0370721849,295985.09560649417,287677.08409673203,272598.57052570902,256750.56561331399,233423.34341208305,224897.40522288572,230078.50323615264,239049.29701657355,271402.54481323384,286403.06327314995,300690.67665210593,303079.85281947575,304624.95642021153,295820.96248127095,279842.27228187345,263048.15265059046,238328.31173190329,229293.38104442455,234783.78695590649,{"$f":"SUM(GV309:GV314)","v":244290.13079973724},278574.84467767779,294470.88351282891,309611.45733635448,312143.26563631505,313780.61083256587,304451.0246631414,287518.41792536847,269721.70119358267,243526.10320193734,233951.793522919,239769.97279604845,249843.8386644604,286175.32578686107,303020.34693222068,319064.80233743548,321747.75780773297,323482.85135771282,313596.29547223769,295652.82405135169,276793.65587909095,249034.1991577851,238888.30994174763,245053.8304151012,255729.09897280339,294229.55025918636,312080.20728954807,329082.50536955561,331925.63138968538,333764.3088011904,323287.53250033356,304272.84848750982,284287.8012729105,254871.12455845386,244119.53291005682,250653.13060837839,261965.70517187513,302764.60625349864,321680.93492212653,339698.2582092401,342711.116848092,344659.56200461689,333557.32954574417,313407.48230455298,292229.34186264075,261056.51028994418,249663.05620105326,256586.70507514424,268574.63236361876,311809.19907262776,331854.81922492519,350947.76400831662,354140.48818355001,356205.25414207712,344440.226233561,323087.44731967006,300644.9868260207,267611.1591883073,255537.52392380073,262874.50975383021,275578.10784877319,321393.74770574406,342636.07724702399,362868.85737160448,{"$f":"SUM(JH309:JH314)","v":366252.18492891866},368440.21595930908,355972.8241801415,333345.29942087404,309563.03985986713,274557.11600423738,261762.69322752528,269537.69193832058,282999.68588226236,331550.48713421955,354060.96877120942,375501.6316031529,379086.94143006433,381405.59637019451,368193.91009253211,344215.53805973794,319013.49437174149,281917.74154450599,268359.50074933417,276598.66140103474,290864.32689141709,342313.57674508676,366167.91826373007,388888.57354899164,392687.92384457815,395145.00084975775,381144.58621684037,355734.72228076909,329028.13435448654,289717.79123957217,275350.13302880473,284081.16576200392,299198.48142348271,353719.2152167004,378997.64410437964,403074.70648990333,407100.87531922612,409704.63808913663,394868.40857428632,367941.59367765154,339640.64128290809,297983.49840164225,282758.10112628568,292010.37035743095,308030.17910472438,365805.76226298645,392593.29553151358,418107.7415647874,422374.26983438007,425133.47540574841,409411.53344984393,380877.20668989926,350886.7073921081,306742.66245316103,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"SUM(LT309:LT314)","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,{"$f":"SUM(OF309:OF314)","v":151262.09966880217},151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217,151262.09966880217]
[]
[null,"Liabilities and Equity"]
[null,null,"Liabilities"]
[null,null,"Accounts Payable",null,null,null,null,null,null,null,{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,7476.4583933655285,7831.2009211714631,7836.834110555702,7842.496940060284,7848.1895656424613,7853.9121440800845,7859.6648329759219,7865.4477907619985,7871.2611767039616,7877.1051509054651,7882.9798743125793,7888.8855087182228,7894.8222167666172,8268.941495544077,8274.940842238293,8280.9717556606756,8287.0344019056938,8293.1289479417628,8299.2555616158279,8305.4144116579992,8311.6056676861899,8317.8295002107916,8324.0860806393666,8330.3755812813761,8336.6981753529162,8731.2532154660639,8737.6425196954006,8744.065442490235,8750.5221607411804,8757.0128522695923,8763.5376958324759,8770.0968711273872,8776.6905587974106,8783.3189404361128,8789.9821985925464,8796.6805167762886,8803.41407946248,9219.5218098058922,9226.3264188101384,9233.1668315866391,9240.0432365238976,9246.9558230016555,9253.9047813961224,9260.8903030852071,9267.9125804537816,9274.9718068989987,9282.0681768355989,9289.2018857012827,9296.3731299620758,9735.2115681673131,9742.4584767568322,9749.743516363802,9757.0668876219788,{"$f":"BW109","v":9764.428792220795},9771.8294329109049,9779.2690135097782,9786.7477389073101,9794.2658150714651,9801.8234490539471,9809.4208489959019,9817.0582241336469,10279.869820465614,10287.587778113455,10295.346345294878,10303.145735684837,10310.986164082575,10318.867846417543,10326.790999755343,10334.755842303715,10342.762593418542,10350.811473609885,10358.902704548063,10367.036509069765,10855.131673539752,10863.3512984347,10871.614172482916,10879.920523248222,10888.270579491813,10896.664571178551,10905.102729483309,10913.585286797324,10922.112476734614,10930.684534138391,10939.301695087554,10947.964196903162,11462.725019648764,11471.478920161886,11480.27888102324,11489.125144588292,11498.017954487716,11506.957555634093,11515.944194228658,11524.978117768083,11534.059575051293,11543.188816186321,11552.366092597178,11561.591657030802,12104.475832564856,12113.798736611334,12123.170694928674,12132.591965625454,12142.062808168337,12151.58348338923,12161.154253492443,12170.775382061933,12180.44713406855,12190.16977587735,12199.943575254911,12209.768801376722,12782.313767889937,12792.24266069943,12802.223796307399,12812.257449599469,12822.343896907641,12832.483416017891,12842.676286177812,12852.922788104319,{"$f":"EI109","v":12863.223203991369},12873.577817517744,12883.986913854849,12894.450779674577,13498.278085190817,13508.85235603293,13519.482265455415,13530.168106211469,13540.910172594673,13551.708760447089,13562.564167167406,13573.476691719135,13584.446634638847,13595.474298044435,13606.559985643453,13617.704002741464,14254.523910573034,14265.785509019883,14277.106362554829,14288.48678296003,14299.927083658145,14311.427579720968,14322.988587878102,14334.610426525694,14346.293415735185,14358.037877262135,14369.844134555085,14381.712512764469,15053.32885939862,15065.322461744518,15077.379170759232,15089.499318490769,15101.683238734262,15113.931267041169,15126.243740728518,15138.620998888204,15151.063382396313,15163.571233922514,15176.144897939508,15188.784720732496,15897.100040001937,15909.873226500316,15922.713621600988,15935.621578935077,15948.597453994393,15961.641604141249,15974.754388618276,15987.936168558343,16001.187306994478,16014.508168869883,16027.899121047983,16041.36053232252,16788.381460474004,16801.984904094777,16815.659924877,16829.406899437796,16843.226206375974,16857.118226282375,16871.083341750415,16885.121937386582,16899.234399821067,16913.421117718375,16927.682481788044,16942.018884795423,{"$f":"GU109","v":17729.861861873746},17744.349529329866,17758.913426462932,17773.553954370189,17788.271516259338,17803.066517459654,17817.939365433114,17832.890469785638,17847.92024227836,17863.029096838993,17878.2174495732,17893.485718776057,18724.383002588023,18739.812368428793,18755.322918875507,18770.915081096733,18786.589284508686,18802.345960787028,18818.185543878757,18834.108470014187,18850.115177718937,18866.206107826016,18882.381703487943,18898.642410188986,19774.948420006247,19791.38069462667,19807.899430852416,19824.505083618023,19841.198110251749,19857.978970488184,19874.84812648088,19891.806042815115,19908.853186520675,19925.990027084707,19943.217036464659,19960.534689101274,20884.732697203937,20902.233069674683,20919.825523755102,20937.510543950473,20955.288617315393,20973.160233467188,20991.125884599409,21009.186065495378,21027.341273541799,21045.592008742497,21063.938773732145,21082.382073790133,22057.091263948521,22075.729160629868,22094.465124225517,22113.299670733584,22132.23331886722,22151.266590068881,22170.400008524692,22189.634101178894,22208.969397748337,22228.406430737079,22247.945735451052,22267.587850012816,23295.570763054719,23315.420123020354,23335.373924249718,23355.432716280819,{"$f":"JG109","v":23375.597051543144},23395.86748537291,23416.244576028352,23436.72888470508,23457.320975551538,23478.02141568455,23498.83077520493,23519.749627213205,24603.920014931769,24625.059583295169,24646.310381604446,24667.672995117562,24689.148012171936,24710.736024200643,24732.437625748687,24754.253414489394,24776.183991240869,24798.22995998252,24820.391927871729,24842.670505260547,25986.101615087064,26008.615255394081,26031.247355593459,26053.998538984924,26076.86943214784,26099.860664958414,26122.972870607082,26146.20668561594,26169.562749856261,26193.041706566124,26216.644202368134,26240.370887287223,26264.222414768556,26288.199441695539,26312.302628407877,26336.532638719793,26360.890139938292,26385.37580288155,26409.990301897382,26434.734314881814,26459.608523297749,26484.613612193752,26509.750270222896,26535.019189661722,26560.421066429342,26585.956600106569,26611.626493955209,26637.431454937396,26663.372193735097,26689.449424769671,26715.66386622153,26742.016240049954,26768.507272012932,26795.137691687174,26821.908232488204,0,0,0,0,0,0,0,0,0,{"$f":"LS109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accrued Interest",null,null,null,null,null,null,null,{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20704.182024502017,41494.631474106121,62371.707796416915,83335.771936737336,104387.1863443091,125526.31497857907,146753.52331549185,168069.17835380841,189473.64862145131,210967.30418187604,232550.5166404692,0,20469.0790376982,40938.158075396401,61407.237113094598,81876.316150792802,102345.39518849101,0,19265.015564892423,38530.031129784846,57795.046694677265,77060.062259569691,96325.077824462118,0,18060.952092086645,36121.904184173291,54182.856276259932,72243.808368346581,90304.76046043323,0,16856.888619280868,33713.777238561735,50570.6658578426,67427.554477123471,84284.443096404342,0,15652.825146475092,31305.650292950184,46958.475439425274,{"$f":"BW223","v":62611.300585900368},78264.125732375454,0,14448.761673669316,28897.523347338632,43346.285021007949,57795.046694677265,72243.808368346581,0,13244.69820086354,26489.396401727081,39734.094602590623,52978.792803454162,66223.491004317708,0,12040.634728057767,24081.269456115533,36121.904184173298,48162.538912231066,60203.173640288835,0,10836.571255251991,21673.142510503982,32509.713765755972,43346.285021007963,54182.856276259954,0,9632.5077824462151,19265.01556489243,28897.523347338647,38530.03112978486,48162.538912231073,0,8428.4443096404375,16856.888619280875,25285.332928921314,33713.77723856175,42142.221548202186,0,7224.3808368346617,14448.761673669323,21673.142510503985,28897.523347338647,36121.904184173312,0,6020.3173640288851,12040.63472805777,18060.952092086656,24081.26945611554,30101.586820144425,0,4816.2538912231084,9632.5077824462169,14448.761673669325,19265.015564892434,24081.269456115544,0,3612.1904184173318,7224.3808368346636,10836.571255251994,14448.761673669327,18060.95209208666,0,2408.1269456115551,{"$f":"EI223","v":4816.2538912231103},7224.3808368346654,9632.5077824462205,12040.634728057776,0,1204.0634728057787,2408.1269456115574,3612.1904184173363,4816.2538912231148,6020.3173640288933,0,2.4253192047278085E-12,4.850638409455617E-12,7.2759576141834259E-12,9.701276818911234E-12,1.2126596023639042E-11,1.455191522836685E-11,1.6977234433094658E-11,1.9402553637822468E-11,2.1827872842550278E-11,2.4253192047278087E-11,2.6678511252005897E-11,2.9103830456733704E-11,3.152914966146151E-11,3.3954468866189317E-11,3.6379788070917123E-11,3.880510727564493E-11,4.1230426480372736E-11,4.3655745685100542E-11,4.6081064889828349E-11,4.8506384094556155E-11,5.0931703299283962E-11,5.3357022504011768E-11,5.5782341708739575E-11,5.8207660913467381E-11,6.0632980118195194E-11,6.3058299322923007E-11,6.548361852765082E-11,6.7908937732378633E-11,7.0334256937106446E-11,7.2759576141834259E-11,7.5184895346562072E-11,7.7610214551289885E-11,8.0035533756017698E-11,8.2460852960745511E-11,8.4886172165473324E-11,8.7311491370201137E-11,8.973681057492895E-11,9.2162129779656763E-11,9.4587448984384576E-11,9.7012768189112388E-11,9.9438087393840201E-11,1.0186340659856801E-10,1.0428872580329583E-10,1.0671404500802364E-10,1.0913936421275145E-10,1.1156468341747927E-10,1.1399000262220708E-10,1.1641532182693489E-10,1.1884064103166269E-10,1.2126596023639049E-10,1.2369127944111829E-10,1.2611659864584609E-10,1.2854191785057389E-10,{"$f":"GU223","v":1.3096723705530169E-10},1.3339255626002949E-10,1.3581787546475729E-10,1.3824319466948509E-10,1.4066851387421289E-10,1.4309383307894069E-10,1.4551915228366849E-10,1.4794447148839629E-10,1.5036979069312409E-10,1.5279510989785189E-10,1.5522042910257969E-10,1.5764574830730749E-10,1.6007106751203529E-10,1.6249638671676309E-10,1.6492170592149089E-10,1.6734702512621869E-10,1.6977234433094649E-10,1.7219766353567429E-10,1.7462298274040209E-10,1.7704830194512989E-10,1.7947362114985769E-10,1.8189894035458549E-10,1.8432425955931329E-10,1.8674957876404109E-10,1.8917489796876889E-10,1.9160021717349669E-10,1.9402553637822449E-10,1.9645085558295229E-10,1.9887617478768009E-10,2.0130149399240789E-10,2.0372681319713569E-10,2.0615213240186349E-10,2.0857745160659129E-10,2.1100277081131909E-10,2.1342809001604689E-10,2.1585340922077469E-10,2.1827872842550249E-10,2.2070404763023029E-10,2.2312936683495809E-10,2.2555468603968589E-10,2.2798000524441369E-10,2.3040532444914149E-10,2.3283064365386929E-10,2.3525596285859709E-10,2.3768128206332492E-10,2.4010660126805274E-10,2.4253192047278057E-10,2.449572396775084E-10,2.4738255888223622E-10,2.4980787808696405E-10,2.5223319729169187E-10,2.546585164964197E-10,2.5708383570114753E-10,2.5950915490587535E-10,2.6193447411060318E-10,2.64359793315331E-10,2.6678511252005883E-10,2.6921043172478666E-10,2.7163575092951448E-10,2.7406107013424231E-10,2.7648638933897013E-10,2.7891170854369796E-10,2.8133702774842578E-10,2.8376234695315361E-10,{"$f":"JG223","v":2.8618766615788144E-10},2.8861298536260926E-10,2.9103830456733709E-10,2.9346362377206491E-10,2.9588894297679274E-10,2.9831426218152057E-10,3.0073958138624839E-10,3.0316490059097622E-10,3.0559021979570404E-10,3.0801553900043187E-10,3.1044085820515969E-10,3.1286617740988752E-10,3.1529149661461535E-10,3.1771681581934317E-10,3.20142135024071E-10,3.2256745422879882E-10,3.2499277343352665E-10,3.2741809263825448E-10,3.298434118429823E-10,3.3226873104771013E-10,3.3469405025243795E-10,3.3711936945716578E-10,3.3954468866189361E-10,3.4197000786662143E-10,3.4439532707134926E-10,3.4682064627607708E-10,3.4924596548080491E-10,3.5167128468553273E-10,3.5409660389026056E-10,3.5652192309498839E-10,3.5894724229971621E-10,3.6137256150444404E-10,3.6379788070917186E-10,3.6622319991389969E-10,3.6864851911862752E-10,3.7107383832335534E-10,3.7349915752808317E-10,3.7592447673281099E-10,3.7834979593753882E-10,3.8077511514226664E-10,3.8320043434699447E-10,3.856257535517223E-10,3.8805107275645012E-10,3.9047639196117795E-10,3.9290171116590577E-10,3.953270303706336E-10,3.9775234957536143E-10,4.0017766878008925E-10,4.0260298798481708E-10,4.050283071895449E-10,4.0745362639427273E-10,4.0987894559900056E-10,4.1230426480372838E-10,4.1472958400845621E-10,4.1715490321318403E-10,4.1958022241791186E-10,4.2200554162263968E-10,4.2443086082736751E-10,4.2685618003209534E-10,4.2928149923682316E-10,4.3170681844155099E-10,4.3413213764627881E-10,4.3655745685100664E-10,4.3898277605573447E-10,{"$f":"LS223","v":4.4140809526046229E-10},4.4383341446519012E-10,4.4625873366991794E-10,4.4868405287464577E-10,4.511093720793736E-10,4.5353469128410142E-10,4.5596001048882925E-10,4.5838532969355707E-10,4.608106488982849E-10,4.6323596810301272E-10,4.656612873077405E-10,4.6808660651246827E-10,4.7051192571719605E-10,4.7293724492192382E-10,4.753625641266516E-10,4.7778788333137937E-10,4.8021320253610714E-10,4.8263852174083492E-10,4.8506384094556269E-10,4.8748916015029047E-10,4.8991447935501824E-10,4.9233979855974601E-10,4.9476511776447379E-10,4.9719043696920156E-10,4.9961575617392934E-10,5.0204107537865711E-10,5.0446639458338489E-10,5.0689171378811266E-10,5.0931703299284043E-10,5.1174235219756821E-10,5.1416767140229598E-10,5.1659299060702376E-10,5.1901830981175153E-10,5.214436290164793E-10,5.2386894822120708E-10,5.2629426742593485E-10,5.2871958663066263E-10,5.311449058353904E-10,5.3357022504011818E-10,5.3599554424484595E-10,5.3842086344957372E-10,5.408461826543015E-10,5.4327150185902927E-10,5.4569682106375705E-10,5.4812214026848482E-10,5.5054745947321259E-10,5.5297277867794037E-10,5.5539809788266814E-10,5.5782341708739592E-10,5.6024873629212369E-10,5.6267405549685147E-10,5.6509937470157924E-10,5.6752469390630701E-10,5.6995001311103479E-10,5.7237533231576256E-10,5.7480065152049034E-10,5.7722597072521811E-10,5.7965128992994588E-10,5.8207660913467366E-10,5.8450192833940143E-10,5.8692724754412921E-10,5.8935256674885698E-10,5.9177788595358476E-10,5.9420320515831253E-10,{"$f":"OE223","v":5.966285243630403E-10},5.9905384356776808E-10,6.0147916277249585E-10,6.0390448197722363E-10,6.063298011819514E-10,6.0875512038667917E-10,6.1118043959140695E-10,6.1360575879613472E-10,6.160310780008625E-10,6.1845639720559027E-10,6.2088171641031805E-10,6.2330703561504582E-10,6.2573235481977359E-10,6.2815767402450137E-10,6.3058299322922914E-10,6.3300831243395692E-10]
[null,null,"Debt Fund",null,null,null,null,null,null,null,{"$f":"K176","v":0},3637.9838663292903,7310.1163749959196,11016.639108285061,14757.795174962112,18533.829219357882,1132959.6408351078,2251982.4589237724,3375621.2461370528,4503895.0433475887,5636822.9699716168,5636822.9699716168,5885484.9475600077,5823286.7390499199,5753531.7600674136,5655742.4233408114,5545391.7062510373,5448650.7348146206,5350084.7816372411,5250430.3202847056,5158556.3640280301,5080528.7694099676,5016956.2221612837,4974435.0789760901,467715.89677649603,387011.25736731646,298331.68945785018,181264.61744659737,51075.538544864823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,3.4331226595218434E-26,6.8662453190436868E-26,1.0339757656912845E-25,1.3813269994782003E-25,1.7327172010998478E-25,2.084107402721495E-25,2.435497604343143E-25,2.7909267737995221E-25,3.1463559432559012E-25,3.5058240805470118E-25,3.8652922178381225E-25,4.2247603551292331E-25,4.5882674602550754E-25,4.9517745653809167E-25,5.3193206383414905E-25,5.6868667113020643E-25,6.0544127842626382E-25,6.4259978250579426E-25,6.7975828658532481E-25,7.173206874483285E-25,7.5488308831133211E-25,7.9284938595780897E-25,8.3081568360428591E-25,8.6878198125076277E-25,9.0715217568071278E-25,9.455223701106628E-25,9.8429646132408597E-25,1.0230705525375091E-24,1.0622485405344055E-24,1.101426528531302E-24,1.1406045165281983E-24,1.1801864013085678E-24,1.2197682860889371E-24,1.2597540676527798E-24,1.2997398492166224E-24,1.340129527563938E-24,1.3805192059112538E-24,1.4213127810420428E-24,1.4621063561728318E-24,1.5033038280870939E-24,1.5445013000013562E-24,1.5861026686990915E-24,1.6277040373968269E-24,1.6693054060945622E-24,1.7113106715757706E-24,1.7533159370569791E-24,1.7957250993216603E-24,1.8381342615863419E-24,1.8809473206344966E-24,1.9237603796826514E-24,1.9669773355142793E-24,2.0101942913459076E-24,2.0538151439610087E-24,2.0974359965761097E-24,{"$f":"OE176","v":2.141460745974684E-24},2.1854854953732582E-24,2.2299141415553056E-24,2.2743427877373526E-24,2.3191753307028735E-24,2.364007873668394E-24,2.4092443134173877E-24,2.4544807531663814E-24,2.5001210896988483E-24,2.5457614262313155E-24,2.5918056595472552E-24,2.6378498928631952E-24,2.6842980229626084E-24,2.7307461530620215E-24,2.7775981799449079E-24,2.8248541036112674E-24]
[null,null,"Local Bank Debt",null,null,null,null,null,null,null,{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4969003.6858804841,4989707.8679049863,5010498.3173545906,5031375.3936769012,5052339.457817222,5073390.8722247938,5094530.0008590641,5115757.2091959771,5137072.8642342938,5158477.334501937,5179970.9900623616,5201554.2025209544,4912578.9690475678,4912578.9690475678,4912578.9690475678,4912578.9690475678,4912578.9690475678,4912578.9690475678,4623603.7355741812,4623603.7355741812,4623603.7355741812,4623603.7355741812,4623603.7355741812,4623603.7355741812,4334628.5021007946,4334628.5021007946,4334628.5021007946,4334628.5021007946,4334628.5021007946,4334628.5021007946,4045653.2686274084,4045653.2686274084,4045653.2686274084,4045653.2686274084,4045653.2686274084,4045653.2686274084,3756678.0351540223,3756678.0351540223,3756678.0351540223,3756678.0351540223,{"$f":"BW216","v":3756678.0351540223},3756678.0351540223,3467702.8016806361,3467702.8016806361,3467702.8016806361,3467702.8016806361,3467702.8016806361,3467702.8016806361,3178727.56820725,3178727.56820725,3178727.56820725,3178727.56820725,3178727.56820725,3178727.56820725,2889752.3347338638,2889752.3347338638,2889752.3347338638,2889752.3347338638,2889752.3347338638,2889752.3347338638,2600777.1012604777,2600777.1012604777,2600777.1012604777,2600777.1012604777,2600777.1012604777,2600777.1012604777,2311801.8677870915,2311801.8677870915,2311801.8677870915,2311801.8677870915,2311801.8677870915,2311801.8677870915,2022826.6343137051,2022826.6343137051,2022826.6343137051,2022826.6343137051,2022826.6343137051,2022826.6343137051,1733851.4008403188,1733851.4008403188,1733851.4008403188,1733851.4008403188,1733851.4008403188,1733851.4008403188,1444876.1673669324,1444876.1673669324,1444876.1673669324,1444876.1673669324,1444876.1673669324,1444876.1673669324,1155900.933893546,1155900.933893546,1155900.933893546,1155900.933893546,1155900.933893546,1155900.933893546,866925.70042015961,866925.70042015961,866925.70042015961,866925.70042015961,866925.70042015961,866925.70042015961,577950.46694677323,577950.46694677323,{"$f":"EI216","v":577950.46694677323},577950.46694677323,577950.46694677323,577950.46694677323,288975.23347338691,288975.23347338691,288975.23347338691,288975.23347338691,288975.23347338691,288975.23347338691,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,{"$f":"GU216","v":5.8207660913467407E-10},5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,{"$f":"JG216","v":5.8207660913467407E-10},5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,{"$f":"LS216","v":5.8207660913467407E-10},5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,{"$f":"OE216","v":5.8207660913467407E-10},5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10,5.8207660913467407E-10]
[null,null,"Rooftop Equity",null,null,null,null,null,null,null,{"$f":"K335","v":0},{"$f":"L335","v":202.11021479607172},406.1175763886622,612.03550601583663,819.87750972011736,1029.6571788532158,62942.202268617089,125110.13660687624,187534.51367428072,250216.39129708824,313156.83166508982,309953.41160040087,155224.37829936898,157751.58337733804,174295.96732735471,197121.0414589576,225849.43209070689,242560.42620657026,259811.49216018914,273169.81106797606,279622.77948063478,278879.95545402588,267644.5555458935,252571.08693787386,103463.69708828538,94520.932760701704,99667.197457293732,111222.60355686754,128876.5288139387,147472.28223670149,166724.81991274611,182257.4674515987,191074.51717526998,192883.3711201869,184396.26102711691,172226.75953564254,-85837.129781520081,-94380.096391354469,-88868.719173972146,-76939.818256272265,-58884.905341037069,-39826.833424406854,-104772.65643845158,-89853.639602449606,-81642.217796057143,-80430.012126320944,-89488.91064857594,-102238.7455613738,-185481.98784952477,-193256.41010018875,-187048.215229069,-174456.22500768726,-155770.51183700829,-136088.44299192715,-204571.56656386016,-188999.14987936273,-180102.73397608023,-178172.50016703969,-186464.06343940287,-198430.01853145898,-285139.69771421637,-292158.34816046106,-285265.8528669448,-272023.22504427715,-252719.10562909968,{"$f":"BX335","v":-232425.50370043889},-304382.65008044022,-288169.12181167386,-278600.25998270349,-275964.8139563491,-283502.20732777251,-294697.63499613572,-384811.03731488844,-391087.46778967098,-383523.97571469093,-369643.95462862193,-349734.6218416763,-328842.75516733504,-404206.69404617045,-387365.12991831981,-377137.16242667736,-373810.11682831368,-380607.30663598975,-391046.36537926976,-484496.82845802215,-490045.41399442253,-481825.05941512046,-467321.72657715488,-446821.2170049228,-425345.20358692901,-504044.52971407108,-486588.83716967097,-475715.94094787521,-471711.7500474464,-477783.5488459515,-487481.24881942983,-584197.93932164065,-589033.92458285077,-580171.71916564403,-565060.04034396831,-543983.2817021861,-521938.136960053,-603897.03505918547,-585842.00004530896,-574339.23582243174,-569673.24298389954,-575035.35736119468,-551657.3241244778,-619214.71827688522,-591003.98222502437,-549165.5800369574,-501111.17061735503,-447123.74746407359,-392175.15030553687,-444962.8621445446,-393973.91416301305,-349506.99187441292,-311845.19532761612,-284163.99204348598,-260077.37071706852,-330745.85903516662,-301855.82005771378,-259408.42305602902,-210778.45390173717,-156247.51387018792,-100762.71330274099,-156644.1282127953,-105088.24585376799,-60024.430555029016,{"$f":"EJ335","v":-21734.389692715813},6622.1976365794617,31399.541780048439,-42295.229528124801,-12744.047050304365,30294.392920216127,79481.993078934771,134538.53649566468,190541.51817919387,131656.99428476472,183762.08129581323,229404.76697949931,268304.72874698625,297317.99638398975,322767.13659306278,350084.31931583636,105222.10121152835,118487.68820051072,124429.95136244569,130014.97937280737,130665.85168050164,130964.17870743982,127062.45429838491,120306.6423590786,113292.76191168945,103188.18875309717,99414.067960971326,101084.10200258215,104639.5507653596,117838.71633475098,123751.00555156088,129307.8355481386,129955.06595588173,130251.50364973579,132426.6894128194,125305.94354243737,117822.09432684856,106809.27841935925,102780.14834369875,104870.59833747501,109096.91899597598,124355.79526143055,131427.06537490358,138161.93012472545,139282.69773402813,140005.17060894461,135844.57396409326,128298.69160936376,120368.02872222844,108697.72214552399,104428.02234528787,106645.06088784599,111123.6560562457,127293.44244418477,134786.82818686252,141923.72522287164,143111.36729660316,143876.93653923689,139467.92027194845,131471.51894103276,123067.36576644258,110700.31462506388,106175.6810798209,108526.96254702308,{"$f":"GV335","v":113272.89063521032},130407.96562561381,138348.6647792359,145911.59291005408,147170.09955943399,147981.33573357295,143309.06709668424,134835.24884155148,125929.33604837829,112823.94287618846,108029.15390207819,110522.79489673667,115552.01314802223,133710.00143399939,142124.71592556839,150139.1065264701,151472.70592347952,152332.33290692378,147381.0935011183,138401.35443682288,128963.72488563925,115075.90872715495,109994.83376578585,112639.44099755393,117968.85913909503,137210.82541417342,146127.85110297147,154620.6536296586,156033.82620960526,156944.73033736125,151697.86322876584,142181.99765050129,132180.90562291953,117463.95376100129,112079.49911048416,114884.19895559386,120531.73605110683,140922.39036487829,150371.71218909457,159371.48479596886,160868.97830731882,161834.21806001538,156274.07174013072,146190.07051551217,135591.87492695561,119996.28575811259,114290.33706363813,117264.80690560452,123249.45160150084,144857.36697420786,154870.75977710215,164407.76534473134,165994.61079674715,167017.42706678266,161125.29606619745,150439.2389609672,139208.29019764811,122681.60672643437,116634.9680369003,119789.46949539422,126131.34386288302,149029.18689075354,159640.3222653782,169746.63016003734,{"$f":"JH335","v":171428.15872177953},172511.98569164705,166268.04764772483,154943.98922266756,143042.50922209775,125529.14261452295,119121.47180016268,122466.88596170097,129187.3131494899,153452.08837631383,164696.64788805228,175406.24179549696,177188.10270293825,178336.57937222949,171719.828339028,159719.677034255,147107.63220588583,128548.67480832363,121758.41512204331,125306.2798929804,132427.85581801779,158141.16469475324,170056.95986237912,181405.85205842849,183294.03158981644,184511.01398958184,177499.18976561879,164782.57976546261,151417.54632396647,131750.57351860861,124554.88107076536,128908.4716736242,136455.14099089988,163703.45629415268,176330.55573283645,188356.9081749891,190357.74975817854,191647.32389362605,184216.8371297085,170740.99257718335,156578.01383536335,135736.87406571602,128111.54096831853,132724.97464550729,140722.11125231531,169597.06788452211,182977.93203829462,195722.18468553227,197842.41020481131,199208.90576976986,191334.75860490309,177054.34970894933,162045.78485021676,139960.37711034287,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,{"$f":"LT335","v":75631.049834407284},75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,{"$f":"OF335","v":75631.049834407284},75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284]
[null,null,"Development Co. Equity",null,null,null,null,null,null,null,{"$f":"K342","v":0},{"$f":"L342","v":202.11021479607172},406.1175763886622,612.03550601583663,819.87750972011736,1029.6571788532158,62942.202268617089,125110.13660687624,187534.51367428072,250216.39129708824,313156.83166508982,309953.41160040087,155224.37829936898,157751.58337733804,174295.96732735471,197121.0414589576,225849.43209070689,242560.42620657026,259811.49216018914,273169.81106797606,279622.77948063478,278879.95545402588,267644.5555458935,252571.08693787386,103463.69708828538,94520.932760701704,99667.197457293732,111222.60355686754,128876.5288139387,147472.28223670149,166724.81991274611,182257.4674515987,191074.51717526998,192883.3711201869,184396.26102711691,172226.75953564254,-85837.129781520081,-94380.096391354469,-88868.719173972146,-76939.818256272265,-58884.905341037069,-39826.833424406854,-104772.65643845158,-89853.639602449606,-81642.217796057143,-80430.012126320944,-89488.91064857594,-102238.7455613738,-185481.98784952477,-193256.41010018875,-187048.215229069,-174456.22500768726,-155770.51183700829,-136088.44299192715,-204571.56656386016,-188999.14987936273,-180102.73397608023,-178172.50016703969,-186464.06343940287,-198430.01853145898,-285139.69771421637,-292158.34816046106,-285265.8528669448,-272023.22504427715,-252719.10562909968,{"$f":"BX342","v":-232425.50370043889},-304382.65008044022,-288169.12181167386,-278600.25998270349,-275964.8139563491,-283502.20732777251,-294697.63499613572,-384811.03731488844,-391087.46778967098,-383523.97571469093,-369643.95462862193,-349734.6218416763,-328842.75516733504,-404206.69404617045,-387365.12991831981,-377137.16242667736,-373810.11682831368,-380607.30663598975,-391046.36537926976,-484496.82845802215,-490045.41399442253,-481825.05941512046,-467321.72657715488,-446821.2170049228,-425345.20358692901,-504044.52971407108,-486588.83716967097,-475715.94094787521,-471711.7500474464,-477783.5488459515,-487481.24881942983,-584197.93932164065,-589033.92458285077,-580171.71916564403,-565060.04034396831,-543983.2817021861,-521938.136960053,-603897.03505918547,-585842.00004530896,-574339.23582243174,-569673.24298389954,-575035.35736119468,-551657.3241244778,-619214.71827688522,-591003.98222502437,-549165.5800369574,-501111.17061735503,-447123.74746407359,-392175.15030553687,-444962.8621445446,-393973.91416301305,-349506.99187441292,-311845.19532761612,-284163.99204348598,-260077.37071706852,-330745.85903516662,-301855.82005771378,-259408.42305602902,-210778.45390173717,-156247.51387018792,-100762.71330274099,-156644.1282127953,-105088.24585376799,-60024.430555029016,{"$f":"EJ342","v":-21734.389692715813},6622.1976365794617,31399.541780048439,-42295.229528124801,-12744.047050304365,30294.392920216127,79481.993078934771,134538.53649566468,190541.51817919387,131656.99428476472,183762.08129581323,229404.76697949931,268304.72874698625,297317.99638398975,322767.13659306278,350084.31931583636,105222.10121152835,118487.68820051072,124429.95136244569,130014.97937280737,130665.85168050164,130964.17870743982,127062.45429838491,120306.6423590786,113292.76191168945,103188.18875309717,99414.067960971326,101084.10200258215,104639.5507653596,117838.71633475098,123751.00555156088,129307.8355481386,129955.06595588173,130251.50364973579,132426.6894128194,125305.94354243737,117822.09432684856,106809.27841935925,102780.14834369875,104870.59833747501,109096.91899597598,124355.79526143055,131427.06537490358,138161.93012472545,139282.69773402813,140005.17060894461,135844.57396409326,128298.69160936376,120368.02872222844,108697.72214552399,104428.02234528787,106645.06088784599,111123.6560562457,127293.44244418477,134786.82818686252,141923.72522287164,143111.36729660316,143876.93653923689,139467.92027194845,131471.51894103276,123067.36576644258,110700.31462506388,106175.6810798209,108526.96254702308,{"$f":"GV342","v":113272.89063521032},130407.96562561381,138348.6647792359,145911.59291005408,147170.09955943399,147981.33573357295,143309.06709668424,134835.24884155148,125929.33604837829,112823.94287618846,108029.15390207819,110522.79489673667,115552.01314802223,133710.00143399939,142124.71592556839,150139.1065264701,151472.70592347952,152332.33290692378,147381.0935011183,138401.35443682288,128963.72488563925,115075.90872715495,109994.83376578585,112639.44099755393,117968.85913909503,137210.82541417342,146127.85110297147,154620.6536296586,156033.82620960526,156944.73033736125,151697.86322876584,142181.99765050129,132180.90562291953,117463.95376100129,112079.49911048416,114884.19895559386,120531.73605110683,140922.39036487829,150371.71218909457,159371.48479596886,160868.97830731882,161834.21806001538,156274.07174013072,146190.07051551217,135591.87492695561,119996.28575811259,114290.33706363813,117264.80690560452,123249.45160150084,144857.36697420786,154870.75977710215,164407.76534473134,165994.61079674715,167017.42706678266,161125.29606619745,150439.2389609672,139208.29019764811,122681.60672643437,116634.9680369003,119789.46949539422,126131.34386288302,149029.18689075354,159640.3222653782,169746.63016003734,{"$f":"JH342","v":171428.15872177953},172511.98569164705,166268.04764772483,154943.98922266756,143042.50922209775,125529.14261452295,119121.47180016268,122466.88596170097,129187.3131494899,153452.08837631383,164696.64788805228,175406.24179549696,177188.10270293825,178336.57937222949,171719.828339028,159719.677034255,147107.63220588583,128548.67480832363,121758.41512204331,125306.2798929804,132427.85581801779,158141.16469475324,170056.95986237912,181405.85205842849,183294.03158981644,184511.01398958184,177499.18976561879,164782.57976546261,151417.54632396647,131750.57351860861,124554.88107076536,128908.4716736242,136455.14099089988,163703.45629415268,176330.55573283645,188356.9081749891,190357.74975817854,191647.32389362605,184216.8371297085,170740.99257718335,156578.01383536335,135736.87406571602,128111.54096831853,132724.97464550729,140722.11125231531,169597.06788452211,182977.93203829462,195722.18468553227,197842.41020481131,199208.90576976986,191334.75860490309,177054.34970894933,162045.78485021676,139960.37711034287,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,{"$f":"LT342","v":75631.049834407284},75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,{"$f":"OF342","v":75631.049834407284},75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284]
[null,null,null,"Total Liabilities and Equity",null,null,null,null,null,null,{"$f":"SUM(K319:K324)","v":0},{"$f":"SUM(L319:L324)","v":4042.2042959214341},8122.351527773244,12240.710120316733,16397.550194402345,20593.143577064315,1258844.0453723418,2502202.732137525,3750690.273485614,5004327.8259417647,6263136.6333017964,6264206.2515657833,6203764.9050799161,6146626.7399151511,6109966.191662183,6057832.6958243698,6004944.4825765314,5941631.2520607365,5877573.2137483815,5804641.2035973612,5725679.0281402059,5646171.6601923313,5560134.2187617887,5487472.0750686042,5651915.9183290945,5594740.1136604464,5557940.0049567958,5505743.9604355562,5452796.9548746431,5481021.8786041224,5561811.3700747946,5635337.2730823522,5695608.9064388536,5742041.8114444008,5768061.191879754,5786894.9364080615,4749635.9626999935,4753025.4978222521,4784523.7542175092,4828857.0918088593,4885442.4873685567,4944034.2350830771,4422828.519568406,4471938.1624929719,4507632.6500522876,4529328.7402148088,4530482.6570533756,4524254.7363553587,3972884.0482115513,3975402.9604113139,4005887.1426584171,4049138.9515982033,4104578.2426181259,4162010.2813587692,3645771.0258027734,3693779.7700684173,3728436.5497207092,3749161.0023280075,3749441.8981114277,3742374.047790857,3196133.8512937566,3197756.6224563322,3227201.7232294464,3269347.1273925155,3323615.5532739442,{"$f":"SUM(BX319:BX324)","v":3379862.9829184311},2868716.7705332655,2915600.0674698646,2949194.0708776396,2968921.2822379996,2968302.8545687646,2960368.398280845,2419385.3633979387,2420084.9186068852,2448464.3595248898,2489476.8992882818,2542548.1034914339,2597584.4167233147,2091665.7376412782,2137397.4654675862,2169902.0419300427,2188604.8167350199,2187059.1630786634,2178229.8141246829,1642638.5760179728,1642386.1958253193,1669671.7391132235,1709523.2823951724,1761369.222851132,1815166.214934058,1314617.9110884327,1359170.2865169933,1390557.1139329681,1408206.5755736758,1405704.102920061,1395949.873257366,865893.48069007252,864658.70837780589,890820.36348272127,929481.01169927826,980071.86610238242,1032599.5394974354,537573.27491617645,580916.75970430381,611155.75044417591,627721.24619920994,624230.5755578652,678220.24843256734,218551.20664572669,281002.3190175239,370708.81271600397,472847.3701899345,586852.00470306911,702779.03705939231,278136.36385794915,384940.13484080503,478699.90506123489,558849.47468786058,619037.90894672135,672037.23071690113,218216.29611771629,279618.49338384881,368135.45894124359,469017.62132153666,581701.77825036075,696293.70932278223,277504.88680736045,383035.02497295314,475581.08293192979,{"$f":"SUM(EJ319:EJ324)","v":554579.64621569403},613711.35691623332,665684.63601460238,217883.05250232812,278200.05520161689,365491.62852488615,465081.57815588528,576409.47052853403,689630.29595625063,276876.55273669743,381097.63928334619,472393.98059363803,550204.93179201754,608242.55275362357,659151.97718886763,714423.16254224628,224709.9879320772,251252.48276357687,263148.38950785203,274329.88582927349,275643.13094072486,276251.34600275836,268459.51902329613,254959.578133893,240943.56170064164,220746.22164075007,213209.84843470773,217221.53286456355,224344.42399246435,250754.8118402618,262591.51042161317,273717.35433501209,275024.06317880529,275629.2510402007,279991.99982452765,265762.95046727173,250807.75988762028,228794.70173665867,220749.08140813065,225638.29671495262,234103.71121845295,264634.30414446275,278789.75232874288,292272.45770344592,294527.03707219817,295985.0956065082,287677.08409674553,272598.57052572264,256750.56561332743,233423.34341209664,224897.40522289893,230078.50323616667,239049.29701658688,271402.54481324722,286403.06327316351,300690.67665211996,303079.85281948937,304624.95642022486,295820.96248128416,279842.2722818873,263048.15265060426,238328.3117319165,229293.38104443793,234783.78695592063,{"$f":"SUM(GV319:GV324)","v":244290.13079975123},278574.84467769123,294470.8835128427,309611.45733636821,312143.26563632837,313780.61083257978,304451.02466315485,287518.41792538203,269721.70119359629,243526.10320195087,233951.79352293318,239769.97279606212,249843.83866447399,286175.32578687504,303020.34693223424,319064.80233744963,321747.75780774682,323482.85135772708,313596.29547225154,295652.82405136549,276793.65587910527,249034.1991577986,238888.30994176146,245053.83041511488,255729.0989728175,294229.55025920004,312080.20728956175,329082.50536956976,331925.63138969953,333764.3088012042,323287.53250034759,304272.84848752408,284287.80127292452,254871.12455846803,244119.53291007038,250653.13060839247,261965.70517188913,302764.60625351249,321680.93492214044,339698.25820925389,342711.11684810562,344659.56200463098,333557.32954575762,313407.48230456695,292229.34186265455,261056.51028995815,249663.05620106723,256586.70507515839,268574.63236363238,311809.19907264208,331854.81922493875,350947.76400833076,354140.48818356404,356205.25414209085,344440.22623357468,323087.44731968362,300644.98682603415,267611.15918832063,255537.52392381427,262874.509753844,275578.10784878721,321393.74770575762,342636.07724703808,362868.85737161874,{"$f":"SUM(JH319:JH324)","v":366252.18492893281},368440.21595932334,355972.82418015564,333345.29942088749,309563.03985988093,274557.1160042517,261762.69322753942,269537.69193833461,282999.68588227587,331550.487134233,354060.96877122298,375501.63160316675,379086.94143007806,381405.59637020854,368193.91009254626,344215.53805975174,319013.49437175511,281917.7415445199,268359.50074934808,276598.66140104877,290864.3268914306,342313.5767451009,366167.9182637441,388888.57354900573,392687.92384459224,395145.00084977166,381144.58621685446,355734.72228078241,329028.13435449998,289717.79123958631,275350.13302881888,284081.16576201789,299198.48142349627,353719.21521671419,378997.64410439366,403074.70648991747,407100.87531923957,409704.63808915042,394868.40857429977,367941.59367766546,339640.64128292142,297983.49840165593,282758.10112629976,292010.37035744486,308030.17910473817,365805.76226300042,392593.2955315276,418107.74156480061,422374.26983439329,425133.4754057622,409411.53344985715,380877.20668991259,350886.70739212167,306742.66245317494,151262.09966881556,151262.09966881556,151262.09966881556,151262.09966881556,151262.09966881559,151262.09966881559,151262.09966881559,151262.09966881559,151262.09966881559,151262.09966881559,{"$f":"SUM(LT319:LT324)","v":151262.09966881559},151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881562,151262.09966881564,151262.09966881564,151262.09966881564,151262.09966881564,151262.09966881564,151262.09966881564,151262.09966881564,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.09966881567,151262.0996688157,151262.0996688157,151262.0996688157,151262.0996688157,151262.0996688157,151262.0996688157,151262.0996688157,151262.09966881573,151262.09966881573,151262.09966881573,151262.09966881573,151262.09966881573,151262.09966881573,151262.09966881573,151262.09966881573,151262.09966881573,151262.09966881573,151262.09966881573,151262.09966881573,151262.09966881573,151262.09966881573,151262.09966881573,{"$f":"SUM(OF319:OF324)","v":151262.09966881573},151262.09966881573,151262.09966881576,151262.09966881576,151262.09966881576,151262.09966881576,151262.09966881576,151262.09966881576,151262.09966881576,151262.09966881579,151262.09966881579,151262.09966881579,151262.09966881579,151262.09966881579,151262.09966881579]
[]
[null,null,"Difference",null,null,null,null,null,null,null,{"$f":"ROUND(K315-K325,0)","v":0},{"$f":"ROUND(L315-L325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BX315-BX325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(EJ315-EJ325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(GV315-GV325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(JH315-JH325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(LT315-LT325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OF315-OF325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test",null,null,null,null,null,{"$f":"AND(K328:OT328)","v":true},null,{"$f":"K327=0","v":true},{"$f":"L327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Rooftop Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J335","v":0},{"$f":"K335","v":0},202.11021479607172,406.1175763886622,612.03550601583663,819.87750972011736,1029.6571788532158,62942.202268617089,125110.13660687624,187534.51367428072,250216.39129708824,313156.83166508982,309953.41160040087,155224.37829936898,157751.58337733804,174295.96732735471,197121.0414589576,225849.43209070689,242560.42620657026,259811.49216018914,273169.81106797606,279622.77948063478,278879.95545402588,267644.5555458935,252571.08693787386,103463.69708828538,94520.932760701704,99667.197457293732,111222.60355686754,128876.5288139387,147472.28223670149,166724.81991274611,182257.4674515987,191074.51717526998,192883.3711201869,184396.26102711691,172226.75953564254,-85837.129781520081,-94380.096391354469,-88868.719173972146,-76939.818256272265,-58884.905341037069,-39826.833424406854,-104772.65643845158,-89853.639602449606,-81642.217796057143,-80430.012126320944,-89488.91064857594,-102238.7455613738,-185481.98784952477,-193256.41010018875,-187048.215229069,-174456.22500768726,-155770.51183700829,-136088.44299192715,-204571.56656386016,-188999.14987936273,-180102.73397608023,-178172.50016703969,-186464.06343940287,-198430.01853145898,-285139.69771421637,-292158.34816046106,-285265.8528669448,-272023.22504427715,{"$f":"BW335","v":-252719.10562909968},-232425.50370043889,-304382.65008044022,-288169.12181167386,-278600.25998270349,-275964.8139563491,-283502.20732777251,-294697.63499613572,-384811.03731488844,-391087.46778967098,-383523.97571469093,-369643.95462862193,-349734.6218416763,-328842.75516733504,-404206.69404617045,-387365.12991831981,-377137.16242667736,-373810.11682831368,-380607.30663598975,-391046.36537926976,-484496.82845802215,-490045.41399442253,-481825.05941512046,-467321.72657715488,-446821.2170049228,-425345.20358692901,-504044.52971407108,-486588.83716967097,-475715.94094787521,-471711.7500474464,-477783.5488459515,-487481.24881942983,-584197.93932164065,-589033.92458285077,-580171.71916564403,-565060.04034396831,-543983.2817021861,-521938.136960053,-603897.03505918547,-585842.00004530896,-574339.23582243174,-569673.24298389954,-575035.35736119468,-551657.3241244778,-619214.71827688522,-591003.98222502437,-549165.5800369574,-501111.17061735503,-447123.74746407359,-392175.15030553687,-444962.8621445446,-393973.91416301305,-349506.99187441292,-311845.19532761612,-284163.99204348598,-260077.37071706852,-330745.85903516662,-301855.82005771378,-259408.42305602902,-210778.45390173717,-156247.51387018792,-100762.71330274099,-156644.1282127953,-105088.24585376799,{"$f":"EI335","v":-60024.430555029016},-21734.389692715813,6622.1976365794617,31399.541780048439,-42295.229528124801,-12744.047050304365,30294.392920216127,79481.993078934771,134538.53649566468,190541.51817919387,131656.99428476472,183762.08129581323,229404.76697949931,268304.72874698625,297317.99638398975,322767.13659306278,350084.31931583636,105222.10121152835,118487.68820051072,124429.95136244569,130014.97937280737,130665.85168050164,130964.17870743982,127062.45429838491,120306.6423590786,113292.76191168945,103188.18875309717,99414.067960971326,101084.10200258215,104639.5507653596,117838.71633475098,123751.00555156088,129307.8355481386,129955.06595588173,130251.50364973579,132426.6894128194,125305.94354243737,117822.09432684856,106809.27841935925,102780.14834369875,104870.59833747501,109096.91899597598,124355.79526143055,131427.06537490358,138161.93012472545,139282.69773402813,140005.17060894461,135844.57396409326,128298.69160936376,120368.02872222844,108697.72214552399,104428.02234528787,106645.06088784599,111123.6560562457,127293.44244418477,134786.82818686252,141923.72522287164,143111.36729660316,143876.93653923689,139467.92027194845,131471.51894103276,123067.36576644258,110700.31462506388,106175.6810798209,{"$f":"GU335","v":108526.96254702308},113272.89063521032,130407.96562561381,138348.6647792359,145911.59291005408,147170.09955943399,147981.33573357295,143309.06709668424,134835.24884155148,125929.33604837829,112823.94287618846,108029.15390207819,110522.79489673667,115552.01314802223,133710.00143399939,142124.71592556839,150139.1065264701,151472.70592347952,152332.33290692378,147381.0935011183,138401.35443682288,128963.72488563925,115075.90872715495,109994.83376578585,112639.44099755393,117968.85913909503,137210.82541417342,146127.85110297147,154620.6536296586,156033.82620960526,156944.73033736125,151697.86322876584,142181.99765050129,132180.90562291953,117463.95376100129,112079.49911048416,114884.19895559386,120531.73605110683,140922.39036487829,150371.71218909457,159371.48479596886,160868.97830731882,161834.21806001538,156274.07174013072,146190.07051551217,135591.87492695561,119996.28575811259,114290.33706363813,117264.80690560452,123249.45160150084,144857.36697420786,154870.75977710215,164407.76534473134,165994.61079674715,167017.42706678266,161125.29606619745,150439.2389609672,139208.29019764811,122681.60672643437,116634.9680369003,119789.46949539422,126131.34386288302,149029.18689075354,159640.3222653782,{"$f":"JG335","v":169746.63016003734},171428.15872177953,172511.98569164705,166268.04764772483,154943.98922266756,143042.50922209775,125529.14261452295,119121.47180016268,122466.88596170097,129187.3131494899,153452.08837631383,164696.64788805228,175406.24179549696,177188.10270293825,178336.57937222949,171719.828339028,159719.677034255,147107.63220588583,128548.67480832363,121758.41512204331,125306.2798929804,132427.85581801779,158141.16469475324,170056.95986237912,181405.85205842849,183294.03158981644,184511.01398958184,177499.18976561879,164782.57976546261,151417.54632396647,131750.57351860861,124554.88107076536,128908.4716736242,136455.14099089988,163703.45629415268,176330.55573283645,188356.9081749891,190357.74975817854,191647.32389362605,184216.8371297085,170740.99257718335,156578.01383536335,135736.87406571602,128111.54096831853,132724.97464550729,140722.11125231531,169597.06788452211,182977.93203829462,195722.18468553227,197842.41020481131,199208.90576976986,191334.75860490309,177054.34970894933,162045.78485021676,139960.37711034287,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,{"$f":"LS335","v":75631.049834407284},75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,{"$f":"OE335","v":75631.049834407284},75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K149","v":0},202.11021479607172,204.00736159259048,205.91792962717446,207.84200370428067,209.77966913309834,61912.545089763873,62167.934338259154,62424.377067404479,62681.877622807515,62940.440368001597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K270","v":0},0,0,0,0,0,0,0,0,0,0,-3203.4200646889258,-154729.03330103189,2527.205077969069,16544.38395001665,22825.074131602887,28728.39063174928,16710.994115863377,17251.065953618869,13358.318907786921,6452.9684126587417,-742.82402660887783,-11235.399908132365,-15073.468608019639,-149107.38984958848,-8942.7643275836726,5146.2646965920239,11555.406099573818,17653.925257071161,18595.753422762802,19252.537676044634,15532.647538852581,8817.0497236712781,1808.8539449169091,-8487.1100930699886,-12169.50149147437,-10036.531630650483,-8542.9666098343932,5511.377217382329,11928.900917699881,18054.9129152352,19058.071916630215,19728.463915195873,14919.016836001969,8211.4218063924654,1212.2056697361968,-9058.8985222549964,-12749.834912797851,-10666.382122372346,-7774.4222506639908,6208.1948711197538,12591.990221381737,18685.713170678981,19682.068845081136,20347.302005539237,15572.416684497448,8896.4159032825028,1930.233809040536,-8291.563272363177,-11965.955092056098,-9906.8738738364409,-7018.6504462446965,6892.4952935162783,13242.627822667675,{"$f":"BW270","v":19304.119415177462},20293.601928660806,20953.597549639468,16213.528268766342,9568.8618289703591,2635.4460263543765,-7537.3933714233872,-11195.427668363229,-9161.3645121841564,-6276.4304747825454,7563.4920749800549,13880.021086069017,19909.332786945619,20891.866674341232,21546.540427438416,16841.564127850663,10227.967491642465,3327.0455983636543,-6797.1898076760936,-10439.058743279998,-8430.6990772229838,-5548.5855364003692,8220.3545793021003,14503.332837965585,20500.50957223208,21476.013417993818,22125.275026268988,17455.692544400128,10872.896221795743,4004.1909004287909,-6071.7987985050786,-9697.699973478344,-7715.7702881475307,-4835.985261210074,8862.2054172067674,15111.678821675692,21076.75864178222,22045.144742133096,22688.897639751609,18055.035013876513,11502.764222877258,4665.9928385322146,-5362.1143772951782,23378.033236716918,25332.763146799894,28210.736051860797,41838.402188066975,48054.409419602394,53987.423153281459,54948.597158536744,55586.738130455269,50988.947981531579,44466.922288600101,37661.796546796788,27681.20328413013,24086.621326417458,26013.335997834314,28890.038977452852,42447.397001684752,48629.969154291859,54530.940031549268,55484.800567446931,56117.2193679622,51555.88235902731,{"$f":"EI270","v":45063.815298738977},38290.040862313203,28356.587329295275,24777.344143468978,26675.179948517976,29551.182477820435,43038.439970520492,49187.60015871864,55056.543416729903,56002.981683529179,56629.560632442452,52105.087011048512,45642.685683686075,38899.961767486922,29013.26763700349,25449.140209073012,27317.182722773592,31040.260487651791,42856.638366103092,48798.90152803807,54383.929538399767,55034.801846094058,55333.128873032234,51431.404463977335,44675.59252467101,37661.712077281874,27557.138918689605,23783.018126563769,25453.052168174585,29008.500930952046,42207.666500343432,48119.955717153331,53676.785713731035,54324.016121474182,54620.453815328248,56795.639578411858,49674.893708029827,42191.044492441011,31178.22858495171,27149.098509291191,29239.548503067446,33465.869161568415,48724.745427022979,55796.01554049601,62530.880290317866,63651.647899620562,64374.120774537063,60213.524129685728,52667.641774956239,44736.978887820922,33066.672311116497,28796.972510880383,31014.011053438495,35492.606221838185,51662.392609777235,59155.778352455003,66292.675388464137,67480.317462195657,68245.886704829391,63836.870437540958,55840.4691066253,47436.315932035119,35069.264790656431,30544.631245413446,{"$f":"GU270","v":32895.912712615609},37641.840800802864,54776.915791206353,62717.614944828434,70280.543075646608,71539.049725026547,72350.285899165508,67678.017262276771,59204.199007144001,50298.286213970801,37192.893041780975,32398.104067670694,34891.745062329166,39920.963313614746,58078.951599591899,66493.666091160892,74508.05669206263,75841.656089072043,76701.283072516293,71750.043666710815,62770.304602415381,53332.675051231752,39444.858892747434,34363.783931378333,37008.391163146429,42337.809304687507,61579.77557976589,70496.801268563941,78989.603795251067,80402.776375197733,81313.680502953706,76066.813394358294,66550.947816093758,56549.855788511988,41832.903926593746,36448.449276076644,39253.149121186354,44900.686216699294,65291.340530470748,74740.662354687069,83740.434961561346,85237.928472911284,86203.168225607864,80643.021905723232,70559.020681104681,59960.825092548141,44365.235923705084,38659.287229230627,41633.757071197018,47618.401767093332,69226.317139800376,79239.70994269471,88776.715510323877,90363.560962339674,91386.37723237522,85494.246231790006,74808.189126559737,63577.240363240671,47050.556892026943,41003.91820249286,44158.419660986779,50500.294028475575,73398.13705634608,84009.272430970741,{"$f":"JG270","v":94115.580325629897},95797.108887372073,96880.935857239601,90636.997813317415,79312.939388260129,67411.459387690324,49898.092780115512,43490.421965755217,46835.836127293514,53556.263315082433,77821.038541906368,89065.598053644819,99775.191961089484,101557.05286853079,102705.529537822,96088.778504620524,84088.627199847528,71476.582371478391,52917.624973916187,46127.365287635883,49675.230058572954,56796.805983610335,82510.11486034577,94425.91002797168,105774.80222402108,107662.98175540903,108879.96415517441,101868.13993121139,89151.529931055251,75786.496489559111,56119.523684201245,48923.831236358019,53277.42183921684,60824.091156492526,88072.40645974534,100699.50589842912,112725.85834058179,114726.69992377124,116016.2740592187,108585.78729530115,95109.942742776024,80946.964000956024,60105.824231308681,52480.491133911186,57093.924811099962,65091.061417908,93966.018050114799,107346.88220388732,120091.13485112498,122211.36037040407,123577.85593536263,115703.70877049588,101423.29987454212,86414.735015809507,64329.327275935604,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,{"$f":"LS270","v":-1.2126596023639042E-12},-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639045E-12,-1.2126596023639045E-12,-1.2126596023639047E-12,-1.2126596023639047E-12,-1.2126596023639047E-12,-1.2126596023639049E-12,-1.2126596023639049E-12,-1.2126596023639051E-12,-1.2126596023639051E-12,-1.2126596023639051E-12,-1.2126596023639053E-12,-1.2126596023639053E-12,-1.2126596023639055E-12,-1.2126596023639055E-12,-1.2126596023639055E-12,-1.2126596023639057E-12,-1.2126596023639057E-12,-1.2126596023639059E-12,-1.2126596023639059E-12,-1.2126596023639061E-12,-1.2126596023639061E-12,-1.2126596023639061E-12,-1.2126596023639063E-12,-1.2126596023639063E-12,-1.2126596023639065E-12,-1.2126596023639065E-12,-1.2126596023639067E-12,-1.2126596023639067E-12,-1.2126596023639067E-12,-1.2126596023639069E-12,-1.2126596023639069E-12,-1.2126596023639071E-12,-1.2126596023639071E-12,-1.2126596023639073E-12,-1.2126596023639073E-12,-1.2126596023639075E-12,-1.2126596023639075E-12,-1.2126596023639077E-12,-1.2126596023639077E-12,-1.2126596023639079E-12,-1.2126596023639079E-12,-1.2126596023639079E-12,-1.2126596023639081E-12,-1.2126596023639081E-12,-1.2126596023639083E-12,-1.2126596023639083E-12,-1.2126596023639085E-12,-1.2126596023639085E-12,-1.2126596023639087E-12,-1.2126596023639087E-12,-1.2126596023639089E-12,-1.2126596023639089E-12,{"$f":"OE270","v":-1.2126596023639091E-12},-1.2126596023639091E-12,-1.2126596023639093E-12,-1.2126596023639093E-12,-1.2126596023639095E-12,-1.2126596023639095E-12,-1.2126596023639097E-12,-1.2126596023639097E-12,-1.2126596023639099E-12,-1.2126596023639099E-12,-1.2126596023639101E-12,-1.2126596023639101E-12,-1.2126596023639103E-12,-1.2126596023639103E-12,-1.2126596023639105E-12,-1.2126596023639107E-12]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248027.35768651214,0,0,0,0,0,84674.286929240596,0,0,0,0,0,72576.860165778606,0,0,0,0,0,88830.425577472255,0,0,0,0,0,76802.805308920942,0,0,0,0,{"$f":"BX302","v":0},92910.743929640797,0,0,0,0,0,80952.037806568551,0,0,0,0,0,96910.479306273803,0,0,0,0,0,85019.764001529431,0,0,0,0,0,100824.601153411,0,0,0,0,0,89000.920214063197,0,0,0,0,0,104647.79573888413,0,0,0,0,0,92890.157299207262,0,0,0,0,0,108374.44996946302,0,0,0,0,0,96681.824315932405,0,0,0,0,0,111998.63427801651,0,0,{"$f":"EJ302","v":0},0,0,100369.95125669122,0,0,0,0,0,115514.08452687159,0,0,0,0,0,0,275902.47859195981,29591.051377120719,42856.638366103092,48798.901528038077,54383.929538399781,55034.801846094066,55333.128873032241,51431.40446397732,44675.592524671018,37661.712077281867,27557.138918689609,23783.018126563769,25453.052168174585,29008.500930952043,42207.666500343432,48119.955717153331,53676.785713731049,54324.016121474182,54620.453815328263,56795.639578411858,49674.893708029835,42191.044492441011,31178.228584951703,27149.098509291194,29239.548503067439,33465.869161568407,48724.745427022986,55796.01554049601,62530.880290317866,63651.64789962057,64374.120774537063,60213.524129685728,52667.641774956239,44736.978887820929,33066.672311116497,28796.97251088039,31014.01105343848,35492.606221838185,51662.392609777249,59155.778352455018,66292.675388464122,67480.317462195671,68245.886704829391,63836.87043754098,55840.469106625293,47436.315932035126,35069.264790656431,30544.631245413439,{"$f":"GV302","v":32895.912712615616},37641.840800802871,54776.915791206338,62717.614944828434,70280.543075646638,71539.049725026547,72350.285899165508,67678.017262276757,59204.199007144001,50298.286213970809,37192.893041780968,32398.104067670694,34891.745062329166,39920.963313614746,58078.951599591899,66493.666091160892,74508.056692062644,75841.656089072043,76701.283072516308,71750.043666710815,62770.304602415374,53332.675051231752,39444.858892747434,34363.783931378326,37008.391163146422,42337.8093046875,61579.77557976589,70496.801268563926,78989.603795251052,80402.776375197718,81313.680502953706,76066.813394358294,66550.947816093743,56549.855788511981,41832.903926593761,36448.449276076652,39253.149121186347,44900.686216699287,65291.340530470756,74740.662354687069,83740.434961561361,85237.928472911299,86203.168225607878,80643.021905723232,70559.020681104696,59960.825092548126,44365.235923705084,38659.287229230635,41633.757071197018,47618.401767093339,69226.317139800405,79239.709942694681,88776.715510323877,90363.560962339674,91386.37723237522,85494.246231789992,74808.189126559766,63577.240363240671,47050.556892026936,41003.91820249286,44158.419660986779,50500.29402847556,73398.13705634608,84009.27243097077,{"$f":"JH302","v":94115.580325629868},95797.108887372087,96880.935857239616,90636.997813317401,79312.939388260129,67411.459387690324,49898.092780115505,43490.421965755217,46835.836127293507,53556.26331508244,77821.038541906353,89065.598053644819,99775.191961089484,101557.05286853077,102705.52953782199,96088.778504620539,84088.627199847542,71476.582371478391,52917.624973916187,46127.365287635868,49675.230058572954,56796.805983610335,82510.114860345784,94425.910027971695,105774.80222402107,107662.98175540903,108879.96415517441,101868.13993121142,89151.529931055251,75786.496489559097,56119.523684201253,48923.831236358019,53277.421839216855,60824.091156492526,88072.40645974534,100699.50589842912,112725.85834058181,114726.69992377122,116016.27405921872,108585.78729530114,95109.942742776038,80946.96400095601,60105.824231308681,52480.491133911171,57093.924811099969,65091.061417907993,93966.018050114784,107346.8822038873,120091.134851125,122211.36037040407,123577.85593536266,115703.70877049588,101423.29987454212,86414.735015809507,64329.32727593559,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,{"$f":"LT302","v":8.683780844672898E-27},8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K331+K332+K333-K334","v":0},{"$f":"L331+L332+L333-L334","v":202.11021479607172},406.1175763886622,612.03550601583663,819.87750972011736,1029.6571788532158,62942.202268617089,125110.13660687624,187534.51367428072,250216.39129708824,313156.83166508982,309953.41160040087,155224.37829936898,157751.58337733804,174295.96732735471,197121.0414589576,225849.43209070689,242560.42620657026,259811.49216018914,273169.81106797606,279622.77948063478,278879.95545402588,267644.5555458935,252571.08693787386,103463.69708828538,94520.932760701704,99667.197457293732,111222.60355686754,128876.5288139387,147472.28223670149,166724.81991274611,182257.4674515987,191074.51717526998,192883.3711201869,184396.26102711691,172226.75953564254,-85837.129781520081,-94380.096391354469,-88868.719173972146,-76939.818256272265,-58884.905341037069,-39826.833424406854,-104772.65643845158,-89853.639602449606,-81642.217796057143,-80430.012126320944,-89488.91064857594,-102238.7455613738,-185481.98784952477,-193256.41010018875,-187048.215229069,-174456.22500768726,-155770.51183700829,-136088.44299192715,-204571.56656386016,-188999.14987936273,-180102.73397608023,-178172.50016703969,-186464.06343940287,-198430.01853145898,-285139.69771421637,-292158.34816046106,-285265.8528669448,-272023.22504427715,-252719.10562909968,{"$f":"BX331+BX332+BX333-BX334","v":-232425.50370043889},-304382.65008044022,-288169.12181167386,-278600.25998270349,-275964.8139563491,-283502.20732777251,-294697.63499613572,-384811.03731488844,-391087.46778967098,-383523.97571469093,-369643.95462862193,-349734.6218416763,-328842.75516733504,-404206.69404617045,-387365.12991831981,-377137.16242667736,-373810.11682831368,-380607.30663598975,-391046.36537926976,-484496.82845802215,-490045.41399442253,-481825.05941512046,-467321.72657715488,-446821.2170049228,-425345.20358692901,-504044.52971407108,-486588.83716967097,-475715.94094787521,-471711.7500474464,-477783.5488459515,-487481.24881942983,-584197.93932164065,-589033.92458285077,-580171.71916564403,-565060.04034396831,-543983.2817021861,-521938.136960053,-603897.03505918547,-585842.00004530896,-574339.23582243174,-569673.24298389954,-575035.35736119468,-551657.3241244778,-619214.71827688522,-591003.98222502437,-549165.5800369574,-501111.17061735503,-447123.74746407359,-392175.15030553687,-444962.8621445446,-393973.91416301305,-349506.99187441292,-311845.19532761612,-284163.99204348598,-260077.37071706852,-330745.85903516662,-301855.82005771378,-259408.42305602902,-210778.45390173717,-156247.51387018792,-100762.71330274099,-156644.1282127953,-105088.24585376799,-60024.430555029016,{"$f":"EJ331+EJ332+EJ333-EJ334","v":-21734.389692715813},6622.1976365794617,31399.541780048439,-42295.229528124801,-12744.047050304365,30294.392920216127,79481.993078934771,134538.53649566468,190541.51817919387,131656.99428476472,183762.08129581323,229404.76697949931,268304.72874698625,297317.99638398975,322767.13659306278,350084.31931583636,105222.10121152835,118487.68820051072,124429.95136244569,130014.97937280737,130665.85168050164,130964.17870743982,127062.45429838491,120306.6423590786,113292.76191168945,103188.18875309717,99414.067960971326,101084.10200258215,104639.5507653596,117838.71633475098,123751.00555156088,129307.8355481386,129955.06595588173,130251.50364973579,132426.6894128194,125305.94354243737,117822.09432684856,106809.27841935925,102780.14834369875,104870.59833747501,109096.91899597598,124355.79526143055,131427.06537490358,138161.93012472545,139282.69773402813,140005.17060894461,135844.57396409326,128298.69160936376,120368.02872222844,108697.72214552399,104428.02234528787,106645.06088784599,111123.6560562457,127293.44244418477,134786.82818686252,141923.72522287164,143111.36729660316,143876.93653923689,139467.92027194845,131471.51894103276,123067.36576644258,110700.31462506388,106175.6810798209,108526.96254702308,{"$f":"GV331+GV332+GV333-GV334","v":113272.89063521032},130407.96562561381,138348.6647792359,145911.59291005408,147170.09955943399,147981.33573357295,143309.06709668424,134835.24884155148,125929.33604837829,112823.94287618846,108029.15390207819,110522.79489673667,115552.01314802223,133710.00143399939,142124.71592556839,150139.1065264701,151472.70592347952,152332.33290692378,147381.0935011183,138401.35443682288,128963.72488563925,115075.90872715495,109994.83376578585,112639.44099755393,117968.85913909503,137210.82541417342,146127.85110297147,154620.6536296586,156033.82620960526,156944.73033736125,151697.86322876584,142181.99765050129,132180.90562291953,117463.95376100129,112079.49911048416,114884.19895559386,120531.73605110683,140922.39036487829,150371.71218909457,159371.48479596886,160868.97830731882,161834.21806001538,156274.07174013072,146190.07051551217,135591.87492695561,119996.28575811259,114290.33706363813,117264.80690560452,123249.45160150084,144857.36697420786,154870.75977710215,164407.76534473134,165994.61079674715,167017.42706678266,161125.29606619745,150439.2389609672,139208.29019764811,122681.60672643437,116634.9680369003,119789.46949539422,126131.34386288302,149029.18689075354,159640.3222653782,169746.63016003734,{"$f":"JH331+JH332+JH333-JH334","v":171428.15872177953},172511.98569164705,166268.04764772483,154943.98922266756,143042.50922209775,125529.14261452295,119121.47180016268,122466.88596170097,129187.3131494899,153452.08837631383,164696.64788805228,175406.24179549696,177188.10270293825,178336.57937222949,171719.828339028,159719.677034255,147107.63220588583,128548.67480832363,121758.41512204331,125306.2798929804,132427.85581801779,158141.16469475324,170056.95986237912,181405.85205842849,183294.03158981644,184511.01398958184,177499.18976561879,164782.57976546261,151417.54632396647,131750.57351860861,124554.88107076536,128908.4716736242,136455.14099089988,163703.45629415268,176330.55573283645,188356.9081749891,190357.74975817854,191647.32389362605,184216.8371297085,170740.99257718335,156578.01383536335,135736.87406571602,128111.54096831853,132724.97464550729,140722.11125231531,169597.06788452211,182977.93203829462,195722.18468553227,197842.41020481131,199208.90576976986,191334.75860490309,177054.34970894933,162045.78485021676,139960.37711034287,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,{"$f":"LT331+LT332+LT333-LT334","v":75631.049834407284},75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,{"$f":"OF331+OF332+OF333-OF334","v":75631.049834407284},75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284]
[]
[null,"Development Co. Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J342","v":0},{"$f":"K342","v":0},202.11021479607172,406.1175763886622,612.03550601583663,819.87750972011736,1029.6571788532158,62942.202268617089,125110.13660687624,187534.51367428072,250216.39129708824,313156.83166508982,309953.41160040087,155224.37829936898,157751.58337733804,174295.96732735471,197121.0414589576,225849.43209070689,242560.42620657026,259811.49216018914,273169.81106797606,279622.77948063478,278879.95545402588,267644.5555458935,252571.08693787386,103463.69708828538,94520.932760701704,99667.197457293732,111222.60355686754,128876.5288139387,147472.28223670149,166724.81991274611,182257.4674515987,191074.51717526998,192883.3711201869,184396.26102711691,172226.75953564254,-85837.129781520081,-94380.096391354469,-88868.719173972146,-76939.818256272265,-58884.905341037069,-39826.833424406854,-104772.65643845158,-89853.639602449606,-81642.217796057143,-80430.012126320944,-89488.91064857594,-102238.7455613738,-185481.98784952477,-193256.41010018875,-187048.215229069,-174456.22500768726,-155770.51183700829,-136088.44299192715,-204571.56656386016,-188999.14987936273,-180102.73397608023,-178172.50016703969,-186464.06343940287,-198430.01853145898,-285139.69771421637,-292158.34816046106,-285265.8528669448,-272023.22504427715,{"$f":"BW342","v":-252719.10562909968},-232425.50370043889,-304382.65008044022,-288169.12181167386,-278600.25998270349,-275964.8139563491,-283502.20732777251,-294697.63499613572,-384811.03731488844,-391087.46778967098,-383523.97571469093,-369643.95462862193,-349734.6218416763,-328842.75516733504,-404206.69404617045,-387365.12991831981,-377137.16242667736,-373810.11682831368,-380607.30663598975,-391046.36537926976,-484496.82845802215,-490045.41399442253,-481825.05941512046,-467321.72657715488,-446821.2170049228,-425345.20358692901,-504044.52971407108,-486588.83716967097,-475715.94094787521,-471711.7500474464,-477783.5488459515,-487481.24881942983,-584197.93932164065,-589033.92458285077,-580171.71916564403,-565060.04034396831,-543983.2817021861,-521938.136960053,-603897.03505918547,-585842.00004530896,-574339.23582243174,-569673.24298389954,-575035.35736119468,-551657.3241244778,-619214.71827688522,-591003.98222502437,-549165.5800369574,-501111.17061735503,-447123.74746407359,-392175.15030553687,-444962.8621445446,-393973.91416301305,-349506.99187441292,-311845.19532761612,-284163.99204348598,-260077.37071706852,-330745.85903516662,-301855.82005771378,-259408.42305602902,-210778.45390173717,-156247.51387018792,-100762.71330274099,-156644.1282127953,-105088.24585376799,{"$f":"EI342","v":-60024.430555029016},-21734.389692715813,6622.1976365794617,31399.541780048439,-42295.229528124801,-12744.047050304365,30294.392920216127,79481.993078934771,134538.53649566468,190541.51817919387,131656.99428476472,183762.08129581323,229404.76697949931,268304.72874698625,297317.99638398975,322767.13659306278,350084.31931583636,105222.10121152835,118487.68820051072,124429.95136244569,130014.97937280737,130665.85168050164,130964.17870743982,127062.45429838491,120306.6423590786,113292.76191168945,103188.18875309717,99414.067960971326,101084.10200258215,104639.5507653596,117838.71633475098,123751.00555156088,129307.8355481386,129955.06595588173,130251.50364973579,132426.6894128194,125305.94354243737,117822.09432684856,106809.27841935925,102780.14834369875,104870.59833747501,109096.91899597598,124355.79526143055,131427.06537490358,138161.93012472545,139282.69773402813,140005.17060894461,135844.57396409326,128298.69160936376,120368.02872222844,108697.72214552399,104428.02234528787,106645.06088784599,111123.6560562457,127293.44244418477,134786.82818686252,141923.72522287164,143111.36729660316,143876.93653923689,139467.92027194845,131471.51894103276,123067.36576644258,110700.31462506388,106175.6810798209,{"$f":"GU342","v":108526.96254702308},113272.89063521032,130407.96562561381,138348.6647792359,145911.59291005408,147170.09955943399,147981.33573357295,143309.06709668424,134835.24884155148,125929.33604837829,112823.94287618846,108029.15390207819,110522.79489673667,115552.01314802223,133710.00143399939,142124.71592556839,150139.1065264701,151472.70592347952,152332.33290692378,147381.0935011183,138401.35443682288,128963.72488563925,115075.90872715495,109994.83376578585,112639.44099755393,117968.85913909503,137210.82541417342,146127.85110297147,154620.6536296586,156033.82620960526,156944.73033736125,151697.86322876584,142181.99765050129,132180.90562291953,117463.95376100129,112079.49911048416,114884.19895559386,120531.73605110683,140922.39036487829,150371.71218909457,159371.48479596886,160868.97830731882,161834.21806001538,156274.07174013072,146190.07051551217,135591.87492695561,119996.28575811259,114290.33706363813,117264.80690560452,123249.45160150084,144857.36697420786,154870.75977710215,164407.76534473134,165994.61079674715,167017.42706678266,161125.29606619745,150439.2389609672,139208.29019764811,122681.60672643437,116634.9680369003,119789.46949539422,126131.34386288302,149029.18689075354,159640.3222653782,{"$f":"JG342","v":169746.63016003734},171428.15872177953,172511.98569164705,166268.04764772483,154943.98922266756,143042.50922209775,125529.14261452295,119121.47180016268,122466.88596170097,129187.3131494899,153452.08837631383,164696.64788805228,175406.24179549696,177188.10270293825,178336.57937222949,171719.828339028,159719.677034255,147107.63220588583,128548.67480832363,121758.41512204331,125306.2798929804,132427.85581801779,158141.16469475324,170056.95986237912,181405.85205842849,183294.03158981644,184511.01398958184,177499.18976561879,164782.57976546261,151417.54632396647,131750.57351860861,124554.88107076536,128908.4716736242,136455.14099089988,163703.45629415268,176330.55573283645,188356.9081749891,190357.74975817854,191647.32389362605,184216.8371297085,170740.99257718335,156578.01383536335,135736.87406571602,128111.54096831853,132724.97464550729,140722.11125231531,169597.06788452211,182977.93203829462,195722.18468553227,197842.41020481131,199208.90576976986,191334.75860490309,177054.34970894933,162045.78485021676,139960.37711034287,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,{"$f":"LS342","v":75631.049834407284},75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,{"$f":"OE342","v":75631.049834407284},75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K150","v":0},202.11021479607172,204.00736159259048,205.91792962717446,207.84200370428067,209.77966913309834,61912.545089763873,62167.934338259154,62424.377067404479,62681.877622807515,62940.440368001597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K271","v":0},0,0,0,0,0,0,0,0,0,0,-3203.4200646889258,-154729.03330103189,2527.205077969069,16544.38395001665,22825.074131602887,28728.39063174928,16710.994115863377,17251.065953618869,13358.318907786921,6452.9684126587417,-742.82402660887783,-11235.399908132365,-15073.468608019639,-149107.38984958848,-8942.7643275836726,5146.2646965920239,11555.406099573818,17653.925257071161,18595.753422762802,19252.537676044634,15532.647538852581,8817.0497236712781,1808.8539449169091,-8487.1100930699886,-12169.50149147437,-10036.531630650483,-8542.9666098343932,5511.377217382329,11928.900917699881,18054.9129152352,19058.071916630215,19728.463915195873,14919.016836001969,8211.4218063924654,1212.2056697361968,-9058.8985222549964,-12749.834912797851,-10666.382122372346,-7774.4222506639908,6208.1948711197538,12591.990221381737,18685.713170678981,19682.068845081136,20347.302005539237,15572.416684497448,8896.4159032825028,1930.233809040536,-8291.563272363177,-11965.955092056098,-9906.8738738364409,-7018.6504462446965,6892.4952935162783,13242.627822667675,{"$f":"BW271","v":19304.119415177462},20293.601928660806,20953.597549639468,16213.528268766342,9568.8618289703591,2635.4460263543765,-7537.3933714233872,-11195.427668363229,-9161.3645121841564,-6276.4304747825454,7563.4920749800549,13880.021086069017,19909.332786945619,20891.866674341232,21546.540427438416,16841.564127850663,10227.967491642465,3327.0455983636543,-6797.1898076760936,-10439.058743279998,-8430.6990772229838,-5548.5855364003692,8220.3545793021003,14503.332837965585,20500.50957223208,21476.013417993818,22125.275026268988,17455.692544400128,10872.896221795743,4004.1909004287909,-6071.7987985050786,-9697.699973478344,-7715.7702881475307,-4835.985261210074,8862.2054172067674,15111.678821675692,21076.75864178222,22045.144742133096,22688.897639751609,18055.035013876513,11502.764222877258,4665.9928385322146,-5362.1143772951782,23378.033236716918,25332.763146799894,28210.736051860797,41838.402188066975,48054.409419602394,53987.423153281459,54948.597158536744,55586.738130455269,50988.947981531579,44466.922288600101,37661.796546796788,27681.20328413013,24086.621326417458,26013.335997834314,28890.038977452852,42447.397001684752,48629.969154291859,54530.940031549268,55484.800567446931,56117.2193679622,51555.88235902731,{"$f":"EI271","v":45063.815298738977},38290.040862313203,28356.587329295275,24777.344143468978,26675.179948517976,29551.182477820435,43038.439970520492,49187.60015871864,55056.543416729903,56002.981683529179,56629.560632442452,52105.087011048512,45642.685683686075,38899.961767486922,29013.26763700349,25449.140209073012,27317.182722773592,31040.260487651791,42856.638366103092,48798.90152803807,54383.929538399767,55034.801846094058,55333.128873032234,51431.404463977335,44675.59252467101,37661.712077281874,27557.138918689605,23783.018126563769,25453.052168174585,29008.500930952046,42207.666500343432,48119.955717153331,53676.785713731035,54324.016121474182,54620.453815328248,56795.639578411858,49674.893708029827,42191.044492441011,31178.22858495171,27149.098509291191,29239.548503067446,33465.869161568415,48724.745427022979,55796.01554049601,62530.880290317866,63651.647899620562,64374.120774537063,60213.524129685728,52667.641774956239,44736.978887820922,33066.672311116497,28796.972510880383,31014.011053438495,35492.606221838185,51662.392609777235,59155.778352455003,66292.675388464137,67480.317462195657,68245.886704829391,63836.870437540958,55840.4691066253,47436.315932035119,35069.264790656431,30544.631245413446,{"$f":"GU271","v":32895.912712615609},37641.840800802864,54776.915791206353,62717.614944828434,70280.543075646608,71539.049725026547,72350.285899165508,67678.017262276771,59204.199007144001,50298.286213970801,37192.893041780975,32398.104067670694,34891.745062329166,39920.963313614746,58078.951599591899,66493.666091160892,74508.05669206263,75841.656089072043,76701.283072516293,71750.043666710815,62770.304602415381,53332.675051231752,39444.858892747434,34363.783931378333,37008.391163146429,42337.809304687507,61579.77557976589,70496.801268563941,78989.603795251067,80402.776375197733,81313.680502953706,76066.813394358294,66550.947816093758,56549.855788511988,41832.903926593746,36448.449276076644,39253.149121186354,44900.686216699294,65291.340530470748,74740.662354687069,83740.434961561346,85237.928472911284,86203.168225607864,80643.021905723232,70559.020681104681,59960.825092548141,44365.235923705084,38659.287229230627,41633.757071197018,47618.401767093332,69226.317139800376,79239.70994269471,88776.715510323877,90363.560962339674,91386.37723237522,85494.246231790006,74808.189126559737,63577.240363240671,47050.556892026943,41003.91820249286,44158.419660986779,50500.294028475575,73398.13705634608,84009.272430970741,{"$f":"JG271","v":94115.580325629897},95797.108887372073,96880.935857239601,90636.997813317415,79312.939388260129,67411.459387690324,49898.092780115512,43490.421965755217,46835.836127293514,53556.263315082433,77821.038541906368,89065.598053644819,99775.191961089484,101557.05286853079,102705.529537822,96088.778504620524,84088.627199847528,71476.582371478391,52917.624973916187,46127.365287635883,49675.230058572954,56796.805983610335,82510.11486034577,94425.91002797168,105774.80222402108,107662.98175540903,108879.96415517441,101868.13993121139,89151.529931055251,75786.496489559111,56119.523684201245,48923.831236358019,53277.42183921684,60824.091156492526,88072.40645974534,100699.50589842912,112725.85834058179,114726.69992377124,116016.2740592187,108585.78729530115,95109.942742776024,80946.964000956024,60105.824231308681,52480.491133911186,57093.924811099962,65091.061417908,93966.018050114799,107346.88220388732,120091.13485112498,122211.36037040407,123577.85593536263,115703.70877049588,101423.29987454212,86414.735015809507,64329.327275935604,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,{"$f":"LS271","v":-1.2126596023639042E-12},-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639042E-12,-1.2126596023639045E-12,-1.2126596023639045E-12,-1.2126596023639047E-12,-1.2126596023639047E-12,-1.2126596023639047E-12,-1.2126596023639049E-12,-1.2126596023639049E-12,-1.2126596023639051E-12,-1.2126596023639051E-12,-1.2126596023639051E-12,-1.2126596023639053E-12,-1.2126596023639053E-12,-1.2126596023639055E-12,-1.2126596023639055E-12,-1.2126596023639055E-12,-1.2126596023639057E-12,-1.2126596023639057E-12,-1.2126596023639059E-12,-1.2126596023639059E-12,-1.2126596023639061E-12,-1.2126596023639061E-12,-1.2126596023639061E-12,-1.2126596023639063E-12,-1.2126596023639063E-12,-1.2126596023639065E-12,-1.2126596023639065E-12,-1.2126596023639067E-12,-1.2126596023639067E-12,-1.2126596023639067E-12,-1.2126596023639069E-12,-1.2126596023639069E-12,-1.2126596023639071E-12,-1.2126596023639071E-12,-1.2126596023639073E-12,-1.2126596023639073E-12,-1.2126596023639075E-12,-1.2126596023639075E-12,-1.2126596023639077E-12,-1.2126596023639077E-12,-1.2126596023639079E-12,-1.2126596023639079E-12,-1.2126596023639079E-12,-1.2126596023639081E-12,-1.2126596023639081E-12,-1.2126596023639083E-12,-1.2126596023639083E-12,-1.2126596023639085E-12,-1.2126596023639085E-12,-1.2126596023639087E-12,-1.2126596023639087E-12,-1.2126596023639089E-12,-1.2126596023639089E-12,{"$f":"OE271","v":-1.2126596023639091E-12},-1.2126596023639091E-12,-1.2126596023639093E-12,-1.2126596023639093E-12,-1.2126596023639095E-12,-1.2126596023639095E-12,-1.2126596023639097E-12,-1.2126596023639097E-12,-1.2126596023639099E-12,-1.2126596023639099E-12,-1.2126596023639101E-12,-1.2126596023639101E-12,-1.2126596023639103E-12,-1.2126596023639103E-12,-1.2126596023639105E-12,-1.2126596023639107E-12]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K303","v":0},{"$f":"L303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248027.35768651214,0,0,0,0,0,84674.286929240596,0,0,0,0,0,72576.860165778606,0,0,0,0,0,88830.425577472255,0,0,0,0,0,76802.805308920942,0,0,0,0,{"$f":"BX303","v":0},92910.743929640797,0,0,0,0,0,80952.037806568551,0,0,0,0,0,96910.479306273803,0,0,0,0,0,85019.764001529431,0,0,0,0,0,100824.601153411,0,0,0,0,0,89000.920214063197,0,0,0,0,0,104647.79573888413,0,0,0,0,0,92890.157299207262,0,0,0,0,0,108374.44996946302,0,0,0,0,0,96681.824315932405,0,0,0,0,0,111998.63427801651,0,0,{"$f":"EJ303","v":0},0,0,100369.95125669122,0,0,0,0,0,115514.08452687159,0,0,0,0,0,0,275902.47859195981,29591.051377120719,42856.638366103092,48798.901528038077,54383.929538399781,55034.801846094066,55333.128873032241,51431.40446397732,44675.592524671018,37661.712077281867,27557.138918689609,23783.018126563769,25453.052168174585,29008.500930952043,42207.666500343432,48119.955717153331,53676.785713731049,54324.016121474182,54620.453815328263,56795.639578411858,49674.893708029835,42191.044492441011,31178.228584951703,27149.098509291194,29239.548503067439,33465.869161568407,48724.745427022986,55796.01554049601,62530.880290317866,63651.64789962057,64374.120774537063,60213.524129685728,52667.641774956239,44736.978887820929,33066.672311116497,28796.97251088039,31014.01105343848,35492.606221838185,51662.392609777249,59155.778352455018,66292.675388464122,67480.317462195671,68245.886704829391,63836.87043754098,55840.469106625293,47436.315932035126,35069.264790656431,30544.631245413439,{"$f":"GV303","v":32895.912712615616},37641.840800802871,54776.915791206338,62717.614944828434,70280.543075646638,71539.049725026547,72350.285899165508,67678.017262276757,59204.199007144001,50298.286213970809,37192.893041780968,32398.104067670694,34891.745062329166,39920.963313614746,58078.951599591899,66493.666091160892,74508.056692062644,75841.656089072043,76701.283072516308,71750.043666710815,62770.304602415374,53332.675051231752,39444.858892747434,34363.783931378326,37008.391163146422,42337.8093046875,61579.77557976589,70496.801268563926,78989.603795251052,80402.776375197718,81313.680502953706,76066.813394358294,66550.947816093743,56549.855788511981,41832.903926593761,36448.449276076652,39253.149121186347,44900.686216699287,65291.340530470756,74740.662354687069,83740.434961561361,85237.928472911299,86203.168225607878,80643.021905723232,70559.020681104696,59960.825092548126,44365.235923705084,38659.287229230635,41633.757071197018,47618.401767093339,69226.317139800405,79239.709942694681,88776.715510323877,90363.560962339674,91386.37723237522,85494.246231789992,74808.189126559766,63577.240363240671,47050.556892026936,41003.91820249286,44158.419660986779,50500.29402847556,73398.13705634608,84009.27243097077,{"$f":"JH303","v":94115.580325629868},95797.108887372087,96880.935857239616,90636.997813317401,79312.939388260129,67411.459387690324,49898.092780115505,43490.421965755217,46835.836127293507,53556.26331508244,77821.038541906353,89065.598053644819,99775.191961089484,101557.05286853077,102705.52953782199,96088.778504620539,84088.627199847542,71476.582371478391,52917.624973916187,46127.365287635868,49675.230058572954,56796.805983610335,82510.114860345784,94425.910027971695,105774.80222402107,107662.98175540903,108879.96415517441,101868.13993121142,89151.529931055251,75786.496489559097,56119.523684201253,48923.831236358019,53277.421839216855,60824.091156492526,88072.40645974534,100699.50589842912,112725.85834058181,114726.69992377122,116016.27405921872,108585.78729530114,95109.942742776038,80946.96400095601,60105.824231308681,52480.491133911171,57093.924811099969,65091.061417907993,93966.018050114784,107346.8822038873,120091.134851125,122211.36037040407,123577.85593536266,115703.70877049588,101423.29987454212,86414.735015809507,64329.32727593559,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,{"$f":"LT303","v":8.683780844672898E-27},8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K338+K339+K340-K341","v":0},{"$f":"L338+L339+L340-L341","v":202.11021479607172},406.1175763886622,612.03550601583663,819.87750972011736,1029.6571788532158,62942.202268617089,125110.13660687624,187534.51367428072,250216.39129708824,313156.83166508982,309953.41160040087,155224.37829936898,157751.58337733804,174295.96732735471,197121.0414589576,225849.43209070689,242560.42620657026,259811.49216018914,273169.81106797606,279622.77948063478,278879.95545402588,267644.5555458935,252571.08693787386,103463.69708828538,94520.932760701704,99667.197457293732,111222.60355686754,128876.5288139387,147472.28223670149,166724.81991274611,182257.4674515987,191074.51717526998,192883.3711201869,184396.26102711691,172226.75953564254,-85837.129781520081,-94380.096391354469,-88868.719173972146,-76939.818256272265,-58884.905341037069,-39826.833424406854,-104772.65643845158,-89853.639602449606,-81642.217796057143,-80430.012126320944,-89488.91064857594,-102238.7455613738,-185481.98784952477,-193256.41010018875,-187048.215229069,-174456.22500768726,-155770.51183700829,-136088.44299192715,-204571.56656386016,-188999.14987936273,-180102.73397608023,-178172.50016703969,-186464.06343940287,-198430.01853145898,-285139.69771421637,-292158.34816046106,-285265.8528669448,-272023.22504427715,-252719.10562909968,{"$f":"BX338+BX339+BX340-BX341","v":-232425.50370043889},-304382.65008044022,-288169.12181167386,-278600.25998270349,-275964.8139563491,-283502.20732777251,-294697.63499613572,-384811.03731488844,-391087.46778967098,-383523.97571469093,-369643.95462862193,-349734.6218416763,-328842.75516733504,-404206.69404617045,-387365.12991831981,-377137.16242667736,-373810.11682831368,-380607.30663598975,-391046.36537926976,-484496.82845802215,-490045.41399442253,-481825.05941512046,-467321.72657715488,-446821.2170049228,-425345.20358692901,-504044.52971407108,-486588.83716967097,-475715.94094787521,-471711.7500474464,-477783.5488459515,-487481.24881942983,-584197.93932164065,-589033.92458285077,-580171.71916564403,-565060.04034396831,-543983.2817021861,-521938.136960053,-603897.03505918547,-585842.00004530896,-574339.23582243174,-569673.24298389954,-575035.35736119468,-551657.3241244778,-619214.71827688522,-591003.98222502437,-549165.5800369574,-501111.17061735503,-447123.74746407359,-392175.15030553687,-444962.8621445446,-393973.91416301305,-349506.99187441292,-311845.19532761612,-284163.99204348598,-260077.37071706852,-330745.85903516662,-301855.82005771378,-259408.42305602902,-210778.45390173717,-156247.51387018792,-100762.71330274099,-156644.1282127953,-105088.24585376799,-60024.430555029016,{"$f":"EJ338+EJ339+EJ340-EJ341","v":-21734.389692715813},6622.1976365794617,31399.541780048439,-42295.229528124801,-12744.047050304365,30294.392920216127,79481.993078934771,134538.53649566468,190541.51817919387,131656.99428476472,183762.08129581323,229404.76697949931,268304.72874698625,297317.99638398975,322767.13659306278,350084.31931583636,105222.10121152835,118487.68820051072,124429.95136244569,130014.97937280737,130665.85168050164,130964.17870743982,127062.45429838491,120306.6423590786,113292.76191168945,103188.18875309717,99414.067960971326,101084.10200258215,104639.5507653596,117838.71633475098,123751.00555156088,129307.8355481386,129955.06595588173,130251.50364973579,132426.6894128194,125305.94354243737,117822.09432684856,106809.27841935925,102780.14834369875,104870.59833747501,109096.91899597598,124355.79526143055,131427.06537490358,138161.93012472545,139282.69773402813,140005.17060894461,135844.57396409326,128298.69160936376,120368.02872222844,108697.72214552399,104428.02234528787,106645.06088784599,111123.6560562457,127293.44244418477,134786.82818686252,141923.72522287164,143111.36729660316,143876.93653923689,139467.92027194845,131471.51894103276,123067.36576644258,110700.31462506388,106175.6810798209,108526.96254702308,{"$f":"GV338+GV339+GV340-GV341","v":113272.89063521032},130407.96562561381,138348.6647792359,145911.59291005408,147170.09955943399,147981.33573357295,143309.06709668424,134835.24884155148,125929.33604837829,112823.94287618846,108029.15390207819,110522.79489673667,115552.01314802223,133710.00143399939,142124.71592556839,150139.1065264701,151472.70592347952,152332.33290692378,147381.0935011183,138401.35443682288,128963.72488563925,115075.90872715495,109994.83376578585,112639.44099755393,117968.85913909503,137210.82541417342,146127.85110297147,154620.6536296586,156033.82620960526,156944.73033736125,151697.86322876584,142181.99765050129,132180.90562291953,117463.95376100129,112079.49911048416,114884.19895559386,120531.73605110683,140922.39036487829,150371.71218909457,159371.48479596886,160868.97830731882,161834.21806001538,156274.07174013072,146190.07051551217,135591.87492695561,119996.28575811259,114290.33706363813,117264.80690560452,123249.45160150084,144857.36697420786,154870.75977710215,164407.76534473134,165994.61079674715,167017.42706678266,161125.29606619745,150439.2389609672,139208.29019764811,122681.60672643437,116634.9680369003,119789.46949539422,126131.34386288302,149029.18689075354,159640.3222653782,169746.63016003734,{"$f":"JH338+JH339+JH340-JH341","v":171428.15872177953},172511.98569164705,166268.04764772483,154943.98922266756,143042.50922209775,125529.14261452295,119121.47180016268,122466.88596170097,129187.3131494899,153452.08837631383,164696.64788805228,175406.24179549696,177188.10270293825,178336.57937222949,171719.828339028,159719.677034255,147107.63220588583,128548.67480832363,121758.41512204331,125306.2798929804,132427.85581801779,158141.16469475324,170056.95986237912,181405.85205842849,183294.03158981644,184511.01398958184,177499.18976561879,164782.57976546261,151417.54632396647,131750.57351860861,124554.88107076536,128908.4716736242,136455.14099089988,163703.45629415268,176330.55573283645,188356.9081749891,190357.74975817854,191647.32389362605,184216.8371297085,170740.99257718335,156578.01383536335,135736.87406571602,128111.54096831853,132724.97464550729,140722.11125231531,169597.06788452211,182977.93203829462,195722.18468553227,197842.41020481131,199208.90576976986,191334.75860490309,177054.34970894933,162045.78485021676,139960.37711034287,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,{"$f":"LT338+LT339+LT340-LT341","v":75631.049834407284},75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,{"$f":"OF338+OF339+OF340-OF341","v":75631.049834407284},75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284,75631.049834407284]
[]
[]
[]
[]
[null,"Equity Cash Flow",null,null,null,null,null,null,null,null,{"$f":"K300-(K149+K150)-0.00001","v":-1.0000000000000001E-5},{"$f":"L300-(L149+L150)","v":-404.22042959214343},-408.01472318518097,-411.83585925434892,-415.68400740856134,-419.55933826619668,-123825.09017952775,-124335.86867651831,-124848.75413480896,-125363.75524561503,-125880.88073600319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496054.71537302429,0,0,0,0,0,169348.57385848119,0,0,0,0,0,145153.72033155721,0,0,0,0,0,177660.85115494451,0,0,0,0,0,153605.61061784188,0,0,0,0,{"$f":"BX300-(BX149+BX150)","v":0},185821.48785928159,0,0,0,0,0,161904.0756131371,0,0,0,0,0,193820.95861254761,0,0,0,0,0,170039.52800305886,0,0,0,0,0,201649.202306822,0,0,0,0,0,178001.84042812639,0,0,0,0,0,209295.59147776826,0,0,0,0,0,185780.31459841452,0,0,0,0,0,216748.89993892604,0,0,0,0,0,193363.64863186481,0,0,0,0,0,223997.26855603303,0,0,{"$f":"EJ300-(EJ149+EJ150)","v":0},0,0,200739.90251338243,0,0,0,0,0,231028.16905374319,0,0,0,0,0,0,551804.95718391961,59182.102754241438,85713.276732206185,97597.803056076154,108767.85907679956,110069.60369218813,110666.25774606448,102862.80892795464,89351.185049342035,75323.424154563734,55114.277837379217,47566.036253127539,50906.10433634917,58017.001861904086,84415.333000686864,96239.911434306661,107353.5714274621,108648.03224294836,109240.90763065653,113591.27915682372,99349.787416059669,84382.088984882022,62356.457169903406,54298.197018582388,58479.097006134878,66931.738323136815,97449.490854045973,111592.03108099202,125061.76058063573,127303.29579924114,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641858,66133.344622232995,57593.945021760781,62028.022106876961,70985.21244367637,103324.7852195545,118311.55670491004,132585.35077692824,134960.63492439134,136491.77340965878,127673.74087508196,111680.93821325059,94872.631864070252,70138.529581312861,61089.262490826877,{"$f":"GV300-(GV149+GV150)","v":65791.825425231233},75283.681601605742,109553.83158241268,125435.22988965687,140561.08615129328,143078.09945005309,144700.57179833102,135356.03452455351,118408.398014288,100596.57242794162,74385.786083561936,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412529,151683.31217814409,153402.56614503262,143500.08733342163,125540.60920483075,106665.3501024635,78889.717785494868,68727.567862756652,74016.782326292843,84675.618609375,123159.55115953178,140993.60253712785,157979.2075905021,160805.55275039544,162627.36100590741,152133.62678871659,133101.89563218749,113099.71157702396,83665.807853187522,72896.898552153303,78506.298242372693,89801.372433398574,130582.68106094151,149481.32470937414,167480.86992312272,170475.8569458226,172406.33645121576,161286.04381144646,141118.04136220939,119921.65018509625,88730.471847410168,77318.574458461269,83267.514142394037,95236.803534186678,138452.63427960081,158479.41988538936,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246357998,149616.37825311953,127154.48072648134,94101.113784053872,82007.836404985719,88316.839321973559,101000.58805695112,146796.27411269216,168018.54486194154,{"$f":"JH300-(JH149+JH150)","v":188231.16065125974},191594.21777474417,193761.87171447923,181273.9956266348,158625.87877652026,134822.91877538065,99796.18556023101,86980.843931510433,93671.672254587014,107112.52663016488,155642.07708381271,178131.19610728964,199550.38392217897,203114.10573706153,205411.05907564398,192177.55700924108,168177.25439969508,142953.16474295678,105835.24994783237,92254.730575271737,99350.460117145907,113593.61196722067,165020.22972069157,188851.82005594339,211549.60444804214,215325.96351081805,217759.92831034883,203736.27986242285,178303.0598621105,151572.99297911819,112239.04736840251,97847.662472716038,106554.84367843371,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116361,229453.39984754243,232032.54811843744,217171.57459060228,190219.88548555208,161893.92800191202,120211.64846261736,104960.98226782234,114187.84962219994,130182.12283581599,187932.03610022957,214693.76440777461,240182.26970224999,244422.72074080814,247155.71187072532,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187118,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,{"$f":"LT300-(LT149+LT150)","v":1.7367561689345796E-26},1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF300-(OF149+OF150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRR (EGP)",null,null,null,null,{"$f":"XIRR(K347:OT347,K2:OT2)","v":0.43807783722877502}]
[]
[null,"Equity cash Flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K347/K55","v":-6.8846229220452803E-7},-27.829052351290606,-28.090275157726563,-28.353345967427039,-28.618276457326211,-28.885078373856068,-8524.8905417430051,-8560.0557152276961,-8595.3659450530104,-8630.8218295763527,-8666.4239696233562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29128.963999769621,0,0,0,0,0,9944.3637132378353,0,0,0,0,0,8083.4246414925856,0,0,0,0,0,9893.7050926017982,0,0,0,0,0,8112.3385676252265,0,0,0,{"$f":"BW347/BW55","v":0},0,9813.7484470196632,0,0,0,0,0,8109.0230689447353,0,0,0,0,0,9707.5914777441321,0,0,0,0,0,8076.6713513140439,0,0,0,0,0,9578.0925436204525,0,0,0,0,0,8018.23497645917,0,0,0,0,0,9427.8869699853894,0,0,0,0,0,7936.4401685303092,0,0,0,0,0,9259.4023197694059,0,0,0,0,0,7833.803088423555,0,0,0,0,0,9074.8726900239253,0,{"$f":"EI347/EI55","v":0},0,0,0,7712.644138563981,0,0,0,0,0,8876.3520933598829,0,0,0,0,0,0,20106.058797556929,2156.4120116145091,3123.1255886209838,3556.1608159018415,3963.1629643979704,4010.5944951148681,4032.3347156998025,3748.0012773752387,3255.6796687759315,2744.5516303692816,2008.1931058366499,1643.6527819103228,1759.0694243133598,2004.7877439471315,2916.986737849998,3325.5871336010332,3709.6216171082501,3754.3519391625291,3774.8388528743817,3925.1667091472073,3433.0494472906321,2915.8379850136525,2154.7383883735865,1779.3865012027543,1916.3972567934727,2193.3956966097085,3193.4818851430396,3656.9419363843826,4098.3535515493586,4171.8100883951774,4219.1618809665442,3946.4710767299207,3451.9043345939126,2932.1185861968229,2167.2318264991159,1789.9194038480155,1927.722789426284,2206.0966494169406,3211.1541915219041,3676.916921832159,4120.5215571177432,4194.3412474270353,4241.9263622116396,3967.8772841108316,3470.8488587180505,2948.4760004453196,2179.7832221343083,{"$f":"GU347/GU55","v":1800.500708858541},1939.1006452731988,2218.8567444160208,3228.9103416811167,3696.987181111806,4142.7957211192779,4216.9803493803238,4264.7999250973562,3989.3857966665564,3489.8834241376371,2964.9105682434115,2192.3928217755806,1811.1306171594094,1950.5310445485084,2231.676235521873,3246.7507121660719,3717.1531473981804,4165.1765306446105,4239.7278900051497,4287.7830708206802,4010.9970816772975,3509.0084369258038,2981.4226313535096,2205.0608727279064,1821.8093302770847,1962.0142081617339,2244.5553775101371,3264.6756809906028,3737.4152556140752,4187.6644747983264,4262.5843671064522,4310.8763026583592,4032.7116083321698,3528.2243047580446,2998.0125328183699,2217.787623104653,1832.5370503384381,1973.5503577170734,2257.4944260174248,3282.6856276402473,3757.7739424348547,4210.2600447048644,4285.5502805501346,4334.0801259731325,4054.5298477345655,3547.5314369160087,3014.6806169632682,2230.5733218273899,1843.3139800697072,1985.139715512825,2270.4936375415436,3300.7809330754903,3778.2296462930553,4232.9637335144398,4308.6261322691453,4357.3950482199225,4076.4522729074811,3566.9302442912772,3031.4272293981421,2243.4182186256612,1854.1403227954238,1996.7825045407519,2283.5532694416729,3318.9619797349651,{"$f":"JG347/JG55","v":3798.7828073830028},4255.7760364089536,4331.812426269591,4380.8215789520391,4098.4793587988261,3586.4211393891151,3048.2527170197086,2256.3225640366895,1865.0162824372926,2008.4789484854184,2296.6735799385183,3337.2291515386569,3819.4338676653565,4278.6974506078932,4355.109668636801,4404.3602298273554,4120.6115822867223,3606.0045363322047,3065.1574280135337,2269.2866094050601,1875.9420635130134,2020.2292717234686,2309.854828114399,3355.5828338910501,3840.1832708717029,4301.7284753742069,4378.5183675414146,4428.0115146144999,4142.8494221847932,3625.680850864343,3082.1417118560908,2282.3106068823472,1989.6708245137174,2166.7258912466746,2473.6394624732366,3581.7942534198305,4095.3225425271603,4584.4192051304744,4665.7909215709333,4718.2362834427686,4416.0477108700807,3868.0020230271493,3292.0114499531128,2444.4284479403145,2134.3157194871196,2321.9382779900602,2647.1717886148722,3821.4800412258246,4365.662995437252,4883.955758527246,4970.1826698400291,5025.7563297255401,4705.5246453716818,4124.7583352857737,3514.3788359171726,2616.1930169198185,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,{"$f":"LS347/LS55","v":3.5315847014607081E-28},3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE347/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRR (EURO)",null,null,null,null,{"$f":"XIRR(K350:OT350,K2:OT2)","v":0.35741317868232736}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,0,58293.728697190956,62198.208510087061,69754.978982506946,97789.336726602094,110350.71708977455,122157.35009006735,123538.93571194613,124175.68326837354,115938.42855797999,101670.97795319116,86858.304108479497,65515.525870099729,57548.014295435394,82848.337269405165,90453.369505733179,118434.42558793463,131019.87506502945,142854.69405190021,144850.72777811752,146416.9437285465,139162.82611791979,125866.57673222534,111950.62424207487,91456.261967525468,806703.09135691461,81071.87099360679,88906.3099687059,117060.69851716072,130059.97985099514,142387.83298717986,478792.88636956573,141224.93369296441,133780.0664841047,120321.44803283396,106244.50715188905,85620.183279434481,453393.96936983598,77830.386884038715,85622.283545700499,113632.97051979434,126563.95689433384,138826.83354677982,484697.0367204175,137675.34546858852,130263.9537657464,116868.71908504993,102858.21602759528,82332.893930286024,459437.7327105091,74563.199181096861,82312.562075564871,110180.05817197122,{"$f":"BW285","v":123042.88362416974},135240.89995766047,490449.54647914303,134101.41046186996,126723.12249603796,113390.74960331194,99446.145822872437,79019.123505264346,465328.07076019276,71268.752006194103,78975.577925928577,106700.37950998553,119495.16554140378,131628.42519500694,496040.89028679748,130501.55455685075,123155.98857072028,109885.9461633848,96006.693796117717,75677.260678562481,471055.39620450296,67945.401746368065,75609.675108803553,103192.26360148937,115919.11855169034,127987.71200743283,501461.00703546032,126874.11524749111,119560.87885714091,106352.62566632174,92538.166879974757,72305.603139186642,476609.58168395894,64591.412045572732,72213.104235222461,99653.945463162454,112312.96384592993,124316.96776004248,506699.26926079503,123217.3365837037,115936.0261031812,102789.01021004634,89038.776515312929,68902.352387092964,481979.92890863551,61204.948508374888,68784.017180121387,96083.560686452285,108674.82248664336,120614.29898116927,511744.45077634125,119529.36382686393,112279.56355346729,99193.221666009515,85506.633188059393,65465.608229938029,487155.13599647424,57784.073099427755,65320.461440712934,92479.13975450088,105002.7096832122,116877.70559564453,516584.69244783669,115808.23779797841,{"$f":"EI285","v":108589.51925591654},95563.275943844521,81939.740651672546,61993.362963098996,492123.26293238031,54326.738221127329,61820.374170617644,88838.602032389797,101294.52873797972,113105.07482645156,521207.46599993529,112051.8889007142,104863.8100406845,91897.07692594282,78335.989817041846,58483.495214606402,51239.434140231228,551804.95718391961,59182.102754241438,85713.276732206185,97597.803056076154,108767.85907679956,110069.60369218813,110666.25774606448,102862.80892795464,89351.185049342035,75323.424154563734,55114.277837379217,47566.036253127539,50906.10433634917,58017.001861904086,84415.333000686864,96239.911434306661,107353.5714274621,108648.03224294836,109240.90763065653,113591.27915682372,99349.787416059669,84382.088984882022,62356.457169903406,54298.197018582388,58479.097006134878,66931.738323136815,97449.490854045973,111592.03108099202,125061.76058063573,127303.29579924114,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641858,66133.344622232995,57593.945021760781,62028.022106876961,70985.21244367637,103324.7852195545,118311.55670491004,132585.35077692824,134960.63492439134,136491.77340965878,127673.74087508196,111680.93821325059,94872.631864070252,70138.529581312861,{"$f":"GU285","v":61089.262490826877},65791.825425231233,75283.681601605742,109553.83158241268,125435.22988965687,140561.08615129328,143078.09945005309,144700.57179833102,135356.03452455351,118408.398014288,100596.57242794162,74385.786083561936,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412529,151683.31217814409,153402.56614503262,143500.08733342163,125540.60920483075,106665.3501024635,78889.717785494868,68727.567862756652,74016.782326292843,84675.618609375,123159.55115953178,140993.60253712785,157979.2075905021,160805.55275039544,162627.36100590741,152133.62678871659,133101.89563218749,113099.71157702396,83665.807853187522,72896.898552153303,78506.298242372693,89801.372433398574,130582.68106094151,149481.32470937414,167480.86992312272,170475.8569458226,172406.33645121576,161286.04381144646,141118.04136220939,119921.65018509625,88730.471847410168,77318.574458461269,83267.514142394037,95236.803534186678,138452.63427960081,158479.41988538936,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246357998,149616.37825311953,127154.48072648134,94101.113784053872,82007.836404985719,88316.839321973559,101000.58805695112,146796.27411269216,{"$f":"JG285","v":168018.54486194154},188231.16065125974,191594.21777474417,193761.87171447923,181273.9956266348,158625.87877652026,134822.91877538065,99796.18556023101,86980.843931510433,93671.672254587014,107112.52663016488,155642.07708381271,178131.19610728964,199550.38392217897,203114.10573706153,205411.05907564398,192177.55700924108,168177.25439969508,142953.16474295678,105835.24994783237,92254.730575271737,99350.460117145907,113593.61196722067,165020.22972069157,188851.82005594339,211549.60444804214,215325.96351081805,217759.92831034883,203736.27986242285,178303.0598621105,151572.99297911819,112239.04736840251,97847.662472716038,106554.84367843371,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116361,229453.39984754243,232032.54811843744,217171.57459060228,190219.88548555208,161893.92800191202,120211.64846261736,104960.98226782234,114187.84962219994,130182.12283581599,187932.03610022957,214693.76440777461,240182.26970224999,244422.72074080814,247155.71187072532,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187118,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,{"$f":"LS285","v":2.4253192047278259E-12},2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,{"$f":"OE285","v":2.4253192047277742E-12},2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12]
[null,null,"Total Debt Service",null,null,null,null,null,null,null,{"$f":"K286+K287+K288+K293","v":0},0,0,0,0,0,0,0,0,0,0,0,58293.728697190963,62198.208510087061,69754.978982506946,97789.336726602094,110350.71708977455,122157.35009006734,123538.93571194613,124175.68326837354,115938.42855797999,101670.97795319116,86858.304108479497,65515.525870099722,57548.014295435394,82848.337269405165,90453.369505733179,118434.42558793463,131019.87506502945,51309.634763195456,0,0,0,0,0,0,310648.37598389032,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,309444.31251108454,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,308240.24903827877,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,307036.18556547299,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,305832.12209266721,15652.825146475092,15652.825146475092,15652.825146475092,{"$f":"BW286+BW287+BW288+BW293","v":15652.825146475092},15652.825146475092,304628.05861986143,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,303423.99514705566,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,302219.93167424988,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,301015.8682014441,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,299811.80472863832,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,298607.74125583254,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,297403.67778302677,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,296199.61431022099,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,294995.55083741521,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,293791.48736460943,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,292587.42389180366,2408.1269456115551,{"$f":"EI286+EI287+EI288+EI293","v":2408.1269456115551},2408.1269456115551,2408.1269456115551,2408.1269456115551,291383.36041899788,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,290179.2969461921,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"GU286+GU287+GU288+GU293","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"JG286+JG287+JG288+JG293","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"LS286+LS287+LS288+LS293","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,{"$f":"OE286+OE287+OE288+OE293","v":2.4253192047277742E-12},2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12]
[null,null,"DSCR",null,null,null,null,null,null,null,{"$f":"IF(K355>0.1,K354/K355)","v":false},{"$f":"IF(L355>0.1,L354/L355)","v":false},false,false,false,false,false,false,false,false,false,false,0.99999999999999989,1,1,1,1,1.0000000000000002,1,1,1,1,1,1,1,1,1,1,1,2.7841689910911289,false,false,false,false,false,false,2.596836660748385,3.9606994943102007,4.3434445587398365,5.7189040259978636,6.3539732105905582,6.9562403235114836,1.5472667197669532,7.3306420759049624,6.9441971657629304,6.2455930869893299,5.5148933980361576,4.4443350170691955,1.470910988374952,4.3093180518506484,4.740740305889835,6.2916378904289489,7.0076016064395343,7.6865733787980313,1.5786316385729713,8.1673046893787866,7.7276392285555477,6.9329946779962572,6.1018506054519639,4.8842283881566297,1.5022546669290002,4.76356175216638,5.2586393386053434,7.0389886260745085,7.860746061670417,{"$f":"IF(BX355>0.1,BX354/BX355)","v":8.6400313484697548},1.6099946561100076,9.2811697978415353,8.7705178726126878,7.84778323321295,6.8826760430340546,5.468920125471012,1.5335902176578673,5.3809268376947585,5.9628069079580426,8.0560823577715635,9.0221131300381625,9.9381973978406624,1.641324208958723,10.838428164650544,10.228363483507662,9.1262585939362779,7.9735575378262658,6.2851554247563923,1.5648855956300152,6.2700092257906794,6.9772692236171103,9.5225935557316426,10.697029145220601,11.810720290830279,1.6725859326631118,13.171452140293097,12.412227589893307,11.041011133168588,9.606861366736867,7.5064152318623236,1.5961059136629117,7.6635034500605537,8.5677856532344006,11.823527783078363,13.325467870442781,14.749693204693656,1.7037424454127348,17.055764274698863,16.047884063927363,14.228071931917006,12.324762291231171,9.5374751059334102,1.6272132225123015,10.166399013127048,11.425314152224379,15.959882988984447,18.051344458345394,20.034541650882737,1.7347531151694751,24.817911706168161,23.312633862197288,20.595513423155307,17.753763634405207,13.592640610005873,1.6581662742048451,15.996962066231724,18.083338327809656,25.601955888864875,29.068985164192636,32.356462992572268,1.7655738089374111,48.090586756242772,45.092938083602455,{"$f":"IF(EJ355>0.1,EJ354/EJ355)","v":39.683653769994997},34.026337689960762,25.74339491365788,1.6889202671859034,45.119496976793094,51.343119002323206,73.782324635571683,84.127233344216748,93.936139897083279,1.7961566227675529,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GV355>0.1,GV354/GV355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JH355>0.1,JH354/JH355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT355>0.1,LT354/LT355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF355>0.1,OF354/OF355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"DSCR after re-financing",null,null,null,null,null,null,null,{"$f":"IF(K197,K356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2.596836660748385,3.9606994943102007,4.3434445587398365,5.7189040259978636,6.3539732105905582,6.9562403235114836,1.5472667197669532,7.3306420759049624,6.9441971657629304,6.2455930869893299,5.5148933980361576,4.4443350170691955,1.470910988374952,4.3093180518506484,4.740740305889835,6.2916378904289489,7.0076016064395343,7.6865733787980313,1.5786316385729713,8.1673046893787866,7.7276392285555477,6.9329946779962572,6.1018506054519639,4.8842283881566297,1.5022546669290002,4.76356175216638,5.2586393386053434,7.0389886260745085,{"$f":"IF(BW197,BW356)","v":7.860746061670417},8.6400313484697548,1.6099946561100076,9.2811697978415353,8.7705178726126878,7.84778323321295,6.8826760430340546,5.468920125471012,1.5335902176578673,5.3809268376947585,5.9628069079580426,8.0560823577715635,9.0221131300381625,9.9381973978406624,1.641324208958723,10.838428164650544,10.228363483507662,9.1262585939362779,7.9735575378262658,6.2851554247563923,1.5648855956300152,6.2700092257906794,6.9772692236171103,9.5225935557316426,10.697029145220601,11.810720290830279,1.6725859326631118,13.171452140293097,12.412227589893307,11.041011133168588,9.606861366736867,7.5064152318623236,1.5961059136629117,7.6635034500605537,8.5677856532344006,11.823527783078363,13.325467870442781,14.749693204693656,1.7037424454127348,17.055764274698863,16.047884063927363,14.228071931917006,12.324762291231171,9.5374751059334102,1.6272132225123015,10.166399013127048,11.425314152224379,15.959882988984447,18.051344458345394,20.034541650882737,1.7347531151694751,24.817911706168161,23.312633862197288,20.595513423155307,17.753763634405207,13.592640610005873,1.6581662742048451,15.996962066231724,18.083338327809656,25.601955888864875,29.068985164192636,32.356462992572268,1.7655738089374111,48.090586756242772,{"$f":"IF(EI197,EI356)","v":45.092938083602455},39.683653769994997,34.026337689960762,25.74339491365788,1.6889202671859034,45.119496976793094,51.343119002323206,73.782324635571683,84.127233344216748,93.936139897083279,1.7961566227675529,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU197,GU356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG197,JG356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS197,LS356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE197,OE356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Average DSCR",null,null,null,{"$f":"AVERAGE(357:357)","v":13.288146094283873}]
[null,null,"Minimum DSCR",null,null,null,{"$f":"MIN(357:357)","v":1.470910988374952}]
[]
[null,null,"Post re-finance",null,null,null,{"$f":"I195","v":"2019-01-01"},null,null,null,{"$f":"K2>=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BW2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EI2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GU2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JG2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LS2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OE2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Cash flow after refinancing",null,null,null,null,null,null,null,{"$f":"IF(K361,K354)","v":false},{"$f":"IF(L361,L354)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,57548.014295435394,82848.337269405165,90453.369505733179,118434.42558793463,131019.87506502945,142854.69405190021,144850.72777811752,146416.9437285465,139162.82611791979,125866.57673222534,111950.62424207487,91456.261967525468,806703.09135691461,81071.87099360679,88906.3099687059,117060.69851716072,130059.97985099514,142387.83298717986,478792.88636956573,141224.93369296441,133780.0664841047,120321.44803283396,106244.50715188905,85620.183279434481,453393.96936983598,77830.386884038715,85622.283545700499,113632.97051979434,126563.95689433384,138826.83354677982,484697.0367204175,137675.34546858852,130263.9537657464,116868.71908504993,102858.21602759528,82332.893930286024,459437.7327105091,74563.199181096861,82312.562075564871,110180.05817197122,123042.88362416974,{"$f":"IF(BX361,BX354)","v":135240.89995766047},490449.54647914303,134101.41046186996,126723.12249603796,113390.74960331194,99446.145822872437,79019.123505264346,465328.07076019276,71268.752006194103,78975.577925928577,106700.37950998553,119495.16554140378,131628.42519500694,496040.89028679748,130501.55455685075,123155.98857072028,109885.9461633848,96006.693796117717,75677.260678562481,471055.39620450296,67945.401746368065,75609.675108803553,103192.26360148937,115919.11855169034,127987.71200743283,501461.00703546032,126874.11524749111,119560.87885714091,106352.62566632174,92538.166879974757,72305.603139186642,476609.58168395894,64591.412045572732,72213.104235222461,99653.945463162454,112312.96384592993,124316.96776004248,506699.26926079503,123217.3365837037,115936.0261031812,102789.01021004634,89038.776515312929,68902.352387092964,481979.92890863551,61204.948508374888,68784.017180121387,96083.560686452285,108674.82248664336,120614.29898116927,511744.45077634125,119529.36382686393,112279.56355346729,99193.221666009515,85506.633188059393,65465.608229938029,487155.13599647424,57784.073099427755,65320.461440712934,92479.13975450088,105002.7096832122,116877.70559564453,516584.69244783669,115808.23779797841,108589.51925591654,{"$f":"IF(EJ361,EJ354)","v":95563.275943844521},81939.740651672546,61993.362963098996,492123.26293238031,54326.738221127329,61820.374170617644,88838.602032389797,101294.52873797972,113105.07482645156,521207.46599993529,112051.8889007142,104863.8100406845,91897.07692594282,78335.989817041846,58483.495214606402,51239.434140231228,551804.95718391961,59182.102754241438,85713.276732206185,97597.803056076154,108767.85907679956,110069.60369218813,110666.25774606448,102862.80892795464,89351.185049342035,75323.424154563734,55114.277837379217,47566.036253127539,50906.10433634917,58017.001861904086,84415.333000686864,96239.911434306661,107353.5714274621,108648.03224294836,109240.90763065653,113591.27915682372,99349.787416059669,84382.088984882022,62356.457169903406,54298.197018582388,58479.097006134878,66931.738323136815,97449.490854045973,111592.03108099202,125061.76058063573,127303.29579924114,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641858,66133.344622232995,57593.945021760781,62028.022106876961,70985.21244367637,103324.7852195545,118311.55670491004,132585.35077692824,134960.63492439134,136491.77340965878,127673.74087508196,111680.93821325059,94872.631864070252,70138.529581312861,61089.262490826877,{"$f":"IF(GV361,GV354)","v":65791.825425231233},75283.681601605742,109553.83158241268,125435.22988965687,140561.08615129328,143078.09945005309,144700.57179833102,135356.03452455351,118408.398014288,100596.57242794162,74385.786083561936,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412529,151683.31217814409,153402.56614503262,143500.08733342163,125540.60920483075,106665.3501024635,78889.717785494868,68727.567862756652,74016.782326292843,84675.618609375,123159.55115953178,140993.60253712785,157979.2075905021,160805.55275039544,162627.36100590741,152133.62678871659,133101.89563218749,113099.71157702396,83665.807853187522,72896.898552153303,78506.298242372693,89801.372433398574,130582.68106094151,149481.32470937414,167480.86992312272,170475.8569458226,172406.33645121576,161286.04381144646,141118.04136220939,119921.65018509625,88730.471847410168,77318.574458461269,83267.514142394037,95236.803534186678,138452.63427960081,158479.41988538936,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246357998,149616.37825311953,127154.48072648134,94101.113784053872,82007.836404985719,88316.839321973559,101000.58805695112,146796.27411269216,168018.54486194154,{"$f":"IF(JH361,JH354)","v":188231.16065125974},191594.21777474417,193761.87171447923,181273.9956266348,158625.87877652026,134822.91877538065,99796.18556023101,86980.843931510433,93671.672254587014,107112.52663016488,155642.07708381271,178131.19610728964,199550.38392217897,203114.10573706153,205411.05907564398,192177.55700924108,168177.25439969508,142953.16474295678,105835.24994783237,92254.730575271737,99350.460117145907,113593.61196722067,165020.22972069157,188851.82005594339,211549.60444804214,215325.96351081805,217759.92831034883,203736.27986242285,178303.0598621105,151572.99297911819,112239.04736840251,97847.662472716038,106554.84367843371,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116361,229453.39984754243,232032.54811843744,217171.57459060228,190219.88548555208,161893.92800191202,120211.64846261736,104960.98226782234,114187.84962219994,130182.12283581599,187932.03610022957,214693.76440777461,240182.26970224999,244422.72074080814,247155.71187072532,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187118,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,{"$f":"IF(LT361,LT354)","v":2.4253192047278259E-12},2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,{"$f":"IF(OF361,OF354)","v":2.4253192047277742E-12},2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12]
[null,null,"NPV of Cash flow",null,null,null,{"$f":"(1+I196)^(1/12)-1","v":4.0741237836483535E-3},null,{"$f":"NPV(G363,362:362)","v":24878622.164813709}]
[null,null,"Loan Value - local banks",null,null,null,null,null,{"$f":"J201","v":4969003.6858804841}]
[null,null,"Debt fund loan amount at re-financing date",null,null,null,null,null,{"$f":"INDEX(176:176,MATCH(G361,2:2))","v":467715.89677649603}]
[null,null,"Total debt",null,null,null,null,null,{"$f":"SUM(I364:I365)","v":5436719.5826569805}]
[null,null,"PLCR 9total NPV Coverage of loan value)",null,null,null,null,null,{"$f":"I363/I366","v":4.576035564566542}]
[]
[null,null,"Loan to value",null,null,null,null,null,{"$f":"I366/I363","v":0.21852977012313135}]
[]
["Summary"]
[null,"Total uses of funds"]
[null,null,"Capex"]
[null,null,"Development Costs"]
[null,null,"IDC"]
[null,null,null,"Total"]
[]
[null,"Sources of funds"]
[null,null,"Rooftop Owner",null,null,{"$f":"SUM(K149:OT149)","v":313156.83166508982}]
[null,null,"Developer",null,null,{"$f":"SUM(K150:OT150)","v":313156.83166508982}]
[null,null,"Debt Fund",null,null,{"$f":"SUM(K151:OT151)","v":5636822.9699716168}]
[]
[null,null,"Period of debt fund repayment",null,null,{"$f":"MATCH(TRUE,165:165,0)","v":40},{"$f":"INDEX(2:2,F383)","v":"2019-06-01"}]
[null,null,"Average life ",null,null,{"$f":"SUMIF(6:6,TRUE,164:164)","v":4714041.4770613341},{"$f":"SUMIF(2:2,H6,164:164)","v":388074.00626577943},{"$f":"F384/G384","v":12.147274491332043},{"$f":"H384/12","v":1.0122728742776703}]
[]
[null,null,"Chart title",null,null,"Repayment date",{"$f":"G383","v":"2019-06-01"},"Average life",{"$f":"I384","v":1.0122728742776703}," \n","equity contribution",{"$f":"F32","v":0.1},"refinancing",{"$f":"I201","v":0.8},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"Grace Period",{"$f":"F197","v":12}]
[null,null,null,null,null,"Cash Waterfall","Avg. DSCR",{"$f":"G358","v":13.288146094283873},"PLCR",{"$f":"I367","v":4.576035564566542},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"switching allowed",{"$f":"'General Assumptions'!F23","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K164>0,K2,NA())","v":{"$error":"#N/A"}},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW164>0,BW2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EI164>0,EI2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GU164>0,GU2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JG164>0,JG2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS164>0,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01",{"$f":"IF(OE164>0,OE2,NA())","v":"2049-01-01"},"2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01"]
[null,null,"Debt fund balance",null,null,null,null,null,null,null,{"$f":"K164","v":0},250.46147116161541,503.27394758115452,758.45406128799789,1016.0185494039338,1275.9842547686385,77999.99913045569,155040.50056750496,232398.79407298204,310076.19053916924,388074.00626577943,388074.00626577943,384267.96265819093,380206.99247848307,375652.63478362816,369267.89172023692,362063.00620752521,355746.71174229891,349311.26277719083,342804.74425323907,336806.22105478344,331711.73774845322,327561.03590656491,324784.79686980625,28960.484387047298,23963.336619181908,18472.389530164219,11223.717559454324,3162.5444993062347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS164","v":0},0,0,0,0,0,0,0,0,0,6.9810395261432599E-28,1.396207905228652E-27,2.1025248455207935E-27,2.808841785812935E-27,3.5233717137828923E-27,4.2379016417528492E-27,4.9524315697228068E-27,5.6751744853705797E-27,6.3979174010183527E-27,7.128873304343941E-27,7.8598292076695293E-27,8.5907851109951176E-27,9.3299540019985213E-27,1.0069122893001925E-26,1.0816504771683144E-26,1.1563886650364363E-26,1.2311268529045582E-26,1.3066863395404616E-26,1.3822458261763652E-26,1.4586266115800502E-26,1.5350073969837352E-26,1.6122094811552018E-26,1.6894115653266685E-26,1.7666136494981351E-26,1.8446370324373835E-26,1.9226604153766318E-26,2.0015050970836615E-26,2.0803497787906913E-26,2.1600157592655027E-26,2.2396817397403141E-26,2.3193477202151255E-26,2.3998349994577183E-26,2.4803222787003111E-26,2.5616308567106855E-26,2.6429394347210597E-26,2.7250693114992156E-26,2.8071991882773715E-26,2.890150363823309E-26,2.9731015393692466E-26,3.0568740136829658E-26,3.140646487996685E-26,3.2252402610781859E-26,3.3098340341596868E-26,3.3944278072411877E-26,3.4798428790904697E-26,3.5652579509397517E-26,3.6514943215568154E-26,3.7377306921738791E-26,3.8247883615587245E-26,3.9118460309435699E-26,3.9997249990961969E-26,4.087603967248824E-26,4.1763042341692327E-26,4.2650045010896414E-26,{"$f":"OE164","v":4.3545260667778313E-26},4.4440476324660211E-26,4.5343904969219926E-26,4.6247333613779641E-26,4.7158975246017173E-26,4.8070616878254705E-26,4.8990471498170054E-26,4.9910326118085402E-26,5.0838393725678568E-26,5.1766461333271733E-26,5.270274192854271E-26,5.3639022523813686E-26,5.458351610676248E-26,5.5528009689711273E-26,5.6480716260337883E-26,5.744163581864231E-26]
[]
[]
[]
[null,null,"Cash flow Waterfall"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K6,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW6,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI6,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU6,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG6,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS6,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE6,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,0,58293.728697190956,62198.208510087061,69754.978982506946,97789.336726602094,110350.71708977455,122157.35009006735,123538.93571194613,124175.68326837354,115938.42855797999,101670.97795319116,86858.304108479497,65515.525870099729,57548.014295435394,82848.337269405165,90453.369505733179,118434.42558793463,131019.87506502945,142854.69405190021,144850.72777811752,146416.9437285465,139162.82611791979,125866.57673222534,111950.62424207487,91456.261967525468,806703.09135691461,81071.87099360679,88906.3099687059,117060.69851716072,130059.97985099514,142387.83298717986,478792.88636956573,141224.93369296441,133780.0664841047,120321.44803283396,106244.50715188905,85620.183279434481,453393.96936983598,77830.386884038715,85622.283545700499,113632.97051979434,126563.95689433384,138826.83354677982,484697.0367204175,137675.34546858852,130263.9537657464,116868.71908504993,102858.21602759528,82332.893930286024,459437.7327105091,74563.199181096861,82312.562075564871,110180.05817197122,{"$f":"BW285","v":123042.88362416974},135240.89995766047,490449.54647914303,134101.41046186996,126723.12249603796,113390.74960331194,99446.145822872437,79019.123505264346,465328.07076019276,71268.752006194103,78975.577925928577,106700.37950998553,119495.16554140378,131628.42519500694,496040.89028679748,130501.55455685075,123155.98857072028,109885.9461633848,96006.693796117717,75677.260678562481,471055.39620450296,67945.401746368065,75609.675108803553,103192.26360148937,115919.11855169034,127987.71200743283,501461.00703546032,126874.11524749111,119560.87885714091,106352.62566632174,92538.166879974757,72305.603139186642,476609.58168395894,64591.412045572732,72213.104235222461,99653.945463162454,112312.96384592993,124316.96776004248,506699.26926079503,123217.3365837037,115936.0261031812,102789.01021004634,89038.776515312929,68902.352387092964,481979.92890863551,61204.948508374888,68784.017180121387,96083.560686452285,108674.82248664336,120614.29898116927,511744.45077634125,119529.36382686393,112279.56355346729,99193.221666009515,85506.633188059393,65465.608229938029,487155.13599647424,57784.073099427755,65320.461440712934,92479.13975450088,105002.7096832122,116877.70559564453,516584.69244783669,115808.23779797841,{"$f":"EI285","v":108589.51925591654},95563.275943844521,81939.740651672546,61993.362963098996,492123.26293238031,54326.738221127329,61820.374170617644,88838.602032389797,101294.52873797972,113105.07482645156,521207.46599993529,112051.8889007142,104863.8100406845,91897.07692594282,78335.989817041846,58483.495214606402,51239.434140231228,551804.95718391961,59182.102754241438,85713.276732206185,97597.803056076154,108767.85907679956,110069.60369218813,110666.25774606448,102862.80892795464,89351.185049342035,75323.424154563734,55114.277837379217,47566.036253127539,50906.10433634917,58017.001861904086,84415.333000686864,96239.911434306661,107353.5714274621,108648.03224294836,109240.90763065653,113591.27915682372,99349.787416059669,84382.088984882022,62356.457169903406,54298.197018582388,58479.097006134878,66931.738323136815,97449.490854045973,111592.03108099202,125061.76058063573,127303.29579924114,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641858,66133.344622232995,57593.945021760781,62028.022106876961,70985.21244367637,103324.7852195545,118311.55670491004,132585.35077692824,134960.63492439134,136491.77340965878,127673.74087508196,111680.93821325059,94872.631864070252,70138.529581312861,{"$f":"GU285","v":61089.262490826877},65791.825425231233,75283.681601605742,109553.83158241268,125435.22988965687,140561.08615129328,143078.09945005309,144700.57179833102,135356.03452455351,118408.398014288,100596.57242794162,74385.786083561936,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412529,151683.31217814409,153402.56614503262,143500.08733342163,125540.60920483075,106665.3501024635,78889.717785494868,68727.567862756652,74016.782326292843,84675.618609375,123159.55115953178,140993.60253712785,157979.2075905021,160805.55275039544,162627.36100590741,152133.62678871659,133101.89563218749,113099.71157702396,83665.807853187522,72896.898552153303,78506.298242372693,89801.372433398574,130582.68106094151,149481.32470937414,167480.86992312272,170475.8569458226,172406.33645121576,161286.04381144646,141118.04136220939,119921.65018509625,88730.471847410168,77318.574458461269,83267.514142394037,95236.803534186678,138452.63427960081,158479.41988538936,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246357998,149616.37825311953,127154.48072648134,94101.113784053872,82007.836404985719,88316.839321973559,101000.58805695112,146796.27411269216,{"$f":"JG285","v":168018.54486194154},188231.16065125974,191594.21777474417,193761.87171447923,181273.9956266348,158625.87877652026,134822.91877538065,99796.18556023101,86980.843931510433,93671.672254587014,107112.52663016488,155642.07708381271,178131.19610728964,199550.38392217897,203114.10573706153,205411.05907564398,192177.55700924108,168177.25439969508,142953.16474295678,105835.24994783237,92254.730575271737,99350.460117145907,113593.61196722067,165020.22972069157,188851.82005594339,211549.60444804214,215325.96351081805,217759.92831034883,203736.27986242285,178303.0598621105,151572.99297911819,112239.04736840251,97847.662472716038,106554.84367843371,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116361,229453.39984754243,232032.54811843744,217171.57459060228,190219.88548555208,161893.92800191202,120211.64846261736,104960.98226782234,114187.84962219994,130182.12283581599,187932.03610022957,214693.76440777461,240182.26970224999,244422.72074080814,247155.71187072532,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187118,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,{"$f":"LS285","v":2.4253192047278259E-12},2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047278259E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,{"$f":"OE285","v":2.4253192047277742E-12},2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12,2.4253192047277742E-12]
[null,null,null,"Debt Service to local Banks",null,null,null,null,null,null,{"$f":"K288+K287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,310648.37598389032,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,20469.0790376982,309444.31251108454,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,19265.015564892423,308240.24903827877,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,18060.952092086645,307036.18556547299,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,16856.888619280868,305832.12209266721,15652.825146475092,15652.825146475092,15652.825146475092,{"$f":"BW288+BW287","v":15652.825146475092},15652.825146475092,304628.05861986143,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,14448.761673669316,303423.99514705566,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,13244.69820086354,302219.93167424988,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,12040.634728057767,301015.8682014441,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,10836.571255251991,299811.80472863832,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,9632.5077824462151,298607.74125583254,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,8428.4443096404375,297403.67778302677,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,7224.3808368346617,296199.61431022099,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,6020.3173640288851,294995.55083741521,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,4816.2538912231084,293791.48736460943,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,3612.1904184173318,292587.42389180366,2408.1269456115551,{"$f":"EI288+EI287","v":2408.1269456115551},2408.1269456115551,2408.1269456115551,2408.1269456115551,291383.36041899788,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,1204.0634728057787,290179.2969461921,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"GU288+GU287","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"JG288+JG287","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"LS288+LS287","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,{"$f":"OE288+OE287","v":2.4253192047278085E-12},2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12,2.4253192047278085E-12]
[null,null,null,"Debt Service to Debt Fund",null,null,null,null,null,null,{"$f":"K293+K286","v":0},0,0,0,0,0,0,0,0,0,0,0,58293.728697190963,62198.208510087061,69754.978982506946,97789.336726602094,110350.71708977455,122157.35009006734,123538.93571194613,124175.68326837354,115938.42855797999,101670.97795319116,86858.304108479497,65515.525870099722,57548.014295435394,82848.337269405165,90453.369505733179,118434.42558793463,131019.87506502945,51309.634763195456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW293+BW286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI293+EI286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293+GU286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293+JG286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS293+LS286","v":0},0,0,0,0,0,0,0,0,0,-3.4331226595218434E-26,-3.4173875139990349E-26,-3.4420420468235422E-26,-3.426121781941642E-26,-3.4505911954070576E-26,-3.4344858111660652E-26,-3.4183804269250733E-26,-3.4426647210313967E-26,-3.4263742174313125E-26,-3.4504733921785442E-26,-3.4339977692193683E-26,-3.4175221462601925E-26,-3.4414362016483324E-26,-3.4247754593300649E-26,-3.4485043953591126E-26,-3.4316585336817534E-26,-3.4148126720043936E-26,-3.4383564886743495E-26,-3.421325507637898E-26,-3.4446842049487623E-26,-3.4274681045532191E-26,-3.4506416825049917E-26,-3.4332404627503563E-26,-3.4158392429957214E-26,-3.4388277015884017E-26,-3.4212413624746745E-26,-3.4440447017082632E-26,-3.4262732432354443E-26,-3.4488914631099413E-26,-3.4309348852780307E-26,-3.4129783074461196E-26,-3.4354114079615248E-26,-3.417269710770522E-26,-3.439517691926835E-26,-3.4211908753767404E-26,-3.4432537371739617E-26,-3.4247418012647755E-26,-3.4466195437029051E-26,-3.4279224884346266E-26,-3.4496151115136639E-26,-3.4307329368862937E-26,-3.4522404406062394E-26,-3.4331731466197775E-26,-3.4141058526333156E-26,-3.4354282369941695E-26,-3.4161758236486154E-26,-3.4373130886503776E-26,-3.4178755559457318E-26,-3.4388277015884017E-26,-3.4192050495246642E-26,-3.4399720758082424E-26,-3.4201643043854132E-26,-3.4407462113098992E-26,-3.4207533205279777E-26,{"$f":"OE293+OE286","v":-3.441150108093372E-26},-3.4209720979523594E-26,-3.441183766158662E-26,-3.4208206366585571E-26,-3.4408471855057674E-26,-3.4202989366465708E-26,-3.4401403661346894E-26,-3.4194069979164006E-26,-3.4390633080454275E-26,-3.4181448204680469E-26,-3.4376160112379822E-26,-3.4165124043015099E-26,-3.4357984757123529E-26,-3.4145097494167884E-26,-3.4336107014685402E-26,-3.4525265341611998E-26]
[null,null,null,"Dividends to Rooftop owners",null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248027.35768651214,0,0,0,0,0,84674.286929240596,0,0,0,0,0,72576.860165778606,0,0,0,0,0,88830.425577472255,0,0,0,0,0,76802.805308920942,0,0,0,0,{"$f":"BX302","v":0},92910.743929640797,0,0,0,0,0,80952.037806568551,0,0,0,0,0,96910.479306273803,0,0,0,0,0,85019.764001529431,0,0,0,0,0,100824.601153411,0,0,0,0,0,89000.920214063197,0,0,0,0,0,104647.79573888413,0,0,0,0,0,92890.157299207262,0,0,0,0,0,108374.44996946302,0,0,0,0,0,96681.824315932405,0,0,0,0,0,111998.63427801651,0,0,{"$f":"EJ302","v":0},0,0,100369.95125669122,0,0,0,0,0,115514.08452687159,0,0,0,0,0,0,275902.47859195981,29591.051377120719,42856.638366103092,48798.901528038077,54383.929538399781,55034.801846094066,55333.128873032241,51431.40446397732,44675.592524671018,37661.712077281867,27557.138918689609,23783.018126563769,25453.052168174585,29008.500930952043,42207.666500343432,48119.955717153331,53676.785713731049,54324.016121474182,54620.453815328263,56795.639578411858,49674.893708029835,42191.044492441011,31178.228584951703,27149.098509291194,29239.548503067439,33465.869161568407,48724.745427022986,55796.01554049601,62530.880290317866,63651.64789962057,64374.120774537063,60213.524129685728,52667.641774956239,44736.978887820929,33066.672311116497,28796.97251088039,31014.01105343848,35492.606221838185,51662.392609777249,59155.778352455018,66292.675388464122,67480.317462195671,68245.886704829391,63836.87043754098,55840.469106625293,47436.315932035126,35069.264790656431,30544.631245413439,{"$f":"GV302","v":32895.912712615616},37641.840800802871,54776.915791206338,62717.614944828434,70280.543075646638,71539.049725026547,72350.285899165508,67678.017262276757,59204.199007144001,50298.286213970809,37192.893041780968,32398.104067670694,34891.745062329166,39920.963313614746,58078.951599591899,66493.666091160892,74508.056692062644,75841.656089072043,76701.283072516308,71750.043666710815,62770.304602415374,53332.675051231752,39444.858892747434,34363.783931378326,37008.391163146422,42337.8093046875,61579.77557976589,70496.801268563926,78989.603795251052,80402.776375197718,81313.680502953706,76066.813394358294,66550.947816093743,56549.855788511981,41832.903926593761,36448.449276076652,39253.149121186347,44900.686216699287,65291.340530470756,74740.662354687069,83740.434961561361,85237.928472911299,86203.168225607878,80643.021905723232,70559.020681104696,59960.825092548126,44365.235923705084,38659.287229230635,41633.757071197018,47618.401767093339,69226.317139800405,79239.709942694681,88776.715510323877,90363.560962339674,91386.37723237522,85494.246231789992,74808.189126559766,63577.240363240671,47050.556892026936,41003.91820249286,44158.419660986779,50500.29402847556,73398.13705634608,84009.27243097077,{"$f":"JH302","v":94115.580325629868},95797.108887372087,96880.935857239616,90636.997813317401,79312.939388260129,67411.459387690324,49898.092780115505,43490.421965755217,46835.836127293507,53556.26331508244,77821.038541906353,89065.598053644819,99775.191961089484,101557.05286853077,102705.52953782199,96088.778504620539,84088.627199847542,71476.582371478391,52917.624973916187,46127.365287635868,49675.230058572954,56796.805983610335,82510.114860345784,94425.910027971695,105774.80222402107,107662.98175540903,108879.96415517441,101868.13993121142,89151.529931055251,75786.496489559097,56119.523684201253,48923.831236358019,53277.421839216855,60824.091156492526,88072.40645974534,100699.50589842912,112725.85834058181,114726.69992377122,116016.27405921872,108585.78729530114,95109.942742776038,80946.96400095601,60105.824231308681,52480.491133911171,57093.924811099969,65091.061417907993,93966.018050114784,107346.8822038873,120091.134851125,122211.36037040407,123577.85593536266,115703.70877049588,101423.29987454212,86414.735015809507,64329.32727593559,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,{"$f":"LT302","v":8.683780844672898E-27},8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to Development Co.",null,null,null,null,null,null,{"$f":"K303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248027.35768651214,0,0,0,0,0,84674.286929240596,0,0,0,0,0,72576.860165778606,0,0,0,0,0,88830.425577472255,0,0,0,0,0,76802.805308920942,0,0,0,0,0,92910.743929640797,0,0,0,0,0,80952.037806568551,0,0,0,0,0,96910.479306273803,0,0,0,0,0,85019.764001529431,0,0,0,0,0,100824.601153411,0,0,0,0,0,89000.920214063197,0,0,0,0,0,104647.79573888413,0,0,0,0,0,92890.157299207262,0,0,0,0,0,108374.44996946302,0,0,0,0,0,96681.824315932405,0,0,0,0,0,111998.63427801651,0,0,0,0,0,100369.95125669122,0,0,0,0,0,115514.08452687159,0,0,0,0,0,0,275902.47859195981,29591.051377120719,42856.638366103092,48798.901528038077,54383.929538399781,55034.801846094066,55333.128873032241,51431.40446397732,44675.592524671018,37661.712077281867,27557.138918689609,23783.018126563769,25453.052168174585,29008.500930952043,42207.666500343432,48119.955717153331,53676.785713731049,54324.016121474182,54620.453815328263,56795.639578411858,49674.893708029835,42191.044492441011,31178.228584951703,27149.098509291194,29239.548503067439,33465.869161568407,48724.745427022986,55796.01554049601,62530.880290317866,63651.64789962057,64374.120774537063,60213.524129685728,52667.641774956239,44736.978887820929,33066.672311116497,28796.97251088039,31014.01105343848,35492.606221838185,51662.392609777249,59155.778352455018,66292.675388464122,67480.317462195671,68245.886704829391,63836.87043754098,55840.469106625293,47436.315932035126,35069.264790656431,30544.631245413439,32895.912712615616,37641.840800802871,54776.915791206338,62717.614944828434,70280.543075646638,71539.049725026547,72350.285899165508,67678.017262276757,59204.199007144001,50298.286213970809,37192.893041780968,32398.104067670694,34891.745062329166,39920.963313614746,58078.951599591899,66493.666091160892,74508.056692062644,75841.656089072043,76701.283072516308,71750.043666710815,62770.304602415374,53332.675051231752,39444.858892747434,34363.783931378326,37008.391163146422,42337.8093046875,61579.77557976589,70496.801268563926,78989.603795251052,80402.776375197718,81313.680502953706,76066.813394358294,66550.947816093743,56549.855788511981,41832.903926593761,36448.449276076652,39253.149121186347,44900.686216699287,65291.340530470756,74740.662354687069,83740.434961561361,85237.928472911299,86203.168225607878,80643.021905723232,70559.020681104696,59960.825092548126,44365.235923705084,38659.287229230635,41633.757071197018,47618.401767093339,69226.317139800405,79239.709942694681,88776.715510323877,90363.560962339674,91386.37723237522,85494.246231789992,74808.189126559766,63577.240363240671,47050.556892026936,41003.91820249286,44158.419660986779,50500.29402847556,73398.13705634608,84009.27243097077,94115.580325629868,95797.108887372087,96880.935857239616,90636.997813317401,79312.939388260129,67411.459387690324,49898.092780115505,43490.421965755217,46835.836127293507,53556.26331508244,77821.038541906353,89065.598053644819,99775.191961089484,101557.05286853077,102705.52953782199,96088.778504620539,84088.627199847542,71476.582371478391,52917.624973916187,46127.365287635868,49675.230058572954,56796.805983610335,82510.114860345784,94425.910027971695,105774.80222402107,107662.98175540903,108879.96415517441,101868.13993121142,89151.529931055251,75786.496489559097,56119.523684201253,48923.831236358019,53277.421839216855,60824.091156492526,88072.40645974534,100699.50589842912,112725.85834058181,114726.69992377122,116016.27405921872,108585.78729530114,95109.942742776038,80946.96400095601,60105.824231308681,52480.491133911171,57093.924811099969,65091.061417907993,93966.018050114784,107346.8822038873,120091.134851125,122211.36037040407,123577.85593536266,115703.70877049588,101423.29987454212,86414.735015809507,64329.32727593559,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,8.683780844672898E-27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity Cash flows",null,null,null,null,null,null,{"$f":"OR(K4:K6)","v":false},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(BW4:BW6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(EI4:EI6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU4:GU6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG4:JG6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"OR(LS4:LS6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(OE4:OE6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K402,K2,NA())","v":{"$error":"#N/A"}},"2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW402,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI402,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU402,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG402,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS402,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE402,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Equity cash flow EGP",null,null,null,null,null,null,{"$f":"K347","v":-1.0000000000000001E-5},{"$f":"L347","v":-404.22042959214343},-408.01472318518097,-411.83585925434892,-415.68400740856134,-419.55933826619668,-123825.09017952775,-124335.86867651831,-124848.75413480896,-125363.75524561503,-125880.88073600319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496054.71537302429,0,0,0,0,0,169348.57385848119,0,0,0,0,0,145153.72033155721,0,0,0,0,0,177660.85115494451,0,0,0,0,0,153605.61061784188,0,0,0,0,{"$f":"BX347","v":0},185821.48785928159,0,0,0,0,0,161904.0756131371,0,0,0,0,0,193820.95861254761,0,0,0,0,0,170039.52800305886,0,0,0,0,0,201649.202306822,0,0,0,0,0,178001.84042812639,0,0,0,0,0,209295.59147776826,0,0,0,0,0,185780.31459841452,0,0,0,0,0,216748.89993892604,0,0,0,0,0,193363.64863186481,0,0,0,0,0,223997.26855603303,0,0,{"$f":"EJ347","v":0},0,0,200739.90251338243,0,0,0,0,0,231028.16905374319,0,0,0,0,0,0,551804.95718391961,59182.102754241438,85713.276732206185,97597.803056076154,108767.85907679956,110069.60369218813,110666.25774606448,102862.80892795464,89351.185049342035,75323.424154563734,55114.277837379217,47566.036253127539,50906.10433634917,58017.001861904086,84415.333000686864,96239.911434306661,107353.5714274621,108648.03224294836,109240.90763065653,113591.27915682372,99349.787416059669,84382.088984882022,62356.457169903406,54298.197018582388,58479.097006134878,66931.738323136815,97449.490854045973,111592.03108099202,125061.76058063573,127303.29579924114,128748.24154907413,120427.04825937146,105335.28354991248,89473.957775641858,66133.344622232995,57593.945021760781,62028.022106876961,70985.21244367637,103324.7852195545,118311.55670491004,132585.35077692824,134960.63492439134,136491.77340965878,127673.74087508196,111680.93821325059,94872.631864070252,70138.529581312861,61089.262490826877,{"$f":"GV347","v":65791.825425231233},75283.681601605742,109553.83158241268,125435.22988965687,140561.08615129328,143078.09945005309,144700.57179833102,135356.03452455351,118408.398014288,100596.57242794162,74385.786083561936,64796.208135341389,69783.490124658332,79841.926627229492,116157.9031991838,132987.33218232178,149016.11338412529,151683.31217814409,153402.56614503262,143500.08733342163,125540.60920483075,106665.3501024635,78889.717785494868,68727.567862756652,74016.782326292843,84675.618609375,123159.55115953178,140993.60253712785,157979.2075905021,160805.55275039544,162627.36100590741,152133.62678871659,133101.89563218749,113099.71157702396,83665.807853187522,72896.898552153303,78506.298242372693,89801.372433398574,130582.68106094151,149481.32470937414,167480.86992312272,170475.8569458226,172406.33645121576,161286.04381144646,141118.04136220939,119921.65018509625,88730.471847410168,77318.574458461269,83267.514142394037,95236.803534186678,138452.63427960081,158479.41988538936,177553.43102064775,180727.12192467935,182772.75446475044,170988.49246357998,149616.37825311953,127154.48072648134,94101.113784053872,82007.836404985719,88316.839321973559,101000.58805695112,146796.27411269216,168018.54486194154,{"$f":"JH347","v":188231.16065125974},191594.21777474417,193761.87171447923,181273.9956266348,158625.87877652026,134822.91877538065,99796.18556023101,86980.843931510433,93671.672254587014,107112.52663016488,155642.07708381271,178131.19610728964,199550.38392217897,203114.10573706153,205411.05907564398,192177.55700924108,168177.25439969508,142953.16474295678,105835.24994783237,92254.730575271737,99350.460117145907,113593.61196722067,165020.22972069157,188851.82005594339,211549.60444804214,215325.96351081805,217759.92831034883,203736.27986242285,178303.0598621105,151572.99297911819,112239.04736840251,97847.662472716038,106554.84367843371,121648.18231298505,176144.81291949068,201399.01179685825,225451.71668116361,229453.39984754243,232032.54811843744,217171.57459060228,190219.88548555208,161893.92800191202,120211.64846261736,104960.98226782234,114187.84962219994,130182.12283581599,187932.03610022957,214693.76440777461,240182.26970224999,244422.72074080814,247155.71187072532,231407.41754099177,202846.59974908424,172829.47003161901,128658.65455187118,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,{"$f":"LT347","v":1.7367561689345796E-26},1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,1.7367561689345796E-26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity cash flow EURO",null,null,null,null,null,null,{"$f":"K350","v":-6.8846229220452803E-7},{"$f":"L350","v":-27.829052351290606},-28.090275157726563,-28.353345967427039,-28.618276457326211,-28.885078373856068,-8524.8905417430051,-8560.0557152276961,-8595.3659450530104,-8630.8218295763527,-8666.4239696233562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29128.963999769621,0,0,0,0,0,9944.3637132378353,0,0,0,0,0,8083.4246414925856,0,0,0,0,0,9893.7050926017982,0,0,0,0,0,8112.3385676252265,0,0,0,0,{"$f":"BX350","v":0},9813.7484470196632,0,0,0,0,0,8109.0230689447353,0,0,0,0,0,9707.5914777441321,0,0,0,0,0,8076.6713513140439,0,0,0,0,0,9578.0925436204525,0,0,0,0,0,8018.23497645917,0,0,0,0,0,9427.8869699853894,0,0,0,0,0,7936.4401685303092,0,0,0,0,0,9259.4023197694059,0,0,0,0,0,7833.803088423555,0,0,0,0,0,9074.8726900239253,0,0,{"$f":"EJ350","v":0},0,0,7712.644138563981,0,0,0,0,0,8876.3520933598829,0,0,0,0,0,0,20106.058797556929,2156.4120116145091,3123.1255886209838,3556.1608159018415,3963.1629643979704,4010.5944951148681,4032.3347156998025,3748.0012773752387,3255.6796687759315,2744.5516303692816,2008.1931058366499,1643.6527819103228,1759.0694243133598,2004.7877439471315,2916.986737849998,3325.5871336010332,3709.6216171082501,3754.3519391625291,3774.8388528743817,3925.1667091472073,3433.0494472906321,2915.8379850136525,2154.7383883735865,1779.3865012027543,1916.3972567934727,2193.3956966097085,3193.4818851430396,3656.9419363843826,4098.3535515493586,4171.8100883951774,4219.1618809665442,3946.4710767299207,3451.9043345939126,2932.1185861968229,2167.2318264991159,1789.9194038480155,1927.722789426284,2206.0966494169406,3211.1541915219041,3676.916921832159,4120.5215571177432,4194.3412474270353,4241.9263622116396,3967.8772841108316,3470.8488587180505,2948.4760004453196,2179.7832221343083,1800.500708858541,{"$f":"GV350","v":1939.1006452731988},2218.8567444160208,3228.9103416811167,3696.987181111806,4142.7957211192779,4216.9803493803238,4264.7999250973562,3989.3857966665564,3489.8834241376371,2964.9105682434115,2192.3928217755806,1811.1306171594094,1950.5310445485084,2231.676235521873,3246.7507121660719,3717.1531473981804,4165.1765306446105,4239.7278900051497,4287.7830708206802,4010.9970816772975,3509.0084369258038,2981.4226313535096,2205.0608727279064,1821.8093302770847,1962.0142081617339,2244.5553775101371,3264.6756809906028,3737.4152556140752,4187.6644747983264,4262.5843671064522,4310.8763026583592,4032.7116083321698,3528.2243047580446,2998.0125328183699,2217.787623104653,1832.5370503384381,1973.5503577170734,2257.4944260174248,3282.6856276402473,3757.7739424348547,4210.2600447048644,4285.5502805501346,4334.0801259731325,4054.5298477345655,3547.5314369160087,3014.6806169632682,2230.5733218273899,1843.3139800697072,1985.139715512825,2270.4936375415436,3300.7809330754903,3778.2296462930553,4232.9637335144398,4308.6261322691453,4357.3950482199225,4076.4522729074811,3566.9302442912772,3031.4272293981421,2243.4182186256612,1854.1403227954238,1996.7825045407519,2283.5532694416729,3318.9619797349651,3798.7828073830028,{"$f":"JH350","v":4255.7760364089536},4331.812426269591,4380.8215789520391,4098.4793587988261,3586.4211393891151,3048.2527170197086,2256.3225640366895,1865.0162824372926,2008.4789484854184,2296.6735799385183,3337.2291515386569,3819.4338676653565,4278.6974506078932,4355.109668636801,4404.3602298273554,4120.6115822867223,3606.0045363322047,3065.1574280135337,2269.2866094050601,1875.9420635130134,2020.2292717234686,2309.854828114399,3355.5828338910501,3840.1832708717029,4301.7284753742069,4378.5183675414146,4428.0115146144999,4142.8494221847932,3625.680850864343,3082.1417118560908,2282.3106068823472,1989.6708245137174,2166.7258912466746,2473.6394624732366,3581.7942534198305,4095.3225425271603,4584.4192051304744,4665.7909215709333,4718.2362834427686,4416.0477108700807,3868.0020230271493,3292.0114499531128,2444.4284479403145,2134.3157194871196,2321.9382779900602,2647.1717886148722,3821.4800412258246,4365.662995437252,4883.955758527246,4970.1826698400291,5025.7563297255401,4705.5246453716818,4124.7583352857737,3514.3788359171726,2616.1930169198185,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,{"$f":"LT350","v":3.5315847014607081E-28},3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,3.5315847014607081E-28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity cash flow to all owners",null," \n","Project Pre-tax IRR EGP",{"$f":"H124","v":0.18446288704872135},"Project pre-tax IRR EURO",{"$f":"H127","v":0.12169068455696105}," \n","Equity IRR EGP",{"$f":"G348","v":0.43807783722877502},"Equity IRR EURO",{"$f":"G351","v":0.35741317868232736}]
[]
[]
[null,null,null,null,"Two way data table",null,null,{"$f":"H407","v":0.18446288704872135},10,12,15,20]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]
[]
[null,null,null,null,"One way data table",null,null,null,{"$f":"H407","v":0.18446288704872135},{"$f":"J407","v":0.12169068455696105},{"$f":"M407","v":0.43807783722877502},{"$f":"O407","v":0.35741317868232736}]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]

{"sheet":"PandG","index":22,"n_rows":420,"n_cols":410,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
["Time Period",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400]
[null,"Month",null,null,null,null,null,null,null,null,{"$f":"'General Assumptions'!E3","v":"2017-01-01"},{"$f":"EDATE(K2,1)","v":"2017-02-01"},{"$f":"EDATE(L2,1)","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",{"$f":"EDATE(BX2,1)","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01",{"$f":"EDATE(EJ2,1)","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01",{"$f":"EDATE(GV2,1)","v":"2033-03-01"},"2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01",{"$f":"EDATE(JH2,1)","v":"2038-07-01"},"2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01",{"$f":"EDATE(LT2,1)","v":"2043-11-01"},"2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01",{"$f":"EDATE(OF2,1)","v":"2049-03-01"},"2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01"]
[null,"Year",null,null,null,null,null,"Balance sheet",null,{"$f":"I328","v":true},{"$f":"YEAR(K2)","v":2017},{"$f":"YEAR(L2)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,{"$f":"YEAR(BX2)","v":2022},2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,{"$f":"YEAR(EJ2)","v":2027},2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,{"$f":"YEAR(GV2)","v":2033},2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,{"$f":"YEAR(JH2)","v":2038},2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,{"$f":"YEAR(LT2)","v":2043},2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,{"$f":"YEAR(OF2)","v":2049},2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050]
[null,"Development",null,null,null,null,{"$f":"'Risk Analysis'!$P$4","v":"Base case"},{"$f":"F14","v":"2017-04-01"},{"$f":"F15","v":"2017-10-01"},null,{"$f":"AND(K$2>=$H4,K$2<$I4)","v":false},{"$f":"AND(L$2>=$H4,L$2<$I4)","v":false},false,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H4,BX$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H4,EJ$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H4,GV$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H4,JH$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H4,LT$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H4,OF$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Construction",null,null,null,null,null,{"$f":"F15","v":"2017-10-01"},{"$f":"F17","v":"2018-01-01"},null,{"$f":"AND(K$2>=$H5,K$2<$I5)","v":false},false,false,false,false,false,false,false,false,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation",null,null,null,null,null,{"$f":"F17","v":"2018-01-01"},{"$f":"F18","v":"2043-01-01"},null,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Assumptions"]
[null,"SPV Name",null,null,null,"PandG"]
[null,"Row No. (Assimp)",null,null,null,{"$f":"MATCH(F9,'SPV Assumptions'!E:E,0)","v":9}]
[]
[]
[null,"Operating Assumptions"]
[null,null,"Contracy signing Date",null,null,{"$f":"INDEX('SPV Assumptions'!G:G,PandG!F10)","v":"2017-04-01"}]
[null,null,"Construction Start Date",null,null,{"$f":"INDEX('SPV Assumptions'!I:I,PandG!F10)","v":"2017-10-01"}]
[null,null,"Construction Months",null,null,{"$f":"INDEX('SPV Assumptions'!J:J,PandG!F10)","v":3}]
[null,null,"Operation Date",null,null,{"$f":"INDEX('SPV Assumptions'!K:K,PandG!F10)","v":"2018-01-01"}]
[null,null,"End Date",null,null,{"$f":"INDEX('SPV Assumptions'!M:M,PandG!F10)","v":"2043-01-01"}]
[null,null,"Re-financing date",null,null,{"$f":"INDEX('SPV Assumptions'!AA:AA,PandG!F10)","v":"2018-11-01"}]
[]
[null,null,"Input Capacity",null,null,{"$f":"INDEX('SPV Assumptions'!P:P,PandG!F10)","v":570.43073341094293}]
[null,null,"Input Yeild",null,null,{"$f":"INDEX('SPV Assumptions'!Q:Q,PandG!F10)","v":1700}]
[null,null,"Degradation rate",null,null,{"$f":"INDEX('SPV Assumptions'!R:R,PandG!F10)","v":5.0000000000000001E-3}]
[]
[null,null,"Input Interconnection costs",null,null,{"$f":"INDEX('SPV Assumptions'!S:S,PandG!F10)","v":20000}]
[null,null,"Capex/kW (EURO)",null,null,{"$f":"LOOKUP($F$21,'General Assumptions'!32:32,'General Assumptions'!33:33)","v":800}]
[]
[null,null,"O&M/kW/yr (EURO)",null,null,{"$f":"INDEX('SPV Assumptions'!T:T,PandG!F10)","v":13}]
[]
[]
[null,"Financing Assumptions"]
[null,null,"Equity requirements",null,null,{"$f":"INDEX('SPV Assumptions'!U:U,PandG!F10)","v":0.1}]
[null,null,"Rent Model",null,null,{"$f":"INDEX('SPV Assumptions'!V:V,PandG!F10)","v":false}]
[null,null,"Rental payments as % of rev",null,null,{"$f":"IF(F33,INDEX('SPV Assumptions'!X:X,PandG!F10))*1","v":0}]
[null,null,"Equity contribution by rooftop owner",null,null,{"$f":"IF(F33,0,INDEX('SPV Assumptions'!Y:Y,PandG!F10))","v":0.05}]
[null,null,"Ownership % Rooftop",null,null,{"$f":"F35/F32","v":0.5}]
[null,null,"Ownership% Development Co.",null,null,{"$f":"1-F36","v":0.5}]
[]
["Capacity & Production"]
[null,"Capacity",null,null,null,"kW",null,null,{"$f":"F21","v":570.43073341094293},null,{"$f":"$I$40*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,{"$f":"$I$40*BW6","v":570.43073341094293},570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,{"$f":"$I$40*EI6","v":570.43073341094293},570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,{"$f":"$I$40*GU6","v":570.43073341094293},570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,{"$f":"$I$40*JG6","v":570.43073341094293},570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,570.43073341094293,0,0,0,0,0,0,0,0,{"$f":"$I$40*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$40*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Yield",null,null,null,"kWh/kW",null,{"$f":"'Risk Analysis'!P8","v":1},{"$f":"F22","v":1700},null,{"$f":"$I$41*K6*$H$41","v":0},{"$f":"$I$41*L6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,{"$f":"$I$41*BX6*$H$41","v":1700},1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,{"$f":"$I$41*EJ6*$H$41","v":1700},1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,{"$f":"$I$41*GV6*$H$41","v":1700},1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,{"$f":"$I$41*JH6*$H$41","v":1700},1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,1700,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*LT6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*OF6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Monthly Factor",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(MONTH(K2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(L2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(M2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(N2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(O2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(P2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(Q2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(R2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(S2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(T2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(U2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(V2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(W2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(X2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(Y2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(Z2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ED2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(EF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(EG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(EH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(EP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(ER2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(ES2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(ET2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(ID2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(II2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(IP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(IU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(ME2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ML2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(MQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(MX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ND2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(NP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(OB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(OI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(OJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(OK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(OL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ON2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2}]
[null,"Production before degredation",null,null,null,"kWh",null,null,null,null,{"$f":"(K40*K41*K42)","v":0},{"$f":"(L40*L41*L42)","v":0},0,0,0,0,0,0,0,0,0,0,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,{"$f":"(BX40*BX41*BX42)","v":103421.51594282029},103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,{"$f":"(EJ40*EJ41*EJ42)","v":74693.317069814642},57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,{"$f":"(GV40*GV41*GV42)","v":60969.655187805583},83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,{"$f":"(JH40*JH41*JH42)","v":103421.51594282029},103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,55004.436823092314,60969.655187805583,83037.303494076157,92954.936480808043,102287.0265605742,103421.51594282029,103970.46241810064,97529.490441477727,86330.982345758326,74693.317069814642,57895.554926235556,51637.565108039424,0,0,0,0,0,0,0,0,0,{"$f":"(LT40*LT41*LT42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF40*OF41*OF42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Degredation",null,null,null,"%",{"$f":"(1+F23)^(1/12)-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J45*(1-$G$45*K6)","v":1},1,1,1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,{"$f":"BV45*(1-$G$45*BW6)","v":0.97820358328772627},0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,{"$f":"EH45*(1-$G$45*EI6)","v":0.95251564250591736},0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,{"$f":"GT45*(1-$G$45*GU6)","v":0.92750227531275919},0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,{"$f":"JF45*(1-$G$45*JG6)","v":0.90314576718880568},0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"LR45*(1-$G$45*LS6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"OD45*(1-$G$45*OE6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743]
[null,"Production after degredation",null,null,null,null,null,null,null,null,{"$f":"K43*K45","v":0},{"$f":"L43*L45","v":0},0,0,0,0,0,0,0,0,0,0,54981.570662178994,60918.973743031027,82933.787020153643,92800.461852335764,102074.59208152565,103163.82073539682,103668.28503342163,97205.606331608971,86008.517293102341,74383.386097789,57631.356081930106,51380.555244593874,54707.917054803373,60615.768564975442,82521.009980173621,92338.576517919792,101566.54765849283,102650.3550167044,103152.3085011369,96721.795765460891,85580.436742859427,74013.166009688182,57344.513994666529,51124.824567526884,54435.62547284695,60314.07249605863,82110.287409076031,91878.990073594352,101061.03186800717,102139.4449133662,102638.90008099735,96240.393215401069,85154.486829944784,73644.788576524472,57059.099574364467,50870.36671008751,54164.689137253321,60013.878025160862,81701.609081383242,91421.691077351541,100558.0321245894,101631.07770560449,102128.04699102641,95761.386696281043,84730.656949776152,73278.244627058069,56775.105715257232,50617.175337213324,53895.101302706717,59715.177678546672,81294.964822511727,90966.668144132462,100057.53590540051,{"$f":"BX43*BX45","v":101125.24073695017},101619.73651286568,95284.764282604636,84308.936550552273,72913.525035696162,56492.525346944865,50365.244145372708,53626.855257464056,59417.964019678788,80890.344508518843,90513.909945543855,99559.530749930098,100621.92141392785,101113.95599145848,94810.514108231117,83889.315132990072,72550.620722265652,56211.351434218079,50114.566862407875,53359.944323187876,59122.229649032954,80487.738065850615,90063.405209575882,99064.004259685928,100121.10720574211,100610.69283473467,94338.624366079734,83471.782250063465,72189.522651787192,55931.576976883167,49865.137247378741,53094.361854780022,58827.967203913744,80087.135471091082,89615.142720321717,98570.944097885484,99622.785643965792,100109.93451329725,93869.083307835826,83056.327506743182,71830.22183425026,55653.195009587718,49616.949090407586,52830.101240216281,58535.169358271276,79688.526750712714,89169.111317698189,98080.337989148728,99126.944322229378,99611.668560110411,93401.879243658346,82642.940559737952,71472.709324389303,55376.198601647186,49369.99621252442,52567.155900381738,58243.828822518772,79291.901980828115,88725.299897167948,97592.173719192506,98633.570895912213,99115.882570189075,92937.00054188873,82231.611117237,{"$f":"EJ43*EJ45","v":71116.976221461024},55100.58085687233,49124.27246551311,52305.519288906915,57953.938343351103,78897.251286942919,88283.697409462999,97106.439134526372,98142.653081835058,98622.56420029013,92474.435628761363,81822.328938653853,70763.013669022781,54826.33491339755,48879.771731758381,52045.184892004901,57665.49070356421,78504.564843709959,87844.292860309666,96623.122142150169,97654.178657954471,98131.701168605097,92014.172988115446,81415.083834371297,70410.812854712116,54553.453943510023,48636.487924093468,51786.14622830908,57378.478721875399,78113.832874684726,87407.075310154818,96142.21070925286,97168.135463058366,97643.281254454356,91556.201161108285,81009.865665487872,70060.36501002741,54281.93115347976,48394.414985648589,51528.396848711855,57092.895252744587,77725.045652081826,86972.033873893539,95663.692862912925,96684.511396463291,97157.292297982916,91100.508745929998,80606.664343565208,69711.661410109431,54011.759783390429,48153.546889700119,51271.930336204015,56808.733186196368,77338.193496532956,86539.157720598101,95187.556689800331,96203.294417713143,96673.722199857672,90647.084397519619,80205.469830377071,69364.693373524278,53742.933106971061,47913.877639520586,51016.740305715037,{"$f":"GV43*GV45","v":56525.985447643034},76953.266776845805,86108.436073248376,94713.790335879981,95724.472546279503,96192.55892096617,90195.916827282737,79806.272137659354,69019.452262047169,53475.44443142863,47675.401268229361,50762.82040395408,56244.644997708427,76570.255909764353,85679.858208463484,94242.382006116488,95248.033861263233,95713.790482116863,89746.994802810339,79409.061326861352,68675.929480447347,53209.287097281369,47438.111838644087,50510.164309251813,55964.704832052666,76189.151359730182,85253.413456234775,93773.31996418057,94773.966501097762,95237.404963740919,89300.307147599277,79013.82750889851,68334.116476274197,52944.454478193016,47202.003443132882,50258.765731403073,55686.15798119783,75809.943638645214,84829.091199660324,93306.592532156923,94302.258663253815,94763.390505595438,88855.842740773936,78620.560843906002,67994.00473964421,52680.939980807838,46967.070203467265,50008.618411510201,55408.997510354355,75432.623305635367,84406.880874680443,92842.18809025333,93832.898603945432,94291.735306468152,88413.59051680936,78229.251540993908,67655.585803029171,52418.737044586451,46733.306270675792,49759.716121827252,55133.216519248432,75057.180966815591,83986.771969814799,92380.095076511527,{"$f":"JH43*JH45","v":93365.87463783774},93822.427623883676,87973.539465255846,77839.8898580034,67318.851241045384,52157.839141642544,46500.705824898476,49512.052665604977,54858.808141950271,74683.607275055954,83568.754025900693,91920.301986519291,92901.175137755999,93355.455773811089,87535.678630464725,77452.466101264188,66983.792670243827,51898.239776580274,46269.263075241826,49265.621876936457,54585.765546703013,74311.892929748938,83152.816635832554,91462.797373123991,92438.788534396037,92890.80813037316,87099.997111315664,77066.970625353235,66650.401748901495,51639.932486332655,46038.972259634756,49020.417620603701,54314.081935752809,73942.028676577916,82738.949444303027,91007.569846147628,91978.703316036321,92428.473125556746,86666.484060945266,76683.393832854548,66318.670176813699,51382.91084000055,45809.82764468505,48776.433791924814,54043.750545179457,73574.00530728673,82327.14214754499,90554.608072103249,91520.908028251288,91968.439248924915,86235.128686476979,76301.726174120296,65988.58969508743,51127.16843869265,45581.823525536696,0,0,0,0,0,0,0,0,0,{"$f":"LT43*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF43*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Macro Economic"]
[null,"EURO Annual Inflation rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01}]
[null,"EURO Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K49)^(1/12)-1","v":8.295381143461622E-4},{"$f":"(1+L49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+BX49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+EJ49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+GV49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+JH49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+LT49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+OF49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4]
[null,"EURO Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J51*(1+K50)","v":1.0008295381143462},{"$f":"K51*(1+L50)","v":1.0016597643621754},1.0024906793143209,1.003322283542089,1.00415457761726,1.0049875621120887,1.0058212375993045,1.006655604652112,1.0074906638441912,1.0083264157496978,1.0091628609432644,1.0099999999999993,1.0108378334954891,1.0116763620057967,1.0125155861074635,1.0133555063775093,1.014196123393432,1.015037437733209,1.015879449975297,1.0167221606986325,1.0175655704826325,1.0184096799071942,1.0192544895526963,1.0200999999999987,1.0209462118304431,1.0217931256258537,1.0226407419685373,1.0234890614412835,1.0243380846273653,1.02518781211054,1.0260382444750489,1.0268893823056178,1.0277412261874577,1.028593776706265,1.0294470344482221,1.0303009999999975,1.0311556739487464,1.0320110568821113,1.0328671493882216,1.0337239520556951,1.0345814654736378,1.0354396902316443,1.0362986269197982,1.0371582761286728,1.0380186384493311,1.0388797144733264,1.039741504792703,1.0406040099999962,1.0414672306882327,1.042331167450931,1.0431958208821024,1.0440611915762508,1.0449272801283729,1.0457940871339595,1.046661613188995,1.0475298588899582,1.0483988248338232,1.0492685116180587,1.050138919840629,1.051010050099995,1.0518819029951139,1.0527544791254393,1.0536277790909225,1.0545018034920124,1.0553765529296557,{"$f":"BW51*(1+BX50)","v":1.056252028005298},1.0571282293208839,1.0580051574788569,1.0588828130821604,1.0597611967342382,1.0606403090390344,1.0615201506009941,1.0624007220250642,1.0632820239166929,1.0641640568818309,1.0650468215269315,1.0659303184589513,1.0668145482853502,1.0676995116140919,1.0685852090536445,1.069471641212981,1.0703588087015794,1.0712467121294236,1.0721353521070029,1.0730247292453137,1.0739148441558586,1.0748056974506479,1.0756972897421997,1.0765896216435398,1.0774826937682025,1.0783765067302316,1.0792710611441798,1.0801663576251097,1.0810623967885942,1.0819591792507168,1.082856705628072,1.0837549765377659,1.0846539925974163,1.0855537544251537,1.086454262639621,1.0873555178599743,1.0882575207058838,1.0891602717975331,1.0900637717556207,1.0909680212013599,1.0918730207564793,1.0927787710432231,1.0936852726843518,1.0945925263031426,1.0955005325233895,1.0964092919694042,1.0973188052660161,1.0982290730385731,1.0991400959129416,1.1000518745155075,1.1009644094731761,1.1018777014133727,1.1027917509640432,1.1037065587536545,1.1046221254111945,1.1055384515661733,1.1064555378486227,1.1073733848890974,1.1082919933186755,1.109211363768958,1.1101314968720704,1.111052393260662,1.1119740535679072,1.1128964784275057,{"$f":"EI51*(1+EJ50)","v":1.113819668473683},1.1147436243411903,1.1156683466653057,1.1165938360818342,1.1175200932271081,1.1184471187379876,1.1193749132518613,1.1203034774066467,1.1212328118407902,1.1221629171932677,1.1230937941035855,1.12402544321178,1.1249578651584191,1.1258910605846015,1.126825030131958,1.1277597744426517,1.1286952941593784,1.1296315899253668,1.1305686623843794,1.1315065121807126,1.1324451399591975,1.1333845463651997,1.1343247320446206,1.1352656976438971,1.1362074438100025,1.1371499711904467,1.1380932804332768,1.1390373721870775,1.1399822471009713,1.1409279058246196,1.1418743490082222,1.1428215773025188,1.1437695913587884,1.1447183918288506,1.1456679793650657,1.146618354620335,1.1475695182481014,1.1485214709023501,1.1494742132376086,1.1504277459089471,1.1513820695719799,1.1523371848828645,1.1532930924983031,1.1542497930755427,1.1552072872723751,1.1561655757471381,1.1571246591587152,1.1580845381665372,1.1590452134305813,1.1600066856113724,1.1609689553699833,1.1619320233680355,1.1628958902676987,1.1638605567316922,1.1648260234232852,1.1657922910062972,1.1667593601450978,1.1677272315046083,1.1686959057503012,1.1696653835482014,1.170635665564886,1.1716067524674849,1.1725786449236819,1.1735513436017144,{"$f":"GU51*(1+GV50)","v":1.1745248491703741},1.1754991622990076,1.1764742836575166,1.1774502139163585,1.1784269537465473,1.1794045038196528,1.1803828648078027,1.181362037383682,1.1823420222205334,1.1833228199921584,1.1843044313729174,1.1852868570377304,1.1862700976620768,1.1872541539219967,1.1882390264940907,1.1892247160555212,1.1902112232840116,1.1911985488578483,1.1921866934558796,1.1931756577575177,1.1941654424427375,1.1951560481920789,1.1961474756866455,1.1971397256081064,1.1981327986386963,1.1991266954612152,1.2001214167590302,1.201116963216075,1.2021133355168505,1.2031105343464255,1.2041085603904371,1.2051074143350915,1.2061070968671637,1.2071076086739985,1.2081089504435107,1.2091111228641864,1.2101141266250821,1.2111179624158264,1.2121226309266195,1.2131281328482346,1.2141344688720179,1.2151416396898886,1.2161496459943404,1.2171584884784412,1.218168167835834,1.2191786847607371,1.2201900399479446,1.221202234092827,1.2222152678913316,1.2232291420399832,1.2242438572358842,1.2252594141767155,1.2262758135607366,1.2272930560867861,1.2283111424542825,1.2293300733632244,1.2303498495141911,1.2313704716083431,1.2323919403474226,1.2334142564337538,1.2344374205702435,1.2354614334603817,1.2364862958082419,1.2375120083184814,{"$f":"JG51*(1+JH50)","v":1.2385385716963426},1.2395659866476525,1.2405942538788239,1.2416233740968552,1.2426533480093316,1.2436841763244253,1.2447158597508956,1.2457483989980902,1.2467817947759448,1.2478160477949842,1.2488511587663229,1.249887128401665,1.2509239574133049,1.2519616465141279,1.253000196417611,1.2540396078378226,1.2550798814894237,1.2561210180876683,1.2571630183484033,1.2582058829880698,1.2592496127237029,1.2602942082729329,1.261339670353985,1.2623859996856803,1.2634331969874366,1.2644812629792679,1.2655301983817857,1.2665800039161994,1.2676306803043167,1.2686822282685437,1.2697346485318861,1.2707879418179493,1.2718421088509388,1.2728971503556612,1.2739530670575239,1.2750098596825363,1.2760675289573102,1.2771260756090599,1.2781855003656029,1.2792458039553607,1.2803069871073591,1.2813690505512283,1.2824319950172041,1.2834958212361278,1.2845605299394471,1.2856261218592167,1.2866925977280979,1.2877599582793604,1.2888282042468819,1.2898973363651491,1.2909673553692576,1.2920382619949131,1.2931100569784315,1.2941827410567395,1.295256314967375,1.296330779448488,1.2974061352388406,1.2984823830778078,1.2995595237053779,1.300637557862153,1.3017164862893498,1.3027963097287996,1.3038770289229491,1.3049586446148611,{"$f":"LS51*(1+LT50)","v":1.3060411575482147},1.3071245684673056,1.3082088781170476,1.3092940872429717,1.3103801965912278,1.3114672069085846,1.3125551189424305,1.3136439334407735,1.3147336511522423,1.3158242728260865,1.3169157992121776,1.3180082310610088,1.3191015691236958,1.3201958141519778,1.3212909668982171,1.3223870281154004,1.3234839985571392,1.3245818789776695,1.3256806701318538,1.3267803727751801,1.3278809876637636,1.3289825155543464,1.3300849572042983,1.3311883133716178,1.3322925848149318,1.3333977722934967,1.3345038765671984,1.3356108983965536,1.3367188385427096,1.3378276977674453,1.3389374768331714,1.3400481765029311,1.3411597975404004,1.3422723407098889,1.3433858067763405,1.3445001965053331,1.3456155106630803,1.3467317500164306,1.3478489153328694,1.3489670073805182,1.3500860269281358,1.3512059747451188,1.3523268516015021,1.3534486582679592,1.3545713955158032,1.3556950641169867,1.3568196648441027,1.3579451984703852,1.3590716657697097,1.3601990675165936,1.3613274044861967,1.3624566774543219,1.3635868871974157,1.3647180344925687,1.3658501201175159,1.3669831448506378,1.3681171094709601,1.3692520147581553,1.3703878614925424,1.3715246504550878,1.3726623824274056,1.3738010581917584,1.3749406785310576,1.3760812442288641,{"$f":"OE51*(1+OF50)","v":1.3772227560693888},1.3783652148374932,1.3795086213186898,1.3806529762991429,1.3817982805656686,1.3829445349057359,1.3840917401074668,1.3852398969596378,1.3863890062516788,1.3875390687736751,1.3886900853163673,1.3898420566711518,1.3909949836300817,1.392148866985867,1.3933037075318757]
[null,"EGP Annual Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2}]
[null,"EGP Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K52)^(1/12)-1","v":5.2616942768477504E-3},{"$f":"(1+L52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+BX52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+EJ52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+GV52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+JH52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+LT52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+OF52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3]
[null,"EGP Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J54*(1+K53)","v":1.0052616942768478},{"$f":"K54*(1+L53)","v":1.0105510739803585},1.0158682847827833,1.0212134731228562,1.0265867862098266,1.0319883720275143,1.0374183793383849,1.0428769576876464,1.0483642574073679,1.0538804296206201,1.0594256262456367,1.0649999999999993,1.0706037044048422,1.0762368937890812,1.0818997232936636,1.087592348875841,1.0933149273134644,1.0990676162093018,1.1048505739953791,1.1106639599373425,1.1165079341388457,1.1223826575459592,1.128288291951602,1.134224999999998,1.1401929451911557,1.1461922918853702,1.1522232053077504,1.1582858515527694,1.1643803975888383,1.1705070112629052,1.1766658613050773,1.1828571173332685,1.1890809498578696,1.1953375302864455,1.2016270309284551,1.207949624999997,1.2143054866285798,1.2206947908579182,1.2271177136527531,1.2335744319036983,1.2400651234321116,1.2465899669949929,1.2531491422899064,1.2597428299599298,1.2663712115986299,1.2730344697550631,1.2797327879388032,1.2864663506249951,1.2932353432594359,1.3000399522636814,1.3068803650401806,1.3137567699774373,1.3206693564551975,1.3276183148496659,1.3346038365387487,1.3416261139073238,1.3486853403525394,1.3557817102891407,1.3629154191548241,1.3700866634156186,1.3772956405712979,1.3845425491608192,1.3918275887677909,1.3991509600259693,1.406512864624784,{"$f":"BW54*(1+BX53)","v":1.413913505314893},1.4213530859137662,1.4288318113112985,1.4363498874754532,1.4439075214579338,1.4515049213998863,1.4591422965376324,1.466819857208431,1.4745378148562713,1.4822963820376962,1.490095772427656,1.4979362008253936,1.5058178831603597,1.5137410364981596,1.5217058790465317,1.5297126301613564,1.537761510352698,1.5458527412908776,1.5539865458125772,1.5621631479269777,1.5703827728219275,1.5786456468701449,1.586951997635452,1.5953020538790426,1.6036960455657814,1.6121342038705382,1.6206167611845543,1.6291439511218426,1.6377160085256215,1.6463331694747827,1.6549956712903928,1.6637037525422294,1.672457653055351,1.6812576139167026,1.6901038774817547,1.6989966873811786,1.7079362885275555,1.7169229271221216,1.7259568506615488,1.7350383079447609,1.7441675490797854,1.7533448254906421,1.7625703899242668,1.7718444964574727,1.7811674005039471,1.7905393588212866,1.7999606295180672,1.8094314720609537,1.8189521472818451,1.8285229173850579,1.8381440459545477,1.8478157979611685,1.8575384397699697,1.8673122391475321,1.8771374652693424,1.8870143887272066,1.896943281536702,1.9069244171446684,1.9169580704367397,1.9270445177449138,1.9371840368551632,1.9473769070150848,1.9576234089415916,1.9679238248286428,{"$f":"EI54*(1+EJ53)","v":1.978278438355016},1.98868753469212,1.999151400511848,2.0096703239944733,2.0202445948365857,2.0308745042590699,2.0415603450151258,2.0523024113983315,2.063100999250747,2.0739564059710633,2.0848689305227932,2.0958388734425029,2.1068665368480901,2.1179522244471056,2.129096241545116,2.1402988950541122,2.1515604935009618,2.1628813470359076,2.1742617674411071,2.185702068139221,2.1972025642020432,2.2087635723591803,2.2203854110067724,2.2320684002162632,2.2438128617432138,2.2556191190361656,2.2674874972455465,2.2794183232326271,2.2914119255785219,2.3034686345932389,2.3155887823247765,2.3277727025682675,2.3400207308751733,2.352333204562524,2.3647104627222095,2.3771528462303171,2.3896606977565193,2.4022343617735129,2.4148741845665036,2.4275805142427447,2.4403537007411229,2.4531940958417966,2.4661020531758839,2.4790779282352018,2.4921220783820566,2.5052348628590853,2.5184166427991506,2.531667781235285,2.5449886431106905,2.5583795952887884,2.5718410065633237,2.5853732476685205,2.5989766912892933,2.6126517120715107,2.6263986866323137,2.6402179935704875,2.6541100134768878,2.6680751289449236,2.6821137245810931,2.6962261870155761,2.7104129049128831,2.7246742689825574,2.7390106719899374,2.7534225087669717,{"$f":"GU54*(1+GV53)","v":2.7679101762230944},2.7824740733561559,2.7971146012634112,2.811832163152566,2.8266271643528822,2.8415000123263403,2.8564511166788606,2.8714808891715853,2.886589743732217,2.9017780964664204,2.9170463656692798,2.9323949718368212,2.9478243376775919,2.9633348881243027,2.9789270503455296,2.9946012537574798,3.0103579300358168,3.0261975131275496,3.0421204392629839,3.0581271469677356,3.0742180770748084,3.0903936727367349,3.1066543794377801,3.1230006450062118,3.1394329196266328,3.1559516558523799,3.1725573086179866,3.1892503352517134,3.206031195488142,3.2229003514808374,3.2398582678150749,3.2569054115206355,3.2740422520846679,3.2912692614646195,3.308586914101233,3.3259956869316127,3.3434960594023613,3.3610885134827817,3.3787735336781526,3.3965516070430715,3.4144232231948681,3.4323888743270885,3.4504490552230513,3.4686042632694734,3.486854998470168,3.5052017634598163,3.5236450635178094,3.5421854065821639,3.5608233032635108,3.5795592668591585,3.5983938133672289,3.6173274615008677,3.6363607327025309,3.6554941511583459,3.6747282438125461,3.6940635403819853,3.7135005733707249,3.7330398780847007,3.7526819926464636,3.772427458010001,3.7922768179756354,3.8122306192050002,3.8322894112360948,3.8524537464984201,{"$f":"JG54*(1+JH53)","v":3.8727241803281913},3.8931012709836339,3.9135855796603574,3.9341776705068101,3.9548781106398181,3.9756874701602021,3.9966063221684793,4.0176352427806465,4.0387748111440471,4.0600256094533202,4.081388222966436,4.1028632400208123,4.1244512520495187,4.1461528535975649,4.1679686423382751,4.1898992190897477,4.2119451878314011,4.2341071557206105,4.2563857331094255,4.2787815335613839,4.3012951738684055,4.3239272740677821,4.3466784574592507,4.3695493506221617,4.3925405834327345,4.4156527890814044,4.4388866040902606,4.4622426683305783,4.4857216250404388,4.5093241208424466,4.5330508057615351,4.5569023332428706,4.580879360169849,4.6049825468821846,4.6292125571940987,4.6535700584125985,4.6780557213558582,4.702670220371691,4.7274142333561233,4.7522884417720617,4.7772935306680635,4.8024301886972012,4.8276991081360299,4.8531009849036524,4.8786365185808842,4.9043064124295217,4.9301113734117097,4.9560521122094121,4.9821293432439839,5.0083437846958461,5.034696158524266,5.0611871904872405,5.0878176101614825,5.114588150962514,5.141499550164867,5.1685525489223849,5.1957478922886366,5.2230863292374359,5.2505686126834661,5.2781954995030187,5.3059677505548377,5.333886130701071,5.3619514088283386,5.3901643578689065,{"$f":"LS54*(1+LT53)","v":5.4185257548219736},5.4470363807750726,5.475697020925578,5.5045084646023348,5.5334715052873928,5.5625869406378632,5.5918555725078853,5.6212782069707092,5.6508556543408961,5.6805887291966339,5.7104782504021738,5.7405250411303781,5.7707299288853946,5.8010937455254448,5.8316173272857332,5.8623015148014783,5.8931471531310651,5.9241550917793164,5.9553261847208905,5.9866612904237977,6.0181612718730468,6.0498269965944083,6.0816593366783085,6.1136591688038466,6.1458273742629395,6.1781648389845927,6.2106724535593001,6.2433511132635688,6.2762017180845788,6.3092251727449664,6.3424223867277423,6.3757942743013389,6.4093417545447888,6.4430657513730383,6.4769671935623911,6.5110470147760893,6.5453061535900234,6.5797455535185847,6.6143661630406481,6.6491689356256947,6.6841548297600699,6.7193248089733828,6.7546798418650393,6.7902209021309199,6.8259489685901942,6.8618650252122801,6.8979700611439414,6.9342650707365294,6.9707510535733688,7.0074290144972862,7.0442999636382835,7.0813649164413581,7.1186248936944683,7.1560809215566463,7.1937340315862599,7.231585260769422,7.2696356515485494,7.3078862518510705,7.3463381151182894,7.384992300334396,7.4238498720556301,7.4629119004396021,7.5021794612747641,7.5416536360100386,{"$f":"OE54*(1+OF53)","v":7.5813355117846006},7.6212261814578204,7.6613267436393588,7.7016383027194264,7.7421619688991967,7.7828988582213823,7.8238500926009706,7.8650167998561242,7.906400113739239,7.9480011739681693,7.9898211262576169,8.0318611223506835,8.0741223200505914,8.1166058832525696,8.1593129819759085]
[null,"Exchange rate",null,null,null,null,"Flat Exchange rate",null,false,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"IF($I$55,K55,LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,L55,LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,M55,LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,N55,LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,O55,LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,P55,LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,Q55,LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,R55,LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,S55,LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,T55,LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,U55,LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,V55,LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,W55,LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,X55,LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Y55,LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Z55,LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AA55,LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AB55,LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AC55,LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AD55,LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AE55,LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AF55,LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AG55,LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AH55,LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AI55,LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AJ55,LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AK55,LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AL55,LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AM55,LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AN55,LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AO55,LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AP55,LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AQ55,LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AR55,LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AS55,LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AT55,LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AU55,LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AV55,LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AW55,LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AX55,LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AY55,LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AZ55,LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BA55,LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BB55,LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BC55,LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BD55,LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BE55,LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BF55,LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BG55,LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BH55,LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BI55,LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BJ55,LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BK55,LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BL55,LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BM55,LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BN55,LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BO55,LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BP55,LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BQ55,LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BR55,LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BS55,LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BT55,LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BU55,LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BV55,LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BW55,LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BX55,LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BY55,LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BZ55,LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CA55,LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CB55,LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CC55,LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CD55,LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CE55,LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CF55,LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CG55,LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CH55,LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CI55,LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CJ55,LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CK55,LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CL55,LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CM55,LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CN55,LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CO55,LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CP55,LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CQ55,LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CR55,LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CS55,LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CT55,LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CU55,LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CV55,LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CW55,LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CX55,LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CY55,LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CZ55,LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DA55,LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DB55,LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DC55,LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DD55,LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DE55,LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DF55,LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DG55,LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DH55,LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DI55,LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DJ55,LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DK55,LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DL55,LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DM55,LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DN55,LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DO55,LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DP55,LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DQ55,LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DR55,LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DS55,LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DT55,LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DU55,LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DV55,LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DW55,LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DX55,LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DY55,LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DZ55,LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EA55,LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EB55,LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EC55,LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,ED55,LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EE55,LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EF55,LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EG55,LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EH55,LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EI55,LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EJ55,LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EK55,LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EL55,LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EM55,LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EN55,LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EO55,LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EP55,LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EQ55,LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ER55,LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ES55,LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ET55,LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EU55,LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EV55,LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EW55,LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EX55,LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EY55,LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EZ55,LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FA55,LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FB55,LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FC55,LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FD55,LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FE55,LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FF55,LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FG55,LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FH55,LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FI55,LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FJ55,LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FK55,LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FL55,LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FM55,LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FN55,LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FO55,LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FP55,LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FQ55,LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FR55,LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FS55,LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FT55,LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FU55,LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FV55,LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FW55,LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FX55,LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FY55,LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FZ55,LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GA55,LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GB55,LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GC55,LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GD55,LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GE55,LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GF55,LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GG55,LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GH55,LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GI55,LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GJ55,LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GK55,LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GL55,LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GM55,LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GN55,LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GO55,LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GP55,LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GQ55,LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GR55,LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GS55,LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GT55,LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GU55,LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GV55,LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GW55,LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GX55,LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GY55,LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GZ55,LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HA55,LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HB55,LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HC55,LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HD55,LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HE55,LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HF55,LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HG55,LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HH55,LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HI55,LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HJ55,LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HK55,LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HL55,LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HM55,LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HN55,LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HO55,LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HP55,LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HQ55,LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HR55,LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HS55,LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HT55,LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HU55,LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HV55,LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HW55,LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HX55,LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HY55,LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HZ55,LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IA55,LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IB55,LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IC55,LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,ID55,LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IE55,LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IF55,LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IG55,LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IH55,LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,II55,LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IJ55,LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IK55,LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IL55,LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IM55,LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IN55,LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IO55,LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IP55,LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IQ55,LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IR55,LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IS55,LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IT55,LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IU55,LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IV55,LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IW55,LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IX55,LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IY55,LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IZ55,LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JA55,LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JB55,LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JC55,LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JD55,LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JE55,LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JF55,LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JG55,LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JH55,LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JI55,LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JJ55,LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JK55,LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JL55,LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JM55,LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JN55,LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JO55,LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JP55,LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JQ55,LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JR55,LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JS55,LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JT55,LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JU55,LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JV55,LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JW55,LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JX55,LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JY55,LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JZ55,LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KA55,LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KB55,LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KC55,LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KD55,LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KE55,LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KF55,LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KG55,LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KH55,LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KI55,LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KJ55,LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KK55,LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KL55,LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KM55,LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KN55,LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KO55,LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KP55,LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KQ55,LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KR55,LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KS55,LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KT55,LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KU55,LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KV55,LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KW55,LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KX55,LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KY55,LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KZ55,LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LA55,LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LB55,LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LC55,LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LD55,LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LE55,LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LF55,LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LG55,LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LH55,LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LI55,LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LJ55,LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LK55,LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LL55,LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LM55,LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LN55,LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LO55,LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LP55,LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LQ55,LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LR55,LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LS55,LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LT55,LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LU55,LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LV55,LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LW55,LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LX55,LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LY55,LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LZ55,LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MA55,LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MB55,LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MC55,LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MD55,LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ME55,LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MF55,LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MG55,LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MH55,LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MI55,LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MJ55,LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MK55,LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ML55,LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MM55,LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MN55,LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MO55,LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MP55,LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MQ55,LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MR55,LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MS55,LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MT55,LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MU55,LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MV55,LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MW55,LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MX55,LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MY55,LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MZ55,LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NA55,LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NB55,LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NC55,LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ND55,LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NE55,LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NF55,LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NG55,LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NH55,LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NI55,LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NJ55,LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NK55,LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NL55,LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NM55,LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NN55,LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NO55,LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NP55,LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NQ55,LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NR55,LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NS55,LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NT55,LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NU55,LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NV55,LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NW55,LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NX55,LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NY55,LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NZ55,LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OA55,LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OB55,LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OC55,LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OD55,LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OE55,LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OF55,LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OG55,LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OH55,LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OI55,LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OJ55,LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OK55,LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OL55,LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OM55,LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ON55,LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OO55,LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OP55,LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OQ55,LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OR55,LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OS55,LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944}]
[]
[null,"Cost in EURO",null,null,null,null,{"$f":"F26","v":800},null,null,null,{"$f":"$G$57*K51","v":800.66363049147697},{"$f":"$G$57*L51","v":801.32781148974027},801.99254345145675,802.65782683367115,803.32366209380803,803.99004968967097,804.65699007944363,805.3244837216896,805.99253107535299,806.66113259975828,807.3302887546115,807.99999999999943,808.67026679639127,809.34108960463732,810.01246888597075,810.68440510200742,811.35689871474563,812.02995018656713,812.70355998023763,813.37772855890603,814.05245638610597,814.72774392575536,815.40359164215704,816.0799999999989,816.75696946435448,817.43450050068293,818.11259357482982,818.7912491530268,819.47046770189229,820.15024968843204,820.83059558003913,821.5115058444942,822.19298094996611,822.875021365012,823.55762755857768,824.24079999999799,824.92453915899716,825.60884550568903,826.29371951057726,826.97916164455614,827.66517237891026,828.35175218531538,829.03890153583859,829.72662090293829,830.41491075946487,831.10377157866105,831.79320383416234,832.48320799999703,833.17378455058611,833.86493396074479,834.55665670568192,835.24895326100057,835.94182410269832,836.63526970716759,837.32929055119598,838.02388711196659,838.7190598670586,839.41480929444697,840.11113587250316,840.80804007999609,841.50552239609112,842.2035833003514,842.90222327273807,843.60144279360986,844.30124234372454,{"$f":"$G$57*BX51","v":845.00162240423845},845.70258345670709,846.40412598308558,847.10625046572829,847.80895738739059,848.51224723122755,849.21612048079533,849.9205776200514,850.62561913335435,851.33124550546472,852.0374572215452,852.74425476716101,853.45163862828008,854.15960929127357,854.86816724291566,855.57731297038481,856.28704696126351,856.99736970353888,857.7082816856024,858.41978339625098,859.13187532468692,859.84455796051839,860.55783179375976,861.27169731483184,861.98615501456197,862.70120538418519,863.41684891534385,864.13308610008778,864.84991743087539,865.56734340057346,866.28536450245758,867.00398123021273,867.72319407793304,868.44300354012296,869.16341011169675,869.88441428797944,870.60601656470703,871.3282174380264,872.05101740449663,872.77441696108792,873.49841660518348,874.2230168345784,874.94821814748138,875.67402104251414,876.40042601871164,877.12743357552336,877.85504421281291,878.58325843085845,879.31207673035328,880.04149961240591,880.77152757854083,881.50216113069814,882.23340077123464,882.96524700292366,883.69770032895565,884.43076125293862,885.16443027889818,885.89870791127794,886.63359465494034,887.36909101516642,888.10519749765626,888.84191460852958,889.5792428543258,890.31718274200455,{"$f":"$G$57*EJ51","v":891.05573477894632},891.79489947295224,892.53467733224454,893.27506886546735,894.01607458168644,894.75769499039006,895.49993060148904,896.24278192531733,896.98624947263215,897.73033375461409,898.47503528286836,899.22035456942399,899.96629212673531,900.71284846768117,901.46002410556639,902.20781955412144,902.95623532750278,903.70527194029341,904.45492990750347,905.20520974457008,905.95611196735797,906.70763709215976,907.45978563569645,908.21255811511764,908.965955048002,909.71997695235734,910.47462434662145,911.22989774966197,911.98579768077707,912.74232465969567,913.49947920657769,914.25726184201505,915.01567308703079,915.7747134630805,916.5343834920526,917.29468369626807,918.05561459848116,918.81717672188006,919.57937059008691,920.34219672715767,921.10565565758384,921.86974790629165,922.63447399864253,923.39983446043414,924.16582981790009,924.93246059771047,925.69972732697215,926.46763053322979,927.23617074446508,928.00534848909797,928.77516429598666,929.54561869442841,930.316712214159,931.08844538535379,931.86081873862815,932.63383280503774,933.4074881160783,934.18178520368667,934.95672460024105,935.73230683856104,936.50853245190876,937.28540197398797,938.06291593894548,938.84107488137158,{"$f":"$G$57*GV51","v":939.61987933629928},940.39932983920608,941.17942692601332,941.96017113308676,942.74156299723779,943.52360305572222,944.30629184624217,945.08962990694556,945.87361777642673,946.6582559937267,947.44354509833397,948.22948563018429,949.01607812966142,949.80332313759743,950.59122119527262,951.37977284441695,952.1689786272093,952.95883908627866,953.74935476470364,954.54052620601408,955.33235395419001,956.12483855366315,956.91798054931633,957.71178048648517,958.50623891095699,959.30135636897217,960.09713340722419,960.89357057285997,961.69066841348035,962.48842747714036,963.28684831234966,964.08593146807323,964.8856774937309,965.68608693919873,966.48716035480857,967.28889829134914,968.09130130006565,968.89436993266111,969.69810474129565,970.5025062785877,971.30757509761429,972.11331175191094,972.91971679547237,973.72679078275291,974.53453426866724,975.34294780858966,976.15203195835568,976.96178727426161,977.77221431306532,978.58331363198658,979.39508578870743,980.20753134137237,981.0206508485893,981.83444486942881,982.64891396342603,983.46405869057958,984.27987961135295,985.09637728667451,985.91355227793804,986.73140514700299,987.54993645619481,988.36914676830543,989.18903664659354,990.0096066547851,{"$f":"$G$57*JH51","v":990.83085735707414},991.65278931812202,992.47540310305919,993.29869927748416,994.12267840746529,994.94734105954024,995.77268780071654,996.59871919847217,997.42543582075575,998.25283823598738,999.08092701305827,999.909702721332,1000.7391659306439,1001.5693172113023,1002.4001571340888,1003.2316862702581,1004.063905191539,1004.8968144701346,1005.7304146787226,1006.5647063904559,1007.3996901789624,1008.2353666183463,1009.071736283188,1009.9087997485443,1010.7465575899492,1011.5850103834143,1012.4241587054286,1013.2640031329595,1014.1045442434533,1014.945782614835,1015.7877188255089,1016.6303534543595,1017.4736870807511,1018.3177202845289,1019.1624536460191,1020.007887746029,1020.8540231658482,1021.700860487248,1022.5484002924823,1023.3966431642885,1024.2455896858874,1025.0952404409827,1025.9455960137632,1026.7966569889022,1027.6484239515578,1028.5008974873733,1029.3540781824784,1030.2079666234883,1031.0625633975055,1031.9178690921194,1032.7738842954061,1033.6306095959305,1034.4880455827451,1035.3461928453917,1036.2050519739,1037.0646235587903,1037.9249081910725,1038.7859064622462,1039.6476189643022,1040.5100462897224,1041.3731890314798,1042.2370477830395,1043.1016231383592,1043.966915691889,{"$f":"$G$57*LT51","v":1044.8329260385717},1045.6996547738445,1046.567102493638,1047.4352697943773,1048.3041572729824,1049.1737655268678,1050.0440951539445,1050.9151467526187,1051.7869209217938,1052.6594182608692,1053.5326393697421,1054.4065848488071,1055.2812552989567,1056.1566513215823,1057.0327735185738,1057.9096224923203,1058.7871988457114,1059.6655031821356,1060.5445361054831,1061.424298220144,1062.3047901310108,1063.1860124434772,1064.0679657634387,1064.9506506972943,1065.8340678519455,1066.7182178347973,1067.6031012537587,1068.4887187172428,1069.3750708341677,1070.2621582139561,1071.1499814665372,1072.038541202345,1072.9278380323203,1073.8178725679111,1074.7086454210723,1075.6001572042665,1076.4924085304642,1077.3854000131446,1078.2791322662956,1079.1736059044147,1080.0688215425087,1080.9647797960952,1081.8614812812018,1082.7589266143673,1083.6571164126426,1084.5560512935895,1085.455731875282,1086.3561587763081,1087.2573326157678,1088.1592540132749,1089.0619235889574,1089.9653419634574,1090.8695097579325,1091.7744275940549,1092.6800960940127,1093.5865158805102,1094.493687576768,1095.4016118065242,1096.3102891940339,1097.2197203640701,1098.1299059419246,1099.0408465534067,1099.9525428248462,1100.8649953830914,{"$f":"$G$57*OF51","v":1101.7782048555111},1102.6921718699946,1103.6068970549518,1104.5223810393143,1105.4386244525349,1106.3556279245886,1107.2733920859735,1108.1919175677103,1109.111205001343,1110.0312550189401,1110.9520682530938,1111.8736453369215,1112.7959869040653,1113.7190935886936,1114.6429660255005]
[null,"Cost in EGP",null,null,null,null,null,null,null,null,{"$f":"K57*K55","v":11629.738324922178},{"$f":"L57*L55","v":11639.385636122572},11649.04095013531,11658.704273599027,11668.375613157868,11678.054975461489,11687.742367165065,11697.437794929288,11707.141265420376,11716.852785310077,11726.572361275676,11736.29999999999,12385.67131604211,12395.94570247053,12406.228611894094,12416.520051382955,12426.82002801312,12437.128548866476,12447.445621030785,12457.771251599683,12468.105447672689,12478.448216355222,12488.799564758583,12499.15949999998,13190.739951584837,13201.682173131105,13212.633471667201,13223.593854722836,13234.563329833962,13245.541904542786,13256.529586397774,13267.526382953649,13278.532301771402,13289.547350418297,13300.571536467878,13311.604867499966,14048.138048437835,14059.791514384611,14071.454647325552,14083.127455279802,14094.80994627315,14106.502128338048,14118.204009513611,14129.915597845618,14141.636901386524,14153.367928195466,14165.108686338268,14176.859183887444,14961.267021586276,14973.677962819591,14986.099199401693,14998.530739872969,15010.972592780887,15023.424766680006,15035.887270131978,15048.360111705564,15060.843299976632,15073.336843528159,15085.840750950241,15098.355030840112,15933.749377989367,15946.967030402848,15960.195647362791,15973.435237964699,15986.685811311629,{"$f":"BX57*BX55","v":15999.947376514188},16013.219942690539,16026.503518966412,16039.798114475096,16053.103738357473,16066.420399761993,16079.748107844704,16969.443087558662,16983.519887379021,16997.608364441356,17011.708528432388,17025.820389046869,17039.943955987594,17054.079238965413,17068.226247699215,17082.384991915962,17096.55548135069,17110.737725746505,17124.931734854592,18072.456888249952,18087.448680058631,18102.452908130021,18117.469582780472,18132.498714334895,18147.540313126767,18162.594389498136,18177.660953799637,18192.740016390475,18207.831587638462,18222.935677920006,18238.052297620117,19247.166585986179,19263.132844262425,19279.112347158458,19295.105105661187,19311.111130766647,19327.130433479993,19343.163024815502,19359.208915796597,19375.268117455838,19391.340640834947,19407.426496984786,19423.525696965407,20498.232414075264,20515.236479139465,20532.254649723734,20549.286937529145,20566.333354266459,20583.393911656171,20600.468621428488,20617.557495323359,20634.660545090454,20651.7777824892,20668.909219288784,20686.054867268147,21830.617520990141,21848.726850283518,21866.851201955764,21884.990588468521,21903.145022293764,21921.314515913808,21939.49908182133,21957.698732519366,21975.913480521318,{"$f":"EJ57*EJ55","v":21994.143338350983},22012.38831854254,22030.648433640559,23249.607659854482,23268.894095551925,23288.196530082871,23307.514976718954,23326.849448742836,23346.199959448189,23365.566522139696,23384.949150133107,23404.347856755187,23423.762655343784,23443.193559247789,23462.640581827178,24760.832157745008,24781.372211762784,24801.92930453824,24822.503450205673,24843.094662911109,24863.702956812307,24884.328346078764,24904.970844891741,24925.630467444258,24946.30722794111,24967.001140598877,24987.712219645928,26370.286247998414,26392.161405527346,26414.054709333206,26435.96617446902,26457.895816000313,26479.843649005084,26501.80968857386,26523.793949809682,26545.796447828114,26567.81719775726,26589.856214737782,26611.913513922893,28084.354854118283,28107.651896886593,28130.968265439835,28154.303975809478,28177.659044040302,28201.033486190387,28224.427318331134,28247.840556547282,28271.273216936912,28294.725315611457,28318.196868695708,28341.687892327845,29909.837919635935,29934.649270184193,29959.481202693391,29984.333734237058,30009.206881902886,30034.100662792727,30059.015094022619,30083.950192722819,30108.905976037768,30133.882461126159,30158.87966516089,30183.897605329115,31853.977384412232,{"$f":"GV57*GV55","v":31880.401472746118},31906.847480868419,31933.315426962432,31959.805329226529,31986.317205874209,32012.851075134047,32039.406955249757,32065.984864480186,32092.584821099321,32119.206843396307,32145.850949675474,33924.485914398989,33952.627568474585,33980.792567124838,34008.980929714955,34037.192675626226,34065.427824255996,34093.686395017729,34121.968407340952,34150.273880671361,34178.602834470737,34206.955288217032,34235.331261404339,36129.577498834886,36159.54836042539,36189.544083987908,36219.564690146384,36249.610199541887,36279.680632832598,36309.776010693837,36339.896353818076,36370.041682914962,36400.212018711296,36430.407381951103,36460.627793395586,38478.000036259124,38509.919003853014,38541.864449447094,38573.836395005877,38605.834862512078,38637.859873966692,38669.911451388914,38701.98961681623,38734.094392304403,38766.225799927503,38798.383861777889,38830.568599966267,40979.070038615915,41013.063739103411,41047.085638661098,41081.135760681194,41115.21412857531,41149.320765774472,41183.455695729128,41217.618941909226,41251.81052780414,41286.030476922737,41320.278812793396,41354.555558964021,43642.709591125895,43678.912882145079,43715.146205174024,43751.409585125431,43787.703046932656,{"$f":"JH57*JH55","v":43824.026615549759},43860.380315951479,43896.764173133277,43933.178212111357,43969.622457922662,44006.096935624926,44042.601670296637,46479.485714549039,46518.042219484458,46556.630708510282,46595.25120815853,46633.903744983232,46672.588345560449,46711.30503648828,46750.053844386894,46788.834795898554,46827.647917687595,46866.493236440496,46905.370778865865,49500.652285994671,49541.714963750899,49582.811704563406,49623.942536688788,49665.107488407091,49706.30658802182,49747.539863859958,49788.807344271983,49830.109057631897,49871.445032337229,49912.81529680908,49954.219879492099,49995.658808854569,50037.132113388361,50078.639821608995,50120.181962055634,50161.758563291129,50203.369653902009,50245.015262498535,50286.695417714676,50328.410148208182,50370.15948266058,50411.943449777136,50453.762078286978,50495.615396943074,50537.503434522208,50579.426219825044,50621.383781676144,50663.376148923991,50705.403350440974,50747.465415123472,50789.562371891778,50831.694249690227,50873.861077487127,50916.062884274863,50958.299699069808,51000.571550912464,51042.878468867384,51085.220482023251,51127.597619492859,51170.009910413188,51212.457383945344,51254.940069274657,51297.457995610646,51340.011192187085,{"$f":"LT57*LT55","v":51382.599688261958},51425.223513117562,51467.882696060457,51510.57726642154,51553.30725355602,51596.072686843436,51638.87359568775,51681.710009517279,51724.581957784758,51767.48946996736,51810.432575566716,51853.411304108915,51896.425685144539,51939.475748248704,51982.561523021031,52025.683039085714,52068.840326091537,52112.033413711826,52155.26233164459,52198.527109612405,52241.82777736256,52285.164364667005,52328.536901322346,52371.945417149967,52415.389941995949,52458.870505731153,52502.387138251208,52545.93986947654,52589.528729352416,52633.153747848904,52676.814954960995,52720.512380708504,52764.246055136158,52808.016008313629,52851.822270335528,52895.664871321424,52939.543841415871,52983.459210788431,53027.411009633681,53071.399268171277,53115.424016645906,53159.48528532737,53203.583104510573,53247.717504515531,53291.888515687475,53336.096168396733,53380.340493038835,53424.621520034591,53468.939279829981,53513.29380289626,53557.685119729962,53602.113260852922,53646.578256812303,53691.080138180587,53735.61893555562,53780.194679560649,53824.8074008443,53869.457130080642,53914.143897969174,53958.867735234882,54003.628672628234,54048.42674092517,54093.261970927226,54138.13439346142,{"$f":"OF57*OF55","v":54183.044039380387},54227.990939562347,54272.975124911129,54317.996626356209,54363.055474852707,54408.151701381401,54453.285336948829,54498.456412587206,54543.664959354479,54588.911008334391,54634.194590636456,54679.515737395996,54724.874479774146,54770.270848957924,54815.704876160198]
[]
[null,"Cost Applied",null,null,null,null,{"$f":"INDEX(58:58,MATCH(H5,2:2))","v":11716.852785310077}]
[]
["Capital Expenditures"]
[null,"Interconnection Costs",null,null,null,null,null,null,{"$f":"F25","v":20000},{"$f":"COUNTIF(4:4,TRUE)","v":6},{"$f":"($I$63/$J$63)*K4*K54","v":0},0,0,3404.0449104095205,3421.9559540327555,3439.9612400917144,3458.0612644612829,3476.2565256254884,3494.5475246912265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*BW4*BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*EI4*EI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*GU4*GU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*JG4*JG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*LS4*LS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*OE4*OE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incorporation fees"]
[null,"Other costs"]
[null,null,null,null,null,null,null,null,"EGP"]
[null,"Construction Costs",null,null,null,"EGP",null,{"$f":"'Risk Analysis'!$P$10","v":1},{"$f":"G60*F21","v":6683652.9275924768},{"$f":"COUNTIF(5:5,TRUE)","v":3},{"$f":"$I$67/$J$67*K5*$H$67","v":0},{"$f":"$I$67/$J$67*L5*$H$67","v":0},0,0,0,0,0,0,0,2227884.3091974924,2227884.3091974924,2227884.3091974924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*BX5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*EJ5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*GV5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*JH5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*LT5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*OF5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Pre-COD Costs",null,null,null,null,null,null,null,{"$f":"SUM(K63:K67)","v":0},{"$f":"SUM(L63:L67)","v":0},0,3404.0449104095205,3421.9559540327555,3439.9612400917144,3458.0612644612829,3476.2565256254884,3494.5475246912265,2227884.3091974924,2227884.3091974924,2227884.3091974924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX63:BX67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ63:EJ67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV63:GV67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH63:JH67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT63:LT67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF63:OF67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Revenues"]
[null,"Energy production",null,null,null,null,null,null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,0,0,0,54981.570662178994,60918.973743031027,82933.787020153643,92800.461852335764,102074.59208152565,103163.82073539682,103668.28503342163,97205.606331608971,86008.517293102341,74383.386097789,57631.356081930106,51380.555244593874,54707.917054803373,60615.768564975442,82521.009980173621,92338.576517919792,101566.54765849283,102650.3550167044,103152.3085011369,96721.795765460891,85580.436742859427,74013.166009688182,57344.513994666529,51124.824567526884,54435.62547284695,60314.07249605863,82110.287409076031,91878.990073594352,101061.03186800717,102139.4449133662,102638.90008099735,96240.393215401069,85154.486829944784,73644.788576524472,57059.099574364467,50870.36671008751,54164.689137253321,60013.878025160862,81701.609081383242,91421.691077351541,100558.0321245894,101631.07770560449,102128.04699102641,95761.386696281043,84730.656949776152,73278.244627058069,56775.105715257232,50617.175337213324,53895.101302706717,59715.177678546672,81294.964822511727,90966.668144132462,100057.53590540051,{"$f":"BX46","v":101125.24073695017},101619.73651286568,95284.764282604636,84308.936550552273,72913.525035696162,56492.525346944865,50365.244145372708,53626.855257464056,59417.964019678788,80890.344508518843,90513.909945543855,99559.530749930098,100621.92141392785,101113.95599145848,94810.514108231117,83889.315132990072,72550.620722265652,56211.351434218079,50114.566862407875,53359.944323187876,59122.229649032954,80487.738065850615,90063.405209575882,99064.004259685928,100121.10720574211,100610.69283473467,94338.624366079734,83471.782250063465,72189.522651787192,55931.576976883167,49865.137247378741,53094.361854780022,58827.967203913744,80087.135471091082,89615.142720321717,98570.944097885484,99622.785643965792,100109.93451329725,93869.083307835826,83056.327506743182,71830.22183425026,55653.195009587718,49616.949090407586,52830.101240216281,58535.169358271276,79688.526750712714,89169.111317698189,98080.337989148728,99126.944322229378,99611.668560110411,93401.879243658346,82642.940559737952,71472.709324389303,55376.198601647186,49369.99621252442,52567.155900381738,58243.828822518772,79291.901980828115,88725.299897167948,97592.173719192506,98633.570895912213,99115.882570189075,92937.00054188873,82231.611117237,{"$f":"EJ46","v":71116.976221461024},55100.58085687233,49124.27246551311,52305.519288906915,57953.938343351103,78897.251286942919,88283.697409462999,97106.439134526372,98142.653081835058,98622.56420029013,92474.435628761363,81822.328938653853,70763.013669022781,54826.33491339755,48879.771731758381,52045.184892004901,57665.49070356421,78504.564843709959,87844.292860309666,96623.122142150169,97654.178657954471,98131.701168605097,92014.172988115446,81415.083834371297,70410.812854712116,54553.453943510023,48636.487924093468,51786.14622830908,57378.478721875399,78113.832874684726,87407.075310154818,96142.21070925286,97168.135463058366,97643.281254454356,91556.201161108285,81009.865665487872,70060.36501002741,54281.93115347976,48394.414985648589,51528.396848711855,57092.895252744587,77725.045652081826,86972.033873893539,95663.692862912925,96684.511396463291,97157.292297982916,91100.508745929998,80606.664343565208,69711.661410109431,54011.759783390429,48153.546889700119,51271.930336204015,56808.733186196368,77338.193496532956,86539.157720598101,95187.556689800331,96203.294417713143,96673.722199857672,90647.084397519619,80205.469830377071,69364.693373524278,53742.933106971061,47913.877639520586,51016.740305715037,{"$f":"GV46","v":56525.985447643034},76953.266776845805,86108.436073248376,94713.790335879981,95724.472546279503,96192.55892096617,90195.916827282737,79806.272137659354,69019.452262047169,53475.44443142863,47675.401268229361,50762.82040395408,56244.644997708427,76570.255909764353,85679.858208463484,94242.382006116488,95248.033861263233,95713.790482116863,89746.994802810339,79409.061326861352,68675.929480447347,53209.287097281369,47438.111838644087,50510.164309251813,55964.704832052666,76189.151359730182,85253.413456234775,93773.31996418057,94773.966501097762,95237.404963740919,89300.307147599277,79013.82750889851,68334.116476274197,52944.454478193016,47202.003443132882,50258.765731403073,55686.15798119783,75809.943638645214,84829.091199660324,93306.592532156923,94302.258663253815,94763.390505595438,88855.842740773936,78620.560843906002,67994.00473964421,52680.939980807838,46967.070203467265,50008.618411510201,55408.997510354355,75432.623305635367,84406.880874680443,92842.18809025333,93832.898603945432,94291.735306468152,88413.59051680936,78229.251540993908,67655.585803029171,52418.737044586451,46733.306270675792,49759.716121827252,55133.216519248432,75057.180966815591,83986.771969814799,92380.095076511527,{"$f":"JH46","v":93365.87463783774},93822.427623883676,87973.539465255846,77839.8898580034,67318.851241045384,52157.839141642544,46500.705824898476,49512.052665604977,54858.808141950271,74683.607275055954,83568.754025900693,91920.301986519291,92901.175137755999,93355.455773811089,87535.678630464725,77452.466101264188,66983.792670243827,51898.239776580274,46269.263075241826,49265.621876936457,54585.765546703013,74311.892929748938,83152.816635832554,91462.797373123991,92438.788534396037,92890.80813037316,87099.997111315664,77066.970625353235,66650.401748901495,51639.932486332655,46038.972259634756,49020.417620603701,54314.081935752809,73942.028676577916,82738.949444303027,91007.569846147628,91978.703316036321,92428.473125556746,86666.484060945266,76683.393832854548,66318.670176813699,51382.91084000055,45809.82764468505,48776.433791924814,54043.750545179457,73574.00530728673,82327.14214754499,90554.608072103249,91520.908028251288,91968.439248924915,86235.128686476979,76301.726174120296,65988.58969508743,51127.16843869265,45581.823525536696,0,0,0,0,0,0,0,0,0,{"$f":"LT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FiT price no escalation",null,null,null,null,null,{"$f":"'Risk Analysis'!P11","v":1.2},{"$f":"'General Assumptions'!F17","v":1.08},null,{"$f":"$I$75*$H$75","v":1.296},{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Pct subject to inflation",null,null,null,null,null,null,{"$f":"'General Assumptions'!F18","v":0},null,{"$f":"$I$76","v":0},{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FiT Price subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K76*K75","v":0},{"$f":"L76*L75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX76*BX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ76*EJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV76*GV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH76*JH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT76*LT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF76*OF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fit Price not subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K75-K77","v":1.296},{"$f":"L75-L77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BX75-BX77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EJ75-EJ77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GV75-GV77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JH75-JH77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LT75-LT77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OF75-OF77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Fit Price with inflation",null,null,null,null,null,null,null,null,{"$f":"K77*K54+K78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BW77*BW54+BW78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EI77*EI54+EI78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GU77*GU54+GU78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JG77*JG54+JG78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LS77*LS54+LS78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OE77*OE54+OE78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[]
[null,"Retail Price without inflation",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009}]
[null,"Retail use price",null,null,null,null,null,{"$f":"'General Assumptions'!F21","v":true},null,null,{"$f":"IF($H$82,K81*K54,K81)","v":0.50263084713842388},0.50527553699017924,0.50793414239139167,0.51060673656142808,0.51329339310491329,0.51599418601375713,0.51870918966919244,0.52143847884382322,0.52418212870368397,0.52694021481031006,0.52971281312281837,0.53249999999999964,0.58883203742266321,0.59193029158399468,0.59504484781151501,0.59817579188171255,0.60132321002240541,0.6044871889151161,0.60766781569745854,0.61086517796553841,0.61407936377636518,0.61731046165027759,0.6205585605733811,0.62382374999999901,0.68981673184064929,0.69344633659064903,0.69709503921118909,0.70076294018942564,0.70445014054124722,0.70815674181405774,0.71188284608957186,0.71562855598662756,0.71939397466401123,0.72317920582329964,0.72698435371171544,0.73080952312499836,0.73465481941029087,0.73852034846904058,0.7424062167599158,0.74631253130173758,0.75023939967642761,0.75418693003197079,0.75815523108539351,0.76214441212575768,0.76615458301717121,0.77018585420181329,0.77423833670297604,0.77831214212812216,0.78240738267195886,0.78652417111952733,0.79066262084930938,0.79482284583634966,0.79900496065539461,0.80320908048404793,0.80743532110594307,0.81168379891393105,0.81595463091328646,0.82024793472493029,0.82456382858866872,0.82890243136644937,0.83326386254563534,0.83764824224229573,0.84205569120451362,0.84648633081571156,{"$f":"IF($H$82,BW81*BW54,BW81)","v":0.85094028309799441},0.85541767071551045,0.85991861697782868,0.86444324584333576,0.86899168192264931,0.8735640504820501,0.87816047744693138,0.88278108940526778,0.88742601361110085,0.89209537798804428,0.89678931113280635,0.90150794231873199,0.90625140149936323,0.91101981931201781,0.91581332708138674,0.92063205682315175,0.92547614124762079,0.93034571376338249,0.93524090848098107,0.94016186021660941,0.94510870449582163,0.9500815775572663,0.95508061635643782,0.96010595856944858,0.96515774259682086,0.97023610756729783,0.97534119334167579,0.98047314051665557,0.98563209042871491,0.99081818515800113,0.99603156753224364,1.0012723811306878,1.0065407702880489,1.0118368800984876,1.0171608564196053,1.0225128458764619,1.0278929958656131,1.0333014545591712,1.0387383709088838,1.0442038946502372,1.0496981763065805,1.0552213671932704,1.0607736194218387,1.0663550859041817,1.0719659203567711,1.0776062773048882,1.0832763120868785,1.0889761808584308,1.0947060405968772,1.1004660491055165,1.1062563650179602,1.1120771478025016,1.117928557766507,1.1238107560608319,1.1297239046842571,1.1356681664879524,1.1416437051799602,1.1476506853297048,1.1536892723725245,1.1597596326142277,1.165861933235673,1.1719963422973738,1.1781630287441265,1.1843621624096632,{"$f":"IF($H$82,EI81*EI54,EI81)","v":1.1905939140213291},1.196858455204785,1.2031559584887328,1.2094865973096682,1.2158505460166567,1.2222479798761345,1.2286790750767376,1.2351440087341514,1.2416429588959907,1.2481761045467021,1.2547436256124935,1.26134570296629,1.2679825184327145,1.2746542547930948,1.2813610957904991,1.2881032261347953,1.294880831507738,1.301694098568082,1.3085432149567242,1.31542836930187,1.3223497512242288,1.3293075513422363,1.3363019612773044,1.3433331736590974,1.3504013821308394,1.3575067813546446,1.3646495670168803,1.3718299358335559,1.3790480855557397,1.386304214975006,1.3935985239289097,1.40093121330649,1.408302485053802,1.4157125421794801,1.4231615887603273,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,{"$f":"IF($H$82,GU81*GU54,GU81)","v":1.6658206178040182},1.6745856566149724,1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,{"$f":"IF($H$82,JG81*JG54,JG81)","v":2.3307345166315443},2.342998129098556,2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,{"$f":"IF($H$82,LS81*LS54,LS81)","v":3.2610494365106888},3.2782080816672945,3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,{"$f":"IF($H$82,OE81*OE54,OE81)","v":4.5627004497860737},4.5867079846296841,4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[null,"Pct reatil price above Fit Price",null,null,null,null,null,null,null,null,{"$f":"K82/K79-1","v":-0.6121675562203519},{"$f":"L82/L79-1","v":-0.61012690047054075},-0.60807550741404959,-0.60601332055445367,-0.60394028309806069,-0.60185633795234783,-0.59976142772438856,-0.59765549471927226,-0.59553848093851547,-0.5934103280784645,-0.59127097752868951,-0.58912037037037068,-0.54565429211214256,-0.5432636639012387,-0.5408604569355594,-0.53844460502954283,-0.53601604164937855,-0.5335746999111759,-0.53112051257912152,-0.5286534120636277,-0.52617333041947134,-0.52368019934392163,-0.52117395017486023,-0.51865451388888961,-0.46773400320937553,-0.46493338226030168,-0.46211802530000845,-0.45928785479210987,-0.45644279279224753,-0.45358276094594308,-0.4507076804864415,-0.44781747223254054,-0.44491205658641109,-0.44199135353140462,-0.43905528262984916,-0.43610376302083464,-0.43313671341798543,-0.4301540521072218,-0.42715569694450939,-0.42414156535359759,-0.42111157432374413,-0.41806564040742999,-0.41500367971806063,-0.41192560792765609,-0.40883134026452839,-0.40572079151094653,-0.40259387600079011,-0.3994505076171897,-0.39629059979015524,-0.39311406549419192,-0.38992081724590333,-0.38671076710158203,-0.38348382665478808,-0.38023990703391364,-0.37697891889973534,-0.37370077244295441,-0.37040537738172341,-0.36709264295915878,-0.36376247794084204,-0.36041479061230763,-0.35704948877651599,-0.35366647975131504,-0.3502656703668876,-0.34684696696318551,-0.34341027538735003,{"$f":"BX82/BX79-1","v":-0.33995550099111849},-0.33648254862821858,-0.33299132265174713,-0.3294817269115361,-0.32595366475150456,-0.32240703900699741,-0.31884175200210818,-0.31525770554699006,-0.31165480093515108,-0.30803293894073591,-0.30439201981579322,-0.30073194328752839,-0.29705260855554183,-0.29335391428905344,-0.28963575862411128,-0.28589803916078649,-0.28214065296035307,-0.27836349654245285,-0.27456646588224587,-0.27074945640754511,-0.26691236299593657,-0.26305507997188438,-0.25917750110382054,-0.25527951960121853,-0.25136102811165295,-0.2474219187178428,-0.24346208293467941,-0.23948141170623849,-0.23547979540277697,-0.23145712381771322,-0.22741328616459278,-0.22334817107403637,-0.21926166659067314,-0.21515366017005766,-0.21102403867556963,-0.2068726883752986,-0.20269949493891115,-0.19850434343450329,-0.19428711832543422,-0.19004770346714472,-0.18578598210395803,-0.1815018368658653,-0.17719514976529194,-0.1728658021938495,-0.16851367491906777,-0.16413864808111234,-0.15974060118948241,-0.15531941311969355,-0.150874962109941,-0.14640712575774673,-0.1419157810165883,-0.13740080419251,-0.13286207094071611,-0.12829945626214734,-0.12371283450003678,-0.11910207933645056,-0.114467063788808,-0.10980766020638544,-0.10512374026679971,-0.10041517497247454,-9.5681834647088126E-2,-9.0923588932001254E-2,-8.6140306782667375E-2,-8.1331856465023833E-2,{"$f":"EJ82/EJ79-1","v":-7.6498105551863538E-2},-7.1638920919187665E-2,-6.6754168742539921E-2,-6.184371449332049E-2,-5.6907422935081442E-2,-5.1945158119801271E-2,-4.6956783384142442E-2,-4.194216134568618E-2,-3.6901153899149608E-2,-3.1833622212582235E-2,-2.6739426723541682E-2,-2.1618427135251195E-2,-1.6470482412735521E-2,-1.12954507789359E-2,-6.0931897108060795E-3,-8.6355593538733899E-4,4.3935945741373494E-3,9.6784066024107052E-3,1.4991025695887394E-2,2.0331598166843268E-2,2.5700271097404581E-2,3.1097192343598978E-2,3.65225105394269E-2,4.1976375100956309E-2,4.7458936230435622E-2,5.29703449204324E-2,5.8510752957990686E-2,6.4080312928811445E-2,6.9679178221455196E-2,7.5307503031566192E-2,8.0965442366118801E-2,8.6653152047686754E-2,9.2370788718734609E-2,9.8118509845931401E-2,0.10389647372448829,0.10970483948251708,0.11554376708541225,0.12141341734025879,0.1273139519002584,0.13324553326918265,0.13920832480584844,0.14520249072861668,0.15122819611991511,0.15728560693078486,0.16337488998545102,0.16949621298591566,0.175649744516579,0.18183565404887947,0.18805411194596289,0.19430528946737424,0.20058935877377393,0.2069064929316784,0.21325686591822746,0.21964065262597532,0.22605802886770832,0.2325091713812848,0.23899425783450412,0.24551346682999919,0.25206697791015542,0.25865497156205541,0.26527762922244946,0.27193513328275265,0.27862766709406817,0.28535541497223615,{"$f":"GV82/GV79-1","v":0.29211856220291077},0.29891729504666231,0.30575180074410802,0.31262226752106681,0.31952888459374518,0.32647184217394765,0.33345133147431394,0.34046754471358742,0.3475206751219071,0.35461091694613001,0.36173846545518096,0.36890351694542978,0.37610626874609832,0.38334691922469388,0.39062566779247354,0.39794271490993482,0.40529826209233755,0.41269251191525269,0.42012566802014306,0.42759793511996924,0.43510951900482975,0.44266062654762739,0.45025146570976626,0.45788224554688139,0.46555317621459347,0.47326446897429797,0.48101633619898321,0.4888089913790794,0.496642649128338,0.50451752518974291,0.51243383644145113,0.52039180090276593,0.52839163774014231,0.53643356727322145,0.54451781098089969,0.5526445915074274,0.56081413266854052,0.56902665945762565,0.5772823980519155,0.58558157581871795,0.59392442132167855,0.60231116432707488,0.61074203581014364,0.61921726796144405,0.62773709419325008,0.63630174914597926,0.64491146869465665,0.65356648995540856,0.66226705129199415,0.67101339232236956,0.67980575392528841,0.68864437824693314,0.69752950870758612,0.70646139000833275,0.71544026813780159,0.72446639037893612,0.73354000531580921,0.74266136284046613,0.75183071415980751,0.7610483118025082,0.7703144096259722,0.77962926282332212,0.7889931279304303,0.79840626283298155,{"$f":"JH82/JH79-1","v":0.80786892677357702},0.81738138035887253,0.82694388556675658,0.836556705753565,0.84622010566133521,0.85593435142509455,0.86569971058019313,0.87551645206966922,0.88538484625165803,0.89530516490683576,0.9052776812459058,0.91530266991712317,0.92538040701385715,0.93551117008219675,0.94569523812859324,0.95593289162754447,0.96622441252931957,0.97657008426772363,0.98697019176790346,0.99742502145419554,1.0079348612580139,1.0185000006257781,1.0291207305268881,1.0397973434617347,1.0505301334697568,1.0613193961375385,1.0721654286069504,1.0830685295833336,1.0940289993437236,1.1050471397451238,1.1161232542328157,1.1272576478487171,1.1384506272397834,1.1497025006664523,1.1610135780111346,1.1723841707867457,1.1838145921452892,1.1953051568864761,1.2068561814664003,1.218467984006248,1.2301408843010639,1.2418752038285548,1.2536712657579465,1.2655293949588815,1.2774499180103667,1.2894331632097691,1.3014794605818554,1.3135891418878818,1.3257625406347304,1.3379999920840953,1.3503018332617143,1.3626684029666518,1.3751000417806307,1.3875970920774088,1.4001598980322107,1.4127888056312061,1.4254841626810384,1.4382463188184023,1.4510756255196737,1.4639724361105912,1.4769371057759857,1.4899699915695588,1.5030714524237232,1.5162418491594822,{"$f":"LT82/LT79-1","v":1.529481544496369},1.5427909030624378,1.5561702914043019,1.5696200779972322,1.5831406332553031,1.5967323295415952,1.6103955411784501,1.6241306444577774,1.6379380176514218,1.6518180410215773,1.665771096831262,1.6797975693548448,1.6938978448886299,1.7080723117614927,1.7223213603455778,1.7366453830670485,1.751044774416894,1.7655199309617955,1.7800712513550456,1.7946991363475293,1.8094039887987607,1.8241862136879763,1.8390462181252909,1.8539844113629069,1.8690012048063882,1.884097012025987,1.8992722487680376,1.9145273329664043,1.9298626847539899,1.9452787264743092,1.9607758826931208,1.9763545802101161,1.9920152480706772,2.0077583175776916,2.0235842223034313,2.0394933981014929,2.0554862831187997,2.0715633178076733,2.0877249449379573,2.1039716096092174,2.1203037592629959,2.1367218436951365,2.1532263150681703,2.1698176279237713,2.1864962391952685,2.2032626082202391,2.2201171967531517,2.2370604689780866,2.2540928915215188,2.2712149334651688,2.2884270663589215,2.3057297642338135,2.3231235036150877,2.3406087635353172,2.3581860255475986,2.3758557737388126,2.3936184947429573,2.4114746777545513,2.4294248145421031,2.4474693994616592,2.465608929470414,2.483843904140401,2.5021748256722476,2.5206021989090073,{"$f":"OF82/OF79-1","v":2.5391265313500648},2.5577483331651099,2.5764681172081887,2.5952863990318313,2.6142036969012463,2.6332205318085928,2.6523374274873364,2.6715549104266634,2.6908735098859879,2.7102937579095241,2.7298161893409403,2.7494413418380894,2.7691697558878152,2.7890019748208372,2.808938544826717]
[null,"Period when retail exceeds Fit",null,null,null,{"$f":"MATCH(0,83:83)","v":155},{"$f":"INDEX(2:2,F84)","v":"2029-01-01"},"switch date",{"$f":"MATCH(I85,83:83)","v":173},{"$f":"INDEX(2:2,I84)","v":"2030-07-01"}]
[null,"Pct before switch",null,null,null,null,null,null,{"$f":"'General Assumptions'!F24","v":0.1},null,{"$f":"$I$85","v":0.1},{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Switch to use retail tariff",null,null,null,null,null,null,{"$f":"'General Assumptions'!F23","v":true},null,{"$f":"IF($I$86,K85<=K83,FALSE)","v":false},{"$f":"IF($I$86,L85<=L83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,BX85<=BX83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,EJ85<=EJ83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,GV85<=GV83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,JH85<=JH83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,LT85<=LT83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,OF85<=OF83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Tariff applied",null,null,null,null,null,null,null,{"$f":"IF(K86,K82,K79)","v":1.296},{"$f":"IF(L86,L82,L79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(BX86,BX82,BX79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(EJ86,EJ82,EJ79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,1.6658206178040182,{"$f":"IF(GV86,GV82,GV79)","v":1.6745856566149724},1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,2.3307345166315443,{"$f":"IF(JH86,JH82,JH79)","v":2.342998129098556},2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,3.2610494365106888,{"$f":"IF(LT86,LT82,LT79)","v":3.2782080816672945},3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,4.5627004497860737,{"$f":"IF(OF86,OF82,OF79)","v":4.5867079846296841},4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[]
[null,null,"Total Revenues",null,null,null,null,null,null,null,{"$f":"K87*K73","v":0},{"$f":"L87*L73","v":0},0,0,0,0,0,0,0,0,0,0,71256.115578183977,78950.989970968207,107482.18797811912,120269.39856062716,132288.67133765726,133700.31167307429,134354.09740331443,125978.46580576523,111467.03841186063,96400.868382734552,74690.237482181416,66589.199596993669,70901.46050302517,78558.036060208178,106947.22893430502,119670.79516722406,131630.2457654067,133034.8601016489,133685.39181747343,125351.44731203731,110912.24601874582,95921.063148555884,74318.490137087821,66257.772639514849,70548.57061280965,78167.037954891988,106414.93248216253,119075.17113537829,130975.09730093728,132372.72060772259,133020.01450497258,124727.54960715979,110360.21493160844,95443.645995175713,73948.593048376351,65927.995256273411,70197.437121880299,77777.98592060848,105885.28536947268,118482.5116362476,130323.20963346786,131713.87670646343,132357.94890037022,124106.75715838023,109810.93140690989,94968.605036667257,73580.537006973376,65599.859237028475,69848.051288307906,77390.870271396489,105358.2744099752,117892.80191479568,129674.56653339906,{"$f":"BX87*BX73","v":131058.31199508742},131699.17852067392,123489.05451025561,109264.38176951575,94495.928446262231,73214.312849640541,65273.356412403031,69500.404413673416,77005.681369503713,104833.88648304042,117306.02728942483,129029.15185190941,130406.0101524505,131043.6869649302,122874.42628426754,108720.55241235513,94025.604456056288,72849.911458746632,64948.478653680606,69154.487842851493,76622.409625146713,104312.1085333424,116722.17315161035,128386.94952055297,129756.95493864178,130391.45791381614,122262.85717843934,108179.42979608226,93557.621356716205,72487.323762040585,64625.217872602851,68810.292963794913,76241.045496272214,103792.92757053404,116141.22496553695,127747.94355085959,129111.13019457967,129742.47512923324,121654.33196695523,107641.00044873917,93091.967497188336,72126.540732425681,64303.566021168233,68467.811207320308,75861.579488319578,103276.33066892368,115563.16826773685,127112.11803393676,128468.51984160928,129096.7224539031,121048.83549978123,107105.25096542039,92628.631284408533,71767.553387734748,63983.515091431647,68127.03404689474,75484.002153984329,102762.30496715324,114987.98866672967,126479.45714007349,127829.10788110223,128454.18381096504,120446.3527022878,106572.16800793915,{"$f":"EJ87*EJ73","v":92167.601183013496},71410.352790506542,63665.05711530499,67787.952998423367,75108.304092983031,102250.83766787803,114415.67184266404,125849.94511834618,127192.87839405824,127814.84320357601,119846.86857487472,106041.73830449539,91708.865715053529,71054.930047763221,63348.184164358863,67450.559620038359,74734.475951819215,101741.91603744811,113846.20354696133,125223.56629622662,126559.81554070899,127178.68471451222,119250.36819259763,105513.9486493452,91252.413459706906,70701.276310788991,63032.888349625136,67114.845511888576,74362.50842355052,101235.52740559141,113279.56960196065,124600.3050791917,125929.90356012365,126545.69250577285,130984.86362172713,116506.56380736735,101289.40294463783,78890.741745389503,70704.186172754882,75679.045932660607,84292.749220716636,115358.14697109637,129761.5563397013,143480.43845350092,145774.51132066821,147258.11068676788,138804.56762289794,123461.92351822794,107336.30888156932,83600.463401956731,74925.176233952341,80197.031613765284,89324.966914621138,122244.94700657696,137508.22975868554,152046.11946153513,154477.14686132819,156049.31606350245,147091.10243928808,130832.51329962301,113744.21083927985,88591.352120610012,79398.156425595502,84984.737854413383,{"$f":"GV87*GV73","v":94657.604456649686},129542.88414831304,145717.37411862626,161123.16558611221,163699.32360756255,165365.35020257471,155872.33754140508,138643.12209398596,120534.66002567267,93880.193376705734,84138.1703807944,90058.266781830389,100308.59669991009,137276.50299165654,154416.59860861162,170742.10496412774,173472.05780301715,175237.54501104102,165177.80618749518,146920.01872613479,127730.49424056715,99484.774726643809,89161.159826948642,95434.681808883717,106296.94919559498,145471.8134269955,163635.16066685127,180935.28824072462,183828.21733921391,185699.10288871691,175038.80475049801,155691.04025120725,135355.91468432907,105423.94563139915,94484.018201343046,101132.06502215756,112642.80211290234,154156.37811683465,173404.06437998649,191736.99737175048,194802.6322976237,196785.20839527607,185488.49797475064,164985.68557690468,143436.56735192181,111717.68085147628,100124.64746755683,107169.57799605548,119367.49797493051,163359.40519519587,183756.16475677027,203183.56092164485,206432.21209102243,208533.14658379598,196562.03051644287,174835.21467491891,151999.6292861251,118387.14762649759,106102.01832377225,113567.52623746225,126493.65343835823,173111.84650110765,194726.27822681217,215313.47624452919,{"$f":"JH87*JH73","v":218756.06959810414},220982.42839873352,208296.64514295856,185272.75371521024,161073.89998001029,125454.77686536608,112436.23400547697,120347.42747770635,134045.23535832111,183446.50167656434,206351.29973602048,228167.53895942177,231815.65270884259,234174.92356007034,220731.80798863451,196333.40647672853,170689.89823607856,132944.33858643018,119148.59789714238,127532.08404150435,142047.64139430734,194398.12847906048,218670.32683255972,241788.98015503128,245654.8837230182,248155.00138054925,233909.34128820032,208054.3724092755,180879.96480782173,140881.02186137368,126261.68518027205,135145.65953628073,150527.78542816881,206003.55967970553,231724.7911606523,256223.61178558017,260320.30707073849,262969.67998959846,247873.56403430979,220475.07174357647,191678.37116891172,149291.51953169898,133799.41875878733,143213.76011978529,159514.18808152681,218301.82694007325,245558.59780446696,271519.9807466559,275861.24585177028,278668.78446582105,262671.44103222917,233637.27807033624,203121.4347758338,158204.11798272526,141787.14971710599,0,0,0,0,0,0,0,0,0,{"$f":"LT87*LT73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF87*OF73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Costs"]
[null,"O&M Contract costs",null,null,null,null,null,{"$f":"'Risk Analysis'!P9","v":1},{"$f":"(F28*F21)/12","v":617.96662786185482},null,{"$f":"$I$92*K6*K55*$H$92","v":0},{"$f":"$I$92*L6*L55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9464.8361034732679,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,9980.2479704940906,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,10523.72682037248,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11096.801053165042,11701.082298634425,11701.082298634425,11701.082298634425,11701.082298634425,11701.082298634425,{"$f":"$I$92*BX6*BX55*$H$92","v":11701.082298634425},11701.082298634425,11701.082298634425,11701.082298634425,11701.082298634425,11701.082298634425,11701.082298634425,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,12338.269948560061,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13010.155935857883,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,13718.629773949153,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,14465.683870550343,15253.419130827837,15253.419130827837,15253.419130827837,15253.419130827837,15253.419130827837,15253.419130827837,15253.419130827837,15253.419130827837,15253.419130827837,{"$f":"$I$92*EJ6*EJ55*$H$92","v":15253.419130827837},15253.419130827837,15253.419130827837,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16084.050865674897,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,16959.915021726501,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,17883.474750632398,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,18857.327336062877,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,19884.211497927681,20967.015094349485,{"$f":"$I$92*GV6*GV55*$H$92","v":20967.015094349485},20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,20967.015094349485,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,22108.783243051683,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,23312.726885000044,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,24582.231814381237,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,25920.868200312882,27332.400627062594,27332.400627062594,27332.400627062594,27332.400627062594,27332.400627062594,{"$f":"$I$92*JH6*JH55*$H$92","v":27332.400627062594},27332.400627062594,27332.400627062594,27332.400627062594,27332.400627062594,27332.400627062594,27332.400627062594,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,28820.798681011547,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,30390.248114135935,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*LT6*LT55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*OF6*OF55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adminstrative costs",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!42:42)*K54/12*K6","v":0},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!42:42)*L54/12*L6","v":0},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!42:42)*M54/12*M6","v":0},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!42:42)*N54/12*N6","v":0},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!42:42)*O54/12*O6","v":0},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!42:42)*P54/12*P6","v":0},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Q54/12*Q6","v":0},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!42:42)*R54/12*R6","v":0},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!42:42)*S54/12*S6","v":0},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!42:42)*T54/12*T6","v":0},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!42:42)*U54/12*U6","v":0},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!42:42)*V54/12*V6","v":0},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!42:42)*W54/12*W6","v":1070.6037044048423},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!42:42)*X54/12*X6","v":1076.2368937890813},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Y54/12*Y6","v":1081.8997232936636},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Z54/12*Z6","v":1087.592348875841},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AA54/12*AA6","v":1093.3149273134643},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AB54/12*AB6","v":1099.0676162093018},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AC54/12*AC6","v":1104.8505739953791},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AD54/12*AD6","v":1110.6639599373425},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AE54/12*AE6","v":1116.5079341388457},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AF54/12*AF6","v":1122.3826575459591},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AG54/12*AG6","v":1128.2882919516021},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AH54/12*AH6","v":1134.2249999999981},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AI54/12*AI6","v":1140.1929451911558},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AJ54/12*AJ6","v":1146.1922918853702},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AK54/12*AK6","v":1152.2232053077503},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AL54/12*AL6","v":1158.2858515527694},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AM54/12*AM6","v":1164.3803975888384},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AN54/12*AN6","v":1170.5070112629053},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AO54/12*AO6","v":1176.6658613050774},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AP54/12*AP6","v":1182.8571173332684},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AQ54/12*AQ6","v":1189.0809498578697},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AR54/12*AR6","v":1195.3375302864454},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AS54/12*AS6","v":1201.6270309284553},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AT54/12*AT6","v":1207.949624999997},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AU54/12*AU6","v":1214.30548662858},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AV54/12*AV6","v":1220.6947908579182},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AW54/12*AW6","v":1227.1177136527531},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AX54/12*AX6","v":1233.5744319036983},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AY54/12*AY6","v":1240.0651234321115},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AZ54/12*AZ6","v":1246.5899669949929},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BA54/12*BA6","v":1253.1491422899064},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BB54/12*BB6","v":1259.7428299599298},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BC54/12*BC6","v":1266.3712115986298},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BD54/12*BD6","v":1273.0344697550631},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BE54/12*BE6","v":1279.7327879388033},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BF54/12*BF6","v":1286.4663506249951},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BG54/12*BG6","v":1293.2353432594359},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BH54/12*BH6","v":1300.0399522636815},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BI54/12*BI6","v":1306.8803650401805},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BJ54/12*BJ6","v":1313.7567699774372},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BK54/12*BK6","v":1320.6693564551974},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BL54/12*BL6","v":1327.6183148496659},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BM54/12*BM6","v":1334.6038365387487},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BN54/12*BN6","v":1341.6261139073238},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BO54/12*BO6","v":1348.6853403525395},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BP54/12*BP6","v":1355.7817102891406},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BQ54/12*BQ6","v":1362.9154191548241},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BR54/12*BR6","v":1370.0866634156184},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BS54/12*BS6","v":1377.2956405712978},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BT54/12*BT6","v":1384.5425491608191},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BU54/12*BU6","v":1391.827588767791},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BV54/12*BV6","v":1399.1509600259694},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BW54/12*BW6","v":1406.512864624784},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BX54/12*BX6","v":1413.913505314893},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BY54/12*BY6","v":1421.3530859137663},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BZ54/12*BZ6","v":1428.8318113112985},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CA54/12*CA6","v":1436.3498874754532},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CB54/12*CB6","v":1443.9075214579336},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CC54/12*CC6","v":1451.5049213998864},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CD54/12*CD6","v":1459.1422965376323},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CE54/12*CE6","v":1466.8198572084311},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CF54/12*CF6","v":1474.5378148562713},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CG54/12*CG6","v":1482.2963820376963},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CH54/12*CH6","v":1490.0957724276559},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CI54/12*CI6","v":1497.9362008253936},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CJ54/12*CJ6","v":1505.8178831603598},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CK54/12*CK6","v":1513.7410364981597},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CL54/12*CL6","v":1521.7058790465317},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CM54/12*CM6","v":1529.7126301613564},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CN54/12*CN6","v":1537.761510352698},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CO54/12*CO6","v":1545.8527412908777},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CP54/12*CP6","v":1553.9865458125771},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CQ54/12*CQ6","v":1562.1631479269779},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CR54/12*CR6","v":1570.3827728219276},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CS54/12*CS6","v":1578.6456468701447},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CT54/12*CT6","v":1586.951997635452},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CU54/12*CU6","v":1595.3020538790424},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CV54/12*CV6","v":1603.6960455657816},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CW54/12*CW6","v":1612.1342038705382},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CX54/12*CX6","v":1620.6167611845542},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CY54/12*CY6","v":1629.1439511218425},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CZ54/12*CZ6","v":1637.7160085256216},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DA54/12*DA6","v":1646.3331694747828},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DB54/12*DB6","v":1654.9956712903929},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DC54/12*DC6","v":1663.7037525422293},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DD54/12*DD6","v":1672.4576530553511},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DE54/12*DE6","v":1681.2576139167024},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DF54/12*DF6","v":1690.1038774817546},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DG54/12*DG6","v":1698.9966873811784},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DH54/12*DH6","v":1707.9362885275557},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DI54/12*DI6","v":1716.9229271221218},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DJ54/12*DJ6","v":1725.9568506615487},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DK54/12*DK6","v":1735.0383079447608},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DL54/12*DL6","v":1744.1675490797854},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DM54/12*DM6","v":1753.3448254906423},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DN54/12*DN6","v":1762.5703899242669},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DO54/12*DO6","v":1771.8444964574726},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DP54/12*DP6","v":1781.167400503947},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DQ54/12*DQ6","v":1790.5393588212864},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DR54/12*DR6","v":1799.9606295180672},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DS54/12*DS6","v":1809.4314720609536},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DT54/12*DT6","v":1818.9521472818451},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DU54/12*DU6","v":1828.5229173850578},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DV54/12*DV6","v":1838.1440459545477},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DW54/12*DW6","v":1847.8157979611685},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DX54/12*DX6","v":1857.5384397699697},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DY54/12*DY6","v":1867.312239147532},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DZ54/12*DZ6","v":1877.1374652693423},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EA54/12*EA6","v":1887.0143887272068},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EB54/12*EB6","v":1896.943281536702},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EC54/12*EC6","v":1906.9244171446683},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ED54/12*ED6","v":1916.9580704367397},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EE54/12*EE6","v":1927.0445177449137},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EF54/12*EF6","v":1937.1840368551632},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EG54/12*EG6","v":1947.3769070150847},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EH54/12*EH6","v":1957.6234089415914},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EI54/12*EI6","v":1967.9238248286429},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EJ54/12*EJ6","v":1978.2784383550161},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EK54/12*EK6","v":1988.6875346921199},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EL54/12*EL6","v":1999.1514005118479},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EM54/12*EM6","v":2009.6703239944734},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EN54/12*EN6","v":2020.2445948365857},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EO54/12*EO6","v":2030.8745042590699},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EP54/12*EP6","v":2041.5603450151259},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EQ54/12*EQ6","v":2052.3024113983315},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ER54/12*ER6","v":2063.100999250747},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ES54/12*ES6","v":2073.9564059710633},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ET54/12*ET6","v":2084.8689305227931},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EU54/12*EU6","v":2095.838873442503},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EV54/12*EV6","v":2106.8665368480902},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EW54/12*EW6","v":2117.9522244471059},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EX54/12*EX6","v":2129.0962415451163},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EY54/12*EY6","v":2140.2988950541121},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EZ54/12*EZ6","v":2151.5604935009619},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FA54/12*FA6","v":2162.8813470359078},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FB54/12*FB6","v":2174.2617674411072},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FC54/12*FC6","v":2185.702068139221},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FD54/12*FD6","v":2197.202564202043},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FE54/12*FE6","v":2208.7635723591802},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FF54/12*FF6","v":2220.3854110067723},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FG54/12*FG6","v":2232.0684002162629},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FH54/12*FH6","v":2243.8128617432139},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FI54/12*FI6","v":2255.6191190361656},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FJ54/12*FJ6","v":2267.4874972455468},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FK54/12*FK6","v":2279.4183232326272},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FL54/12*FL6","v":2291.4119255785222},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FM54/12*FM6","v":2303.4686345932391},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FN54/12*FN6","v":2315.5887823247763},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FO54/12*FO6","v":2327.7727025682675},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FP54/12*FP6","v":2340.0207308751733},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FQ54/12*FQ6","v":2352.3332045625243},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FR54/12*FR6","v":2364.7104627222093},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FS54/12*FS6","v":2377.1528462303172},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FT54/12*FT6","v":2389.6606977565193},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FU54/12*FU6","v":2402.2343617735128},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FV54/12*FV6","v":2414.8741845665036},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FW54/12*FW6","v":2427.5805142427448},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FX54/12*FX6","v":2440.3537007411228},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FY54/12*FY6","v":2453.1940958417968},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FZ54/12*FZ6","v":2466.1020531758841},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GA54/12*GA6","v":2479.0779282352019},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GB54/12*GB6","v":2492.1220783820568},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GC54/12*GC6","v":2505.2348628590853},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GD54/12*GD6","v":2518.4166427991508},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GE54/12*GE6","v":2531.667781235285},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GF54/12*GF6","v":2544.9886431106906},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GG54/12*GG6","v":2558.3795952887886},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GH54/12*GH6","v":2571.8410065633238},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GI54/12*GI6","v":2585.3732476685204},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GJ54/12*GJ6","v":2598.9766912892933},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GK54/12*GK6","v":2612.6517120715107},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GL54/12*GL6","v":2626.3986866323135},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GM54/12*GM6","v":2640.2179935704876},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GN54/12*GN6","v":2654.1100134768881},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GO54/12*GO6","v":2668.0751289449236},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GP54/12*GP6","v":2682.1137245810928},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GQ54/12*GQ6","v":2696.2261870155762},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GR54/12*GR6","v":2710.4129049128828},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GS54/12*GS6","v":2724.6742689825574},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GT54/12*GT6","v":2739.0106719899377},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GU54/12*GU6","v":2753.4225087669715},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GV54/12*GV6","v":2767.9101762230944},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GW54/12*GW6","v":2782.4740733561557},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GX54/12*GX6","v":2797.1146012634113},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GY54/12*GY6","v":2811.8321631525664},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GZ54/12*GZ6","v":2826.6271643528821},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HA54/12*HA6","v":2841.5000123263403},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HB54/12*HB6","v":2856.4511166788602},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HC54/12*HC6","v":2871.4808891715852},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HD54/12*HD6","v":2886.5897437322169},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HE54/12*HE6","v":2901.7780964664203},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HF54/12*HF6","v":2917.0463656692796},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HG54/12*HG6","v":2932.3949718368208},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HH54/12*HH6","v":2947.8243376775918},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HI54/12*HI6","v":2963.3348881243023},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HJ54/12*HJ6","v":2978.9270503455296},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HK54/12*HK6","v":2994.6012537574802},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HL54/12*HL6","v":3010.3579300358165},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HM54/12*HM6","v":3026.1975131275499},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HN54/12*HN6","v":3042.1204392629838},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HO54/12*HO6","v":3058.1271469677358},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HP54/12*HP6","v":3074.2180770748087},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HQ54/12*HQ6","v":3090.393672736735},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HR54/12*HR6","v":3106.6543794377799},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HS54/12*HS6","v":3123.0006450062119},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HT54/12*HT6","v":3139.4329196266331},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HU54/12*HU6","v":3155.9516558523796},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HV54/12*HV6","v":3172.5573086179866},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HW54/12*HW6","v":3189.2503352517138},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HX54/12*HX6","v":3206.0311954881417},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HY54/12*HY6","v":3222.9003514808373},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HZ54/12*HZ6","v":3239.8582678150747},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IA54/12*IA6","v":3256.9054115206359},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IB54/12*IB6","v":3274.0422520846678},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IC54/12*IC6","v":3291.2692614646198},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ID54/12*ID6","v":3308.5869141012331},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IE54/12*IE6","v":3325.9956869316125},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IF54/12*IF6","v":3343.4960594023614},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IG54/12*IG6","v":3361.0885134827818},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IH54/12*IH6","v":3378.7735336781529},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!42:42)*II54/12*II6","v":3396.5516070430713},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IJ54/12*IJ6","v":3414.4232231948681},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IK54/12*IK6","v":3432.3888743270886},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IL54/12*IL6","v":3450.4490552230513},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IM54/12*IM6","v":3468.6042632694734},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IN54/12*IN6","v":3486.8549984701681},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IO54/12*IO6","v":3505.201763459816},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IP54/12*IP6","v":3523.6450635178094},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IQ54/12*IQ6","v":3542.185406582164},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IR54/12*IR6","v":3560.8233032635108},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IS54/12*IS6","v":3579.5592668591585},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IT54/12*IT6","v":3598.3938133672291},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IU54/12*IU6","v":3617.3274615008681},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IV54/12*IV6","v":3636.3607327025311},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IW54/12*IW6","v":3655.4941511583456},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IX54/12*IX6","v":3674.7282438125462},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IY54/12*IY6","v":3694.0635403819851},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IZ54/12*IZ6","v":3713.5005733707253},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JA54/12*JA6","v":3733.0398780847008},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JB54/12*JB6","v":3752.6819926464636},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JC54/12*JC6","v":3772.4274580100009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JD54/12*JD6","v":3792.2768179756354},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JE54/12*JE6","v":3812.230619205},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JF54/12*JF6","v":3832.289411236095},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JG54/12*JG6","v":3852.4537464984201},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JH54/12*JH6","v":3872.7241803281918},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JI54/12*JI6","v":3893.1012709836341},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JJ54/12*JJ6","v":3913.5855796603573},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JK54/12*JK6","v":3934.17767050681},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JL54/12*JL6","v":3954.8781106398183},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JM54/12*JM6","v":3975.6874701602023},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JN54/12*JN6","v":3996.6063221684794},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JO54/12*JO6","v":4017.6352427806464},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JP54/12*JP6","v":4038.7748111440469},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JQ54/12*JQ6","v":4060.0256094533202},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JR54/12*JR6","v":4081.3882229664359},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JS54/12*JS6","v":4102.8632400208126},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JT54/12*JT6","v":4124.4512520495182},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JU54/12*JU6","v":4146.1528535975649},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JV54/12*JV6","v":4167.9686423382745},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JW54/12*JW6","v":4189.8992190897479},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JX54/12*JX6","v":4211.9451878314012},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JY54/12*JY6","v":4234.1071557206105},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JZ54/12*JZ6","v":4256.385733109425},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KA54/12*KA6","v":4278.7815335613841},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KB54/12*KB6","v":4301.2951738684051},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KC54/12*KC6","v":4323.9272740677816},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KD54/12*KD6","v":4346.6784574592502},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KE54/12*KE6","v":4369.5493506221619},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KF54/12*KF6","v":4392.5405834327348},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KG54/12*KG6","v":4415.6527890814041},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KH54/12*KH6","v":4438.8866040902603},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KI54/12*KI6","v":4462.2426683305785},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KJ54/12*KJ6","v":4485.721625040439},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KK54/12*KK6","v":4509.324120842447},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KL54/12*KL6","v":4533.0508057615352},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KM54/12*KM6","v":4556.9023332428706},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KN54/12*KN6","v":4580.879360169849},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KO54/12*KO6","v":4604.9825468821846},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KP54/12*KP6","v":4629.2125571940987},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KQ54/12*KQ6","v":4653.570058412598},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KR54/12*KR6","v":4678.0557213558577},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KS54/12*KS6","v":4702.6702203716914},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KT54/12*KT6","v":4727.4142333561231},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KU54/12*KU6","v":4752.2884417720616},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KV54/12*KV6","v":4777.2935306680638},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KW54/12*KW6","v":4802.4301886972016},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KX54/12*KX6","v":4827.6991081360293},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KY54/12*KY6","v":4853.1009849036518},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KZ54/12*KZ6","v":4878.6365185808836},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LA54/12*LA6","v":4904.3064124295215},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LB54/12*LB6","v":4930.1113734117098},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LC54/12*LC6","v":4956.0521122094124},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LD54/12*LD6","v":4982.1293432439843},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LE54/12*LE6","v":5008.3437846958459},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LF54/12*LF6","v":5034.6961585242661},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LG54/12*LG6","v":5061.1871904872405},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LH54/12*LH6","v":5087.8176101614827},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LI54/12*LI6","v":5114.5881509625142},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LJ54/12*LJ6","v":5141.4995501648673},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LK54/12*LK6","v":0},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LL54/12*LL6","v":0},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LM54/12*LM6","v":0},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LN54/12*LN6","v":0},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LO54/12*LO6","v":0},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LP54/12*LP6","v":0},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LQ54/12*LQ6","v":0},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LR54/12*LR6","v":0},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LS54/12*LS6","v":0},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LT54/12*LT6","v":0},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LU54/12*LU6","v":0},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LV54/12*LV6","v":0},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LW54/12*LW6","v":0},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LX54/12*LX6","v":0},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LY54/12*LY6","v":0},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LZ54/12*LZ6","v":0},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MA54/12*MA6","v":0},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MB54/12*MB6","v":0},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MC54/12*MC6","v":0},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MD54/12*MD6","v":0},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ME54/12*ME6","v":0},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MF54/12*MF6","v":0},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MG54/12*MG6","v":0},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MH54/12*MH6","v":0},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MI54/12*MI6","v":0},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MJ54/12*MJ6","v":0},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MK54/12*MK6","v":0},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ML54/12*ML6","v":0},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MM54/12*MM6","v":0},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MN54/12*MN6","v":0},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MO54/12*MO6","v":0},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MP54/12*MP6","v":0},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MQ54/12*MQ6","v":0},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MR54/12*MR6","v":0},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MS54/12*MS6","v":0},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MT54/12*MT6","v":0},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MU54/12*MU6","v":0},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MV54/12*MV6","v":0},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MW54/12*MW6","v":0},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MX54/12*MX6","v":0},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MY54/12*MY6","v":0},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MZ54/12*MZ6","v":0},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NA54/12*NA6","v":0},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NB54/12*NB6","v":0},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NC54/12*NC6","v":0},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ND54/12*ND6","v":0},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NE54/12*NE6","v":0},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NF54/12*NF6","v":0},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NG54/12*NG6","v":0},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NH54/12*NH6","v":0},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NI54/12*NI6","v":0},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NJ54/12*NJ6","v":0},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NK54/12*NK6","v":0},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NL54/12*NL6","v":0},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NM54/12*NM6","v":0},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NN54/12*NN6","v":0},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NO54/12*NO6","v":0},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NP54/12*NP6","v":0},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NQ54/12*NQ6","v":0},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NR54/12*NR6","v":0},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NS54/12*NS6","v":0},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NT54/12*NT6","v":0},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NU54/12*NU6","v":0},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NV54/12*NV6","v":0},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NW54/12*NW6","v":0},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NX54/12*NX6","v":0},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NY54/12*NY6","v":0},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NZ54/12*NZ6","v":0},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OA54/12*OA6","v":0},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OB54/12*OB6","v":0},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OC54/12*OC6","v":0},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OD54/12*OD6","v":0},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OE54/12*OE6","v":0},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OF54/12*OF6","v":0},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OG54/12*OG6","v":0},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OH54/12*OH6","v":0},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OI54/12*OI6","v":0},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OJ54/12*OJ6","v":0},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OK54/12*OK6","v":0},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OL54/12*OL6","v":0},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OM54/12*OM6","v":0},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ON54/12*ON6","v":0},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OO54/12*OO6","v":0},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OP54/12*OP6","v":0},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OQ54/12*OQ6","v":0},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OR54/12*OR6","v":0},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OS54/12*OS6","v":0},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OT54/12*OT6","v":0}]
[null,"Rental payments to rooftop owners",null,null,null,null,{"$f":"F34","v":0},null,null,null,{"$f":"$G$94*K89","v":0},{"$f":"$G$94*L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*EJ89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*GV89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*JH89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total operating Costs",null,null,null,null,null,null,null,{"$f":"SUM(K92:K94)","v":0},{"$f":"SUM(L92:L94)","v":0},0,0,0,0,0,0,0,0,0,0,10535.439807878111,10541.072997262349,10546.735826766931,10552.42845234911,10558.151030786732,10563.90371968257,10569.686677468648,10575.500063410611,10581.344037612114,10587.218761019227,10593.124395424869,10599.061103473266,11120.440915685247,11126.440262379461,11132.47117580184,11138.53382204686,11144.628368082929,11150.754981756996,11156.913831799167,11163.10508782736,11169.32892035196,11175.585500780537,11181.875001422546,11188.197595494088,11738.03230700106,11744.421611230398,11750.844534025233,11757.301252276178,11763.791943804592,11770.316787367472,11776.875962662387,11783.46965033241,11790.098031971109,11796.761290127542,11803.459608311283,11810.193170997474,12390.036396424477,12396.841005428723,12403.681418205222,12410.557823142479,12417.470409620239,12424.419368014707,12431.40488970379,12438.427167072365,12445.486393517582,12452.582763454182,12459.716472319866,12466.887716580661,13078.377939205722,13085.624847795243,13092.909887402217,13100.233258660393,13107.595163259208,{"$f":"SUM(BX92:BX94)","v":13114.995803949318},13122.435384548191,13129.914109945723,13137.432186109878,13144.989820092358,13152.587220034311,13160.224595172058,13805.089805768492,13812.807763416331,13820.566330597758,13828.365720987716,13836.206149385454,13844.087831720421,13852.010985058219,13859.975827606591,13867.982578721418,13876.031458912759,13884.122689850938,13892.256494372637,14572.319083784862,14580.538708679811,14588.801582728029,14597.107933493335,14605.457989736926,14613.851981423664,14622.290139728422,14630.772697042437,14639.299886979727,14647.871944383505,14656.489105332666,14665.151607148277,15382.333526491382,15391.087427004504,15399.887387865856,15408.733651430908,15417.626461330332,15426.566062476708,15435.552701071274,15444.586624610702,15453.668081893913,15462.797323028939,15471.974599439794,15481.20016387342,16237.528367007815,16246.851271054291,16256.22322937163,16265.644500068411,16275.115342611298,16284.636017832188,16294.206787935402,16303.827916504892,16313.499668511511,16323.222310320312,16332.996109697875,16342.821335819686,17140.433519555045,17150.362412364539,17160.343547972505,17170.377201264575,17180.46364857275,17190.603167682999,17200.79603784292,17211.042539769427,17221.342955656481,{"$f":"SUM(EJ92:EJ94)","v":17231.697569182852},17242.106665519957,17252.570531339683,18093.72118966937,18104.295460511483,18114.925369933968,18125.611210690022,18136.353277073227,18147.151864925643,18158.007271645962,18168.91979619769,18179.8897391174,18190.917402522988,18202.003090122002,18213.147107220015,19100.213916780613,19111.475515227463,19122.796368762411,19134.17678916761,19145.617089865722,19157.117585928543,19168.678594085683,19180.300432733275,19191.983421942765,19203.727883469714,19215.534140762666,19227.402518972049,20162.893073865027,20174.886676210921,20186.943385225637,20199.063532957174,20211.247453200667,20223.495481507573,20235.807955194923,20248.185213354609,20260.627596862716,20273.135448388919,20285.709112405912,20298.348935198901,21284.907850305623,21297.681036803999,21310.521431904675,21323.429389238761,21336.405264298079,21349.449414444935,21362.562198921962,21375.743978862029,21388.995117298164,21402.315979173567,21415.706931351666,21429.168342626203,22469.584745596203,22483.188189216973,22496.863209999192,22510.610184559995,22524.429491498169,22538.321511404571,22552.286626872607,22566.325222508774,22580.437684943259,22594.624402840564,22608.88576691024,22623.222169917619,23720.437603116457,{"$f":"SUM(GV92:GV94)","v":23734.925270572578},23749.48916770564,23764.129695612897,23778.84725750205,23793.642258702366,23808.515106675826,23823.466211028346,23838.495983521068,23853.604838081701,23868.793190815904,23884.061460018766,25041.178214888503,25056.607580729273,25072.118131175986,25087.710293397213,25103.384496809162,25119.141173087501,25134.980756179233,25150.903682314667,25166.910390019417,25183.001320126492,25199.176915788419,25215.437622489462,26435.727530006254,26452.159804626677,26468.678540852423,26485.28419361803,26501.977220251756,26518.758080488187,26535.627236480883,26552.585152815118,26569.632296520678,26586.76913708471,26603.996146464662,26621.313799101277,27908.227501312849,27925.727873783599,27943.320327864018,27961.005348059389,27978.783421424308,27996.655037576107,28014.620688708324,28032.68086960429,28050.836077650711,28069.086812851405,28087.433577841053,28105.876877899045,29463.053606895046,29481.691503576392,29500.427467172041,29519.262013680112,29538.195661813748,29557.228933015413,29576.362351471227,29595.596444125429,29614.931740694868,29634.368773683607,29653.908078397581,29673.550192959345,31104.828085072593,31124.677445038229,31144.631246267592,31164.69003829869,31184.854373561015,{"$f":"SUM(JH92:JH94)","v":31205.124807390785},31225.501898046226,31245.986206722951,31266.578297569406,31287.278737702414,31308.088097222797,31329.006949231072,32838.433923792196,32859.573492155592,32880.824290464865,32902.186903977985,32923.661921032362,32945.249933061066,32966.951534609114,32988.767323349821,33010.697900101295,33032.743868842947,33054.905836732156,33077.184414120973,34669.029647697316,34691.543288004337,34714.175388203716,34736.926571595184,34759.7974647581,34782.788697568671,34805.900903217342,34829.134718226196,34852.490782466513,34875.969739176377,34899.572234978383,34923.298919897468,34947.150447378808,34971.127474305787,34995.230661018119,35019.460671330031,35043.818172548534,35068.303835491795,35092.918334507624,35117.662347492056,35142.536555907995,35167.541644803998,35192.678302833134,35217.947222271963,35243.349099039588,35268.884632716821,35294.554526565458,35320.359487547641,35346.300226345345,35372.377457379916,35398.591898831779,35424.944272660199,35451.435304623177,35478.065724297419,35504.836265098449,35531.747664300805,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT92:LT94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF92:OF94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Working Capital"]
[null,"A/R"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J102","v":0},{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,0,71256.115578183977,78950.989970968207,107482.18797811914,120269.39856062719,132288.67133765729,133700.31167307432,134354.09740331446,125978.46580576524,111467.03841186066,96400.868382734581,74690.237482181445,66589.199596993698,70901.460503025199,78558.036060208207,106947.22893430507,119670.7951672241,131630.24576540675,133034.86010164896,133685.39181747352,125351.4473120374,110912.24601874591,95921.063148555986,74318.490137087923,66257.772639514937,70548.570612809737,78167.037954892061,106414.93248216259,119075.17113537835,130975.09730093736,132372.72060772264,133020.01450497267,124727.54960715989,110360.21493160854,95443.645995175815,73948.593048376453,65927.995256273512,70197.437121880401,77777.985920608568,105885.28536947278,118482.5116362477,130323.20963346798,131713.87670646355,132357.94890037036,124106.75715838038,109810.93140691004,94968.605036667403,73580.537006973522,65599.859237028606,69848.051288308037,77390.87027139662,105358.27440997532,117892.80191479578,{"$f":"BW102","v":129674.56653339916},131058.31199508753,131699.178520674,123489.05451025569,109264.38176951584,94495.928446262318,73214.312849640643,65273.356412403125,69500.404413673532,77005.681369503814,104833.88648304054,117306.02728942495,129029.15185190954,130406.01015245065,131043.68696493036,122874.4262842677,108720.55241235529,94025.604456056448,72849.911458746792,64948.478653680781,69154.487842851653,76622.409625146887,104312.10853334257,116722.17315161051,128386.94952055313,129756.95493864195,130391.4579138163,122262.85717843952,108179.42979608242,93557.62135671638,72487.32376204076,64625.21787260304,68810.292963795087,76241.045496272374,103792.9275705342,116141.2249655371,127747.94355085974,129111.13019457982,129742.47512923337,121654.33196695536,107641.00044873932,93091.967497188467,72126.540732425812,64303.566021168357,68467.811207320454,75861.579488319723,103276.33066892382,115563.168267737,127112.11803393689,128468.51984160942,129096.72245390325,121048.83549978137,107105.25096542052,92628.631284408679,71767.553387734893,63983.515091431793,68127.0340468949,75484.002153984489,102762.30496715341,114987.98866672983,126479.45714007363,127829.10788110238,128454.18381096517,120446.35270228793,{"$f":"EI102","v":106572.16800793928},92167.601183013612,71410.352790506644,63665.057115305084,67787.952998423483,75108.304092983133,102250.83766787812,114415.67184266412,125849.94511834625,127192.87839405831,127814.84320357608,119846.86857487481,106041.73830449548,91708.865715053616,71054.930047763322,63348.184164358972,67450.559620038461,74734.475951819317,101741.91603744822,113846.20354696143,125223.56629622672,126559.81554070908,127178.6847145123,119250.36819259771,105513.94864934527,91252.413459706993,70701.276310789079,63032.888349625224,67114.845511888663,74362.508423550622,101235.52740559151,113279.56960196076,124600.30507919181,125929.90356012374,126545.69250577294,130984.86362172723,116506.56380736743,101289.40294463793,78890.741745389605,70704.186172754999,75679.045932660723,84292.749220716738,115358.14697109647,129761.5563397014,143480.43845350103,145774.51132066833,147258.11068676802,138804.56762289812,123461.92351822808,107336.30888156948,83600.463401956877,74925.176233952501,80197.031613765459,89324.966914621298,122244.94700657712,137508.22975868572,152046.11946153527,154477.14686132834,156049.3160635026,147091.10243928822,130832.51329962313,113744.21083927996,88591.352120610114,79398.156425595604,{"$f":"GU102","v":84984.73785441347},94657.604456649759,129542.88414831311,145717.37411862635,161123.16558611227,163699.3236075626,165365.35020257477,155872.33754140514,138643.12209398605,120534.66002567275,93880.193376705836,84138.170380794516,90058.266781830505,100308.59669991019,137276.50299165663,154416.59860861173,170742.10496412788,173472.05780301729,175237.54501104116,165177.80618749533,146920.01872613496,127730.49424056732,99484.774726643984,89161.159826948831,95434.681808883921,106296.94919559518,145471.81342699571,163635.16066685147,180935.28824072483,183828.21733921414,185699.10288871711,175038.80475049821,155691.04025120745,135355.91468432924,105423.94563139934,94484.018201343235,101132.06502215777,112642.80211290254,154156.37811683485,173404.0643799867,191736.99737175065,194802.63229762384,196785.20839527619,185488.49797475073,164985.68557690474,143436.56735192187,111717.68085147633,100124.64746755686,107169.57799605552,119367.49797493056,163359.40519519593,183756.1647567703,203183.56092164488,206432.21209102246,208533.14658379598,196562.03051644287,174835.21467491888,151999.62928612507,118387.14762649758,106102.01832377225,113567.52623746225,126493.65343835823,173111.84650110768,194726.27822681217,{"$f":"JG102","v":215313.47624452921},218756.06959810416,220982.42839873358,208296.64514295859,185272.7537152103,161073.89998001035,125454.77686536615,112436.23400547706,120347.42747770644,134045.23535832122,183446.50167656445,206351.29973602062,228167.53895942195,231815.6527088428,234174.92356007051,220731.80798863468,196333.40647672868,170689.8982360787,132944.3385864303,119148.59789714249,127532.08404150445,142047.64139430743,194398.12847906057,218670.32683255977,241788.98015503137,245654.88372301825,248155.00138054931,233909.34128820038,208054.37240927553,180879.96480782179,140881.02186137374,126261.68518027209,135145.65953628079,150527.78542816889,206003.55967970562,231724.79116065241,256223.61178558029,260320.30707073864,262969.67998959858,247873.56403430994,220475.07174357658,191678.37116891184,149291.5195316991,133799.41875878748,143213.76011978544,159514.18808152693,218301.82694007337,245558.59780446711,271519.98074665607,275861.24585177045,278668.78446582123,262671.4410322294,233637.2780703365,203121.43477583406,158204.11798272555,141787.14971710625,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,{"$f":"LS102","v":2.6193447411060333E-10},2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,{"$f":"OE102","v":2.6193447411060333E-10},2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10]
[null,null,"Add: Revenues",null,null,null,null,null,null,null,{"$f":"K89","v":0},{"$f":"L89","v":0},0,0,0,0,0,0,0,0,0,0,71256.115578183977,78950.989970968207,107482.18797811912,120269.39856062716,132288.67133765726,133700.31167307429,134354.09740331443,125978.46580576523,111467.03841186063,96400.868382734552,74690.237482181416,66589.199596993669,70901.46050302517,78558.036060208178,106947.22893430502,119670.79516722406,131630.2457654067,133034.8601016489,133685.39181747343,125351.44731203731,110912.24601874582,95921.063148555884,74318.490137087821,66257.772639514849,70548.57061280965,78167.037954891988,106414.93248216253,119075.17113537829,130975.09730093728,132372.72060772259,133020.01450497258,124727.54960715979,110360.21493160844,95443.645995175713,73948.593048376351,65927.995256273411,70197.437121880299,77777.98592060848,105885.28536947268,118482.5116362476,130323.20963346786,131713.87670646343,132357.94890037022,124106.75715838023,109810.93140690989,94968.605036667257,73580.537006973376,65599.859237028475,69848.051288307906,77390.870271396489,105358.2744099752,117892.80191479568,129674.56653339906,{"$f":"BX89","v":131058.31199508742},131699.17852067392,123489.05451025561,109264.38176951575,94495.928446262231,73214.312849640541,65273.356412403031,69500.404413673416,77005.681369503713,104833.88648304042,117306.02728942483,129029.15185190941,130406.0101524505,131043.6869649302,122874.42628426754,108720.55241235513,94025.604456056288,72849.911458746632,64948.478653680606,69154.487842851493,76622.409625146713,104312.1085333424,116722.17315161035,128386.94952055297,129756.95493864178,130391.45791381614,122262.85717843934,108179.42979608226,93557.621356716205,72487.323762040585,64625.217872602851,68810.292963794913,76241.045496272214,103792.92757053404,116141.22496553695,127747.94355085959,129111.13019457967,129742.47512923324,121654.33196695523,107641.00044873917,93091.967497188336,72126.540732425681,64303.566021168233,68467.811207320308,75861.579488319578,103276.33066892368,115563.16826773685,127112.11803393676,128468.51984160928,129096.7224539031,121048.83549978123,107105.25096542039,92628.631284408533,71767.553387734748,63983.515091431647,68127.03404689474,75484.002153984329,102762.30496715324,114987.98866672967,126479.45714007349,127829.10788110223,128454.18381096504,120446.3527022878,106572.16800793915,{"$f":"EJ89","v":92167.601183013496},71410.352790506542,63665.05711530499,67787.952998423367,75108.304092983031,102250.83766787803,114415.67184266404,125849.94511834618,127192.87839405824,127814.84320357601,119846.86857487472,106041.73830449539,91708.865715053529,71054.930047763221,63348.184164358863,67450.559620038359,74734.475951819215,101741.91603744811,113846.20354696133,125223.56629622662,126559.81554070899,127178.68471451222,119250.36819259763,105513.9486493452,91252.413459706906,70701.276310788991,63032.888349625136,67114.845511888576,74362.50842355052,101235.52740559141,113279.56960196065,124600.3050791917,125929.90356012365,126545.69250577285,130984.86362172713,116506.56380736735,101289.40294463783,78890.741745389503,70704.186172754882,75679.045932660607,84292.749220716636,115358.14697109637,129761.5563397013,143480.43845350092,145774.51132066821,147258.11068676788,138804.56762289794,123461.92351822794,107336.30888156932,83600.463401956731,74925.176233952341,80197.031613765284,89324.966914621138,122244.94700657696,137508.22975868554,152046.11946153513,154477.14686132819,156049.31606350245,147091.10243928808,130832.51329962301,113744.21083927985,88591.352120610012,79398.156425595502,84984.737854413383,{"$f":"GV89","v":94657.604456649686},129542.88414831304,145717.37411862626,161123.16558611221,163699.32360756255,165365.35020257471,155872.33754140508,138643.12209398596,120534.66002567267,93880.193376705734,84138.1703807944,90058.266781830389,100308.59669991009,137276.50299165654,154416.59860861162,170742.10496412774,173472.05780301715,175237.54501104102,165177.80618749518,146920.01872613479,127730.49424056715,99484.774726643809,89161.159826948642,95434.681808883717,106296.94919559498,145471.8134269955,163635.16066685127,180935.28824072462,183828.21733921391,185699.10288871691,175038.80475049801,155691.04025120725,135355.91468432907,105423.94563139915,94484.018201343046,101132.06502215756,112642.80211290234,154156.37811683465,173404.06437998649,191736.99737175048,194802.6322976237,196785.20839527607,185488.49797475064,164985.68557690468,143436.56735192181,111717.68085147628,100124.64746755683,107169.57799605548,119367.49797493051,163359.40519519587,183756.16475677027,203183.56092164485,206432.21209102243,208533.14658379598,196562.03051644287,174835.21467491891,151999.6292861251,118387.14762649759,106102.01832377225,113567.52623746225,126493.65343835823,173111.84650110765,194726.27822681217,215313.47624452919,{"$f":"JH89","v":218756.06959810414},220982.42839873352,208296.64514295856,185272.75371521024,161073.89998001029,125454.77686536608,112436.23400547697,120347.42747770635,134045.23535832111,183446.50167656434,206351.29973602048,228167.53895942177,231815.65270884259,234174.92356007034,220731.80798863451,196333.40647672853,170689.89823607856,132944.33858643018,119148.59789714238,127532.08404150435,142047.64139430734,194398.12847906048,218670.32683255972,241788.98015503128,245654.8837230182,248155.00138054925,233909.34128820032,208054.3724092755,180879.96480782173,140881.02186137368,126261.68518027205,135145.65953628073,150527.78542816881,206003.55967970553,231724.7911606523,256223.61178558017,260320.30707073849,262969.67998959846,247873.56403430979,220475.07174357647,191678.37116891172,149291.51953169898,133799.41875878733,143213.76011978529,159514.18808152681,218301.82694007325,245558.59780446696,271519.9807466559,275861.24585177028,278668.78446582105,262671.44103222917,233637.27807033624,203121.4347758338,158204.11798272526,141787.14971710599,0,0,0,0,0,0,0,0,0,{"$f":"LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Collections",null,null,null,{"$f":"'General Assumptions'!F26","v":1},null,null,null,{"$f":"OFFSET(K100,0,-$G101)","v":0},{"$f":"OFFSET(L100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,71256.115578183977,78950.989970968207,107482.18797811912,120269.39856062716,132288.67133765726,133700.31167307429,134354.09740331443,125978.46580576523,111467.03841186063,96400.868382734552,74690.237482181416,66589.199596993669,70901.46050302517,78558.036060208178,106947.22893430502,119670.79516722406,131630.2457654067,133034.8601016489,133685.39181747343,125351.44731203731,110912.24601874582,95921.063148555884,74318.490137087821,66257.772639514849,70548.57061280965,78167.037954891988,106414.93248216253,119075.17113537829,130975.09730093728,132372.72060772259,133020.01450497258,124727.54960715979,110360.21493160844,95443.645995175713,73948.593048376351,65927.995256273411,70197.437121880299,77777.98592060848,105885.28536947268,118482.5116362476,130323.20963346786,131713.87670646343,132357.94890037022,124106.75715838023,109810.93140690989,94968.605036667257,73580.537006973376,65599.859237028475,69848.051288307906,77390.870271396489,105358.2744099752,117892.80191479568,{"$f":"OFFSET(BX100,0,-$G101)","v":129674.56653339906},131058.31199508742,131699.17852067392,123489.05451025561,109264.38176951575,94495.928446262231,73214.312849640541,65273.356412403031,69500.404413673416,77005.681369503713,104833.88648304042,117306.02728942483,129029.15185190941,130406.0101524505,131043.6869649302,122874.42628426754,108720.55241235513,94025.604456056288,72849.911458746632,64948.478653680606,69154.487842851493,76622.409625146713,104312.1085333424,116722.17315161035,128386.94952055297,129756.95493864178,130391.45791381614,122262.85717843934,108179.42979608226,93557.621356716205,72487.323762040585,64625.217872602851,68810.292963794913,76241.045496272214,103792.92757053404,116141.22496553695,127747.94355085959,129111.13019457967,129742.47512923324,121654.33196695523,107641.00044873917,93091.967497188336,72126.540732425681,64303.566021168233,68467.811207320308,75861.579488319578,103276.33066892368,115563.16826773685,127112.11803393676,128468.51984160928,129096.7224539031,121048.83549978123,107105.25096542039,92628.631284408533,71767.553387734748,63983.515091431647,68127.03404689474,75484.002153984329,102762.30496715324,114987.98866672967,126479.45714007349,127829.10788110223,128454.18381096504,120446.3527022878,{"$f":"OFFSET(EJ100,0,-$G101)","v":106572.16800793915},92167.601183013496,71410.352790506542,63665.05711530499,67787.952998423367,75108.304092983031,102250.83766787803,114415.67184266404,125849.94511834618,127192.87839405824,127814.84320357601,119846.86857487472,106041.73830449539,91708.865715053529,71054.930047763221,63348.184164358863,67450.559620038359,74734.475951819215,101741.91603744811,113846.20354696133,125223.56629622662,126559.81554070899,127178.68471451222,119250.36819259763,105513.9486493452,91252.413459706906,70701.276310788991,63032.888349625136,67114.845511888576,74362.50842355052,101235.52740559141,113279.56960196065,124600.3050791917,125929.90356012365,126545.69250577285,130984.86362172713,116506.56380736735,101289.40294463783,78890.741745389503,70704.186172754882,75679.045932660607,84292.749220716636,115358.14697109637,129761.5563397013,143480.43845350092,145774.51132066821,147258.11068676788,138804.56762289794,123461.92351822794,107336.30888156932,83600.463401956731,74925.176233952341,80197.031613765284,89324.966914621138,122244.94700657696,137508.22975868554,152046.11946153513,154477.14686132819,156049.31606350245,147091.10243928808,130832.51329962301,113744.21083927985,88591.352120610012,79398.156425595502,{"$f":"OFFSET(GV100,0,-$G101)","v":84984.737854413383},94657.604456649686,129542.88414831304,145717.37411862626,161123.16558611221,163699.32360756255,165365.35020257471,155872.33754140508,138643.12209398596,120534.66002567267,93880.193376705734,84138.1703807944,90058.266781830389,100308.59669991009,137276.50299165654,154416.59860861162,170742.10496412774,173472.05780301715,175237.54501104102,165177.80618749518,146920.01872613479,127730.49424056715,99484.774726643809,89161.159826948642,95434.681808883717,106296.94919559498,145471.8134269955,163635.16066685127,180935.28824072462,183828.21733921391,185699.10288871691,175038.80475049801,155691.04025120725,135355.91468432907,105423.94563139915,94484.018201343046,101132.06502215756,112642.80211290234,154156.37811683465,173404.06437998649,191736.99737175048,194802.6322976237,196785.20839527607,185488.49797475064,164985.68557690468,143436.56735192181,111717.68085147628,100124.64746755683,107169.57799605548,119367.49797493051,163359.40519519587,183756.16475677027,203183.56092164485,206432.21209102243,208533.14658379598,196562.03051644287,174835.21467491891,151999.6292861251,118387.14762649759,106102.01832377225,113567.52623746225,126493.65343835823,173111.84650110765,194726.27822681217,{"$f":"OFFSET(JH100,0,-$G101)","v":215313.47624452919},218756.06959810414,220982.42839873352,208296.64514295856,185272.75371521024,161073.89998001029,125454.77686536608,112436.23400547697,120347.42747770635,134045.23535832111,183446.50167656434,206351.29973602048,228167.53895942177,231815.65270884259,234174.92356007034,220731.80798863451,196333.40647672853,170689.89823607856,132944.33858643018,119148.59789714238,127532.08404150435,142047.64139430734,194398.12847906048,218670.32683255972,241788.98015503128,245654.8837230182,248155.00138054925,233909.34128820032,208054.3724092755,180879.96480782173,140881.02186137368,126261.68518027205,135145.65953628073,150527.78542816881,206003.55967970553,231724.7911606523,256223.61178558017,260320.30707073849,262969.67998959846,247873.56403430979,220475.07174357647,191678.37116891172,149291.51953169898,133799.41875878733,143213.76011978529,159514.18808152681,218301.82694007325,245558.59780446696,271519.9807466559,275861.24585177028,278668.78446582105,262671.44103222917,233637.27807033624,203121.4347758338,158204.11798272526,141787.14971710599,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LT100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/R Closing balance",null,null,null,null,null,null,null,{"$f":"K99+K100-K101","v":0},{"$f":"L99+L100-L101","v":0},0,0,0,0,0,0,0,0,0,0,71256.115578183977,78950.989970968207,107482.18797811914,120269.39856062719,132288.67133765729,133700.31167307432,134354.09740331446,125978.46580576524,111467.03841186066,96400.868382734581,74690.237482181445,66589.199596993698,70901.460503025199,78558.036060208207,106947.22893430507,119670.7951672241,131630.24576540675,133034.86010164896,133685.39181747352,125351.4473120374,110912.24601874591,95921.063148555986,74318.490137087923,66257.772639514937,70548.570612809737,78167.037954892061,106414.93248216259,119075.17113537835,130975.09730093736,132372.72060772264,133020.01450497267,124727.54960715989,110360.21493160854,95443.645995175815,73948.593048376453,65927.995256273512,70197.437121880401,77777.985920608568,105885.28536947278,118482.5116362477,130323.20963346798,131713.87670646355,132357.94890037036,124106.75715838038,109810.93140691004,94968.605036667403,73580.537006973522,65599.859237028606,69848.051288308037,77390.87027139662,105358.27440997532,117892.80191479578,129674.56653339916,{"$f":"BX99+BX100-BX101","v":131058.31199508753},131699.178520674,123489.05451025569,109264.38176951584,94495.928446262318,73214.312849640643,65273.356412403125,69500.404413673532,77005.681369503814,104833.88648304054,117306.02728942495,129029.15185190954,130406.01015245065,131043.68696493036,122874.4262842677,108720.55241235529,94025.604456056448,72849.911458746792,64948.478653680781,69154.487842851653,76622.409625146887,104312.10853334257,116722.17315161051,128386.94952055313,129756.95493864195,130391.4579138163,122262.85717843952,108179.42979608242,93557.62135671638,72487.32376204076,64625.21787260304,68810.292963795087,76241.045496272374,103792.9275705342,116141.2249655371,127747.94355085974,129111.13019457982,129742.47512923337,121654.33196695536,107641.00044873932,93091.967497188467,72126.540732425812,64303.566021168357,68467.811207320454,75861.579488319723,103276.33066892382,115563.168267737,127112.11803393689,128468.51984160942,129096.72245390325,121048.83549978137,107105.25096542052,92628.631284408679,71767.553387734893,63983.515091431793,68127.0340468949,75484.002153984489,102762.30496715341,114987.98866672983,126479.45714007363,127829.10788110238,128454.18381096517,120446.35270228793,106572.16800793928,{"$f":"EJ99+EJ100-EJ101","v":92167.601183013612},71410.352790506644,63665.057115305084,67787.952998423483,75108.304092983133,102250.83766787812,114415.67184266412,125849.94511834625,127192.87839405831,127814.84320357608,119846.86857487481,106041.73830449548,91708.865715053616,71054.930047763322,63348.184164358972,67450.559620038461,74734.475951819317,101741.91603744822,113846.20354696143,125223.56629622672,126559.81554070908,127178.6847145123,119250.36819259771,105513.94864934527,91252.413459706993,70701.276310789079,63032.888349625224,67114.845511888663,74362.508423550622,101235.52740559151,113279.56960196076,124600.30507919181,125929.90356012374,126545.69250577294,130984.86362172723,116506.56380736743,101289.40294463793,78890.741745389605,70704.186172754999,75679.045932660723,84292.749220716738,115358.14697109647,129761.5563397014,143480.43845350103,145774.51132066833,147258.11068676802,138804.56762289812,123461.92351822808,107336.30888156948,83600.463401956877,74925.176233952501,80197.031613765459,89324.966914621298,122244.94700657712,137508.22975868572,152046.11946153527,154477.14686132834,156049.3160635026,147091.10243928822,130832.51329962313,113744.21083927996,88591.352120610114,79398.156425595604,84984.73785441347,{"$f":"GV99+GV100-GV101","v":94657.604456649759},129542.88414831311,145717.37411862635,161123.16558611227,163699.3236075626,165365.35020257477,155872.33754140514,138643.12209398605,120534.66002567275,93880.193376705836,84138.170380794516,90058.266781830505,100308.59669991019,137276.50299165663,154416.59860861173,170742.10496412788,173472.05780301729,175237.54501104116,165177.80618749533,146920.01872613496,127730.49424056732,99484.774726643984,89161.159826948831,95434.681808883921,106296.94919559518,145471.81342699571,163635.16066685147,180935.28824072483,183828.21733921414,185699.10288871711,175038.80475049821,155691.04025120745,135355.91468432924,105423.94563139934,94484.018201343235,101132.06502215777,112642.80211290254,154156.37811683485,173404.0643799867,191736.99737175065,194802.63229762384,196785.20839527619,185488.49797475073,164985.68557690474,143436.56735192187,111717.68085147633,100124.64746755686,107169.57799605552,119367.49797493056,163359.40519519593,183756.1647567703,203183.56092164488,206432.21209102246,208533.14658379598,196562.03051644287,174835.21467491888,151999.62928612507,118387.14762649758,106102.01832377225,113567.52623746225,126493.65343835823,173111.84650110768,194726.27822681217,215313.47624452921,{"$f":"JH99+JH100-JH101","v":218756.06959810416},220982.42839873358,208296.64514295859,185272.7537152103,161073.89998001035,125454.77686536615,112436.23400547706,120347.42747770644,134045.23535832122,183446.50167656445,206351.29973602062,228167.53895942195,231815.6527088428,234174.92356007051,220731.80798863468,196333.40647672868,170689.8982360787,132944.3385864303,119148.59789714249,127532.08404150445,142047.64139430743,194398.12847906057,218670.32683255977,241788.98015503137,245654.88372301825,248155.00138054931,233909.34128820038,208054.37240927553,180879.96480782179,140881.02186137374,126261.68518027209,135145.65953628079,150527.78542816889,206003.55967970562,231724.79116065241,256223.61178558029,260320.30707073864,262969.67998959858,247873.56403430994,220475.07174357658,191678.37116891184,149291.5195316991,133799.41875878748,143213.76011978544,159514.18808152693,218301.82694007337,245558.59780446711,271519.98074665607,275861.24585177045,278668.78446582123,262671.4410322294,233637.2780703365,203121.43477583406,158204.11798272555,141787.14971710625,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,{"$f":"LT99+LT100-LT101","v":2.6193447411060333E-10},2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,{"$f":"OF99+OF100-OF101","v":2.6193447411060333E-10},2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10]
[]
[]
[null,"A/P"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J109","v":0},{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,0,10535.439807878111,10541.07299726235,10546.735826766933,10552.42845234911,10558.151030786734,10563.90371968257,10569.686677468646,10575.500063410609,10581.344037612114,10587.218761019227,10593.124395424871,10599.061103473266,11120.440915685247,11126.440262379461,11132.47117580184,11138.53382204686,11144.628368082931,11150.754981756996,11156.913831799167,11163.10508782736,11169.32892035196,11175.585500780537,11181.875001422544,11188.197595494084,11738.032307001055,11744.421611230395,11750.844534025229,11757.301252276175,11763.791943804586,11770.316787367467,11776.875962662383,11783.469650332408,11790.098031971107,11796.761290127542,11803.459608311285,11810.193170997476,12390.036396424479,12396.841005428725,12403.681418205226,12410.557823142484,12417.470409620242,12424.419368014709,12431.404889703794,12438.427167072368,12445.486393517585,12452.582763454186,12459.716472319869,12466.887716580663,13078.377939205724,13085.624847795243,13092.909887402217,13100.233258660395,{"$f":"BW109","v":13107.59516325921},13114.995803949318,13122.435384548193,13129.914109945725,13137.43218610988,13144.989820092358,13152.587220034313,13160.224595172058,13805.089805768494,13812.807763416333,13820.566330597761,13828.36572098772,13836.20614938546,13844.087831720428,13852.010985058228,13859.975827606602,13867.982578721429,13876.03145891277,13884.122689850949,13892.25649437265,14572.319083784876,14580.538708679827,14588.801582728043,14597.107933493349,14605.45798973694,14613.851981423679,14622.290139728437,14630.772697042452,14639.299886979741,14647.871944383518,14656.489105332681,14665.151607148289,15382.333526491395,15391.087427004519,15399.887387865869,15408.733651430921,15417.626461330345,15426.566062476722,15435.552701071287,15444.586624610713,15453.668081893922,15462.79732302895,15471.974599439807,15481.200163873431,16237.528367007826,16246.851271054302,16256.223229371639,16265.644500068418,16275.115342611305,16284.636017832196,16294.206787935411,16303.827916504901,16313.499668511522,16323.222310320321,16332.996109697882,16342.821335819694,17140.433519555052,17150.36241236455,17160.343547972519,17170.37720126459,17180.463648572764,17190.603167683013,17200.796037842931,17211.042539769442,{"$f":"EI109","v":17221.342955656495},17231.69756918287,17242.106665519972,17252.570531339701,18093.721189669384,18104.295460511501,18114.925369933986,18125.61121069004,18136.353277073245,18147.151864925661,18158.00727164598,18168.919796197712,18179.889739117425,18190.917402523013,18202.003090122031,18213.147107220044,19100.213916780638,19111.475515227492,19122.79636876244,19134.176789167639,19145.617089865747,19157.117585928565,19168.678594085708,19180.3004327333,19191.983421942787,19203.727883469735,19215.534140762691,19227.402518972074,20162.893073865052,20174.88667621095,20186.943385225666,20199.063532957207,20211.247453200696,20223.495481507598,20235.807955194952,20248.185213354638,20260.627596862741,20273.135448388944,20285.709112405933,20298.348935198923,21284.907850305648,21297.681036804024,21310.521431904697,21323.429389238783,21336.405264298101,21349.44941444496,21362.562198921987,21375.743978862058,21388.995117298193,21402.3159791736,21415.706931351699,21429.168342626235,22469.584745596236,22483.188189217009,22496.863209999228,22510.610184560031,22524.429491498206,22538.321511404607,22552.286626872639,22566.325222508807,22580.437684943292,22594.624402840593,22608.885766910273,22623.222169917648,{"$f":"GU109","v":23720.437603116483},23734.925270572603,23749.489167705662,23764.129695612919,23778.847257502068,23793.642258702384,23808.515106675844,23823.466211028368,23838.49598352109,23853.604838081723,23868.79319081593,23884.061460018787,25041.178214888529,25056.607580729302,25072.118131176016,25087.710293397242,25103.384496809194,25119.141173087537,25134.980756179266,25150.903682314696,25166.910390019446,25183.001320126525,25199.176915788452,25215.437622489495,26435.727530006287,26452.15980462671,26468.678540852456,26485.284193618063,26501.977220251789,26518.758080488224,26535.627236480919,26552.585152815154,26569.632296520715,26586.769137084746,26603.996146464699,26621.313799101314,27908.227501312882,27925.727873783635,27943.320327864054,27961.005348059425,27978.783421424345,27996.65503757614,28014.620688708361,28032.68086960433,28050.836077650751,28069.086812851448,28087.433577841097,28105.876877899085,29463.053606895086,29481.691503576432,29500.427467172081,29519.262013680149,29538.195661813785,29557.228933015445,29576.362351471256,29595.596444125458,29614.931740694901,29634.368773683644,29653.908078397617,29673.550192959381,31104.82808507263,31124.677445038265,31144.631246267629,31164.69003829873,{"$f":"JG109","v":31184.854373561055},31205.124807390821,31225.501898046263,31245.986206722991,31266.578297569449,31287.278737702462,31308.088097222841,31329.006949231116,32838.43392379224,32859.573492155629,32880.824290464901,32902.186903978029,32923.661921032399,32945.249933061095,32966.951534609143,32988.767323349857,33010.697900101324,33032.743868842968,33054.905836732178,33077.184414121002,34669.029647697345,34691.543288004366,34714.175388203745,34736.926571595206,34759.797464758121,34782.7886975687,34805.900903217378,34829.134718226233,34852.490782466557,34875.96973917642,34899.572234978419,34923.298919897505,34947.150447378837,34971.127474305817,34995.230661018155,35019.460671330067,35043.818172548563,35068.303835491824,35092.918334507645,35117.662347492085,35142.536555908016,35167.54164480402,35192.678302833148,35217.947222271971,35243.349099039595,35268.884632716836,35294.554526565473,35320.359487547648,35346.300226345353,35372.377457379924,35398.591898831786,35424.944272660206,35451.435304623184,35478.065724297434,35504.836265098456,35531.747664300812,0,0,0,0,0,0,0,0,{"$f":"LS109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Operating expenses",null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,0,0,10535.439807878111,10541.072997262349,10546.735826766931,10552.42845234911,10558.151030786732,10563.90371968257,10569.686677468648,10575.500063410611,10581.344037612114,10587.218761019227,10593.124395424869,10599.061103473266,11120.440915685247,11126.440262379461,11132.47117580184,11138.53382204686,11144.628368082929,11150.754981756996,11156.913831799167,11163.10508782736,11169.32892035196,11175.585500780537,11181.875001422546,11188.197595494088,11738.03230700106,11744.421611230398,11750.844534025233,11757.301252276178,11763.791943804592,11770.316787367472,11776.875962662387,11783.46965033241,11790.098031971109,11796.761290127542,11803.459608311283,11810.193170997474,12390.036396424477,12396.841005428723,12403.681418205222,12410.557823142479,12417.470409620239,12424.419368014707,12431.40488970379,12438.427167072365,12445.486393517582,12452.582763454182,12459.716472319866,12466.887716580661,13078.377939205722,13085.624847795243,13092.909887402217,13100.233258660393,{"$f":"BW95","v":13107.595163259208},13114.995803949318,13122.435384548191,13129.914109945723,13137.432186109878,13144.989820092358,13152.587220034311,13160.224595172058,13805.089805768492,13812.807763416331,13820.566330597758,13828.365720987716,13836.206149385454,13844.087831720421,13852.010985058219,13859.975827606591,13867.982578721418,13876.031458912759,13884.122689850938,13892.256494372637,14572.319083784862,14580.538708679811,14588.801582728029,14597.107933493335,14605.457989736926,14613.851981423664,14622.290139728422,14630.772697042437,14639.299886979727,14647.871944383505,14656.489105332666,14665.151607148277,15382.333526491382,15391.087427004504,15399.887387865856,15408.733651430908,15417.626461330332,15426.566062476708,15435.552701071274,15444.586624610702,15453.668081893913,15462.797323028939,15471.974599439794,15481.20016387342,16237.528367007815,16246.851271054291,16256.22322937163,16265.644500068411,16275.115342611298,16284.636017832188,16294.206787935402,16303.827916504892,16313.499668511511,16323.222310320312,16332.996109697875,16342.821335819686,17140.433519555045,17150.362412364539,17160.343547972505,17170.377201264575,17180.46364857275,17190.603167682999,17200.79603784292,17211.042539769427,{"$f":"EI95","v":17221.342955656481},17231.697569182852,17242.106665519957,17252.570531339683,18093.72118966937,18104.295460511483,18114.925369933968,18125.611210690022,18136.353277073227,18147.151864925643,18158.007271645962,18168.91979619769,18179.8897391174,18190.917402522988,18202.003090122002,18213.147107220015,19100.213916780613,19111.475515227463,19122.796368762411,19134.17678916761,19145.617089865722,19157.117585928543,19168.678594085683,19180.300432733275,19191.983421942765,19203.727883469714,19215.534140762666,19227.402518972049,20162.893073865027,20174.886676210921,20186.943385225637,20199.063532957174,20211.247453200667,20223.495481507573,20235.807955194923,20248.185213354609,20260.627596862716,20273.135448388919,20285.709112405912,20298.348935198901,21284.907850305623,21297.681036803999,21310.521431904675,21323.429389238761,21336.405264298079,21349.449414444935,21362.562198921962,21375.743978862029,21388.995117298164,21402.315979173567,21415.706931351666,21429.168342626203,22469.584745596203,22483.188189216973,22496.863209999192,22510.610184559995,22524.429491498169,22538.321511404571,22552.286626872607,22566.325222508774,22580.437684943259,22594.624402840564,22608.88576691024,22623.222169917619,{"$f":"GU95","v":23720.437603116457},23734.925270572578,23749.48916770564,23764.129695612897,23778.84725750205,23793.642258702366,23808.515106675826,23823.466211028346,23838.495983521068,23853.604838081701,23868.793190815904,23884.061460018766,25041.178214888503,25056.607580729273,25072.118131175986,25087.710293397213,25103.384496809162,25119.141173087501,25134.980756179233,25150.903682314667,25166.910390019417,25183.001320126492,25199.176915788419,25215.437622489462,26435.727530006254,26452.159804626677,26468.678540852423,26485.28419361803,26501.977220251756,26518.758080488187,26535.627236480883,26552.585152815118,26569.632296520678,26586.76913708471,26603.996146464662,26621.313799101277,27908.227501312849,27925.727873783599,27943.320327864018,27961.005348059389,27978.783421424308,27996.655037576107,28014.620688708324,28032.68086960429,28050.836077650711,28069.086812851405,28087.433577841053,28105.876877899045,29463.053606895046,29481.691503576392,29500.427467172041,29519.262013680112,29538.195661813748,29557.228933015413,29576.362351471227,29595.596444125429,29614.931740694868,29634.368773683607,29653.908078397581,29673.550192959345,31104.828085072593,31124.677445038229,31144.631246267592,31164.69003829869,{"$f":"JG95","v":31184.854373561015},31205.124807390785,31225.501898046226,31245.986206722951,31266.578297569406,31287.278737702414,31308.088097222797,31329.006949231072,32838.433923792196,32859.573492155592,32880.824290464865,32902.186903977985,32923.661921032362,32945.249933061066,32966.951534609114,32988.767323349821,33010.697900101295,33032.743868842947,33054.905836732156,33077.184414120973,34669.029647697316,34691.543288004337,34714.175388203716,34736.926571595184,34759.7974647581,34782.788697568671,34805.900903217342,34829.134718226196,34852.490782466513,34875.969739176377,34899.572234978383,34923.298919897468,34947.150447378808,34971.127474305787,34995.230661018119,35019.460671330031,35043.818172548534,35068.303835491795,35092.918334507624,35117.662347492056,35142.536555907995,35167.541644803998,35192.678302833134,35217.947222271963,35243.349099039588,35268.884632716821,35294.554526565458,35320.359487547641,35346.300226345345,35372.377457379916,35398.591898831779,35424.944272660199,35451.435304623177,35478.065724297419,35504.836265098449,35531.747664300805,0,0,0,0,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Payments in prior month",null,null,null,{"$f":"'General Assumptions'!F27","v":1},null,null,null,{"$f":"OFFSET(K107,0,-$G108)","v":0},{"$f":"OFFSET(L107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,10535.439807878111,10541.072997262349,10546.735826766931,10552.42845234911,10558.151030786732,10563.90371968257,10569.686677468648,10575.500063410611,10581.344037612114,10587.218761019227,10593.124395424869,10599.061103473266,11120.440915685247,11126.440262379461,11132.47117580184,11138.53382204686,11144.628368082929,11150.754981756996,11156.913831799167,11163.10508782736,11169.32892035196,11175.585500780537,11181.875001422546,11188.197595494088,11738.03230700106,11744.421611230398,11750.844534025233,11757.301252276178,11763.791943804592,11770.316787367472,11776.875962662387,11783.46965033241,11790.098031971109,11796.761290127542,11803.459608311283,11810.193170997474,12390.036396424477,12396.841005428723,12403.681418205222,12410.557823142479,12417.470409620239,12424.419368014707,12431.40488970379,12438.427167072365,12445.486393517582,12452.582763454182,12459.716472319866,12466.887716580661,13078.377939205722,13085.624847795243,13092.909887402217,13100.233258660393,{"$f":"OFFSET(BX107,0,-$G108)","v":13107.595163259208},13114.995803949318,13122.435384548191,13129.914109945723,13137.432186109878,13144.989820092358,13152.587220034311,13160.224595172058,13805.089805768492,13812.807763416331,13820.566330597758,13828.365720987716,13836.206149385454,13844.087831720421,13852.010985058219,13859.975827606591,13867.982578721418,13876.031458912759,13884.122689850938,13892.256494372637,14572.319083784862,14580.538708679811,14588.801582728029,14597.107933493335,14605.457989736926,14613.851981423664,14622.290139728422,14630.772697042437,14639.299886979727,14647.871944383505,14656.489105332666,14665.151607148277,15382.333526491382,15391.087427004504,15399.887387865856,15408.733651430908,15417.626461330332,15426.566062476708,15435.552701071274,15444.586624610702,15453.668081893913,15462.797323028939,15471.974599439794,15481.20016387342,16237.528367007815,16246.851271054291,16256.22322937163,16265.644500068411,16275.115342611298,16284.636017832188,16294.206787935402,16303.827916504892,16313.499668511511,16323.222310320312,16332.996109697875,16342.821335819686,17140.433519555045,17150.362412364539,17160.343547972505,17170.377201264575,17180.46364857275,17190.603167682999,17200.79603784292,17211.042539769427,{"$f":"OFFSET(EJ107,0,-$G108)","v":17221.342955656481},17231.697569182852,17242.106665519957,17252.570531339683,18093.72118966937,18104.295460511483,18114.925369933968,18125.611210690022,18136.353277073227,18147.151864925643,18158.007271645962,18168.91979619769,18179.8897391174,18190.917402522988,18202.003090122002,18213.147107220015,19100.213916780613,19111.475515227463,19122.796368762411,19134.17678916761,19145.617089865722,19157.117585928543,19168.678594085683,19180.300432733275,19191.983421942765,19203.727883469714,19215.534140762666,19227.402518972049,20162.893073865027,20174.886676210921,20186.943385225637,20199.063532957174,20211.247453200667,20223.495481507573,20235.807955194923,20248.185213354609,20260.627596862716,20273.135448388919,20285.709112405912,20298.348935198901,21284.907850305623,21297.681036803999,21310.521431904675,21323.429389238761,21336.405264298079,21349.449414444935,21362.562198921962,21375.743978862029,21388.995117298164,21402.315979173567,21415.706931351666,21429.168342626203,22469.584745596203,22483.188189216973,22496.863209999192,22510.610184559995,22524.429491498169,22538.321511404571,22552.286626872607,22566.325222508774,22580.437684943259,22594.624402840564,22608.88576691024,22623.222169917619,{"$f":"OFFSET(GV107,0,-$G108)","v":23720.437603116457},23734.925270572578,23749.48916770564,23764.129695612897,23778.84725750205,23793.642258702366,23808.515106675826,23823.466211028346,23838.495983521068,23853.604838081701,23868.793190815904,23884.061460018766,25041.178214888503,25056.607580729273,25072.118131175986,25087.710293397213,25103.384496809162,25119.141173087501,25134.980756179233,25150.903682314667,25166.910390019417,25183.001320126492,25199.176915788419,25215.437622489462,26435.727530006254,26452.159804626677,26468.678540852423,26485.28419361803,26501.977220251756,26518.758080488187,26535.627236480883,26552.585152815118,26569.632296520678,26586.76913708471,26603.996146464662,26621.313799101277,27908.227501312849,27925.727873783599,27943.320327864018,27961.005348059389,27978.783421424308,27996.655037576107,28014.620688708324,28032.68086960429,28050.836077650711,28069.086812851405,28087.433577841053,28105.876877899045,29463.053606895046,29481.691503576392,29500.427467172041,29519.262013680112,29538.195661813748,29557.228933015413,29576.362351471227,29595.596444125429,29614.931740694868,29634.368773683607,29653.908078397581,29673.550192959345,31104.828085072593,31124.677445038229,31144.631246267592,31164.69003829869,{"$f":"OFFSET(JH107,0,-$G108)","v":31184.854373561015},31205.124807390785,31225.501898046226,31245.986206722951,31266.578297569406,31287.278737702414,31308.088097222797,31329.006949231072,32838.433923792196,32859.573492155592,32880.824290464865,32902.186903977985,32923.661921032362,32945.249933061066,32966.951534609114,32988.767323349821,33010.697900101295,33032.743868842947,33054.905836732156,33077.184414120973,34669.029647697316,34691.543288004337,34714.175388203716,34736.926571595184,34759.7974647581,34782.788697568671,34805.900903217342,34829.134718226196,34852.490782466513,34875.969739176377,34899.572234978383,34923.298919897468,34947.150447378808,34971.127474305787,34995.230661018119,35019.460671330031,35043.818172548534,35068.303835491795,35092.918334507624,35117.662347492056,35142.536555907995,35167.541644803998,35192.678302833134,35217.947222271963,35243.349099039588,35268.884632716821,35294.554526565458,35320.359487547641,35346.300226345345,35372.377457379916,35398.591898831779,35424.944272660199,35451.435304623177,35478.065724297419,35504.836265098449,35531.747664300805,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LT107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/P Closing balance",null,null,null,null,null,null,null,{"$f":"K106+K107-K108","v":0},{"$f":"L106+L107-L108","v":0},0,0,0,0,0,0,0,0,0,0,10535.439807878111,10541.07299726235,10546.735826766933,10552.42845234911,10558.151030786734,10563.90371968257,10569.686677468646,10575.500063410609,10581.344037612114,10587.218761019227,10593.124395424871,10599.061103473266,11120.440915685247,11126.440262379461,11132.47117580184,11138.53382204686,11144.628368082931,11150.754981756996,11156.913831799167,11163.10508782736,11169.32892035196,11175.585500780537,11181.875001422544,11188.197595494084,11738.032307001055,11744.421611230395,11750.844534025229,11757.301252276175,11763.791943804586,11770.316787367467,11776.875962662383,11783.469650332408,11790.098031971107,11796.761290127542,11803.459608311285,11810.193170997476,12390.036396424479,12396.841005428725,12403.681418205226,12410.557823142484,12417.470409620242,12424.419368014709,12431.404889703794,12438.427167072368,12445.486393517585,12452.582763454186,12459.716472319869,12466.887716580663,13078.377939205724,13085.624847795243,13092.909887402217,13100.233258660395,13107.59516325921,{"$f":"BX106+BX107-BX108","v":13114.995803949318},13122.435384548193,13129.914109945725,13137.43218610988,13144.989820092358,13152.587220034313,13160.224595172058,13805.089805768494,13812.807763416333,13820.566330597761,13828.36572098772,13836.20614938546,13844.087831720428,13852.010985058228,13859.975827606602,13867.982578721429,13876.03145891277,13884.122689850949,13892.25649437265,14572.319083784876,14580.538708679827,14588.801582728043,14597.107933493349,14605.45798973694,14613.851981423679,14622.290139728437,14630.772697042452,14639.299886979741,14647.871944383518,14656.489105332681,14665.151607148289,15382.333526491395,15391.087427004519,15399.887387865869,15408.733651430921,15417.626461330345,15426.566062476722,15435.552701071287,15444.586624610713,15453.668081893922,15462.79732302895,15471.974599439807,15481.200163873431,16237.528367007826,16246.851271054302,16256.223229371639,16265.644500068418,16275.115342611305,16284.636017832196,16294.206787935411,16303.827916504901,16313.499668511522,16323.222310320321,16332.996109697882,16342.821335819694,17140.433519555052,17150.36241236455,17160.343547972519,17170.37720126459,17180.463648572764,17190.603167683013,17200.796037842931,17211.042539769442,17221.342955656495,{"$f":"EJ106+EJ107-EJ108","v":17231.69756918287},17242.106665519972,17252.570531339701,18093.721189669384,18104.295460511501,18114.925369933986,18125.61121069004,18136.353277073245,18147.151864925661,18158.00727164598,18168.919796197712,18179.889739117425,18190.917402523013,18202.003090122031,18213.147107220044,19100.213916780638,19111.475515227492,19122.79636876244,19134.176789167639,19145.617089865747,19157.117585928565,19168.678594085708,19180.3004327333,19191.983421942787,19203.727883469735,19215.534140762691,19227.402518972074,20162.893073865052,20174.88667621095,20186.943385225666,20199.063532957207,20211.247453200696,20223.495481507598,20235.807955194952,20248.185213354638,20260.627596862741,20273.135448388944,20285.709112405933,20298.348935198923,21284.907850305648,21297.681036804024,21310.521431904697,21323.429389238783,21336.405264298101,21349.44941444496,21362.562198921987,21375.743978862058,21388.995117298193,21402.3159791736,21415.706931351699,21429.168342626235,22469.584745596236,22483.188189217009,22496.863209999228,22510.610184560031,22524.429491498206,22538.321511404607,22552.286626872639,22566.325222508807,22580.437684943292,22594.624402840593,22608.885766910273,22623.222169917648,23720.437603116483,{"$f":"GV106+GV107-GV108","v":23734.925270572603},23749.489167705662,23764.129695612919,23778.847257502068,23793.642258702384,23808.515106675844,23823.466211028368,23838.49598352109,23853.604838081723,23868.79319081593,23884.061460018787,25041.178214888529,25056.607580729302,25072.118131176016,25087.710293397242,25103.384496809194,25119.141173087537,25134.980756179266,25150.903682314696,25166.910390019446,25183.001320126525,25199.176915788452,25215.437622489495,26435.727530006287,26452.15980462671,26468.678540852456,26485.284193618063,26501.977220251789,26518.758080488224,26535.627236480919,26552.585152815154,26569.632296520715,26586.769137084746,26603.996146464699,26621.313799101314,27908.227501312882,27925.727873783635,27943.320327864054,27961.005348059425,27978.783421424345,27996.65503757614,28014.620688708361,28032.68086960433,28050.836077650751,28069.086812851448,28087.433577841097,28105.876877899085,29463.053606895086,29481.691503576432,29500.427467172081,29519.262013680149,29538.195661813785,29557.228933015445,29576.362351471256,29595.596444125458,29614.931740694901,29634.368773683644,29653.908078397617,29673.550192959381,31104.82808507263,31124.677445038265,31144.631246267629,31164.69003829873,31184.854373561055,{"$f":"JH106+JH107-JH108","v":31205.124807390821},31225.501898046263,31245.986206722991,31266.578297569449,31287.278737702462,31308.088097222841,31329.006949231116,32838.43392379224,32859.573492155629,32880.824290464901,32902.186903978029,32923.661921032399,32945.249933061095,32966.951534609143,32988.767323349857,33010.697900101324,33032.743868842968,33054.905836732178,33077.184414121002,34669.029647697345,34691.543288004366,34714.175388203745,34736.926571595206,34759.797464758121,34782.7886975687,34805.900903217378,34829.134718226233,34852.490782466557,34875.96973917642,34899.572234978419,34923.298919897505,34947.150447378837,34971.127474305817,34995.230661018155,35019.460671330067,35043.818172548563,35068.303835491824,35092.918334507645,35117.662347492085,35142.536555908016,35167.54164480402,35192.678302833148,35217.947222271971,35243.349099039595,35268.884632716836,35294.554526565473,35320.359487547648,35346.300226345353,35372.377457379924,35398.591898831786,35424.944272660206,35451.435304623184,35478.065724297434,35504.836265098456,35531.747664300812,0,0,0,0,0,0,0,0,0,{"$f":"LT106+LT107-LT108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF106+OF107-OF108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accounts payab;e balance",null,null,null,null,null,null,{"$f":"J108","v":0},{"$f":"$J$111*K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*BW107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*EI107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*GU107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*JG107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*LS107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*OE107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in A/P",null,null,null,null,null,null,null,null,{"$f":"L111-K111","v":0},{"$f":"M111-L111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY111-BX111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK111-EJ111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW111-GV111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI111-JH111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU111-LT111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG111-OF111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Working capital balance",null,null,null,null,null,null,null,{"$f":"K102-K109","v":0},0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.916973705855,96935.452151352205,109716.97010827808,121730.52030687056,123136.40795339175,123784.41072584581,115402.96574235463,100885.69437424855,85813.649621715362,64097.113086756573,55990.138493520433,59781.01958733995,67431.595797828748,95814.757758503227,108532.26134517725,120485.61739732382,121884.10511989196,122528.47798567434,114188.34222421004,99742.917098393955,84745.477647775449,63136.615135665379,55069.57504402085,58810.538305808681,66422.616343661663,94664.08794813737,107317.86988310218,119211.30535713278,120602.40382035518,121243.13854231029,112944.07995682748,98570.116899637433,83646.884705048273,62145.133440065169,54117.802085276038,57807.400725455926,65381.144915179844,93481.603951267549,106071.95381310521,117905.73922384773,119289.45733844883,119926.54401066658,111668.32999130801,97365.445013392455,82516.022273213224,61120.820534653656,53132.971520447943,56769.673349102311,64305.245423601373,92265.364522573102,104792.56865613538,{"$f":"BW102-BW109","v":116566.97137013996},117943.3161911382,118576.74313612581,110359.14040030997,96126.949583405949,81350.938626169955,60061.725629606328,52113.131817231071,55695.314607905035,63192.87360608748,91013.320152442771,103477.66156843724,115192.94570252408,116561.92232073021,117191.67597987213,109014.4504566611,94852.569833633868,80149.572997143681,58965.788768895844,51056.222159308134,54582.168759066779,62041.870916467058,89723.306950614526,102125.06521811716,113781.49153081619,115143.10295721827,115769.16777408787,107632.08448139706,93540.129909102674,78909.749412332865,57830.834656708081,49960.066265454749,53427.959437303696,60849.958069267857,88393.040182668337,100732.49131410618,112330.31708952939,113684.5641321031,114306.92242816208,106209.74534234464,92187.332366845396,77629.170174159517,56654.566132986001,48822.365857294928,52230.282840312626,59614.728217265423,87020.107439552186,99297.523767668579,110837.00269132559,112183.88382377723,112802.51566596783,104745.00758327647,90791.751296909002,76305.40897408835,55434.557278037013,47640.693755612097,50986.600527339848,58333.63974161994,85601.961419180894,97817.611465465234,109298.99349150086,110638.50471341936,111253.38777312225,103235.31016251849,{"$f":"EI102-EI109","v":89350.825052282788},74935.903613830742,54168.246124986676,46412.486583965379,49694.231808754099,57004.008632471632,84135.912297944131,96290.060631974076,107713.59184127301,109045.72652913265,109656.83593193009,101677.94877867709,87861.848565378052,73517.9483125306,52852.926957641292,45135.037057138929,48350.345703257823,55623.000436591828,82619.119668685773,94712.026757793792,106077.94920636098,107402.69795478051,108010.00612042659,100070.06775986441,86321.965227402485,72048.685576237258,51485.742170026388,43805.485830653153,46951.952438023611,54187.621747339668,81048.584020365844,93080.506069003546,104389.05762599112,105706.40807861614,106309.88455057799,110736.67840837259,96245.936210504689,81016.267496248984,58605.032632983668,50405.837237556072,54394.138082355072,62995.068183912714,94047.62553919178,108438.12695046263,122144.03318920294,124425.06190622337,125895.54848784604,117428.82364403606,102072.92840092989,85933.992902395883,62184.756470605178,53496.00789132627,57727.446868169223,66841.778725404292,99748.083796577892,114997.61957412568,129521.68997003707,131938.82534992372,133497.02943662996,124524.77721677942,108252.07561467984,91149.586436439364,65982.466353699841,56774.934255677959,{"$f":"GU102-GU109","v":61264.300251296983},70922.679186077148,105793.39498060745,121953.24442301343,137344.31832861021,139905.68134886021,141556.83509589892,132048.87133037677,114804.62611046496,96681.055187591031,70011.400185889914,60254.108920775732,65017.08856694198,75251.989119180886,112204.38486048061,129328.88831521448,145638.72046731869,148352.91662992976,150102.56425486191,140026.90250518062,121753.10833611552,102547.4929204408,74285.597810855528,63945.722204459336,68998.954278877631,79844.789390968479,119003.13488614325,137149.87647323339,154433.31102047305,157309.45925872592,159163.4756522362,148486.21959768306,129121.40795468673,108769.14554724449,78819.949484934652,67862.704402241914,73223.837520844885,84717.074239118912,126213.05778897079,145443.05903192726,163758.21395032632,166805.97726004772,168770.58770656784,157455.81710514642,136934.84949925399,115367.48053907041,83630.247273635236,72018.770589657768,77706.524389160433,89885.806471354124,133858.97772802383,154236.90274309015,173645.3652598311,176874.98315800703,178956.78423232472,166966.43407231741,145220.28293422397,122365.26051244143,88733.239548099955,76428.468130812864,82462.698152389625,95368.975993319968,141967.21525484003,163561.58818851344,{"$f":"JG102-JG109","v":184128.62187096817},187550.94479071334,189756.92650068732,177050.65893623559,154006.17541764086,129786.62124230788,94146.6887681433,81107.227056245945,87508.993553914202,101185.6618661656,150565.67738609956,173449.11283204259,195243.87703838956,198870.40277578169,201207.97202546138,187743.04066528482,163322.70857662737,137657.15436723572,99889.432749698113,86071.41348302149,92863.054393807106,107356.09810630306,159683.95309085684,183933.40026096458,207029.18269027324,210872.09502544955,213349.10047733193,199080.20656997414,173201.88162680896,146003.99506864537,105981.44962639532,91338.386260374595,100198.50908890195,115556.65795386308,171008.32901868748,196705.33048932234,221179.79361303174,225252.00323524681,227876.76165509093,212755.90168681784,185332.53518766857,156510.8295241078,114098.84122886596,98581.471536515513,107970.41102074584,124245.3034488101,183007.27241350789,210238.23831691945,236173.68052031071,240488.86839439053,243270.19256698946,227246.49675956919,198185.84276571331,167643.36905153663,122699.28171762711,106255.40205280544,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,{"$f":"LS102-LS109","v":2.6193447411060333E-10},2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,{"$f":"OE102-OE109","v":2.6193447411060333E-10},2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10]
[null,null,"Change in Working Capital",null,null,null,null,null,null,null,{"$f":"K114-J114","v":0},{"$f":"L114-K114","v":0},0,0,0,0,0,0,0,0,0,0,60720.675770305868,7689.2412033999863,28525.53517764635,12781.517956925876,12013.550198592478,1405.8876465211943,648.00277245405596,-8381.4449834911793,-14517.271368106085,-15072.044752533184,-21716.536534958788,-8106.9745932361402,3790.8810938195165,7650.5762104887981,28383.161960674479,12717.503586674022,11953.35605214657,1398.4877225681412,644.37286578238127,-8340.1357614643057,-14445.42512581608,-14997.439450618505,-21608.86251211007,-8067.0400916445287,3740.9632617878306,7612.0780378529817,28241.471604475708,12653.781934964805,11893.435474030601,1391.098463222399,640.73472195511567,-8299.0585854828096,-14373.963057190049,-14923.23219458916,-21501.751264983104,-8027.3313547891303,3689.5986401798873,7573.7441897239187,28100.459036087705,12590.349861837662,11833.785410742523,1383.7181146010989,637.08667221774522,-8258.2140193585656,-14302.884977915557,-14849.42274017923,-21395.201738559568,-7987.8490142057126,3636.701828654368,7535.5720744990613,27960.119098971729,12527.204133562278,11774.40271400458,{"$f":"BX114-BW114","v":1376.3448209982453},633.42694498760102,-8217.6027358158317,-14232.190816904025,-14776.010957235994,-21289.212996563627,-7948.5938123752567,3582.1827906739636,7497.5589981824451,27820.446546355292,12464.341415994466,11715.284134086847,1368.9766182061285,629.75365914191934,-8177.2255232110329,-14161.880623027231,-14702.996836490187,-21183.784228247838,-7909.5666095877095,3525.9465997586449,7459.7021574002792,27681.436034147468,12401.758267502635,11656.426312699026,1361.6114264020871,626.0648168695916,-8137.0832926908042,-14091.954572294388,-14630.380496769809,-21078.914755624784,-7870.7683912533321,3467.8931718489475,7421.9986319641612,27543.08211340048,12339.451131437847,11597.825775423204,1354.247042573712,622.35829605898471,-8097.1770858174423,-14022.412975499246,-14558.162192685879,-20974.604041173516,-7832.2002756910733,3407.9169830176979,7384.4453769527972,27405.379222286763,12277.416328116393,11539.478923657007,1346.8811324516428,618.63184219060349,-8057.5080826913618,-13953.256286367468,-14486.342322820652,-20870.851696051337,-7793.8635224249156,3345.9067717277503,7347.039214280092,27268.321677560954,12215.65004628434,11481.38202603563,1339.5112219184957,614.88305970288638,-8018.077610603752,-13884.485110235706,{"$f":"EJ114-EI114","v":-14414.921438452046},-20767.657488844066,-7755.7595410212962,3281.7452247887195,7309.7768237175333,27131.903665472499,12154.148334029946,11423.531209298933,1332.1346878596378,611.10940279744682,-7978.8871532530029,-13816.10021329904,-14343.900252847452,-20665.021354889308,-7717.8899005023632,3215.3086461188941,7272.6547333340059,26996.119232093944,12092.907089108019,11365.922448567188,1324.7487484195299,607.3081656460854,-7939.9383605621842,-13748.102532461926,-14273.279651165227,-20562.94340621087,-7680.2563393732344,3146.4666073704575,7235.6693093160575,26860.962273026176,12031.922048637702,11308.551556987572,1317.3504526250181,603.47647196185426,4426.7938577946043,-14490.742197867905,-15229.668714255706,-22411.234863265316,-8199.1953954275959,3988.3008447989996,8600.930101557642,31052.557355279067,14390.501411270845,13705.90623874031,2281.0287170204392,1470.4865816226666,-8466.7248438099778,-15355.895243106177,-16138.935498534003,-23749.236431790705,-8688.7485792789084,4231.4389768429537,9114.331857235069,32906.3050711736,15249.53577754779,14524.070395911389,2417.1353798866476,1558.204086706246,-8972.2522198505467,-16272.70160209958,-17102.489178240474,-25167.120082739522,-9207.5320980218821,4489.365995619024,{"$f":"GV114-GU114","v":9658.3789347801649},34870.715794530304,16159.849442405975,15391.073905596786,2561.3630202499917,1651.153747038712,-9507.963765522145,-17244.245219911812,-18123.570922873929,-26669.655001701118,-9757.2912651141814,4762.9796461662481,10234.900552238905,36952.395741299726,17124.503454733873,16309.832152104209,2714.1961626110715,1749.6476249321422,-10075.661749681283,-18273.794169065106,-19205.615415674722,-28261.895109585268,-10339.875606396192,5053.2320744182944,10845.835112090848,39158.34549517477,18146.741587090146,17283.434547239653,2876.1482382528775,1854.0163935102755,-10677.256054553145,-19364.811642996327,-20352.262407442235,-29949.196062309842,-10957.245082692738,5361.1331186029711,11493.236718274027,41495.983549851881,19230.001242956467,18315.154918399057,3047.7633097213984,1964.6104465201206,-11314.77060142142,-20520.967605892423,-21567.368960183579,-31737.233265435178,-11611.476683977467,5687.7537995026651,12179.282082193691,43973.17125666971,20377.925015066314,19408.462516740954,3229.6178981759294,2081.8010743176856,-11990.350160007307,-21746.151138093439,-22855.022421782545,-33632.020964341471,-12304.771417287091,6034.2300215767609,12906.277840930343,46598.239261520066,21594.37293367341,20567.033682454727,{"$f":"JH114-JG114","v":3422.3229197451728},2205.9817099739739,-12706.267564451729,-23044.48351859473,-24219.554175332974,-35639.932474164583,-13039.461711897355,6401.7664976682572,13676.668312251393,49380.015519933964,22883.435445943032,21794.764206346968,3626.525737392134,2337.5692496796837,-13464.931360176561,-24420.332088657451,-25665.554209391645,-37767.721617537609,-13818.019266676623,6791.6409107856161,14493.043712495957,52327.854984553778,24249.447170107742,23095.78242930866,3842.9123351763119,2477.0054518823745,-14268.893907357793,-25878.324943165178,-27197.886558163591,-40022.545442250048,-14643.063366020724,8860.1228285273537,15358.148864961127,55451.671064824404,25697.001470634859,24474.4631237094,4072.2096222150722,2624.7584198441182,-15120.859968273086,-27423.36649914927,-28821.705663560773,-42411.988295241841,-15517.369692350447,9388.93948423033,16274.892428064253,58761.968964697793,27230.965903411561,25935.442203391256,4315.1878740798275,2781.324172598921,-16023.69580742027,-29060.653993855871,-30542.473714176682,-44944.087333909527,-16443.879664821667,-106255.40205280518,0,0,0,0,0,0,0,0,{"$f":"LT114-LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF114-OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Pre-tax cash flows"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K89-K95","v":0},0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.916973705855,96935.45215135219,109716.97010827805,121730.52030687053,123136.40795339172,123784.41072584578,115402.96574235462,100885.69437424852,85813.649621715333,64097.113086756544,55990.138493520404,59781.019587339921,67431.595797828719,95814.757758503183,108532.2613451772,120485.61739732377,121884.1051198919,122528.47798567425,114188.34222420995,99742.917098393867,84745.477647775348,63136.615135665277,55069.575044020763,58810.538305808586,66422.61634366159,94664.087948137298,107317.8698831021,119211.30535713269,120602.40382035512,121243.13854231019,112944.07995682738,98570.116899637331,83646.884705048171,62145.133440065067,54117.802085275936,57807.400725455824,65381.144915179757,93481.603951267462,106071.95381310512,117905.73922384763,119289.45733844873,119926.54401066643,111668.32999130787,97365.445013392309,82516.022273213079,61120.820534653511,53132.971520447813,56769.673349102188,64305.245423601242,92265.364522572985,104792.56865613529,{"$f":"BW89-BW95","v":116566.97137013986},117943.3161911381,118576.74313612572,110359.14040030989,96126.949583405876,81350.938626169867,60061.725629606226,52113.131817230969,55695.314607904926,63192.873606087378,91013.320152442669,103477.66156843712,115192.94570252395,116561.92232073008,117191.67597987197,109014.45045666094,94852.569833633708,80149.572997143521,58965.788768895698,51056.222159307967,54582.168759066633,62041.870916466898,89723.306950614366,102125.06521811702,113781.49153081604,115143.10295721811,115769.16777408772,107632.0844813969,93540.129909102528,78909.749412332705,57830.834656707921,49960.066265454574,53427.959437303529,60849.958069267712,88393.040182668192,100732.49131410604,112330.31708952926,113684.56413210297,114306.92242816197,106209.74534234453,92187.33236684525,77629.170174159401,56654.566132985885,48822.365857294812,52230.282840312495,59614.728217265285,87020.107439552055,99297.523767668434,110837.00269132546,112183.88382377708,112802.5156659677,104745.00758327634,90791.751296908886,76305.408974088219,55434.557278036875,47640.693755611959,50986.600527339695,58333.639741619787,85601.961419180734,97817.611465465088,109298.99349150073,110638.50471341923,111253.38777312211,103235.31016251838,{"$f":"EI89-EI95","v":89350.825052282671},74935.90361383064,54168.246124986588,46412.486583965307,49694.231808753997,57004.008632471552,84135.912297944073,96290.060631974018,107713.59184127295,109045.72652913259,109656.83593193005,101677.94877867703,87861.848565377994,73517.948312530541,52852.926957641219,45135.037057138848,48350.345703257743,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636091,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402427,72048.685576237185,51485.742170026322,43805.485830653088,46951.952438023553,54187.621747339595,81048.584020365772,93080.506069003488,104389.05762599103,105706.40807861608,106309.88455057793,110736.67840837252,96245.936210504631,81016.267496248911,58605.032632983595,50405.837237555985,54394.138082354984,62995.068183912634,94047.625539191693,108438.12695046254,122144.03318920283,124425.06190622327,125895.54848784591,117428.82364403592,102072.92840092977,85933.992902395752,62184.756470605062,53496.007891326139,57727.446868169078,66841.778725404161,99748.083796577761,114997.61957412555,129521.68997003695,131938.82534992363,133497.02943662985,124524.7772167793,108252.07561467975,91149.586436439291,65982.466353699769,56774.934255677887,{"$f":"GU89-GU95","v":61264.300251296925},70922.679186077105,105793.39498060739,121953.24442301337,137344.31832861016,139905.68134886018,141556.83509589889,132048.87133037674,114804.62611046489,96681.055187590973,70011.400185889826,60254.10892077563,65017.088566941886,75251.989119180827,112204.38486048055,129328.8883152144,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518051,121753.10833611537,102547.49292044065,74285.597810855397,63945.722204459176,68998.954278877471,79844.789390968304,119003.13488614309,137149.87647323325,154433.31102047287,157309.45925872572,159163.47565223603,148486.21959768288,129121.40795468657,108769.14554724435,78819.949484934492,67862.704402241769,73223.837520844711,84717.074239118738,126213.05778897063,145443.05903192711,163758.21395032617,166805.9772600476,168770.58770656775,157455.81710514636,136934.84949925396,115367.48053907041,83630.247273635236,72018.770589657783,77706.524389160433,89885.80647135411,133858.97772802383,154236.90274309018,173645.3652598311,176874.98315800703,178956.78423232475,166966.43407231744,145220.28293422406,122365.26051244148,88733.239548100013,76428.468130812907,82462.698152389668,95368.975993319997,141967.21525484006,163561.58818851347,{"$f":"JG89-JG95","v":184128.62187096817},187550.94479071334,189756.92650068729,177050.65893623562,154006.17541764083,129786.62124230788,94146.688768143271,81107.227056245902,87508.993553914159,101185.66186616552,150565.67738609947,173449.11283204251,195243.87703838942,198870.40277578152,201207.97202546123,187743.04066528467,163322.70857662725,137657.15436723561,99889.432749698026,86071.413483021402,92863.054393807033,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027318,210872.09502544953,213349.1004773319,199080.20656997414,173201.88162680899,146003.99506864534,105981.4496263953,91338.38626037458,100198.50908890192,115556.65795386302,171008.32901868742,196705.33048932225,221179.79361303162,225252.0032352467,227876.76165509084,212755.90168681773,185332.53518766846,156510.82952410771,114098.84122886584,98581.471536515368,107970.4110207457,124245.30344880998,183007.2724135078,210238.23831691931,236173.68052031056,240488.86839439036,243270.19256698928,227246.49675956898,198185.84276571305,167643.36905153637,122699.28171762681,106255.40205280518,0,0,0,0,0,0,0,0,{"$f":"LS89-LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89-OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Capex",null,null,null,null,null,null,null,null,{"$f":"K68","v":0},0,0,3404.0449104095205,3421.9559540327555,3439.9612400917144,3458.0612644612829,3476.2565256254884,3494.5475246912265,2227884.3091974924,2227884.3091974924,2227884.3091974924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less : Working capital change",null,null,null,null,null,null,null,null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,60720.675770305868,7689.2412033999863,28525.53517764635,12781.517956925876,12013.550198592478,1405.8876465211943,648.00277245405596,-8381.4449834911793,-14517.271368106085,-15072.044752533184,-21716.536534958788,-8106.9745932361402,3790.8810938195165,7650.5762104887981,28383.161960674479,12717.503586674022,11953.35605214657,1398.4877225681412,644.37286578238127,-8340.1357614643057,-14445.42512581608,-14997.439450618505,-21608.86251211007,-8067.0400916445287,3740.9632617878306,7612.0780378529817,28241.471604475708,12653.781934964805,11893.435474030601,1391.098463222399,640.73472195511567,-8299.0585854828096,-14373.963057190049,-14923.23219458916,-21501.751264983104,-8027.3313547891303,3689.5986401798873,7573.7441897239187,28100.459036087705,12590.349861837662,11833.785410742523,1383.7181146010989,637.08667221774522,-8258.2140193585656,-14302.884977915557,-14849.42274017923,-21395.201738559568,-7987.8490142057126,3636.701828654368,7535.5720744990613,27960.119098971729,12527.204133562278,11774.40271400458,{"$f":"BX115","v":1376.3448209982453},633.42694498760102,-8217.6027358158317,-14232.190816904025,-14776.010957235994,-21289.212996563627,-7948.5938123752567,3582.1827906739636,7497.5589981824451,27820.446546355292,12464.341415994466,11715.284134086847,1368.9766182061285,629.75365914191934,-8177.2255232110329,-14161.880623027231,-14702.996836490187,-21183.784228247838,-7909.5666095877095,3525.9465997586449,7459.7021574002792,27681.436034147468,12401.758267502635,11656.426312699026,1361.6114264020871,626.0648168695916,-8137.0832926908042,-14091.954572294388,-14630.380496769809,-21078.914755624784,-7870.7683912533321,3467.8931718489475,7421.9986319641612,27543.08211340048,12339.451131437847,11597.825775423204,1354.247042573712,622.35829605898471,-8097.1770858174423,-14022.412975499246,-14558.162192685879,-20974.604041173516,-7832.2002756910733,3407.9169830176979,7384.4453769527972,27405.379222286763,12277.416328116393,11539.478923657007,1346.8811324516428,618.63184219060349,-8057.5080826913618,-13953.256286367468,-14486.342322820652,-20870.851696051337,-7793.8635224249156,3345.9067717277503,7347.039214280092,27268.321677560954,12215.65004628434,11481.38202603563,1339.5112219184957,614.88305970288638,-8018.077610603752,-13884.485110235706,{"$f":"EJ115","v":-14414.921438452046},-20767.657488844066,-7755.7595410212962,3281.7452247887195,7309.7768237175333,27131.903665472499,12154.148334029946,11423.531209298933,1332.1346878596378,611.10940279744682,-7978.8871532530029,-13816.10021329904,-14343.900252847452,-20665.021354889308,-7717.8899005023632,3215.3086461188941,7272.6547333340059,26996.119232093944,12092.907089108019,11365.922448567188,1324.7487484195299,607.3081656460854,-7939.9383605621842,-13748.102532461926,-14273.279651165227,-20562.94340621087,-7680.2563393732344,3146.4666073704575,7235.6693093160575,26860.962273026176,12031.922048637702,11308.551556987572,1317.3504526250181,603.47647196185426,4426.7938577946043,-14490.742197867905,-15229.668714255706,-22411.234863265316,-8199.1953954275959,3988.3008447989996,8600.930101557642,31052.557355279067,14390.501411270845,13705.90623874031,2281.0287170204392,1470.4865816226666,-8466.7248438099778,-15355.895243106177,-16138.935498534003,-23749.236431790705,-8688.7485792789084,4231.4389768429537,9114.331857235069,32906.3050711736,15249.53577754779,14524.070395911389,2417.1353798866476,1558.204086706246,-8972.2522198505467,-16272.70160209958,-17102.489178240474,-25167.120082739522,-9207.5320980218821,4489.365995619024,{"$f":"GV115","v":9658.3789347801649},34870.715794530304,16159.849442405975,15391.073905596786,2561.3630202499917,1651.153747038712,-9507.963765522145,-17244.245219911812,-18123.570922873929,-26669.655001701118,-9757.2912651141814,4762.9796461662481,10234.900552238905,36952.395741299726,17124.503454733873,16309.832152104209,2714.1961626110715,1749.6476249321422,-10075.661749681283,-18273.794169065106,-19205.615415674722,-28261.895109585268,-10339.875606396192,5053.2320744182944,10845.835112090848,39158.34549517477,18146.741587090146,17283.434547239653,2876.1482382528775,1854.0163935102755,-10677.256054553145,-19364.811642996327,-20352.262407442235,-29949.196062309842,-10957.245082692738,5361.1331186029711,11493.236718274027,41495.983549851881,19230.001242956467,18315.154918399057,3047.7633097213984,1964.6104465201206,-11314.77060142142,-20520.967605892423,-21567.368960183579,-31737.233265435178,-11611.476683977467,5687.7537995026651,12179.282082193691,43973.17125666971,20377.925015066314,19408.462516740954,3229.6178981759294,2081.8010743176856,-11990.350160007307,-21746.151138093439,-22855.022421782545,-33632.020964341471,-12304.771417287091,6034.2300215767609,12906.277840930343,46598.239261520066,21594.37293367341,20567.033682454727,{"$f":"JH115","v":3422.3229197451728},2205.9817099739739,-12706.267564451729,-23044.48351859473,-24219.554175332974,-35639.932474164583,-13039.461711897355,6401.7664976682572,13676.668312251393,49380.015519933964,22883.435445943032,21794.764206346968,3626.525737392134,2337.5692496796837,-13464.931360176561,-24420.332088657451,-25665.554209391645,-37767.721617537609,-13818.019266676623,6791.6409107856161,14493.043712495957,52327.854984553778,24249.447170107742,23095.78242930866,3842.9123351763119,2477.0054518823745,-14268.893907357793,-25878.324943165178,-27197.886558163591,-40022.545442250048,-14643.063366020724,8860.1228285273537,15358.148864961127,55451.671064824404,25697.001470634859,24474.4631237094,4072.2096222150722,2624.7584198441182,-15120.859968273086,-27423.36649914927,-28821.705663560773,-42411.988295241841,-15517.369692350447,9388.93948423033,16274.892428064253,58761.968964697793,27230.965903411561,25935.442203391256,4315.1878740798275,2781.324172598921,-16023.69580742027,-29060.653993855871,-30542.473714176682,-44944.087333909527,-16443.879664821667,-106255.40205280518,0,0,0,0,0,0,0,0,{"$f":"LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-tax cash flow",null,null,null,null,null,null,null,null,{"$f":"K119-K120-K121-0.0000001","v":-9.9999999999999995E-8},{"$f":"L119-L120-L121","v":0},0,-3404.0449104095205,-3421.9559540327555,-3439.9612400917144,-3458.0612644612829,-3476.2565256254884,-3494.5475246912265,-2227884.3091974924,-2227884.3091974924,-2227884.3091974924,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687053,123136.40795339172,123784.4107258458,115402.9657423546,100885.69437424852,85813.649621715333,64097.113086756544,55990.138493520404,59781.019587339921,67431.595797828704,95814.757758503183,108532.2613451772,120485.61739732376,121884.10511989187,122528.47798567425,114188.34222420995,99742.917098393853,84745.477647775348,63136.615135665292,55069.575044020756,58810.538305808608,66422.61634366159,94664.087948137298,107317.86988310209,119211.30535713272,120602.40382035507,121243.13854231019,112944.07995682738,98570.116899637331,83646.884705048171,62145.133440065067,54117.802085275936,57807.400725455838,65381.144915179757,93481.603951267462,106071.95381310511,117905.73922384763,119289.45733844869,119926.54401066643,111668.32999130787,97365.445013392309,82516.022273213079,61120.820534653525,53132.97152044782,56769.673349102181,64305.245423601256,92265.364522573014,104792.56865613528,{"$f":"BX119-BX120-BX121","v":116566.97137013986},117943.31619113812,118576.74313612572,110359.1404003099,96126.949583405862,81350.938626169853,60061.725629606226,52113.131817230962,55695.314607904933,63192.873606087378,91013.320152442655,103477.66156843711,115192.94570252395,116561.92232073005,117191.67597987197,109014.45045666094,94852.569833633708,80149.572997143536,58965.788768895676,51056.222159307988,54582.168759066619,62041.870916466898,89723.30695061438,102125.06521811702,113781.49153081603,115143.10295721813,115769.16777408771,107632.08448139692,93540.129909102514,78909.749412332705,57830.834656707906,49960.066265454581,53427.959437303551,60849.958069267712,88393.040182668192,100732.49131410605,112330.31708952926,113684.56413210298,114306.92242816197,106209.7453423445,92187.332366845279,77629.170174159401,56654.566132985885,48822.365857294797,52230.282840312488,59614.728217265292,87020.107439552041,99297.523767668448,110837.00269132544,112183.8838237771,112802.5156659677,104745.00758327635,90791.751296908871,76305.408974088205,55434.557278036875,47640.693755611945,50986.600527339695,58333.63974161978,85601.961419180749,97817.611465465103,109298.99349150073,110638.50471341923,111253.38777312213,103235.31016251838,{"$f":"EJ119-EJ120-EJ121","v":89350.825052282686},74935.903613830655,54168.246124986603,46412.486583965278,49694.231808754019,57004.008632471574,84135.912297944073,96290.060631974018,107713.59184127295,109045.7265291326,109656.83593193004,101677.94877867703,87861.848565377994,73517.948312530527,52852.926957641212,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV119-GV120-GV121","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH119-JH120-JH121","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,0,0,0,0,0,0,0,0,{"$f":"LT119-LT120-LT121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF119-OF120-OF121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EGP)",null,null,null,null,null,{"$f":"XIRR(K123:OT123,K2:OT2)","v":0.17002221941947934},{"$f":"(1+IRR(K123:OT123,0.01))^12-1","v":0.17011044886294391}]
[]
[null,"Pre-trax cash flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K123/K55","v":-6.8846229220452789E-9},0,0,-234.35565617876955,-235.58876399363231,-236.82836004482721,-238.07447847147031,-239.32715359230721,-240.58641990665808,-153381.43382766069,-153381.43382766069,-153381.43382766069,0,3964.500899650991,4466.5375334959026,6328.992264773924,7163.5076715329205,7947.8818565385081,8039.673371845839,8081.9819848805246,7534.7508192867508,6586.9067008015027,5602.8409896913045,4184.951159943218,3466.8514430354476,3701.578877974815,4175.2946409471679,5932.7506617544877,6720.2053251568959,7460.3447638778161,7546.9376766567993,7586.8365777793442,7070.4240008915367,6175.9782236500378,5247.3522905809377,3909.3538823231511,3233.7555096792557,3453.4296319081618,3900.4205388715563,5558.7956821229909,6301.8418563083333,7000.239518945411,7081.9265905517514,7119.5513486093341,6632.2200698677916,5788.1626716591009,4911.8514908864208,3649.2413006804682,3013.7510352494405,3219.2200545561659,3640.9921612009975,5205.8707085142705,5907.011155247038,6566.0194973882699,6643.0769856765264,6678.5555258972545,6218.6661717262214,5422.1568393382649,4595.2115194682301,3403.7401569145436,2806.0996752926908,2998.1639910743902,3396.1384642931298,4872.7899460303279,{"$f":"BW123/BW55","v":5534.3863605652487},6156.2252430342705,6228.9138325254053,6262.3668673131788,5828.3724621671608,5076.7309693767829,4296.3688258203183,3172.0264077813845,2610.1046962562968,2789.5195922479274,3165.0374947268592,4558.4344304024771,5182.7153924396125,5769.479554754771,5838.045234376109,5869.5866698241971,5460.0274283006838,4750.7246128102806,4014.319799786253,2953.3224509309343,2425.1086301121113,2592.5868172311762,2946.9136223663122,4261.7482611463574,4850.8167376435322,5404.4828502475721,5469.1577416001628,5498.8950610920474,5112.3934735779394,4443.0427225218573,3748.1173930716441,2746.894507293679,2250.4910611732503,2406.7050770410865,2741.0349293780719,3981.7350470284186,4537.5754721298317,5060.0087911320998,5121.0119300738879,5149.0465562628488,4784.3027515699932,4152.6519669259906,3496.8679311789383,2552.0501510042059,2085.6665376527676,2231.2510108705187,2546.7107464116616,3717.4545518773598,4241.9395077934832,4734.9001546283544,4792.4382288044653,4818.8658651905189,4474.6532345683772,3878.5772514250589,3259.728105031721,2368.1359785460318,1930.0826009333582,2065.636387735552,2363.289327648642,3468.019529448331,3962.9160507788347,4428.0649379213519,4482.3329827244424,4507.2439359785903,{"$f":"EI123/EI55","v":4182.4050037718853},3619.898435927721,3035.9021321606256,2194.5354092707107,1783.2179259135357,1909.3061263924608,2190.1556568932419,3232.5927366842848,3699.5682594079944,4138.4726820960968,4189.6547373997928,4213.1342215207578,3906.5767485704173,3375.747237378393,2824.6390778937821,2030.6666098865244,1644.58056616964,1761.7364268583153,2026.729377318539,3010.3841153194244,3451.0120904790579,3865.1510032673968,3913.4207331437728,3935.5491564711601,3646.2424631403283,3145.3043068700345,2625.2303275334389,1875.9805359294294,1513.7062980258738,1622.4330072448349,1872.4628378986033,2800.6481323363923,3216.4133233169869,3607.1823192262655,3652.7035967337129,3673.5568327838851,3826.5254762207078,3325.795320806405,2799.5314291391001,2025.1072510759211,1651.8313919638119,1782.530550971655,2064.3885087094136,3082.0005919780019,3553.5864891670249,4002.7377665035233,4077.4885304475433,4125.6773123447338,3848.2173463845829,3344.9948784246308,2816.1116825416179,2037.8340777412448,1662.5626620456808,1794.0684084915677,2077.3259529819002,3099.9965468018213,3573.9255332186099,4025.3083203271149,4100.42867397804,4148.8549404700643,3870.012983412581,3364.2857869230597,2832.770239192007,2050.6200225668331,{"$f":"GU123/GU55","v":1673.3433209820614},1805.659645125789,2090.3237155278066,3118.0779549227286,3594.3616615801511,4047.9870344725218,4123.4787943263364,4172.1437048320749,3891.912862264699,3383.6684593003661,2849.5074469852721,2063.4653378210619,1684.173574603876,1817.3044863396481,2103.38205611076,3136.2452008903083,3614.8953164300847,4070.7744059858742,4146.6393973571876,4195.5441168453399,3913.9174598521713,3403.1433101961602,2866.323655131418,2076.3702766095712,1695.0536293678413,1829.003158319809,2116.5012353841848,3154.4986707623916,3635.5269417395621,4093.6709339767335,4169.9109910404804,4219.0566900550102,3936.0272550430464,3422.7107558950156,2883.2192141578266,2089.335092875242,1705.9836923555908,1840.7558879738665,2129.6815148917103,3172.8387521085151,3656.2569832772951,4116.677119624278,4193.2940854576154,4242.6819401432904,3958.2427286677789,3442.3712143304674,2900.1944759116268,2102.3600413981499,1716.9639712727728,1852.5629029298798,2142.9231570675365,3191.2658340133662,3677.0858886144019,4139.7934661834606,4216.7891928078488,4266.4203849358864,3980.5643635248025,3462.1251050890205,2917.2497935620108,2115.4453777954723,1727.994674448086,1864.4244315358849,2156.2264252367595,3209.7803070801842,{"$f":"JG123/JG55","v":3698.014107129221},4163.0204789911731,4240.3968274146355,4290.2725444084735,4002.9926443860732,3481.9728494140973,2934.3855216025436,2128.591358521353,1739.0760108322897,1876.3407028593526,2169.5915836156673,3228.382563434157,3719.0420900121171,4186.3586654723968,4264.1175057319833,4314.2389406931125,4025.5280580026265,3501.9148702099892,2951.6020158534247,2141.7982408667199,1750.2081899971492,1888.3119466866046,2183.0188973119807,3247.0729967257807,3740.1702902702614,4209.8085351463269,4287.9517463507464,4338.3200980847096,4048.1710931100865,3521.9515920457784,2968.8996334637186,2155.066282959061,1857.308776805032,2037.4738154787397,2349.7721365926686,3477.3470760448736,3999.8794780617836,4497.5523298425805,4580.3581575125536,4633.7309731464147,4326.2577728661372,3768.620821155424,3182.5495198864842,2320.1283481575197,2004.5923714174298,2195.5105649931529,2526.4502912768344,3721.3380615660931,4275.0626678790295,4802.4436125933535,4890.190250564865,4946.7467325480475,4620.9149319386361,4029.9847662948127,3408.9227263659636,2495.0129093827391,2160.6369336660664,0,0,0,0,0,0,0,{"$f":"LS123/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EURO)",null,null,null,null,null,{"$f":"XIRR(K126:OT126,K2:OT2)","v":0.10665331482887272}]
[]
["Capital Assets and Taxes"]
[null,"Plant balance",null,null,null,null,null,null,null,null,{"$f":"J130+K68","v":0},0,0,3404.0449104095205,6826.000864442276,10265.96210453399,13724.023368995273,17200.279894620762,20694.827419311987,2248579.1366168046,4476463.4458142966,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"BV130+BW68","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"EH130+EI68","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"GT130+GU68","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"JF130+JG68","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"LR130+LS68","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"OD130+OE68","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895]
[]
[null,null,"Tax Depreciation rate",null,null,null,null,{"$f":"1/'General Assumptions'!F47","v":0.125},null,null,{"$f":"$H$132/12*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*BW6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*EI6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*GU6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*JG6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,0,0,0,0,0,0,0,0,{"$f":"$H$132/12*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$132/12*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Expense",null,null,null,null,null,null,null,{"$f":"MIN(K132*K130,J135)","v":0},{"$f":"MIN(L132*L130,K135)","v":0},0,0,0,0,0,0,0,0,0,0,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,{"$f":"MIN(BX132*BX130,BW135)","v":69836.955781372802},69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781362951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ132*EJ130,EI135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV132*GV130,GU135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH132*JH130,JG135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT132*LT130,LS135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF132*OF130,OE135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated depreciation",null,null,null,null,null,null,null,{"$f":"J134+K133","v":0},{"$f":"K134+L133","v":0},0,0,0,0,0,0,0,0,0,0,69836.955781372802,139673.9115627456,209510.86734411842,279347.82312549121,349184.778906864,419021.73468823679,488858.69046960957,558695.64625098242,628532.60203235527,698369.55781372811,768206.51359510096,838043.4693764738,907880.42515784665,977717.3809392195,1047554.3367205923,1117391.2925019651,1187228.2482833378,1257065.2040647105,1326902.1598460833,1396739.115627456,1466576.0714088287,1536413.0271902015,1606249.9829715742,1676086.9387529469,1745923.8945343196,1815760.8503156924,1885597.8060970651,1955434.7618784378,2025271.7176598106,2095108.6734411833,2164945.629222556,2234782.5850039287,2304619.5407853015,2374456.4965666742,2444293.4523480469,2514130.4081294197,2583967.3639107924,2653804.3196921651,2723641.2754735379,2793478.2312549106,2863315.1870362833,2933152.142817656,3002989.0985990288,3072826.0543804015,3142663.0101617742,3212499.965943147,3282336.9217245197,3352173.8775058924,3422010.8332872652,3491847.7890686379,3561684.7448500106,3631521.7006313833,3701358.6564127561,{"$f":"BW134+BX133","v":3771195.6121941288},3841032.5679755015,3910869.5237568743,3980706.479538247,4050543.4353196197,4120380.3911009924,4190217.3468823652,4260054.3026637379,4329891.2584451111,4399728.2142264843,4469565.1700078575,4539402.1257892307,4609239.0815706039,4679076.0373519771,4748912.9931333503,4818749.9489147235,4888586.9046960967,4958423.8604774699,5028260.8162588431,5098097.7720402163,5167934.7278215894,5237771.6836029626,5307608.6393843358,5377445.595165709,5447282.5509470822,5517119.5067284554,5586956.4625098286,5656793.4182912018,5726630.374072575,5796467.3298539482,5866304.2856353214,5936141.2414166946,6005978.1971980678,6075815.152979441,6145652.1087608142,6215489.0645421874,6285326.0203235606,6355162.9761049338,6424999.931886307,6494836.8876676802,6564673.8434490534,6634510.7992304265,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"EI134+EJ133","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"GU134+GV133","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"JG134+JH133","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"LS134+LT133","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"OE134+OF133","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895]
[null,null,"Net Plant balance",null,null,null,null,null,null,null,{"$f":"K130-K134","v":0},{"$f":"L130-L134","v":0},0,3404.0449104095205,6826.000864442276,10265.96210453399,13724.023368995273,17200.279894620762,20694.827419311987,2248579.1366168046,4476463.4458142966,6704347.7550117895,6634510.7992304163,6564673.843449044,6494836.8876676708,6424999.9318862986,6355162.9761049254,6285326.0203235531,6215489.0645421799,6145652.1087608067,6075815.1529794345,6005978.1971980613,5936141.241416689,5866304.2856353158,5796467.3298539426,5726630.3740725704,5656793.4182911972,5586956.462509824,5517119.5067284517,5447282.5509470794,5377445.5951657062,5307608.639384333,5237771.6836029608,5167934.7278215885,5098097.7720402153,5028260.8162588421,4958423.8604774699,4888586.9046960976,4818749.9489147244,4748912.9931333512,4679076.0373519789,4609239.0815706067,4539402.1257892335,4469565.1700078603,4399728.214226488,4329891.2584451158,4260054.3026637426,4190217.3468823698,4120380.3911009971,4050543.4353196244,3980706.4795382516,3910869.5237568789,3841032.5679755062,3771195.6121941335,3701358.6564127607,3631521.700631388,3561684.7448500153,3491847.7890686425,3422010.8332872698,3352173.8775058971,3282336.9217245243,3212499.9659431516,3142663.0101617789,3072826.0543804062,3002989.0985990334,{"$f":"BX130-BX134","v":2933152.1428176607},2863315.187036288,2793478.2312549152,2723641.2754735425,2653804.3196921698,2583967.3639107971,2514130.4081294243,2444293.4523480516,2374456.4965666784,2304619.5407853052,2234782.585003932,2164945.6292225588,2095108.6734411856,2025271.7176598124,1955434.7618784392,1885597.806097066,1815760.8503156928,1745923.8945343196,1676086.9387529464,1606249.9829715732,1536413.0271902001,1466576.0714088269,1396739.1156274537,1326902.1598460805,1257065.2040647073,1187228.2482833341,1117391.2925019609,1047554.3367205877,977717.38093921449,907880.4251578413,838043.4693764681,768206.5135950949,698369.55781372171,628532.60203234851,558695.64625097532,488858.69046960212,419021.73468822893,349184.77890685573,279347.82312548254,209510.86734410934,139673.91156273615,69836.955781362951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ130-EJ134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV130-GV134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH130-JH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT130-LT134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF130-OF134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financing"]
[null,"Capex Finance"]
[null,null,"Funding requirements (EGP)"]
[null,null,null,"Funding Development Costs",null,null,null,null,null,null,{"$f":"K63+K64+K65","v":0},0,0,3404.0449104095205,3421.9559540327555,3439.9612400917144,3458.0612644612829,3476.2565256254884,3494.5475246912265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW63+BW64+BW65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI63+EI64+EI65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU63+GU64+GU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG63+JG64+JG65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS63+LS64+LS65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE63+OE64+OE65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction of plant",null,null,null,null,null,null,{"$f":"K67","v":0},0,0,0,0,0,0,0,0,2227884.3091974924,2227884.3091974924,2227884.3091974924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest during construction",null,null,null,null,null,null,{"$f":"K177","v":0},{"$f":"L177","v":0},0,0,14.041685255439273,28.21517551750307,42.521403231891099,56.961306736125437,71.535830294617099,86.245924133933698,9276.6244640106397,18504.913315364338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Funding Requirements",null,null,null,null,null,null,null,{"$f":"SUM(K140:K142)","v":0},{"$f":"SUM(L140:L142)","v":0},0,3404.0449104095205,3435.9976392881949,3468.1764156092177,3500.5826676931738,3533.217832361614,3566.0833549858435,2227970.5551216262,2237160.9336615033,2246389.2225128566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX140:BX142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ140:EJ142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV140:GV142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH140:JH142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT140:LT142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF140:OF142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Equity Requirements",null,null,null,null,{"$f":"F32","v":0.1},null,null,{"$f":"K143*$H$145","v":0},{"$f":"L143*$H$145","v":0},0,340.40449104095205,343.59976392881953,346.8176415609218,350.05826676931741,353.32178323616142,356.60833549858438,222797.05551216262,223716.09336615034,224638.92225128566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Sources of Financing"]
[null,null,"Contributions by rooftop owner",null,null,null,null,{"$f":"F35","v":0.05},null,null,{"$f":"K143*$H$149","v":0},{"$f":"L143*$H$149","v":0},0,170.20224552047603,171.79988196440976,173.4088207804609,175.02913338465871,176.66089161808071,178.30416774929219,111398.52775608131,111858.04668307517,112319.46112564283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contributions by development Co.",null,null,null,null,null,null,null,{"$f":"K145-K149","v":0},{"$f":"L145-L149","v":0},0,170.20224552047603,171.79988196440976,173.4088207804609,175.02913338465871,176.66089161808071,178.30416774929219,111398.52775608131,111858.04668307517,112319.46112564283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX145-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ145-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV145-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH145-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT145-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF145-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funds by debt funding",null,null,null,null,null,null,null,{"$f":"K143-K150-K149","v":0},{"$f":"L143-L150-L149","v":0},0,3063.6404193685685,3092.3978753593751,3121.3587740482963,3150.5244009238568,3179.8960491254525,3209.4750194872595,2005173.4996094634,2013444.8402953527,2021750.3002615708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143-BX150-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143-EJ150-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143-GV150-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143-JH150-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143-LT150-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143-OF150-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding",null,null,null,null,null,null,{"$f":"SUM(K149:K151)","v":0},{"$f":"SUM(L149:L151)","v":0},0,3404.0449104095205,3435.9976392881945,3468.1764156092181,3500.5826676931742,3533.217832361614,3566.0833549858439,2227970.5551216258,2237160.9336615033,2246389.2225128566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX149:BX151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ149:EJ151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV149:GV151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH149:JH151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT149:LT151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF149:OF151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Funding Balance (Debt Schedule)"]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G69","v":6},{"$f":"I5","v":"2018-01-01"},{"$f":"EDATE(H155,G155)","v":"2018-07-01"},null,{"$f":"AND(K$2>=$H155,K$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW$2>=$H155,BW$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI$2>=$H155,EI$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU$2>=$H155,GU$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG$2>=$H155,JG$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LS$2>=$H155,LS$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OE$2>=$H155,OE$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Debt fund (EUROs)"]
[null,null,null,"Funding in EUROs",null,null,null,null,null,null,{"$f":"K151/K55","v":0},0,0,210.92009056089259,212.89993296783274,214.89378163740051,216.90172507063355,218.92385229530311,220.96025286893706,138048.63438089061,138618.08499771182,139189.88459832736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening balance (EUROs)",null,null,null,null,null,null,{"$f":"J164","v":0},{"$f":"K164","v":0},0,0,210.92009056089259,423.8200235287253,638.71380516612578,855.61553023675935,1074.5393825320625,1295.4996354009995,139344.13401629162,277962.21901400341,417152.10361233074,417152.10361233074,413187.60271267977,408721.0651791839,402392.07291440998,395228.56524287706,387280.68338633853,381016.04648001341,374680.38804149959,368862.92233406974,363966.63736063271,25696.307152076624,20118.419842236261,15305.319223082388,10229.641458250248,4651.170617513184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1164163223753156E-28,7.8023382939248198E-28,6.4061303886961679E-28,5.0099224834675159E-28,3.6137145782388639E-28,2.2175066730102119E-28,8.2129876778155994E-29,{"$f":"OE164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Project funding",null,null,null,null,null,null,{"$f":"K157","v":0},{"$f":"L157","v":0},0,210.92009056089259,212.89993296783274,214.89378163740051,216.90172507063355,218.92385229530311,220.96025286893706,138048.63438089061,138618.08499771182,139189.88459832736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: cash sweep",null,null,null,null,null,null,{"$f":"K185","v":0},{"$f":"L185","v":0},0,0,0,0,0,0,0,0,0,0,1911.9471415565158,5876.4480412075063,6360.314045929018,8202.2971468451833,9007.8046723906336,9759.3461139016963,6264.6369063251213,6335.6584385137967,5817.4657074298775,4896.2849734370166,3934.6605684550714,5577.8873098403647,4813.1006191538727,5075.6777648321413,5578.4708407370636,4651.170617513184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.1164163223753156E-28,1.3140780284504959E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,8.2129876778155994E-29,{"$f":"OF185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Re-finance",null,null,null,null,null,null,{"$f":"K182","v":0},{"$f":"L182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,334335.66964010103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capitalised interest during grace period",null,null,null,null,null,null,{"$f":"K171*K155","v":0},{"$f":"L171*L155","v":0},0,0,0,0,0,0,0,0,0,0,1911.9471415565158,1911.9471415565158,1893.7765124331156,1873.3048820712595,1844.2970008577124,1811.4642573631866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171*BX155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171*LT155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171*OF155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance",null,null,null,null,null,null,{"$f":"K159+K160-K161-K162+K163","v":0},{"$f":"L159+L160-L161-L162+L163","v":0},0,210.92009056089259,423.8200235287253,638.71380516612578,855.61553023675935,1074.5393825320625,1295.4996354009995,139344.13401629162,277962.21901400341,417152.10361233074,417152.10361233074,413187.60271267977,408721.0651791839,402392.07291440998,395228.56524287706,387280.68338633853,381016.04648001341,374680.38804149959,368862.92233406974,363966.63736063271,25696.307152076624,20118.419842236261,15305.319223082388,10229.641458250248,4651.170617513184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX159+BX160-BX161-BX162+BX163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159+EJ160-EJ161-EJ162+EJ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161-GV162+GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161-JH162+JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT159+LT160-LT161-LT162+LT163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1164163223753156E-28,7.8023382939248198E-28,6.4061303886961679E-28,5.0099224834675159E-28,3.6137145782388639E-28,2.2175066730102119E-28,8.2129876778155994E-29,0,{"$f":"OF159+OF160-OF161-OF162+OF163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Date Switch",null,null,null,null,null,null,{"$f":"AND(K2>$H$6,K164<0.1)","v":false},{"$f":"AND(L2>$H$6,L164<0.1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX2>$H$6,BX164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ2>$H$6,EJ164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GV2>$H$6,GV164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JH2>$H$6,JH164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LT2>$H$6,LT164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OF2>$H$6,OF164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,null,null,"EURIBOR",null,null,null,{"$f":"'General Assumptions'!G66","v":0.01},null,null,{"$f":"$H$168/12","v":8.3333333333333339E-4},{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4]
[null,null,null,"Credit Spread",null,null,null,{"$f":"'General Assumptions'!G67","v":4.4999999999999998E-2},null,null,{"$f":"$H$169/12","v":3.7499999999999999E-3},{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3]
[null,null,null,"Total rate",null,null,null,null,null,null,{"$f":"K168+K169","v":4.5833333333333334E-3},{"$f":"L168+L169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"BX168+BX169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"EJ168+EJ169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"GV168+GV169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"JH168+JH169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"LT168+LT169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"OF168+OF169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3]
[null,null,null,"Interest cost (EUROs)",null,null,null,null,null,null,{"$f":"K170*K159","v":0},{"$f":"L170*L159","v":0},0,0,0.96671708173742432,1.9425084411733242,2.9274382736780766,3.9215711802518136,4.92497216993862,5.9377066622545813,638.66061424133659,1273.9935038141823,1911.9471415565158,1911.9471415565158,1893.7765124331156,1873.3048820712595,1844.2970008577124,1811.4642573631866,1775.0364655207181,1746.3235463667281,1717.2851118568731,1690.6217273644863,1668.1804212362333,117.77474111368453,92.209424276916195,70.149379772460946,46.885856683646971,21.317865330268759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX170*BX159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ170*EJ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV170*GV159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH170*JH159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT170*LT159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1783574810886864E-30,3.5760717180488759E-30,2.936143094819077E-30,2.2962144715892781E-30,1.6562858483594792E-30,1.0163572251296805E-30,3.7642860189988164E-31,{"$f":"OF170*OF159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during construction",null,null,null,null,null,null,{"$f":"K171*(K5+K4)","v":0},0,0,0,0.96671708173742432,1.9425084411733242,2.9274382736780766,3.9215711802518136,4.92497216993862,5.9377066622545813,638.66061424133659,1273.9935038141823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW171*(BW5+BW4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI171*(EI5+EI4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU171*(GU5+GU4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG171*(JG5+JG4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS171*(LS5+LS4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE171*(OE5+OE4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest expense (paid after COD)",null,null,null,null,null,null,{"$f":"K171-K172-K163","v":0},{"$f":"L171-L172-L163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1775.0364655207181,1746.3235463667281,1717.2851118568731,1690.6217273644863,1668.1804212362333,117.77474111368453,92.209424276916195,70.149379772460946,46.885856683646971,21.317865330268759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171-BX172-BX163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171-EJ172-EJ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171-GV172-GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171-JH172-JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171-LT172-LT163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1783574810886864E-30,3.5760717180488759E-30,2.936143094819077E-30,2.2962144715892781E-30,1.6562858483594792E-30,1.0163572251296805E-30,3.7642860189988164E-31,{"$f":"OF171-OF172-OF163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest Cost in EGP",null,null,null,null,null,null,{"$f":"K171*K55","v":0},{"$f":"L171*L55","v":0},0,0,14.041685255439273,28.21517551750307,42.521403231891099,56.961306736125437,71.535830294617099,86.245924133933698,9276.6244640106397,18504.913315364338,29283.565677242379,29283.565677242379,29005.262579961814,28691.717127165666,28247.429638138634,27744.560191809029,27186.628640402534,26746.858818551336,26302.103372309568,25893.724419780196,25550.011224155551,1803.8492234231326,1489.1951733449375,1132.9223513701299,757.21318096233801,344.28652390795878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0548248859196912E-28,1.758633911372709E-28,1.4439310009165399E-28,1.1292280904603709E-28,8.1452518000420192E-29,4.9982226954803302E-29,1.8511935909186409E-29,{"$f":"OF171*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance in EGP",null,null,null,null,null,null,{"$f":"K164*K55","v":0},0,0,3063.6404193685685,6156.0382947279431,9277.3970687762394,12427.921469700095,15607.81751882555,18817.292538312809,2023990.7921477761,4037435.6324431286,6059185.9327046992,6389141.6023074286,6328420.9265371235,6260011.0095634181,6163075.5574120656,6053358.5873037875,5931628.0669969171,5835678.2876839275,5738640.735776633,5649539.8734065881,5574547.9034521198,393567.10329231987,308135.64662297297,247183.0584807556,165210.14857360101,75117.059761736455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS164*LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4832542965520537E-26,3.8370194429950014E-26,3.1503949110906327E-26,2.4637703791862641E-26,1.7771458472818954E-26,1.0905213153775266E-26,4.0389678347315797E-27,{"$f":"OE164*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction EGP",null,null,null,null,null,null,{"$f":"K172*K55","v":0},{"$f":"L172*L55","v":0},0,0,14.041685255439273,28.21517551750307,42.521403231891099,56.961306736125437,71.535830294617099,86.245924133933698,9276.6244640106397,18504.913315364338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX172*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ172*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV172*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH172*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT172*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF172*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during Grace Period",null,null,null,null,null,null,{"$f":"K163*K55","v":0},{"$f":"L163*L55","v":0},0,0,0,0,0,0,0,0,0,0,29283.565677242379,29283.565677242379,29005.262579961814,28691.717127165666,28247.429638138634,27744.560191809029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX163*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ163*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV163*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH163*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT163*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF163*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance for re-financing (EUROS)",null,null,null,null,null,null,{"$f":"K159+K160-K161","v":0},{"$f":"L159+L160-L161","v":0},0,210.92009056089259,423.8200235287253,638.71380516612578,855.61553023675935,1074.5393825320625,1295.4996354009995,139344.13401629162,277962.21901400341,417152.10361233074,415240.15647077421,411275.65557112324,406827.28866675077,400518.7680323387,393384.26824201935,385469.21912897535,381016.04648001341,374680.38804149959,368862.92233406974,363966.63736063271,360031.97679217765,20118.419842236261,15305.319223082388,10229.641458250248,4651.170617513184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX159+BX160-BX161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159+EJ160-EJ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT159+LT160-LT161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1164163223753156E-28,7.8023382939248198E-28,6.4061303886961679E-28,5.0099224834675159E-28,3.6137145782388639E-28,2.2175066730102119E-28,8.2129876778155994E-29,0,{"$f":"OF159+OF160-OF161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance for re-financing in EGP",null,null,null,null,null,null,{"$f":"K180*K55","v":0},0,0,3063.6404193685685,6156.0382947279431,9277.3970687762394,12427.921469700095,15607.81751882555,18817.292538312809,2023990.7921477761,4037435.6324431286,6059185.9327046992,6359858.0366301863,6299137.3608598802,6231005.7469834555,6134383.8402848998,6025111.1576656494,5903883.5068051079,5835678.2876839275,5738640.735776633,5649539.8734065881,5574547.9034521198,5514284.2650545603,308135.64662297297,247183.0584807556,165210.14857360101,75117.059761736455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180*LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4832542965520537E-26,3.8370194429950014E-26,3.1503949110906327E-26,2.4637703791862641E-26,1.7771458472818954E-26,1.0905213153775266E-26,4.0389678347315797E-27,{"$f":"OE180*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount re-financed (EURO)",null,null,null,null,null,null,{"$f":"K206/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,334335.66964010103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project funding (EGP)"]
[null,null,null,"Cash sweep in EURO",null,null,null,null,null,null,{"$f":"K293/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,1911.9471415565158,5876.4480412075063,6360.314045929018,8202.2971468451833,9007.8046723906336,9759.3461139016963,6264.6369063251213,6335.6584385137967,5817.4657074298775,4896.2849734370166,3934.6605684550714,5577.8873098403647,4813.1006191538727,5075.6777648321413,5578.4708407370636,4651.170617513184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW293/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI293/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS293/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9.1164163223753156E-28,1.3140780284504959E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,{"$f":"OE293/OE55","v":8.2129876778155994E-29},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest cost (EGP)",null,null,null,null,null,null,{"$f":"K173*K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27186.628640402534,26746.858818551336,26302.103372309568,25893.724419780196,25550.011224155551,1803.8492234231326,1489.1951733449375,1132.9223513701299,757.21318096233801,344.28652390795878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW173*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI173*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU173*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG173*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS173*LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0548248859196912E-28,1.758633911372709E-28,1.4439310009165399E-28,1.1292280904603709E-28,8.1452518000420192E-29,4.9982226954803302E-29,{"$f":"OE173*OE55","v":1.8511935909186409E-29},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Currency Translation Adjustments"]
[null,null,null,"Opening Balance in EGP",null,null,null,null,null,null,{"$f":"K159*K55","v":0},{"$f":"L159*L55","v":0},0,0,3063.6404193685685,6156.0382947279431,9277.3970687762394,12427.921469700095,15607.81751882555,18817.292538312809,2023990.7921477761,4037435.6324431286,6389141.6023074286,6389141.6023074286,6328420.9265371235,6260011.0095634181,6163075.5574120656,6053358.5873037875,5931628.0669969171,5835678.2876839275,5738640.735776633,5649539.8734065881,5574547.9034521198,393567.10329231987,324915.31054798636,247183.0584807556,165210.14857360101,75117.059761736455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX159*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT159*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4832542965520537E-26,3.8370194429950014E-26,3.1503949110906327E-26,2.4637703791862641E-26,1.7771458472818954E-26,1.0905213153775266E-26,4.0389678347315797E-27,{"$f":"OF159*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Currency Adjstment factor",null,null,null,null,null,null,{"$f":"(K55-J55)/K55","v":1},{"$f":"(L55-K55)/L55","v":0},0,0,0,0,0,0,0,0,0,0,5.164319248826274E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263011E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262733E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262928E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,{"$f":"(BX55-BW55)/BX55","v":0},0,0,0,0,0,0,5.1643192488262879E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262692E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262865E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,0,0,0,0,0,0,0,0,{"$f":"(EJ55-EI55)/EJ55","v":0},0,0,5.1643192488262886E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262921E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262608E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,{"$f":"(GV55-GU55)/GV55","v":0},0,0,0,0,0,0,0,0,0,0,5.1643192488262796E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263039E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262719E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262886E-2,0,0,0,0,{"$f":"(JH55-JG55)/JH55","v":0},0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262823E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT55-LS55)/LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF55-OE55)/OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loss",null,null,null,null,null,null,{"$f":"K190*K189","v":0},{"$f":"L190*L189","v":0},0,0,0,0,0,0,0,0,0,0,329955.66960272996,0,0,0,0,0,0,0,0,0,0,0,16779.663925013414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190*BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ190*EJ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV190*GV189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH190*JH189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT190*LT189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF190*OF189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W190*W176","v":329955.66960272996}]
[]
[null,"Re-financing from local Banks"]
[null,null,"Refinancing Date",null,null,null,null,null,{"$f":"F19","v":"2018-11-01"},null,{"$f":"K2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OE2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Interest Rate",null,null,null,null,null,{"$f":"'General Assumptions'!G53","v":0.05},null,{"$f":"$I$196/12","v":4.1666666666666666E-3},{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3]
[null,null,"Repayment",null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"'General Assumptions'!G54","v":10},{"$f":"EDATE(I195,F197)","v":"2019-11-01"},{"$f":"EDATE(H197,G197*12-F197)","v":"2028-11-01"},null,{"$f":"AND(K$2>=$H197,K$2<$I197)","v":false},{"$f":"AND(L$2>=$H197,L$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX$2>=$H197,BX$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ$2>=$H197,EJ$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H197,GV$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H197,JH$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H197,LT$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H197,OF$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Sources and uses for refinancing"]
[null,null,"Sources of Funds"]
[null,null,null,"Local Bank Loan Draws",null,null,null,null,{"$f":"'General Assumptions'!G52","v":0.8},{"$f":"SUM(K201:OT201)","v":5363478.2040094323},{"$f":"$I$201*K130*K195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5363478.2040094323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*BW130*BW195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*EI130*EI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*GU130*GU195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*JG130*JG195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*LS130*LS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*OE130*OE195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Signing fee",null,null,null,null,{"$f":"'General Assumptions'!G55","v":0.02},null,{"$f":"$I$204*K201","v":0},{"$f":"$I$204*L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107269.56408018865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deposit into cash account",null,null,null,null,null,null,{"$f":"K195*K229","v":0},{"$f":"L195*L229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.4781670027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX195*BX229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ195*EJ229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV195*GV229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH195*JH229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT195*LT229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF195*OF229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Re-payment of debt fund",null,null,null,null,null,null,{"$f":"MIN(K181*K195,K201-K204-K205)","v":0},{"$f":"MIN(L181*L195,L201-L204-L205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5120717.1617622403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX181*BX195,BX201-BX204-BX205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ181*EJ195,EJ201-EJ204-EJ205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV181*GV195,GV201-GV204-GV205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH181*JH195,JH201-JH204-JH205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT181*LT195,LT201-LT204-LT205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF181*OF195,OF201-OF204-OF205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,null,null,null,{"$f":"K201-K204-K206-K205","v":0},{"$f":"L201-L204-L206-L205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2014213502407074E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201-BX204-BX206-BX205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201-EJ204-EJ206-EJ205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201-GV204-GV206-GV205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201-JH204-JH206-JH205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201-LT204-LT206-LT205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201-OF204-OF206-OF205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Local Debt Balance"]
[null,null,"Repayment Dates",null,null,null,{"$f":"I195","v":"2018-11-01"},{"$f":"MONTH(G210)","v":11},{"$f":"IF(H210>6,H210-6,H210+6)","v":5},null,{"$f":"AND(K197,OR($H$210=MONTH(K2),$I$210=MONTH(K2)))","v":false},{"$f":"AND(L197,OR($H$210=MONTH(L2),$I$210=MONTH(L2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,{"$f":"AND(BX197,OR($H$210=MONTH(BX2),$I$210=MONTH(BX2)))","v":false},false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"AND(EJ197,OR($H$210=MONTH(EJ2),$I$210=MONTH(EJ2)))","v":false},true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV197,OR($H$210=MONTH(GV2),$I$210=MONTH(GV2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH197,OR($H$210=MONTH(JH2),$I$210=MONTH(JH2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT197,OR($H$210=MONTH(LT2),$I$210=MONTH(LT2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF197,OR($H$210=MONTH(OF2),$I$210=MONTH(OF2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"EDATE(I195,0)","v":"2018-11-01"},{"$f":"EDATE(H211,G211-1)","v":"2019-10-01"},null,{"$f":"AND(K$2>=$H211,K$2<=$I211)","v":false},{"$f":"AND(L$2>=$H211,L$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H211,BX$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H211,EJ$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H211,GV$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H211,JH$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H211,LT$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H211,OF$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J216","v":0},{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5363478.2040094323,5385826.0298594721,5408266.9716505529,5430801.4173657633,5453429.756604787,5476152.38059064,5498969.6821764344,5521882.0558521692,5544889.897751553,5567993.6056588516,5591193.5790157635,5614490.2189283287,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,{"$f":"BW216","v":3742993.4792855512},3742993.4792855512,3742993.4792855512,3742993.4792855512,3742993.4792855512,3742993.4792855512,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,623832.24654759164,623832.24654759164,623832.24654759164,623832.24654759164,{"$f":"EI216","v":623832.24654759164},623832.24654759164,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"GU216","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"JG216","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"LS216","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"OE216","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10]
[null,null,"Add: funding",null,null,null,null,null,null,null,{"$f":"K201","v":0},{"$f":"L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5363478.2040094323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Capitalised During Grace Period",null,null,null,null,null,null,null,{"$f":"IF(K211,K217,0)","v":0},{"$f":"IF(L211,L217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,22440.941791081132,22534.445715210637,22628.339239024015,22722.623985853279,22817.301585794332,22912.373675735143,23007.841899384039,23103.707907298136,23199.97335691188,23296.639912565683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX211,BX217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ211,EJ217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV211,GV217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH211,JH217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT211,LT217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF211,OF217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Repayments",null,null,null,{"$f":"'General Assumptions'!G57","v":true},{"$f":"COUNTIF(197:197,TRUE)","v":108},{"$f":"J215/H215*6","v":311916.12327379605},{"$f":"J201+SUM(K214:OT214)","v":5614490.2189283296},{"$f":"IF(K197,$I$215*K210,0)","v":0},{"$f":"IF(L197,$I$215*L210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,{"$f":"IF(BX197,$I$215*BX210,0)","v":0},0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,{"$f":"IF(EJ197,$I$215*EJ210,0)","v":0},311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV197,$I$215*GV210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH197,$I$215*JH210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT197,$I$215*LT210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF197,$I$215*OF210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K212+K213-K215+K214","v":0},{"$f":"L212+L213-L215+L214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5363478.2040094323,5385826.0298594721,5408266.9716505529,5430801.4173657633,5453429.756604787,5476152.38059064,5498969.6821764344,5521882.0558521692,5544889.897751553,5567993.6056588516,5591193.5790157635,5614490.2189283287,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,3742993.4792855512,{"$f":"BX212+BX213-BX215+BX214","v":3742993.4792855512},3742993.4792855512,3742993.4792855512,3742993.4792855512,3742993.4792855512,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,623832.24654759164,623832.24654759164,623832.24654759164,623832.24654759164,623832.24654759164,{"$f":"EJ212+EJ213-EJ215+EJ214","v":623832.24654759164},311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"GV212+GV213-GV215+GV214","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"JH212+JH213-JH215+JH214","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"LT212+LT213-LT215+LT214","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"OF212+OF213-OF215+OF214","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10]
[null,null,"Local Bank Interest",null,null,null,null,null,null,null,{"$f":"K212*K196","v":0},{"$f":"L212*L196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,22440.941791081132,22534.445715210637,22628.339239024015,22722.623985853279,22817.301585794332,22912.373675735143,23007.841899384039,23103.707907298136,23199.97335691188,23296.639912565683,23393.709245534701,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BX212*BX196","v":15595.806163689796},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,2599.3010272816318,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EJ212*EJ196","v":2599.3010272816318},2599.3010272816318,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GV212*GV196","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JH212*JH196","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LT212*LT196","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"OF212*OF196","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[]
[null,"Accrued Interest Expense"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J223","v":0},{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,44788.76764112043,67323.213356331064,89951.552595355082,112674.17658120836,135491.4781670027,158403.85184273784,181411.69374212189,204515.40164942003,227715.37500633192,251012.01491889759,0,22094.058731893885,44188.11746378777,66282.176195681648,88376.23492757554,110470.29365946943,0,20794.408218253066,41588.816436506131,62383.224654759193,83177.632873012262,103972.04109126533,0,19494.757704612246,38989.515409224492,58484.273113836738,77979.030818448984,97473.78852306123,0,18195.10719097143,36390.21438194286,54585.32157291429,72780.42876388572,90975.535954857158,0,16895.456677330614,33790.913354661228,50686.370031991843,67581.826709322457,84477.283386653071,{"$f":"BW223","v":0},15595.806163689796,31191.612327379593,46787.418491069388,62383.224654759186,77979.030818448984,0,14296.155650048981,28592.311300097961,42888.46695014694,57184.622600195922,71480.778250244897,0,12996.505136408165,25993.010272816329,38989.515409224492,51986.020545632658,64982.525682040825,0,11696.854622767347,23393.709245534694,35090.563868302037,46787.418491069388,58484.273113836738,0,10397.204109126531,20794.408218253062,31191.612327379593,41588.816436506124,51986.020545632651,0,9097.5535954857151,18195.10719097143,27292.660786457145,36390.21438194286,45487.767977428579,0,7797.9030818448982,15595.806163689796,23393.709245534694,31191.612327379593,38989.515409224492,0,6498.2525682040823,12996.505136408165,19494.757704612246,25993.010272816329,32491.262841020412,0,5198.6020545632655,10397.204109126531,15595.806163689796,20794.408218253062,25993.010272816326,0,3898.9515409224487,7797.9030818448973,11696.854622767347,15595.806163689795,19494.757704612242,0,2599.3010272816318,5198.6020545632637,7797.9030818448955,{"$f":"EI223","v":10397.204109126527},12996.505136408159,0,1299.650513640815,2599.30102728163,3898.951540922445,5198.60205456326,6498.252568204075,0,-1.9402553637822469E-12,-3.8805107275644938E-12,-5.820766091346741E-12,-7.7610214551289875E-12,-9.701276818911234E-12,-1.164153218269348E-11,-1.3581787546475727E-11,-1.5522042910257975E-11,-1.7462298274040222E-11,-1.9402553637822468E-11,-2.1342809001604714E-11,-2.3283064365386961E-11,-2.5223319729169207E-11,-2.7163575092951454E-11,-2.91038304567337E-11,-3.104408582051595E-11,-3.2984341184298197E-11,-3.4924596548080443E-11,-3.686485191186269E-11,-3.8805107275644936E-11,-4.0745362639427182E-11,-4.2685618003209429E-11,-4.4625873366991675E-11,-4.6566128730773922E-11,-4.8506384094556168E-11,-5.0446639458338415E-11,-5.2386894822120661E-11,-5.4327150185902908E-11,-5.6267405549685154E-11,-5.8207660913467401E-11,-6.0147916277249647E-11,-6.20881716410319E-11,-6.4028427004814153E-11,-6.5968682368596406E-11,-6.7908937732378659E-11,-6.9849193096160912E-11,-7.1789448459943165E-11,-7.3729703823725418E-11,-7.5669959187507671E-11,-7.7610214551289924E-11,-7.9550469915072177E-11,-8.149072527885443E-11,-8.3430980642636683E-11,-8.5371236006418935E-11,-8.7311491370201188E-11,-8.9251746733983441E-11,-9.1192002097765694E-11,-9.3132257461547947E-11,-9.50725128253302E-11,-9.7012768189112453E-11,-9.8953023552894706E-11,-1.0089327891667696E-10,-1.0283353428045921E-10,-1.0477378964424146E-10,-1.0671404500802372E-10,{"$f":"GU223","v":-1.0865430037180597E-10},-1.1059455573558822E-10,-1.1253481109937048E-10,-1.1447506646315273E-10,-1.1641532182693497E-10,-1.1835557719071721E-10,-1.2029583255449945E-10,-1.2223608791828169E-10,-1.2417634328206393E-10,-1.2611659864584617E-10,-1.2805685400962841E-10,-1.2999710937341065E-10,-1.3193736473719289E-10,-1.3387762010097513E-10,-1.3581787546475737E-10,-1.3775813082853961E-10,-1.3969838619232185E-10,-1.4163864155610409E-10,-1.4357889691988633E-10,-1.4551915228366857E-10,-1.4745940764745081E-10,-1.4939966301123305E-10,-1.5133991837501529E-10,-1.5328017373879753E-10,-1.5522042910257977E-10,-1.5716068446636201E-10,-1.5910093983014425E-10,-1.6104119519392649E-10,-1.6298145055770873E-10,-1.6492170592149097E-10,-1.6686196128527321E-10,-1.6880221664905545E-10,-1.7074247201283769E-10,-1.7268272737661993E-10,-1.7462298274040217E-10,-1.7656323810418441E-10,-1.7850349346796665E-10,-1.8044374883174889E-10,-1.8238400419553113E-10,-1.8432425955931337E-10,-1.8626451492309561E-10,-1.8820477028687785E-10,-1.9014502565066009E-10,-1.9208528101444233E-10,-1.9402553637822457E-10,-1.9596579174200681E-10,-1.9790604710578905E-10,-1.9984630246957129E-10,-2.0178655783335353E-10,-2.0372681319713577E-10,-2.0566706856091801E-10,-2.0760732392470025E-10,-2.0954757928848249E-10,-2.1148783465226473E-10,-2.1342809001604697E-10,-2.1536834537982921E-10,-2.1730860074361145E-10,-2.1924885610739369E-10,-2.2118911147117593E-10,-2.2312936683495817E-10,-2.2506962219874041E-10,-2.2700987756252265E-10,-2.2895013292630489E-10,-2.3089038829008713E-10,{"$f":"JG223","v":-2.3283064365386937E-10},-2.3477089901765161E-10,-2.3671115438143385E-10,-2.3865140974521609E-10,-2.4059166510899833E-10,-2.4253192047278057E-10,-2.4447217583656281E-10,-2.4641243120034505E-10,-2.4835268656412729E-10,-2.5029294192790953E-10,-2.5223319729169177E-10,-2.5417345265547401E-10,-2.5611370801925625E-10,-2.5805396338303849E-10,-2.5999421874682073E-10,-2.6193447411060297E-10,-2.6387472947438521E-10,-2.6581498483816745E-10,-2.6775524020194969E-10,-2.6969549556573193E-10,-2.7163575092951417E-10,-2.7357600629329641E-10,-2.7551626165707865E-10,-2.7745651702086089E-10,-2.7939677238464313E-10,-2.8133702774842537E-10,-2.8327728311220761E-10,-2.8521753847598985E-10,-2.8715779383977209E-10,-2.8909804920355433E-10,-2.9103830456733657E-10,-2.9297855993111881E-10,-2.9491881529490105E-10,-2.9685907065868329E-10,-2.9879932602246553E-10,-3.0073958138624777E-10,-3.0267983675003001E-10,-3.0462009211381225E-10,-3.0656034747759449E-10,-3.0850060284137673E-10,-3.1044085820515897E-10,-3.1238111356894121E-10,-3.1432136893272345E-10,-3.1626162429650569E-10,-3.1820187966028793E-10,-3.2014213502407017E-10,-3.2208239038785241E-10,-3.2402264575163465E-10,-3.2596290111541689E-10,-3.2790315647919913E-10,-3.2984341184298137E-10,-3.3178366720676361E-10,-3.3372392257054585E-10,-3.3566417793432809E-10,-3.3760443329811033E-10,-3.3954468866189257E-10,-3.4148494402567481E-10,-3.4342519938945705E-10,-3.4536545475323929E-10,-3.4730571011702153E-10,-3.4924596548080377E-10,-3.5118622084458601E-10,-3.5312647620836825E-10,-3.5506673157215049E-10,{"$f":"LS223","v":-3.5700698693593273E-10},-3.5894724229971497E-10,-3.6088749766349721E-10,-3.6282775302727945E-10,-3.6476800839106169E-10,-3.6670826375484393E-10,-3.6864851911862617E-10,-3.7058877448240841E-10,-3.7252902984619065E-10,-3.7446928520997289E-10,-3.7640954057375513E-10,-3.7834979593753737E-10,-3.8029005130131961E-10,-3.8223030666510185E-10,-3.8417056202888409E-10,-3.8611081739266633E-10,-3.8805107275644857E-10,-3.8999132812023081E-10,-3.9193158348401305E-10,-3.9387183884779529E-10,-3.9581209421157753E-10,-3.9775234957535977E-10,-3.9969260493914201E-10,-4.0163286030292425E-10,-4.0357311566670649E-10,-4.0551337103048873E-10,-4.0745362639427097E-10,-4.0939388175805321E-10,-4.1133413712183545E-10,-4.1327439248561769E-10,-4.1521464784939993E-10,-4.1715490321318217E-10,-4.1909515857696441E-10,-4.2103541394074665E-10,-4.2297566930452889E-10,-4.2491592466831113E-10,-4.2685618003209337E-10,-4.2879643539587561E-10,-4.3073669075965785E-10,-4.3267694612344009E-10,-4.3461720148722233E-10,-4.3655745685100457E-10,-4.3849771221478681E-10,-4.4043796757856905E-10,-4.4237822294235129E-10,-4.4431847830613353E-10,-4.4625873366991577E-10,-4.4819898903369801E-10,-4.5013924439748025E-10,-4.5207949976126249E-10,-4.5401975512504473E-10,-4.5596001048882697E-10,-4.5790026585260921E-10,-4.5984052121639145E-10,-4.6178077658017369E-10,-4.6372103194395593E-10,-4.6566128730773817E-10,-4.6760154267152046E-10,-4.695417980353027E-10,-4.7148205339908494E-10,-4.7342230876286718E-10,-4.7536256412664942E-10,-4.7730281949043166E-10,-4.792430748542139E-10,{"$f":"OE223","v":-4.8118333021799614E-10},-4.8312358558177838E-10,-4.8506384094556062E-10,-4.8700409630934286E-10,-4.889443516731251E-10,-4.9088460703690734E-10,-4.9282486240068958E-10,-4.9476511776447182E-10,-4.9670537312825406E-10,-4.986456284920363E-10,-5.0058588385581854E-10,-5.0252613921960078E-10,-5.0446639458338302E-10,-5.0640664994716526E-10,-5.083469053109475E-10]
[null,null,"Add: Accrued Interest Expense",null,null,null,null,null,null,null,{"$f":"K217","v":0},{"$f":"L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,22440.941791081132,22534.445715210637,22628.339239024015,22722.623985853279,22817.301585794332,22912.373675735143,23007.841899384039,23103.707907298136,23199.97335691188,23296.639912565683,23393.709245534701,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BX217","v":15595.806163689796},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,2599.3010272816318,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EJ217","v":2599.3010272816318},2599.3010272816318,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GV217","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JH217","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LT217","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"OF217","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[null,null,"Less: Interest Paid",null,null,null,null,null,null,null,{"$f":"(K221+K220)*K210","v":0},{"$f":"(L221+L220)*L210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,274405.72416443226,0,0,0,0,0,132564.35239136333,0,0,0,0,0,124766.4493095184,0,0,0,0,0,116968.54622767348,0,0,0,0,0,109170.6431458286,0,0,0,0,0,101372.74006398369,{"$f":"(BX221+BX220)*BX210","v":0},0,0,0,0,93574.836982138775,0,0,0,0,0,85776.93390029388,0,0,0,0,0,77979.030818448984,0,0,0,0,0,70181.127736604089,0,0,0,0,0,62383.224654759179,0,0,0,0,0,54585.321572914298,0,0,0,0,0,46787.418491069388,0,0,0,0,0,38989.515409224492,0,0,0,0,0,31191.612327379589,0,0,0,0,0,23393.70924553469,0,0,0,0,{"$f":"(EJ221+EJ220)*EJ210","v":0},15595.806163689791,0,0,0,0,0,7797.90308184489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV221+GV220)*GV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH221+JH220)*JH210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT221+LT220)*LT210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF221+OF220)*OF210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K220+K221-K222","v":0},{"$f":"L220+L221-L222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,44788.76764112043,67323.213356331064,89951.552595355082,112674.17658120836,135491.4781670027,158403.85184273784,181411.69374212189,204515.40164942003,227715.37500633192,251012.01491889759,0,22094.058731893885,44188.11746378777,66282.176195681648,88376.23492757554,110470.29365946943,0,20794.408218253066,41588.816436506131,62383.224654759193,83177.632873012262,103972.04109126533,0,19494.757704612246,38989.515409224492,58484.273113836738,77979.030818448984,97473.78852306123,0,18195.10719097143,36390.21438194286,54585.32157291429,72780.42876388572,90975.535954857158,0,16895.456677330614,33790.913354661228,50686.370031991843,67581.826709322457,84477.283386653071,0,{"$f":"BX220+BX221-BX222","v":15595.806163689796},31191.612327379593,46787.418491069388,62383.224654759186,77979.030818448984,0,14296.155650048981,28592.311300097961,42888.46695014694,57184.622600195922,71480.778250244897,0,12996.505136408165,25993.010272816329,38989.515409224492,51986.020545632658,64982.525682040825,0,11696.854622767347,23393.709245534694,35090.563868302037,46787.418491069388,58484.273113836738,0,10397.204109126531,20794.408218253062,31191.612327379593,41588.816436506124,51986.020545632651,0,9097.5535954857151,18195.10719097143,27292.660786457145,36390.21438194286,45487.767977428579,0,7797.9030818448982,15595.806163689796,23393.709245534694,31191.612327379593,38989.515409224492,0,6498.2525682040823,12996.505136408165,19494.757704612246,25993.010272816329,32491.262841020412,0,5198.6020545632655,10397.204109126531,15595.806163689796,20794.408218253062,25993.010272816326,0,3898.9515409224487,7797.9030818448973,11696.854622767347,15595.806163689795,19494.757704612242,0,2599.3010272816318,5198.6020545632637,7797.9030818448955,10397.204109126527,{"$f":"EJ220+EJ221-EJ222","v":12996.505136408159},0,1299.650513640815,2599.30102728163,3898.951540922445,5198.60205456326,6498.252568204075,0,-1.9402553637822469E-12,-3.8805107275644938E-12,-5.820766091346741E-12,-7.7610214551289875E-12,-9.701276818911234E-12,-1.164153218269348E-11,-1.3581787546475727E-11,-1.5522042910257975E-11,-1.7462298274040222E-11,-1.9402553637822468E-11,-2.1342809001604714E-11,-2.3283064365386961E-11,-2.5223319729169207E-11,-2.7163575092951454E-11,-2.91038304567337E-11,-3.104408582051595E-11,-3.2984341184298197E-11,-3.4924596548080443E-11,-3.686485191186269E-11,-3.8805107275644936E-11,-4.0745362639427182E-11,-4.2685618003209429E-11,-4.4625873366991675E-11,-4.6566128730773922E-11,-4.8506384094556168E-11,-5.0446639458338415E-11,-5.2386894822120661E-11,-5.4327150185902908E-11,-5.6267405549685154E-11,-5.8207660913467401E-11,-6.0147916277249647E-11,-6.20881716410319E-11,-6.4028427004814153E-11,-6.5968682368596406E-11,-6.7908937732378659E-11,-6.9849193096160912E-11,-7.1789448459943165E-11,-7.3729703823725418E-11,-7.5669959187507671E-11,-7.7610214551289924E-11,-7.9550469915072177E-11,-8.149072527885443E-11,-8.3430980642636683E-11,-8.5371236006418935E-11,-8.7311491370201188E-11,-8.9251746733983441E-11,-9.1192002097765694E-11,-9.3132257461547947E-11,-9.50725128253302E-11,-9.7012768189112453E-11,-9.8953023552894706E-11,-1.0089327891667696E-10,-1.0283353428045921E-10,-1.0477378964424146E-10,-1.0671404500802372E-10,-1.0865430037180597E-10,{"$f":"GV220+GV221-GV222","v":-1.1059455573558822E-10},-1.1253481109937048E-10,-1.1447506646315273E-10,-1.1641532182693497E-10,-1.1835557719071721E-10,-1.2029583255449945E-10,-1.2223608791828169E-10,-1.2417634328206393E-10,-1.2611659864584617E-10,-1.2805685400962841E-10,-1.2999710937341065E-10,-1.3193736473719289E-10,-1.3387762010097513E-10,-1.3581787546475737E-10,-1.3775813082853961E-10,-1.3969838619232185E-10,-1.4163864155610409E-10,-1.4357889691988633E-10,-1.4551915228366857E-10,-1.4745940764745081E-10,-1.4939966301123305E-10,-1.5133991837501529E-10,-1.5328017373879753E-10,-1.5522042910257977E-10,-1.5716068446636201E-10,-1.5910093983014425E-10,-1.6104119519392649E-10,-1.6298145055770873E-10,-1.6492170592149097E-10,-1.6686196128527321E-10,-1.6880221664905545E-10,-1.7074247201283769E-10,-1.7268272737661993E-10,-1.7462298274040217E-10,-1.7656323810418441E-10,-1.7850349346796665E-10,-1.8044374883174889E-10,-1.8238400419553113E-10,-1.8432425955931337E-10,-1.8626451492309561E-10,-1.8820477028687785E-10,-1.9014502565066009E-10,-1.9208528101444233E-10,-1.9402553637822457E-10,-1.9596579174200681E-10,-1.9790604710578905E-10,-1.9984630246957129E-10,-2.0178655783335353E-10,-2.0372681319713577E-10,-2.0566706856091801E-10,-2.0760732392470025E-10,-2.0954757928848249E-10,-2.1148783465226473E-10,-2.1342809001604697E-10,-2.1536834537982921E-10,-2.1730860074361145E-10,-2.1924885610739369E-10,-2.2118911147117593E-10,-2.2312936683495817E-10,-2.2506962219874041E-10,-2.2700987756252265E-10,-2.2895013292630489E-10,-2.3089038829008713E-10,-2.3283064365386937E-10,{"$f":"JH220+JH221-JH222","v":-2.3477089901765161E-10},-2.3671115438143385E-10,-2.3865140974521609E-10,-2.4059166510899833E-10,-2.4253192047278057E-10,-2.4447217583656281E-10,-2.4641243120034505E-10,-2.4835268656412729E-10,-2.5029294192790953E-10,-2.5223319729169177E-10,-2.5417345265547401E-10,-2.5611370801925625E-10,-2.5805396338303849E-10,-2.5999421874682073E-10,-2.6193447411060297E-10,-2.6387472947438521E-10,-2.6581498483816745E-10,-2.6775524020194969E-10,-2.6969549556573193E-10,-2.7163575092951417E-10,-2.7357600629329641E-10,-2.7551626165707865E-10,-2.7745651702086089E-10,-2.7939677238464313E-10,-2.8133702774842537E-10,-2.8327728311220761E-10,-2.8521753847598985E-10,-2.8715779383977209E-10,-2.8909804920355433E-10,-2.9103830456733657E-10,-2.9297855993111881E-10,-2.9491881529490105E-10,-2.9685907065868329E-10,-2.9879932602246553E-10,-3.0073958138624777E-10,-3.0267983675003001E-10,-3.0462009211381225E-10,-3.0656034747759449E-10,-3.0850060284137673E-10,-3.1044085820515897E-10,-3.1238111356894121E-10,-3.1432136893272345E-10,-3.1626162429650569E-10,-3.1820187966028793E-10,-3.2014213502407017E-10,-3.2208239038785241E-10,-3.2402264575163465E-10,-3.2596290111541689E-10,-3.2790315647919913E-10,-3.2984341184298137E-10,-3.3178366720676361E-10,-3.3372392257054585E-10,-3.3566417793432809E-10,-3.3760443329811033E-10,-3.3954468866189257E-10,-3.4148494402567481E-10,-3.4342519938945705E-10,-3.4536545475323929E-10,-3.4730571011702153E-10,-3.4924596548080377E-10,-3.5118622084458601E-10,-3.5312647620836825E-10,-3.5506673157215049E-10,-3.5700698693593273E-10,{"$f":"LT220+LT221-LT222","v":-3.5894724229971497E-10},-3.6088749766349721E-10,-3.6282775302727945E-10,-3.6476800839106169E-10,-3.6670826375484393E-10,-3.6864851911862617E-10,-3.7058877448240841E-10,-3.7252902984619065E-10,-3.7446928520997289E-10,-3.7640954057375513E-10,-3.7834979593753737E-10,-3.8029005130131961E-10,-3.8223030666510185E-10,-3.8417056202888409E-10,-3.8611081739266633E-10,-3.8805107275644857E-10,-3.8999132812023081E-10,-3.9193158348401305E-10,-3.9387183884779529E-10,-3.9581209421157753E-10,-3.9775234957535977E-10,-3.9969260493914201E-10,-4.0163286030292425E-10,-4.0357311566670649E-10,-4.0551337103048873E-10,-4.0745362639427097E-10,-4.0939388175805321E-10,-4.1133413712183545E-10,-4.1327439248561769E-10,-4.1521464784939993E-10,-4.1715490321318217E-10,-4.1909515857696441E-10,-4.2103541394074665E-10,-4.2297566930452889E-10,-4.2491592466831113E-10,-4.2685618003209337E-10,-4.2879643539587561E-10,-4.3073669075965785E-10,-4.3267694612344009E-10,-4.3461720148722233E-10,-4.3655745685100457E-10,-4.3849771221478681E-10,-4.4043796757856905E-10,-4.4237822294235129E-10,-4.4431847830613353E-10,-4.4625873366991577E-10,-4.4819898903369801E-10,-4.5013924439748025E-10,-4.5207949976126249E-10,-4.5401975512504473E-10,-4.5596001048882697E-10,-4.5790026585260921E-10,-4.5984052121639145E-10,-4.6178077658017369E-10,-4.6372103194395593E-10,-4.6566128730773817E-10,-4.6760154267152046E-10,-4.695417980353027E-10,-4.7148205339908494E-10,-4.7342230876286718E-10,-4.7536256412664942E-10,-4.7730281949043166E-10,-4.792430748542139E-10,-4.8118333021799614E-10,{"$f":"OF220+OF221-OF222","v":-4.8312358558177838E-10},-4.8506384094556062E-10,-4.8700409630934286E-10,-4.889443516731251E-10,-4.9088460703690734E-10,-4.9282486240068958E-10,-4.9476511776447182E-10,-4.9670537312825406E-10,-4.986456284920363E-10,-5.0058588385581854E-10,-5.0252613921960078E-10,-5.0446639458338302E-10,-5.0640664994716526E-10,-5.083469053109475E-10,-5.1028716067472974E-10]
[]
[null,null,"Debt Service",null,null,null,null,null,null,null,{"$f":"K221+K215","v":0},{"$f":"L221+L215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,22440.941791081132,22534.445715210637,22628.339239024015,22722.623985853279,22817.301585794332,22912.373675735143,23007.841899384039,23103.707907298136,23199.97335691188,23296.639912565683,335309.83251933078,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,334010.18200568995,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,332710.53149204911,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,331410.88097840827,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,330111.23046476749,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,328811.57995112665,{"$f":"BX221+BX215","v":15595.806163689796},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,327511.92943748587,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,326212.27892384504,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,324912.6284102042,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,323612.97789656342,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,322313.32738292258,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,321013.67686928174,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,319714.02635564096,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,318414.37584200012,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,317114.72532835935,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,315815.07481471851,2599.3010272816318,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EJ221+EJ215","v":2599.3010272816318},314515.42430107767,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,313215.77378743689,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GV221+GV215","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JH221+JH215","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LT221+LT215","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"OF221+OF215","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[]
[null,"Minimum Cash Balance"]
[null,null,"Next 6 month debt service",null,null,null,{"$f":"'General Assumptions'!G61","v":6},null,null,null,{"$f":"SUM(OFFSET(K225,0,1,1,$G$228))*OR(K211,K197)","v":0},{"$f":"SUM(OFFSET(L225,0,1,1,$G$228))*OR(L211,L197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.4781670027,136056.02599269853,136622.92610100145,137192.18829308896,137763.82241097683,138337.8383376892,450830.36927122565,450012.05432738445,449098.2711598943,448088.62198449002,446982.70735947206,445780.12617880024,444480.47566515941,443180.82515151857,441881.17463787773,440581.52412423689,439281.87361059606,437982.22309695522,436682.57258331444,435382.92206967366,434083.27155603271,432783.62104239187,431483.97052875103,430184.32001511019,428884.66950146947,427585.01898782869,426285.36847418791,424985.71796054707,423686.06744690624,422386.41693326546,421086.76641962468,419787.11590598378,418487.465392343,417187.81487870216,415888.16436506133,414588.51385142049,413288.86333777971,411989.21282413893,410689.56231049815,409389.91179685737,408090.26128321653,406790.61076957575,405490.96025593486,{"$f":"SUM(OFFSET(BX225,0,1,1,$G$228))*OR(BX211,BX197)","v":404191.30974229402},402891.65922865324,401592.0087150124,400292.35820137162,398992.70768773078,397693.05717408995,396393.40666044911,395093.75614680827,393794.10563316743,392494.4551195266,391194.80460588576,389895.15409224504,388595.5035786042,387295.85306496342,385996.20255132264,384696.5520376818,383396.90152404102,382097.25101040013,380797.60049675935,379497.94998311851,378198.29946947767,376898.64895583689,375598.99844219605,374299.34792855522,372999.69741491438,371700.04690127354,370400.3963876327,369100.74587399187,367801.09536035103,366501.44484671031,365201.79433306953,363902.14381942869,362602.49330578791,361302.84279214707,360003.19227850629,358703.54176486545,357403.89125122462,356104.24073758378,354804.590223943,353504.93971030216,352205.28919666132,350905.63868302054,349605.98816937977,348306.33765573893,347006.68714209815,345707.03662845737,344407.38611481659,343107.73560117569,341808.08508753486,340508.43457389408,339208.78406025324,337909.13354661246,336609.48303297162,335309.83251933072,334010.18200568995,332710.53149204911,331410.88097840827,330111.23046476743,328811.57995112659,327511.92943748581,326212.27892384504,324912.62841020426,323612.97789656348,322313.32738292264,{"$f":"SUM(OFFSET(EJ225,0,1,1,$G$228))*OR(EJ211,EJ197)","v":321013.67686928186},319714.02635564096,318414.37584200012,317114.72532835935,315815.07481471851,314515.42430107773,313215.77378743689,-1.164153218269348E-11,-1.164153218269348E-11,-1.164153218269348E-11,-1.164153218269348E-11,-1.164153218269348E-11,-1.164153218269348E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GV225,0,1,1,$G$228))*OR(GV211,GV197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(JH225,0,1,1,$G$228))*OR(JH211,JH197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(LT225,0,1,1,$G$228))*OR(LT211,LT197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(OF225,0,1,1,$G$228))*OR(OF211,OF197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shortfall in cash",null,null,null,null,null,null,null,{"$f":"MAX(K228-K232,0)","v":0},{"$f":"MAX(L228-L232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.4781670027,564.54782569551026,1131.4479339984246,1700.7101260859345,2272.3442439738137,2846.3601706861809,271472.4886895364,138258.35651133046,0,0,0,0,0,443180.82515151857,378744.55950221245,322007.03702292615,261205.16369538571,192444.11603024454,95048.071943910618,428918.15929193061,308369.49230495346,185734.10759199291,61750.196374247898,0,0,427585.01898782869,364140.23503412283,308360.26915680571,248572.90279968717,180870.61391042452,84680.517261216359,404231.21264918247,284935.08014269604,163566.9167099836,40861.266946358839,0,0,411989.21282413893,349568.7417758446,294779.58162197052,236041.69749987402,169433.18494056247,74483.58492034598,{"$f":"MAX(BX228-BX232,0)","v":379749.35273222526},261740.1527658859,141673.80227340746,20281.219086064957,0,0,396393.40666044911,335032.03051720205,281268.88812015753,223617.52589645254,158139.88635625638,64467.428667050204,355484.84536074853,238799.10363831295,120071.29976561997,28.744672523869667,0,0,380797.60049675935,320532.16121422284,267832.32144012209,211306.70062891016,146999.22616689536,54642.770031034248,331450.64193860767,216127.13040387235,98776.868253445195,0,0,0,365201.79433306953,306071.30916272081,254474.24584812799,199115.8877870139,136020.18863324213,45020.930415669049,312382.96083555557,198490.37113829405,82586.742253221106,0,0,0,349605.98816937977,291651.77152275306,241199.27018270839,187052.126896492,125212.26119214945,35613.86501024093,306194.22007729392,193849.81932643463,79510.776400073199,0,0,0,334010.18200568995,277275.97421401221,228012.26169397091,175122.85204049782,114585.46291109564,26434.198628873972,299778.08029497106,189025.23679782779,76294.405119695584,0,{"$f":"MAX(EJ228-EJ232,0)","v":0},0,318414.37584200012,262946.47920337273,214918.36067003754,163335.91418179875,104150.37455999054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GV228-GV232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JH228-JH232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(LT228-LT232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OF228-OF232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,179357.88058168924,311753.69781605399,456970.25212637323,604527.8589497197,753686.4573532322,895471.27726891451,1023734.4167306094,0,63136.615135665292,118574.48710131076,178076.70991521035,245538.10706671068,341634.50063940382,6464.7627777430462,125713.77925107926,247049.51345039895,369733.77415450313,484834.63446056511,586232.95339455572,0,62145.133440065067,116625.44880374138,175113.16464721906,241515.80302284093,336406.24915840832,15555.903256801306,133552.38524964693,253620.89816871856,375026.89741870249,488882.88431161945,589100.14615016291,0,61120.820534653525,114610.33017488683,172048.56378334251,237357.42582901329,331007.37533558888,{"$f":"BW238","v":24441.957010068756},141151.50646276734,259918.20644160494,380011.13911530667,492587.01116045588,591587.38497563102,0,60061.725629606226,112525.21751300988,168876.92922307405,233054.91824962938,325427.72542519483,33110.658217855671,148496.74942665047,265924.90278570267,384667.80736515793,495926.15336478234,593671.62575971056,0,58965.788768895669,110365.97802935555,165591.94832692674,228599.7722753007,319656.57789752097,41549.055476306705,155572.91649740119,271623.52813418751,388977.16648905794,498878.28444164101,595328.53767665313,0,57830.834656707899,108128.24745765993,162186.95500513318,223983.00364526417,313682.61134919641,45020.930415669049,157613.86959928973,272217.84797072189,388112.70784537971,496586.44398348895,591670.53060690453,0,56654.566132985885,105807.41695938977,158654.90973196537,219195.12492266714,307493.87059093476,35613.86501024093,146658.61524745944,259698.00766018004,374015.42837083212,480942.19261960499,574539.44004012819,0,55434.557278036875,103398.61928443736,154988.37842426961,214226.11704003095,301077.73080861184,26434.198628873972,135887.39161237646,247318.57277686789,360014.65222452173,{"$f":"EI238","v":465350.0478583498},557415.41485647287,0,54168.246124986603,100896.71414468097,151179.51011927897,209065.39922744635,294420.85968755052,0,107713.59184127295,217387.64765614632,328312.57819940388,431905.68368424411,522286.98207111354,598851.60444572556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Increase in cash - Trapped",null,null,null,null,null,null,null,{"$f":"K290","v":0},{"$f":"L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63136.615135665292,55437.87196564547,59502.222813899578,67461.397151500336,96096.393572693109,0,119249.01647333622,121335.73419931969,122684.26070410416,115100.86030606199,101398.31893399062,0,62145.133440065067,54480.315363676316,58487.715843477665,66402.638375621871,94890.44613556737,0,117996.48199284563,120068.51291907163,121405.99924998396,113855.98689291696,100217.26183854343,0,61120.820534653525,53489.5096402333,57438.233608455688,65308.862045670758,93649.949506575591,0,{"$f":"BX290","v":116709.54945269859},118766.6999788376,120092.93267370175,112575.8720451492,99000.37381517519,0,60061.725629606226,52463.491883403651,56351.711710064163,64177.989026555311,92372.807175565482,0,115386.09120879478,117428.15335905219,118742.90457945525,111258.34599962438,97745.472394928278,0,58965.788768895669,51400.189260459883,55225.970297571184,63007.823948373974,91056.805622220301,0,114023.86102109449,116050.6116367863,117353.63835487046,109901.11795258308,96450.253235012089,0,57830.834656707899,50297.412800952035,54058.707547473241,61796.04864013099,89699.607703932226,0,112592.93918362066,114603.97837143217,115894.85987465785,108473.73613810921,95084.086623415627,0,56654.566132985885,49152.850826403883,52847.492772575592,60540.215190701761,88298.745668267598,0,111044.75023721851,113039.39241272061,114317.42071065209,106926.76424877287,93597.247420523228,0,55434.557278036875,47964.062006400491,51589.759139832247,59237.738615761351,86851.613768580908,0,109453.19298350249,111431.18116449143,112696.07944765386,105335.39563382808,{"$f":"EJ290","v":92065.366998123063},0,54168.246124986603,46728.468019694366,50282.79597459799,57885.889108167365,85355.460460104179,0,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add : Increase in cash from Grace Period",null,null,null,null,null,null,null,{"$f":"K299","v":0},{"$f":"L299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.47816700302,0,0,0,0,43866.402414686236,132395.81723436475,145216.55431031925,147557.60682334643,149158.59840351244,141784.81991568234,128263.13946169487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction in Cash in repayment month",null,null,null,null,null,null,null,{"$f":"K283","v":0},{"$f":"L283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1023734.4167306094,0,0,0,0,0,341634.50063940382,0,0,0,0,0,586232.95339455572,0,0,0,0,0,336406.24915840832,0,0,0,0,0,589100.14615016291,0,0,0,0,0,331007.37533558888,{"$f":"BX283","v":0},0,0,0,0,591587.38497563102,0,0,0,0,0,325427.72542519483,0,0,0,0,0,593671.62575971056,0,0,0,0,0,319656.57789752097,0,0,0,0,0,595328.53767665313,0,0,0,0,0,313682.61134919641,0,0,0,0,0,591670.53060690453,0,0,0,0,0,307493.87059093476,0,0,0,0,0,574539.44004012819,0,0,0,0,0,301077.73080861184,0,0,0,0,{"$f":"EJ283","v":0},557415.41485647287,0,0,0,0,0,294420.85968755052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction after local debt reapyment",null,null,null,null,null,null,null,{"$f":"K284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,598851.60444572556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: cash trapped to meet shortfall",null,null,null,null,null,null,null,{"$f":"K301","v":0},{"$f":"L301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6464.7627777430462,0,0,0,0,0,0,0,0,0,0,0,15555.903256801306,0,0,0,0,0,0,0,0,0,0,0,24441.957010068756,{"$f":"BX301","v":0},0,0,0,0,0,0,0,0,0,0,33110.658217855671,0,0,0,0,0,0,0,0,0,0,0,41549.055476306705,0,0,0,0,0,0,0,0,0,0,0,45020.930415669049,0,0,0,0,0,0,0,0,0,0,0,35613.86501024093,0,0,0,0,0,0,0,0,0,0,0,26434.198628873972,0,0,0,0,{"$f":"EJ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K232+K233-K235+K234-K236+K237","v":0},{"$f":"L232+L233-L235+L234-L236+L237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,179357.88058168924,311753.69781605399,456970.25212637323,604527.8589497197,753686.4573532322,895471.27726891451,1023734.4167306094,0,63136.615135665292,118574.48710131076,178076.70991521035,245538.10706671068,341634.50063940382,6464.7627777430462,125713.77925107926,247049.51345039895,369733.77415450313,484834.63446056511,586232.95339455572,0,62145.133440065067,116625.44880374138,175113.16464721906,241515.80302284093,336406.24915840832,15555.903256801306,133552.38524964693,253620.89816871856,375026.89741870249,488882.88431161945,589100.14615016291,0,61120.820534653525,114610.33017488683,172048.56378334251,237357.42582901329,331007.37533558888,24441.957010068756,{"$f":"BX232+BX233-BX235+BX234-BX236+BX237","v":141151.50646276734},259918.20644160494,380011.13911530667,492587.01116045588,591587.38497563102,0,60061.725629606226,112525.21751300988,168876.92922307405,233054.91824962938,325427.72542519483,33110.658217855671,148496.74942665047,265924.90278570267,384667.80736515793,495926.15336478234,593671.62575971056,0,58965.788768895669,110365.97802935555,165591.94832692674,228599.7722753007,319656.57789752097,41549.055476306705,155572.91649740119,271623.52813418751,388977.16648905794,498878.28444164101,595328.53767665313,0,57830.834656707899,108128.24745765993,162186.95500513318,223983.00364526417,313682.61134919641,45020.930415669049,157613.86959928973,272217.84797072189,388112.70784537971,496586.44398348895,591670.53060690453,0,56654.566132985885,105807.41695938977,158654.90973196537,219195.12492266714,307493.87059093476,35613.86501024093,146658.61524745944,259698.00766018004,374015.42837083212,480942.19261960499,574539.44004012819,0,55434.557278036875,103398.61928443736,154988.37842426961,214226.11704003095,301077.73080861184,26434.198628873972,135887.39161237646,247318.57277686789,360014.65222452173,465350.0478583498,{"$f":"EJ232+EJ233-EJ235+EJ234-EJ236+EJ237","v":557415.41485647287},0,54168.246124986603,100896.71414468097,151179.51011927897,209065.39922744635,294420.85968755052,0,107713.59184127295,217387.64765614632,328312.57819940388,431905.68368424411,522286.98207111354,598851.60444572556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232+GV233-GV235+GV234-GV236+GV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232+JH233-JH235+JH234-JH236+JH237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232+LT233-LT235+LT234-LT236+LT237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232+OF233-OF235+OF234-OF236+OF237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Positive Balance test",null,null,null,null,{"$f":"AND(K240:OT240)","v":true},null,null,{"$f":"K238>=0","v":true},{"$f":"L238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Interest Income",null,null,null,null,{"$f":"'General Assumptions'!G63/12","v":5.8333333333333336E-3},null,null,{"$f":"K232*$H$242","v":0},{"$f":"L232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,1046.2543033931872,1818.563237260315,2665.6598040705107,3526.4125105400317,4396.5043345605218,5223.5824507353345,5971.7840975952213,0,368.29692162471423,691.68450809097953,1038.780807838727,1432.3056245558123,1992.8679203965223,37.711116203501106,733.33037896462906,1441.1221617939939,2156.7803492346015,2828.2020343532968,3419.6922281349084,0,362.51327840037959,680.31511802182479,1021.4934604421112,1408.8421842999055,1962.3697867573819,90.74276899800762,779.05558062294051,1479.455239317525,2187.656901609098,2851.8168251511138,3436.4175192092839,0,356.5381197854789,668.56025935350647,1003.616622069498,1384.5849840025776,1930.8763561242686,{"$f":"BX232*$H$242","v":142.57808255873442},823.38378769947622,1516.1895375760289,2216.7316448392889,2873.4242317693261,3450.9264123578478,0,350.360066172703,656.39710215922435,985.11542046793204,1359.4870231228381,1898.3283983136366,193.14550627082477,866.2310383221278,1551.2285995832656,2243.8955429634216,2892.9025612945638,3463.0844835983116,0,343.96710115189143,643.80153850457407,965.95303190707273,1333.4986716059209,1864.6633710688725,242.3694902784558,907.50867956817365,1584.4705807827606,2269.0334711861715,2910.1233259095725,3472.7498031138102,0,337.34653549746275,630.74811016968295,946.09057086327687,1306.567521264041,1829.8152328703125,262.6220940914028,919.41423932919008,1587.9374464958778,2263.9907957647151,2896.7542565703525,3451.4114285402766,0,330.48496910908432,617.20993226310702,925.48697343646472,1278.6382287155584,1793.7142451137861,207.7475458930721,855.50858894351347,1514.9050446843837,2181.7566654965208,2805.4961236143627,3351.4800669007477,0,323.36825078854844,603.15861249255124,904.09887414157276,1249.6523494001806,1756.2867630502358,154.19949200176484,792.67645107219607,1442.6916745317294,2100.0854713097101,{"$f":"EJ232*$H$242","v":2714.541945840374},3251.5899199960918,0,315.9814357290885,588.56416584397232,881.88047569579408,1219.5481621601039,1717.4550148440449,0,628.32928574075891,1268.0946113275202,1915.1567061631895,2519.4498214914242,3046.6740620814958,3493.3010259333992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IDC and Fee Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J250","v":0},{"$f":"K250","v":0},0,0,0,14.041685255439273,42.256860772942346,84.778264004833446,141.73957074095887,213.27540103557595,299.52132516950962,9576.1457891801492,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"BW250","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"EI250","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"GU250","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"JG250","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"LS250","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"OE250","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315]
[null,null,"Add: IDC",null,null,null,null,null,null,null,{"$f":"K177","v":0},0,0,0,14.041685255439273,28.21517551750307,42.521403231891099,56.961306736125437,71.535830294617099,86.245924133933698,9276.6244640106397,18504.913315364338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Signing Fees",null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107269.56408018865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation on IDC"]
[null,null,"Less: Amortization ofSigning Fees"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K245+K246+K247-K248-K249","v":0},{"$f":"L245+L246+L247-L248-L249","v":0},0,0,14.041685255439273,42.256860772942346,84.778264004833446,141.73957074095887,213.27540103557595,299.52132516950962,9576.1457891801492,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"BX245+BX246+BX247-BX248-BX249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"EJ245+EJ246+EJ247-EJ248-EJ249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"GV245+GV246+GV247-GV248-GV249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"JH245+JH246+JH247-JH248-JH249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"LT245+LT246+LT247-LT248-LT249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"OF245+OF246+OF247-OF248-OF249","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315]
[]
[]
[]
["Profit and loss Statement"]
[null,"Revenues",null,null,null,null,null,null,null,null,{"$f":"K89","v":0},0,0,0,0,0,0,0,0,0,0,0,71256.115578183977,78950.989970968207,107482.18797811912,120269.39856062716,132288.67133765726,133700.31167307429,134354.09740331443,125978.46580576523,111467.03841186063,96400.868382734552,74690.237482181416,66589.199596993669,70901.46050302517,78558.036060208178,106947.22893430502,119670.79516722406,131630.2457654067,133034.8601016489,133685.39181747343,125351.44731203731,110912.24601874582,95921.063148555884,74318.490137087821,66257.772639514849,70548.57061280965,78167.037954891988,106414.93248216253,119075.17113537829,130975.09730093728,132372.72060772259,133020.01450497258,124727.54960715979,110360.21493160844,95443.645995175713,73948.593048376351,65927.995256273411,70197.437121880299,77777.98592060848,105885.28536947268,118482.5116362476,130323.20963346786,131713.87670646343,132357.94890037022,124106.75715838023,109810.93140690989,94968.605036667257,73580.537006973376,65599.859237028475,69848.051288307906,77390.870271396489,105358.2744099752,117892.80191479568,{"$f":"BW89","v":129674.56653339906},131058.31199508742,131699.17852067392,123489.05451025561,109264.38176951575,94495.928446262231,73214.312849640541,65273.356412403031,69500.404413673416,77005.681369503713,104833.88648304042,117306.02728942483,129029.15185190941,130406.0101524505,131043.6869649302,122874.42628426754,108720.55241235513,94025.604456056288,72849.911458746632,64948.478653680606,69154.487842851493,76622.409625146713,104312.1085333424,116722.17315161035,128386.94952055297,129756.95493864178,130391.45791381614,122262.85717843934,108179.42979608226,93557.621356716205,72487.323762040585,64625.217872602851,68810.292963794913,76241.045496272214,103792.92757053404,116141.22496553695,127747.94355085959,129111.13019457967,129742.47512923324,121654.33196695523,107641.00044873917,93091.967497188336,72126.540732425681,64303.566021168233,68467.811207320308,75861.579488319578,103276.33066892368,115563.16826773685,127112.11803393676,128468.51984160928,129096.7224539031,121048.83549978123,107105.25096542039,92628.631284408533,71767.553387734748,63983.515091431647,68127.03404689474,75484.002153984329,102762.30496715324,114987.98866672967,126479.45714007349,127829.10788110223,128454.18381096504,120446.3527022878,{"$f":"EI89","v":106572.16800793915},92167.601183013496,71410.352790506542,63665.05711530499,67787.952998423367,75108.304092983031,102250.83766787803,114415.67184266404,125849.94511834618,127192.87839405824,127814.84320357601,119846.86857487472,106041.73830449539,91708.865715053529,71054.930047763221,63348.184164358863,67450.559620038359,74734.475951819215,101741.91603744811,113846.20354696133,125223.56629622662,126559.81554070899,127178.68471451222,119250.36819259763,105513.9486493452,91252.413459706906,70701.276310788991,63032.888349625136,67114.845511888576,74362.50842355052,101235.52740559141,113279.56960196065,124600.3050791917,125929.90356012365,126545.69250577285,130984.86362172713,116506.56380736735,101289.40294463783,78890.741745389503,70704.186172754882,75679.045932660607,84292.749220716636,115358.14697109637,129761.5563397013,143480.43845350092,145774.51132066821,147258.11068676788,138804.56762289794,123461.92351822794,107336.30888156932,83600.463401956731,74925.176233952341,80197.031613765284,89324.966914621138,122244.94700657696,137508.22975868554,152046.11946153513,154477.14686132819,156049.31606350245,147091.10243928808,130832.51329962301,113744.21083927985,88591.352120610012,79398.156425595502,{"$f":"GU89","v":84984.737854413383},94657.604456649686,129542.88414831304,145717.37411862626,161123.16558611221,163699.32360756255,165365.35020257471,155872.33754140508,138643.12209398596,120534.66002567267,93880.193376705734,84138.1703807944,90058.266781830389,100308.59669991009,137276.50299165654,154416.59860861162,170742.10496412774,173472.05780301715,175237.54501104102,165177.80618749518,146920.01872613479,127730.49424056715,99484.774726643809,89161.159826948642,95434.681808883717,106296.94919559498,145471.8134269955,163635.16066685127,180935.28824072462,183828.21733921391,185699.10288871691,175038.80475049801,155691.04025120725,135355.91468432907,105423.94563139915,94484.018201343046,101132.06502215756,112642.80211290234,154156.37811683465,173404.06437998649,191736.99737175048,194802.6322976237,196785.20839527607,185488.49797475064,164985.68557690468,143436.56735192181,111717.68085147628,100124.64746755683,107169.57799605548,119367.49797493051,163359.40519519587,183756.16475677027,203183.56092164485,206432.21209102243,208533.14658379598,196562.03051644287,174835.21467491891,151999.6292861251,118387.14762649759,106102.01832377225,113567.52623746225,126493.65343835823,173111.84650110765,194726.27822681217,{"$f":"JG89","v":215313.47624452919},218756.06959810414,220982.42839873352,208296.64514295856,185272.75371521024,161073.89998001029,125454.77686536608,112436.23400547697,120347.42747770635,134045.23535832111,183446.50167656434,206351.29973602048,228167.53895942177,231815.65270884259,234174.92356007034,220731.80798863451,196333.40647672853,170689.89823607856,132944.33858643018,119148.59789714238,127532.08404150435,142047.64139430734,194398.12847906048,218670.32683255972,241788.98015503128,245654.8837230182,248155.00138054925,233909.34128820032,208054.3724092755,180879.96480782173,140881.02186137368,126261.68518027205,135145.65953628073,150527.78542816881,206003.55967970553,231724.7911606523,256223.61178558017,260320.30707073849,262969.67998959846,247873.56403430979,220475.07174357647,191678.37116891172,149291.51953169898,133799.41875878733,143213.76011978529,159514.18808152681,218301.82694007325,245558.59780446696,271519.9807466559,275861.24585177028,278668.78446582105,262671.44103222917,233637.27807033624,203121.4347758338,158204.11798272526,141787.14971710599,0,0,0,0,0,0,0,0,{"$f":"LS89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,0,0,10535.439807878111,10541.072997262349,10546.735826766931,10552.42845234911,10558.151030786732,10563.90371968257,10569.686677468648,10575.500063410611,10581.344037612114,10587.218761019227,10593.124395424869,10599.061103473266,11120.440915685247,11126.440262379461,11132.47117580184,11138.53382204686,11144.628368082929,11150.754981756996,11156.913831799167,11163.10508782736,11169.32892035196,11175.585500780537,11181.875001422546,11188.197595494088,11738.03230700106,11744.421611230398,11750.844534025233,11757.301252276178,11763.791943804592,11770.316787367472,11776.875962662387,11783.46965033241,11790.098031971109,11796.761290127542,11803.459608311283,11810.193170997474,12390.036396424477,12396.841005428723,12403.681418205222,12410.557823142479,12417.470409620239,12424.419368014707,12431.40488970379,12438.427167072365,12445.486393517582,12452.582763454182,12459.716472319866,12466.887716580661,13078.377939205722,13085.624847795243,13092.909887402217,13100.233258660393,{"$f":"BW95","v":13107.595163259208},13114.995803949318,13122.435384548191,13129.914109945723,13137.432186109878,13144.989820092358,13152.587220034311,13160.224595172058,13805.089805768492,13812.807763416331,13820.566330597758,13828.365720987716,13836.206149385454,13844.087831720421,13852.010985058219,13859.975827606591,13867.982578721418,13876.031458912759,13884.122689850938,13892.256494372637,14572.319083784862,14580.538708679811,14588.801582728029,14597.107933493335,14605.457989736926,14613.851981423664,14622.290139728422,14630.772697042437,14639.299886979727,14647.871944383505,14656.489105332666,14665.151607148277,15382.333526491382,15391.087427004504,15399.887387865856,15408.733651430908,15417.626461330332,15426.566062476708,15435.552701071274,15444.586624610702,15453.668081893913,15462.797323028939,15471.974599439794,15481.20016387342,16237.528367007815,16246.851271054291,16256.22322937163,16265.644500068411,16275.115342611298,16284.636017832188,16294.206787935402,16303.827916504892,16313.499668511511,16323.222310320312,16332.996109697875,16342.821335819686,17140.433519555045,17150.362412364539,17160.343547972505,17170.377201264575,17180.46364857275,17190.603167682999,17200.79603784292,17211.042539769427,{"$f":"EI95","v":17221.342955656481},17231.697569182852,17242.106665519957,17252.570531339683,18093.72118966937,18104.295460511483,18114.925369933968,18125.611210690022,18136.353277073227,18147.151864925643,18158.007271645962,18168.91979619769,18179.8897391174,18190.917402522988,18202.003090122002,18213.147107220015,19100.213916780613,19111.475515227463,19122.796368762411,19134.17678916761,19145.617089865722,19157.117585928543,19168.678594085683,19180.300432733275,19191.983421942765,19203.727883469714,19215.534140762666,19227.402518972049,20162.893073865027,20174.886676210921,20186.943385225637,20199.063532957174,20211.247453200667,20223.495481507573,20235.807955194923,20248.185213354609,20260.627596862716,20273.135448388919,20285.709112405912,20298.348935198901,21284.907850305623,21297.681036803999,21310.521431904675,21323.429389238761,21336.405264298079,21349.449414444935,21362.562198921962,21375.743978862029,21388.995117298164,21402.315979173567,21415.706931351666,21429.168342626203,22469.584745596203,22483.188189216973,22496.863209999192,22510.610184559995,22524.429491498169,22538.321511404571,22552.286626872607,22566.325222508774,22580.437684943259,22594.624402840564,22608.88576691024,22623.222169917619,{"$f":"GU95","v":23720.437603116457},23734.925270572578,23749.48916770564,23764.129695612897,23778.84725750205,23793.642258702366,23808.515106675826,23823.466211028346,23838.495983521068,23853.604838081701,23868.793190815904,23884.061460018766,25041.178214888503,25056.607580729273,25072.118131175986,25087.710293397213,25103.384496809162,25119.141173087501,25134.980756179233,25150.903682314667,25166.910390019417,25183.001320126492,25199.176915788419,25215.437622489462,26435.727530006254,26452.159804626677,26468.678540852423,26485.28419361803,26501.977220251756,26518.758080488187,26535.627236480883,26552.585152815118,26569.632296520678,26586.76913708471,26603.996146464662,26621.313799101277,27908.227501312849,27925.727873783599,27943.320327864018,27961.005348059389,27978.783421424308,27996.655037576107,28014.620688708324,28032.68086960429,28050.836077650711,28069.086812851405,28087.433577841053,28105.876877899045,29463.053606895046,29481.691503576392,29500.427467172041,29519.262013680112,29538.195661813748,29557.228933015413,29576.362351471227,29595.596444125429,29614.931740694868,29634.368773683607,29653.908078397581,29673.550192959345,31104.828085072593,31124.677445038229,31144.631246267592,31164.69003829869,{"$f":"JG95","v":31184.854373561015},31205.124807390785,31225.501898046226,31245.986206722951,31266.578297569406,31287.278737702414,31308.088097222797,31329.006949231072,32838.433923792196,32859.573492155592,32880.824290464865,32902.186903977985,32923.661921032362,32945.249933061066,32966.951534609114,32988.767323349821,33010.697900101295,33032.743868842947,33054.905836732156,33077.184414120973,34669.029647697316,34691.543288004337,34714.175388203716,34736.926571595184,34759.7974647581,34782.788697568671,34805.900903217342,34829.134718226196,34852.490782466513,34875.969739176377,34899.572234978383,34923.298919897468,34947.150447378808,34971.127474305787,34995.230661018119,35019.460671330031,35043.818172548534,35068.303835491795,35092.918334507624,35117.662347492056,35142.536555907995,35167.541644803998,35192.678302833134,35217.947222271963,35243.349099039588,35268.884632716821,35294.554526565458,35320.359487547641,35346.300226345345,35372.377457379916,35398.591898831779,35424.944272660199,35451.435304623177,35478.065724297419,35504.836265098449,35531.747664300805,0,0,0,0,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,null,null,{"$f":"K255-K256","v":0},{"$f":"L255-L256","v":0},0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.916973705855,96935.45215135219,109716.97010827805,121730.52030687053,123136.40795339172,123784.41072584578,115402.96574235462,100885.69437424852,85813.649621715333,64097.113086756544,55990.138493520404,59781.019587339921,67431.595797828719,95814.757758503183,108532.2613451772,120485.61739732377,121884.1051198919,122528.47798567425,114188.34222420995,99742.917098393867,84745.477647775348,63136.615135665277,55069.575044020763,58810.538305808586,66422.61634366159,94664.087948137298,107317.8698831021,119211.30535713269,120602.40382035512,121243.13854231019,112944.07995682738,98570.116899637331,83646.884705048171,62145.133440065067,54117.802085275936,57807.400725455824,65381.144915179757,93481.603951267462,106071.95381310512,117905.73922384763,119289.45733844873,119926.54401066643,111668.32999130787,97365.445013392309,82516.022273213079,61120.820534653511,53132.971520447813,56769.673349102188,64305.245423601242,92265.364522572985,104792.56865613529,116566.97137013986,{"$f":"BX255-BX256","v":117943.3161911381},118576.74313612572,110359.14040030989,96126.949583405876,81350.938626169867,60061.725629606226,52113.131817230969,55695.314607904926,63192.873606087378,91013.320152442669,103477.66156843712,115192.94570252395,116561.92232073008,117191.67597987197,109014.45045666094,94852.569833633708,80149.572997143521,58965.788768895698,51056.222159307967,54582.168759066633,62041.870916466898,89723.306950614366,102125.06521811702,113781.49153081604,115143.10295721811,115769.16777408772,107632.0844813969,93540.129909102528,78909.749412332705,57830.834656707921,49960.066265454574,53427.959437303529,60849.958069267712,88393.040182668192,100732.49131410604,112330.31708952926,113684.56413210297,114306.92242816197,106209.74534234453,92187.33236684525,77629.170174159401,56654.566132985885,48822.365857294812,52230.282840312495,59614.728217265285,87020.107439552055,99297.523767668434,110837.00269132546,112183.88382377708,112802.5156659677,104745.00758327634,90791.751296908886,76305.408974088219,55434.557278036875,47640.693755611959,50986.600527339695,58333.639741619787,85601.961419180734,97817.611465465088,109298.99349150073,110638.50471341923,111253.38777312211,103235.31016251838,89350.825052282671,{"$f":"EJ255-EJ256","v":74935.90361383064},54168.246124986588,46412.486583965307,49694.231808753997,57004.008632471552,84135.912297944073,96290.060631974018,107713.59184127295,109045.72652913259,109656.83593193005,101677.94877867703,87861.848565377994,73517.948312530541,52852.926957641219,45135.037057138848,48350.345703257743,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636091,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402427,72048.685576237185,51485.742170026322,43805.485830653088,46951.952438023553,54187.621747339595,81048.584020365772,93080.506069003488,104389.05762599103,105706.40807861608,106309.88455057793,110736.67840837252,96245.936210504631,81016.267496248911,58605.032632983595,50405.837237555985,54394.138082354984,62995.068183912634,94047.625539191693,108438.12695046254,122144.03318920283,124425.06190622327,125895.54848784591,117428.82364403592,102072.92840092977,85933.992902395752,62184.756470605062,53496.007891326139,57727.446868169078,66841.778725404161,99748.083796577761,114997.61957412555,129521.68997003695,131938.82534992363,133497.02943662985,124524.7772167793,108252.07561467975,91149.586436439291,65982.466353699769,56774.934255677887,61264.300251296925,{"$f":"GV255-GV256","v":70922.679186077105},105793.39498060739,121953.24442301337,137344.31832861016,139905.68134886018,141556.83509589889,132048.87133037674,114804.62611046489,96681.055187590973,70011.400185889826,60254.10892077563,65017.088566941886,75251.989119180827,112204.38486048055,129328.8883152144,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518051,121753.10833611537,102547.49292044065,74285.597810855397,63945.722204459176,68998.954278877471,79844.789390968304,119003.13488614309,137149.87647323325,154433.31102047287,157309.45925872572,159163.47565223603,148486.21959768288,129121.40795468657,108769.14554724435,78819.949484934492,67862.704402241769,73223.837520844711,84717.074239118738,126213.05778897063,145443.05903192711,163758.21395032617,166805.9772600476,168770.58770656775,157455.81710514636,136934.84949925396,115367.48053907041,83630.247273635236,72018.770589657783,77706.524389160433,89885.80647135411,133858.97772802383,154236.90274309018,173645.3652598311,176874.98315800703,178956.78423232475,166966.43407231744,145220.28293422406,122365.26051244148,88733.239548100013,76428.468130812907,82462.698152389668,95368.975993319997,141967.21525484006,163561.58818851347,184128.62187096817,{"$f":"JH255-JH256","v":187550.94479071334},189756.92650068729,177050.65893623562,154006.17541764083,129786.62124230788,94146.688768143271,81107.227056245902,87508.993553914159,101185.66186616552,150565.67738609947,173449.11283204251,195243.87703838942,198870.40277578152,201207.97202546123,187743.04066528467,163322.70857662725,137657.15436723561,99889.432749698026,86071.413483021402,92863.054393807033,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027318,210872.09502544953,213349.1004773319,199080.20656997414,173201.88162680899,146003.99506864534,105981.4496263953,91338.38626037458,100198.50908890192,115556.65795386302,171008.32901868742,196705.33048932225,221179.79361303162,225252.0032352467,227876.76165509084,212755.90168681773,185332.53518766846,156510.82952410771,114098.84122886584,98581.471536515368,107970.4110207457,124245.30344880998,183007.2724135078,210238.23831691931,236173.68052031056,240488.86839439036,243270.19256698928,227246.49675956898,198185.84276571305,167643.36905153637,122699.28171762681,106255.40205280518,0,0,0,0,0,0,0,0,0,{"$f":"LT255-LT256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF255-OF256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation without IDC",null,null,null,null,null,null,null,null,{"$f":"K133","v":0},0,0,0,0,0,0,0,0,0,0,0,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,{"$f":"BW133","v":69836.955781372802},69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781372802,69836.955781362951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation on IDC"]
[null,"Amortization Signing fees"]
[null,null,"EBIT",null,null,null,null,null,null,null,{"$f":"K257-K258-K259-K260","v":0},{"$f":"L257-L258-L259-L260","v":0},0,0,0,0,0,0,0,0,0,0,-9116.2800110669341,-1427.0388076669478,27098.496369979388,39880.01432690525,51893.564525497728,53299.452172018922,53947.454944472978,45566.009960981813,31048.738592875714,15976.69384034253,-5739.8426946162581,-13846.817287852398,-10055.936194032882,-2405.3599835440837,25977.801977130381,38695.305563804402,50648.661615950972,52047.149338519099,52691.522204301451,44351.386442837145,29905.961317021065,14908.521866402545,-6700.3406457075253,-14767.380737352039,-11026.417475564216,-3414.3394377112127,24827.132166764495,37480.9141017293,49374.349575759887,50765.448038982315,51406.182760937387,43107.124175454577,28733.161118264528,13809.928923675368,-7691.8223413077358,-15719.153696096866,-12029.555055916979,-4455.8108661930455,23644.648169894659,36234.998031732321,48068.783442474829,49452.501557075928,50089.588229293629,41831.374209935064,27528.489232019507,12679.066491840276,-8716.1352467192919,-16703.98426092499,-13067.282432270615,-5531.7103577715607,22428.408741200183,34955.61287476249,46730.015588767055,{"$f":"BX257-BX258-BX259-BX260","v":48106.360409765301},48739.787354752916,40522.184618937084,26289.993802033074,11513.982844797065,-9775.2301517665765,-17723.823964141833,-14141.641173467877,-6644.0821752854245,21176.364371069867,33640.705787064318,45355.989921151151,46724.96653935728,47354.72019849917,39177.494675288137,25015.614052260906,10312.617215770719,-10871.167012477104,-18780.733622064836,-15254.787022306169,-7795.0848649059044,19886.351169241563,32288.109436744213,43944.535749443239,45306.147175845312,45932.211992714918,37795.128700024099,23703.174127729726,9072.7936309599027,-12006.121124664882,-19876.889515918228,-16408.996344069274,-8986.9977121050906,18556.084401295389,30895.535532733236,42493.361308156454,43847.608350730166,44469.966646789166,36372.789560971723,22350.376585472448,7792.2143927865982,-13182.389648386918,-21014.589924068139,52230.282840312495,59614.728217265285,87020.107439552055,99297.523767668434,110837.00269132546,112183.88382377708,112802.5156659677,104745.00758327634,90791.751296908886,76305.408974088219,55434.557278036875,47640.693755611959,50986.600527339695,58333.639741619787,85601.961419180734,97817.611465465088,109298.99349150073,110638.50471341923,111253.38777312211,103235.31016251838,89350.825052282671,{"$f":"EJ257-EJ258-EJ259-EJ260","v":74935.90361383064},54168.246124986588,46412.486583965307,49694.231808753997,57004.008632471552,84135.912297944073,96290.060631974018,107713.59184127295,109045.72652913259,109656.83593193005,101677.94877867703,87861.848565377994,73517.948312530541,52852.926957641219,45135.037057138848,48350.345703257743,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636091,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402427,72048.685576237185,51485.742170026322,43805.485830653088,46951.952438023553,54187.621747339595,81048.584020365772,93080.506069003488,104389.05762599103,105706.40807861608,106309.88455057793,110736.67840837252,96245.936210504631,81016.267496248911,58605.032632983595,50405.837237555985,54394.138082354984,62995.068183912634,94047.625539191693,108438.12695046254,122144.03318920283,124425.06190622327,125895.54848784591,117428.82364403592,102072.92840092977,85933.992902395752,62184.756470605062,53496.007891326139,57727.446868169078,66841.778725404161,99748.083796577761,114997.61957412555,129521.68997003695,131938.82534992363,133497.02943662985,124524.7772167793,108252.07561467975,91149.586436439291,65982.466353699769,56774.934255677887,61264.300251296925,{"$f":"GV257-GV258-GV259-GV260","v":70922.679186077105},105793.39498060739,121953.24442301337,137344.31832861016,139905.68134886018,141556.83509589889,132048.87133037674,114804.62611046489,96681.055187590973,70011.400185889826,60254.10892077563,65017.088566941886,75251.989119180827,112204.38486048055,129328.8883152144,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518051,121753.10833611537,102547.49292044065,74285.597810855397,63945.722204459176,68998.954278877471,79844.789390968304,119003.13488614309,137149.87647323325,154433.31102047287,157309.45925872572,159163.47565223603,148486.21959768288,129121.40795468657,108769.14554724435,78819.949484934492,67862.704402241769,73223.837520844711,84717.074239118738,126213.05778897063,145443.05903192711,163758.21395032617,166805.9772600476,168770.58770656775,157455.81710514636,136934.84949925396,115367.48053907041,83630.247273635236,72018.770589657783,77706.524389160433,89885.80647135411,133858.97772802383,154236.90274309018,173645.3652598311,176874.98315800703,178956.78423232475,166966.43407231744,145220.28293422406,122365.26051244148,88733.239548100013,76428.468130812907,82462.698152389668,95368.975993319997,141967.21525484006,163561.58818851347,184128.62187096817,{"$f":"JH257-JH258-JH259-JH260","v":187550.94479071334},189756.92650068729,177050.65893623562,154006.17541764083,129786.62124230788,94146.688768143271,81107.227056245902,87508.993553914159,101185.66186616552,150565.67738609947,173449.11283204251,195243.87703838942,198870.40277578152,201207.97202546123,187743.04066528467,163322.70857662725,137657.15436723561,99889.432749698026,86071.413483021402,92863.054393807033,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027318,210872.09502544953,213349.1004773319,199080.20656997414,173201.88162680899,146003.99506864534,105981.4496263953,91338.38626037458,100198.50908890192,115556.65795386302,171008.32901868742,196705.33048932225,221179.79361303162,225252.0032352467,227876.76165509084,212755.90168681773,185332.53518766846,156510.82952410771,114098.84122886584,98581.471536515368,107970.4110207457,124245.30344880998,183007.2724135078,210238.23831691931,236173.68052031056,240488.86839439036,243270.19256698928,227246.49675956898,198185.84276571305,167643.36905153637,122699.28171762681,106255.40205280518,0,0,0,0,0,0,0,0,0,{"$f":"LT257-LT258-LT259-LT260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF257-OF258-OF259-OF260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest expense on Debt fund",null,null,null,null,null,null,null,null,{"$f":"K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27186.628640402534,26746.858818551336,26302.103372309568,25893.724419780196,25550.011224155551,1803.8492234231326,1489.1951733449375,1132.9223513701299,757.21318096233801,344.28652390795878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0548248859196912E-28,1.758633911372709E-28,1.4439310009165399E-28,1.1292280904603709E-28,8.1452518000420192E-29,4.9982226954803302E-29,{"$f":"OE186","v":1.8511935909186409E-29},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest on Local banks fund",null,null,null,null,null,null,null,null,{"$f":"K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,22440.941791081132,22534.445715210637,22628.339239024015,22722.623985853279,22817.301585794332,22912.373675735143,23007.841899384039,23103.707907298136,23199.97335691188,23296.639912565683,23393.709245534701,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BW217","v":16895.456677330614},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EI217","v":2599.3010272816318},2599.3010272816318,2599.3010272816318,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GU217","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JG217","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LS217","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"OE217","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[null,"Interest Income from cash balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,1046.2543033931872,1818.563237260315,2665.6598040705107,3526.4125105400317,4396.5043345605218,5223.5824507353345,5971.7840975952213,0,368.29692162471423,691.68450809097953,1038.780807838727,1432.3056245558123,1992.8679203965223,37.711116203501106,733.33037896462906,1441.1221617939939,2156.7803492346015,2828.2020343532968,3419.6922281349084,0,362.51327840037959,680.31511802182479,1021.4934604421112,1408.8421842999055,1962.3697867573819,90.74276899800762,779.05558062294051,1479.455239317525,2187.656901609098,2851.8168251511138,3436.4175192092839,0,356.5381197854789,668.56025935350647,1003.616622069498,1384.5849840025776,1930.8763561242686,{"$f":"BX242","v":142.57808255873442},823.38378769947622,1516.1895375760289,2216.7316448392889,2873.4242317693261,3450.9264123578478,0,350.360066172703,656.39710215922435,985.11542046793204,1359.4870231228381,1898.3283983136366,193.14550627082477,866.2310383221278,1551.2285995832656,2243.8955429634216,2892.9025612945638,3463.0844835983116,0,343.96710115189143,643.80153850457407,965.95303190707273,1333.4986716059209,1864.6633710688725,242.3694902784558,907.50867956817365,1584.4705807827606,2269.0334711861715,2910.1233259095725,3472.7498031138102,0,337.34653549746275,630.74811016968295,946.09057086327687,1306.567521264041,1829.8152328703125,262.6220940914028,919.41423932919008,1587.9374464958778,2263.9907957647151,2896.7542565703525,3451.4114285402766,0,330.48496910908432,617.20993226310702,925.48697343646472,1278.6382287155584,1793.7142451137861,207.7475458930721,855.50858894351347,1514.9050446843837,2181.7566654965208,2805.4961236143627,3351.4800669007477,0,323.36825078854844,603.15861249255124,904.09887414157276,1249.6523494001806,1756.2867630502358,154.19949200176484,792.67645107219607,1442.6916745317294,2100.0854713097101,{"$f":"EJ242","v":2714.541945840374},3251.5899199960918,0,315.9814357290885,588.56416584397232,881.88047569579408,1219.5481621601039,1717.4550148440449,0,628.32928574075891,1268.0946113275202,1915.1567061631895,2519.4498214914242,3046.6740620814958,3493.3010259333992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loss on Currency Translation",null,null,null,null,null,null,null,null,{"$f":"K191","v":0},0,0,0,0,0,0,0,0,0,0,0,329955.66960272996,0,0,0,0,0,0,0,0,0,0,0,16779.663925013414,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,null,null,null,null,{"$f":"K261-K262-K263-K265+K264","v":0},{"$f":"L261-L262-L263-L265+L264","v":0},0,0,0,0,0,0,0,0,0,0,-339071.9496137969,-1427.0388076669478,27098.496369979388,39880.01432690525,51893.564525497728,53299.452172018922,26760.826304070444,18819.151142430477,4746.635220566146,-9917.0305794376654,-31289.853918771809,-37208.125405340652,-49975.370127498187,-25282.361094150667,3382.6165131182111,16418.762010017344,28877.614333549827,30953.338900044269,32349.340108987923,24774.09104607904,11102.492294669708,-3164.5355954278029,-24122.265793647006,-36861.439469245925,-32752.179285833387,-24816.713661514117,3771.8542427093371,16819.160994391226,29273.158764262524,30008.750936932749,31345.104921648952,23753.838118995507,10095.533249246064,-4156.2772602244004,-25066.538331425894,-35213.911400709112,-31161.799482128845,-23270.253452783465,5171.3839257245245,18149.08251141998,30536.395524619966,31348.137135102505,32673.536618945142,25115.722258281159,11521.038942657175,-2664.22387398004,-23474.824918481438,-33599.440938255604,-29606.200989815748,-21758.606775748667,6536.5686859390662,19444.741181434452,31765.435267560708,{"$f":"BX261-BX262-BX263-BX265+BX264","v":32653.132328634238},33967.364978762591,26442.567992823315,12910.919283182566,-1208.3990871234055,-21920.109903098528,-32019.979614190815,-28087.436757344156,-20283.840723175181,7865.3241414888189,20704.037160138174,32958.162669415804,33921.60690921994,35224.44610041313,27732.218138463235,14263.004458816162,209.01464065711798,-20404.587665286959,-30477.588244832183,-26607.674543921625,-18848.137949168678,9155.449578381289,21924.753485582787,34112.344497744765,35151.31255699724,36442.516563156561,28982.395171680328,15575.003489789367,1585.7128477429442,-18930.575430677603,-28974.443111403943,-25169.203404057527,-17453.803197421123,10404.621376672951,23104.549458511563,35225.62294554105,36312.327362976677,37591.477804273462,30162.823925622703,16816.464299392264,2891.0655675120524,-17528.881301691541,-27512.842492272222,46062.515241217501,53733.685581324309,81447.341844784431,94077.909428179904,106132.46436823516,107193.02931510689,108459.42220034795,101061.31057339747,87774.905907842141,73912.303043139313,53587.435290374357,43741.742214689511,47411.017237205793,55037.846813189892,82607.108752399858,95168.312273942807,107156.32871362851,108193.40317813936,109446.76319691268,102078.70080976847,88851.609496310746,{"$f":"EJ261-EJ262-EJ263-EJ265+EJ264","v":75051.144532389386},54820.535017701048,45112.836070324491,48710.56273084227,56292.922284674707,83718.142259999062,96209.958280493316,108131.39634247619,109045.72652913259,110285.16521767082,102946.04339000455,89777.005271541188,76037.398134021962,55899.601019722715,48628.338083072245,48350.345703257743,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636091,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402427,72048.685576237185,51485.742170026322,43805.485830653088,46951.952438023553,54187.621747339595,81048.584020365772,93080.506069003488,104389.05762599103,105706.40807861608,106309.88455057793,110736.67840837252,96245.936210504631,81016.267496248911,58605.032632983595,50405.837237555985,54394.138082354984,62995.068183912634,94047.625539191693,108438.12695046254,122144.03318920283,124425.06190622327,125895.54848784591,117428.82364403592,102072.92840092977,85933.992902395752,62184.756470605062,53496.007891326139,57727.446868169078,66841.778725404161,99748.083796577761,114997.61957412555,129521.68997003695,131938.82534992363,133497.02943662985,124524.7772167793,108252.07561467975,91149.586436439291,65982.466353699769,56774.934255677887,61264.300251296925,{"$f":"GV261-GV262-GV263-GV265+GV264","v":70922.679186077105},105793.39498060739,121953.24442301337,137344.31832861016,139905.68134886018,141556.83509589889,132048.87133037674,114804.62611046489,96681.055187590973,70011.400185889826,60254.10892077563,65017.088566941886,75251.989119180827,112204.38486048055,129328.8883152144,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518051,121753.10833611537,102547.49292044065,74285.597810855397,63945.722204459176,68998.954278877471,79844.789390968304,119003.13488614309,137149.87647323325,154433.31102047287,157309.45925872572,159163.47565223603,148486.21959768288,129121.40795468657,108769.14554724435,78819.949484934492,67862.704402241769,73223.837520844711,84717.074239118738,126213.05778897063,145443.05903192711,163758.21395032617,166805.9772600476,168770.58770656775,157455.81710514636,136934.84949925396,115367.48053907041,83630.247273635236,72018.770589657783,77706.524389160433,89885.80647135411,133858.97772802383,154236.90274309018,173645.3652598311,176874.98315800703,178956.78423232475,166966.43407231744,145220.28293422406,122365.26051244148,88733.239548100013,76428.468130812907,82462.698152389668,95368.975993319997,141967.21525484006,163561.58818851347,184128.62187096817,{"$f":"JH261-JH262-JH263-JH265+JH264","v":187550.94479071334},189756.92650068729,177050.65893623562,154006.17541764083,129786.62124230788,94146.688768143271,81107.227056245902,87508.993553914159,101185.66186616552,150565.67738609947,173449.11283204251,195243.87703838942,198870.40277578152,201207.97202546123,187743.04066528467,163322.70857662725,137657.15436723561,99889.432749698026,86071.413483021402,92863.054393807033,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027318,210872.09502544953,213349.1004773319,199080.20656997414,173201.88162680899,146003.99506864534,105981.4496263953,91338.38626037458,100198.50908890192,115556.65795386302,171008.32901868742,196705.33048932225,221179.79361303162,225252.0032352467,227876.76165509084,212755.90168681773,185332.53518766846,156510.82952410771,114098.84122886584,98581.471536515368,107970.4110207457,124245.30344880998,183007.2724135078,210238.23831691931,236173.68052031056,240488.86839439036,243270.19256698928,227246.49675956898,198185.84276571305,167643.36905153637,122699.28171762681,106255.40205280518,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,{"$f":"LT261-LT262-LT263-LT265+LT264","v":1.9402553637822469E-12},1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822465E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,{"$f":"OF261-OF262-OF263-OF265+OF264","v":1.9402553637822469E-12},1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12]
[null,"Taxes",null,null,null,"Tax rate",{"$f":"'General Assumptions'!F48","v":0.22500000000000001},{"$f":"'General Assumptions'!F49","v":false},null,null,{"$f":"$G$267*(K266+K265)*$H$267","v":0},{"$f":"$G$267*(L266+L265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(BX266+BX265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(EJ266+EJ265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(GV266+GV265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(JH266+JH265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(LT266+LT265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(OF266+OF265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,null,null,null,null,null,{"$f":"K266-K267","v":0},{"$f":"L266-L267","v":0},0,0,0,0,0,0,0,0,0,0,-339071.9496137969,-1427.0388076669478,27098.496369979388,39880.01432690525,51893.564525497728,53299.452172018922,26760.826304070444,18819.151142430477,4746.635220566146,-9917.0305794376654,-31289.853918771809,-37208.125405340652,-49975.370127498187,-25282.361094150667,3382.6165131182111,16418.762010017344,28877.614333549827,30953.338900044269,32349.340108987923,24774.09104607904,11102.492294669708,-3164.5355954278029,-24122.265793647006,-36861.439469245925,-32752.179285833387,-24816.713661514117,3771.8542427093371,16819.160994391226,29273.158764262524,30008.750936932749,31345.104921648952,23753.838118995507,10095.533249246064,-4156.2772602244004,-25066.538331425894,-35213.911400709112,-31161.799482128845,-23270.253452783465,5171.3839257245245,18149.08251141998,30536.395524619966,31348.137135102505,32673.536618945142,25115.722258281159,11521.038942657175,-2664.22387398004,-23474.824918481438,-33599.440938255604,-29606.200989815748,-21758.606775748667,6536.5686859390662,19444.741181434452,31765.435267560708,{"$f":"BX266-BX267","v":32653.132328634238},33967.364978762591,26442.567992823315,12910.919283182566,-1208.3990871234055,-21920.109903098528,-32019.979614190815,-28087.436757344156,-20283.840723175181,7865.3241414888189,20704.037160138174,32958.162669415804,33921.60690921994,35224.44610041313,27732.218138463235,14263.004458816162,209.01464065711798,-20404.587665286959,-30477.588244832183,-26607.674543921625,-18848.137949168678,9155.449578381289,21924.753485582787,34112.344497744765,35151.31255699724,36442.516563156561,28982.395171680328,15575.003489789367,1585.7128477429442,-18930.575430677603,-28974.443111403943,-25169.203404057527,-17453.803197421123,10404.621376672951,23104.549458511563,35225.62294554105,36312.327362976677,37591.477804273462,30162.823925622703,16816.464299392264,2891.0655675120524,-17528.881301691541,-27512.842492272222,46062.515241217501,53733.685581324309,81447.341844784431,94077.909428179904,106132.46436823516,107193.02931510689,108459.42220034795,101061.31057339747,87774.905907842141,73912.303043139313,53587.435290374357,43741.742214689511,47411.017237205793,55037.846813189892,82607.108752399858,95168.312273942807,107156.32871362851,108193.40317813936,109446.76319691268,102078.70080976847,88851.609496310746,{"$f":"EJ266-EJ267","v":75051.144532389386},54820.535017701048,45112.836070324491,48710.56273084227,56292.922284674707,83718.142259999062,96209.958280493316,108131.39634247619,109045.72652913259,110285.16521767082,102946.04339000455,89777.005271541188,76037.398134021962,55899.601019722715,48628.338083072245,48350.345703257743,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636091,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402427,72048.685576237185,51485.742170026322,43805.485830653088,46951.952438023553,54187.621747339595,81048.584020365772,93080.506069003488,104389.05762599103,105706.40807861608,106309.88455057793,110736.67840837252,96245.936210504631,81016.267496248911,58605.032632983595,50405.837237555985,54394.138082354984,62995.068183912634,94047.625539191693,108438.12695046254,122144.03318920283,124425.06190622327,125895.54848784591,117428.82364403592,102072.92840092977,85933.992902395752,62184.756470605062,53496.007891326139,57727.446868169078,66841.778725404161,99748.083796577761,114997.61957412555,129521.68997003695,131938.82534992363,133497.02943662985,124524.7772167793,108252.07561467975,91149.586436439291,65982.466353699769,56774.934255677887,61264.300251296925,{"$f":"GV266-GV267","v":70922.679186077105},105793.39498060739,121953.24442301337,137344.31832861016,139905.68134886018,141556.83509589889,132048.87133037674,114804.62611046489,96681.055187590973,70011.400185889826,60254.10892077563,65017.088566941886,75251.989119180827,112204.38486048055,129328.8883152144,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518051,121753.10833611537,102547.49292044065,74285.597810855397,63945.722204459176,68998.954278877471,79844.789390968304,119003.13488614309,137149.87647323325,154433.31102047287,157309.45925872572,159163.47565223603,148486.21959768288,129121.40795468657,108769.14554724435,78819.949484934492,67862.704402241769,73223.837520844711,84717.074239118738,126213.05778897063,145443.05903192711,163758.21395032617,166805.9772600476,168770.58770656775,157455.81710514636,136934.84949925396,115367.48053907041,83630.247273635236,72018.770589657783,77706.524389160433,89885.80647135411,133858.97772802383,154236.90274309018,173645.3652598311,176874.98315800703,178956.78423232475,166966.43407231744,145220.28293422406,122365.26051244148,88733.239548100013,76428.468130812907,82462.698152389668,95368.975993319997,141967.21525484006,163561.58818851347,184128.62187096817,{"$f":"JH266-JH267","v":187550.94479071334},189756.92650068729,177050.65893623562,154006.17541764083,129786.62124230788,94146.688768143271,81107.227056245902,87508.993553914159,101185.66186616552,150565.67738609947,173449.11283204251,195243.87703838942,198870.40277578152,201207.97202546123,187743.04066528467,163322.70857662725,137657.15436723561,99889.432749698026,86071.413483021402,92863.054393807033,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027318,210872.09502544953,213349.1004773319,199080.20656997414,173201.88162680899,146003.99506864534,105981.4496263953,91338.38626037458,100198.50908890192,115556.65795386302,171008.32901868742,196705.33048932225,221179.79361303162,225252.0032352467,227876.76165509084,212755.90168681773,185332.53518766846,156510.82952410771,114098.84122886584,98581.471536515368,107970.4110207457,124245.30344880998,183007.2724135078,210238.23831691931,236173.68052031056,240488.86839439036,243270.19256698928,227246.49675956898,198185.84276571305,167643.36905153637,122699.28171762681,106255.40205280518,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,{"$f":"LT266-LT267","v":1.9402553637822469E-12},1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822465E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,{"$f":"OF266-OF267","v":1.9402553637822469E-12},1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12,1.9402553637822469E-12]
[]
[null,null,"Earnings to Rooftop Owner",null,null,null,{"$f":"F36","v":0.5},null,null,null,{"$f":"K268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,-169535.97480689845,-713.51940383347392,13549.248184989694,19940.007163452625,25946.782262748864,26649.726086009461,13380.413152035222,9409.5755712152386,2373.317610283073,-4958.5152897188327,-15644.926959385904,-18604.062702670326,-24987.685063749093,-12641.180547075333,1691.3082565591055,8209.3810050086722,14438.807166774914,15476.669450022135,16174.670054493961,12387.04552303952,5551.246147334854,-1582.2677977139015,-12061.132896823503,-18430.719734622962,-16376.089642916693,-12408.356830757059,1885.9271213546685,8409.5804971956131,14636.579382131262,15004.375468466375,15672.552460824476,11876.919059497754,5047.7666246230319,-2078.1386301122002,-12533.269165712947,-17606.955700354556,-15580.899741064422,-11635.126726391733,2585.6919628622622,9074.5412557099899,15268.197762309983,15674.068567551252,16336.768309472571,12557.86112914058,5760.5194713285873,-1332.11193699002,-11737.412459240719,-16799.720469127802,-14803.100494907874,-10879.303387874334,3268.2843429695331,9722.3705907172262,{"$f":"BW268*$G$270","v":15882.717633780354},16326.566164317119,16983.682489381295,13221.283996411657,6455.4596415912829,-604.19954356170274,-10960.054951549264,-16009.989807095408,-14043.718378672078,-10141.92036158759,3932.6620707444094,10352.018580069087,16479.081334707902,16960.80345460997,17612.223050206565,13866.109069231617,7131.5022294080809,104.50732032855899,-10202.29383264348,-15238.794122416091,-13303.837271960812,-9424.0689745843392,4577.7247891906445,10962.376742791394,17056.172248872383,17575.65627849862,18221.258281578281,14491.197585840164,7787.5017448946837,792.85642387147209,-9465.2877153388017,-14487.221555701972,-12584.601702028764,-8726.9015987105613,5202.3106883364753,11552.274729255781,17612.811472770525,18156.163681488339,18795.738902136731,15081.411962811351,8408.2321496961322,1445.5327837560262,-8764.4406508457705,-13756.421246136111,23031.257620608751,26866.842790662155,40723.670922392215,47038.954714089952,53066.23218411758,53596.514657553445,54229.711100173976,50530.655286698733,43887.452953921071,36956.151521569656,26793.717645187178,21870.871107344756,23705.508618602897,27518.923406594946,41303.554376199929,47584.156136971404,53578.164356814254,54096.701589069678,54723.381598456341,51039.350404884237,{"$f":"EI268*$G$270","v":44425.804748155373},37525.572266194693,27410.267508850524,22556.418035162245,24355.281365421135,28146.461142337354,41859.071129999531,48104.979140246658,54065.698171238095,54522.863264566295,55142.582608835408,51473.021695002273,44888.502635770594,38018.699067010981,27949.800509861358,24314.169041536123,24175.172851628871,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180453,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701213,36024.342788118593,25742.871085013161,21902.742915326544,23475.976219011776,27093.810873669798,40524.292010182886,46540.253034501744,52194.528812995515,52853.204039308039,53154.942275288966,55368.339204186261,48122.968105252316,40508.133748124455,29302.516316491798,25202.918618777992,27197.069041177492,31497.534091956317,47023.812769595846,54219.063475231269,61072.016594601417,62212.530953111636,62947.774243922955,58714.411822017959,51036.464200464885,42966.996451197876,31092.378235302531,26748.003945663069,28863.723434084539,33420.889362702081,49874.04189828888,57498.809787062775,64760.844985018477,65969.412674961815,66748.514718314924,62262.38860838965,54126.037807339875,45574.793218219645,32991.233176849884,28387.467127838943,{"$f":"GU268*$G$270","v":30632.150125648463},35461.339593038552,52896.697490303697,60976.622211506685,68672.159164305078,69952.840674430088,70778.417547949444,66024.435665188372,57402.313055232444,48340.527593795487,35005.700092944913,30127.054460387815,32508.544283470943,37625.994559590414,56102.192430240277,64664.444157607199,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590254,60876.554168057686,51273.746460220325,37142.798905427699,31972.861102229588,34499.477139438735,39922.394695484152,59501.567443071544,68574.938236616625,77216.655510236436,78654.729629362861,79581.737826118013,74243.10979884144,64560.703977343284,54384.572773622174,39409.974742467246,33931.352201120884,36611.918760422355,42358.537119559369,63106.528894485316,72721.529515963557,81879.106975163086,83402.988630023799,84385.293853283874,78727.908552573179,68467.424749626982,57683.740269535207,41815.123636817618,36009.385294828891,38853.262194580217,44942.903235677055,66929.488864011917,77118.451371545088,86822.682629915551,88437.491579003516,89478.392116162373,83483.21703615872,72610.141467112029,61182.630256220742,44366.619774050007,38214.234065406454,41231.349076194834,47684.487996659998,70983.607627420031,81780.794094256737,{"$f":"JG268*$G$270","v":92064.310935484085},93775.472395356672,94878.463250343644,88525.329468117809,77003.087708820414,64893.310621153942,47073.344384071635,40553.613528122951,43754.496776957079,50592.830933082761,75282.838693049736,86724.556416021253,97621.938519194708,99435.20138789076,100603.98601273062,93871.520332642336,81661.354288313625,68828.577183617803,49944.716374849013,43035.706741510701,46431.527196903517,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513659,105436.04751272476,106674.55023866595,99540.103284987068,86600.940813404493,73001.997534322669,52990.724813197652,45669.19313018729,50099.25454445096,57778.328976931509,85504.164509343711,98352.665244661126,110589.89680651581,112626.00161762335,113938.38082754542,106377.95084340886,92666.267593834229,78255.414762053857,57049.420614432922,49290.735768257684,53985.205510372849,62122.65172440499,91503.636206753901,105119.11915845965,118086.84026015528,120244.43419719518,121635.09628349464,113623.24837978449,99092.921382856526,83821.684525768185,61349.640858813407,53127.701026402588,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"LS268*$G$270","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112324E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"OE268*$G$270","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13]
[null,null,"Earnings to Development Co.",null,null,null,{"$f":"F37","v":0.5},null,null,null,{"$f":"K268*$G$271","v":0},0,0,0,0,0,0,0,0,0,0,0,-169535.97480689845,-713.51940383347392,13549.248184989694,19940.007163452625,25946.782262748864,26649.726086009461,13380.413152035222,9409.5755712152386,2373.317610283073,-4958.5152897188327,-15644.926959385904,-18604.062702670326,-24987.685063749093,-12641.180547075333,1691.3082565591055,8209.3810050086722,14438.807166774914,15476.669450022135,16174.670054493961,12387.04552303952,5551.246147334854,-1582.2677977139015,-12061.132896823503,-18430.719734622962,-16376.089642916693,-12408.356830757059,1885.9271213546685,8409.5804971956131,14636.579382131262,15004.375468466375,15672.552460824476,11876.919059497754,5047.7666246230319,-2078.1386301122002,-12533.269165712947,-17606.955700354556,-15580.899741064422,-11635.126726391733,2585.6919628622622,9074.5412557099899,15268.197762309983,15674.068567551252,16336.768309472571,12557.86112914058,5760.5194713285873,-1332.11193699002,-11737.412459240719,-16799.720469127802,-14803.100494907874,-10879.303387874334,3268.2843429695331,9722.3705907172262,{"$f":"BW268*$G$271","v":15882.717633780354},16326.566164317119,16983.682489381295,13221.283996411657,6455.4596415912829,-604.19954356170274,-10960.054951549264,-16009.989807095408,-14043.718378672078,-10141.92036158759,3932.6620707444094,10352.018580069087,16479.081334707902,16960.80345460997,17612.223050206565,13866.109069231617,7131.5022294080809,104.50732032855899,-10202.29383264348,-15238.794122416091,-13303.837271960812,-9424.0689745843392,4577.7247891906445,10962.376742791394,17056.172248872383,17575.65627849862,18221.258281578281,14491.197585840164,7787.5017448946837,792.85642387147209,-9465.2877153388017,-14487.221555701972,-12584.601702028764,-8726.9015987105613,5202.3106883364753,11552.274729255781,17612.811472770525,18156.163681488339,18795.738902136731,15081.411962811351,8408.2321496961322,1445.5327837560262,-8764.4406508457705,-13756.421246136111,23031.257620608751,26866.842790662155,40723.670922392215,47038.954714089952,53066.23218411758,53596.514657553445,54229.711100173976,50530.655286698733,43887.452953921071,36956.151521569656,26793.717645187178,21870.871107344756,23705.508618602897,27518.923406594946,41303.554376199929,47584.156136971404,53578.164356814254,54096.701589069678,54723.381598456341,51039.350404884237,{"$f":"EI268*$G$271","v":44425.804748155373},37525.572266194693,27410.267508850524,22556.418035162245,24355.281365421135,28146.461142337354,41859.071129999531,48104.979140246658,54065.698171238095,54522.863264566295,55142.582608835408,51473.021695002273,44888.502635770594,38018.699067010981,27949.800509861358,24314.169041536123,24175.172851628871,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180453,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701213,36024.342788118593,25742.871085013161,21902.742915326544,23475.976219011776,27093.810873669798,40524.292010182886,46540.253034501744,52194.528812995515,52853.204039308039,53154.942275288966,55368.339204186261,48122.968105252316,40508.133748124455,29302.516316491798,25202.918618777992,27197.069041177492,31497.534091956317,47023.812769595846,54219.063475231269,61072.016594601417,62212.530953111636,62947.774243922955,58714.411822017959,51036.464200464885,42966.996451197876,31092.378235302531,26748.003945663069,28863.723434084539,33420.889362702081,49874.04189828888,57498.809787062775,64760.844985018477,65969.412674961815,66748.514718314924,62262.38860838965,54126.037807339875,45574.793218219645,32991.233176849884,28387.467127838943,{"$f":"GU268*$G$271","v":30632.150125648463},35461.339593038552,52896.697490303697,60976.622211506685,68672.159164305078,69952.840674430088,70778.417547949444,66024.435665188372,57402.313055232444,48340.527593795487,35005.700092944913,30127.054460387815,32508.544283470943,37625.994559590414,56102.192430240277,64664.444157607199,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590254,60876.554168057686,51273.746460220325,37142.798905427699,31972.861102229588,34499.477139438735,39922.394695484152,59501.567443071544,68574.938236616625,77216.655510236436,78654.729629362861,79581.737826118013,74243.10979884144,64560.703977343284,54384.572773622174,39409.974742467246,33931.352201120884,36611.918760422355,42358.537119559369,63106.528894485316,72721.529515963557,81879.106975163086,83402.988630023799,84385.293853283874,78727.908552573179,68467.424749626982,57683.740269535207,41815.123636817618,36009.385294828891,38853.262194580217,44942.903235677055,66929.488864011917,77118.451371545088,86822.682629915551,88437.491579003516,89478.392116162373,83483.21703615872,72610.141467112029,61182.630256220742,44366.619774050007,38214.234065406454,41231.349076194834,47684.487996659998,70983.607627420031,81780.794094256737,{"$f":"JG268*$G$271","v":92064.310935484085},93775.472395356672,94878.463250343644,88525.329468117809,77003.087708820414,64893.310621153942,47073.344384071635,40553.613528122951,43754.496776957079,50592.830933082761,75282.838693049736,86724.556416021253,97621.938519194708,99435.20138789076,100603.98601273062,93871.520332642336,81661.354288313625,68828.577183617803,49944.716374849013,43035.706741510701,46431.527196903517,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513659,105436.04751272476,106674.55023866595,99540.103284987068,86600.940813404493,73001.997534322669,52990.724813197652,45669.19313018729,50099.25454445096,57778.328976931509,85504.164509343711,98352.665244661126,110589.89680651581,112626.00161762335,113938.38082754542,106377.95084340886,92666.267593834229,78255.414762053857,57049.420614432922,49290.735768257684,53985.205510372849,62122.65172440499,91503.636206753901,105119.11915845965,118086.84026015528,120244.43419719518,121635.09628349464,113623.24837978449,99092.921382856526,83821.684525768185,61349.640858813407,53127.701026402588,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"LS268*$G$271","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112324E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"OE268*$G$271","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13]
[]
[null,"Annual taxes",null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(K2)=1,K267,J273+K267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(BW2)=1,BW267,BV273+BW267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(EI2)=1,EI267,EH273+EI267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(GU2)=1,GU267,GT273+GU267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(JG2)=1,JG267,JF273+JG267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(LS2)=1,LS267,LR273+LS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(OE2)=1,OE267,OD273+OE267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Negative tax test",null,null,null,null,null,{"$f":"COUNTIF(K274:OT274,TRUE)","v":0},null,null,{"$f":"AND(MONTH(K2)=12,K273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(BW2)=12,BW273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(EI2)=12,EI273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(GU2)=12,GU273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(JG2)=12,JG273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(LS2)=12,LS273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(OE2)=12,OE273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
["Cash flow waterfall (EGP)"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K119","v":0},0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.916973705855,96935.45215135219,109716.97010827805,121730.52030687053,123136.40795339172,123784.41072584578,115402.96574235462,100885.69437424852,85813.649621715333,64097.113086756544,55990.138493520404,59781.019587339921,67431.595797828719,95814.757758503183,108532.2613451772,120485.61739732377,121884.1051198919,122528.47798567425,114188.34222420995,99742.917098393867,84745.477647775348,63136.615135665277,55069.575044020763,58810.538305808586,66422.61634366159,94664.087948137298,107317.8698831021,119211.30535713269,120602.40382035512,121243.13854231019,112944.07995682738,98570.116899637331,83646.884705048171,62145.133440065067,54117.802085275936,57807.400725455824,65381.144915179757,93481.603951267462,106071.95381310512,117905.73922384763,119289.45733844873,119926.54401066643,111668.32999130787,97365.445013392309,82516.022273213079,61120.820534653511,53132.971520447813,56769.673349102188,64305.245423601242,92265.364522572985,104792.56865613529,{"$f":"BW119","v":116566.97137013986},117943.3161911381,118576.74313612572,110359.14040030989,96126.949583405876,81350.938626169867,60061.725629606226,52113.131817230969,55695.314607904926,63192.873606087378,91013.320152442669,103477.66156843712,115192.94570252395,116561.92232073008,117191.67597987197,109014.45045666094,94852.569833633708,80149.572997143521,58965.788768895698,51056.222159307967,54582.168759066633,62041.870916466898,89723.306950614366,102125.06521811702,113781.49153081604,115143.10295721811,115769.16777408772,107632.0844813969,93540.129909102528,78909.749412332705,57830.834656707921,49960.066265454574,53427.959437303529,60849.958069267712,88393.040182668192,100732.49131410604,112330.31708952926,113684.56413210297,114306.92242816197,106209.74534234453,92187.33236684525,77629.170174159401,56654.566132985885,48822.365857294812,52230.282840312495,59614.728217265285,87020.107439552055,99297.523767668434,110837.00269132546,112183.88382377708,112802.5156659677,104745.00758327634,90791.751296908886,76305.408974088219,55434.557278036875,47640.693755611959,50986.600527339695,58333.639741619787,85601.961419180734,97817.611465465088,109298.99349150073,110638.50471341923,111253.38777312211,103235.31016251838,{"$f":"EI119","v":89350.825052282671},74935.90361383064,54168.246124986588,46412.486583965307,49694.231808753997,57004.008632471552,84135.912297944073,96290.060631974018,107713.59184127295,109045.72652913259,109656.83593193005,101677.94877867703,87861.848565377994,73517.948312530541,52852.926957641219,45135.037057138848,48350.345703257743,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636091,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402427,72048.685576237185,51485.742170026322,43805.485830653088,46951.952438023553,54187.621747339595,81048.584020365772,93080.506069003488,104389.05762599103,105706.40807861608,106309.88455057793,110736.67840837252,96245.936210504631,81016.267496248911,58605.032632983595,50405.837237555985,54394.138082354984,62995.068183912634,94047.625539191693,108438.12695046254,122144.03318920283,124425.06190622327,125895.54848784591,117428.82364403592,102072.92840092977,85933.992902395752,62184.756470605062,53496.007891326139,57727.446868169078,66841.778725404161,99748.083796577761,114997.61957412555,129521.68997003695,131938.82534992363,133497.02943662985,124524.7772167793,108252.07561467975,91149.586436439291,65982.466353699769,56774.934255677887,{"$f":"GU119","v":61264.300251296925},70922.679186077105,105793.39498060739,121953.24442301337,137344.31832861016,139905.68134886018,141556.83509589889,132048.87133037674,114804.62611046489,96681.055187590973,70011.400185889826,60254.10892077563,65017.088566941886,75251.989119180827,112204.38486048055,129328.8883152144,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518051,121753.10833611537,102547.49292044065,74285.597810855397,63945.722204459176,68998.954278877471,79844.789390968304,119003.13488614309,137149.87647323325,154433.31102047287,157309.45925872572,159163.47565223603,148486.21959768288,129121.40795468657,108769.14554724435,78819.949484934492,67862.704402241769,73223.837520844711,84717.074239118738,126213.05778897063,145443.05903192711,163758.21395032617,166805.9772600476,168770.58770656775,157455.81710514636,136934.84949925396,115367.48053907041,83630.247273635236,72018.770589657783,77706.524389160433,89885.80647135411,133858.97772802383,154236.90274309018,173645.3652598311,176874.98315800703,178956.78423232475,166966.43407231744,145220.28293422406,122365.26051244148,88733.239548100013,76428.468130812907,82462.698152389668,95368.975993319997,141967.21525484006,163561.58818851347,{"$f":"JG119","v":184128.62187096817},187550.94479071334,189756.92650068729,177050.65893623562,154006.17541764083,129786.62124230788,94146.688768143271,81107.227056245902,87508.993553914159,101185.66186616552,150565.67738609947,173449.11283204251,195243.87703838942,198870.40277578152,201207.97202546123,187743.04066528467,163322.70857662725,137657.15436723561,99889.432749698026,86071.413483021402,92863.054393807033,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027318,210872.09502544953,213349.1004773319,199080.20656997414,173201.88162680899,146003.99506864534,105981.4496263953,91338.38626037458,100198.50908890192,115556.65795386302,171008.32901868742,196705.33048932225,221179.79361303162,225252.0032352467,227876.76165509084,212755.90168681773,185332.53518766846,156510.82952410771,114098.84122886584,98581.471536515368,107970.4110207457,124245.30344880998,183007.2724135078,210238.23831691931,236173.68052031056,240488.86839439036,243270.19256698928,227246.49675956898,198185.84276571305,167643.36905153637,122699.28171762681,106255.40205280518,0,0,0,0,0,0,0,0,{"$f":"LS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: taxes",null,null,null,null,null,null,null,null,{"$f":"K267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: working capital changes",null,null,null,null,null,null,null,null,{"$f":"K121","v":0},0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,7689.2412033999863,28525.53517764635,12781.517956925876,12013.550198592478,1405.8876465211943,648.00277245405596,-8381.4449834911793,-14517.271368106085,-15072.044752533184,-21716.536534958788,-8106.9745932361402,3790.8810938195165,7650.5762104887981,28383.161960674479,12717.503586674022,11953.35605214657,1398.4877225681412,644.37286578238127,-8340.1357614643057,-14445.42512581608,-14997.439450618505,-21608.86251211007,-8067.0400916445287,3740.9632617878306,7612.0780378529817,28241.471604475708,12653.781934964805,11893.435474030601,1391.098463222399,640.73472195511567,-8299.0585854828096,-14373.963057190049,-14923.23219458916,-21501.751264983104,-8027.3313547891303,3689.5986401798873,7573.7441897239187,28100.459036087705,12590.349861837662,11833.785410742523,1383.7181146010989,637.08667221774522,-8258.2140193585656,-14302.884977915557,-14849.42274017923,-21395.201738559568,-7987.8490142057126,3636.701828654368,7535.5720744990613,27960.119098971729,12527.204133562278,{"$f":"BW121","v":11774.40271400458},1376.3448209982453,633.42694498760102,-8217.6027358158317,-14232.190816904025,-14776.010957235994,-21289.212996563627,-7948.5938123752567,3582.1827906739636,7497.5589981824451,27820.446546355292,12464.341415994466,11715.284134086847,1368.9766182061285,629.75365914191934,-8177.2255232110329,-14161.880623027231,-14702.996836490187,-21183.784228247838,-7909.5666095877095,3525.9465997586449,7459.7021574002792,27681.436034147468,12401.758267502635,11656.426312699026,1361.6114264020871,626.0648168695916,-8137.0832926908042,-14091.954572294388,-14630.380496769809,-21078.914755624784,-7870.7683912533321,3467.8931718489475,7421.9986319641612,27543.08211340048,12339.451131437847,11597.825775423204,1354.247042573712,622.35829605898471,-8097.1770858174423,-14022.412975499246,-14558.162192685879,-20974.604041173516,-7832.2002756910733,3407.9169830176979,7384.4453769527972,27405.379222286763,12277.416328116393,11539.478923657007,1346.8811324516428,618.63184219060349,-8057.5080826913618,-13953.256286367468,-14486.342322820652,-20870.851696051337,-7793.8635224249156,3345.9067717277503,7347.039214280092,27268.321677560954,12215.65004628434,11481.38202603563,1339.5112219184957,614.88305970288638,-8018.077610603752,{"$f":"EI121","v":-13884.485110235706},-14414.921438452046,-20767.657488844066,-7755.7595410212962,3281.7452247887195,7309.7768237175333,27131.903665472499,12154.148334029946,11423.531209298933,1332.1346878596378,611.10940279744682,-7978.8871532530029,-13816.10021329904,-14343.900252847452,-20665.021354889308,-7717.8899005023632,3215.3086461188941,7272.6547333340059,26996.119232093944,12092.907089108019,11365.922448567188,1324.7487484195299,607.3081656460854,-7939.9383605621842,-13748.102532461926,-14273.279651165227,-20562.94340621087,-7680.2563393732344,3146.4666073704575,7235.6693093160575,26860.962273026176,12031.922048637702,11308.551556987572,1317.3504526250181,603.47647196185426,4426.7938577946043,-14490.742197867905,-15229.668714255706,-22411.234863265316,-8199.1953954275959,3988.3008447989996,8600.930101557642,31052.557355279067,14390.501411270845,13705.90623874031,2281.0287170204392,1470.4865816226666,-8466.7248438099778,-15355.895243106177,-16138.935498534003,-23749.236431790705,-8688.7485792789084,4231.4389768429537,9114.331857235069,32906.3050711736,15249.53577754779,14524.070395911389,2417.1353798866476,1558.204086706246,-8972.2522198505467,-16272.70160209958,-17102.489178240474,-25167.120082739522,-9207.5320980218821,{"$f":"GU121","v":4489.365995619024},9658.3789347801649,34870.715794530304,16159.849442405975,15391.073905596786,2561.3630202499917,1651.153747038712,-9507.963765522145,-17244.245219911812,-18123.570922873929,-26669.655001701118,-9757.2912651141814,4762.9796461662481,10234.900552238905,36952.395741299726,17124.503454733873,16309.832152104209,2714.1961626110715,1749.6476249321422,-10075.661749681283,-18273.794169065106,-19205.615415674722,-28261.895109585268,-10339.875606396192,5053.2320744182944,10845.835112090848,39158.34549517477,18146.741587090146,17283.434547239653,2876.1482382528775,1854.0163935102755,-10677.256054553145,-19364.811642996327,-20352.262407442235,-29949.196062309842,-10957.245082692738,5361.1331186029711,11493.236718274027,41495.983549851881,19230.001242956467,18315.154918399057,3047.7633097213984,1964.6104465201206,-11314.77060142142,-20520.967605892423,-21567.368960183579,-31737.233265435178,-11611.476683977467,5687.7537995026651,12179.282082193691,43973.17125666971,20377.925015066314,19408.462516740954,3229.6178981759294,2081.8010743176856,-11990.350160007307,-21746.151138093439,-22855.022421782545,-33632.020964341471,-12304.771417287091,6034.2300215767609,12906.277840930343,46598.239261520066,21594.37293367341,{"$f":"JG121","v":20567.033682454727},3422.3229197451728,2205.9817099739739,-12706.267564451729,-23044.48351859473,-24219.554175332974,-35639.932474164583,-13039.461711897355,6401.7664976682572,13676.668312251393,49380.015519933964,22883.435445943032,21794.764206346968,3626.525737392134,2337.5692496796837,-13464.931360176561,-24420.332088657451,-25665.554209391645,-37767.721617537609,-13818.019266676623,6791.6409107856161,14493.043712495957,52327.854984553778,24249.447170107742,23095.78242930866,3842.9123351763119,2477.0054518823745,-14268.893907357793,-25878.324943165178,-27197.886558163591,-40022.545442250048,-14643.063366020724,8860.1228285273537,15358.148864961127,55451.671064824404,25697.001470634859,24474.4631237094,4072.2096222150722,2624.7584198441182,-15120.859968273086,-27423.36649914927,-28821.705663560773,-42411.988295241841,-15517.369692350447,9388.93948423033,16274.892428064253,58761.968964697793,27230.965903411561,25935.442203391256,4315.1878740798275,2781.324172598921,-16023.69580742027,-29060.653993855871,-30542.473714176682,-44944.087333909527,-16443.879664821667,-106255.40205280518,0,0,0,0,0,0,0,{"$f":"LS121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Change in Accrued Interest",null,null,null,null,null,null,null,null,{"$f":"K223-K220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,22440.941791081128,22534.445715210633,22628.339239024019,22722.623985853279,22817.301585794339,22912.373675735143,23007.841899384046,23103.707907298143,23199.973356911883,23296.639912565675,-251012.01491889759,22094.058731893885,22094.058731893885,22094.058731893878,22094.058731893892,22094.058731893892,-110470.29365946943,20794.408218253066,20794.408218253066,20794.408218253062,20794.408218253069,20794.408218253069,-103972.04109126533,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,-97473.78852306123,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.107190971437,-90975.535954857158,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BW223-BW220","v":-84477.283386653071},15595.806163689796,15595.806163689796,15595.806163689795,15595.806163689798,15595.806163689798,-77979.030818448984,14296.155650048981,14296.155650048981,14296.155650048979,14296.155650048982,14296.155650048975,-71480.778250244897,12996.505136408165,12996.505136408165,12996.505136408163,12996.505136408166,12996.505136408166,-64982.525682040825,11696.854622767347,11696.854622767347,11696.854622767343,11696.854622767351,11696.854622767351,-58484.273113836738,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126527,-51986.020545632651,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857187,-45487.767977428579,7797.9030818448982,7797.9030818448982,7797.9030818448973,7797.9030818448991,7797.9030818448991,-38989.515409224492,6498.2525682040823,6498.2525682040823,6498.2525682040814,6498.2525682040832,6498.2525682040832,-32491.262841020412,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632637,-25993.010272816326,3898.9515409224487,3898.9515409224487,3898.9515409224496,3898.9515409224477,3898.9515409224477,-19494.757704612242,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EI223-EI220","v":2599.3010272816318},2599.3010272816318,-12996.505136408159,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,-6498.252568204075,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822473E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822481E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822497E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822465E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,{"$f":"GU223-GU220","v":-1.9402553637822529E-12},-1.9402553637822529E-12,-1.9402553637822529E-12,-1.9402553637822529E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"JG223-JG220","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"LS223-LS220","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.9402553637822917E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"OE223-OE220","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12]
[null,"Add: Interest Income from Cash Balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,790.36695597418429,1046.2543033931872,1818.563237260315,2665.6598040705107,3526.4125105400317,4396.5043345605218,5223.5824507353345,5971.7840975952213,0,368.29692162471423,691.68450809097953,1038.780807838727,1432.3056245558123,1992.8679203965223,37.711116203501106,733.33037896462906,1441.1221617939939,2156.7803492346015,2828.2020343532968,3419.6922281349084,0,362.51327840037959,680.31511802182479,1021.4934604421112,1408.8421842999055,1962.3697867573819,90.74276899800762,779.05558062294051,1479.455239317525,2187.656901609098,2851.8168251511138,3436.4175192092839,0,356.5381197854789,668.56025935350647,1003.616622069498,1384.5849840025776,1930.8763561242686,{"$f":"BX242","v":142.57808255873442},823.38378769947622,1516.1895375760289,2216.7316448392889,2873.4242317693261,3450.9264123578478,0,350.360066172703,656.39710215922435,985.11542046793204,1359.4870231228381,1898.3283983136366,193.14550627082477,866.2310383221278,1551.2285995832656,2243.8955429634216,2892.9025612945638,3463.0844835983116,0,343.96710115189143,643.80153850457407,965.95303190707273,1333.4986716059209,1864.6633710688725,242.3694902784558,907.50867956817365,1584.4705807827606,2269.0334711861715,2910.1233259095725,3472.7498031138102,0,337.34653549746275,630.74811016968295,946.09057086327687,1306.567521264041,1829.8152328703125,262.6220940914028,919.41423932919008,1587.9374464958778,2263.9907957647151,2896.7542565703525,3451.4114285402766,0,330.48496910908432,617.20993226310702,925.48697343646472,1278.6382287155584,1793.7142451137861,207.7475458930721,855.50858894351347,1514.9050446843837,2181.7566654965208,2805.4961236143627,3351.4800669007477,0,323.36825078854844,603.15861249255124,904.09887414157276,1249.6523494001806,1756.2867630502358,154.19949200176484,792.67645107219607,1442.6916745317294,2100.0854713097101,{"$f":"EJ242","v":2714.541945840374},3251.5899199960918,0,315.9814357290885,588.56416584397232,881.88047569579408,1219.5481621601039,1717.4550148440449,0,628.32928574075891,1268.0946113275202,1915.1567061631895,2519.4498214914242,3046.6740620814958,3493.3010259333992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash Balance Available in Repayment Month",null,null,null,null,null,null,null,null,{"$f":"K232*K210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1023734.4167306094,0,0,0,0,0,341634.50063940382,0,0,0,0,0,586232.95339455572,0,0,0,0,0,336406.24915840832,0,0,0,0,0,589100.14615016291,0,0,0,0,0,{"$f":"BW232*BW210","v":331007.37533558888},0,0,0,0,0,591587.38497563102,0,0,0,0,0,325427.72542519483,0,0,0,0,0,593671.62575971056,0,0,0,0,0,319656.57789752097,0,0,0,0,0,595328.53767665313,0,0,0,0,0,313682.61134919641,0,0,0,0,0,591670.53060690453,0,0,0,0,0,307493.87059093476,0,0,0,0,0,574539.44004012819,0,0,0,0,0,301077.73080861184,0,0,0,{"$f":"EI232*EI210","v":0},0,557415.41485647287,0,0,0,0,0,294420.85968755052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU232*GU210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG232*JG210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS232*LS210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE232*OE210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: cash available after local debt repaid",null,null,null,null,null,{"$f":"I197","v":"2028-11-01"},null,null,{"$f":"(K2>$H$284)*K232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW2>$H$284)*BW232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI2>$H$284)*EI232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,598851.60444572556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU2>$H$284)*GU232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG2>$H$284)*JG232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS2>$H$284)*LS232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE2>$H$284)*OE232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash available for debt service",null,null,null,null,null,null,null,{"$f":"K278-K279-K280+K281+K283+K284+K282","v":0},{"$f":"L278-L279-L280+L281+L283+L284+L282","v":0},0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687053,123136.40795339172,123784.4107258458,115402.9657423546,100885.69437424852,85813.649621715333,87235.305892770033,79221.447240575711,83105.832258524737,90850.301992826906,119327.74870033065,132395.81723436475,145216.55431031925,147557.60682334643,149158.59840351244,141784.81991568234,128263.13946169487,863439.66355708241,85230.673867559177,77531.930697539356,81596.281545793463,89555.455883394214,118190.452304587,340474.94478343299,140043.42469158929,142130.14241757276,143478.66892235723,135895.26852431506,122192.72715224369,569327.48923647357,81639.891144677313,73975.073068288562,77982.473548089911,85897.396080234117,114385.20384017962,346966.78423520958,136191.58918381706,138263.62011004306,139601.10644095539,132051.0940838884,118412.36902951486,584077.04998772813,78016.277211984139,70384.966317563914,74333.690285786302,82204.318723001372,110545.40618390621,353253.53696119541,{"$f":"BX278-BX279-BX280+BX281+BX283+BX284+BX282","v":132305.35561638838},134362.50614252739,135688.73883739155,128171.67820883899,114596.17997886498,598410.21919570968,74357.881279655208,66759.647533452633,70647.867360113145,78474.144676604294,106668.96282561446,359322.93714170071,128382.59634520294,130424.65849546035,131739.40971586341,124254.85113603254,110741.97753133644,612301.75755841169,70662.643391663019,63097.043883227234,66922.824920338535,74704.678571141325,102753.66024498765,365162.03337287012,124421.06513022102,126447.81574591283,127750.84246399699,120298.32206170961,106847.45734413862,625725.01634646708,66928.388252193618,59394.966396437754,63156.261142958952,70893.602235616709,98797.161299417945,370757.14991874417,120390.84226546556,122401.88145327706,123692.76295650275,116271.6392199541,102881.98970526052,633761.59680037969,63152.818701189964,55651.103394607962,59345.745340779671,67038.467758905841,94796.998236471685,376093.84576269658,116243.35229178178,118237.99446728388,119516.02276521536,112125.36630333614,98795.849475086492,628203.31880830077,59333.508818959323,51863.013547322938,55488.710680754695,63136.690156683799,90750.565309503363,381156.87133251491,112052.49401078412,114030.48219177306,115295.38047493549,107934.69666110972,{"$f":"EJ278-EJ279-EJ280+EJ281+EJ283+EJ284+EJ282","v":94664.668025404695},622606.40325389151,55467.896638627419,48028.118533335182,51582.446488238806,59185.539621808181,86655.110973744988,385930.12276616448,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV278-GV279-GV280+GV281+GV283+GV284+GV282","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH278-JH279-JH280+JH281+JH283+JH284+JH282","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"LT278-LT279-LT280+LT281+LT283+LT284+LT282","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.9402553637822917E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"OF278-OF279-OF280+OF281+OF283+OF284+OF282","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12]
[null,"Interest on debt fund",null,null,null,null,null,null,null,null,{"$f":"K186-K178","v":0},0,0,0,0,0,0,0,0,0,0,0,-29283.565677242379,-29283.565677242379,-29005.262579961814,-28691.717127165666,-28247.429638138634,-27744.560191809029,27186.628640402534,26746.858818551336,26302.103372309568,25893.724419780196,25550.011224155551,1803.8492234231326,1489.1951733449375,1132.9223513701299,757.21318096233801,344.28652390795878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW186-BW178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI186-EI178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186-GU178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186-JG178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS186-LS178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0548248859196912E-28,1.758633911372709E-28,1.4439310009165399E-28,1.1292280904603709E-28,8.1452518000420192E-29,4.9982226954803302E-29,{"$f":"OE186-OE178","v":1.8511935909186409E-29},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest for local banks",null,null,null,null,null,null,null,null,{"$f":"K217-K214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23393.709245534701,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BW217-BW214","v":16895.456677330614},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EI217-EI214","v":2599.3010272816318},2599.3010272816318,2599.3010272816318,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GU217-GU214","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JG217-JG214","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LS217-LS214","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"OE217-OE214","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[null,"Repayments to local banks",null,null,null,null,null,null,null,null,{"$f":"K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,{"$f":"BW215","v":311916.12327379605},0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,{"$f":"EI215","v":0},0,311916.12327379605,0,0,0,0,0,311916.12327379605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K285-K286-K287-K288","v":0},{"$f":"L285-L286-L287-L288","v":0},0,0,0,0,0,0,0,0,0,0,29283.565677242379,90004.241447548251,97415.179553667651,125627.16927851785,137964.39974641669,149475.08049867957,95949.779312989194,97037.551907294459,89100.862370045041,74991.969954468324,60263.638397559786,85431.456669346895,77732.252067230773,81972.909907154608,90093.088811864567,118983.46217642269,132395.81723436475,145216.55431031925,147557.60682334643,149158.59840351244,141784.81991568234,128263.13946169487,528129.83103775163,63136.615135665292,55437.87196564547,59502.222813899578,67461.397151500336,96096.393572693109,6464.7627777430462,119249.01647333622,121335.73419931969,122684.26070410416,115100.86030606199,101398.31893399062,236616.95774442446,62145.133440065067,54480.315363676316,58487.715843477665,66402.638375621871,94890.44613556737,15555.903256801306,117996.48199284563,120068.51291907163,121405.99924998396,113855.98689291696,100217.26183854343,253965.81952296069,61120.820534653525,53489.5096402333,57438.233608455688,65308.862045670758,93649.949506575591,24441.957010068756,{"$f":"BX285-BX286-BX287-BX288","v":116709.54945269859},118766.6999788376,120092.93267370175,112575.8720451492,99000.37381517519,270898.28975822381,60061.725629606226,52463.491883403651,56351.711710064163,64177.989026555311,92372.807175565482,33110.658217855671,115386.09120879478,117428.15335905219,118742.90457945525,111258.34599962438,97745.472394928278,287389.12914820749,58965.788768895669,51400.189260459883,55225.970297571184,63007.823948373974,91056.805622220301,41549.055476306705,114023.86102109449,116050.6116367863,117353.63835487046,109901.11795258308,96450.253235012089,303411.68896354444,57830.834656707899,50297.412800952035,54058.707547473241,61796.04864013099,89699.607703932226,49743.473049462424,112592.93918362066,114603.97837143217,115894.85987465785,108473.73613810921,95084.086623415627,314047.57044473873,56654.566132985885,49152.850826403883,52847.492772575592,60540.215190701761,88298.745668267598,57679.469920696458,111044.75023721851,113039.39241272061,114317.42071065209,106926.76424877287,93597.247420523228,311088.59347994148,55434.557278036875,47964.062006400491,51589.759139832247,59237.738615761351,86851.613768580908,65341.796517796407,109453.19298350249,111431.18116449143,112696.07944765386,105335.39563382808,{"$f":"EJ285-EJ286-EJ287-EJ288","v":92065.366998123063},308090.97895281378,54168.246124986603,46728.468019694366,50282.79597459799,57885.889108167365,85355.460460104179,72714.34897872759,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV285-GV286-GV287-GV288","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH285-JH286-JH287-JH288","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"LT285-LT286-LT287-LT288","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,-4.4832542965520543E-26,6.4623485355705287E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"OF285-OF286-OF287-OF288","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,"Cash Deposited",null,null,null,null,null,null,null,null,{"$f":"K289*NOT(K305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63136.615135665292,55437.87196564547,59502.222813899578,67461.397151500336,96096.393572693109,0,119249.01647333622,121335.73419931969,122684.26070410416,115100.86030606199,101398.31893399062,0,62145.133440065067,54480.315363676316,58487.715843477665,66402.638375621871,94890.44613556737,0,117996.48199284563,120068.51291907163,121405.99924998396,113855.98689291696,100217.26183854343,0,61120.820534653525,53489.5096402333,57438.233608455688,65308.862045670758,93649.949506575591,{"$f":"BW289*NOT(BW305)","v":0},116709.54945269859,118766.6999788376,120092.93267370175,112575.8720451492,99000.37381517519,0,60061.725629606226,52463.491883403651,56351.711710064163,64177.989026555311,92372.807175565482,0,115386.09120879478,117428.15335905219,118742.90457945525,111258.34599962438,97745.472394928278,0,58965.788768895669,51400.189260459883,55225.970297571184,63007.823948373974,91056.805622220301,0,114023.86102109449,116050.6116367863,117353.63835487046,109901.11795258308,96450.253235012089,0,57830.834656707899,50297.412800952035,54058.707547473241,61796.04864013099,89699.607703932226,0,112592.93918362066,114603.97837143217,115894.85987465785,108473.73613810921,95084.086623415627,0,56654.566132985885,49152.850826403883,52847.492772575592,60540.215190701761,88298.745668267598,0,111044.75023721851,113039.39241272061,114317.42071065209,106926.76424877287,93597.247420523228,0,55434.557278036875,47964.062006400491,51589.759139832247,59237.738615761351,86851.613768580908,0,109453.19298350249,111431.18116449143,112696.07944765386,{"$f":"EI289*NOT(EI305)","v":105335.39563382808},92065.366998123063,0,54168.246124986603,46728.468019694366,50282.79597459799,57885.889108167365,85355.460460104179,0,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU289*NOT(GU305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG289*NOT(JG305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS289*NOT(LS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE289*NOT(OE305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash after Deposit",null,null,null,null,null,null,null,{"$f":"K289-K290","v":0},{"$f":"L289-L290","v":0},0,0,0,0,0,0,0,0,0,0,29283.565677242379,90004.241447548251,97415.179553667651,125627.16927851785,137964.39974641669,149475.08049867957,95949.779312989194,97037.551907294459,89100.862370045041,74991.969954468324,60263.638397559786,85431.456669346895,77732.252067230773,81972.909907154608,90093.088811864567,118983.46217642269,132395.81723436475,145216.55431031925,147557.60682334643,149158.59840351244,141784.81991568234,128263.13946169487,528129.83103775163,0,0,0,0,0,6464.7627777430462,0,0,0,0,0,236616.95774442446,0,0,0,0,0,15555.903256801306,0,0,0,0,0,253965.81952296069,0,0,0,0,0,24441.957010068756,{"$f":"BX289-BX290","v":0},0,0,0,0,270898.28975822381,0,0,0,0,0,33110.658217855671,0,0,0,0,0,287389.12914820749,0,0,0,0,0,41549.055476306705,0,0,0,0,0,303411.68896354444,0,0,0,0,0,49743.473049462424,0,0,0,0,0,314047.57044473873,0,0,0,0,0,57679.469920696458,0,0,0,0,0,311088.59347994148,0,0,0,0,0,65341.796517796407,0,0,0,0,{"$f":"EJ289-EJ290","v":0},308090.97895281378,0,0,0,0,0,72714.34897872759,0,0,0,0,0,0,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV289-GV290","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH289-JH290","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"LT289-LT290","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,-4.4832542965520543E-26,6.4623485355705287E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"OF289-OF290","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,"Cash Sweep Percent",null,null,null,null,null,null,{"$f":"'General Assumptions'!G68","v":1},null,{"$f":"IF(K211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BW211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EI211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GU211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JG211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LS211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OE211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cash sweep to debt fund",null,null,null,null,null,null,null,null,{"$f":"MIN(K291*K292,K159*K55)","v":0},0,0,0,0,0,0,0,0,0,0,0,29283.565677242379,90004.241447548251,97415.179553667651,125627.16927851785,137964.39974641669,149475.08049867957,95949.779312989194,97037.551907294459,89100.862370045041,74991.969954468324,60263.638397559786,85431.456669346895,77732.252067230773,81972.909907154608,90093.088811864567,75117.059761736455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW291*BW292,BW159*BW55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI291*EI292,EI159*EI55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GU291*GU292,GU159*GU55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JG291*JG292,JG159*JG55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LS291*LS292,LS159*LS55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.4832542965520543E-26,6.4623485355705287E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"MIN(OE291*OE292,OE159*OE55)","v":4.0389678347315797E-27},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K291-K293","v":0},{"$f":"L291-L293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43866.402414686236,132395.81723436475,145216.55431031925,147557.60682334643,149158.59840351244,141784.81991568234,128263.13946169487,528129.83103775163,0,0,0,0,0,6464.7627777430462,0,0,0,0,0,236616.95774442446,0,0,0,0,0,15555.903256801306,0,0,0,0,0,253965.81952296069,0,0,0,0,0,24441.957010068756,{"$f":"BX291-BX293","v":0},0,0,0,0,270898.28975822381,0,0,0,0,0,33110.658217855671,0,0,0,0,0,287389.12914820749,0,0,0,0,0,41549.055476306705,0,0,0,0,0,303411.68896354444,0,0,0,0,0,49743.473049462424,0,0,0,0,0,314047.57044473873,0,0,0,0,0,57679.469920696458,0,0,0,0,0,311088.59347994148,0,0,0,0,0,65341.796517796407,0,0,0,0,{"$f":"EJ291-EJ293","v":0},308090.97895281378,0,0,0,0,0,72714.34897872759,0,0,0,0,0,0,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV291-GV293","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH291-JH293","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"LT291-LT293","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,0,0,0,0,0,0,0,2.827277484312107E-27,{"$f":"OF291-OF293","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,"Add: Cash from re-financing",null,null,null,null,null,null,null,null,{"$f":"K201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5363478.2040094323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: fees paid at re-financing",null,null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107269.56408018865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayments of debt fund",null,null,null,null,null,null,null,null,{"$f":"K206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5120717.1617622403,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash flow after re-financing",null,null,null,null,null,null,null,null,{"$f":"K294+K295-K296-K297","v":0},{"$f":"L294+L295-L296-L297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.47816700302,0,0,0,0,43866.402414686236,132395.81723436475,145216.55431031925,147557.60682334643,149158.59840351244,141784.81991568234,128263.13946169487,528129.83103775163,0,0,0,0,0,6464.7627777430462,0,0,0,0,0,236616.95774442446,0,0,0,0,0,15555.903256801306,0,0,0,0,0,253965.81952296069,0,0,0,0,0,24441.957010068756,{"$f":"BX294+BX295-BX296-BX297","v":0},0,0,0,0,270898.28975822381,0,0,0,0,0,33110.658217855671,0,0,0,0,0,287389.12914820749,0,0,0,0,0,41549.055476306705,0,0,0,0,0,303411.68896354444,0,0,0,0,0,49743.473049462424,0,0,0,0,0,314047.57044473873,0,0,0,0,0,57679.469920696458,0,0,0,0,0,311088.59347994148,0,0,0,0,0,65341.796517796407,0,0,0,0,{"$f":"EJ294+EJ295-EJ296-EJ297","v":0},308090.97895281378,0,0,0,0,0,72714.34897872759,0,0,0,0,0,0,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV294+GV295-GV296-GV297","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH294+JH295-JH296-JH297","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"LT294+LT295-LT296-LT297","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,0,0,0,0,0,0,0,2.827277484312107E-27,{"$f":"OF294+OF295-OF296-OF297","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,"Less: Increase in cash balance",null,null,null,null,null,null,null,null,{"$f":"K298*OR(K211,K155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.47816700302,0,0,0,0,43866.402414686236,132395.81723436475,145216.55431031925,147557.60682334643,149158.59840351244,141784.81991568234,128263.13946169487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW298*OR(BW211,BW155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI298*OR(EI211,EI155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU298*OR(GU211,GU155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG298*OR(JG211,JG155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS298*OR(LS211,LS155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE298*OR(OE211,OE155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends Paid",null,null,null,null,null,null,null,{"$f":"MAX(K298-K299-K229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,528129.83103775163,0,0,0,0,0,0,0,0,0,0,0,236616.95774442446,0,0,0,0,0,0,0,0,0,0,0,253965.81952296069,0,0,0,0,0,{"$f":"MAX(BW298-BW299-BW229,0)","v":0},0,0,0,0,0,270898.28975822381,0,0,0,0,0,0,0,0,0,0,0,287389.12914820749,0,0,0,0,0,0,0,0,0,0,0,303411.68896354444,0,0,0,0,0,4722.542633793375,0,0,0,0,0,314047.57044473873,0,0,0,0,0,22065.604910455528,0,0,0,0,0,311088.59347994148,0,0,0,0,0,38907.597888922435,0,0,0,{"$f":"MAX(EI298-EI299-EI229,0)","v":0},0,308090.97895281378,0,0,0,0,0,72714.34897872759,0,0,0,0,0,0,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,{"$f":"MAX(GU298-GU299-GU229,0)","v":56774.934255677901},61264.30025129694,70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,{"$f":"MAX(JG298-JG299-JG229,0)","v":163561.58818851344},184128.62187096817,187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"MAX(LS298-LS299-LS229,0)","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,0,0,0,0,0,0,0,{"$f":"MAX(OE298-OE299-OE229,0)","v":2.827277484312107E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,"Less: cash trapped",null,null,null,null,null,null,null,null,{"$f":"K298-K299-K300","v":0},{"$f":"L298-L299-L300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6464.7627777430462,0,0,0,0,0,0,0,0,0,0,0,15555.903256801306,0,0,0,0,0,0,0,0,0,0,0,24441.957010068756,{"$f":"BX298-BX299-BX300","v":0},0,0,0,0,0,0,0,0,0,0,33110.658217855671,0,0,0,0,0,0,0,0,0,0,0,41549.055476306705,0,0,0,0,0,0,0,0,0,0,0,45020.930415669049,0,0,0,0,0,0,0,0,0,0,0,35613.86501024093,0,0,0,0,0,0,0,0,0,0,0,26434.198628873972,0,0,0,0,{"$f":"EJ298-EJ299-EJ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV298-GV299-GV300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH298-JH299-JH300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT298-LT299-LT300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF298-OF299-OF300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Rooftop owners",null,null,null,{"$f":"F36","v":0.5},null,null,null,{"$f":"K300*$G$302","v":0},{"$f":"L300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264064.91551887582,0,0,0,0,0,0,0,0,0,0,0,118308.47887221223,0,0,0,0,0,0,0,0,0,0,0,126982.90976148035,0,0,0,0,0,0,{"$f":"BX300*$G$302","v":0},0,0,0,0,135449.1448791119,0,0,0,0,0,0,0,0,0,0,0,143694.56457410374,0,0,0,0,0,0,0,0,0,0,0,151705.84448177222,0,0,0,0,0,2361.2713168966875,0,0,0,0,0,157023.78522236936,0,0,0,0,0,11032.802455227764,0,0,0,0,0,155544.29673997074,0,0,0,0,0,19453.798944461218,0,0,0,0,{"$f":"EJ300*$G$302","v":0},154045.48947640689,0,0,0,0,0,36357.174489363795,0,0,0,0,0,0,327598.91621465009,22567.518528569424,24175.172851628875,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180461,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701206,36024.342788118593,25742.871085013161,21902.742915326548,23475.976219011769,27093.810873669798,40524.292010182893,46540.253034501729,52194.52881299553,52853.204039308039,53154.942275288959,55368.339204186268,48122.968105252308,40508.133748124455,29302.51631649179,25202.918618777992,27197.069041177496,31497.534091956313,47023.812769595846,54219.063475231262,61072.016594601417,62212.530953111622,62947.774243922948,58714.411822017973,51036.464200464878,42966.996451197883,31092.378235302524,26748.003945663062,28863.723434084546,33420.889362702081,49874.04189828888,57498.809787062783,64760.844985018492,65969.412674961801,66748.514718314924,62262.388608389665,54126.037807339882,45574.793218219645,32991.233176849884,28387.467127838951,{"$f":"GV300*$G$302","v":30632.15012564847},35461.339593038545,52896.697490303697,60976.622211506685,68672.159164305092,69952.840674430088,70778.417547949444,66024.435665188357,57402.313055232451,48340.527593795472,35005.700092944906,30127.054460387819,32508.544283470961,37625.994559590414,56102.192430240262,64664.444157607184,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590239,60876.554168057686,51273.746460220333,37142.798905427684,31972.861102229588,34499.477139438728,39922.394695484159,59501.567443071552,68574.93823661661,77216.655510236422,78654.729629362875,79581.737826118013,74243.10979884144,64560.703977343292,54384.572773622167,39409.974742467253,33931.35220112087,36611.918760422355,42358.537119559376,63106.528894485324,72721.529515963557,81879.1069751631,83402.988630023814,84385.293853283889,78727.908552573193,68467.424749626996,57683.740269535207,41815.123636817625,36009.385294828884,38853.262194580209,44942.903235677062,66929.488864011932,77118.451371545074,86822.682629915551,88437.49157900353,89478.392116162373,83483.217036158749,72610.141467112015,61182.630256220742,44366.619774049999,38214.234065406454,41231.349076194827,47684.487996659998,70983.607627420031,81780.794094256722,{"$f":"JH300*$G$302","v":92064.310935484085},93775.472395356657,94878.463250343673,88525.329468117779,77003.087708820429,64893.310621153927,47073.344384071628,40553.613528122951,43754.496776957065,50592.830933082754,75282.838693049736,86724.556416021223,97621.938519194693,99435.201387890775,100603.98601273062,93871.520332642351,81661.354288313625,68828.577183617817,49944.716374849013,43035.706741510709,46431.527196903524,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513661,105436.04751272476,106674.55023866596,99540.103284987083,86600.940813404464,73001.997534322669,52990.724813197652,45669.193130187283,50099.254544450945,57778.328976931509,85504.164509343696,98352.665244661112,110589.89680651581,112626.00161762336,113938.38082754541,106377.95084340886,92666.267593834244,78255.414762053842,57049.420614432907,49290.735768257684,53985.205510372864,62122.651724405005,91503.636206753872,105119.11915845965,118086.84026015527,120244.43419719518,121635.09628349463,113623.24837978446,99092.921382856526,83821.684525768171,61349.640858813422,53127.701026402588,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,{"$f":"LT300*$G$302","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,0,0,0,0,0,0,0,1.4136387421560535E-27,{"$f":"OF300*$G$302","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27]
[null,null,"Dividends to Development Co.",null,null,null,{"$f":"F37","v":0.5},null,null,null,{"$f":"K300*$G$303","v":0},{"$f":"L300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264064.91551887582,0,0,0,0,0,0,0,0,0,0,0,118308.47887221223,0,0,0,0,0,0,0,0,0,0,0,126982.90976148035,0,0,0,0,0,0,{"$f":"BX300*$G$303","v":0},0,0,0,0,135449.1448791119,0,0,0,0,0,0,0,0,0,0,0,143694.56457410374,0,0,0,0,0,0,0,0,0,0,0,151705.84448177222,0,0,0,0,0,2361.2713168966875,0,0,0,0,0,157023.78522236936,0,0,0,0,0,11032.802455227764,0,0,0,0,0,155544.29673997074,0,0,0,0,0,19453.798944461218,0,0,0,0,{"$f":"EJ300*$G$303","v":0},154045.48947640689,0,0,0,0,0,36357.174489363795,0,0,0,0,0,0,327598.91621465009,22567.518528569424,24175.172851628875,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180461,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701206,36024.342788118593,25742.871085013161,21902.742915326548,23475.976219011769,27093.810873669798,40524.292010182893,46540.253034501729,52194.52881299553,52853.204039308039,53154.942275288959,55368.339204186268,48122.968105252308,40508.133748124455,29302.51631649179,25202.918618777992,27197.069041177496,31497.534091956313,47023.812769595846,54219.063475231262,61072.016594601417,62212.530953111622,62947.774243922948,58714.411822017973,51036.464200464878,42966.996451197883,31092.378235302524,26748.003945663062,28863.723434084546,33420.889362702081,49874.04189828888,57498.809787062783,64760.844985018492,65969.412674961801,66748.514718314924,62262.388608389665,54126.037807339882,45574.793218219645,32991.233176849884,28387.467127838951,{"$f":"GV300*$G$303","v":30632.15012564847},35461.339593038545,52896.697490303697,60976.622211506685,68672.159164305092,69952.840674430088,70778.417547949444,66024.435665188357,57402.313055232451,48340.527593795472,35005.700092944906,30127.054460387819,32508.544283470961,37625.994559590414,56102.192430240262,64664.444157607184,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590239,60876.554168057686,51273.746460220333,37142.798905427684,31972.861102229588,34499.477139438728,39922.394695484159,59501.567443071552,68574.93823661661,77216.655510236422,78654.729629362875,79581.737826118013,74243.10979884144,64560.703977343292,54384.572773622167,39409.974742467253,33931.35220112087,36611.918760422355,42358.537119559376,63106.528894485324,72721.529515963557,81879.1069751631,83402.988630023814,84385.293853283889,78727.908552573193,68467.424749626996,57683.740269535207,41815.123636817625,36009.385294828884,38853.262194580209,44942.903235677062,66929.488864011932,77118.451371545074,86822.682629915551,88437.49157900353,89478.392116162373,83483.217036158749,72610.141467112015,61182.630256220742,44366.619774049999,38214.234065406454,41231.349076194827,47684.487996659998,70983.607627420031,81780.794094256722,{"$f":"JH300*$G$303","v":92064.310935484085},93775.472395356657,94878.463250343673,88525.329468117779,77003.087708820429,64893.310621153927,47073.344384071628,40553.613528122951,43754.496776957065,50592.830933082754,75282.838693049736,86724.556416021223,97621.938519194693,99435.201387890775,100603.98601273062,93871.520332642351,81661.354288313625,68828.577183617817,49944.716374849013,43035.706741510709,46431.527196903524,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513661,105436.04751272476,106674.55023866596,99540.103284987083,86600.940813404464,73001.997534322669,52990.724813197652,45669.193130187283,50099.254544450945,57778.328976931509,85504.164509343696,98352.665244661112,110589.89680651581,112626.00161762336,113938.38082754541,106377.95084340886,92666.267593834244,78255.414762053842,57049.420614432907,49290.735768257684,53985.205510372864,62122.651724405005,91503.636206753872,105119.11915845965,118086.84026015527,120244.43419719518,121635.09628349463,113623.24837978446,99092.921382856526,83821.684525768171,61349.640858813422,53127.701026402588,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,{"$f":"LT300*$G$303","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,0,0,0,0,0,0,0,1.4136387421560535E-27,{"$f":"OF300*$G$303","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27]
[]
[null,null,"Dividends allowed",null,null,null,null,{"$f":"H197","v":"2019-11-01"},{"$f":"I197","v":"2028-11-01"},null,{"$f":"OR(K2<$H$305,K2>$I$305,K210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"OR(BW2<$H$305,BW2>$I$305,BW210)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"OR(EI2<$H$305,EI2>$I$305,EI210)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU2<$H$305,GU2>$I$305,GU210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG2<$H$305,JG2>$I$305,JG210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(LS2<$H$305,LS2>$I$305,LS210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(OE2<$H$305,OE2>$I$305,OE210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Balance Sheet"]
[null,"Assets"]
[null,null,"Cash",null,null,null,null,null,null,null,{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,135491.47816700302,179357.88058168924,311753.69781605399,456970.25212637323,604527.8589497197,753686.4573532322,895471.27726891451,1023734.4167306094,0,63136.615135665292,118574.48710131076,178076.70991521035,245538.10706671068,341634.50063940382,6464.7627777430462,125713.77925107926,247049.51345039895,369733.77415450313,484834.63446056511,586232.95339455572,0,62145.133440065067,116625.44880374138,175113.16464721906,241515.80302284093,336406.24915840832,15555.903256801306,133552.38524964693,253620.89816871856,375026.89741870249,488882.88431161945,589100.14615016291,0,61120.820534653525,114610.33017488683,172048.56378334251,237357.42582901329,331007.37533558888,{"$f":"BW238","v":24441.957010068756},141151.50646276734,259918.20644160494,380011.13911530667,492587.01116045588,591587.38497563102,0,60061.725629606226,112525.21751300988,168876.92922307405,233054.91824962938,325427.72542519483,33110.658217855671,148496.74942665047,265924.90278570267,384667.80736515793,495926.15336478234,593671.62575971056,0,58965.788768895669,110365.97802935555,165591.94832692674,228599.7722753007,319656.57789752097,41549.055476306705,155572.91649740119,271623.52813418751,388977.16648905794,498878.28444164101,595328.53767665313,0,57830.834656707899,108128.24745765993,162186.95500513318,223983.00364526417,313682.61134919641,45020.930415669049,157613.86959928973,272217.84797072189,388112.70784537971,496586.44398348895,591670.53060690453,0,56654.566132985885,105807.41695938977,158654.90973196537,219195.12492266714,307493.87059093476,35613.86501024093,146658.61524745944,259698.00766018004,374015.42837083212,480942.19261960499,574539.44004012819,0,55434.557278036875,103398.61928443736,154988.37842426961,214226.11704003095,301077.73080861184,26434.198628873972,135887.39161237646,247318.57277686789,360014.65222452173,{"$f":"EI238","v":465350.0478583498},557415.41485647287,0,54168.246124986603,100896.71414468097,151179.51011927897,209065.39922744635,294420.85968755052,0,107713.59184127295,217387.64765614632,328312.57819940388,431905.68368424411,522286.98207111354,598851.60444572556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accounts Recievables",null,null,null,null,null,null,null,{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,0,71256.115578183977,78950.989970968207,107482.18797811914,120269.39856062719,132288.67133765729,133700.31167307432,134354.09740331446,125978.46580576524,111467.03841186066,96400.868382734581,74690.237482181445,66589.199596993698,70901.460503025199,78558.036060208207,106947.22893430507,119670.7951672241,131630.24576540675,133034.86010164896,133685.39181747352,125351.4473120374,110912.24601874591,95921.063148555986,74318.490137087923,66257.772639514937,70548.570612809737,78167.037954892061,106414.93248216259,119075.17113537835,130975.09730093736,132372.72060772264,133020.01450497267,124727.54960715989,110360.21493160854,95443.645995175815,73948.593048376453,65927.995256273512,70197.437121880401,77777.985920608568,105885.28536947278,118482.5116362477,130323.20963346798,131713.87670646355,132357.94890037036,124106.75715838038,109810.93140691004,94968.605036667403,73580.537006973522,65599.859237028606,69848.051288308037,77390.87027139662,105358.27440997532,117892.80191479578,{"$f":"BW102","v":129674.56653339916},131058.31199508753,131699.178520674,123489.05451025569,109264.38176951584,94495.928446262318,73214.312849640643,65273.356412403125,69500.404413673532,77005.681369503814,104833.88648304054,117306.02728942495,129029.15185190954,130406.01015245065,131043.68696493036,122874.4262842677,108720.55241235529,94025.604456056448,72849.911458746792,64948.478653680781,69154.487842851653,76622.409625146887,104312.10853334257,116722.17315161051,128386.94952055313,129756.95493864195,130391.4579138163,122262.85717843952,108179.42979608242,93557.62135671638,72487.32376204076,64625.21787260304,68810.292963795087,76241.045496272374,103792.9275705342,116141.2249655371,127747.94355085974,129111.13019457982,129742.47512923337,121654.33196695536,107641.00044873932,93091.967497188467,72126.540732425812,64303.566021168357,68467.811207320454,75861.579488319723,103276.33066892382,115563.168267737,127112.11803393689,128468.51984160942,129096.72245390325,121048.83549978137,107105.25096542052,92628.631284408679,71767.553387734893,63983.515091431793,68127.0340468949,75484.002153984489,102762.30496715341,114987.98866672983,126479.45714007363,127829.10788110238,128454.18381096517,120446.35270228793,{"$f":"EI102","v":106572.16800793928},92167.601183013612,71410.352790506644,63665.057115305084,67787.952998423483,75108.304092983133,102250.83766787812,114415.67184266412,125849.94511834625,127192.87839405831,127814.84320357608,119846.86857487481,106041.73830449548,91708.865715053616,71054.930047763322,63348.184164358972,67450.559620038461,74734.475951819317,101741.91603744822,113846.20354696143,125223.56629622672,126559.81554070908,127178.6847145123,119250.36819259771,105513.94864934527,91252.413459706993,70701.276310789079,63032.888349625224,67114.845511888663,74362.508423550622,101235.52740559151,113279.56960196076,124600.30507919181,125929.90356012374,126545.69250577294,130984.86362172723,116506.56380736743,101289.40294463793,78890.741745389605,70704.186172754999,75679.045932660723,84292.749220716738,115358.14697109647,129761.5563397014,143480.43845350103,145774.51132066833,147258.11068676802,138804.56762289812,123461.92351822808,107336.30888156948,83600.463401956877,74925.176233952501,80197.031613765459,89324.966914621298,122244.94700657712,137508.22975868572,152046.11946153527,154477.14686132834,156049.3160635026,147091.10243928822,130832.51329962313,113744.21083927996,88591.352120610114,79398.156425595604,{"$f":"GU102","v":84984.73785441347},94657.604456649759,129542.88414831311,145717.37411862635,161123.16558611227,163699.3236075626,165365.35020257477,155872.33754140514,138643.12209398605,120534.66002567275,93880.193376705836,84138.170380794516,90058.266781830505,100308.59669991019,137276.50299165663,154416.59860861173,170742.10496412788,173472.05780301729,175237.54501104116,165177.80618749533,146920.01872613496,127730.49424056732,99484.774726643984,89161.159826948831,95434.681808883921,106296.94919559518,145471.81342699571,163635.16066685147,180935.28824072483,183828.21733921414,185699.10288871711,175038.80475049821,155691.04025120745,135355.91468432924,105423.94563139934,94484.018201343235,101132.06502215777,112642.80211290254,154156.37811683485,173404.0643799867,191736.99737175065,194802.63229762384,196785.20839527619,185488.49797475073,164985.68557690474,143436.56735192187,111717.68085147633,100124.64746755686,107169.57799605552,119367.49797493056,163359.40519519593,183756.1647567703,203183.56092164488,206432.21209102246,208533.14658379598,196562.03051644287,174835.21467491888,151999.62928612507,118387.14762649758,106102.01832377225,113567.52623746225,126493.65343835823,173111.84650110768,194726.27822681217,{"$f":"JG102","v":215313.47624452921},218756.06959810416,220982.42839873358,208296.64514295859,185272.7537152103,161073.89998001035,125454.77686536615,112436.23400547706,120347.42747770644,134045.23535832122,183446.50167656445,206351.29973602062,228167.53895942195,231815.6527088428,234174.92356007051,220731.80798863468,196333.40647672868,170689.8982360787,132944.3385864303,119148.59789714249,127532.08404150445,142047.64139430743,194398.12847906057,218670.32683255977,241788.98015503137,245654.88372301825,248155.00138054931,233909.34128820038,208054.37240927553,180879.96480782179,140881.02186137374,126261.68518027209,135145.65953628079,150527.78542816889,206003.55967970562,231724.79116065241,256223.61178558029,260320.30707073864,262969.67998959858,247873.56403430994,220475.07174357658,191678.37116891184,149291.5195316991,133799.41875878748,143213.76011978544,159514.18808152693,218301.82694007337,245558.59780446711,271519.98074665607,275861.24585177045,278668.78446582123,262671.4410322294,233637.2780703365,203121.43477583406,158204.11798272555,141787.14971710625,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,{"$f":"LS102","v":2.6193447411060333E-10},2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,{"$f":"OE102","v":2.6193447411060333E-10},2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10,2.6193447411060333E-10]
[null,null,"Gross Plant",null,null,null,null,null,null,null,{"$f":"K130","v":0},0,0,3404.0449104095205,6826.000864442276,10265.96210453399,13724.023368995273,17200.279894620762,20694.827419311987,2248579.1366168046,4476463.4458142966,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"BW130","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"EI130","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"GU130","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"JG130","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"LS130","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,{"$f":"OE130","v":6704347.7550117895},6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895,6704347.7550117895]
[null,null,"Less: Accumulated Depreciation",null,null,null,null,null,null,null,{"$f":"-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,-69836.955781372802,-139673.9115627456,-209510.86734411842,-279347.82312549121,-349184.778906864,-419021.73468823679,-488858.69046960957,-558695.64625098242,-628532.60203235527,-698369.55781372811,-768206.51359510096,-838043.4693764738,-907880.42515784665,-977717.3809392195,-1047554.3367205923,-1117391.2925019651,-1187228.2482833378,-1257065.2040647105,-1326902.1598460833,-1396739.115627456,-1466576.0714088287,-1536413.0271902015,-1606249.9829715742,-1676086.9387529469,-1745923.8945343196,-1815760.8503156924,-1885597.8060970651,-1955434.7618784378,-2025271.7176598106,-2095108.6734411833,-2164945.629222556,-2234782.5850039287,-2304619.5407853015,-2374456.4965666742,-2444293.4523480469,-2514130.4081294197,-2583967.3639107924,-2653804.3196921651,-2723641.2754735379,-2793478.2312549106,-2863315.1870362833,-2933152.142817656,-3002989.0985990288,-3072826.0543804015,-3142663.0101617742,-3212499.965943147,-3282336.9217245197,-3352173.8775058924,-3422010.8332872652,-3491847.7890686379,-3561684.7448500106,-3631521.7006313833,{"$f":"-BW134","v":-3701358.6564127561},-3771195.6121941288,-3841032.5679755015,-3910869.5237568743,-3980706.479538247,-4050543.4353196197,-4120380.3911009924,-4190217.3468823652,-4260054.3026637379,-4329891.2584451111,-4399728.2142264843,-4469565.1700078575,-4539402.1257892307,-4609239.0815706039,-4679076.0373519771,-4748912.9931333503,-4818749.9489147235,-4888586.9046960967,-4958423.8604774699,-5028260.8162588431,-5098097.7720402163,-5167934.7278215894,-5237771.6836029626,-5307608.6393843358,-5377445.595165709,-5447282.5509470822,-5517119.5067284554,-5586956.4625098286,-5656793.4182912018,-5726630.374072575,-5796467.3298539482,-5866304.2856353214,-5936141.2414166946,-6005978.1971980678,-6075815.152979441,-6145652.1087608142,-6215489.0645421874,-6285326.0203235606,-6355162.9761049338,-6424999.931886307,-6494836.8876676802,-6564673.8434490534,-6634510.7992304265,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,{"$f":"-EI134","v":-6704347.7550117895},-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,{"$f":"-GU134","v":-6704347.7550117895},-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,{"$f":"-JG134","v":-6704347.7550117895},-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,{"$f":"-LS134","v":-6704347.7550117895},-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,{"$f":"-OE134","v":-6704347.7550117895},-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895,-6704347.7550117895]
[null,null,"IDC Net Plant",null,null,null,null,null,null,null,{"$f":"K250","v":0},0,0,0,14.041685255439273,42.256860772942346,84.778264004833446,141.73957074095887,213.27540103557595,299.52132516950962,9576.1457891801492,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,28081.059104544489,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"BW250","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"EI250","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"GU250","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"JG250","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"LS250","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"OE250","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315]
[null,null,"UnAmortized signing fees"]
[null,null,"Total assets",null,null,null,null,null,null,null,{"$f":"SUM(K309:K314)","v":0},{"$f":"SUM(L309:L314)","v":0},0,3404.0449104095205,6840.042549697715,10308.218965306933,13808.801633000106,17342.019465361722,20908.102820347562,2248878.6579419742,4486039.5916034766,6732428.8141163336,6733847.9739131443,6671705.8925245563,6630400.1347503345,6573350.3895514701,6515532.7065471271,6447107.3911011713,6377924.2210500389,6299711.6336711161,6215363.2504958389,6130460.1246853396,6281673.5802506059,6203735.5865840456,6138210.8917087037,6076030.5114845149,6034582.7485772381,6021335.7614434715,6095854.0734946458,6172638.2863598336,6251009.4691176331,6321997.167234337,6379505.8300753543,6422940.8308854867,5307766.8853620365,5293005.8272187561,5282897.5413763234,5280181.2757509332,5306053.6116483305,5344973.2880928665,4951866.5206153924,5002676.204614142,5054822.2769293385,5099377.1169542577,5130273.6868033949,5146918.4810195807,4469353.5188968517,4453641.0987634417,4442553.9002113519,4438785.2090721857,4463458.1911152983,4501108.9077362679,4122262.3040505089,4171812.4973349771,4222688.1266665831,4266005.9783932045,4295729.1837532781,4311267.1634402061,3630941.9934789762,3614245.1804623124,3602145.9263724526,3597290.0231826236,3620729.3335855007,3657076.8548155236,3292456.2453272343,{"$f":"SUM(BX309:BX314)","v":3340712.5844602487},3390283.1951833004,3432329.0480652102,3460843.2915882468,3475238.2562987967,2792532.299945171,2774816.113356167,2761669.6974594677,2755689.7303439891,2777858.9687027084,2812866.9609032851,2462436.0624770569,2509362.0562050203,2557590.9305951782,2598327.6187125975,2625595.1350589367,2638808.7037161933,1954124.4291777993,1935351.829360256,1921121.072028514,1913978.0083270064,1934838.575402203,1968468.4898613179,1632188.788027673,1677745.6986854831,1724593.8575160708,1763981.9393541915,1789962.6741430443,1801954.1631573169,1115718.372104615,1095850.145090512,1080495.6772012832,1072148.1814998602,1091659.1564328801,1123870.1057504416,796978.18762086425,841097.35766683146,886495.72519154381,924465.48612255044,949088.93496107031,959787.0328515619,277314.11969852174,256308.75533888774,309625.85135144374,369867.11240501801,457822.07877632423,558407.66204340477,298076.60622891138,410477.75827380182,524145.35329881689,630414.88705534674,723398.06676975824,802518.69450926967,207118.17657246819,254768.69555420155,306876.27651606506,365823.0037629875,452339.04519191763,551416.34266007505,288264.27895368083,399067.12267821195,511123.37977256632,615811.62811154313,707272.83905102219,{"$f":"SUM(EJ309:EJ314)","v":784933.63922422007},206760.97597523971,253183.92642502493,304035.29032783775,361638.43739699485,446666.86008005781,544187.15471494757,261200.5683030794,370257.09342006413,480553.11404445587,583510.06995901186,673298.04517347272,749346.47097090073,805257.15767822228,198698.80734909239,202801.18280477176,210085.09913655283,237092.5392221809,249196.82673169492,260574.1894809595,261910.43872544268,262529.30789924512,254600.99137733044,240864.57183407812,226603.0366444402,206051.89949552255,198383.51153435843,202465.46869662224,209713.13160828414,236586.15059032483,248630.19278669363,259950.92826392507,261280.52674485656,261896.31569050631,266335.48680646071,251857.1869921005,236640.02612937061,214241.36493012315,206054.80935748859,211029.66911739396,219643.37240544992,250708.77015582944,265112.17952443479,278831.06163823424,281125.13450540142,282608.733871501,274155.1908076313,258812.5467029615,242686.9320663028,218951.08658668963,210275.79941868602,215547.65479849844,224675.59009935433,257595.57019130985,272858.85294341861,287396.74264626863,289827.77004606189,291399.93924823595,282441.7256240212,266183.13648435666,249094.83402401308,223941.9753053431,214748.77961032843,220335.36103914684,{"$f":"SUM(GV309:GV314)","v":230008.22764138324},264893.50733304588,281067.99730335927,296473.78877084522,299049.94679229619,300715.97338730755,291222.96072613826,273993.74527871894,255885.28321040614,229230.81656143913,219488.79356552759,225408.88996656338,235659.21988464339,272627.12617638992,289767.22179334523,306092.72814886092,308822.68098775024,310588.16819577391,300528.42937222874,282270.64191086782,263081.11742530024,234835.39791137731,224511.78301168239,230785.30499361741,241647.57238032861,280822.4366117288,298985.78385158448,316285.91142545833,319178.84052394709,321049.72607345047,310389.42793523154,291041.66343594069,270706.53786906233,240774.5688161329,229834.64138607593,236482.68820689066,247993.42529763567,289507.00130156806,308754.68756471953,327087.62055648403,330153.25548235705,332135.83158000937,320839.12115948374,300336.30876163772,278787.19053665461,247068.30403620942,235475.27065228956,242520.20118078875,254718.12115966348,298710.02837992931,319106.7879415034,338534.18410637794,341782.83527575532,343883.7697685287,331912.65370117599,310185.83785965206,287350.25247085845,253737.77081123093,241452.64150850574,248918.1494221958,261844.27662309172,308462.46968584048,330076.90141154552,350664.09942926193,{"$f":"SUM(JH309:JH314)","v":354106.69278283702},356333.05158346711,343647.26832769165,320623.37689994375,296424.52316474362,260805.40005009907,247786.85719021043,255698.05066243937,269395.85854305426,318797.12486129726,341701.92292075424,363518.1621441553,367166.27589357557,369525.54674480396,356082.43117336748,331684.02966146177,306040.52142081229,268294.96177116322,254499.22108187532,262882.70722623734,277398.26457904099,329748.75166379387,354020.95001729304,377139.60333976435,381005.50690775184,383505.62456528289,369259.96447293373,343404.99559400888,316230.58799255459,276231.6450461066,261612.30836500513,270496.28272101382,285878.40861290233,341354.1828644388,367075.41434538556,391574.23497031356,395670.93025547179,398320.30317433184,383224.18721904332,355825.69492830994,327028.99435364461,284642.14271643205,269150.04194352037,278564.38330451871,294864.81126626028,353652.45012480678,380909.22098920034,406870.60393138888,411211.86903650319,414019.40765055461,398022.06421696214,368987.90125506936,338472.05796056712,293554.74116745876,277137.77290183963,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"SUM(LT309:LT314)","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,{"$f":"SUM(OF309:OF314)","v":135350.62318473315},135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315,135350.62318473315]
[]
[null,"Liabilities and Equity"]
[null,null,"Liabilities"]
[null,null,"Accounts Payable",null,null,null,null,null,null,null,{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,0,10535.439807878111,10541.07299726235,10546.735826766933,10552.42845234911,10558.151030786734,10563.90371968257,10569.686677468646,10575.500063410609,10581.344037612114,10587.218761019227,10593.124395424871,10599.061103473266,11120.440915685247,11126.440262379461,11132.47117580184,11138.53382204686,11144.628368082931,11150.754981756996,11156.913831799167,11163.10508782736,11169.32892035196,11175.585500780537,11181.875001422544,11188.197595494084,11738.032307001055,11744.421611230395,11750.844534025229,11757.301252276175,11763.791943804586,11770.316787367467,11776.875962662383,11783.469650332408,11790.098031971107,11796.761290127542,11803.459608311285,11810.193170997476,12390.036396424479,12396.841005428725,12403.681418205226,12410.557823142484,12417.470409620242,12424.419368014709,12431.404889703794,12438.427167072368,12445.486393517585,12452.582763454186,12459.716472319869,12466.887716580663,13078.377939205724,13085.624847795243,13092.909887402217,13100.233258660395,{"$f":"BW109","v":13107.59516325921},13114.995803949318,13122.435384548193,13129.914109945725,13137.43218610988,13144.989820092358,13152.587220034313,13160.224595172058,13805.089805768494,13812.807763416333,13820.566330597761,13828.36572098772,13836.20614938546,13844.087831720428,13852.010985058228,13859.975827606602,13867.982578721429,13876.03145891277,13884.122689850949,13892.25649437265,14572.319083784876,14580.538708679827,14588.801582728043,14597.107933493349,14605.45798973694,14613.851981423679,14622.290139728437,14630.772697042452,14639.299886979741,14647.871944383518,14656.489105332681,14665.151607148289,15382.333526491395,15391.087427004519,15399.887387865869,15408.733651430921,15417.626461330345,15426.566062476722,15435.552701071287,15444.586624610713,15453.668081893922,15462.79732302895,15471.974599439807,15481.200163873431,16237.528367007826,16246.851271054302,16256.223229371639,16265.644500068418,16275.115342611305,16284.636017832196,16294.206787935411,16303.827916504901,16313.499668511522,16323.222310320321,16332.996109697882,16342.821335819694,17140.433519555052,17150.36241236455,17160.343547972519,17170.37720126459,17180.463648572764,17190.603167683013,17200.796037842931,17211.042539769442,{"$f":"EI109","v":17221.342955656495},17231.69756918287,17242.106665519972,17252.570531339701,18093.721189669384,18104.295460511501,18114.925369933986,18125.61121069004,18136.353277073245,18147.151864925661,18158.00727164598,18168.919796197712,18179.889739117425,18190.917402523013,18202.003090122031,18213.147107220044,19100.213916780638,19111.475515227492,19122.79636876244,19134.176789167639,19145.617089865747,19157.117585928565,19168.678594085708,19180.3004327333,19191.983421942787,19203.727883469735,19215.534140762691,19227.402518972074,20162.893073865052,20174.88667621095,20186.943385225666,20199.063532957207,20211.247453200696,20223.495481507598,20235.807955194952,20248.185213354638,20260.627596862741,20273.135448388944,20285.709112405933,20298.348935198923,21284.907850305648,21297.681036804024,21310.521431904697,21323.429389238783,21336.405264298101,21349.44941444496,21362.562198921987,21375.743978862058,21388.995117298193,21402.3159791736,21415.706931351699,21429.168342626235,22469.584745596236,22483.188189217009,22496.863209999228,22510.610184560031,22524.429491498206,22538.321511404607,22552.286626872639,22566.325222508807,22580.437684943292,22594.624402840593,22608.885766910273,22623.222169917648,{"$f":"GU109","v":23720.437603116483},23734.925270572603,23749.489167705662,23764.129695612919,23778.847257502068,23793.642258702384,23808.515106675844,23823.466211028368,23838.49598352109,23853.604838081723,23868.79319081593,23884.061460018787,25041.178214888529,25056.607580729302,25072.118131176016,25087.710293397242,25103.384496809194,25119.141173087537,25134.980756179266,25150.903682314696,25166.910390019446,25183.001320126525,25199.176915788452,25215.437622489495,26435.727530006287,26452.15980462671,26468.678540852456,26485.284193618063,26501.977220251789,26518.758080488224,26535.627236480919,26552.585152815154,26569.632296520715,26586.769137084746,26603.996146464699,26621.313799101314,27908.227501312882,27925.727873783635,27943.320327864054,27961.005348059425,27978.783421424345,27996.65503757614,28014.620688708361,28032.68086960433,28050.836077650751,28069.086812851448,28087.433577841097,28105.876877899085,29463.053606895086,29481.691503576432,29500.427467172081,29519.262013680149,29538.195661813785,29557.228933015445,29576.362351471256,29595.596444125458,29614.931740694901,29634.368773683644,29653.908078397617,29673.550192959381,31104.82808507263,31124.677445038265,31144.631246267629,31164.69003829873,{"$f":"JG109","v":31184.854373561055},31205.124807390821,31225.501898046263,31245.986206722991,31266.578297569449,31287.278737702462,31308.088097222841,31329.006949231116,32838.43392379224,32859.573492155629,32880.824290464901,32902.186903978029,32923.661921032399,32945.249933061095,32966.951534609143,32988.767323349857,33010.697900101324,33032.743868842968,33054.905836732178,33077.184414121002,34669.029647697345,34691.543288004366,34714.175388203745,34736.926571595206,34759.797464758121,34782.7886975687,34805.900903217378,34829.134718226233,34852.490782466557,34875.96973917642,34899.572234978419,34923.298919897505,34947.150447378837,34971.127474305817,34995.230661018155,35019.460671330067,35043.818172548563,35068.303835491824,35092.918334507645,35117.662347492085,35142.536555908016,35167.54164480402,35192.678302833148,35217.947222271971,35243.349099039595,35268.884632716836,35294.554526565473,35320.359487547648,35346.300226345353,35372.377457379924,35398.591898831786,35424.944272660206,35451.435304623184,35478.065724297434,35504.836265098456,35531.747664300812,0,0,0,0,0,0,0,0,{"$f":"LS109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accrued Interest",null,null,null,null,null,null,null,{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22347.825850039302,44788.76764112043,67323.213356331064,89951.552595355082,112674.17658120836,135491.4781670027,158403.85184273784,181411.69374212189,204515.40164942003,227715.37500633192,251012.01491889759,0,22094.058731893885,44188.11746378777,66282.176195681648,88376.23492757554,110470.29365946943,0,20794.408218253066,41588.816436506131,62383.224654759193,83177.632873012262,103972.04109126533,0,19494.757704612246,38989.515409224492,58484.273113836738,77979.030818448984,97473.78852306123,0,18195.10719097143,36390.21438194286,54585.32157291429,72780.42876388572,90975.535954857158,0,16895.456677330614,33790.913354661228,50686.370031991843,67581.826709322457,84477.283386653071,{"$f":"BW223","v":0},15595.806163689796,31191.612327379593,46787.418491069388,62383.224654759186,77979.030818448984,0,14296.155650048981,28592.311300097961,42888.46695014694,57184.622600195922,71480.778250244897,0,12996.505136408165,25993.010272816329,38989.515409224492,51986.020545632658,64982.525682040825,0,11696.854622767347,23393.709245534694,35090.563868302037,46787.418491069388,58484.273113836738,0,10397.204109126531,20794.408218253062,31191.612327379593,41588.816436506124,51986.020545632651,0,9097.5535954857151,18195.10719097143,27292.660786457145,36390.21438194286,45487.767977428579,0,7797.9030818448982,15595.806163689796,23393.709245534694,31191.612327379593,38989.515409224492,0,6498.2525682040823,12996.505136408165,19494.757704612246,25993.010272816329,32491.262841020412,0,5198.6020545632655,10397.204109126531,15595.806163689796,20794.408218253062,25993.010272816326,0,3898.9515409224487,7797.9030818448973,11696.854622767347,15595.806163689795,19494.757704612242,0,2599.3010272816318,5198.6020545632637,7797.9030818448955,{"$f":"EI223","v":10397.204109126527},12996.505136408159,0,1299.650513640815,2599.30102728163,3898.951540922445,5198.60205456326,6498.252568204075,0,-1.9402553637822469E-12,-3.8805107275644938E-12,-5.820766091346741E-12,-7.7610214551289875E-12,-9.701276818911234E-12,-1.164153218269348E-11,-1.3581787546475727E-11,-1.5522042910257975E-11,-1.7462298274040222E-11,-1.9402553637822468E-11,-2.1342809001604714E-11,-2.3283064365386961E-11,-2.5223319729169207E-11,-2.7163575092951454E-11,-2.91038304567337E-11,-3.104408582051595E-11,-3.2984341184298197E-11,-3.4924596548080443E-11,-3.686485191186269E-11,-3.8805107275644936E-11,-4.0745362639427182E-11,-4.2685618003209429E-11,-4.4625873366991675E-11,-4.6566128730773922E-11,-4.8506384094556168E-11,-5.0446639458338415E-11,-5.2386894822120661E-11,-5.4327150185902908E-11,-5.6267405549685154E-11,-5.8207660913467401E-11,-6.0147916277249647E-11,-6.20881716410319E-11,-6.4028427004814153E-11,-6.5968682368596406E-11,-6.7908937732378659E-11,-6.9849193096160912E-11,-7.1789448459943165E-11,-7.3729703823725418E-11,-7.5669959187507671E-11,-7.7610214551289924E-11,-7.9550469915072177E-11,-8.149072527885443E-11,-8.3430980642636683E-11,-8.5371236006418935E-11,-8.7311491370201188E-11,-8.9251746733983441E-11,-9.1192002097765694E-11,-9.3132257461547947E-11,-9.50725128253302E-11,-9.7012768189112453E-11,-9.8953023552894706E-11,-1.0089327891667696E-10,-1.0283353428045921E-10,-1.0477378964424146E-10,-1.0671404500802372E-10,{"$f":"GU223","v":-1.0865430037180597E-10},-1.1059455573558822E-10,-1.1253481109937048E-10,-1.1447506646315273E-10,-1.1641532182693497E-10,-1.1835557719071721E-10,-1.2029583255449945E-10,-1.2223608791828169E-10,-1.2417634328206393E-10,-1.2611659864584617E-10,-1.2805685400962841E-10,-1.2999710937341065E-10,-1.3193736473719289E-10,-1.3387762010097513E-10,-1.3581787546475737E-10,-1.3775813082853961E-10,-1.3969838619232185E-10,-1.4163864155610409E-10,-1.4357889691988633E-10,-1.4551915228366857E-10,-1.4745940764745081E-10,-1.4939966301123305E-10,-1.5133991837501529E-10,-1.5328017373879753E-10,-1.5522042910257977E-10,-1.5716068446636201E-10,-1.5910093983014425E-10,-1.6104119519392649E-10,-1.6298145055770873E-10,-1.6492170592149097E-10,-1.6686196128527321E-10,-1.6880221664905545E-10,-1.7074247201283769E-10,-1.7268272737661993E-10,-1.7462298274040217E-10,-1.7656323810418441E-10,-1.7850349346796665E-10,-1.8044374883174889E-10,-1.8238400419553113E-10,-1.8432425955931337E-10,-1.8626451492309561E-10,-1.8820477028687785E-10,-1.9014502565066009E-10,-1.9208528101444233E-10,-1.9402553637822457E-10,-1.9596579174200681E-10,-1.9790604710578905E-10,-1.9984630246957129E-10,-2.0178655783335353E-10,-2.0372681319713577E-10,-2.0566706856091801E-10,-2.0760732392470025E-10,-2.0954757928848249E-10,-2.1148783465226473E-10,-2.1342809001604697E-10,-2.1536834537982921E-10,-2.1730860074361145E-10,-2.1924885610739369E-10,-2.2118911147117593E-10,-2.2312936683495817E-10,-2.2506962219874041E-10,-2.2700987756252265E-10,-2.2895013292630489E-10,-2.3089038829008713E-10,{"$f":"JG223","v":-2.3283064365386937E-10},-2.3477089901765161E-10,-2.3671115438143385E-10,-2.3865140974521609E-10,-2.4059166510899833E-10,-2.4253192047278057E-10,-2.4447217583656281E-10,-2.4641243120034505E-10,-2.4835268656412729E-10,-2.5029294192790953E-10,-2.5223319729169177E-10,-2.5417345265547401E-10,-2.5611370801925625E-10,-2.5805396338303849E-10,-2.5999421874682073E-10,-2.6193447411060297E-10,-2.6387472947438521E-10,-2.6581498483816745E-10,-2.6775524020194969E-10,-2.6969549556573193E-10,-2.7163575092951417E-10,-2.7357600629329641E-10,-2.7551626165707865E-10,-2.7745651702086089E-10,-2.7939677238464313E-10,-2.8133702774842537E-10,-2.8327728311220761E-10,-2.8521753847598985E-10,-2.8715779383977209E-10,-2.8909804920355433E-10,-2.9103830456733657E-10,-2.9297855993111881E-10,-2.9491881529490105E-10,-2.9685907065868329E-10,-2.9879932602246553E-10,-3.0073958138624777E-10,-3.0267983675003001E-10,-3.0462009211381225E-10,-3.0656034747759449E-10,-3.0850060284137673E-10,-3.1044085820515897E-10,-3.1238111356894121E-10,-3.1432136893272345E-10,-3.1626162429650569E-10,-3.1820187966028793E-10,-3.2014213502407017E-10,-3.2208239038785241E-10,-3.2402264575163465E-10,-3.2596290111541689E-10,-3.2790315647919913E-10,-3.2984341184298137E-10,-3.3178366720676361E-10,-3.3372392257054585E-10,-3.3566417793432809E-10,-3.3760443329811033E-10,-3.3954468866189257E-10,-3.4148494402567481E-10,-3.4342519938945705E-10,-3.4536545475323929E-10,-3.4730571011702153E-10,-3.4924596548080377E-10,-3.5118622084458601E-10,-3.5312647620836825E-10,-3.5506673157215049E-10,{"$f":"LS223","v":-3.5700698693593273E-10},-3.5894724229971497E-10,-3.6088749766349721E-10,-3.6282775302727945E-10,-3.6476800839106169E-10,-3.6670826375484393E-10,-3.6864851911862617E-10,-3.7058877448240841E-10,-3.7252902984619065E-10,-3.7446928520997289E-10,-3.7640954057375513E-10,-3.7834979593753737E-10,-3.8029005130131961E-10,-3.8223030666510185E-10,-3.8417056202888409E-10,-3.8611081739266633E-10,-3.8805107275644857E-10,-3.8999132812023081E-10,-3.9193158348401305E-10,-3.9387183884779529E-10,-3.9581209421157753E-10,-3.9775234957535977E-10,-3.9969260493914201E-10,-4.0163286030292425E-10,-4.0357311566670649E-10,-4.0551337103048873E-10,-4.0745362639427097E-10,-4.0939388175805321E-10,-4.1133413712183545E-10,-4.1327439248561769E-10,-4.1521464784939993E-10,-4.1715490321318217E-10,-4.1909515857696441E-10,-4.2103541394074665E-10,-4.2297566930452889E-10,-4.2491592466831113E-10,-4.2685618003209337E-10,-4.2879643539587561E-10,-4.3073669075965785E-10,-4.3267694612344009E-10,-4.3461720148722233E-10,-4.3655745685100457E-10,-4.3849771221478681E-10,-4.4043796757856905E-10,-4.4237822294235129E-10,-4.4431847830613353E-10,-4.4625873366991577E-10,-4.4819898903369801E-10,-4.5013924439748025E-10,-4.5207949976126249E-10,-4.5401975512504473E-10,-4.5596001048882697E-10,-4.5790026585260921E-10,-4.5984052121639145E-10,-4.6178077658017369E-10,-4.6372103194395593E-10,-4.6566128730773817E-10,-4.6760154267152046E-10,-4.695417980353027E-10,-4.7148205339908494E-10,-4.7342230876286718E-10,-4.7536256412664942E-10,-4.7730281949043166E-10,-4.792430748542139E-10,{"$f":"OE223","v":-4.8118333021799614E-10},-4.8312358558177838E-10,-4.8506384094556062E-10,-4.8700409630934286E-10,-4.889443516731251E-10,-4.9088460703690734E-10,-4.9282486240068958E-10,-4.9476511776447182E-10,-4.9670537312825406E-10,-4.986456284920363E-10,-5.0058588385581854E-10,-5.0252613921960078E-10,-5.0446639458338302E-10,-5.0640664994716526E-10,-5.083469053109475E-10,-5.1028716067472974E-10]
[null,null,"Debt Fund",null,null,null,null,null,null,null,{"$f":"K176","v":0},0,0,3063.6404193685685,6156.0382947279431,9277.3970687762394,12427.921469700095,15607.81751882555,18817.292538312809,2023990.7921477761,4037435.6324431286,6059185.9327046992,6389141.6023074286,6328420.9265371235,6260011.0095634181,6163075.5574120656,6053358.5873037875,5931628.0669969171,5835678.2876839275,5738640.735776633,5649539.8734065881,5574547.9034521198,393567.10329231987,308135.64662297297,247183.0584807556,165210.14857360101,75117.059761736455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4832542965520537E-26,3.8370194429950014E-26,3.1503949110906327E-26,2.4637703791862641E-26,1.7771458472818954E-26,1.0905213153775266E-26,4.0389678347315797E-27,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Debt",null,null,null,null,null,null,null,{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5363478.2040094323,5385826.0298594721,5408266.9716505529,5430801.4173657633,5453429.756604787,5476152.38059064,5498969.6821764344,5521882.0558521692,5544889.897751553,5567993.6056588516,5591193.5790157635,5614490.2189283287,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,5302574.0956545323,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4990657.9723807359,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4678741.8491069395,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4366825.7258331431,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,4054909.6025593472,{"$f":"BW216","v":3742993.4792855512},3742993.4792855512,3742993.4792855512,3742993.4792855512,3742993.4792855512,3742993.4792855512,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3431077.3560117553,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,3119161.2327379594,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2807245.1094641634,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2495328.9861903675,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,2183412.8629165716,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1871496.7396427756,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1559580.6163689797,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,1247664.4930951837,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,935748.36982138769,623832.24654759164,623832.24654759164,623832.24654759164,623832.24654759164,{"$f":"EI216","v":623832.24654759164},623832.24654759164,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,311916.12327379559,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"GU216","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"JG216","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"LS216","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,{"$f":"OE216","v":-4.6566128730773926E-10},-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10]
[null,null,"Rooftop Equity",null,null,null,null,null,null,null,{"$f":"K335","v":0},{"$f":"L335","v":0},0,170.20224552047603,342.00212748488582,515.41094826534675,690.44008165000548,867.10097326808614,1045.4051410173784,112443.9328970987,224301.97958017385,336621.44070581667,167085.46589891822,166371.94649508473,179921.19468007443,199861.20184352706,225807.98410627592,252457.71019228539,265838.12334432063,275247.69891553588,277621.01652581897,272662.50123610016,257017.57427671427,238413.51157404395,213425.82651029486,200784.64596321952,202475.95421977862,210685.3352247873,225124.1423915622,240600.81184158433,256775.4818960783,269162.5274191178,274713.77356645267,273131.50576873875,-2994.5426469605882,-21425.26238158355,-37801.352024500244,-50209.708855257304,-48323.781733902637,-39914.201236707027,-25277.621854575766,-10273.246386109391,5399.3060747150848,17276.225134212837,22323.991758835869,20245.853128723669,-110595.89490920151,-128202.85060955607,-143783.75035062048,-155418.87707701221,-152833.18511414994,-143758.64385843996,-128490.44609612998,-112816.37752857873,-96479.609219106162,-83921.748089965578,-78161.228618636989,-79493.340555627015,-218213.66277634806,-235013.38324547588,-249816.48374038376,-260695.78712825809,-257427.50278528855,-247705.13219457131,-231822.41456079096,{"$f":"BX335","v":-215495.84839647386},-198512.16590709257,-185290.88191068091,-178835.42226908961,-179439.62181265131,-325848.82164331246,-341858.81145040784,-355902.52982907993,-366044.45019066753,-362111.78811992309,-351759.76953985402,-335280.68820514611,-318319.88475053612,-300707.66170032957,-286841.55263109796,-279710.05040168989,-279605.54308136133,-433502.40148810856,-448741.19561052468,-462045.03288248548,-471469.10185706982,-466891.37706787919,-455929.00032508781,-438872.8280762154,-421297.17179771676,-403075.91351613845,-388584.71593029826,-380797.2141854036,-380004.35776153213,-541175.48995864321,-555662.71151434514,-568247.31321637391,-576974.21481508447,-571771.90412674798,-560219.62939749216,-544968.08924161829,-526811.92556012992,-508016.18665799318,-492934.77469518181,-484526.54254548566,-483081.00976172963,-648869.23563494475,-662625.65688108082,-639594.39926047204,-612727.55646980985,-572003.88554741768,-524964.9308333277,-482931.50110443786,-429334.9864468844,-375105.2753467104,-324574.62006001169,-280687.16710609064,-243731.015584521,-372481.59467930457,-350610.72357195982,-326905.21495335695,-299386.29154676199,-258082.73717056206,-210498.58103359066,-176374.21562123761,-122277.51403216794,-67554.132433711595,-16514.782028827358,27911.022719328015,{"$f":"EJ335","v":65436.594985522708},-61198.62698203366,-38642.208946871411,-14286.927581450276,13859.533560887077,55718.604690886612,103823.58383113326,121532.10751300756,176054.97077757385,231197.55338640924,282670.57508141152,327559.07771718211,365577.77678419312,393527.5772940545,90242.830120940518,91850.484443999972,95486.811810666972,108984.87142671394,115031.32497126795,120714.28619555154,121376.66056976133,121680.31465258436,117710.34547230328,110836.2942060723,103699.65438048969,93418.182677384262,89578.054507697641,91151.287811382877,94769.122466040921,108199.60360255401,114215.56462687286,119869.84040536663,120528.51563167915,120830.2538676601,123043.6507965574,115798.27969762344,108183.44534049559,96977.827908862921,92878.230211149115,94872.380633548601,99172.845684327418,114699.12436196695,121894.37506760238,128747.32818697253,129887.84254548277,130623.08583629411,126389.72341438911,118711.77579283601,110642.30804356899,98767.689827673632,94423.315538034192,96539.035026455662,101096.20095507319,117549.35349065997,125174.12137943387,132436.15657738957,133644.7242673329,134423.82631068601,129937.70020076074,121801.34939971093,113250.10481059068,100666.54476922093,96062.778720209986,98307.461718019505,{"$f":"GV335","v":103136.65118540957},120572.00908267472,128651.93380387771,136347.47075667611,137628.1522668011,138453.72914032044,133699.74725755936,125077.62464760343,116015.83918616647,102681.0116853159,97802.366052758822,100183.85587584194,105301.30615196138,123777.50402261125,132339.75574997818,140494.67182603027,141851.76990733581,142726.59371980187,137688.76284496122,128551.86576042867,118949.05805259131,104818.11049779868,99648.172694600595,102174.78873180973,107597.70628785517,127176.87903544254,136250.24982898761,144891.96710260742,146330.04122173387,147257.04941848901,141918.42139121244,132236.01556971428,122059.88436599316,107085.28633483822,101606.66379349187,104287.23035279335,110033.84871193036,130781.84048685631,140396.84110833454,149554.41856753407,151078.30022239476,152060.6054456548,146403.22014494409,136142.73634199786,125359.05186190609,109490.43522918849,103684.69688719977,106528.57378695111,112618.21482804795,134604.8004563828,144793.76296391594,154497.99422228639,156112.80317137437,157153.7037085332,151158.52862852954,140285.45305948282,128857.94184859154,112041.9313664208,105889.54565777726,108906.66066856563,115359.79958903079,138658.91921979084,149456.10568662756,159739.62252785492,{"$f":"JH335","v":161450.78398772754},162553.77484271451,156200.64106048865,144678.39930119127,132568.62221352477,114748.65597644249,108228.92512049383,111429.80836932798,118268.14252545367,142958.15028542065,154399.86800839216,165297.25011156566,167110.51298026173,168279.29760510154,161546.83192501322,149336.66588068451,136503.88877598869,117620.02796721987,110711.01833388156,114106.83878927436,121353.36064552235,147517.28813779925,159642.01172285312,171189.90293750743,173111.35910509559,174349.86183103675,167215.41487735783,154276.25240577525,140677.30912669346,120666.03640556845,113344.50472255808,117774.56613682176,125453.64056930233,153179.47610171454,166027.97683703195,178265.20839888667,180301.31320999417,181613.69241991622,174053.26243577967,160341.579186205,145930.72635442461,124724.73220680369,116966.04736062848,121660.51710274363,129797.96331677576,159178.94779912464,172794.43075083042,185762.15185252606,187919.74578956596,189310.40787586541,181298.55997215526,166768.23297522735,151496.99611813901,129024.95245118426,120803.01261877344,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,{"$f":"LT335","v":67675.311592370854},67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,{"$f":"OF335","v":67675.311592370854},67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854]
[null,null,"Development Co. Equity",null,null,null,null,null,null,null,{"$f":"K342","v":0},{"$f":"L342","v":0},0,170.20224552047603,342.00212748488582,515.41094826534675,690.44008165000548,867.10097326808614,1045.4051410173784,112443.9328970987,224301.97958017385,336621.44070581667,167085.46589891822,166371.94649508473,179921.19468007443,199861.20184352706,225807.98410627592,252457.71019228539,265838.12334432063,275247.69891553588,277621.01652581897,272662.50123610016,257017.57427671427,238413.51157404395,213425.82651029486,200784.64596321952,202475.95421977862,210685.3352247873,225124.1423915622,240600.81184158433,256775.4818960783,269162.5274191178,274713.77356645267,273131.50576873875,-2994.5426469605882,-21425.26238158355,-37801.352024500244,-50209.708855257304,-48323.781733902637,-39914.201236707027,-25277.621854575766,-10273.246386109391,5399.3060747150848,17276.225134212837,22323.991758835869,20245.853128723669,-110595.89490920151,-128202.85060955607,-143783.75035062048,-155418.87707701221,-152833.18511414994,-143758.64385843996,-128490.44609612998,-112816.37752857873,-96479.609219106162,-83921.748089965578,-78161.228618636989,-79493.340555627015,-218213.66277634806,-235013.38324547588,-249816.48374038376,-260695.78712825809,-257427.50278528855,-247705.13219457131,-231822.41456079096,{"$f":"BX342","v":-215495.84839647386},-198512.16590709257,-185290.88191068091,-178835.42226908961,-179439.62181265131,-325848.82164331246,-341858.81145040784,-355902.52982907993,-366044.45019066753,-362111.78811992309,-351759.76953985402,-335280.68820514611,-318319.88475053612,-300707.66170032957,-286841.55263109796,-279710.05040168989,-279605.54308136133,-433502.40148810856,-448741.19561052468,-462045.03288248548,-471469.10185706982,-466891.37706787919,-455929.00032508781,-438872.8280762154,-421297.17179771676,-403075.91351613845,-388584.71593029826,-380797.2141854036,-380004.35776153213,-541175.48995864321,-555662.71151434514,-568247.31321637391,-576974.21481508447,-571771.90412674798,-560219.62939749216,-544968.08924161829,-526811.92556012992,-508016.18665799318,-492934.77469518181,-484526.54254548566,-483081.00976172963,-648869.23563494475,-662625.65688108082,-639594.39926047204,-612727.55646980985,-572003.88554741768,-524964.9308333277,-482931.50110443786,-429334.9864468844,-375105.2753467104,-324574.62006001169,-280687.16710609064,-243731.015584521,-372481.59467930457,-350610.72357195982,-326905.21495335695,-299386.29154676199,-258082.73717056206,-210498.58103359066,-176374.21562123761,-122277.51403216794,-67554.132433711595,-16514.782028827358,27911.022719328015,{"$f":"EJ342","v":65436.594985522708},-61198.62698203366,-38642.208946871411,-14286.927581450276,13859.533560887077,55718.604690886612,103823.58383113326,121532.10751300756,176054.97077757385,231197.55338640924,282670.57508141152,327559.07771718211,365577.77678419312,393527.5772940545,90242.830120940518,91850.484443999972,95486.811810666972,108984.87142671394,115031.32497126795,120714.28619555154,121376.66056976133,121680.31465258436,117710.34547230328,110836.2942060723,103699.65438048969,93418.182677384262,89578.054507697641,91151.287811382877,94769.122466040921,108199.60360255401,114215.56462687286,119869.84040536663,120528.51563167915,120830.2538676601,123043.6507965574,115798.27969762344,108183.44534049559,96977.827908862921,92878.230211149115,94872.380633548601,99172.845684327418,114699.12436196695,121894.37506760238,128747.32818697253,129887.84254548277,130623.08583629411,126389.72341438911,118711.77579283601,110642.30804356899,98767.689827673632,94423.315538034192,96539.035026455662,101096.20095507319,117549.35349065997,125174.12137943387,132436.15657738957,133644.7242673329,134423.82631068601,129937.70020076074,121801.34939971093,113250.10481059068,100666.54476922093,96062.778720209986,98307.461718019505,{"$f":"GV342","v":103136.65118540957},120572.00908267472,128651.93380387771,136347.47075667611,137628.1522668011,138453.72914032044,133699.74725755936,125077.62464760343,116015.83918616647,102681.0116853159,97802.366052758822,100183.85587584194,105301.30615196138,123777.50402261125,132339.75574997818,140494.67182603027,141851.76990733581,142726.59371980187,137688.76284496122,128551.86576042867,118949.05805259131,104818.11049779868,99648.172694600595,102174.78873180973,107597.70628785517,127176.87903544254,136250.24982898761,144891.96710260742,146330.04122173387,147257.04941848901,141918.42139121244,132236.01556971428,122059.88436599316,107085.28633483822,101606.66379349187,104287.23035279335,110033.84871193036,130781.84048685631,140396.84110833454,149554.41856753407,151078.30022239476,152060.6054456548,146403.22014494409,136142.73634199786,125359.05186190609,109490.43522918849,103684.69688719977,106528.57378695111,112618.21482804795,134604.8004563828,144793.76296391594,154497.99422228639,156112.80317137437,157153.7037085332,151158.52862852954,140285.45305948282,128857.94184859154,112041.9313664208,105889.54565777726,108906.66066856563,115359.79958903079,138658.91921979084,149456.10568662756,159739.62252785492,{"$f":"JH342","v":161450.78398772754},162553.77484271451,156200.64106048865,144678.39930119127,132568.62221352477,114748.65597644249,108228.92512049383,111429.80836932798,118268.14252545367,142958.15028542065,154399.86800839216,165297.25011156566,167110.51298026173,168279.29760510154,161546.83192501322,149336.66588068451,136503.88877598869,117620.02796721987,110711.01833388156,114106.83878927436,121353.36064552235,147517.28813779925,159642.01172285312,171189.90293750743,173111.35910509559,174349.86183103675,167215.41487735783,154276.25240577525,140677.30912669346,120666.03640556845,113344.50472255808,117774.56613682176,125453.64056930233,153179.47610171454,166027.97683703195,178265.20839888667,180301.31320999417,181613.69241991622,174053.26243577967,160341.579186205,145930.72635442461,124724.73220680369,116966.04736062848,121660.51710274363,129797.96331677576,159178.94779912464,172794.43075083042,185762.15185252606,187919.74578956596,189310.40787586541,181298.55997215526,166768.23297522735,151496.99611813901,129024.95245118426,120803.01261877344,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,{"$f":"LT342","v":67675.311592370854},67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,{"$f":"OF342","v":67675.311592370854},67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854]
[null,null,null,"Total Liabilities and Equity",null,null,null,null,null,null,{"$f":"SUM(K319:K324)","v":0},{"$f":"SUM(L319:L324)","v":0},0,3404.0449104095205,6840.042549697715,10308.218965306934,13808.801633000106,17342.019465361722,20908.102820347565,2248878.6579419738,4486039.5916034766,6732428.8141163317,6733847.9739131425,6671705.8925245563,6630400.1347503336,6573350.3895514691,6515532.7065471262,6447107.3911011703,6377924.221050038,6299711.6336711152,6215363.250495838,6130460.1246853387,6281673.5802506059,6203735.5865840456,6138210.8917087046,6076030.5114845149,6034582.7485772381,6021335.7614434706,6095854.0734946448,6172638.2863598336,6251009.4691176303,6321997.1672343351,6379505.8300753534,6422940.8308854839,5307766.8853620337,5293005.8272187533,5282897.5413763206,5280181.2757509295,5306053.6116483286,5344973.2880928637,4951866.5206153896,5002676.2046141364,5054822.2769293347,5099377.1169542521,5130273.6868033903,5146918.4810195761,4469353.518896848,4453641.0987634379,4442553.9002113473,4438785.2090721801,4463458.1911152937,4501108.9077362632,4122262.3040505038,4171812.4973349716,4222688.1266665775,4266005.9783931989,4295729.1837532725,4311267.1634402005,3630941.9934789706,3614245.1804623064,3602145.9263724466,3597290.0231826184,3620729.3335854942,3657076.8548155185,3292456.2453272282,{"$f":"SUM(BX319:BX324)","v":3340712.5844602422},3390283.1951832944,3432329.0480652046,3460843.2915882412,3475238.2562987898,2792532.2999451645,2774816.1133561605,2761669.6974594621,2755689.7303439835,2777858.9687027028,2812866.9609032799,2462436.0624770522,2509362.0562050156,2557590.9305951744,2598327.6187125947,2625595.1350589334,2638808.7037161901,1954124.4291777974,1935351.8293602541,1921121.0720285121,1913978.0083270054,1934838.5754022021,1968468.4898613174,1632188.7880276735,1677745.6986854842,1724593.857516072,1763981.9393541927,1789962.6741430461,1801954.1631573197,1115718.3721046178,1095850.1450905153,1080495.6772012869,1072148.1814998644,1091659.1564328843,1123870.1057504467,796978.18762086937,841097.3576668374,886495.72519155056,924465.48612255743,949088.93496107787,959787.03285156994,277314.11969853006,256308.7553388956,309625.85135145159,369867.11240502656,457822.07877633232,558407.66204341303,298076.60622891923,410477.75827381044,524145.35329882492,630414.88705535489,723398.06676976709,802518.69450927852,207118.17657247634,254768.69555421016,306876.27651607379,365823.00376299559,452339.04519192595,551416.3426600832,288264.27895368915,399067.12267822039,511123.3797725747,615811.62811155128,707272.83905103081,{"$f":"SUM(EJ319:EJ324)","v":784933.63922422798},206760.97597524826,253183.92642503331,304035.29032784607,361638.4373970037,446666.86008006608,544187.15471495618,261200.5683030879,370257.09342007292,480553.11404446396,583510.06995902024,673298.04517348111,749346.47097090876,805257.15767823055,198698.80734910059,202801.18280478011,210085.09913656095,237092.53922218984,249196.82673170307,260574.18948096834,261910.43872545072,262529.30789925397,254600.99137733935,240864.57183408691,226603.03664444864,206051.8994955307,198383.51153436687,202465.4686966303,209713.13160829229,236586.15059033316,248630.19278670242,259950.92826393346,261280.5267448654,261896.31569051463,266335.48680646892,251857.18699210911,236640.02612937958,214241.36493013124,206054.80935749662,211029.66911740231,219643.37240545833,250708.77015583805,265112.179524443,278831.06163824262,281125.13450540998,282608.73387150967,274155.19080763974,258812.54670296967,242686.93206631101,218951.08658669842,210275.79941869408,215547.65479850699,224675.59009936283,257595.57019131861,272858.85294342722,287396.74264627678,289827.77004606987,291399.9392482441,282441.72562402976,266183.13648436457,249094.8340240214,223941.97530535155,214748.77961033705,220335.36103915493,{"$f":"SUM(GV319:GV324)","v":230008.22764139116},264893.50733305456,281067.99730336771,296473.78877085366,299049.94679230399,300715.97338731616,291222.96072614647,273993.74527872738,255885.28321041408,229230.81656144714,219488.79356553583,225408.88996657182,235659.21988465148,272627.1261763979,289767.22179335298,306092.72814886912,308822.68098775856,310588.1681957824,300528.42937223654,282270.64191087615,263081.11742530856,234835.3979113852,224511.78301169007,230785.30499362515,241647.57238033641,280822.43661173689,298985.78385159269,316285.91142546601,319178.84052395535,321049.72607345833,310389.42793523939,291041.66343594866,270706.53786907042,240774.5688161405,229834.6413860844,236482.68820689895,247993.4252976437,289507.00130157603,308754.68756472785,327087.62055649183,330153.25548236503,332135.83158001734,320839.12115949183,300336.30876164581,278787.19053666294,247068.30403621739,235475.27065229794,242520.20118079663,254718.12115967163,298710.02837993699,319106.78794151137,338534.18410638592,341782.83527576353,343883.76976853696,331912.65370118385,310185.83785965986,287350.25247086602,253737.77081123856,241452.64150851322,248918.14942220319,261844.27662309917,308462.46968584863,330076.90141155315,350664.09942927019,{"$f":"SUM(JH319:JH324)","v":354106.69278284523},356333.05158347462,343647.26832769957,320623.37689995125,296424.5231647513,260805.4000501071,247786.85719021808,255698.05066244747,269395.85854306223,318797.12486130546,341701.92292076163,363518.16214416304,367166.27589358384,369525.54674481147,356082.43117337557,331684.02966146963,306040.52142081957,268294.96177117119,254499.22108188336,262882.70722624531,277398.26457904832,329748.75166380149,354020.95001730067,377139.60333977221,381005.50690775912,383505.62456529011,369259.96447294112,343404.99559401628,316230.58799256256,276231.64504611457,261612.3083650129,270496.28272102156,285878.40861290973,341354.18286444643,367075.41434539319,391574.23497032112,395670.93025547941,398320.30317433929,383224.18721905065,355825.69492831721,327028.99435365247,284642.14271643973,269150.04194352817,278564.38330452604,294864.81126626756,353652.45012481394,380909.22098920774,406870.60393139668,411211.86903651105,414019.40765056177,398022.06421696988,368987.9012550771,338472.05796057463,293554.74116746616,277137.77290184691,135350.62318474089,135350.62318474089,135350.62318474089,135350.62318474089,135350.62318474089,135350.62318474089,135350.62318474089,135350.62318474089,135350.62318474089,{"$f":"SUM(LT319:LT324)","v":135350.62318474089},135350.62318474089,135350.62318474089,135350.62318474089,135350.62318474089,135350.62318474089,135350.62318474089,135350.62318474086,135350.62318474086,135350.62318474086,135350.62318474086,135350.62318474086,135350.62318474086,135350.62318474086,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474083,135350.62318474081,135350.62318474081,135350.62318474081,135350.62318474081,135350.62318474081,135350.62318474081,135350.62318474081,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,135350.62318474078,{"$f":"SUM(OF319:OF324)","v":135350.62318474078},135350.62318474078,135350.62318474078,135350.62318474075,135350.62318474075,135350.62318474075,135350.62318474075,135350.62318474075,135350.62318474075,135350.62318474075,135350.62318474072,135350.62318474072,135350.62318474072,135350.62318474072,135350.62318474072]
[]
[null,null,"Difference",null,null,null,null,null,null,null,{"$f":"ROUND(K315-K325,0)","v":0},{"$f":"ROUND(L315-L325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BX315-BX325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(EJ315-EJ325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(GV315-GV325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(JH315-JH325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(LT315-LT325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OF315-OF325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test",null,null,null,null,null,{"$f":"AND(K328:OT328)","v":true},null,{"$f":"K327=0","v":true},{"$f":"L327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Rooftop Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J335","v":0},{"$f":"K335","v":0},0,0,170.20224552047603,342.00212748488582,515.41094826534675,690.44008165000548,867.10097326808614,1045.4051410173784,112443.9328970987,224301.97958017385,336621.44070581667,167085.46589891822,166371.94649508473,179921.19468007443,199861.20184352706,225807.98410627592,252457.71019228539,265838.12334432063,275247.69891553588,277621.01652581897,272662.50123610016,257017.57427671427,238413.51157404395,213425.82651029486,200784.64596321952,202475.95421977862,210685.3352247873,225124.1423915622,240600.81184158433,256775.4818960783,269162.5274191178,274713.77356645267,273131.50576873875,-2994.5426469605882,-21425.26238158355,-37801.352024500244,-50209.708855257304,-48323.781733902637,-39914.201236707027,-25277.621854575766,-10273.246386109391,5399.3060747150848,17276.225134212837,22323.991758835869,20245.853128723669,-110595.89490920151,-128202.85060955607,-143783.75035062048,-155418.87707701221,-152833.18511414994,-143758.64385843996,-128490.44609612998,-112816.37752857873,-96479.609219106162,-83921.748089965578,-78161.228618636989,-79493.340555627015,-218213.66277634806,-235013.38324547588,-249816.48374038376,-260695.78712825809,-257427.50278528855,-247705.13219457131,{"$f":"BW335","v":-231822.41456079096},-215495.84839647386,-198512.16590709257,-185290.88191068091,-178835.42226908961,-179439.62181265131,-325848.82164331246,-341858.81145040784,-355902.52982907993,-366044.45019066753,-362111.78811992309,-351759.76953985402,-335280.68820514611,-318319.88475053612,-300707.66170032957,-286841.55263109796,-279710.05040168989,-279605.54308136133,-433502.40148810856,-448741.19561052468,-462045.03288248548,-471469.10185706982,-466891.37706787919,-455929.00032508781,-438872.8280762154,-421297.17179771676,-403075.91351613845,-388584.71593029826,-380797.2141854036,-380004.35776153213,-541175.48995864321,-555662.71151434514,-568247.31321637391,-576974.21481508447,-571771.90412674798,-560219.62939749216,-544968.08924161829,-526811.92556012992,-508016.18665799318,-492934.77469518181,-484526.54254548566,-483081.00976172963,-648869.23563494475,-662625.65688108082,-639594.39926047204,-612727.55646980985,-572003.88554741768,-524964.9308333277,-482931.50110443786,-429334.9864468844,-375105.2753467104,-324574.62006001169,-280687.16710609064,-243731.015584521,-372481.59467930457,-350610.72357195982,-326905.21495335695,-299386.29154676199,-258082.73717056206,-210498.58103359066,-176374.21562123761,-122277.51403216794,-67554.132433711595,-16514.782028827358,{"$f":"EI335","v":27911.022719328015},65436.594985522708,-61198.62698203366,-38642.208946871411,-14286.927581450276,13859.533560887077,55718.604690886612,103823.58383113326,121532.10751300756,176054.97077757385,231197.55338640924,282670.57508141152,327559.07771718211,365577.77678419312,393527.5772940545,90242.830120940518,91850.484443999972,95486.811810666972,108984.87142671394,115031.32497126795,120714.28619555154,121376.66056976133,121680.31465258436,117710.34547230328,110836.2942060723,103699.65438048969,93418.182677384262,89578.054507697641,91151.287811382877,94769.122466040921,108199.60360255401,114215.56462687286,119869.84040536663,120528.51563167915,120830.2538676601,123043.6507965574,115798.27969762344,108183.44534049559,96977.827908862921,92878.230211149115,94872.380633548601,99172.845684327418,114699.12436196695,121894.37506760238,128747.32818697253,129887.84254548277,130623.08583629411,126389.72341438911,118711.77579283601,110642.30804356899,98767.689827673632,94423.315538034192,96539.035026455662,101096.20095507319,117549.35349065997,125174.12137943387,132436.15657738957,133644.7242673329,134423.82631068601,129937.70020076074,121801.34939971093,113250.10481059068,100666.54476922093,96062.778720209986,{"$f":"GU335","v":98307.461718019505},103136.65118540957,120572.00908267472,128651.93380387771,136347.47075667611,137628.1522668011,138453.72914032044,133699.74725755936,125077.62464760343,116015.83918616647,102681.0116853159,97802.366052758822,100183.85587584194,105301.30615196138,123777.50402261125,132339.75574997818,140494.67182603027,141851.76990733581,142726.59371980187,137688.76284496122,128551.86576042867,118949.05805259131,104818.11049779868,99648.172694600595,102174.78873180973,107597.70628785517,127176.87903544254,136250.24982898761,144891.96710260742,146330.04122173387,147257.04941848901,141918.42139121244,132236.01556971428,122059.88436599316,107085.28633483822,101606.66379349187,104287.23035279335,110033.84871193036,130781.84048685631,140396.84110833454,149554.41856753407,151078.30022239476,152060.6054456548,146403.22014494409,136142.73634199786,125359.05186190609,109490.43522918849,103684.69688719977,106528.57378695111,112618.21482804795,134604.8004563828,144793.76296391594,154497.99422228639,156112.80317137437,157153.7037085332,151158.52862852954,140285.45305948282,128857.94184859154,112041.9313664208,105889.54565777726,108906.66066856563,115359.79958903079,138658.91921979084,149456.10568662756,{"$f":"JG335","v":159739.62252785492},161450.78398772754,162553.77484271451,156200.64106048865,144678.39930119127,132568.62221352477,114748.65597644249,108228.92512049383,111429.80836932798,118268.14252545367,142958.15028542065,154399.86800839216,165297.25011156566,167110.51298026173,168279.29760510154,161546.83192501322,149336.66588068451,136503.88877598869,117620.02796721987,110711.01833388156,114106.83878927436,121353.36064552235,147517.28813779925,159642.01172285312,171189.90293750743,173111.35910509559,174349.86183103675,167215.41487735783,154276.25240577525,140677.30912669346,120666.03640556845,113344.50472255808,117774.56613682176,125453.64056930233,153179.47610171454,166027.97683703195,178265.20839888667,180301.31320999417,181613.69241991622,174053.26243577967,160341.579186205,145930.72635442461,124724.73220680369,116966.04736062848,121660.51710274363,129797.96331677576,159178.94779912464,172794.43075083042,185762.15185252606,187919.74578956596,189310.40787586541,181298.55997215526,166768.23297522735,151496.99611813901,129024.95245118426,120803.01261877344,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,{"$f":"LS335","v":67675.311592370854},67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,{"$f":"OE335","v":67675.311592370854},67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K149","v":0},0,0,170.20224552047603,171.79988196440976,173.4088207804609,175.02913338465871,176.66089161808071,178.30416774929219,111398.52775608131,111858.04668307517,112319.46112564283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K270","v":0},0,0,0,0,0,0,0,0,0,0,0,-169535.97480689845,-713.51940383347392,13549.248184989694,19940.007163452625,25946.782262748864,26649.726086009461,13380.413152035222,9409.5755712152386,2373.317610283073,-4958.5152897188327,-15644.926959385904,-18604.062702670326,-24987.685063749093,-12641.180547075333,1691.3082565591055,8209.3810050086722,14438.807166774914,15476.669450022135,16174.670054493961,12387.04552303952,5551.246147334854,-1582.2677977139015,-12061.132896823503,-18430.719734622962,-16376.089642916693,-12408.356830757059,1885.9271213546685,8409.5804971956131,14636.579382131262,15004.375468466375,15672.552460824476,11876.919059497754,5047.7666246230319,-2078.1386301122002,-12533.269165712947,-17606.955700354556,-15580.899741064422,-11635.126726391733,2585.6919628622622,9074.5412557099899,15268.197762309983,15674.068567551252,16336.768309472571,12557.86112914058,5760.5194713285873,-1332.11193699002,-11737.412459240719,-16799.720469127802,-14803.100494907874,-10879.303387874334,3268.2843429695331,9722.3705907172262,{"$f":"BW270","v":15882.717633780354},16326.566164317119,16983.682489381295,13221.283996411657,6455.4596415912829,-604.19954356170274,-10960.054951549264,-16009.989807095408,-14043.718378672078,-10141.92036158759,3932.6620707444094,10352.018580069087,16479.081334707902,16960.80345460997,17612.223050206565,13866.109069231617,7131.5022294080809,104.50732032855899,-10202.29383264348,-15238.794122416091,-13303.837271960812,-9424.0689745843392,4577.7247891906445,10962.376742791394,17056.172248872383,17575.65627849862,18221.258281578281,14491.197585840164,7787.5017448946837,792.85642387147209,-9465.2877153388017,-14487.221555701972,-12584.601702028764,-8726.9015987105613,5202.3106883364753,11552.274729255781,17612.811472770525,18156.163681488339,18795.738902136731,15081.411962811351,8408.2321496961322,1445.5327837560262,-8764.4406508457705,-13756.421246136111,23031.257620608751,26866.842790662155,40723.670922392215,47038.954714089952,53066.23218411758,53596.514657553445,54229.711100173976,50530.655286698733,43887.452953921071,36956.151521569656,26793.717645187178,21870.871107344756,23705.508618602897,27518.923406594946,41303.554376199929,47584.156136971404,53578.164356814254,54096.701589069678,54723.381598456341,51039.350404884237,{"$f":"EI270","v":44425.804748155373},37525.572266194693,27410.267508850524,22556.418035162245,24355.281365421135,28146.461142337354,41859.071129999531,48104.979140246658,54065.698171238095,54522.863264566295,55142.582608835408,51473.021695002273,44888.502635770594,38018.699067010981,27949.800509861358,24314.169041536123,24175.172851628871,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180453,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701213,36024.342788118593,25742.871085013161,21902.742915326544,23475.976219011776,27093.810873669798,40524.292010182886,46540.253034501744,52194.528812995515,52853.204039308039,53154.942275288966,55368.339204186261,48122.968105252316,40508.133748124455,29302.516316491798,25202.918618777992,27197.069041177492,31497.534091956317,47023.812769595846,54219.063475231269,61072.016594601417,62212.530953111636,62947.774243922955,58714.411822017959,51036.464200464885,42966.996451197876,31092.378235302531,26748.003945663069,28863.723434084539,33420.889362702081,49874.04189828888,57498.809787062775,64760.844985018477,65969.412674961815,66748.514718314924,62262.38860838965,54126.037807339875,45574.793218219645,32991.233176849884,28387.467127838943,{"$f":"GU270","v":30632.150125648463},35461.339593038552,52896.697490303697,60976.622211506685,68672.159164305078,69952.840674430088,70778.417547949444,66024.435665188372,57402.313055232444,48340.527593795487,35005.700092944913,30127.054460387815,32508.544283470943,37625.994559590414,56102.192430240277,64664.444157607199,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590254,60876.554168057686,51273.746460220325,37142.798905427699,31972.861102229588,34499.477139438735,39922.394695484152,59501.567443071544,68574.938236616625,77216.655510236436,78654.729629362861,79581.737826118013,74243.10979884144,64560.703977343284,54384.572773622174,39409.974742467246,33931.352201120884,36611.918760422355,42358.537119559369,63106.528894485316,72721.529515963557,81879.106975163086,83402.988630023799,84385.293853283874,78727.908552573179,68467.424749626982,57683.740269535207,41815.123636817618,36009.385294828891,38853.262194580217,44942.903235677055,66929.488864011917,77118.451371545088,86822.682629915551,88437.491579003516,89478.392116162373,83483.21703615872,72610.141467112029,61182.630256220742,44366.619774050007,38214.234065406454,41231.349076194834,47684.487996659998,70983.607627420031,81780.794094256737,{"$f":"JG270","v":92064.310935484085},93775.472395356672,94878.463250343644,88525.329468117809,77003.087708820414,64893.310621153942,47073.344384071635,40553.613528122951,43754.496776957079,50592.830933082761,75282.838693049736,86724.556416021253,97621.938519194708,99435.20138789076,100603.98601273062,93871.520332642336,81661.354288313625,68828.577183617803,49944.716374849013,43035.706741510701,46431.527196903517,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513659,105436.04751272476,106674.55023866595,99540.103284987068,86600.940813404493,73001.997534322669,52990.724813197652,45669.19313018729,50099.25454445096,57778.328976931509,85504.164509343711,98352.665244661126,110589.89680651581,112626.00161762335,113938.38082754542,106377.95084340886,92666.267593834229,78255.414762053857,57049.420614432922,49290.735768257684,53985.205510372849,62122.65172440499,91503.636206753901,105119.11915845965,118086.84026015528,120244.43419719518,121635.09628349464,113623.24837978449,99092.921382856526,83821.684525768185,61349.640858813407,53127.701026402588,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"LS270","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112324E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"OE270","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264064.91551887582,0,0,0,0,0,0,0,0,0,0,0,118308.47887221223,0,0,0,0,0,0,0,0,0,0,0,126982.90976148035,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,135449.1448791119,0,0,0,0,0,0,0,0,0,0,0,143694.56457410374,0,0,0,0,0,0,0,0,0,0,0,151705.84448177222,0,0,0,0,0,2361.2713168966875,0,0,0,0,0,157023.78522236936,0,0,0,0,0,11032.802455227764,0,0,0,0,0,155544.29673997074,0,0,0,0,0,19453.798944461218,0,0,0,0,{"$f":"EJ302","v":0},154045.48947640689,0,0,0,0,0,36357.174489363795,0,0,0,0,0,0,327598.91621465009,22567.518528569424,24175.172851628875,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180461,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701206,36024.342788118593,25742.871085013161,21902.742915326548,23475.976219011769,27093.810873669798,40524.292010182893,46540.253034501729,52194.52881299553,52853.204039308039,53154.942275288959,55368.339204186268,48122.968105252308,40508.133748124455,29302.51631649179,25202.918618777992,27197.069041177496,31497.534091956313,47023.812769595846,54219.063475231262,61072.016594601417,62212.530953111622,62947.774243922948,58714.411822017973,51036.464200464878,42966.996451197883,31092.378235302524,26748.003945663062,28863.723434084546,33420.889362702081,49874.04189828888,57498.809787062783,64760.844985018492,65969.412674961801,66748.514718314924,62262.388608389665,54126.037807339882,45574.793218219645,32991.233176849884,28387.467127838951,{"$f":"GV302","v":30632.15012564847},35461.339593038545,52896.697490303697,60976.622211506685,68672.159164305092,69952.840674430088,70778.417547949444,66024.435665188357,57402.313055232451,48340.527593795472,35005.700092944906,30127.054460387819,32508.544283470961,37625.994559590414,56102.192430240262,64664.444157607184,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590239,60876.554168057686,51273.746460220333,37142.798905427684,31972.861102229588,34499.477139438728,39922.394695484159,59501.567443071552,68574.93823661661,77216.655510236422,78654.729629362875,79581.737826118013,74243.10979884144,64560.703977343292,54384.572773622167,39409.974742467253,33931.35220112087,36611.918760422355,42358.537119559376,63106.528894485324,72721.529515963557,81879.1069751631,83402.988630023814,84385.293853283889,78727.908552573193,68467.424749626996,57683.740269535207,41815.123636817625,36009.385294828884,38853.262194580209,44942.903235677062,66929.488864011932,77118.451371545074,86822.682629915551,88437.49157900353,89478.392116162373,83483.217036158749,72610.141467112015,61182.630256220742,44366.619774049999,38214.234065406454,41231.349076194827,47684.487996659998,70983.607627420031,81780.794094256722,{"$f":"JH302","v":92064.310935484085},93775.472395356657,94878.463250343673,88525.329468117779,77003.087708820429,64893.310621153927,47073.344384071628,40553.613528122951,43754.496776957065,50592.830933082754,75282.838693049736,86724.556416021223,97621.938519194693,99435.201387890775,100603.98601273062,93871.520332642351,81661.354288313625,68828.577183617817,49944.716374849013,43035.706741510709,46431.527196903524,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513661,105436.04751272476,106674.55023866596,99540.103284987083,86600.940813404464,73001.997534322669,52990.724813197652,45669.193130187283,50099.254544450945,57778.328976931509,85504.164509343696,98352.665244661112,110589.89680651581,112626.00161762336,113938.38082754541,106377.95084340886,92666.267593834244,78255.414762053842,57049.420614432907,49290.735768257684,53985.205510372864,62122.651724405005,91503.636206753872,105119.11915845965,118086.84026015527,120244.43419719518,121635.09628349463,113623.24837978446,99092.921382856526,83821.684525768171,61349.640858813422,53127.701026402588,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,{"$f":"LT302","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,0,0,0,0,0,0,0,1.4136387421560535E-27,{"$f":"OF302","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K331+K332+K333-K334","v":0},{"$f":"L331+L332+L333-L334","v":0},0,170.20224552047603,342.00212748488582,515.41094826534675,690.44008165000548,867.10097326808614,1045.4051410173784,112443.9328970987,224301.97958017385,336621.44070581667,167085.46589891822,166371.94649508473,179921.19468007443,199861.20184352706,225807.98410627592,252457.71019228539,265838.12334432063,275247.69891553588,277621.01652581897,272662.50123610016,257017.57427671427,238413.51157404395,213425.82651029486,200784.64596321952,202475.95421977862,210685.3352247873,225124.1423915622,240600.81184158433,256775.4818960783,269162.5274191178,274713.77356645267,273131.50576873875,-2994.5426469605882,-21425.26238158355,-37801.352024500244,-50209.708855257304,-48323.781733902637,-39914.201236707027,-25277.621854575766,-10273.246386109391,5399.3060747150848,17276.225134212837,22323.991758835869,20245.853128723669,-110595.89490920151,-128202.85060955607,-143783.75035062048,-155418.87707701221,-152833.18511414994,-143758.64385843996,-128490.44609612998,-112816.37752857873,-96479.609219106162,-83921.748089965578,-78161.228618636989,-79493.340555627015,-218213.66277634806,-235013.38324547588,-249816.48374038376,-260695.78712825809,-257427.50278528855,-247705.13219457131,-231822.41456079096,{"$f":"BX331+BX332+BX333-BX334","v":-215495.84839647386},-198512.16590709257,-185290.88191068091,-178835.42226908961,-179439.62181265131,-325848.82164331246,-341858.81145040784,-355902.52982907993,-366044.45019066753,-362111.78811992309,-351759.76953985402,-335280.68820514611,-318319.88475053612,-300707.66170032957,-286841.55263109796,-279710.05040168989,-279605.54308136133,-433502.40148810856,-448741.19561052468,-462045.03288248548,-471469.10185706982,-466891.37706787919,-455929.00032508781,-438872.8280762154,-421297.17179771676,-403075.91351613845,-388584.71593029826,-380797.2141854036,-380004.35776153213,-541175.48995864321,-555662.71151434514,-568247.31321637391,-576974.21481508447,-571771.90412674798,-560219.62939749216,-544968.08924161829,-526811.92556012992,-508016.18665799318,-492934.77469518181,-484526.54254548566,-483081.00976172963,-648869.23563494475,-662625.65688108082,-639594.39926047204,-612727.55646980985,-572003.88554741768,-524964.9308333277,-482931.50110443786,-429334.9864468844,-375105.2753467104,-324574.62006001169,-280687.16710609064,-243731.015584521,-372481.59467930457,-350610.72357195982,-326905.21495335695,-299386.29154676199,-258082.73717056206,-210498.58103359066,-176374.21562123761,-122277.51403216794,-67554.132433711595,-16514.782028827358,27911.022719328015,{"$f":"EJ331+EJ332+EJ333-EJ334","v":65436.594985522708},-61198.62698203366,-38642.208946871411,-14286.927581450276,13859.533560887077,55718.604690886612,103823.58383113326,121532.10751300756,176054.97077757385,231197.55338640924,282670.57508141152,327559.07771718211,365577.77678419312,393527.5772940545,90242.830120940518,91850.484443999972,95486.811810666972,108984.87142671394,115031.32497126795,120714.28619555154,121376.66056976133,121680.31465258436,117710.34547230328,110836.2942060723,103699.65438048969,93418.182677384262,89578.054507697641,91151.287811382877,94769.122466040921,108199.60360255401,114215.56462687286,119869.84040536663,120528.51563167915,120830.2538676601,123043.6507965574,115798.27969762344,108183.44534049559,96977.827908862921,92878.230211149115,94872.380633548601,99172.845684327418,114699.12436196695,121894.37506760238,128747.32818697253,129887.84254548277,130623.08583629411,126389.72341438911,118711.77579283601,110642.30804356899,98767.689827673632,94423.315538034192,96539.035026455662,101096.20095507319,117549.35349065997,125174.12137943387,132436.15657738957,133644.7242673329,134423.82631068601,129937.70020076074,121801.34939971093,113250.10481059068,100666.54476922093,96062.778720209986,98307.461718019505,{"$f":"GV331+GV332+GV333-GV334","v":103136.65118540957},120572.00908267472,128651.93380387771,136347.47075667611,137628.1522668011,138453.72914032044,133699.74725755936,125077.62464760343,116015.83918616647,102681.0116853159,97802.366052758822,100183.85587584194,105301.30615196138,123777.50402261125,132339.75574997818,140494.67182603027,141851.76990733581,142726.59371980187,137688.76284496122,128551.86576042867,118949.05805259131,104818.11049779868,99648.172694600595,102174.78873180973,107597.70628785517,127176.87903544254,136250.24982898761,144891.96710260742,146330.04122173387,147257.04941848901,141918.42139121244,132236.01556971428,122059.88436599316,107085.28633483822,101606.66379349187,104287.23035279335,110033.84871193036,130781.84048685631,140396.84110833454,149554.41856753407,151078.30022239476,152060.6054456548,146403.22014494409,136142.73634199786,125359.05186190609,109490.43522918849,103684.69688719977,106528.57378695111,112618.21482804795,134604.8004563828,144793.76296391594,154497.99422228639,156112.80317137437,157153.7037085332,151158.52862852954,140285.45305948282,128857.94184859154,112041.9313664208,105889.54565777726,108906.66066856563,115359.79958903079,138658.91921979084,149456.10568662756,159739.62252785492,{"$f":"JH331+JH332+JH333-JH334","v":161450.78398772754},162553.77484271451,156200.64106048865,144678.39930119127,132568.62221352477,114748.65597644249,108228.92512049383,111429.80836932798,118268.14252545367,142958.15028542065,154399.86800839216,165297.25011156566,167110.51298026173,168279.29760510154,161546.83192501322,149336.66588068451,136503.88877598869,117620.02796721987,110711.01833388156,114106.83878927436,121353.36064552235,147517.28813779925,159642.01172285312,171189.90293750743,173111.35910509559,174349.86183103675,167215.41487735783,154276.25240577525,140677.30912669346,120666.03640556845,113344.50472255808,117774.56613682176,125453.64056930233,153179.47610171454,166027.97683703195,178265.20839888667,180301.31320999417,181613.69241991622,174053.26243577967,160341.579186205,145930.72635442461,124724.73220680369,116966.04736062848,121660.51710274363,129797.96331677576,159178.94779912464,172794.43075083042,185762.15185252606,187919.74578956596,189310.40787586541,181298.55997215526,166768.23297522735,151496.99611813901,129024.95245118426,120803.01261877344,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,{"$f":"LT331+LT332+LT333-LT334","v":67675.311592370854},67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,{"$f":"OF331+OF332+OF333-OF334","v":67675.311592370854},67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854]
[]
[null,"Development Co. Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J342","v":0},{"$f":"K342","v":0},0,0,170.20224552047603,342.00212748488582,515.41094826534675,690.44008165000548,867.10097326808614,1045.4051410173784,112443.9328970987,224301.97958017385,336621.44070581667,167085.46589891822,166371.94649508473,179921.19468007443,199861.20184352706,225807.98410627592,252457.71019228539,265838.12334432063,275247.69891553588,277621.01652581897,272662.50123610016,257017.57427671427,238413.51157404395,213425.82651029486,200784.64596321952,202475.95421977862,210685.3352247873,225124.1423915622,240600.81184158433,256775.4818960783,269162.5274191178,274713.77356645267,273131.50576873875,-2994.5426469605882,-21425.26238158355,-37801.352024500244,-50209.708855257304,-48323.781733902637,-39914.201236707027,-25277.621854575766,-10273.246386109391,5399.3060747150848,17276.225134212837,22323.991758835869,20245.853128723669,-110595.89490920151,-128202.85060955607,-143783.75035062048,-155418.87707701221,-152833.18511414994,-143758.64385843996,-128490.44609612998,-112816.37752857873,-96479.609219106162,-83921.748089965578,-78161.228618636989,-79493.340555627015,-218213.66277634806,-235013.38324547588,-249816.48374038376,-260695.78712825809,-257427.50278528855,-247705.13219457131,{"$f":"BW342","v":-231822.41456079096},-215495.84839647386,-198512.16590709257,-185290.88191068091,-178835.42226908961,-179439.62181265131,-325848.82164331246,-341858.81145040784,-355902.52982907993,-366044.45019066753,-362111.78811992309,-351759.76953985402,-335280.68820514611,-318319.88475053612,-300707.66170032957,-286841.55263109796,-279710.05040168989,-279605.54308136133,-433502.40148810856,-448741.19561052468,-462045.03288248548,-471469.10185706982,-466891.37706787919,-455929.00032508781,-438872.8280762154,-421297.17179771676,-403075.91351613845,-388584.71593029826,-380797.2141854036,-380004.35776153213,-541175.48995864321,-555662.71151434514,-568247.31321637391,-576974.21481508447,-571771.90412674798,-560219.62939749216,-544968.08924161829,-526811.92556012992,-508016.18665799318,-492934.77469518181,-484526.54254548566,-483081.00976172963,-648869.23563494475,-662625.65688108082,-639594.39926047204,-612727.55646980985,-572003.88554741768,-524964.9308333277,-482931.50110443786,-429334.9864468844,-375105.2753467104,-324574.62006001169,-280687.16710609064,-243731.015584521,-372481.59467930457,-350610.72357195982,-326905.21495335695,-299386.29154676199,-258082.73717056206,-210498.58103359066,-176374.21562123761,-122277.51403216794,-67554.132433711595,-16514.782028827358,{"$f":"EI342","v":27911.022719328015},65436.594985522708,-61198.62698203366,-38642.208946871411,-14286.927581450276,13859.533560887077,55718.604690886612,103823.58383113326,121532.10751300756,176054.97077757385,231197.55338640924,282670.57508141152,327559.07771718211,365577.77678419312,393527.5772940545,90242.830120940518,91850.484443999972,95486.811810666972,108984.87142671394,115031.32497126795,120714.28619555154,121376.66056976133,121680.31465258436,117710.34547230328,110836.2942060723,103699.65438048969,93418.182677384262,89578.054507697641,91151.287811382877,94769.122466040921,108199.60360255401,114215.56462687286,119869.84040536663,120528.51563167915,120830.2538676601,123043.6507965574,115798.27969762344,108183.44534049559,96977.827908862921,92878.230211149115,94872.380633548601,99172.845684327418,114699.12436196695,121894.37506760238,128747.32818697253,129887.84254548277,130623.08583629411,126389.72341438911,118711.77579283601,110642.30804356899,98767.689827673632,94423.315538034192,96539.035026455662,101096.20095507319,117549.35349065997,125174.12137943387,132436.15657738957,133644.7242673329,134423.82631068601,129937.70020076074,121801.34939971093,113250.10481059068,100666.54476922093,96062.778720209986,{"$f":"GU342","v":98307.461718019505},103136.65118540957,120572.00908267472,128651.93380387771,136347.47075667611,137628.1522668011,138453.72914032044,133699.74725755936,125077.62464760343,116015.83918616647,102681.0116853159,97802.366052758822,100183.85587584194,105301.30615196138,123777.50402261125,132339.75574997818,140494.67182603027,141851.76990733581,142726.59371980187,137688.76284496122,128551.86576042867,118949.05805259131,104818.11049779868,99648.172694600595,102174.78873180973,107597.70628785517,127176.87903544254,136250.24982898761,144891.96710260742,146330.04122173387,147257.04941848901,141918.42139121244,132236.01556971428,122059.88436599316,107085.28633483822,101606.66379349187,104287.23035279335,110033.84871193036,130781.84048685631,140396.84110833454,149554.41856753407,151078.30022239476,152060.6054456548,146403.22014494409,136142.73634199786,125359.05186190609,109490.43522918849,103684.69688719977,106528.57378695111,112618.21482804795,134604.8004563828,144793.76296391594,154497.99422228639,156112.80317137437,157153.7037085332,151158.52862852954,140285.45305948282,128857.94184859154,112041.9313664208,105889.54565777726,108906.66066856563,115359.79958903079,138658.91921979084,149456.10568662756,{"$f":"JG342","v":159739.62252785492},161450.78398772754,162553.77484271451,156200.64106048865,144678.39930119127,132568.62221352477,114748.65597644249,108228.92512049383,111429.80836932798,118268.14252545367,142958.15028542065,154399.86800839216,165297.25011156566,167110.51298026173,168279.29760510154,161546.83192501322,149336.66588068451,136503.88877598869,117620.02796721987,110711.01833388156,114106.83878927436,121353.36064552235,147517.28813779925,159642.01172285312,171189.90293750743,173111.35910509559,174349.86183103675,167215.41487735783,154276.25240577525,140677.30912669346,120666.03640556845,113344.50472255808,117774.56613682176,125453.64056930233,153179.47610171454,166027.97683703195,178265.20839888667,180301.31320999417,181613.69241991622,174053.26243577967,160341.579186205,145930.72635442461,124724.73220680369,116966.04736062848,121660.51710274363,129797.96331677576,159178.94779912464,172794.43075083042,185762.15185252606,187919.74578956596,189310.40787586541,181298.55997215526,166768.23297522735,151496.99611813901,129024.95245118426,120803.01261877344,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,{"$f":"LS342","v":67675.311592370854},67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,{"$f":"OE342","v":67675.311592370854},67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K150","v":0},0,0,170.20224552047603,171.79988196440976,173.4088207804609,175.02913338465871,176.66089161808071,178.30416774929219,111398.52775608131,111858.04668307517,112319.46112564283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K271","v":0},0,0,0,0,0,0,0,0,0,0,0,-169535.97480689845,-713.51940383347392,13549.248184989694,19940.007163452625,25946.782262748864,26649.726086009461,13380.413152035222,9409.5755712152386,2373.317610283073,-4958.5152897188327,-15644.926959385904,-18604.062702670326,-24987.685063749093,-12641.180547075333,1691.3082565591055,8209.3810050086722,14438.807166774914,15476.669450022135,16174.670054493961,12387.04552303952,5551.246147334854,-1582.2677977139015,-12061.132896823503,-18430.719734622962,-16376.089642916693,-12408.356830757059,1885.9271213546685,8409.5804971956131,14636.579382131262,15004.375468466375,15672.552460824476,11876.919059497754,5047.7666246230319,-2078.1386301122002,-12533.269165712947,-17606.955700354556,-15580.899741064422,-11635.126726391733,2585.6919628622622,9074.5412557099899,15268.197762309983,15674.068567551252,16336.768309472571,12557.86112914058,5760.5194713285873,-1332.11193699002,-11737.412459240719,-16799.720469127802,-14803.100494907874,-10879.303387874334,3268.2843429695331,9722.3705907172262,{"$f":"BW271","v":15882.717633780354},16326.566164317119,16983.682489381295,13221.283996411657,6455.4596415912829,-604.19954356170274,-10960.054951549264,-16009.989807095408,-14043.718378672078,-10141.92036158759,3932.6620707444094,10352.018580069087,16479.081334707902,16960.80345460997,17612.223050206565,13866.109069231617,7131.5022294080809,104.50732032855899,-10202.29383264348,-15238.794122416091,-13303.837271960812,-9424.0689745843392,4577.7247891906445,10962.376742791394,17056.172248872383,17575.65627849862,18221.258281578281,14491.197585840164,7787.5017448946837,792.85642387147209,-9465.2877153388017,-14487.221555701972,-12584.601702028764,-8726.9015987105613,5202.3106883364753,11552.274729255781,17612.811472770525,18156.163681488339,18795.738902136731,15081.411962811351,8408.2321496961322,1445.5327837560262,-8764.4406508457705,-13756.421246136111,23031.257620608751,26866.842790662155,40723.670922392215,47038.954714089952,53066.23218411758,53596.514657553445,54229.711100173976,50530.655286698733,43887.452953921071,36956.151521569656,26793.717645187178,21870.871107344756,23705.508618602897,27518.923406594946,41303.554376199929,47584.156136971404,53578.164356814254,54096.701589069678,54723.381598456341,51039.350404884237,{"$f":"EI271","v":44425.804748155373},37525.572266194693,27410.267508850524,22556.418035162245,24355.281365421135,28146.461142337354,41859.071129999531,48104.979140246658,54065.698171238095,54522.863264566295,55142.582608835408,51473.021695002273,44888.502635770594,38018.699067010981,27949.800509861358,24314.169041536123,24175.172851628871,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180453,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701213,36024.342788118593,25742.871085013161,21902.742915326544,23475.976219011776,27093.810873669798,40524.292010182886,46540.253034501744,52194.528812995515,52853.204039308039,53154.942275288966,55368.339204186261,48122.968105252316,40508.133748124455,29302.516316491798,25202.918618777992,27197.069041177492,31497.534091956317,47023.812769595846,54219.063475231269,61072.016594601417,62212.530953111636,62947.774243922955,58714.411822017959,51036.464200464885,42966.996451197876,31092.378235302531,26748.003945663069,28863.723434084539,33420.889362702081,49874.04189828888,57498.809787062775,64760.844985018477,65969.412674961815,66748.514718314924,62262.38860838965,54126.037807339875,45574.793218219645,32991.233176849884,28387.467127838943,{"$f":"GU271","v":30632.150125648463},35461.339593038552,52896.697490303697,60976.622211506685,68672.159164305078,69952.840674430088,70778.417547949444,66024.435665188372,57402.313055232444,48340.527593795487,35005.700092944913,30127.054460387815,32508.544283470943,37625.994559590414,56102.192430240277,64664.444157607199,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590254,60876.554168057686,51273.746460220325,37142.798905427699,31972.861102229588,34499.477139438735,39922.394695484152,59501.567443071544,68574.938236616625,77216.655510236436,78654.729629362861,79581.737826118013,74243.10979884144,64560.703977343284,54384.572773622174,39409.974742467246,33931.352201120884,36611.918760422355,42358.537119559369,63106.528894485316,72721.529515963557,81879.106975163086,83402.988630023799,84385.293853283874,78727.908552573179,68467.424749626982,57683.740269535207,41815.123636817618,36009.385294828891,38853.262194580217,44942.903235677055,66929.488864011917,77118.451371545088,86822.682629915551,88437.491579003516,89478.392116162373,83483.21703615872,72610.141467112029,61182.630256220742,44366.619774050007,38214.234065406454,41231.349076194834,47684.487996659998,70983.607627420031,81780.794094256737,{"$f":"JG271","v":92064.310935484085},93775.472395356672,94878.463250343644,88525.329468117809,77003.087708820414,64893.310621153942,47073.344384071635,40553.613528122951,43754.496776957079,50592.830933082761,75282.838693049736,86724.556416021253,97621.938519194708,99435.20138789076,100603.98601273062,93871.520332642336,81661.354288313625,68828.577183617803,49944.716374849013,43035.706741510701,46431.527196903517,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513659,105436.04751272476,106674.55023866595,99540.103284987068,86600.940813404493,73001.997534322669,52990.724813197652,45669.19313018729,50099.25454445096,57778.328976931509,85504.164509343711,98352.665244661126,110589.89680651581,112626.00161762335,113938.38082754542,106377.95084340886,92666.267593834229,78255.414762053857,57049.420614432922,49290.735768257684,53985.205510372849,62122.65172440499,91503.636206753901,105119.11915845965,118086.84026015528,120244.43419719518,121635.09628349464,113623.24837978449,99092.921382856526,83821.684525768185,61349.640858813407,53127.701026402588,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"LS271","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112324E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,{"$f":"OE271","v":9.7012768189112344E-13},9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13,9.7012768189112344E-13]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K303","v":0},{"$f":"L303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264064.91551887582,0,0,0,0,0,0,0,0,0,0,0,118308.47887221223,0,0,0,0,0,0,0,0,0,0,0,126982.90976148035,0,0,0,0,0,0,{"$f":"BX303","v":0},0,0,0,0,135449.1448791119,0,0,0,0,0,0,0,0,0,0,0,143694.56457410374,0,0,0,0,0,0,0,0,0,0,0,151705.84448177222,0,0,0,0,0,2361.2713168966875,0,0,0,0,0,157023.78522236936,0,0,0,0,0,11032.802455227764,0,0,0,0,0,155544.29673997074,0,0,0,0,0,19453.798944461218,0,0,0,0,{"$f":"EJ303","v":0},154045.48947640689,0,0,0,0,0,36357.174489363795,0,0,0,0,0,0,327598.91621465009,22567.518528569424,24175.172851628875,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180461,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701206,36024.342788118593,25742.871085013161,21902.742915326548,23475.976219011769,27093.810873669798,40524.292010182893,46540.253034501729,52194.52881299553,52853.204039308039,53154.942275288959,55368.339204186268,48122.968105252308,40508.133748124455,29302.51631649179,25202.918618777992,27197.069041177496,31497.534091956313,47023.812769595846,54219.063475231262,61072.016594601417,62212.530953111622,62947.774243922948,58714.411822017973,51036.464200464878,42966.996451197883,31092.378235302524,26748.003945663062,28863.723434084546,33420.889362702081,49874.04189828888,57498.809787062783,64760.844985018492,65969.412674961801,66748.514718314924,62262.388608389665,54126.037807339882,45574.793218219645,32991.233176849884,28387.467127838951,{"$f":"GV303","v":30632.15012564847},35461.339593038545,52896.697490303697,60976.622211506685,68672.159164305092,69952.840674430088,70778.417547949444,66024.435665188357,57402.313055232451,48340.527593795472,35005.700092944906,30127.054460387819,32508.544283470961,37625.994559590414,56102.192430240262,64664.444157607184,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590239,60876.554168057686,51273.746460220333,37142.798905427684,31972.861102229588,34499.477139438728,39922.394695484159,59501.567443071552,68574.93823661661,77216.655510236422,78654.729629362875,79581.737826118013,74243.10979884144,64560.703977343292,54384.572773622167,39409.974742467253,33931.35220112087,36611.918760422355,42358.537119559376,63106.528894485324,72721.529515963557,81879.1069751631,83402.988630023814,84385.293853283889,78727.908552573193,68467.424749626996,57683.740269535207,41815.123636817625,36009.385294828884,38853.262194580209,44942.903235677062,66929.488864011932,77118.451371545074,86822.682629915551,88437.49157900353,89478.392116162373,83483.217036158749,72610.141467112015,61182.630256220742,44366.619774049999,38214.234065406454,41231.349076194827,47684.487996659998,70983.607627420031,81780.794094256722,{"$f":"JH303","v":92064.310935484085},93775.472395356657,94878.463250343673,88525.329468117779,77003.087708820429,64893.310621153927,47073.344384071628,40553.613528122951,43754.496776957065,50592.830933082754,75282.838693049736,86724.556416021223,97621.938519194693,99435.201387890775,100603.98601273062,93871.520332642351,81661.354288313625,68828.577183617817,49944.716374849013,43035.706741510709,46431.527196903524,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513661,105436.04751272476,106674.55023866596,99540.103284987083,86600.940813404464,73001.997534322669,52990.724813197652,45669.193130187283,50099.254544450945,57778.328976931509,85504.164509343696,98352.665244661112,110589.89680651581,112626.00161762336,113938.38082754541,106377.95084340886,92666.267593834244,78255.414762053842,57049.420614432907,49290.735768257684,53985.205510372864,62122.651724405005,91503.636206753872,105119.11915845965,118086.84026015527,120244.43419719518,121635.09628349463,113623.24837978446,99092.921382856526,83821.684525768171,61349.640858813422,53127.701026402588,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,{"$f":"LT303","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,0,0,0,0,0,0,0,1.4136387421560535E-27,{"$f":"OF303","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K338+K339+K340-K341","v":0},{"$f":"L338+L339+L340-L341","v":0},0,170.20224552047603,342.00212748488582,515.41094826534675,690.44008165000548,867.10097326808614,1045.4051410173784,112443.9328970987,224301.97958017385,336621.44070581667,167085.46589891822,166371.94649508473,179921.19468007443,199861.20184352706,225807.98410627592,252457.71019228539,265838.12334432063,275247.69891553588,277621.01652581897,272662.50123610016,257017.57427671427,238413.51157404395,213425.82651029486,200784.64596321952,202475.95421977862,210685.3352247873,225124.1423915622,240600.81184158433,256775.4818960783,269162.5274191178,274713.77356645267,273131.50576873875,-2994.5426469605882,-21425.26238158355,-37801.352024500244,-50209.708855257304,-48323.781733902637,-39914.201236707027,-25277.621854575766,-10273.246386109391,5399.3060747150848,17276.225134212837,22323.991758835869,20245.853128723669,-110595.89490920151,-128202.85060955607,-143783.75035062048,-155418.87707701221,-152833.18511414994,-143758.64385843996,-128490.44609612998,-112816.37752857873,-96479.609219106162,-83921.748089965578,-78161.228618636989,-79493.340555627015,-218213.66277634806,-235013.38324547588,-249816.48374038376,-260695.78712825809,-257427.50278528855,-247705.13219457131,-231822.41456079096,{"$f":"BX338+BX339+BX340-BX341","v":-215495.84839647386},-198512.16590709257,-185290.88191068091,-178835.42226908961,-179439.62181265131,-325848.82164331246,-341858.81145040784,-355902.52982907993,-366044.45019066753,-362111.78811992309,-351759.76953985402,-335280.68820514611,-318319.88475053612,-300707.66170032957,-286841.55263109796,-279710.05040168989,-279605.54308136133,-433502.40148810856,-448741.19561052468,-462045.03288248548,-471469.10185706982,-466891.37706787919,-455929.00032508781,-438872.8280762154,-421297.17179771676,-403075.91351613845,-388584.71593029826,-380797.2141854036,-380004.35776153213,-541175.48995864321,-555662.71151434514,-568247.31321637391,-576974.21481508447,-571771.90412674798,-560219.62939749216,-544968.08924161829,-526811.92556012992,-508016.18665799318,-492934.77469518181,-484526.54254548566,-483081.00976172963,-648869.23563494475,-662625.65688108082,-639594.39926047204,-612727.55646980985,-572003.88554741768,-524964.9308333277,-482931.50110443786,-429334.9864468844,-375105.2753467104,-324574.62006001169,-280687.16710609064,-243731.015584521,-372481.59467930457,-350610.72357195982,-326905.21495335695,-299386.29154676199,-258082.73717056206,-210498.58103359066,-176374.21562123761,-122277.51403216794,-67554.132433711595,-16514.782028827358,27911.022719328015,{"$f":"EJ338+EJ339+EJ340-EJ341","v":65436.594985522708},-61198.62698203366,-38642.208946871411,-14286.927581450276,13859.533560887077,55718.604690886612,103823.58383113326,121532.10751300756,176054.97077757385,231197.55338640924,282670.57508141152,327559.07771718211,365577.77678419312,393527.5772940545,90242.830120940518,91850.484443999972,95486.811810666972,108984.87142671394,115031.32497126795,120714.28619555154,121376.66056976133,121680.31465258436,117710.34547230328,110836.2942060723,103699.65438048969,93418.182677384262,89578.054507697641,91151.287811382877,94769.122466040921,108199.60360255401,114215.56462687286,119869.84040536663,120528.51563167915,120830.2538676601,123043.6507965574,115798.27969762344,108183.44534049559,96977.827908862921,92878.230211149115,94872.380633548601,99172.845684327418,114699.12436196695,121894.37506760238,128747.32818697253,129887.84254548277,130623.08583629411,126389.72341438911,118711.77579283601,110642.30804356899,98767.689827673632,94423.315538034192,96539.035026455662,101096.20095507319,117549.35349065997,125174.12137943387,132436.15657738957,133644.7242673329,134423.82631068601,129937.70020076074,121801.34939971093,113250.10481059068,100666.54476922093,96062.778720209986,98307.461718019505,{"$f":"GV338+GV339+GV340-GV341","v":103136.65118540957},120572.00908267472,128651.93380387771,136347.47075667611,137628.1522668011,138453.72914032044,133699.74725755936,125077.62464760343,116015.83918616647,102681.0116853159,97802.366052758822,100183.85587584194,105301.30615196138,123777.50402261125,132339.75574997818,140494.67182603027,141851.76990733581,142726.59371980187,137688.76284496122,128551.86576042867,118949.05805259131,104818.11049779868,99648.172694600595,102174.78873180973,107597.70628785517,127176.87903544254,136250.24982898761,144891.96710260742,146330.04122173387,147257.04941848901,141918.42139121244,132236.01556971428,122059.88436599316,107085.28633483822,101606.66379349187,104287.23035279335,110033.84871193036,130781.84048685631,140396.84110833454,149554.41856753407,151078.30022239476,152060.6054456548,146403.22014494409,136142.73634199786,125359.05186190609,109490.43522918849,103684.69688719977,106528.57378695111,112618.21482804795,134604.8004563828,144793.76296391594,154497.99422228639,156112.80317137437,157153.7037085332,151158.52862852954,140285.45305948282,128857.94184859154,112041.9313664208,105889.54565777726,108906.66066856563,115359.79958903079,138658.91921979084,149456.10568662756,159739.62252785492,{"$f":"JH338+JH339+JH340-JH341","v":161450.78398772754},162553.77484271451,156200.64106048865,144678.39930119127,132568.62221352477,114748.65597644249,108228.92512049383,111429.80836932798,118268.14252545367,142958.15028542065,154399.86800839216,165297.25011156566,167110.51298026173,168279.29760510154,161546.83192501322,149336.66588068451,136503.88877598869,117620.02796721987,110711.01833388156,114106.83878927436,121353.36064552235,147517.28813779925,159642.01172285312,171189.90293750743,173111.35910509559,174349.86183103675,167215.41487735783,154276.25240577525,140677.30912669346,120666.03640556845,113344.50472255808,117774.56613682176,125453.64056930233,153179.47610171454,166027.97683703195,178265.20839888667,180301.31320999417,181613.69241991622,174053.26243577967,160341.579186205,145930.72635442461,124724.73220680369,116966.04736062848,121660.51710274363,129797.96331677576,159178.94779912464,172794.43075083042,185762.15185252606,187919.74578956596,189310.40787586541,181298.55997215526,166768.23297522735,151496.99611813901,129024.95245118426,120803.01261877344,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,{"$f":"LT338+LT339+LT340-LT341","v":67675.311592370854},67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,{"$f":"OF338+OF339+OF340-OF341","v":67675.311592370854},67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854,67675.311592370854]
[]
[]
[]
[]
[null,"Equity Cash Flow",null,null,null,null,null,null,null,null,{"$f":"K300-(K149+K150)-0.00001","v":-1.0000000000000001E-5},{"$f":"L300-(L149+L150)","v":0},0,-340.40449104095205,-343.59976392881953,-346.8176415609218,-350.05826676931741,-353.32178323616142,-356.60833549858438,-222797.05551216262,-223716.09336615034,-224638.92225128566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,528129.83103775163,0,0,0,0,0,0,0,0,0,0,0,236616.95774442446,0,0,0,0,0,0,0,0,0,0,0,253965.81952296069,0,0,0,0,0,0,{"$f":"BX300-(BX149+BX150)","v":0},0,0,0,0,270898.28975822381,0,0,0,0,0,0,0,0,0,0,0,287389.12914820749,0,0,0,0,0,0,0,0,0,0,0,303411.68896354444,0,0,0,0,0,4722.542633793375,0,0,0,0,0,314047.57044473873,0,0,0,0,0,22065.604910455528,0,0,0,0,0,311088.59347994148,0,0,0,0,0,38907.597888922435,0,0,0,0,{"$f":"EJ300-(EJ149+EJ150)","v":0},308090.97895281378,0,0,0,0,0,72714.34897872759,0,0,0,0,0,0,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV300-(GV149+GV150)","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH300-(JH149+JH150)","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"LT300-(LT149+LT150)","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,0,0,0,0,0,0,0,2.827277484312107E-27,{"$f":"OF300-(OF149+OF150)","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,"IRR (EGP)",null,null,null,null,{"$f":"XIRR(K347:OT347,K2:OT2)","v":0.40424516797065735}]
[]
[null,"Equity cash Flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K347/K55","v":-6.8846229220452803E-7},0,0,-23.435565617876954,-23.655548107536976,-23.877086848600058,-24.100191674514839,-24.324872477255905,-24.551139207659674,-15338.737153432294,-15402.009444190204,-15465.542733147486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32701.252686759959,0,0,0,0,0,0,0,0,0,0,0,13894.448798232637,0,0,0,0,0,0,0,0,0,0,0,14143.030980808036,0,0,0,0,0,{"$f":"BW347/BW55","v":0},0,0,0,0,0,14306.890451917458,0,0,0,0,0,0,0,0,0,0,0,14393.98649602405,0,0,0,0,0,0,0,0,0,0,0,14411.687239343451,0,0,0,0,0,212.73070229513368,0,0,0,0,0,14146.523471642366,0,0,0,0,0,942.63137368889682,0,0,0,0,0,13289.545852060226,0,0,0,0,0,1576.2759063657566,0,0,0,{"$f":"EI347/EI55","v":0},0,12481.787965384199,0,0,0,0,0,2793.7639224612644,0,0,0,0,0,0,25173.409265498602,1644.58056616964,1761.7364268583153,2026.729377318539,3010.3841153194244,3451.0120904790579,3865.1510032673968,3913.4207331437728,3935.5491564711601,3646.2424631403283,3145.3043068700345,2625.2303275334389,1875.9805359294294,1513.7062980258738,1622.4330072448349,1872.4628378986033,2800.6481323363923,3216.4133233169869,3607.1823192262655,3652.7035967337129,3673.5568327838851,3826.5254762207078,3325.795320806405,2799.5314291391001,2025.1072510759211,1651.8313919638119,1782.530550971655,2064.3885087094136,3082.0005919780019,3553.5864891670249,4002.7377665035233,4077.4885304475433,4125.6773123447338,3848.2173463845829,3344.9948784246308,2816.1116825416179,2037.8340777412448,1662.5626620456808,1794.0684084915677,2077.3259529819002,3099.9965468018213,3573.9255332186099,4025.3083203271149,4100.42867397804,4148.8549404700643,3870.012983412581,3364.2857869230597,2832.770239192007,2050.6200225668331,{"$f":"GU347/GU55","v":1673.3433209820614},1805.659645125789,2090.3237155278066,3118.0779549227286,3594.3616615801511,4047.9870344725218,4123.4787943263364,4172.1437048320749,3891.912862264699,3383.6684593003661,2849.5074469852721,2063.4653378210619,1684.173574603876,1817.3044863396481,2103.38205611076,3136.2452008903083,3614.8953164300847,4070.7744059858742,4146.6393973571876,4195.5441168453399,3913.9174598521713,3403.1433101961602,2866.323655131418,2076.3702766095712,1695.0536293678413,1829.003158319809,2116.5012353841848,3154.4986707623916,3635.5269417395621,4093.6709339767335,4169.9109910404804,4219.0566900550102,3936.0272550430464,3422.7107558950156,2883.2192141578266,2089.335092875242,1705.9836923555908,1840.7558879738665,2129.6815148917103,3172.8387521085151,3656.2569832772951,4116.677119624278,4193.2940854576154,4242.6819401432904,3958.2427286677789,3442.3712143304674,2900.1944759116268,2102.3600413981499,1716.9639712727728,1852.5629029298798,2142.9231570675365,3191.2658340133662,3677.0858886144019,4139.7934661834606,4216.7891928078488,4266.4203849358864,3980.5643635248025,3462.1251050890205,2917.2497935620108,2115.4453777954723,1727.994674448086,1864.4244315358849,2156.2264252367595,3209.7803070801842,{"$f":"JG347/JG55","v":3698.014107129221},4163.0204789911731,4240.3968274146355,4290.2725444084735,4002.9926443860732,3481.9728494140973,2934.3855216025436,2128.591358521353,1739.0760108322897,1876.3407028593526,2169.5915836156673,3228.382563434157,3719.0420900121171,4186.3586654723968,4264.1175057319833,4314.2389406931125,4025.5280580026265,3501.9148702099892,2951.6020158534247,2141.7982408667199,1750.2081899971492,1888.3119466866046,2183.0188973119807,3247.0729967257807,3740.1702902702614,4209.8085351463269,4287.9517463507464,4338.3200980847096,4048.1710931100865,3521.9515920457784,2968.8996334637186,2155.066282959061,1857.308776805032,2037.4738154787397,2349.7721365926686,3477.3470760448736,3999.8794780617836,4497.5523298425805,4580.3581575125536,4633.7309731464147,4326.2577728661372,3768.620821155424,3182.5495198864842,2320.1283481575197,2004.5923714174298,2195.5105649931529,2526.4502912768344,3721.3380615660931,4275.0626678790295,4802.4436125933535,4890.190250564865,4946.7467325480475,4620.9149319386361,4029.9847662948127,3408.9227263659636,2495.0129093827391,2160.6369336660664,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,{"$f":"LS347/LS55","v":1.396207905228652E-28},1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,0,0,0,0,0,0,0,{"$f":"OE347/OE55","v":5.7490913744709216E-29},1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28]
[null,"IRR (EURO)",null,null,null,null,{"$f":"XIRR(K350:OT350,K2:OT2)","v":0.33126726746559143}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687053,123136.40795339172,123784.4107258458,115402.9657423546,100885.69437424852,85813.649621715333,87235.305892770033,79221.447240575711,83105.832258524737,90850.301992826906,119327.74870033065,132395.81723436475,145216.55431031925,147557.60682334643,149158.59840351244,141784.81991568234,128263.13946169487,863439.66355708241,85230.673867559177,77531.930697539356,81596.281545793463,89555.455883394214,118190.452304587,340474.94478343299,140043.42469158929,142130.14241757276,143478.66892235723,135895.26852431506,122192.72715224369,569327.48923647357,81639.891144677313,73975.073068288562,77982.473548089911,85897.396080234117,114385.20384017962,346966.78423520958,136191.58918381706,138263.62011004306,139601.10644095539,132051.0940838884,118412.36902951486,584077.04998772813,78016.277211984139,70384.966317563914,74333.690285786302,82204.318723001372,110545.40618390621,{"$f":"BW285","v":353253.53696119541},132305.35561638838,134362.50614252739,135688.73883739155,128171.67820883899,114596.17997886498,598410.21919570968,74357.881279655208,66759.647533452633,70647.867360113145,78474.144676604294,106668.96282561446,359322.93714170071,128382.59634520294,130424.65849546035,131739.40971586341,124254.85113603254,110741.97753133644,612301.75755841169,70662.643391663019,63097.043883227234,66922.824920338535,74704.678571141325,102753.66024498765,365162.03337287012,124421.06513022102,126447.81574591283,127750.84246399699,120298.32206170961,106847.45734413862,625725.01634646708,66928.388252193618,59394.966396437754,63156.261142958952,70893.602235616709,98797.161299417945,370757.14991874417,120390.84226546556,122401.88145327706,123692.76295650275,116271.6392199541,102881.98970526052,633761.59680037969,63152.818701189964,55651.103394607962,59345.745340779671,67038.467758905841,94796.998236471685,376093.84576269658,116243.35229178178,118237.99446728388,119516.02276521536,112125.36630333614,98795.849475086492,628203.31880830077,59333.508818959323,51863.013547322938,55488.710680754695,63136.690156683799,90750.565309503363,381156.87133251491,112052.49401078412,114030.48219177306,115295.38047493549,{"$f":"EI285","v":107934.69666110972},94664.668025404695,622606.40325389151,55467.896638627419,48028.118533335182,51582.446488238806,59185.539621808181,86655.110973744988,385930.12276616448,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,{"$f":"GU285","v":56774.934255677901},61264.30025129694,70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,{"$f":"JG285","v":163561.58818851344},184128.62187096817,187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"LS285","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.9402553637822917E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"OE285","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12]
[null,null,"Total Debt Service",null,null,null,null,null,null,null,{"$f":"K286+K287+K288+K293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687055,123136.40795339172,123784.4107258458,115402.9657423546,100885.69437424852,85813.649621715333,87235.305892770033,79221.447240575711,83105.832258524737,90850.301992826906,75461.346285644409,0,0,0,0,0,0,335309.83251933078,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,334010.18200568995,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,332710.53149204911,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,331410.88097840827,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,330111.23046476749,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BW286+BW287+BW288+BW293","v":328811.57995112665},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,327511.92943748587,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,326212.27892384504,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,324912.6284102042,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,323612.97789656342,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,322313.32738292258,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,321013.67686928174,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,319714.02635564096,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,318414.37584200012,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,317114.72532835935,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,315815.07481471851,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EI286+EI287+EI288+EI293","v":2599.3010272816318},2599.3010272816318,314515.42430107767,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,313215.77378743689,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GU286+GU287+GU288+GU293","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JG286+JG287+JG288+JG293","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LS286+LS287+LS288+LS293","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822917E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"OE286+OE287+OE288+OE293","v":-1.9402553637822428E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[null,null,"DSCR",null,null,null,null,null,null,null,{"$f":"IF(K355>0.1,K354/K355)","v":false},{"$f":"IF(L355>0.1,L354/L355)","v":false},false,false,false,false,false,false,false,false,false,false,false,1,1,1,1,0.99999999999999989,1,1,1,1,1,1,1,1,1,1.5813095654116534,false,false,false,false,false,false,2.575050236581728,3.8576286458641666,3.5091755497878765,3.693132282119135,4.0533727627923977,5.3494223826776173,1.0193549871411791,6.7346674751080897,6.8350174203472998,6.8998678594956839,6.5351832616726231,5.8762300840561785,1.711179645210837,4.1877869108043448,3.7946136181413976,4.0001765977137591,4.4061792088809462,5.8674852785227145,1.0469384204009125,7.485066603586513,7.598945071268977,7.6724530927867614,7.2575056963343032,6.507923684465684,1.7693340791993024,4.6175891366500945,4.1659108517618559,4.3996259885370916,4.8654688827262396,6.5429072617036681,1.0743342342556845,{"$f":"IF(BX355>0.1,BX354/BX355)","v":8.4833931781238796},8.6152972621159254,8.7003350396404961,8.2183426020803392,7.3478843463487102,1.8271402211928642,5.2012501192514957,4.6697622191336388,4.94173882052488,5.4891781117628939,7.4613739131504913,1.1015003430498869,9.8782399574139621,10.035363901799352,10.136525806988766,9.5606357118228136,8.5209043792169901,1.8845120319096276,6.0411662511494066,5.3943599299261162,5.7214376923242751,6.386732243874552,8.7847257710617992,1.1283911904472108,11.966781052322116,12.161713323961639,12.287038046301213,11.570256849734564,10.276556680304978,1.9413563237584586,7.3567456953926671,6.5286745247546607,6.9421147652592712,7.792600669128757,10.85975040020011,1.1549574882123113,15.438873887232567,15.696768755468826,15.862310887716035,14.910628921595356,13.193545575706203,1.9822764863478368,9.7184309225216019,8.5640105259848678,9.1325698282578465,10.316383836313893,14.588075369725228,1.1811459352869089,22.360502125709903,22.74419030852652,22.990031071969771,21.568368789627577,19.004310858601837,1.9809969977200583,15.217811300348112,13.301784595930814,14.231700522142598,16.193248234561633,23.275633040577056,1.206898915626909,43.108702237527851,43.869671498197718,44.356301661417127,41.524508138246929,{"$f":"IF(EJ355>0.1,EJ354/EJ355)","v":36.41927850288495},1.9795735126105807,42.679086459359567,36.954641289518804,39.689474937178893,45.539580833932803,66.675702478654117,1.2321541731422345,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GV355>0.1,GV354/GV355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JH355>0.1,JH354/JH355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT355>0.1,LT354/LT355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF355>0.1,OF354/OF355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"DSCR after re-financing",null,null,null,null,null,null,null,{"$f":"IF(K197,K356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2.575050236581728,3.8576286458641666,3.5091755497878765,3.693132282119135,4.0533727627923977,5.3494223826776173,1.0193549871411791,6.7346674751080897,6.8350174203472998,6.8998678594956839,6.5351832616726231,5.8762300840561785,1.711179645210837,4.1877869108043448,3.7946136181413976,4.0001765977137591,4.4061792088809462,5.8674852785227145,1.0469384204009125,7.485066603586513,7.598945071268977,7.6724530927867614,7.2575056963343032,6.507923684465684,1.7693340791993024,4.6175891366500945,4.1659108517618559,4.3996259885370916,4.8654688827262396,6.5429072617036681,{"$f":"IF(BW197,BW356)","v":1.0743342342556845},8.4833931781238796,8.6152972621159254,8.7003350396404961,8.2183426020803392,7.3478843463487102,1.8271402211928642,5.2012501192514957,4.6697622191336388,4.94173882052488,5.4891781117628939,7.4613739131504913,1.1015003430498869,9.8782399574139621,10.035363901799352,10.136525806988766,9.5606357118228136,8.5209043792169901,1.8845120319096276,6.0411662511494066,5.3943599299261162,5.7214376923242751,6.386732243874552,8.7847257710617992,1.1283911904472108,11.966781052322116,12.161713323961639,12.287038046301213,11.570256849734564,10.276556680304978,1.9413563237584586,7.3567456953926671,6.5286745247546607,6.9421147652592712,7.792600669128757,10.85975040020011,1.1549574882123113,15.438873887232567,15.696768755468826,15.862310887716035,14.910628921595356,13.193545575706203,1.9822764863478368,9.7184309225216019,8.5640105259848678,9.1325698282578465,10.316383836313893,14.588075369725228,1.1811459352869089,22.360502125709903,22.74419030852652,22.990031071969771,21.568368789627577,19.004310858601837,1.9809969977200583,15.217811300348112,13.301784595930814,14.231700522142598,16.193248234561633,23.275633040577056,1.206898915626909,43.108702237527851,43.869671498197718,44.356301661417127,{"$f":"IF(EI197,EI356)","v":41.524508138246929},36.41927850288495,1.9795735126105807,42.679086459359567,36.954641289518804,39.689474937178893,45.539580833932803,66.675702478654117,1.2321541731422345,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU197,GU356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG197,JG356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS197,LS356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE197,OE356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Average DSCR",null,null,null,{"$f":"AVERAGE(357:357)","v":11.368615897965119}]
[null,null,"Minimum DSCR",null,null,null,{"$f":"MIN(357:357)","v":1.0193549871411791}]
[]
[null,null,"Post re-finance",null,null,null,{"$f":"I195","v":"2018-11-01"},null,null,null,{"$f":"K2>=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BW2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EI2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GU2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JG2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LS2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OE2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Cash flow after refinancing",null,null,null,null,null,null,null,{"$f":"IF(K361,K354)","v":false},{"$f":"IF(L361,L354)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,85813.649621715333,87235.305892770033,79221.447240575711,83105.832258524737,90850.301992826906,119327.74870033065,132395.81723436475,145216.55431031925,147557.60682334643,149158.59840351244,141784.81991568234,128263.13946169487,863439.66355708241,85230.673867559177,77531.930697539356,81596.281545793463,89555.455883394214,118190.452304587,340474.94478343299,140043.42469158929,142130.14241757276,143478.66892235723,135895.26852431506,122192.72715224369,569327.48923647357,81639.891144677313,73975.073068288562,77982.473548089911,85897.396080234117,114385.20384017962,346966.78423520958,136191.58918381706,138263.62011004306,139601.10644095539,132051.0940838884,118412.36902951486,584077.04998772813,78016.277211984139,70384.966317563914,74333.690285786302,82204.318723001372,110545.40618390621,353253.53696119541,{"$f":"IF(BX361,BX354)","v":132305.35561638838},134362.50614252739,135688.73883739155,128171.67820883899,114596.17997886498,598410.21919570968,74357.881279655208,66759.647533452633,70647.867360113145,78474.144676604294,106668.96282561446,359322.93714170071,128382.59634520294,130424.65849546035,131739.40971586341,124254.85113603254,110741.97753133644,612301.75755841169,70662.643391663019,63097.043883227234,66922.824920338535,74704.678571141325,102753.66024498765,365162.03337287012,124421.06513022102,126447.81574591283,127750.84246399699,120298.32206170961,106847.45734413862,625725.01634646708,66928.388252193618,59394.966396437754,63156.261142958952,70893.602235616709,98797.161299417945,370757.14991874417,120390.84226546556,122401.88145327706,123692.76295650275,116271.6392199541,102881.98970526052,633761.59680037969,63152.818701189964,55651.103394607962,59345.745340779671,67038.467758905841,94796.998236471685,376093.84576269658,116243.35229178178,118237.99446728388,119516.02276521536,112125.36630333614,98795.849475086492,628203.31880830077,59333.508818959323,51863.013547322938,55488.710680754695,63136.690156683799,90750.565309503363,381156.87133251491,112052.49401078412,114030.48219177306,115295.38047493549,107934.69666110972,{"$f":"IF(EJ361,EJ354)","v":94664.668025404695},622606.40325389151,55467.896638627419,48028.118533335182,51582.446488238806,59185.539621808181,86655.110973744988,385930.12276616448,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"IF(GV361,GV354)","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"IF(JH361,JH354)","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"IF(LT361,LT354)","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.9402553637822917E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"IF(OF361,OF354)","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12]
[null,null,"NPV of Cash flow",null,null,null,{"$f":"(1+I196)^(1/12)-1","v":4.0741237836483535E-3},null,{"$f":"NPV(G363,362:362)","v":24432632.392477758}]
[null,null,"Loan Value - local banks",null,null,null,null,null,{"$f":"J201","v":5363478.2040094323}]
[null,null,"Debt fund loan amount at re-financing date",null,null,null,null,null,{"$f":"INDEX(176:176,MATCH(G361,2:2))","v":393567.10329231987}]
[null,null,"Total debt",null,null,null,null,null,{"$f":"SUM(I364:I365)","v":5757045.3073017523}]
[null,null,"PLCR 9total NPV Coverage of loan value)",null,null,null,null,null,{"$f":"I363/I366","v":4.2439534671525792}]
[]
[null,null,"Loan to value",null,null,null,null,null,{"$f":"I366/I363","v":0.23562935073153285}]
[]
["Summary"]
[null,"Total uses of funds"]
[null,null,"Capex"]
[null,null,"Development Costs"]
[null,null,"IDC"]
[null,null,null,"Total"]
[]
[null,"Sources of funds"]
[null,null,"Rooftop Owner",null,null,{"$f":"SUM(K149:OT149)","v":336621.44070581667}]
[null,null,"Developer",null,null,{"$f":"SUM(K150:OT150)","v":336621.44070581667}]
[null,null,"Debt Fund",null,null,{"$f":"SUM(K151:OT151)","v":6059185.9327047002}]
[]
[null,null,"Period of debt fund repayment",null,null,{"$f":"MATCH(TRUE,165:165,0)","v":38},{"$f":"INDEX(2:2,F383)","v":"2019-04-01"}]
[null,null,"Average life ",null,null,{"$f":"SUMIF(6:6,TRUE,164:164)","v":3988488.9455571943},{"$f":"SUMIF(2:2,H6,164:164)","v":417152.10361233074},{"$f":"F384/G384","v":9.5612341661922695},{"$f":"H384/12","v":0.79676951384935579}]
[]
[null,null,"Chart title",null,null,"Repayment date",{"$f":"G383","v":"2019-04-01"},"Average life",{"$f":"I384","v":0.79676951384935579}," \n","equity contribution",{"$f":"F32","v":0.1},"refinancing",{"$f":"I201","v":0.8},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"Grace Period",{"$f":"F197","v":12}]
[null,null,null,null,null,"Cash Waterfall","Avg. DSCR",{"$f":"G358","v":11.368615897965119},"PLCR",{"$f":"I367","v":4.2439534671525792},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"switching allowed",{"$f":"'General Assumptions'!F23","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K164>0,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW164>0,BW2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EI164>0,EI2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GU164>0,GU2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JG164>0,JG2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS164>0,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01",{"$f":"IF(OE164>0,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Debt fund balance",null,null,null,null,null,null,null,{"$f":"K164","v":0},0,0,210.92009056089259,423.8200235287253,638.71380516612578,855.61553023675935,1074.5393825320625,1295.4996354009995,139344.13401629162,277962.21901400341,417152.10361233074,417152.10361233074,413187.60271267977,408721.0651791839,402392.07291440998,395228.56524287706,387280.68338633853,381016.04648001341,374680.38804149959,368862.92233406974,363966.63736063271,25696.307152076624,20118.419842236261,15305.319223082388,10229.641458250248,4651.170617513184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.1164163223753156E-28,7.8023382939248198E-28,6.4061303886961679E-28,5.0099224834675159E-28,3.6137145782388639E-28,2.2175066730102119E-28,8.2129876778155994E-29,{"$f":"OE164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Cash flow Waterfall"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K6,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW6,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI6,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU6,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG6,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS6,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE6,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687053,123136.40795339172,123784.4107258458,115402.9657423546,100885.69437424852,85813.649621715333,87235.305892770033,79221.447240575711,83105.832258524737,90850.301992826906,119327.74870033065,132395.81723436475,145216.55431031925,147557.60682334643,149158.59840351244,141784.81991568234,128263.13946169487,863439.66355708241,85230.673867559177,77531.930697539356,81596.281545793463,89555.455883394214,118190.452304587,340474.94478343299,140043.42469158929,142130.14241757276,143478.66892235723,135895.26852431506,122192.72715224369,569327.48923647357,81639.891144677313,73975.073068288562,77982.473548089911,85897.396080234117,114385.20384017962,346966.78423520958,136191.58918381706,138263.62011004306,139601.10644095539,132051.0940838884,118412.36902951486,584077.04998772813,78016.277211984139,70384.966317563914,74333.690285786302,82204.318723001372,110545.40618390621,{"$f":"BW285","v":353253.53696119541},132305.35561638838,134362.50614252739,135688.73883739155,128171.67820883899,114596.17997886498,598410.21919570968,74357.881279655208,66759.647533452633,70647.867360113145,78474.144676604294,106668.96282561446,359322.93714170071,128382.59634520294,130424.65849546035,131739.40971586341,124254.85113603254,110741.97753133644,612301.75755841169,70662.643391663019,63097.043883227234,66922.824920338535,74704.678571141325,102753.66024498765,365162.03337287012,124421.06513022102,126447.81574591283,127750.84246399699,120298.32206170961,106847.45734413862,625725.01634646708,66928.388252193618,59394.966396437754,63156.261142958952,70893.602235616709,98797.161299417945,370757.14991874417,120390.84226546556,122401.88145327706,123692.76295650275,116271.6392199541,102881.98970526052,633761.59680037969,63152.818701189964,55651.103394607962,59345.745340779671,67038.467758905841,94796.998236471685,376093.84576269658,116243.35229178178,118237.99446728388,119516.02276521536,112125.36630333614,98795.849475086492,628203.31880830077,59333.508818959323,51863.013547322938,55488.710680754695,63136.690156683799,90750.565309503363,381156.87133251491,112052.49401078412,114030.48219177306,115295.38047493549,{"$f":"EI285","v":107934.69666110972},94664.668025404695,622606.40325389151,55467.896638627419,48028.118533335182,51582.446488238806,59185.539621808181,86655.110973744988,385930.12276616448,107713.59184127295,109674.05581487337,110924.93054325755,103593.10548484023,90381.298386869414,76564.622374612023,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,{"$f":"GU285","v":56774.934255677901},61264.30025129694,70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,{"$f":"JG285","v":163561.58818851344},184128.62187096817,187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"LS285","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.9402553637822917E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,{"$f":"OE285","v":-1.94025536378224E-12},-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12,-1.94025536378224E-12]
[null,null,null,"Debt Service to local Banks",null,null,null,null,null,null,{"$f":"K288+K287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,335309.83251933078,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,22094.058731893885,334010.18200568995,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,20794.408218253066,332710.53149204911,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,19494.757704612246,331410.88097840827,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,18195.10719097143,330111.23046476749,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,16895.456677330614,{"$f":"BW288+BW287","v":328811.57995112665},15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,15595.806163689796,327511.92943748587,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,14296.155650048981,326212.27892384504,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,12996.505136408165,324912.6284102042,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,11696.854622767347,323612.97789656342,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,10397.204109126531,322313.32738292258,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,9097.5535954857151,321013.67686928174,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,7797.9030818448982,319714.02635564096,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,6498.2525682040823,318414.37584200012,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,5198.6020545632655,317114.72532835935,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,3898.9515409224487,315815.07481471851,2599.3010272816318,2599.3010272816318,2599.3010272816318,{"$f":"EI288+EI287","v":2599.3010272816318},2599.3010272816318,314515.42430107767,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,1299.650513640815,313215.77378743689,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"GU288+GU287","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"JG288+JG287","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"LS288+LS287","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,{"$f":"OE288+OE287","v":-1.9402553637822469E-12},-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12,-1.9402553637822469E-12]
[null,null,null,"Debt Service to Debt Fund",null,null,null,null,null,null,{"$f":"K293+K286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,60720.675770305868,68409.91697370584,96935.452151352176,109716.97010827805,121730.52030687055,123136.40795339172,123784.4107258458,115402.9657423546,100885.69437424852,85813.649621715333,87235.305892770033,79221.447240575711,83105.832258524737,90850.301992826906,75461.346285644409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW293+BW286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI293+EI286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293+GU286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293+JG286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS293+LS286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.4832542965520543E-26,6.6678310241624975E-27,7.042108710180957E-27,7.0106384191353414E-27,6.9791681280897245E-27,6.9476978370441075E-27,6.9162275459984905E-27,{"$f":"OE293+OE286","v":4.0574797706407658E-27},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to Rooftop owners",null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264064.91551887582,0,0,0,0,0,0,0,0,0,0,0,118308.47887221223,0,0,0,0,0,0,0,0,0,0,0,126982.90976148035,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,135449.1448791119,0,0,0,0,0,0,0,0,0,0,0,143694.56457410374,0,0,0,0,0,0,0,0,0,0,0,151705.84448177222,0,0,0,0,0,2361.2713168966875,0,0,0,0,0,157023.78522236936,0,0,0,0,0,11032.802455227764,0,0,0,0,0,155544.29673997074,0,0,0,0,0,19453.798944461218,0,0,0,0,{"$f":"EJ302","v":0},154045.48947640689,0,0,0,0,0,36357.174489363795,0,0,0,0,0,0,327598.91621465009,22567.518528569424,24175.172851628875,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180461,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701206,36024.342788118593,25742.871085013161,21902.742915326548,23475.976219011769,27093.810873669798,40524.292010182893,46540.253034501729,52194.52881299553,52853.204039308039,53154.942275288959,55368.339204186268,48122.968105252308,40508.133748124455,29302.51631649179,25202.918618777992,27197.069041177496,31497.534091956313,47023.812769595846,54219.063475231262,61072.016594601417,62212.530953111622,62947.774243922948,58714.411822017973,51036.464200464878,42966.996451197883,31092.378235302524,26748.003945663062,28863.723434084546,33420.889362702081,49874.04189828888,57498.809787062783,64760.844985018492,65969.412674961801,66748.514718314924,62262.388608389665,54126.037807339882,45574.793218219645,32991.233176849884,28387.467127838951,{"$f":"GV302","v":30632.15012564847},35461.339593038545,52896.697490303697,60976.622211506685,68672.159164305092,69952.840674430088,70778.417547949444,66024.435665188357,57402.313055232451,48340.527593795472,35005.700092944906,30127.054460387819,32508.544283470961,37625.994559590414,56102.192430240262,64664.444157607184,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590239,60876.554168057686,51273.746460220333,37142.798905427684,31972.861102229588,34499.477139438728,39922.394695484159,59501.567443071552,68574.93823661661,77216.655510236422,78654.729629362875,79581.737826118013,74243.10979884144,64560.703977343292,54384.572773622167,39409.974742467253,33931.35220112087,36611.918760422355,42358.537119559376,63106.528894485324,72721.529515963557,81879.1069751631,83402.988630023814,84385.293853283889,78727.908552573193,68467.424749626996,57683.740269535207,41815.123636817625,36009.385294828884,38853.262194580209,44942.903235677062,66929.488864011932,77118.451371545074,86822.682629915551,88437.49157900353,89478.392116162373,83483.217036158749,72610.141467112015,61182.630256220742,44366.619774049999,38214.234065406454,41231.349076194827,47684.487996659998,70983.607627420031,81780.794094256722,{"$f":"JH302","v":92064.310935484085},93775.472395356657,94878.463250343673,88525.329468117779,77003.087708820429,64893.310621153927,47073.344384071628,40553.613528122951,43754.496776957065,50592.830933082754,75282.838693049736,86724.556416021223,97621.938519194693,99435.201387890775,100603.98601273062,93871.520332642351,81661.354288313625,68828.577183617817,49944.716374849013,43035.706741510709,46431.527196903524,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513661,105436.04751272476,106674.55023866596,99540.103284987083,86600.940813404464,73001.997534322669,52990.724813197652,45669.193130187283,50099.254544450945,57778.328976931509,85504.164509343696,98352.665244661112,110589.89680651581,112626.00161762336,113938.38082754541,106377.95084340886,92666.267593834244,78255.414762053842,57049.420614432907,49290.735768257684,53985.205510372864,62122.651724405005,91503.636206753872,105119.11915845965,118086.84026015527,120244.43419719518,121635.09628349463,113623.24837978446,99092.921382856526,83821.684525768171,61349.640858813422,53127.701026402588,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,{"$f":"LT302","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,0,0,0,0,0,0,0,1.4136387421560535E-27,{"$f":"OF302","v":3.4331226595218434E-27},3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27]
[null,null,null,"Dividends to Development Co.",null,null,null,null,null,null,{"$f":"K303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264064.91551887582,0,0,0,0,0,0,0,0,0,0,0,118308.47887221223,0,0,0,0,0,0,0,0,0,0,0,126982.90976148035,0,0,0,0,0,0,0,0,0,0,0,135449.1448791119,0,0,0,0,0,0,0,0,0,0,0,143694.56457410374,0,0,0,0,0,0,0,0,0,0,0,151705.84448177222,0,0,0,0,0,2361.2713168966875,0,0,0,0,0,157023.78522236936,0,0,0,0,0,11032.802455227764,0,0,0,0,0,155544.29673997074,0,0,0,0,0,19453.798944461218,0,0,0,0,0,154045.48947640689,0,0,0,0,0,36357.174489363795,0,0,0,0,0,0,327598.91621465009,22567.518528569424,24175.172851628875,27811.500218295878,41309.55983434285,47356.01337889686,53038.974603180461,53701.348977390226,54005.003060213268,50035.033879932176,43160.982613701206,36024.342788118593,25742.871085013161,21902.742915326548,23475.976219011769,27093.810873669798,40524.292010182893,46540.253034501729,52194.52881299553,52853.204039308039,53154.942275288959,55368.339204186268,48122.968105252308,40508.133748124455,29302.51631649179,25202.918618777992,27197.069041177496,31497.534091956313,47023.812769595846,54219.063475231262,61072.016594601417,62212.530953111622,62947.774243922948,58714.411822017973,51036.464200464878,42966.996451197883,31092.378235302524,26748.003945663062,28863.723434084546,33420.889362702081,49874.04189828888,57498.809787062783,64760.844985018492,65969.412674961801,66748.514718314924,62262.388608389665,54126.037807339882,45574.793218219645,32991.233176849884,28387.467127838951,30632.15012564847,35461.339593038545,52896.697490303697,60976.622211506685,68672.159164305092,69952.840674430088,70778.417547949444,66024.435665188357,57402.313055232451,48340.527593795472,35005.700092944906,30127.054460387819,32508.544283470961,37625.994559590414,56102.192430240262,64664.444157607184,72819.360233659288,74176.458314964824,75051.282127430895,70013.451252590239,60876.554168057686,51273.746460220333,37142.798905427684,31972.861102229588,34499.477139438728,39922.394695484159,59501.567443071552,68574.93823661661,77216.655510236422,78654.729629362875,79581.737826118013,74243.10979884144,64560.703977343292,54384.572773622167,39409.974742467253,33931.35220112087,36611.918760422355,42358.537119559376,63106.528894485324,72721.529515963557,81879.1069751631,83402.988630023814,84385.293853283889,78727.908552573193,68467.424749626996,57683.740269535207,41815.123636817625,36009.385294828884,38853.262194580209,44942.903235677062,66929.488864011932,77118.451371545074,86822.682629915551,88437.49157900353,89478.392116162373,83483.217036158749,72610.141467112015,61182.630256220742,44366.619774049999,38214.234065406454,41231.349076194827,47684.487996659998,70983.607627420031,81780.794094256722,92064.310935484085,93775.472395356657,94878.463250343673,88525.329468117779,77003.087708820429,64893.310621153927,47073.344384071628,40553.613528122951,43754.496776957065,50592.830933082754,75282.838693049736,86724.556416021223,97621.938519194693,99435.201387890775,100603.98601273062,93871.520332642351,81661.354288313625,68828.577183617817,49944.716374849013,43035.706741510709,46431.527196903524,53678.049053151502,79841.976545428392,91966.700130482262,103514.59134513661,105436.04751272476,106674.55023866596,99540.103284987083,86600.940813404464,73001.997534322669,52990.724813197652,45669.193130187283,50099.254544450945,57778.328976931509,85504.164509343696,98352.665244661112,110589.89680651581,112626.00161762336,113938.38082754541,106377.95084340886,92666.267593834244,78255.414762053842,57049.420614432907,49290.735768257684,53985.205510372864,62122.651724405005,91503.636206753872,105119.11915845965,118086.84026015527,120244.43419719518,121635.09628349463,113623.24837978446,99092.921382856526,83821.684525768171,61349.640858813422,53127.701026402588,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,0,0,0,0,0,0,0,1.4136387421560535E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27,3.4331226595218434E-27]
[]
[null,null,null,"Equity Cash flows",null,null,null,null,null,null,{"$f":"OR(K4:K6)","v":false},false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(BW4:BW6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(EI4:EI6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU4:GU6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG4:JG6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,{"$f":"OR(LS4:LS6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(OE4:OE6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K402,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW402,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI402,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU402,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG402,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS402,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE402,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Equity cash flow EGP",null,null,null,null,null,null,{"$f":"K347","v":-1.0000000000000001E-5},{"$f":"L347","v":0},0,-340.40449104095205,-343.59976392881953,-346.8176415609218,-350.05826676931741,-353.32178323616142,-356.60833549858438,-222797.05551216262,-223716.09336615034,-224638.92225128566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,528129.83103775163,0,0,0,0,0,0,0,0,0,0,0,236616.95774442446,0,0,0,0,0,0,0,0,0,0,0,253965.81952296069,0,0,0,0,0,0,{"$f":"BX347","v":0},0,0,0,0,270898.28975822381,0,0,0,0,0,0,0,0,0,0,0,287389.12914820749,0,0,0,0,0,0,0,0,0,0,0,303411.68896354444,0,0,0,0,0,4722.542633793375,0,0,0,0,0,314047.57044473873,0,0,0,0,0,22065.604910455528,0,0,0,0,0,311088.59347994148,0,0,0,0,0,38907.597888922435,0,0,0,0,{"$f":"EJ347","v":0},308090.97895281378,0,0,0,0,0,72714.34897872759,0,0,0,0,0,0,655197.83242930018,45135.037057138848,48350.34570325775,55623.000436591756,82619.1196686857,94712.026757793719,106077.94920636092,107402.69795478045,108010.00612042654,100070.06775986435,86321.965227402412,72048.685576237185,51485.742170026322,43805.485830653095,46951.952438023538,54187.621747339595,81048.584020365786,93080.506069003459,104389.05762599106,105706.40807861608,106309.88455057792,110736.67840837254,96245.936210504617,81016.267496248911,58605.032632983581,50405.837237555985,54394.138082354992,62995.068183912626,94047.625539191693,108438.12695046252,122144.03318920283,124425.06190622324,125895.5484878459,117428.82364403595,102072.92840092976,85933.992902395767,62184.756470605047,53496.007891326124,57727.446868169092,66841.778725404161,99748.083796577761,114997.61957412557,129521.68997003698,131938.8253499236,133497.02943662985,124524.77721677933,108252.07561467976,91149.586436439291,65982.466353699769,56774.934255677901,{"$f":"GV347","v":61264.30025129694},70922.67918607709,105793.39498060739,121953.24442301337,137344.31832861018,139905.68134886018,141556.83509589889,132048.87133037671,114804.6261104649,96681.055187590944,70011.400185889812,60254.108920775638,65017.088566941922,75251.989119180827,112204.38486048052,129328.88831521437,145638.72046731858,148352.91662992965,150102.56425486179,140026.90250518048,121753.10833611537,102547.49292044067,74285.597810855368,63945.722204459176,68998.954278877456,79844.789390968319,119003.1348861431,137149.87647323322,154433.31102047284,157309.45925872575,159163.47565223603,148486.21959768288,129121.40795468658,108769.14554724433,78819.949484934506,67862.704402241739,73223.837520844711,84717.074239118752,126213.05778897065,145443.05903192711,163758.2139503262,166805.97726004763,168770.58770656778,157455.81710514639,136934.84949925399,115367.48053907041,83630.24727363525,72018.770589657768,77706.524389160419,89885.806471354124,133858.97772802386,154236.90274309015,173645.3652598311,176874.98315800706,178956.78423232475,166966.4340723175,145220.28293422403,122365.26051244148,88733.239548099999,76428.468130812907,82462.698152389654,95368.975993319997,141967.21525484006,163561.58818851344,{"$f":"JH347","v":184128.62187096817},187550.94479071331,189756.92650068735,177050.65893623556,154006.17541764086,129786.62124230785,94146.688768143256,81107.227056245902,87508.99355391413,101185.66186616551,150565.67738609947,173449.11283204245,195243.87703838939,198870.40277578155,201207.97202546123,187743.0406652847,163322.70857662725,137657.15436723563,99889.432749698026,86071.413483021417,92863.054393807048,107356.098106303,159683.95309085678,183933.40026096452,207029.18269027321,210872.09502544953,213349.10047733193,199080.20656997417,173201.88162680893,146003.99506864534,105981.4496263953,91338.386260374566,100198.50908890189,115556.65795386302,171008.32901868739,196705.33048932222,221179.79361303162,225252.00323524672,227876.76165509081,212755.90168681773,185332.53518766849,156510.82952410768,114098.84122886581,98581.471536515368,107970.41102074573,124245.30344881001,183007.27241350774,210238.23831691931,236173.68052031053,240488.86839439036,243270.19256698925,227246.49675956892,198185.84276571305,167643.36905153634,122699.28171762684,106255.40205280518,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,{"$f":"LT347","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,0,0,0,0,0,0,0,2.827277484312107E-27,{"$f":"OF347","v":6.8662453190436868E-27},6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27,6.8662453190436868E-27]
[null,null,null,"Equity cash flow EURO",null,null,null,null,null,null,{"$f":"K350","v":-6.8846229220452803E-7},{"$f":"L350","v":0},0,-23.435565617876954,-23.655548107536976,-23.877086848600058,-24.100191674514839,-24.324872477255905,-24.551139207659674,-15338.737153432294,-15402.009444190204,-15465.542733147486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32701.252686759959,0,0,0,0,0,0,0,0,0,0,0,13894.448798232637,0,0,0,0,0,0,0,0,0,0,0,14143.030980808036,0,0,0,0,0,0,{"$f":"BX350","v":0},0,0,0,0,14306.890451917458,0,0,0,0,0,0,0,0,0,0,0,14393.98649602405,0,0,0,0,0,0,0,0,0,0,0,14411.687239343451,0,0,0,0,0,212.73070229513368,0,0,0,0,0,14146.523471642366,0,0,0,0,0,942.63137368889682,0,0,0,0,0,13289.545852060226,0,0,0,0,0,1576.2759063657566,0,0,0,0,{"$f":"EJ350","v":0},12481.787965384199,0,0,0,0,0,2793.7639224612644,0,0,0,0,0,0,25173.409265498602,1644.58056616964,1761.7364268583153,2026.729377318539,3010.3841153194244,3451.0120904790579,3865.1510032673968,3913.4207331437728,3935.5491564711601,3646.2424631403283,3145.3043068700345,2625.2303275334389,1875.9805359294294,1513.7062980258738,1622.4330072448349,1872.4628378986033,2800.6481323363923,3216.4133233169869,3607.1823192262655,3652.7035967337129,3673.5568327838851,3826.5254762207078,3325.795320806405,2799.5314291391001,2025.1072510759211,1651.8313919638119,1782.530550971655,2064.3885087094136,3082.0005919780019,3553.5864891670249,4002.7377665035233,4077.4885304475433,4125.6773123447338,3848.2173463845829,3344.9948784246308,2816.1116825416179,2037.8340777412448,1662.5626620456808,1794.0684084915677,2077.3259529819002,3099.9965468018213,3573.9255332186099,4025.3083203271149,4100.42867397804,4148.8549404700643,3870.012983412581,3364.2857869230597,2832.770239192007,2050.6200225668331,1673.3433209820614,{"$f":"GV350","v":1805.659645125789},2090.3237155278066,3118.0779549227286,3594.3616615801511,4047.9870344725218,4123.4787943263364,4172.1437048320749,3891.912862264699,3383.6684593003661,2849.5074469852721,2063.4653378210619,1684.173574603876,1817.3044863396481,2103.38205611076,3136.2452008903083,3614.8953164300847,4070.7744059858742,4146.6393973571876,4195.5441168453399,3913.9174598521713,3403.1433101961602,2866.323655131418,2076.3702766095712,1695.0536293678413,1829.003158319809,2116.5012353841848,3154.4986707623916,3635.5269417395621,4093.6709339767335,4169.9109910404804,4219.0566900550102,3936.0272550430464,3422.7107558950156,2883.2192141578266,2089.335092875242,1705.9836923555908,1840.7558879738665,2129.6815148917103,3172.8387521085151,3656.2569832772951,4116.677119624278,4193.2940854576154,4242.6819401432904,3958.2427286677789,3442.3712143304674,2900.1944759116268,2102.3600413981499,1716.9639712727728,1852.5629029298798,2142.9231570675365,3191.2658340133662,3677.0858886144019,4139.7934661834606,4216.7891928078488,4266.4203849358864,3980.5643635248025,3462.1251050890205,2917.2497935620108,2115.4453777954723,1727.994674448086,1864.4244315358849,2156.2264252367595,3209.7803070801842,3698.014107129221,{"$f":"JH350","v":4163.0204789911731},4240.3968274146355,4290.2725444084735,4002.9926443860732,3481.9728494140973,2934.3855216025436,2128.591358521353,1739.0760108322897,1876.3407028593526,2169.5915836156673,3228.382563434157,3719.0420900121171,4186.3586654723968,4264.1175057319833,4314.2389406931125,4025.5280580026265,3501.9148702099892,2951.6020158534247,2141.7982408667199,1750.2081899971492,1888.3119466866046,2183.0188973119807,3247.0729967257807,3740.1702902702614,4209.8085351463269,4287.9517463507464,4338.3200980847096,4048.1710931100865,3521.9515920457784,2968.8996334637186,2155.066282959061,1857.308776805032,2037.4738154787397,2349.7721365926686,3477.3470760448736,3999.8794780617836,4497.5523298425805,4580.3581575125536,4633.7309731464147,4326.2577728661372,3768.620821155424,3182.5495198864842,2320.1283481575197,2004.5923714174298,2195.5105649931529,2526.4502912768344,3721.3380615660931,4275.0626678790295,4802.4436125933535,4890.190250564865,4946.7467325480475,4620.9149319386361,4029.9847662948127,3408.9227263659636,2495.0129093827391,2160.6369336660664,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,{"$f":"LT350","v":1.396207905228652E-28},1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,0,0,0,0,0,0,0,5.7490913744709216E-29,{"$f":"OF350","v":1.396207905228652E-28},1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28,1.396207905228652E-28]
[]
[null,null,null,"Equity cash flow to all owners",null," \n","Project Pre-tax IRR EGP",{"$f":"H124","v":0.17002221941947934},"Project pre-tax IRR EURO",{"$f":"H127","v":0.10665331482887272}," \n","Equity IRR EGP",{"$f":"G348","v":0.40424516797065735},"Equity IRR EURO",{"$f":"G351","v":0.33126726746559143}]
[]
[]
[null,null,null,null,"Two way data table",null,null,{"$f":"H407","v":0.17002221941947934},10,12,15,20]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]
[]
[null,null,null,null,"One way data table",null,null,null,{"$f":"H407","v":0.17002221941947934},{"$f":"J407","v":0.10665331482887272},{"$f":"M407","v":0.40424516797065735},{"$f":"O407","v":0.33126726746559143}]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]

{"sheet":"Nestle","index":23,"n_rows":420,"n_cols":410,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
["Time Period",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400]
[null,"Month",null,null,null,null,null,null,null,null,{"$f":"'General Assumptions'!E3","v":"2017-01-01"},{"$f":"EDATE(K2,1)","v":"2017-02-01"},{"$f":"EDATE(L2,1)","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",{"$f":"EDATE(BX2,1)","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01",{"$f":"EDATE(EJ2,1)","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01",{"$f":"EDATE(GV2,1)","v":"2033-03-01"},"2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01",{"$f":"EDATE(JH2,1)","v":"2038-07-01"},"2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01",{"$f":"EDATE(LT2,1)","v":"2043-11-01"},"2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01",{"$f":"EDATE(OF2,1)","v":"2049-03-01"},"2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01"]
[null,"Year",null,null,null,null,null,"Balance sheet",null,{"$f":"I328","v":true},{"$f":"YEAR(K2)","v":2017},{"$f":"YEAR(L2)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,{"$f":"YEAR(BX2)","v":2022},2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,{"$f":"YEAR(EJ2)","v":2027},2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,{"$f":"YEAR(GV2)","v":2033},2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,{"$f":"YEAR(JH2)","v":2038},2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,{"$f":"YEAR(LT2)","v":2043},2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,{"$f":"YEAR(OF2)","v":2049},2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050]
[null,"Development",null,null,null,null,{"$f":"'Risk Analysis'!$P$4","v":"Base case"},{"$f":"F14","v":"2017-05-01"},{"$f":"F15","v":"2017-07-01"},null,{"$f":"AND(K$2>=$H4,K$2<$I4)","v":false},{"$f":"AND(L$2>=$H4,L$2<$I4)","v":false},false,false,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H4,BX$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H4,EJ$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H4,GV$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H4,JH$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H4,LT$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H4,OF$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Construction",null,null,null,null,null,{"$f":"F15","v":"2017-07-01"},{"$f":"F17","v":"2018-03-01"},null,{"$f":"AND(K$2>=$H5,K$2<$I5)","v":false},false,false,false,false,false,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation",null,null,null,null,null,{"$f":"F17","v":"2018-03-01"},{"$f":"F18","v":"2043-03-01"},null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Assumptions"]
[null,"SPV Name",null,null,null,"Nestle"]
[null,"Row No. (Assimp)",null,null,null,{"$f":"MATCH(F9,'SPV Assumptions'!E:E,0)","v":10}]
[]
[]
[null,"Operating Assumptions"]
[null,null,"Contracy signing Date",null,null,{"$f":"INDEX('SPV Assumptions'!G:G,Nestle!F10)","v":"2017-05-01"}]
[null,null,"Construction Start Date",null,null,{"$f":"INDEX('SPV Assumptions'!I:I,Nestle!F10)","v":"2017-07-01"}]
[null,null,"Construction Months",null,null,{"$f":"INDEX('SPV Assumptions'!J:J,Nestle!F10)","v":8}]
[null,null,"Operation Date",null,null,{"$f":"INDEX('SPV Assumptions'!K:K,Nestle!F10)","v":"2018-03-01"}]
[null,null,"End Date",null,null,{"$f":"INDEX('SPV Assumptions'!M:M,Nestle!F10)","v":"2043-03-01"}]
[null,null,"Re-financing date",null,null,{"$f":"INDEX('SPV Assumptions'!AA:AA,Nestle!F10)","v":"2018-11-01"}]
[]
[null,null,"Input Capacity",null,null,{"$f":"INDEX('SPV Assumptions'!P:P,Nestle!F10)","v":488.94062863795108}]
[null,null,"Input Yeild",null,null,{"$f":"INDEX('SPV Assumptions'!Q:Q,Nestle!F10)","v":1709.6774193548388}]
[null,null,"Degradation rate",null,null,{"$f":"INDEX('SPV Assumptions'!R:R,Nestle!F10)","v":5.0000000000000001E-3}]
[]
[null,null,"Input Interconnection costs",null,null,{"$f":"INDEX('SPV Assumptions'!S:S,Nestle!F10)","v":20000}]
[null,null,"Capex/kW (EURO)",null,null,{"$f":"LOOKUP($F$21,'General Assumptions'!32:32,'General Assumptions'!33:33)","v":840}]
[]
[null,null,"O&M/kW/yr (EURO)",null,null,{"$f":"INDEX('SPV Assumptions'!T:T,Nestle!F10)","v":10}]
[]
[]
[null,"Financing Assumptions"]
[null,null,"Equity requirements",null,null,{"$f":"INDEX('SPV Assumptions'!U:U,Nestle!F10)","v":0.1}]
[null,null,"Rent Model",null,null,{"$f":"INDEX('SPV Assumptions'!V:V,Nestle!F10)","v":true}]
[null,null,"Rental payments as % of rev",null,null,{"$f":"IF(F33,INDEX('SPV Assumptions'!X:X,Nestle!F10))*1","v":2.5000000000000001E-2}]
[null,null,"Equity contribution by rooftop owner",null,null,{"$f":"IF(F33,0,INDEX('SPV Assumptions'!Y:Y,Nestle!F10))","v":0}]
[null,null,"Ownership % Rooftop",null,null,{"$f":"F35/F32","v":0}]
[null,null,"Ownership% Development Co.",null,null,{"$f":"1-F36","v":1}]
[]
["Capacity & Production"]
[null,"Capacity",null,null,null,"kW",null,null,{"$f":"F21","v":488.94062863795108},null,{"$f":"$I$40*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,{"$f":"$I$40*BW6","v":488.94062863795108},488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,{"$f":"$I$40*EI6","v":488.94062863795108},488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,{"$f":"$I$40*GU6","v":488.94062863795108},488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,{"$f":"$I$40*JG6","v":488.94062863795108},488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,488.94062863795108,0,0,0,0,0,0,{"$f":"$I$40*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$40*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Yield",null,null,null,"kWh/kW",null,{"$f":"'Risk Analysis'!P8","v":1},{"$f":"F22","v":1709.6774193548388},null,{"$f":"$I$41*K6*$H$41","v":0},{"$f":"$I$41*L6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*BX6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*EJ6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*GV6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*JH6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,0,0,0,0,0,0,0,{"$f":"$I$41*LT6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*OF6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Monthly Factor",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(MONTH(K2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(L2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(M2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(N2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(O2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(P2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(Q2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(R2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(S2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(T2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(U2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(V2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(W2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(X2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(Y2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(Z2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ED2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(EF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(EG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(EH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(EP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(ER2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(ES2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(ET2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(ID2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(II2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(IP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(IU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(ME2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ML2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(MQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(MX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ND2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(NP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(OB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(OI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(OJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(OK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(OL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ON2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2}]
[null,"Production before degredation",null,null,null,"kWh",null,null,null,null,{"$f":"(K40*K41*K42)","v":0},{"$f":"(L40*L41*L42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,{"$f":"(BX40*BX41*BX42)","v":89151.645621623349},89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,{"$f":"(EJ40*EJ41*EJ42)","v":64387.299615616852},49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,{"$f":"(GV40*GV41*GV42)","v":52557.198020390824},71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,{"$f":"(JH40*JH41*JH42)","v":89151.645621623349},89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,71580.001385514275,80129.221471664292,88173.690556417991,89151.645621623349,89624.849685432375,84072.588670072961,74419.225768368517,64387.299615616852,49907.2552630602,44512.728935637133,47415.047193665909,52557.198020390824,0,0,0,0,0,0,0,{"$f":"(LT40*LT41*LT42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF40*OF41*OF42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Degredation",null,null,null,"%",{"$f":"(1+F23)^(1/12)-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J45*(1-$G$45*K6)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,{"$f":"BV45*(1-$G$45*BW6)","v":0.97901739822646427},0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,{"$f":"EH45*(1-$G$45*EI6)","v":0.9533080864025627},0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,{"$f":"GT45*(1-$G$45*GU6)","v":0.92827390937775223},0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,{"$f":"JF45*(1-$G$45*JG6)","v":0.90389713789502002},0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"LR45*(1-$G$45*LS6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"OD45*(1-$G$45*OE6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743]
[null,"Production after degredation",null,null,null,null,null,null,null,null,{"$f":"K43*K45","v":0},{"$f":"L43*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,71550.244516352599,80062.613505778063,88063.77092806944,89003.491388438153,89438.712607320573,83863.105150338626,74202.935425039177,64173.476872070678,49720.840777101221,44328.028698885813,47198.674784985902,52295.610971155642,71194.125506206226,79664.126835828356,87625.460994334775,88560.504289413249,88993.559330517935,83445.702719420107,73833.613473840524,63854.073420470879,49473.370810773718,44107.39977149789,46963.758112677286,52035.325889812688,70839.778967282633,79267.623508904479,87189.332611492006,88119.722020410642,88550.621665211365,83030.377778823764,73466.12970738289,63536.259699860675,49227.132548964415,43887.868955734339,46730.010664783971,51776.336296223126,70487.196077659508,78873.093653535587,86755.374921552459,87681.133607577067,88109.888583886233,82617.11998848994,73100.474976675468,63220.027797850256,48982.119861248524,43669.430786087309,46497.426621856364,51518.635742501021,70136.368059322951,78480.527447382949,86323.577120569709,{"$f":"BX43*BX45","v":87244.728131678174},87671.349113913791,82205.919059823384,72736.640178263682,62905.369841431268,48738.326647713518,43452.079824251799,46266.000193409389,51262.217812852767,69787.286177948845,78089.9151169955,85893.928458370618,86810.494727826721,87234.99233727825,81796.764755437121,72374.61625400254,62592.277996780758,48495.746838807259,43235.810658990238,46035.725617778247,51007.076123417355,69439.941742685449,77701.246937566408,85466.418238287646,86378.422585211985,86800.807390304704,81389.64688889758,72014.394190831154,62280.744469066194,48254.374395186926,43020.617905997809,45806.597161975063,50753.204322107442,69094.326105937012,77314.513232691097,85041.035816892603,85948.50094683074,86368.783463388914,80984.555324470974,71655.965020548334,61970.761502251407,48014.203307568649,42806.496207768432,45578.609121546106,50500.596088451246,68750.430663148509,76929.704374126246,84617.770603731638,85520.719109219368,85938.909800728012,80581.479976870978,71299.319819589349,61662.321378903485,47775.227596577904,42593.440233461311,45351.755820429818,50249.24513343515,68408.246852591445,76546.810781550128,84196.612061061605,85095.066422187403,85511.175700052831,80180.410811007634,70944.449708803673,{"$f":"EJ43*EJ45","v":61355.416420000613},47537.441312600611,42381.444678768254,45126.031610815415,49999.145199347142,68067.766155150573,76165.822922324078,83777.549703587618,84671.532288552364,85085.570512361344,79781.337841737506,70591.345853234001,61050.038984740924,47300.838535635055,42170.504265781601,44901.430873002369,49750.290059621024,67728.980094111947,75786.731311255135,83360.573098202163,84250.106163875971,84662.083641653648,79384.251133615107,70239.999461896266,60746.181470352218,47065.413375144468,41960.613742862835,44677.948015260437,49502.673518681353,67391.880234951779,75409.526510359967,82945.671863725176,83830.777556201589,84240.704544668144,78989.140800645502,69890.401787560797,60443.836311902778,46831.159969910404,41751.767884511828,44455.577473690464,49256.289411789279,67056.458185126525,75034.199128629814,82532.835670645742,83413.536025792971,83821.422730618971,78595.997006038247,69542.544126534529,60142.995982112945,46598.072487886799,41543.961491236754,44234.313712085896,49011.131604888993,66722.705593863895,74660.739821796757,82122.054240864818,82998.371184874442,83404.227760934882,78204.809961962383,69196.417818444257,59843.652991167728,46366.145126054762,41337.189389424631,44014.151221794869,{"$f":"GV43*GV45","v":48767.19399445501},66390.614151954942,74289.13929210107,81713.317347439399,82585.272697372246,82989.109248999448,77815.569929302917,68852.01424602115,59545.799886530389,46135.372110278149,41131.44643121252,43795.084521583172,48524.47050734028,66060.175591547246,73919.388288059694,81306.614814327942,82174.230278657196,82576.056859892269,77428.267217418193,68509.324834886123,59249.429252756825,45905.747695159742,40926.727494359358,43577.108157497678,48282.955100624917,65731.381685938992,73551.47760423593,80901.936516136891,81765.233695288611,82165.060310131856,77042.89218389873,68168.341053336364,58954.533711311029,45677.266163898268,40723.027482118443,43360.216702730642,48042.641761465806,65404.224249374267,73185.398081010309,80499.27237786878,81358.272764759618,81756.109367419529,76659.435234327131,67829.054412133002,58661.105920381349,45449.921828146049,40520.341323110559,43144.404757484539,47803.524506946858,65078.69513683916,72821.140604352491,80098.612374671211,80953.337355243537,81349.193850384647,76277.886822039189,67491.456464289615,58369.138574697674,45223.709027867357,40318.663971197639,42929.666948837665,47565.597383930093,64754.786243859038,72458.696105594339,79699.946531587382,{"$f":"JH43*JH45","v":80550.41738534176},80944.30362833121,75898.237447886277,67155.538804862095,58078.624405349627,44998.622131197561,40117.990405357275,42715.997930610356,47328.854468907433,64432.489506296792,72098.055561204281,79303.264923307768,80149.502823832634,80541.428620985578,75520.477659998796,66821.29307073931,57789.55617960557,44774.655534302838,39918.315629557561,42503.392383231876,47093.289867853178,64111.79690015196,71739.209992562435,78908.557673922915,79750.583689421808,80140.558798245504,75144.598053550886,66488.710940434888,57501.926700732511,44551.803661240745,39719.634672632827,42291.845013608014,46858.89771607735,63792.700441361128,71382.150465737272,78515.81495667767,79353.650050493714,79741.684179930482,74770.589270526238,66157.784133880035,57215.728807816951,44330.060963821314,39521.9425881598,42081.350554989258,46625.672178079563,63475.192185599,71026.86809126311,78125.026993726453,78958.692024864271,79344.79483553319,74398.441999485192,65828.504412217459,56930.955375586607,44109.421921468973,39325.234454334481,41871.903766839714,46393.607447403891,0,0,0,0,0,0,0,{"$f":"LT43*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF43*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Macro Economic"]
[null,"EURO Annual Inflation rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01}]
[null,"EURO Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K49)^(1/12)-1","v":8.295381143461622E-4},{"$f":"(1+L49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+BX49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+EJ49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+GV49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+JH49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+LT49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+OF49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4]
[null,"EURO Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J51*(1+K50)","v":1.0008295381143462},{"$f":"K51*(1+L50)","v":1.0016597643621754},1.0024906793143209,1.003322283542089,1.00415457761726,1.0049875621120887,1.0058212375993045,1.006655604652112,1.0074906638441912,1.0083264157496978,1.0091628609432644,1.0099999999999993,1.0108378334954891,1.0116763620057967,1.0125155861074635,1.0133555063775093,1.014196123393432,1.015037437733209,1.015879449975297,1.0167221606986325,1.0175655704826325,1.0184096799071942,1.0192544895526963,1.0200999999999987,1.0209462118304431,1.0217931256258537,1.0226407419685373,1.0234890614412835,1.0243380846273653,1.02518781211054,1.0260382444750489,1.0268893823056178,1.0277412261874577,1.028593776706265,1.0294470344482221,1.0303009999999975,1.0311556739487464,1.0320110568821113,1.0328671493882216,1.0337239520556951,1.0345814654736378,1.0354396902316443,1.0362986269197982,1.0371582761286728,1.0380186384493311,1.0388797144733264,1.039741504792703,1.0406040099999962,1.0414672306882327,1.042331167450931,1.0431958208821024,1.0440611915762508,1.0449272801283729,1.0457940871339595,1.046661613188995,1.0475298588899582,1.0483988248338232,1.0492685116180587,1.050138919840629,1.051010050099995,1.0518819029951139,1.0527544791254393,1.0536277790909225,1.0545018034920124,1.0553765529296557,{"$f":"BW51*(1+BX50)","v":1.056252028005298},1.0571282293208839,1.0580051574788569,1.0588828130821604,1.0597611967342382,1.0606403090390344,1.0615201506009941,1.0624007220250642,1.0632820239166929,1.0641640568818309,1.0650468215269315,1.0659303184589513,1.0668145482853502,1.0676995116140919,1.0685852090536445,1.069471641212981,1.0703588087015794,1.0712467121294236,1.0721353521070029,1.0730247292453137,1.0739148441558586,1.0748056974506479,1.0756972897421997,1.0765896216435398,1.0774826937682025,1.0783765067302316,1.0792710611441798,1.0801663576251097,1.0810623967885942,1.0819591792507168,1.082856705628072,1.0837549765377659,1.0846539925974163,1.0855537544251537,1.086454262639621,1.0873555178599743,1.0882575207058838,1.0891602717975331,1.0900637717556207,1.0909680212013599,1.0918730207564793,1.0927787710432231,1.0936852726843518,1.0945925263031426,1.0955005325233895,1.0964092919694042,1.0973188052660161,1.0982290730385731,1.0991400959129416,1.1000518745155075,1.1009644094731761,1.1018777014133727,1.1027917509640432,1.1037065587536545,1.1046221254111945,1.1055384515661733,1.1064555378486227,1.1073733848890974,1.1082919933186755,1.109211363768958,1.1101314968720704,1.111052393260662,1.1119740535679072,1.1128964784275057,{"$f":"EI51*(1+EJ50)","v":1.113819668473683},1.1147436243411903,1.1156683466653057,1.1165938360818342,1.1175200932271081,1.1184471187379876,1.1193749132518613,1.1203034774066467,1.1212328118407902,1.1221629171932677,1.1230937941035855,1.12402544321178,1.1249578651584191,1.1258910605846015,1.126825030131958,1.1277597744426517,1.1286952941593784,1.1296315899253668,1.1305686623843794,1.1315065121807126,1.1324451399591975,1.1333845463651997,1.1343247320446206,1.1352656976438971,1.1362074438100025,1.1371499711904467,1.1380932804332768,1.1390373721870775,1.1399822471009713,1.1409279058246196,1.1418743490082222,1.1428215773025188,1.1437695913587884,1.1447183918288506,1.1456679793650657,1.146618354620335,1.1475695182481014,1.1485214709023501,1.1494742132376086,1.1504277459089471,1.1513820695719799,1.1523371848828645,1.1532930924983031,1.1542497930755427,1.1552072872723751,1.1561655757471381,1.1571246591587152,1.1580845381665372,1.1590452134305813,1.1600066856113724,1.1609689553699833,1.1619320233680355,1.1628958902676987,1.1638605567316922,1.1648260234232852,1.1657922910062972,1.1667593601450978,1.1677272315046083,1.1686959057503012,1.1696653835482014,1.170635665564886,1.1716067524674849,1.1725786449236819,1.1735513436017144,{"$f":"GU51*(1+GV50)","v":1.1745248491703741},1.1754991622990076,1.1764742836575166,1.1774502139163585,1.1784269537465473,1.1794045038196528,1.1803828648078027,1.181362037383682,1.1823420222205334,1.1833228199921584,1.1843044313729174,1.1852868570377304,1.1862700976620768,1.1872541539219967,1.1882390264940907,1.1892247160555212,1.1902112232840116,1.1911985488578483,1.1921866934558796,1.1931756577575177,1.1941654424427375,1.1951560481920789,1.1961474756866455,1.1971397256081064,1.1981327986386963,1.1991266954612152,1.2001214167590302,1.201116963216075,1.2021133355168505,1.2031105343464255,1.2041085603904371,1.2051074143350915,1.2061070968671637,1.2071076086739985,1.2081089504435107,1.2091111228641864,1.2101141266250821,1.2111179624158264,1.2121226309266195,1.2131281328482346,1.2141344688720179,1.2151416396898886,1.2161496459943404,1.2171584884784412,1.218168167835834,1.2191786847607371,1.2201900399479446,1.221202234092827,1.2222152678913316,1.2232291420399832,1.2242438572358842,1.2252594141767155,1.2262758135607366,1.2272930560867861,1.2283111424542825,1.2293300733632244,1.2303498495141911,1.2313704716083431,1.2323919403474226,1.2334142564337538,1.2344374205702435,1.2354614334603817,1.2364862958082419,1.2375120083184814,{"$f":"JG51*(1+JH50)","v":1.2385385716963426},1.2395659866476525,1.2405942538788239,1.2416233740968552,1.2426533480093316,1.2436841763244253,1.2447158597508956,1.2457483989980902,1.2467817947759448,1.2478160477949842,1.2488511587663229,1.249887128401665,1.2509239574133049,1.2519616465141279,1.253000196417611,1.2540396078378226,1.2550798814894237,1.2561210180876683,1.2571630183484033,1.2582058829880698,1.2592496127237029,1.2602942082729329,1.261339670353985,1.2623859996856803,1.2634331969874366,1.2644812629792679,1.2655301983817857,1.2665800039161994,1.2676306803043167,1.2686822282685437,1.2697346485318861,1.2707879418179493,1.2718421088509388,1.2728971503556612,1.2739530670575239,1.2750098596825363,1.2760675289573102,1.2771260756090599,1.2781855003656029,1.2792458039553607,1.2803069871073591,1.2813690505512283,1.2824319950172041,1.2834958212361278,1.2845605299394471,1.2856261218592167,1.2866925977280979,1.2877599582793604,1.2888282042468819,1.2898973363651491,1.2909673553692576,1.2920382619949131,1.2931100569784315,1.2941827410567395,1.295256314967375,1.296330779448488,1.2974061352388406,1.2984823830778078,1.2995595237053779,1.300637557862153,1.3017164862893498,1.3027963097287996,1.3038770289229491,1.3049586446148611,{"$f":"LS51*(1+LT50)","v":1.3060411575482147},1.3071245684673056,1.3082088781170476,1.3092940872429717,1.3103801965912278,1.3114672069085846,1.3125551189424305,1.3136439334407735,1.3147336511522423,1.3158242728260865,1.3169157992121776,1.3180082310610088,1.3191015691236958,1.3201958141519778,1.3212909668982171,1.3223870281154004,1.3234839985571392,1.3245818789776695,1.3256806701318538,1.3267803727751801,1.3278809876637636,1.3289825155543464,1.3300849572042983,1.3311883133716178,1.3322925848149318,1.3333977722934967,1.3345038765671984,1.3356108983965536,1.3367188385427096,1.3378276977674453,1.3389374768331714,1.3400481765029311,1.3411597975404004,1.3422723407098889,1.3433858067763405,1.3445001965053331,1.3456155106630803,1.3467317500164306,1.3478489153328694,1.3489670073805182,1.3500860269281358,1.3512059747451188,1.3523268516015021,1.3534486582679592,1.3545713955158032,1.3556950641169867,1.3568196648441027,1.3579451984703852,1.3590716657697097,1.3601990675165936,1.3613274044861967,1.3624566774543219,1.3635868871974157,1.3647180344925687,1.3658501201175159,1.3669831448506378,1.3681171094709601,1.3692520147581553,1.3703878614925424,1.3715246504550878,1.3726623824274056,1.3738010581917584,1.3749406785310576,1.3760812442288641,{"$f":"OE51*(1+OF50)","v":1.3772227560693888},1.3783652148374932,1.3795086213186898,1.3806529762991429,1.3817982805656686,1.3829445349057359,1.3840917401074668,1.3852398969596378,1.3863890062516788,1.3875390687736751,1.3886900853163673,1.3898420566711518,1.3909949836300817,1.392148866985867,1.3933037075318757]
[null,"EGP Annual Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2}]
[null,"EGP Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K52)^(1/12)-1","v":5.2616942768477504E-3},{"$f":"(1+L52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+BX52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+EJ52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+GV52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+JH52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+LT52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+OF52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3]
[null,"EGP Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J54*(1+K53)","v":1.0052616942768478},{"$f":"K54*(1+L53)","v":1.0105510739803585},1.0158682847827833,1.0212134731228562,1.0265867862098266,1.0319883720275143,1.0374183793383849,1.0428769576876464,1.0483642574073679,1.0538804296206201,1.0594256262456367,1.0649999999999993,1.0706037044048422,1.0762368937890812,1.0818997232936636,1.087592348875841,1.0933149273134644,1.0990676162093018,1.1048505739953791,1.1106639599373425,1.1165079341388457,1.1223826575459592,1.128288291951602,1.134224999999998,1.1401929451911557,1.1461922918853702,1.1522232053077504,1.1582858515527694,1.1643803975888383,1.1705070112629052,1.1766658613050773,1.1828571173332685,1.1890809498578696,1.1953375302864455,1.2016270309284551,1.207949624999997,1.2143054866285798,1.2206947908579182,1.2271177136527531,1.2335744319036983,1.2400651234321116,1.2465899669949929,1.2531491422899064,1.2597428299599298,1.2663712115986299,1.2730344697550631,1.2797327879388032,1.2864663506249951,1.2932353432594359,1.3000399522636814,1.3068803650401806,1.3137567699774373,1.3206693564551975,1.3276183148496659,1.3346038365387487,1.3416261139073238,1.3486853403525394,1.3557817102891407,1.3629154191548241,1.3700866634156186,1.3772956405712979,1.3845425491608192,1.3918275887677909,1.3991509600259693,1.406512864624784,{"$f":"BW54*(1+BX53)","v":1.413913505314893},1.4213530859137662,1.4288318113112985,1.4363498874754532,1.4439075214579338,1.4515049213998863,1.4591422965376324,1.466819857208431,1.4745378148562713,1.4822963820376962,1.490095772427656,1.4979362008253936,1.5058178831603597,1.5137410364981596,1.5217058790465317,1.5297126301613564,1.537761510352698,1.5458527412908776,1.5539865458125772,1.5621631479269777,1.5703827728219275,1.5786456468701449,1.586951997635452,1.5953020538790426,1.6036960455657814,1.6121342038705382,1.6206167611845543,1.6291439511218426,1.6377160085256215,1.6463331694747827,1.6549956712903928,1.6637037525422294,1.672457653055351,1.6812576139167026,1.6901038774817547,1.6989966873811786,1.7079362885275555,1.7169229271221216,1.7259568506615488,1.7350383079447609,1.7441675490797854,1.7533448254906421,1.7625703899242668,1.7718444964574727,1.7811674005039471,1.7905393588212866,1.7999606295180672,1.8094314720609537,1.8189521472818451,1.8285229173850579,1.8381440459545477,1.8478157979611685,1.8575384397699697,1.8673122391475321,1.8771374652693424,1.8870143887272066,1.896943281536702,1.9069244171446684,1.9169580704367397,1.9270445177449138,1.9371840368551632,1.9473769070150848,1.9576234089415916,1.9679238248286428,{"$f":"EI54*(1+EJ53)","v":1.978278438355016},1.98868753469212,1.999151400511848,2.0096703239944733,2.0202445948365857,2.0308745042590699,2.0415603450151258,2.0523024113983315,2.063100999250747,2.0739564059710633,2.0848689305227932,2.0958388734425029,2.1068665368480901,2.1179522244471056,2.129096241545116,2.1402988950541122,2.1515604935009618,2.1628813470359076,2.1742617674411071,2.185702068139221,2.1972025642020432,2.2087635723591803,2.2203854110067724,2.2320684002162632,2.2438128617432138,2.2556191190361656,2.2674874972455465,2.2794183232326271,2.2914119255785219,2.3034686345932389,2.3155887823247765,2.3277727025682675,2.3400207308751733,2.352333204562524,2.3647104627222095,2.3771528462303171,2.3896606977565193,2.4022343617735129,2.4148741845665036,2.4275805142427447,2.4403537007411229,2.4531940958417966,2.4661020531758839,2.4790779282352018,2.4921220783820566,2.5052348628590853,2.5184166427991506,2.531667781235285,2.5449886431106905,2.5583795952887884,2.5718410065633237,2.5853732476685205,2.5989766912892933,2.6126517120715107,2.6263986866323137,2.6402179935704875,2.6541100134768878,2.6680751289449236,2.6821137245810931,2.6962261870155761,2.7104129049128831,2.7246742689825574,2.7390106719899374,2.7534225087669717,{"$f":"GU54*(1+GV53)","v":2.7679101762230944},2.7824740733561559,2.7971146012634112,2.811832163152566,2.8266271643528822,2.8415000123263403,2.8564511166788606,2.8714808891715853,2.886589743732217,2.9017780964664204,2.9170463656692798,2.9323949718368212,2.9478243376775919,2.9633348881243027,2.9789270503455296,2.9946012537574798,3.0103579300358168,3.0261975131275496,3.0421204392629839,3.0581271469677356,3.0742180770748084,3.0903936727367349,3.1066543794377801,3.1230006450062118,3.1394329196266328,3.1559516558523799,3.1725573086179866,3.1892503352517134,3.206031195488142,3.2229003514808374,3.2398582678150749,3.2569054115206355,3.2740422520846679,3.2912692614646195,3.308586914101233,3.3259956869316127,3.3434960594023613,3.3610885134827817,3.3787735336781526,3.3965516070430715,3.4144232231948681,3.4323888743270885,3.4504490552230513,3.4686042632694734,3.486854998470168,3.5052017634598163,3.5236450635178094,3.5421854065821639,3.5608233032635108,3.5795592668591585,3.5983938133672289,3.6173274615008677,3.6363607327025309,3.6554941511583459,3.6747282438125461,3.6940635403819853,3.7135005733707249,3.7330398780847007,3.7526819926464636,3.772427458010001,3.7922768179756354,3.8122306192050002,3.8322894112360948,3.8524537464984201,{"$f":"JG54*(1+JH53)","v":3.8727241803281913},3.8931012709836339,3.9135855796603574,3.9341776705068101,3.9548781106398181,3.9756874701602021,3.9966063221684793,4.0176352427806465,4.0387748111440471,4.0600256094533202,4.081388222966436,4.1028632400208123,4.1244512520495187,4.1461528535975649,4.1679686423382751,4.1898992190897477,4.2119451878314011,4.2341071557206105,4.2563857331094255,4.2787815335613839,4.3012951738684055,4.3239272740677821,4.3466784574592507,4.3695493506221617,4.3925405834327345,4.4156527890814044,4.4388866040902606,4.4622426683305783,4.4857216250404388,4.5093241208424466,4.5330508057615351,4.5569023332428706,4.580879360169849,4.6049825468821846,4.6292125571940987,4.6535700584125985,4.6780557213558582,4.702670220371691,4.7274142333561233,4.7522884417720617,4.7772935306680635,4.8024301886972012,4.8276991081360299,4.8531009849036524,4.8786365185808842,4.9043064124295217,4.9301113734117097,4.9560521122094121,4.9821293432439839,5.0083437846958461,5.034696158524266,5.0611871904872405,5.0878176101614825,5.114588150962514,5.141499550164867,5.1685525489223849,5.1957478922886366,5.2230863292374359,5.2505686126834661,5.2781954995030187,5.3059677505548377,5.333886130701071,5.3619514088283386,5.3901643578689065,{"$f":"LS54*(1+LT53)","v":5.4185257548219736},5.4470363807750726,5.475697020925578,5.5045084646023348,5.5334715052873928,5.5625869406378632,5.5918555725078853,5.6212782069707092,5.6508556543408961,5.6805887291966339,5.7104782504021738,5.7405250411303781,5.7707299288853946,5.8010937455254448,5.8316173272857332,5.8623015148014783,5.8931471531310651,5.9241550917793164,5.9553261847208905,5.9866612904237977,6.0181612718730468,6.0498269965944083,6.0816593366783085,6.1136591688038466,6.1458273742629395,6.1781648389845927,6.2106724535593001,6.2433511132635688,6.2762017180845788,6.3092251727449664,6.3424223867277423,6.3757942743013389,6.4093417545447888,6.4430657513730383,6.4769671935623911,6.5110470147760893,6.5453061535900234,6.5797455535185847,6.6143661630406481,6.6491689356256947,6.6841548297600699,6.7193248089733828,6.7546798418650393,6.7902209021309199,6.8259489685901942,6.8618650252122801,6.8979700611439414,6.9342650707365294,6.9707510535733688,7.0074290144972862,7.0442999636382835,7.0813649164413581,7.1186248936944683,7.1560809215566463,7.1937340315862599,7.231585260769422,7.2696356515485494,7.3078862518510705,7.3463381151182894,7.384992300334396,7.4238498720556301,7.4629119004396021,7.5021794612747641,7.5416536360100386,{"$f":"OE54*(1+OF53)","v":7.5813355117846006},7.6212261814578204,7.6613267436393588,7.7016383027194264,7.7421619688991967,7.7828988582213823,7.8238500926009706,7.8650167998561242,7.906400113739239,7.9480011739681693,7.9898211262576169,8.0318611223506835,8.0741223200505914,8.1166058832525696,8.1593129819759085]
[null,"Exchange rate",null,null,null,null,"Flat Exchange rate",null,false,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"IF($I$55,K55,LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,L55,LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,M55,LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,N55,LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,O55,LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,P55,LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,Q55,LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,R55,LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,S55,LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,T55,LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,U55,LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,V55,LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,W55,LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,X55,LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Y55,LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Z55,LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AA55,LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AB55,LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AC55,LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AD55,LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AE55,LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AF55,LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AG55,LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AH55,LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AI55,LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AJ55,LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AK55,LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AL55,LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AM55,LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AN55,LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AO55,LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AP55,LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AQ55,LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AR55,LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AS55,LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AT55,LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AU55,LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AV55,LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AW55,LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AX55,LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AY55,LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AZ55,LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BA55,LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BB55,LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BC55,LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BD55,LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BE55,LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BF55,LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BG55,LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BH55,LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BI55,LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BJ55,LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BK55,LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BL55,LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BM55,LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BN55,LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BO55,LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BP55,LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BQ55,LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BR55,LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BS55,LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BT55,LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BU55,LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BV55,LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BW55,LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BX55,LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BY55,LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BZ55,LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CA55,LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CB55,LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CC55,LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CD55,LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CE55,LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CF55,LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CG55,LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CH55,LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CI55,LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CJ55,LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CK55,LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CL55,LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CM55,LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CN55,LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CO55,LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CP55,LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CQ55,LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CR55,LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CS55,LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CT55,LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CU55,LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CV55,LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CW55,LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CX55,LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CY55,LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CZ55,LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DA55,LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DB55,LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DC55,LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DD55,LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DE55,LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DF55,LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DG55,LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DH55,LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DI55,LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DJ55,LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DK55,LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DL55,LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DM55,LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DN55,LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DO55,LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DP55,LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DQ55,LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DR55,LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DS55,LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DT55,LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DU55,LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DV55,LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DW55,LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DX55,LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DY55,LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DZ55,LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EA55,LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EB55,LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EC55,LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,ED55,LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EE55,LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EF55,LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EG55,LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EH55,LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EI55,LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EJ55,LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EK55,LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EL55,LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EM55,LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EN55,LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EO55,LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EP55,LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EQ55,LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ER55,LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ES55,LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ET55,LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EU55,LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EV55,LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EW55,LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EX55,LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EY55,LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EZ55,LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FA55,LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FB55,LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FC55,LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FD55,LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FE55,LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FF55,LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FG55,LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FH55,LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FI55,LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FJ55,LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FK55,LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FL55,LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FM55,LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FN55,LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FO55,LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FP55,LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FQ55,LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FR55,LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FS55,LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FT55,LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FU55,LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FV55,LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FW55,LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FX55,LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FY55,LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FZ55,LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GA55,LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GB55,LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GC55,LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GD55,LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GE55,LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GF55,LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GG55,LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GH55,LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GI55,LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GJ55,LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GK55,LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GL55,LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GM55,LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GN55,LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GO55,LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GP55,LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GQ55,LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GR55,LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GS55,LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GT55,LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GU55,LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GV55,LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GW55,LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GX55,LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GY55,LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GZ55,LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HA55,LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HB55,LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HC55,LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HD55,LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HE55,LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HF55,LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HG55,LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HH55,LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HI55,LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HJ55,LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HK55,LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HL55,LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HM55,LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HN55,LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HO55,LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HP55,LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HQ55,LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HR55,LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HS55,LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HT55,LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HU55,LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HV55,LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HW55,LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HX55,LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HY55,LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HZ55,LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IA55,LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IB55,LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IC55,LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,ID55,LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IE55,LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IF55,LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IG55,LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IH55,LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,II55,LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IJ55,LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IK55,LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IL55,LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IM55,LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IN55,LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IO55,LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IP55,LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IQ55,LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IR55,LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IS55,LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IT55,LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IU55,LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IV55,LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IW55,LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IX55,LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IY55,LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IZ55,LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JA55,LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JB55,LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JC55,LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JD55,LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JE55,LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JF55,LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JG55,LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JH55,LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JI55,LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JJ55,LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JK55,LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JL55,LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JM55,LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JN55,LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JO55,LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JP55,LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JQ55,LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JR55,LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JS55,LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JT55,LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JU55,LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JV55,LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JW55,LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JX55,LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JY55,LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JZ55,LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KA55,LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KB55,LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KC55,LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KD55,LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KE55,LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KF55,LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KG55,LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KH55,LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KI55,LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KJ55,LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KK55,LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KL55,LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KM55,LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KN55,LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KO55,LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KP55,LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KQ55,LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KR55,LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KS55,LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KT55,LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KU55,LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KV55,LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KW55,LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KX55,LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KY55,LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KZ55,LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LA55,LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LB55,LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LC55,LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LD55,LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LE55,LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LF55,LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LG55,LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LH55,LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LI55,LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LJ55,LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LK55,LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LL55,LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LM55,LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LN55,LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LO55,LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LP55,LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LQ55,LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LR55,LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LS55,LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LT55,LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LU55,LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LV55,LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LW55,LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LX55,LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LY55,LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LZ55,LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MA55,LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MB55,LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MC55,LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MD55,LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ME55,LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MF55,LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MG55,LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MH55,LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MI55,LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MJ55,LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MK55,LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ML55,LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MM55,LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MN55,LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MO55,LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MP55,LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MQ55,LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MR55,LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MS55,LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MT55,LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MU55,LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MV55,LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MW55,LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MX55,LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MY55,LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MZ55,LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NA55,LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NB55,LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NC55,LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ND55,LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NE55,LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NF55,LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NG55,LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NH55,LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NI55,LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NJ55,LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NK55,LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NL55,LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NM55,LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NN55,LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NO55,LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NP55,LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NQ55,LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NR55,LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NS55,LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NT55,LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NU55,LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NV55,LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NW55,LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NX55,LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NY55,LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NZ55,LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OA55,LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OB55,LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OC55,LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OD55,LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OE55,LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OF55,LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OG55,LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OH55,LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OI55,LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OJ55,LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OK55,LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OL55,LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OM55,LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ON55,LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OO55,LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OP55,LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OQ55,LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OR55,LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OS55,LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944}]
[]
[null,"Cost in EURO",null,null,null,null,{"$f":"F26","v":840},null,null,null,{"$f":"$G$57*K51","v":840.69681201605079},{"$f":"$G$57*L51","v":841.39420206422733},842.09217062402956,842.79071817535475,843.48984519849841,844.18955217415453,844.88983958341578,845.59070790777412,846.29215762912054,846.99418922974621,847.69680319234203,848.39999999999941,849.10378013621084,849.80814408486924,850.51309233026939,851.21862535710773,851.92474365048292,852.63144769589553,853.33873797924946,854.0466149868513,854.75507920541133,855.46413112204311,856.1737712242649,856.88399999999888,857.5948179375722,858.30622552571708,859.01822325357125,859.73081161067807,860.4439910869869,861.15776217285361,861.87212535904109,862.58708113671889,863.30262999746446,864.0187724332626,864.73550893650656,865.45283999999788,866.17076611694699,866.8892877809734,867.60840548610611,868.32811972678394,869.0484309978558,869.76933979458124,870.49084661263055,871.21295194808522,871.93565629743807,872.65896015759415,873.3828640258705,874.10736839999686,874.8324737781154,875.55818065878202,876.28448954096598,877.01140092405069,877.73891530783317,878.46703319252595,879.19575507875584,879.92508146756484,880.65501286041149,881.38554975916929,882.11669266612842,882.84844208399579,883.58079851589559,884.313762465369,885.04733443637497,885.7815149332904,886.51630446091076,{"$f":"$G$57*BX51","v":887.25170352445036},887.98771262954244,888.72433228223986,889.46156298901474,890.19940525676009,890.93785959278887,891.67692650483502,892.41660650105393,893.15690009002208,893.89780778073793,894.63933008262245,895.38146750551903,896.12422055969409,896.86758975583723,897.61157560506138,898.35617861890398,899.10139930932667,899.84723818871578,900.59369576988252,901.34077256606349,902.08846909092119,902.8367858585442,903.58572338344777,904.33528218057336,905.08546276529012,905.83626565339455,906.58769136111107,907.33974040509213,908.09241330241912,908.84571057060214,909.59963272758046,910.35418029172331,911.10935378182978,911.86515371712903,912.62158061728167,913.37863500237847,914.13631739294237,914.89462830992773,915.65356827472147,916.41313780914231,917.17333743544259,917.93416767630742,918.69562905485554,919.45772209463985,920.22044731964718,920.98380525429945,921.74779642345356,922.51242135240136,923.27768056687091,924.04357459302628,924.81010395746796,925.57726918723313,926.34507080979631,927.11350935306984,927.88258534540341,928.65229931558554,929.42265179284311,930.19364330684186,930.96527438768737,931.73754556592473,932.51045737253912,933.28401033895602,934.05820499704203,934.83304187910483,{"$f":"$G$57*EJ51","v":935.60852151789368},936.38464444659985,937.16141119885674,937.93882230874067,938.71687831077077,939.49557973990966,940.27492713156357,941.05492102158325,941.83556194626374,942.6168504423448,943.39878704701175,944.18137229789522,944.96460673307206,945.74849089106533,946.53302531084478,947.3182105318275,948.10404709387785,948.8905355373081,949.67767640287866,950.46547023179858,951.25391756572594,952.04301894676769,952.83277491748129,953.6231860208735,954.4142528004021,955.20597579997525,955.9983555639526,956.79139263714501,957.58508756481592,958.37944089268046,959.17445316690657,959.9701249341158,960.76645674138229,961.56344913623445,962.36110266665514,963.15941788108137,963.95839532840512,964.75803555797415,965.55833911959121,966.35930656351559,967.16093844046304,967.96323530160623,968.76619769857462,969.5698261834558,970.37412130879511,971.17908362759601,971.98471369332083,972.79101205989127,973.59797928168825,974.40561591355288,975.21392251078601,976.02289962914983,976.83254782486688,977.64286765462145,978.45385967555956,979.26552444528966,980.07786252188214,980.890874463871,981.70456083025306,982.5189221804892,983.33395907450426,984.14967207268728,984.96606173589282,985.7831286254401,{"$f":"$G$57*GV51","v":986.60087330311433},987.41929633116638,988.23839827231393,989.05817968974111,989.87864114709976,990.69978320850839,991.52160643855427,992.34411140229281,993.16729866524804,993.99116879341307,994.81572235325064,995.64095991169359,996.46688203614451,997.29348929447724,998.12078225503626,998.94876148663775,999.7774275585698,1000.6067810405925,1001.4368225029389,1002.2675525163148,1003.0989716518994,1003.9310804813463,1004.7638795767822,1005.5973695108094,1006.4315508565048,1007.2664241874207,1008.1019900775854,1008.9382491015029,1009.7752018341545,1010.6128488509974,1011.4511907279672,1012.2902280414769,1013.1299613684175,1013.9703912861587,1014.811518372549,1015.6533432059166,1016.495866365069,1017.3390884292942,1018.1830099783604,1019.0276315925171,1019.872953852495,1020.7189773395064,1021.5657026352459,1022.4131303218907,1023.2612609821006,1024.1100951990193,1024.9596335562735,1025.8098766379746,1026.6608250287186,1027.512479313586,1028.3648400781428,1029.217907908441,1030.0716833910187,1030.9261671129002,1031.7813596615972,1032.6372616251085,1033.4938735919206,1034.3511961510083,1035.2092298918351,1036.0679754043531,1036.9274332790046,1037.7876041067207,1038.6484884789231,1039.5100869875243,{"$f":"$G$57*JH51","v":1040.3724002249278},1041.235428784028,1042.0991732582122,1042.9636342413582,1043.8288123278385,1044.6947081125172,1045.5613221907522,1046.4286551583957,1047.2967076117936,1048.1654801477866,1049.0349733637113,1049.9051878573987,1050.7761242271761,1051.6477830718675,1052.5201649907931,1053.393270583771,1054.267100451116,1055.1416551936413,1056.0169354126588,1056.8929417099787,1057.7696746879105,1058.6471349492635,1059.5253230973474,1060.4042397359715,1061.2838854694467,1062.1642609025851,1063.0453666407,1063.9272032896074,1064.8097714556261,1065.6930717455766,1066.5771047667843,1067.4618711270773,1068.3473714347886,1069.2336062987554,1070.1205763283201,1071.0082821333306,1071.8967243241407,1072.7859035116103,1073.6758203071065,1074.566475322503,1075.4578691701818,1076.3500024630318,1077.2428758144515,1078.1364898383474,1079.0308451491355,1079.925942361742,1080.8217820916022,1081.7183649546628,1082.6156915673807,1083.5137625467253,1084.4125785101764,1085.312140075727,1086.2124478618825,1087.1135024876612,1088.0153045725951,1088.9178547367299,1089.8211536006261,1090.7252017853586,1091.6299999125174,1092.5355486042085,1093.4418484830537,1094.3489001721916,1095.2567042952771,1096.1652614764832,{"$f":"$G$57*LT51","v":1097.0745723405003},1097.9846375125367,1098.8954576183201,1099.8070332840962,1100.7193651366315,1101.6324538032111,1102.5462999116417,1103.4609040902496,1104.3762669678836,1105.2923891739126,1106.2092713382292,1107.1269140912475,1108.0453180639045,1108.9644838876613,1109.8844121945024,1110.8051036169363,1111.726558787997,1112.6487783412424,1113.5717629107571,1114.4955131311513,1115.4200296375614,1116.345313065651,1117.2713640516106,1118.198183232159,1119.1257712445426,1120.0541287265371,1120.9832563164466,1121.913154653105,1122.843824375876,1123.7752661246541,1124.707480539864,1125.640468262462,1126.5742299339363,1127.5087661963066,1128.444077692126,1129.3801650644798,1130.3170289569875,1131.2546700138018,1132.1930888796103,1133.1322861996352,1134.0722626196341,1135.0130187858999,1135.9545553452617,1136.8968729450858,1137.8399722332747,1138.7838538582689,1139.7285184690463,1140.6739667151235,1141.6201992465562,1142.5672167139387,1143.5150197684052,1144.4636090616305,1145.4129852458293,1146.3631489737577,1147.3141008987134,1148.2658416745357,1149.2183719556065,1150.1716923968504,1151.1258036537356,1152.0807063822738,1153.0364012390207,1153.9928888810771,1154.9501699660884,1155.9082451522459,{"$f":"$G$57*OF51","v":1156.8671150982866},1157.8267804634943,1158.7872419076994,1159.74850009128,1160.7105556751617,1161.6734093208181,1162.637061690272,1163.6015134460959,1164.5667652514103,1165.5328177698871,1166.4996716657486,1167.4673276037674,1168.4357862492686,1169.4050482681282,1170.3751143267757]
[null,"Cost in EGP",null,null,null,null,null,null,null,null,{"$f":"K57*K55","v":12211.225241168286},{"$f":"L57*L55","v":12221.3549179287},12231.492997642075,12241.639487278979,12251.794393815762,12261.957724234566,12272.129485523319,12282.309684675753,12292.498328691394,12302.695424575581,12312.900979339458,12323.114999999991,13004.954881844216,13015.742987594058,13026.540042488801,13037.3460539521,13048.161029413777,13058.984976309801,13069.817902082325,13080.659814179666,13091.510720056325,13102.370627172982,13113.239542996513,13124.117474999979,13850.276949164079,13861.766281787659,13873.265145250562,13884.773547458977,13896.291496325661,13907.818999769925,13919.356065717664,13930.90270210133,13942.458916859972,13954.024717939212,13965.600113291272,13977.185110874963,14750.544950859727,14762.781090103841,14775.02737969183,14787.283828043792,14799.550443586808,14811.827234754952,14824.114209989291,14836.411377737899,14848.71874645585,14861.03632460524,14873.364120655182,14885.702143081815,15709.330372665589,15722.361860960569,15735.404159371777,15748.45727686662,15761.521222419929,15774.596005014004,15787.681633638578,15800.778117290842,15813.885464975463,15827.003685704567,15840.132788497755,15853.272782382115,16730.436846888835,16744.315381922988,16758.20542973093,16772.106999862935,16786.02010187721,{"$f":"BX57*BX55","v":16799.944745339897},16813.880939825067,16827.828694914733,16841.788020198852,16855.758925275346,16869.741419750091,16883.735513236938,17817.915241936596,17832.695881747972,17847.488782663422,17862.293954854005,17877.111408499211,17891.941153786975,17906.783200913684,17921.637560084171,17936.504241511757,17951.383255418223,17966.274612033827,17981.178321597323,18976.079732662449,18991.821114061564,19007.575553536517,19023.343061919495,19039.123650051639,19054.917328783104,19070.724108973045,19086.544001489619,19102.377017209998,19118.223167020384,19134.082461816004,19149.954912501125,20209.524915285489,20226.289486475547,20243.067964516376,20259.860360944247,20276.66668730498,20293.486955153992,20310.321176056274,20327.169361586428,20344.031523328631,20360.907672876692,20377.797821834029,20394.70198181368,21523.144034779027,21540.998303096436,21558.867382209919,21576.7512844056,21594.650021979782,21612.563607238979,21630.492052499914,21648.435370089526,21666.393572344976,21684.366671613661,21702.354680253226,21720.357610631552,22922.148397039648,22941.163192797692,22960.19376205355,22979.240117891946,22998.302273408452,23017.380241709499,23036.474035912397,23055.583669145333,23074.709154547385,{"$f":"EJ57*EJ55","v":23093.850505268532},23113.007734469666,23132.180855322586,24412.088042847205,24432.338800329522,24452.606356587014,24472.890725554906,24493.19192117998,24513.509957420596,24533.844848246681,24554.196607639758,24574.565249592946,24594.950788110975,24615.35323721018,24635.772610918539,25998.873765632256,26020.440822350924,26042.025769765154,26063.628622715958,26085.249396056664,26106.888104652924,26128.544763382699,26150.219387136327,26171.911990816468,26193.622589338167,26215.351197628821,26237.097830628227,27688.800560398333,27711.769475803714,27734.757444799867,27757.76448319247,27780.790606800329,27803.835831455337,27826.900173002552,27849.983647300163,27873.086270219515,27896.208057645119,27919.349025474672,27942.509189619035,29488.572596824197,29513.034491730923,29537.516678711829,29562.019174599951,29586.541996242315,29611.085160499904,29635.648684247692,29660.232584374648,29684.836877783757,29709.461581392025,29734.106712130495,29758.77228694424,31405.32981561773,31431.381733693397,31457.455262828062,31483.550420948912,31509.667225998033,31535.805695932359,31561.96584872375,31588.147702358958,31614.351274839661,31640.576584182469,31666.823648418929,31693.092485595571,33446.676253632839,{"$f":"GV57*GV55","v":33474.421546383426},33502.189854911841,33529.981198310546,33557.795595687858,33585.633066167924,33613.493628890748,33641.377303012247,33669.284107704196,33697.214062154286,33725.167185566126,33753.143497159246,35620.710210118938,35650.258946898313,35679.832195481074,35709.429976200699,35739.052309407532,35768.699215468798,35798.370714768607,35828.066827708004,35857.787574704933,35887.53297619427,35917.303052627882,35947.097824474557,37936.056373776628,37967.525778446659,37999.021288187301,38030.542924653702,38062.090709518983,38093.664664474236,38125.264811228531,38156.891171508985,38188.543767060713,38220.222619646869,38251.927751048657,38283.659183065371,40401.900038072083,40435.414954045664,40468.957671919452,40502.528214756167,40536.126605637684,40569.752867665025,40603.407023958353,40637.089097657037,40670.799111919623,40704.537089923877,40738.303054866788,40772.097029964585,43028.02354054671,43063.71692605858,43099.439920594159,43135.192548715262,43170.974835004075,43206.786804063187,43242.628480515588,43278.499889004685,43314.40105419435,43350.332000768882,43386.292753433067,43422.283336912224,45824.84507068219,45862.858526252334,45900.903515432721,45938.9800643817,45977.088199279286,{"$f":"JH57*JH55","v":46015.22794632725},46053.399331749046,46091.602381789948,46129.837122716919,46168.103580818795,46206.401782406167,46244.731753811466,48803.460000276486,48843.944330458689,48884.462243935792,48925.013768566459,48965.598932232402,49006.217762838467,49046.870288312697,49087.556536606236,49128.276535693476,49169.030313571973,49209.817898262518,49250.63931780916,51975.684900294407,52018.800711938442,52061.952289791567,52105.139663523223,52148.362862827445,52191.621917422912,52234.916857052958,52278.247711485586,52321.614510513486,52365.017283954097,52408.456061649522,52451.930873466699,52495.441749297293,52538.988719057779,52582.571812689443,52626.191060158417,52669.846491455683,52713.538136597119,52757.266025623459,52801.030188600416,52844.8306556186,52888.667456793606,52932.540622265995,52976.450182201341,53020.396166790233,53064.378606248312,53108.397530816292,53152.45297075995,53196.544956370191,53240.67351796302,53284.838685879637,53329.040490486368,53373.278962174736,53417.554131361489,53461.866028488606,53506.214684023311,53550.600128458085,53595.022392310755,53639.481506124415,53683.97750046751,53728.510405933848,53773.080253142609,53817.687072738394,53862.330895391176,53907.011751796432,{"$f":"LT57*LT55","v":53951.72967267505},53996.484688773431,54041.276830863491,54086.106129742613,54130.972616233819,54175.876321185606,54220.817275472138,54265.795509993135,54310.811055673999,54355.863943465731,54400.954204345056,54446.081869314366,54491.246969401764,54536.449535661137,54581.689599172081,54626.967191039999,54672.282342396116,54717.635084397421,54763.025448226814,54808.453465093029,54853.919166230691,54899.422582900348,54944.963746388457,54990.542688007459,55036.15943909574,55081.814031017704,55127.506495163761,55173.236862950369,55219.005165820032,55264.811435241361,55310.655702709046,55356.537999743923,55402.458357892967,55448.416808729307,55494.413383852312,55540.448114887498,55586.521033486672,55632.632171327852,55678.781560115363,55724.969231579831,55771.195217478198,55817.459549593739,55863.76225973609,55910.103379741318,55956.482941471848,56002.900976816563,56049.357517690783,56095.852596036319,56142.386243821478,56188.958493041071,56235.569375716455,56282.218923895576,56328.907169652921,56375.634145089614,56422.399882333404,56469.20441353869,56516.047770886515,56562.92998658467,56609.851092867633,56656.81112199663,56703.81010625964,56750.84807797143,56797.925069473582,56845.041113134488,{"$f":"OF57*OF55","v":56892.196241349404},56939.390486540462,56986.62388115668,57033.896457674018,57081.208248595343,57128.55928645048,57175.949603796267,57223.379233216569,57270.848207322204,57318.356558751111,57365.90432016828,57413.491524265788,57461.118203762861,57508.784391405818,57556.490119968221]
[]
[null,"Cost Applied",null,null,null,null,{"$f":"INDEX(58:58,MATCH(H5,2:2))","v":12272.129485523319}]
[]
["Capital Expenditures"]
[null,"Interconnection Costs",null,null,null,null,null,null,{"$f":"F25","v":20000},{"$f":"COUNTIF(4:4,TRUE)","v":2},{"$f":"($I$63/$J$63)*K4*K54","v":0},0,0,0,10265.867862098266,10319.883720275142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*BW4*BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*EI4*EI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*GU4*GU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*JG4*JG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*LS4*LS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*OE4*OE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incorporation fees"]
[null,"Other costs"]
[null,null,null,null,null,null,null,null,"EGP"]
[null,"Construction Costs",null,null,null,"EGP",null,{"$f":"'Risk Analysis'!$P$10","v":1},{"$f":"G60*F21","v":6000342.7053781068},{"$f":"COUNTIF(5:5,TRUE)","v":8},{"$f":"$I$67/$J$67*K5*$H$67","v":0},{"$f":"$I$67/$J$67*L5*$H$67","v":0},0,0,0,0,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*BX5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*EJ5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*GV5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*JH5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*LT5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*OF5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Pre-COD Costs",null,null,null,null,null,null,null,{"$f":"SUM(K63:K67)","v":0},{"$f":"SUM(L63:L67)","v":0},0,0,10265.867862098266,10319.883720275142,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX63:BX67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ63:EJ67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV63:GV67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH63:JH67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT63:LT67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF63:OF67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Revenues"]
[null,"Energy production",null,null,null,null,null,null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,71550.244516352599,80062.613505778063,88063.77092806944,89003.491388438153,89438.712607320573,83863.105150338626,74202.935425039177,64173.476872070678,49720.840777101221,44328.028698885813,47198.674784985902,52295.610971155642,71194.125506206226,79664.126835828356,87625.460994334775,88560.504289413249,88993.559330517935,83445.702719420107,73833.613473840524,63854.073420470879,49473.370810773718,44107.39977149789,46963.758112677286,52035.325889812688,70839.778967282633,79267.623508904479,87189.332611492006,88119.722020410642,88550.621665211365,83030.377778823764,73466.12970738289,63536.259699860675,49227.132548964415,43887.868955734339,46730.010664783971,51776.336296223126,70487.196077659508,78873.093653535587,86755.374921552459,87681.133607577067,88109.888583886233,82617.11998848994,73100.474976675468,63220.027797850256,48982.119861248524,43669.430786087309,46497.426621856364,51518.635742501021,70136.368059322951,78480.527447382949,86323.577120569709,{"$f":"BX46","v":87244.728131678174},87671.349113913791,82205.919059823384,72736.640178263682,62905.369841431268,48738.326647713518,43452.079824251799,46266.000193409389,51262.217812852767,69787.286177948845,78089.9151169955,85893.928458370618,86810.494727826721,87234.99233727825,81796.764755437121,72374.61625400254,62592.277996780758,48495.746838807259,43235.810658990238,46035.725617778247,51007.076123417355,69439.941742685449,77701.246937566408,85466.418238287646,86378.422585211985,86800.807390304704,81389.64688889758,72014.394190831154,62280.744469066194,48254.374395186926,43020.617905997809,45806.597161975063,50753.204322107442,69094.326105937012,77314.513232691097,85041.035816892603,85948.50094683074,86368.783463388914,80984.555324470974,71655.965020548334,61970.761502251407,48014.203307568649,42806.496207768432,45578.609121546106,50500.596088451246,68750.430663148509,76929.704374126246,84617.770603731638,85520.719109219368,85938.909800728012,80581.479976870978,71299.319819589349,61662.321378903485,47775.227596577904,42593.440233461311,45351.755820429818,50249.24513343515,68408.246852591445,76546.810781550128,84196.612061061605,85095.066422187403,85511.175700052831,80180.410811007634,70944.449708803673,{"$f":"EJ46","v":61355.416420000613},47537.441312600611,42381.444678768254,45126.031610815415,49999.145199347142,68067.766155150573,76165.822922324078,83777.549703587618,84671.532288552364,85085.570512361344,79781.337841737506,70591.345853234001,61050.038984740924,47300.838535635055,42170.504265781601,44901.430873002369,49750.290059621024,67728.980094111947,75786.731311255135,83360.573098202163,84250.106163875971,84662.083641653648,79384.251133615107,70239.999461896266,60746.181470352218,47065.413375144468,41960.613742862835,44677.948015260437,49502.673518681353,67391.880234951779,75409.526510359967,82945.671863725176,83830.777556201589,84240.704544668144,78989.140800645502,69890.401787560797,60443.836311902778,46831.159969910404,41751.767884511828,44455.577473690464,49256.289411789279,67056.458185126525,75034.199128629814,82532.835670645742,83413.536025792971,83821.422730618971,78595.997006038247,69542.544126534529,60142.995982112945,46598.072487886799,41543.961491236754,44234.313712085896,49011.131604888993,66722.705593863895,74660.739821796757,82122.054240864818,82998.371184874442,83404.227760934882,78204.809961962383,69196.417818444257,59843.652991167728,46366.145126054762,41337.189389424631,44014.151221794869,{"$f":"GV46","v":48767.19399445501},66390.614151954942,74289.13929210107,81713.317347439399,82585.272697372246,82989.109248999448,77815.569929302917,68852.01424602115,59545.799886530389,46135.372110278149,41131.44643121252,43795.084521583172,48524.47050734028,66060.175591547246,73919.388288059694,81306.614814327942,82174.230278657196,82576.056859892269,77428.267217418193,68509.324834886123,59249.429252756825,45905.747695159742,40926.727494359358,43577.108157497678,48282.955100624917,65731.381685938992,73551.47760423593,80901.936516136891,81765.233695288611,82165.060310131856,77042.89218389873,68168.341053336364,58954.533711311029,45677.266163898268,40723.027482118443,43360.216702730642,48042.641761465806,65404.224249374267,73185.398081010309,80499.27237786878,81358.272764759618,81756.109367419529,76659.435234327131,67829.054412133002,58661.105920381349,45449.921828146049,40520.341323110559,43144.404757484539,47803.524506946858,65078.69513683916,72821.140604352491,80098.612374671211,80953.337355243537,81349.193850384647,76277.886822039189,67491.456464289615,58369.138574697674,45223.709027867357,40318.663971197639,42929.666948837665,47565.597383930093,64754.786243859038,72458.696105594339,79699.946531587382,{"$f":"JH46","v":80550.41738534176},80944.30362833121,75898.237447886277,67155.538804862095,58078.624405349627,44998.622131197561,40117.990405357275,42715.997930610356,47328.854468907433,64432.489506296792,72098.055561204281,79303.264923307768,80149.502823832634,80541.428620985578,75520.477659998796,66821.29307073931,57789.55617960557,44774.655534302838,39918.315629557561,42503.392383231876,47093.289867853178,64111.79690015196,71739.209992562435,78908.557673922915,79750.583689421808,80140.558798245504,75144.598053550886,66488.710940434888,57501.926700732511,44551.803661240745,39719.634672632827,42291.845013608014,46858.89771607735,63792.700441361128,71382.150465737272,78515.81495667767,79353.650050493714,79741.684179930482,74770.589270526238,66157.784133880035,57215.728807816951,44330.060963821314,39521.9425881598,42081.350554989258,46625.672178079563,63475.192185599,71026.86809126311,78125.026993726453,78958.692024864271,79344.79483553319,74398.441999485192,65828.504412217459,56930.955375586607,44109.421921468973,39325.234454334481,41871.903766839714,46393.607447403891,0,0,0,0,0,0,0,{"$f":"LT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FiT price no escalation",null,null,null,null,null,{"$f":"'Risk Analysis'!P11","v":1.2},{"$f":"'General Assumptions'!F17","v":1.08},null,{"$f":"$I$75*$H$75","v":1.296},{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Pct subject to inflation",null,null,null,null,null,null,{"$f":"'General Assumptions'!F18","v":0},null,{"$f":"$I$76","v":0},{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FiT Price subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K76*K75","v":0},{"$f":"L76*L75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX76*BX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ76*EJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV76*GV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH76*JH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT76*LT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF76*OF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fit Price not subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K75-K77","v":1.296},{"$f":"L75-L77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BX75-BX77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EJ75-EJ77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GV75-GV77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JH75-JH77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LT75-LT77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OF75-OF77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Fit Price with inflation",null,null,null,null,null,null,null,null,{"$f":"K77*K54+K78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BW77*BW54+BW78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EI77*EI54+EI78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GU77*GU54+GU78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JG77*JG54+JG78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LS77*LS54+LS78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OE77*OE54+OE78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[]
[null,"Retail Price without inflation",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009}]
[null,"Retail use price",null,null,null,null,null,{"$f":"'General Assumptions'!F21","v":true},null,null,{"$f":"IF($H$82,K81*K54,K81)","v":0.50263084713842388},0.50527553699017924,0.50793414239139167,0.51060673656142808,0.51329339310491329,0.51599418601375713,0.51870918966919244,0.52143847884382322,0.52418212870368397,0.52694021481031006,0.52971281312281837,0.53249999999999964,0.58883203742266321,0.59193029158399468,0.59504484781151501,0.59817579188171255,0.60132321002240541,0.6044871889151161,0.60766781569745854,0.61086517796553841,0.61407936377636518,0.61731046165027759,0.6205585605733811,0.62382374999999901,0.68981673184064929,0.69344633659064903,0.69709503921118909,0.70076294018942564,0.70445014054124722,0.70815674181405774,0.71188284608957186,0.71562855598662756,0.71939397466401123,0.72317920582329964,0.72698435371171544,0.73080952312499836,0.73465481941029087,0.73852034846904058,0.7424062167599158,0.74631253130173758,0.75023939967642761,0.75418693003197079,0.75815523108539351,0.76214441212575768,0.76615458301717121,0.77018585420181329,0.77423833670297604,0.77831214212812216,0.78240738267195886,0.78652417111952733,0.79066262084930938,0.79482284583634966,0.79900496065539461,0.80320908048404793,0.80743532110594307,0.81168379891393105,0.81595463091328646,0.82024793472493029,0.82456382858866872,0.82890243136644937,0.83326386254563534,0.83764824224229573,0.84205569120451362,0.84648633081571156,{"$f":"IF($H$82,BW81*BW54,BW81)","v":0.85094028309799441},0.85541767071551045,0.85991861697782868,0.86444324584333576,0.86899168192264931,0.8735640504820501,0.87816047744693138,0.88278108940526778,0.88742601361110085,0.89209537798804428,0.89678931113280635,0.90150794231873199,0.90625140149936323,0.91101981931201781,0.91581332708138674,0.92063205682315175,0.92547614124762079,0.93034571376338249,0.93524090848098107,0.94016186021660941,0.94510870449582163,0.9500815775572663,0.95508061635643782,0.96010595856944858,0.96515774259682086,0.97023610756729783,0.97534119334167579,0.98047314051665557,0.98563209042871491,0.99081818515800113,0.99603156753224364,1.0012723811306878,1.0065407702880489,1.0118368800984876,1.0171608564196053,1.0225128458764619,1.0278929958656131,1.0333014545591712,1.0387383709088838,1.0442038946502372,1.0496981763065805,1.0552213671932704,1.0607736194218387,1.0663550859041817,1.0719659203567711,1.0776062773048882,1.0832763120868785,1.0889761808584308,1.0947060405968772,1.1004660491055165,1.1062563650179602,1.1120771478025016,1.117928557766507,1.1238107560608319,1.1297239046842571,1.1356681664879524,1.1416437051799602,1.1476506853297048,1.1536892723725245,1.1597596326142277,1.165861933235673,1.1719963422973738,1.1781630287441265,1.1843621624096632,{"$f":"IF($H$82,EI81*EI54,EI81)","v":1.1905939140213291},1.196858455204785,1.2031559584887328,1.2094865973096682,1.2158505460166567,1.2222479798761345,1.2286790750767376,1.2351440087341514,1.2416429588959907,1.2481761045467021,1.2547436256124935,1.26134570296629,1.2679825184327145,1.2746542547930948,1.2813610957904991,1.2881032261347953,1.294880831507738,1.301694098568082,1.3085432149567242,1.31542836930187,1.3223497512242288,1.3293075513422363,1.3363019612773044,1.3433331736590974,1.3504013821308394,1.3575067813546446,1.3646495670168803,1.3718299358335559,1.3790480855557397,1.386304214975006,1.3935985239289097,1.40093121330649,1.408302485053802,1.4157125421794801,1.4231615887603273,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,{"$f":"IF($H$82,GU81*GU54,GU81)","v":1.6658206178040182},1.6745856566149724,1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,{"$f":"IF($H$82,JG81*JG54,JG81)","v":2.3307345166315443},2.342998129098556,2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,{"$f":"IF($H$82,LS81*LS54,LS81)","v":3.2610494365106888},3.2782080816672945,3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,{"$f":"IF($H$82,OE81*OE54,OE81)","v":4.5627004497860737},4.5867079846296841,4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[null,"Pct reatil price above Fit Price",null,null,null,null,null,null,null,null,{"$f":"K82/K79-1","v":-0.6121675562203519},{"$f":"L82/L79-1","v":-0.61012690047054075},-0.60807550741404959,-0.60601332055445367,-0.60394028309806069,-0.60185633795234783,-0.59976142772438856,-0.59765549471927226,-0.59553848093851547,-0.5934103280784645,-0.59127097752868951,-0.58912037037037068,-0.54565429211214256,-0.5432636639012387,-0.5408604569355594,-0.53844460502954283,-0.53601604164937855,-0.5335746999111759,-0.53112051257912152,-0.5286534120636277,-0.52617333041947134,-0.52368019934392163,-0.52117395017486023,-0.51865451388888961,-0.46773400320937553,-0.46493338226030168,-0.46211802530000845,-0.45928785479210987,-0.45644279279224753,-0.45358276094594308,-0.4507076804864415,-0.44781747223254054,-0.44491205658641109,-0.44199135353140462,-0.43905528262984916,-0.43610376302083464,-0.43313671341798543,-0.4301540521072218,-0.42715569694450939,-0.42414156535359759,-0.42111157432374413,-0.41806564040742999,-0.41500367971806063,-0.41192560792765609,-0.40883134026452839,-0.40572079151094653,-0.40259387600079011,-0.3994505076171897,-0.39629059979015524,-0.39311406549419192,-0.38992081724590333,-0.38671076710158203,-0.38348382665478808,-0.38023990703391364,-0.37697891889973534,-0.37370077244295441,-0.37040537738172341,-0.36709264295915878,-0.36376247794084204,-0.36041479061230763,-0.35704948877651599,-0.35366647975131504,-0.3502656703668876,-0.34684696696318551,-0.34341027538735003,{"$f":"BX82/BX79-1","v":-0.33995550099111849},-0.33648254862821858,-0.33299132265174713,-0.3294817269115361,-0.32595366475150456,-0.32240703900699741,-0.31884175200210818,-0.31525770554699006,-0.31165480093515108,-0.30803293894073591,-0.30439201981579322,-0.30073194328752839,-0.29705260855554183,-0.29335391428905344,-0.28963575862411128,-0.28589803916078649,-0.28214065296035307,-0.27836349654245285,-0.27456646588224587,-0.27074945640754511,-0.26691236299593657,-0.26305507997188438,-0.25917750110382054,-0.25527951960121853,-0.25136102811165295,-0.2474219187178428,-0.24346208293467941,-0.23948141170623849,-0.23547979540277697,-0.23145712381771322,-0.22741328616459278,-0.22334817107403637,-0.21926166659067314,-0.21515366017005766,-0.21102403867556963,-0.2068726883752986,-0.20269949493891115,-0.19850434343450329,-0.19428711832543422,-0.19004770346714472,-0.18578598210395803,-0.1815018368658653,-0.17719514976529194,-0.1728658021938495,-0.16851367491906777,-0.16413864808111234,-0.15974060118948241,-0.15531941311969355,-0.150874962109941,-0.14640712575774673,-0.1419157810165883,-0.13740080419251,-0.13286207094071611,-0.12829945626214734,-0.12371283450003678,-0.11910207933645056,-0.114467063788808,-0.10980766020638544,-0.10512374026679971,-0.10041517497247454,-9.5681834647088126E-2,-9.0923588932001254E-2,-8.6140306782667375E-2,-8.1331856465023833E-2,{"$f":"EJ82/EJ79-1","v":-7.6498105551863538E-2},-7.1638920919187665E-2,-6.6754168742539921E-2,-6.184371449332049E-2,-5.6907422935081442E-2,-5.1945158119801271E-2,-4.6956783384142442E-2,-4.194216134568618E-2,-3.6901153899149608E-2,-3.1833622212582235E-2,-2.6739426723541682E-2,-2.1618427135251195E-2,-1.6470482412735521E-2,-1.12954507789359E-2,-6.0931897108060795E-3,-8.6355593538733899E-4,4.3935945741373494E-3,9.6784066024107052E-3,1.4991025695887394E-2,2.0331598166843268E-2,2.5700271097404581E-2,3.1097192343598978E-2,3.65225105394269E-2,4.1976375100956309E-2,4.7458936230435622E-2,5.29703449204324E-2,5.8510752957990686E-2,6.4080312928811445E-2,6.9679178221455196E-2,7.5307503031566192E-2,8.0965442366118801E-2,8.6653152047686754E-2,9.2370788718734609E-2,9.8118509845931401E-2,0.10389647372448829,0.10970483948251708,0.11554376708541225,0.12141341734025879,0.1273139519002584,0.13324553326918265,0.13920832480584844,0.14520249072861668,0.15122819611991511,0.15728560693078486,0.16337488998545102,0.16949621298591566,0.175649744516579,0.18183565404887947,0.18805411194596289,0.19430528946737424,0.20058935877377393,0.2069064929316784,0.21325686591822746,0.21964065262597532,0.22605802886770832,0.2325091713812848,0.23899425783450412,0.24551346682999919,0.25206697791015542,0.25865497156205541,0.26527762922244946,0.27193513328275265,0.27862766709406817,0.28535541497223615,{"$f":"GV82/GV79-1","v":0.29211856220291077},0.29891729504666231,0.30575180074410802,0.31262226752106681,0.31952888459374518,0.32647184217394765,0.33345133147431394,0.34046754471358742,0.3475206751219071,0.35461091694613001,0.36173846545518096,0.36890351694542978,0.37610626874609832,0.38334691922469388,0.39062566779247354,0.39794271490993482,0.40529826209233755,0.41269251191525269,0.42012566802014306,0.42759793511996924,0.43510951900482975,0.44266062654762739,0.45025146570976626,0.45788224554688139,0.46555317621459347,0.47326446897429797,0.48101633619898321,0.4888089913790794,0.496642649128338,0.50451752518974291,0.51243383644145113,0.52039180090276593,0.52839163774014231,0.53643356727322145,0.54451781098089969,0.5526445915074274,0.56081413266854052,0.56902665945762565,0.5772823980519155,0.58558157581871795,0.59392442132167855,0.60231116432707488,0.61074203581014364,0.61921726796144405,0.62773709419325008,0.63630174914597926,0.64491146869465665,0.65356648995540856,0.66226705129199415,0.67101339232236956,0.67980575392528841,0.68864437824693314,0.69752950870758612,0.70646139000833275,0.71544026813780159,0.72446639037893612,0.73354000531580921,0.74266136284046613,0.75183071415980751,0.7610483118025082,0.7703144096259722,0.77962926282332212,0.7889931279304303,0.79840626283298155,{"$f":"JH82/JH79-1","v":0.80786892677357702},0.81738138035887253,0.82694388556675658,0.836556705753565,0.84622010566133521,0.85593435142509455,0.86569971058019313,0.87551645206966922,0.88538484625165803,0.89530516490683576,0.9052776812459058,0.91530266991712317,0.92538040701385715,0.93551117008219675,0.94569523812859324,0.95593289162754447,0.96622441252931957,0.97657008426772363,0.98697019176790346,0.99742502145419554,1.0079348612580139,1.0185000006257781,1.0291207305268881,1.0397973434617347,1.0505301334697568,1.0613193961375385,1.0721654286069504,1.0830685295833336,1.0940289993437236,1.1050471397451238,1.1161232542328157,1.1272576478487171,1.1384506272397834,1.1497025006664523,1.1610135780111346,1.1723841707867457,1.1838145921452892,1.1953051568864761,1.2068561814664003,1.218467984006248,1.2301408843010639,1.2418752038285548,1.2536712657579465,1.2655293949588815,1.2774499180103667,1.2894331632097691,1.3014794605818554,1.3135891418878818,1.3257625406347304,1.3379999920840953,1.3503018332617143,1.3626684029666518,1.3751000417806307,1.3875970920774088,1.4001598980322107,1.4127888056312061,1.4254841626810384,1.4382463188184023,1.4510756255196737,1.4639724361105912,1.4769371057759857,1.4899699915695588,1.5030714524237232,1.5162418491594822,{"$f":"LT82/LT79-1","v":1.529481544496369},1.5427909030624378,1.5561702914043019,1.5696200779972322,1.5831406332553031,1.5967323295415952,1.6103955411784501,1.6241306444577774,1.6379380176514218,1.6518180410215773,1.665771096831262,1.6797975693548448,1.6938978448886299,1.7080723117614927,1.7223213603455778,1.7366453830670485,1.751044774416894,1.7655199309617955,1.7800712513550456,1.7946991363475293,1.8094039887987607,1.8241862136879763,1.8390462181252909,1.8539844113629069,1.8690012048063882,1.884097012025987,1.8992722487680376,1.9145273329664043,1.9298626847539899,1.9452787264743092,1.9607758826931208,1.9763545802101161,1.9920152480706772,2.0077583175776916,2.0235842223034313,2.0394933981014929,2.0554862831187997,2.0715633178076733,2.0877249449379573,2.1039716096092174,2.1203037592629959,2.1367218436951365,2.1532263150681703,2.1698176279237713,2.1864962391952685,2.2032626082202391,2.2201171967531517,2.2370604689780866,2.2540928915215188,2.2712149334651688,2.2884270663589215,2.3057297642338135,2.3231235036150877,2.3406087635353172,2.3581860255475986,2.3758557737388126,2.3936184947429573,2.4114746777545513,2.4294248145421031,2.4474693994616592,2.465608929470414,2.483843904140401,2.5021748256722476,2.5206021989090073,{"$f":"OF82/OF79-1","v":2.5391265313500648},2.5577483331651099,2.5764681172081887,2.5952863990318313,2.6142036969012463,2.6332205318085928,2.6523374274873364,2.6715549104266634,2.6908735098859879,2.7102937579095241,2.7298161893409403,2.7494413418380894,2.7691697558878152,2.7890019748208372,2.808938544826717]
[null,"Period when retail exceeds Fit",null,null,null,{"$f":"MATCH(0,83:83)","v":155},{"$f":"INDEX(2:2,F84)","v":"2029-01-01"},"switch date",{"$f":"MATCH(I85,83:83)","v":173},{"$f":"INDEX(2:2,I84)","v":"2030-07-01"}]
[null,"Pct before switch",null,null,null,null,null,null,{"$f":"'General Assumptions'!F24","v":0.1},null,{"$f":"$I$85","v":0.1},{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Switch to use retail tariff",null,null,null,null,null,null,{"$f":"'General Assumptions'!F23","v":true},null,{"$f":"IF($I$86,K85<=K83,FALSE)","v":false},{"$f":"IF($I$86,L85<=L83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,BX85<=BX83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,EJ85<=EJ83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,GV85<=GV83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,JH85<=JH83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,LT85<=LT83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,OF85<=OF83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Tariff applied",null,null,null,null,null,null,null,{"$f":"IF(K86,K82,K79)","v":1.296},{"$f":"IF(L86,L82,L79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(BX86,BX82,BX79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(EJ86,EJ82,EJ79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,1.6658206178040182,{"$f":"IF(GV86,GV82,GV79)","v":1.6745856566149724},1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,2.3307345166315443,{"$f":"IF(JH86,JH82,JH79)","v":2.342998129098556},2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,3.2610494365106888,{"$f":"IF(LT86,LT82,LT79)","v":3.2782080816672945},3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,4.5627004497860737,{"$f":"IF(OF86,OF82,OF79)","v":4.5867079846296841},4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[]
[null,null,"Total Revenues",null,null,null,null,null,null,null,{"$f":"K87*K73","v":0},{"$f":"L87*L73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,92729.116893192971,103761.14710348837,114130.647122778,115348.52483941586,115912.57153908747,108686.58427483887,96167.004310850782,83168.826026203606,64438.209647123185,57449.125193756016,61169.482521341728,67775.111818617719,92267.586656043277,103244.70837923355,113562.59744865788,114774.41355907958,115335.65289235125,108145.63072436846,95688.363062097327,82754.879152930254,64117.48857076274,57163.19010386127,60865.030514029764,67437.782353197239,91808.353541598291,102730.84006754021,112997.37506449364,114203.15973845219,114761.60567811393,107607.3696013556,95212.104100768222,82342.992571019437,63798.363783457884,56878.678166631704,60562.093821560025,67102.131839905167,91351.406116646729,102219.52937498213,112434.965898332,113634.74915541988,114190.41560471656,107071.78750508296,94738.215569771404,81933.156026013938,63480.82734017809,56595.582298769157,60260.664901925848,66768.151922281322,90896.733004882553,101710.7635718083,111875.35594825835,{"$f":"BX87*BX73","v":113069.16765865491},113622.06845163228,106538.87110153111,94266.685671029729,81525.359314494926,63164.871335436721,56313.895452230332,59960.73625065857,66435.834285457182,90444.32288662171,101204.52999162617,111318.53128204832,112506.40116726344,113056.55006911262,106008.60712304652,93797.50266518729,81119.592283827864,62850.48790309421,56033.610614051351,59662.300400640612,66105.170655948896,89994.164498520346,100700.81603108607,110764.47803682079,111946.43567043473,112493.8463778349,105480.98236801126,93330.65487131718,80715.844831909795,62537.669216162256,55754.720806173165,59365.349921919682,65776.152801451244,89546.246633294373,100199.60914956767,110213.18241869281,111389.25722709265,111933.94336855203,104955.98370051438,92866.130666630648,80314.106906917819,62226.407486608972,55477.21908526789,59069.877421523757,65448.772530632814,89100.558139440473,99700.896868867625,109664.6307024362,110834.85196554831,111376.8271017435,104433.5980500248,92403.918486187802,79914.368507058913,61916.694965164963,55201.098542565858,58775.875543277049,65123.021692931958,88657.087920958511,99204.666772888973,109118.80923113585,110283.20608315487,110822.48370726847,103913.8124110659,91944.006822609561,{"$f":"EJ87*EJ73","v":79516.6196803208},61608.523941130392,54926.352303683656,58483.336967616779,64798.892178353897,88215.824937075144,98710.906507332009,108575.70441584956,109734.30584596387,110270.8993840203,103396.61384289181,91486.384225791262,79120.850524224239,61301.886742183036,54652.97352845296,58192.254411411071,64476.375917268851,87776.758201969089,98219.603779386656,108035.30273527,109188.13758838327,109722.06039958313,102881.98946916519,91031.039302617559,78727.051185576478,60996.775734187235,54380.955410750234,57902.620627777527,64155.464880211039,87339.876784497508,97730.746357426513,107497.59073538783,108644.68771283726,109175.95308988992,113005.80085409815,100514.80135775577,87386.357333990381,68062.150117265759,60999.286186713871,65291.293642846518,72722.67473125564,99524.016921227914,111950.40548036089,123786.2254157853,125765.41243330644,127045.37203991337,119752.16748502638,106515.46412611977,92603.26125096326,72125.41248884247,64640.900561641436,69189.137836623238,77064.167136165212,105465.53055733039,118633.76575163317,131176.17579180023,133273.51887874838,134629.89117137392,126901.2874469775,112874.3622307052,98131.610653355645,76431.248759007838,68499.916747060488,73319.680580409811,{"$f":"GV87*GV73","v":81664.843576474188},111761.7483681642,125716.11791868253,139007.3009946307,141229.85398503911,142667.2007471603,134477.20482983338,119612.8820684938,103989.99861704775,80994.140418469426,72589.313477767952,77696.813813566769,86540.177156346021,118433.84594285993,133221.28151635884,147305.9388503666,149661.17668718676,151184.3320375375,142505.39913868849,126753.68678928768,110198.12821143997,85829.433492719239,76922.844309876906,82335.258814439294,91706.564713352695,125504.26303828842,141174.49808894738,156099.99953474448,158595.84340975145,160209.93006054577,151012.87098712582,134320.79251695229,116776.87876528327,90953.390154150678,81515.083877102792,87250.615711309845,97181.381964707849,132996.77904898344,149602.51608312962,165419.05944131315,168063.90343584577,169774.34992160471,160028.23290632115,142339.64912101428,123748.37608853317,96383.243415382647,86381.476908517332,92459.415949119677,102983.04194569116,140936.59298256569,158533.68080899352,175294.46065346192,178097.19996959632,179909.75890452418,169581.805575387,150837.22581026627,131136.06688639856,102137.25508773641,91538.390172627667,97979.177888416889,109131.0569368056,149350.40820964309,167998.02977165318,185759.41635485925,{"$f":"JH87*JH73","v":188729.47723196354},190650.24465727658,179705.71979659973,159842.10183624996,138964.79761585724,108234.77719979282,97003.167522480915,103828.46572352204,115646.10408794208,158266.52227322038,178027.39369409875,196849.12253282018,199996.49395010629,202031.929836383,190434.02455847638,169384.562611673,147260.89804984929,114696.31708259386,102794.18822692173,110026.95191806712,122550.0949602606,167714.92205966712,188655.50357103904,208600.87635028589,211936.14362198161,214093.0935954891,201802.80155014075,179496.70156702757,156052.26983019448,121543.6063403852,108930.9287841859,116595.48336789204,129866.24921967275,177727.38465132564,199918.10411378334,221054.20158452689,224588.58196065557,226874.30032672232,213850.2865121158,190212.52808797697,165368.48030705561,128799.67393886294,115434.0284257208,123556.15151381903,137619.17272977263,188337.58419994783,211853.07396770248,234250.9815544486,237996.36194695084,240418.53608781844,226616.99783167415,201568.08189652895,175240.86198055241,136488.92365673761,122325.35853053867,130932.36664011101,145834.94030686171,0,0,0,0,0,0,0,{"$f":"LT87*LT73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF87*OF73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Costs"]
[null,"O&M Contract costs",null,null,null,null,null,{"$f":"'Risk Analysis'!P9","v":1},{"$f":"(F28*F21)/12","v":407.45052386495922},null,{"$f":"$I$92*K6*K55*$H$92","v":0},{"$f":"$I$92*L6*L55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6240.5512770153418,6240.5512770153418,6240.5512770153418,6240.5512770153418,6240.5512770153418,6240.5512770153418,6240.5512770153418,6240.5512770153418,6240.5512770153418,6240.5512770153418,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7714.9993177809392,7714.9993177809392,7714.9993177809392,7714.9993177809392,7714.9993177809392,{"$f":"$I$92*BX6*BX55*$H$92","v":7714.9993177809392},7714.9993177809392,7714.9993177809392,7714.9993177809392,7714.9993177809392,7714.9993177809392,7714.9993177809392,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,10057.199426919453,10057.199426919453,10057.199426919453,10057.199426919453,10057.199426919453,10057.199426919453,10057.199426919453,10057.199426919453,10057.199426919453,{"$f":"$I$92*EJ6*EJ55*$H$92","v":10057.199426919453},10057.199426919453,10057.199426919453,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13824.405556713946,{"$f":"$I$92*GV6*GV55*$H$92","v":13824.405556713946},13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,18021.363050810502,18021.363050810502,18021.363050810502,18021.363050810502,18021.363050810502,{"$f":"$I$92*JH6*JH55*$H$92","v":18021.363050810502},18021.363050810502,18021.363050810502,18021.363050810502,18021.363050810502,18021.363050810502,18021.363050810502,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,0,0,0,0,0,0,0,{"$f":"$I$92*LT6*LT55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*OF6*OF55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adminstrative costs",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!42:42)*K54/12*K6","v":0},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!42:42)*L54/12*L6","v":0},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!42:42)*M54/12*M6","v":0},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!42:42)*N54/12*N6","v":0},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!42:42)*O54/12*O6","v":0},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!42:42)*P54/12*P6","v":0},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Q54/12*Q6","v":0},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!42:42)*R54/12*R6","v":0},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!42:42)*S54/12*S6","v":0},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!42:42)*T54/12*T6","v":0},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!42:42)*U54/12*U6","v":0},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!42:42)*V54/12*V6","v":0},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!42:42)*W54/12*W6","v":0},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!42:42)*X54/12*X6","v":0},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Y54/12*Y6","v":1081.8997232936636},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Z54/12*Z6","v":1087.592348875841},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AA54/12*AA6","v":1093.3149273134643},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AB54/12*AB6","v":1099.0676162093018},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AC54/12*AC6","v":1104.8505739953791},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AD54/12*AD6","v":1110.6639599373425},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AE54/12*AE6","v":1116.5079341388457},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AF54/12*AF6","v":1122.3826575459591},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AG54/12*AG6","v":1128.2882919516021},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AH54/12*AH6","v":1134.2249999999981},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AI54/12*AI6","v":1140.1929451911558},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AJ54/12*AJ6","v":1146.1922918853702},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AK54/12*AK6","v":1152.2232053077503},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AL54/12*AL6","v":1158.2858515527694},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AM54/12*AM6","v":1164.3803975888384},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AN54/12*AN6","v":1170.5070112629053},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AO54/12*AO6","v":1176.6658613050774},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AP54/12*AP6","v":1182.8571173332684},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AQ54/12*AQ6","v":1189.0809498578697},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AR54/12*AR6","v":1195.3375302864454},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AS54/12*AS6","v":1201.6270309284553},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AT54/12*AT6","v":1207.949624999997},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AU54/12*AU6","v":1214.30548662858},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AV54/12*AV6","v":1220.6947908579182},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AW54/12*AW6","v":1227.1177136527531},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AX54/12*AX6","v":1233.5744319036983},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AY54/12*AY6","v":1240.0651234321115},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AZ54/12*AZ6","v":1246.5899669949929},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BA54/12*BA6","v":1253.1491422899064},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BB54/12*BB6","v":1259.7428299599298},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BC54/12*BC6","v":1266.3712115986298},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BD54/12*BD6","v":1273.0344697550631},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BE54/12*BE6","v":1279.7327879388033},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BF54/12*BF6","v":1286.4663506249951},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BG54/12*BG6","v":1293.2353432594359},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BH54/12*BH6","v":1300.0399522636815},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BI54/12*BI6","v":1306.8803650401805},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BJ54/12*BJ6","v":1313.7567699774372},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BK54/12*BK6","v":1320.6693564551974},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BL54/12*BL6","v":1327.6183148496659},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BM54/12*BM6","v":1334.6038365387487},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BN54/12*BN6","v":1341.6261139073238},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BO54/12*BO6","v":1348.6853403525395},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BP54/12*BP6","v":1355.7817102891406},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BQ54/12*BQ6","v":1362.9154191548241},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BR54/12*BR6","v":1370.0866634156184},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BS54/12*BS6","v":1377.2956405712978},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BT54/12*BT6","v":1384.5425491608191},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BU54/12*BU6","v":1391.827588767791},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BV54/12*BV6","v":1399.1509600259694},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BW54/12*BW6","v":1406.512864624784},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BX54/12*BX6","v":1413.913505314893},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BY54/12*BY6","v":1421.3530859137663},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BZ54/12*BZ6","v":1428.8318113112985},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CA54/12*CA6","v":1436.3498874754532},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CB54/12*CB6","v":1443.9075214579336},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CC54/12*CC6","v":1451.5049213998864},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CD54/12*CD6","v":1459.1422965376323},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CE54/12*CE6","v":1466.8198572084311},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CF54/12*CF6","v":1474.5378148562713},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CG54/12*CG6","v":1482.2963820376963},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CH54/12*CH6","v":1490.0957724276559},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CI54/12*CI6","v":1497.9362008253936},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CJ54/12*CJ6","v":1505.8178831603598},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CK54/12*CK6","v":1513.7410364981597},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CL54/12*CL6","v":1521.7058790465317},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CM54/12*CM6","v":1529.7126301613564},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CN54/12*CN6","v":1537.761510352698},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CO54/12*CO6","v":1545.8527412908777},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CP54/12*CP6","v":1553.9865458125771},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CQ54/12*CQ6","v":1562.1631479269779},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CR54/12*CR6","v":1570.3827728219276},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CS54/12*CS6","v":1578.6456468701447},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CT54/12*CT6","v":1586.951997635452},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CU54/12*CU6","v":1595.3020538790424},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CV54/12*CV6","v":1603.6960455657816},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CW54/12*CW6","v":1612.1342038705382},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CX54/12*CX6","v":1620.6167611845542},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CY54/12*CY6","v":1629.1439511218425},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CZ54/12*CZ6","v":1637.7160085256216},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DA54/12*DA6","v":1646.3331694747828},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DB54/12*DB6","v":1654.9956712903929},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DC54/12*DC6","v":1663.7037525422293},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DD54/12*DD6","v":1672.4576530553511},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DE54/12*DE6","v":1681.2576139167024},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DF54/12*DF6","v":1690.1038774817546},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DG54/12*DG6","v":1698.9966873811784},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DH54/12*DH6","v":1707.9362885275557},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DI54/12*DI6","v":1716.9229271221218},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DJ54/12*DJ6","v":1725.9568506615487},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DK54/12*DK6","v":1735.0383079447608},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DL54/12*DL6","v":1744.1675490797854},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DM54/12*DM6","v":1753.3448254906423},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DN54/12*DN6","v":1762.5703899242669},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DO54/12*DO6","v":1771.8444964574726},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DP54/12*DP6","v":1781.167400503947},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DQ54/12*DQ6","v":1790.5393588212864},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DR54/12*DR6","v":1799.9606295180672},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DS54/12*DS6","v":1809.4314720609536},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DT54/12*DT6","v":1818.9521472818451},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DU54/12*DU6","v":1828.5229173850578},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DV54/12*DV6","v":1838.1440459545477},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DW54/12*DW6","v":1847.8157979611685},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DX54/12*DX6","v":1857.5384397699697},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DY54/12*DY6","v":1867.312239147532},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DZ54/12*DZ6","v":1877.1374652693423},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EA54/12*EA6","v":1887.0143887272068},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EB54/12*EB6","v":1896.943281536702},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EC54/12*EC6","v":1906.9244171446683},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ED54/12*ED6","v":1916.9580704367397},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EE54/12*EE6","v":1927.0445177449137},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EF54/12*EF6","v":1937.1840368551632},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EG54/12*EG6","v":1947.3769070150847},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EH54/12*EH6","v":1957.6234089415914},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EI54/12*EI6","v":1967.9238248286429},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EJ54/12*EJ6","v":1978.2784383550161},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EK54/12*EK6","v":1988.6875346921199},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EL54/12*EL6","v":1999.1514005118479},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EM54/12*EM6","v":2009.6703239944734},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EN54/12*EN6","v":2020.2445948365857},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EO54/12*EO6","v":2030.8745042590699},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EP54/12*EP6","v":2041.5603450151259},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EQ54/12*EQ6","v":2052.3024113983315},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ER54/12*ER6","v":2063.100999250747},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ES54/12*ES6","v":2073.9564059710633},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ET54/12*ET6","v":2084.8689305227931},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EU54/12*EU6","v":2095.838873442503},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EV54/12*EV6","v":2106.8665368480902},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EW54/12*EW6","v":2117.9522244471059},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EX54/12*EX6","v":2129.0962415451163},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EY54/12*EY6","v":2140.2988950541121},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EZ54/12*EZ6","v":2151.5604935009619},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FA54/12*FA6","v":2162.8813470359078},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FB54/12*FB6","v":2174.2617674411072},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FC54/12*FC6","v":2185.702068139221},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FD54/12*FD6","v":2197.202564202043},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FE54/12*FE6","v":2208.7635723591802},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FF54/12*FF6","v":2220.3854110067723},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FG54/12*FG6","v":2232.0684002162629},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FH54/12*FH6","v":2243.8128617432139},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FI54/12*FI6","v":2255.6191190361656},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FJ54/12*FJ6","v":2267.4874972455468},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FK54/12*FK6","v":2279.4183232326272},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FL54/12*FL6","v":2291.4119255785222},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FM54/12*FM6","v":2303.4686345932391},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FN54/12*FN6","v":2315.5887823247763},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FO54/12*FO6","v":2327.7727025682675},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FP54/12*FP6","v":2340.0207308751733},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FQ54/12*FQ6","v":2352.3332045625243},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FR54/12*FR6","v":2364.7104627222093},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FS54/12*FS6","v":2377.1528462303172},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FT54/12*FT6","v":2389.6606977565193},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FU54/12*FU6","v":2402.2343617735128},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FV54/12*FV6","v":2414.8741845665036},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FW54/12*FW6","v":2427.5805142427448},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FX54/12*FX6","v":2440.3537007411228},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FY54/12*FY6","v":2453.1940958417968},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FZ54/12*FZ6","v":2466.1020531758841},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GA54/12*GA6","v":2479.0779282352019},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GB54/12*GB6","v":2492.1220783820568},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GC54/12*GC6","v":2505.2348628590853},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GD54/12*GD6","v":2518.4166427991508},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GE54/12*GE6","v":2531.667781235285},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GF54/12*GF6","v":2544.9886431106906},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GG54/12*GG6","v":2558.3795952887886},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GH54/12*GH6","v":2571.8410065633238},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GI54/12*GI6","v":2585.3732476685204},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GJ54/12*GJ6","v":2598.9766912892933},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GK54/12*GK6","v":2612.6517120715107},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GL54/12*GL6","v":2626.3986866323135},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GM54/12*GM6","v":2640.2179935704876},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GN54/12*GN6","v":2654.1100134768881},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GO54/12*GO6","v":2668.0751289449236},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GP54/12*GP6","v":2682.1137245810928},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GQ54/12*GQ6","v":2696.2261870155762},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GR54/12*GR6","v":2710.4129049128828},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GS54/12*GS6","v":2724.6742689825574},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GT54/12*GT6","v":2739.0106719899377},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GU54/12*GU6","v":2753.4225087669715},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GV54/12*GV6","v":2767.9101762230944},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GW54/12*GW6","v":2782.4740733561557},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GX54/12*GX6","v":2797.1146012634113},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GY54/12*GY6","v":2811.8321631525664},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GZ54/12*GZ6","v":2826.6271643528821},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HA54/12*HA6","v":2841.5000123263403},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HB54/12*HB6","v":2856.4511166788602},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HC54/12*HC6","v":2871.4808891715852},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HD54/12*HD6","v":2886.5897437322169},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HE54/12*HE6","v":2901.7780964664203},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HF54/12*HF6","v":2917.0463656692796},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HG54/12*HG6","v":2932.3949718368208},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HH54/12*HH6","v":2947.8243376775918},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HI54/12*HI6","v":2963.3348881243023},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HJ54/12*HJ6","v":2978.9270503455296},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HK54/12*HK6","v":2994.6012537574802},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HL54/12*HL6","v":3010.3579300358165},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HM54/12*HM6","v":3026.1975131275499},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HN54/12*HN6","v":3042.1204392629838},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HO54/12*HO6","v":3058.1271469677358},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HP54/12*HP6","v":3074.2180770748087},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HQ54/12*HQ6","v":3090.393672736735},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HR54/12*HR6","v":3106.6543794377799},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HS54/12*HS6","v":3123.0006450062119},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HT54/12*HT6","v":3139.4329196266331},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HU54/12*HU6","v":3155.9516558523796},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HV54/12*HV6","v":3172.5573086179866},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HW54/12*HW6","v":3189.2503352517138},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HX54/12*HX6","v":3206.0311954881417},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HY54/12*HY6","v":3222.9003514808373},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HZ54/12*HZ6","v":3239.8582678150747},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IA54/12*IA6","v":3256.9054115206359},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IB54/12*IB6","v":3274.0422520846678},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IC54/12*IC6","v":3291.2692614646198},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ID54/12*ID6","v":3308.5869141012331},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IE54/12*IE6","v":3325.9956869316125},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IF54/12*IF6","v":3343.4960594023614},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IG54/12*IG6","v":3361.0885134827818},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IH54/12*IH6","v":3378.7735336781529},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!42:42)*II54/12*II6","v":3396.5516070430713},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IJ54/12*IJ6","v":3414.4232231948681},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IK54/12*IK6","v":3432.3888743270886},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IL54/12*IL6","v":3450.4490552230513},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IM54/12*IM6","v":3468.6042632694734},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IN54/12*IN6","v":3486.8549984701681},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IO54/12*IO6","v":3505.201763459816},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IP54/12*IP6","v":3523.6450635178094},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IQ54/12*IQ6","v":3542.185406582164},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IR54/12*IR6","v":3560.8233032635108},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IS54/12*IS6","v":3579.5592668591585},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IT54/12*IT6","v":3598.3938133672291},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IU54/12*IU6","v":3617.3274615008681},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IV54/12*IV6","v":3636.3607327025311},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IW54/12*IW6","v":3655.4941511583456},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IX54/12*IX6","v":3674.7282438125462},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IY54/12*IY6","v":3694.0635403819851},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IZ54/12*IZ6","v":3713.5005733707253},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JA54/12*JA6","v":3733.0398780847008},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JB54/12*JB6","v":3752.6819926464636},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JC54/12*JC6","v":3772.4274580100009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JD54/12*JD6","v":3792.2768179756354},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JE54/12*JE6","v":3812.230619205},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JF54/12*JF6","v":3832.289411236095},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JG54/12*JG6","v":3852.4537464984201},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JH54/12*JH6","v":3872.7241803281918},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JI54/12*JI6","v":3893.1012709836341},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JJ54/12*JJ6","v":3913.5855796603573},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JK54/12*JK6","v":3934.17767050681},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JL54/12*JL6","v":3954.8781106398183},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JM54/12*JM6","v":3975.6874701602023},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JN54/12*JN6","v":3996.6063221684794},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JO54/12*JO6","v":4017.6352427806464},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JP54/12*JP6","v":4038.7748111440469},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JQ54/12*JQ6","v":4060.0256094533202},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JR54/12*JR6","v":4081.3882229664359},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JS54/12*JS6","v":4102.8632400208126},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JT54/12*JT6","v":4124.4512520495182},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JU54/12*JU6","v":4146.1528535975649},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JV54/12*JV6","v":4167.9686423382745},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JW54/12*JW6","v":4189.8992190897479},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JX54/12*JX6","v":4211.9451878314012},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JY54/12*JY6","v":4234.1071557206105},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JZ54/12*JZ6","v":4256.385733109425},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KA54/12*KA6","v":4278.7815335613841},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KB54/12*KB6","v":4301.2951738684051},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KC54/12*KC6","v":4323.9272740677816},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KD54/12*KD6","v":4346.6784574592502},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KE54/12*KE6","v":4369.5493506221619},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KF54/12*KF6","v":4392.5405834327348},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KG54/12*KG6","v":4415.6527890814041},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KH54/12*KH6","v":4438.8866040902603},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KI54/12*KI6","v":4462.2426683305785},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KJ54/12*KJ6","v":4485.721625040439},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KK54/12*KK6","v":4509.324120842447},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KL54/12*KL6","v":4533.0508057615352},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KM54/12*KM6","v":4556.9023332428706},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KN54/12*KN6","v":4580.879360169849},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KO54/12*KO6","v":4604.9825468821846},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KP54/12*KP6","v":4629.2125571940987},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KQ54/12*KQ6","v":4653.570058412598},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KR54/12*KR6","v":4678.0557213558577},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KS54/12*KS6","v":4702.6702203716914},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KT54/12*KT6","v":4727.4142333561231},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KU54/12*KU6","v":4752.2884417720616},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KV54/12*KV6","v":4777.2935306680638},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KW54/12*KW6","v":4802.4301886972016},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KX54/12*KX6","v":4827.6991081360293},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KY54/12*KY6","v":4853.1009849036518},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KZ54/12*KZ6","v":4878.6365185808836},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LA54/12*LA6","v":4904.3064124295215},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LB54/12*LB6","v":4930.1113734117098},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LC54/12*LC6","v":4956.0521122094124},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LD54/12*LD6","v":4982.1293432439843},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LE54/12*LE6","v":5008.3437846958459},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LF54/12*LF6","v":5034.6961585242661},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LG54/12*LG6","v":5061.1871904872405},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LH54/12*LH6","v":5087.8176101614827},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LI54/12*LI6","v":5114.5881509625142},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LJ54/12*LJ6","v":5141.4995501648673},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LK54/12*LK6","v":5168.5525489223846},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LL54/12*LL6","v":5195.7478922886366},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LM54/12*LM6","v":0},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LN54/12*LN6","v":0},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LO54/12*LO6","v":0},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LP54/12*LP6","v":0},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LQ54/12*LQ6","v":0},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LR54/12*LR6","v":0},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LS54/12*LS6","v":0},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LT54/12*LT6","v":0},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LU54/12*LU6","v":0},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LV54/12*LV6","v":0},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LW54/12*LW6","v":0},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LX54/12*LX6","v":0},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LY54/12*LY6","v":0},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LZ54/12*LZ6","v":0},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MA54/12*MA6","v":0},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MB54/12*MB6","v":0},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MC54/12*MC6","v":0},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MD54/12*MD6","v":0},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ME54/12*ME6","v":0},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MF54/12*MF6","v":0},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MG54/12*MG6","v":0},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MH54/12*MH6","v":0},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MI54/12*MI6","v":0},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MJ54/12*MJ6","v":0},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MK54/12*MK6","v":0},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ML54/12*ML6","v":0},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MM54/12*MM6","v":0},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MN54/12*MN6","v":0},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MO54/12*MO6","v":0},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MP54/12*MP6","v":0},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MQ54/12*MQ6","v":0},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MR54/12*MR6","v":0},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MS54/12*MS6","v":0},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MT54/12*MT6","v":0},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MU54/12*MU6","v":0},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MV54/12*MV6","v":0},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MW54/12*MW6","v":0},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MX54/12*MX6","v":0},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MY54/12*MY6","v":0},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MZ54/12*MZ6","v":0},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NA54/12*NA6","v":0},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NB54/12*NB6","v":0},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NC54/12*NC6","v":0},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ND54/12*ND6","v":0},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NE54/12*NE6","v":0},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NF54/12*NF6","v":0},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NG54/12*NG6","v":0},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NH54/12*NH6","v":0},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NI54/12*NI6","v":0},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NJ54/12*NJ6","v":0},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NK54/12*NK6","v":0},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NL54/12*NL6","v":0},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NM54/12*NM6","v":0},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NN54/12*NN6","v":0},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NO54/12*NO6","v":0},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NP54/12*NP6","v":0},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NQ54/12*NQ6","v":0},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NR54/12*NR6","v":0},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NS54/12*NS6","v":0},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NT54/12*NT6","v":0},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NU54/12*NU6","v":0},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NV54/12*NV6","v":0},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NW54/12*NW6","v":0},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NX54/12*NX6","v":0},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NY54/12*NY6","v":0},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NZ54/12*NZ6","v":0},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OA54/12*OA6","v":0},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OB54/12*OB6","v":0},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OC54/12*OC6","v":0},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OD54/12*OD6","v":0},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OE54/12*OE6","v":0},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OF54/12*OF6","v":0},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OG54/12*OG6","v":0},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OH54/12*OH6","v":0},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OI54/12*OI6","v":0},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OJ54/12*OJ6","v":0},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OK54/12*OK6","v":0},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OL54/12*OL6","v":0},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OM54/12*OM6","v":0},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ON54/12*ON6","v":0},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OO54/12*OO6","v":0},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OP54/12*OP6","v":0},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OQ54/12*OQ6","v":0},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OR54/12*OR6","v":0},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OS54/12*OS6","v":0},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OT54/12*OT6","v":0}]
[null,"Rental payments to rooftop owners",null,null,null,null,{"$f":"F34","v":2.5000000000000001E-2},null,null,null,{"$f":"$G$94*K89","v":0},{"$f":"$G$94*L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2318.2279223298242,2594.0286775872096,2853.2661780694502,2883.7131209853965,2897.8142884771869,2717.164606870972,2404.1751077712697,2079.2206506550901,1610.9552411780796,1436.2281298439004,1529.2370630335433,1694.3777954654431,2306.6896664010819,2581.117709480839,2839.0649362164472,2869.3603389769896,2883.3913223087816,2703.6407681092114,2392.2090765524331,2068.8719788232565,1602.9372142690686,1429.0797525965318,1521.6257628507442,1685.9445588299311,2295.2088385399575,2568.2710016885053,2824.9343766123411,2855.0789934613049,2869.0401419528484,2690.1842400338901,2380.3026025192057,2058.574814275486,1594.9590945864472,1421.9669541657927,1514.0523455390007,1677.5532959976292,2283.7851529161685,2555.4882343745535,2810.8741474583003,2840.8687288854971,2854.7603901179141,2676.7946876270744,2368.455389244285,2048.3289006503487,1587.0206835044523,1414.889557469229,1506.5166225481462,1669.2037980570331,2272.4183251220638,2542.7690892952078,2796.8838987064591,{"$f":"$G$94*BX89","v":2826.7291914663729},2840.5517112908074,2663.4717775382778,2356.6671417757434,2038.1339828623732,1579.1217833859182,1407.8473863057584,1499.0184062664644,1660.8958571364296,2261.108072165543,2530.1132497906547,2782.9632820512084,2812.6600291815862,2826.4137517278159,2650.2151780761633,2344.9375666296824,2027.9898070956967,1571.2621975773554,1400.840265351284,1491.5575100160154,1652.6292663987224,2249.8541124630087,2517.5204007771517,2769.11195092052,2798.6608917608683,2812.3461594458727,2637.0245592002816,2333.2663717829296,2017.896120797745,1563.4417304040564,1393.8680201543293,1484.1337480479922,1644.4038200362811,2238.6561658323594,2504.9902287391919,2755.3295604673203,2784.7314306773164,2798.3485842138011,2623.8995925128597,2321.6532666657663,2007.8526726729456,1555.6601871652244,1386.9304771316974,1476.746935538094,1636.2193132658203,2227.5139534860118,2492.522421721691,2741.6157675609052,2770.8712991387079,2784.4206775435878,2610.8399512506203,2310.0979621546953,1997.8592126764729,1547.9173741291243,1380.0274635641465,1469.3968885819263,1628.075542323299,2216.4271980239628,2480.1166693222244,2727.9702307783964,2757.0801520788718,2770.5620926817119,2597.8453102766475,2298.6001705652393,{"$f":"$G$94*EJ89","v":1987.91549200802},1540.2130985282599,1373.1588075920915,1462.0834241904195,1619.9723044588475,2205.3956234268785,2467.7726626833005,2714.392610396239,2743.357646149097,2756.7724846005076,2584.9153460722955,2287.1596056447815,1978.0212631056061,1532.547168554576,1366.3243382113242,1454.8063602852769,1611.9093979317213,2194.4189550492274,2455.4900944846663,2700.8825683817504,2729.7034397095817,2743.0515099895783,2572.04973672913,2275.7759825654389,1968.1762796394121,1524.919393354681,1359.523885268756,1447.5655156944383,1603.886622005276,2183.496919612438,2443.2686589356631,2687.439768384696,2716.1171928209315,2729.3988272472484,2825.145021352454,2512.8700339438947,2184.6589333497595,1701.5537529316441,1524.9821546678468,1632.282341071163,1818.0668682813912,2488.100423030698,2798.7601370090224,3094.6556353946326,3144.1353108326612,3176.1343009978345,2993.8041871256596,2662.8866031529942,2315.0815312740815,1803.1353122210619,1616.0225140410359,1729.728445915581,1926.6041784041304,2636.6382639332601,2965.8441437908295,3279.4043947950058,3331.8379719687096,3365.7472792843482,3172.5321861744378,2821.8590557676303,2453.2902663338914,1910.781218975196,1712.4979186765122,1832.9920145102453,{"$f":"$G$94*GV89","v":2041.6210894118549},2794.0437092041052,3142.9029479670635,3475.1825248657678,3530.7463496259779,3566.6800186790078,3361.9301207458348,2990.322051712345,2599.7499654261937,2024.8535104617358,1814.7328369441989,1942.4203453391692,2163.5044289086504,2960.8461485714984,3330.5320379089712,3682.648471259165,3741.5294171796691,3779.6083009384379,3562.6349784672125,3168.8421697321919,2754.9532052859995,2145.7358373179809,1923.0711077469227,2058.3814703609823,2292.6641178338173,3137.6065759572107,3529.3624522236846,3902.4999883686123,3964.8960852437867,4005.2482515136444,3775.3217746781456,3358.0198129238074,2919.4219691320818,2273.8347538537669,2037.8770969275699,2181.2653927827464,2429.5345491176963,3324.9194762245861,3740.0629020782408,4135.4764860328287,4201.5975858961447,4244.3587480401175,4000.7058226580289,3558.4912280253575,3093.7094022133297,2409.5810853845664,2159.5369227129336,2311.4853987279921,2574.5760486422791,3523.4148245641427,3963.3420202248381,4382.3615163365484,4452.4299992399083,4497.7439726131042,4239.5451393846752,3770.930645256657,3278.4016721599642,2553.4313771934103,2288.459754315692,2449.4794472104222,2728.2764234201404,3733.7602052410775,4199.95074429133,4643.985408871481,{"$f":"$G$94*JH89","v":4718.2369307990884},4766.256116431915,4492.6429949149933,3996.0525459062492,3474.119940396431,2705.8694299948206,2425.0791880620231,2595.711643088051,2891.1526021985519,3956.66305683051,4450.6848423524689,4921.2280633205046,4999.9123487526576,5050.7982459095756,4760.8506139619094,4234.6140652918248,3681.5224512462323,2867.4079270648467,2569.8547056730436,2750.6737979516784,3063.7523740065153,4192.8730514916779,4716.3875892759761,5215.0219087571477,5298.4035905495402,5352.3273398872279,5045.0700387535189,4487.4175391756899,3901.3067457548623,3038.5901585096303,2723.2732196046477,2914.8870841973012,3246.6562304918189,4443.1846162831416,4997.9526028445835,5526.3550396131723,5614.7145490163894,5671.8575081680583,5346.2571628028954,4755.3132021994243,4134.2120076763904,3219.9918484715736,2885.8507106430202,3088.903787845476,3440.4793182443159,4708.4396049986963,5296.3268491925628,5856.2745388612157,5949.9090486737714,6010.4634021954616,5665.424945791854,5039.2020474132241,4381.02154951381,3412.2230914184402,3058.1339632634667,3273.3091660027753,3645.8735076715429,0,0,0,0,0,0,0,{"$f":"$G$94*LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total operating Costs",null,null,null,null,null,null,null,{"$f":"SUM(K92:K94)","v":0},{"$f":"SUM(L92:L94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9640.67892263883,9922.1723034783918,10187.132382398257,10223.33201421004,10243.216139487908,10068.379843823657,9761.234318925457,9442.1545852163908,8979.7948101450238,8811.0044068592415,9249.8132854735504,9420.9533645996653,10039.296148957685,10319.78683828246,10583.828611054138,10620.250627488746,10640.44046086271,10466.88116269133,10161.673303659154,9844.592786358553,9384.9475224463749,9217.4126548453805,9674.6522299446951,9845.3603301532203,10461.047532658082,10740.566414057575,11003.720480509823,11040.389940921668,11060.910264708125,10888.648050459191,10585.394794583208,10270.33026449592,9813.4128629906227,9647.1542852561597,10123.859811764398,10294.165371227273,10907.237640922311,11185.817127317952,11448.115626879458,11485.059166701125,11505.936349622623,11334.992924500359,11033.712852562787,10720.682733905451,10266.508225625237,10101.548343850809,10598.811580900383,10768.745664998791,11379.245231670793,11656.919367102117,11918.396081112183,{"$f":"SUM(BX92:BX94)","v":11955.642014562205},11976.904114985513,11807.302906630515,11508.016347032135,11197.040822101246,10745.626022566743,10581.989000624329,11100.961306481529,11270.556714999335,11878.527497209872,12155.332065224944,12416.022525883236,12453.60095534858,12475.27783123261,12307.044100129329,12009.773239797672,11700.874360455029,11252.237981874867,11089.949854170494,11631.845450816323,11801.13683209398,12406.624552206484,12682.597191285933,12942.538797672893,12980.481730199979,13002.605156189742,12835.766113258165,12540.535115778102,12233.736922196696,11787.899692752169,11626.988484318052,12193.087900996257,12362.111873497668,12965.164180155098,13240.344506626983,13499.576648254535,13537.918119610908,13560.521911741958,13395.106843580445,13101.941975016562,12797.270622158767,12354.255413061901,12194.751267462001,12786.40497301777,12955.200254791973,13555.866853329502,13830.296592261962,14088.860780644061,14127.636987442756,14150.757135950851,13986.797538227373,13695.727301138068,13393.211193468645,12953.043154298859,12794.978469855694,13413.610704228586,13582.218250779453,14180.551042088084,14454.274166678417,14712.214175442761,14751.463615853489,14775.138426616249,14612.668146137692,14323.723422313336,{"$f":"SUM(EJ92:EJ94)","v":14023.393357282488},13586.100060139834,13429.509635023393,14076.622450827681,14245.085601938223,14841.138830328737,15114.201710341216,15371.563724437359,15411.327348042634,15435.597593214359,15274.652979237877,14987.867181730073,14689.756502596485,14255.368095644471,14100.28928239923,14777.466808126092,14945.831444219388,15539.66185487184,15812.113414712478,16068.946189307675,16109.267556698329,16134.176635135464,15974.796700522607,15690.205935568407,15394.35069416933,14962.900065177551,14809.372935301008,15518.285872311064,15686.600580967799,16278.267587589677,16550.159474644439,16806.514504336963,16847.439957080103,16873.034065193773,16981.157517458661,16681.324913558212,16365.621664490278,15895.090148089157,15731.158372618349,16493.265494476247,16691.823208184851,17374.697158034833,17698.264829347245,18007.136202792171,18069.660028377057,18114.771803019255,17945.62346908715,17627.957023550618,17293.472813547109,16794.917546672186,16621.266159766696,17425.570813096856,17636.049989206182,18359.759095517526,18702.7119499359,19030.091507878249,19096.417104958353,19144.291527742029,18965.115030268287,18628.554362295963,18274.172290759529,17745.924607470508,17561.977710179206,18410.820079991161,{"$f":"SUM(GV92:GV94)","v":18633.936822348896},19400.923339274206,19764.423105944421,20111.420244732282,20181.779070692806,20232.585587719295,20042.786794138639,19686.208497597876,19310.745265872356,18751.037163642104,18556.184759327425,19452.035037869406,19688.548487279659,20501.400757389216,20886.678808947916,21254.469445710063,21329.107067908903,21383.025534759403,21181.975138423611,20804.189037393342,20406.391003054225,19813.349230748132,19606.945207878121,20552.41083075184,20803.125752845095,21664.586947194235,22072.948476226316,22462.77903900497,22541.955996116572,22599.177318379123,22386.208757877863,21985.953939829087,21564.492936601397,20936.13273070303,20717.492726413446,21715.326012273414,21981.095541079114,22894.072922266423,23326.901368315448,23740.093025634957,23824.085741650073,23884.812554926262,23659.21981044014,23235.160423853886,22788.629333242556,22122.847781403438,21891.246918789799,22944.353135186782,23226.081681782416,24193.656421299929,24652.41816346869,25090.371307714042,25179.473061819066,25243.920453648076,25004.955713073847,24555.676515515264,24082.584575407316,23377.153585154738,23131.82407683878,24243.269956030923,24541.916292206275,25567.353875256576,26053.603206337928,26517.802206180404,{"$f":"SUM(JH92:JH94)","v":26612.32416193778},26680.72043822605,26427.591625385852,25951.593267223561,25450.361101846753,24702.919950965526,24443.048561041003,25616.071290931257,25932.651818405157,27019.413071346389,27534.797470381465,28026.815708403876,28127.088005864738,28199.675504569703,27931.543661362743,27427.237689444133,26896.192044140193,26104.239487848015,25828.964843845028,27066.981560613676,27402.573776975536,28554.326554660074,29100.592275835839,29622.097488479922,29728.470403082891,29805.506358069244,29521.482871944394,28987.186436606884,28424.554599895913,27585.440508452692,27293.850254466801,27509.315646540785,27865.061819762283,29085.693392265941,29664.691389139298,30217.451327126386,30330.296499472861,30412.053957640364,30111.197625259636,29545.127873072102,28949.031767445067,28059.948266269392,27751.076047879662,27979.531001849744,28356.642065925815,29650.272246528832,30263.964451704887,30849.852880171245,30969.56462101837,31056.333415991925,30737.647333416739,30137.915467001076,29506.365388775906,28564.337471481569,28237.159742528947,28479.387944025773,28879.147629060793,0,0,0,0,0,0,0,{"$f":"SUM(LT92:LT94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF92:OF94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Working Capital"]
[null,"A/R"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J102","v":0},{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,92729.116893192971,103761.14710348837,114130.64712277801,115348.52483941586,115912.57153908745,108686.58427483884,96167.004310850738,83168.826026203547,64438.20964712312,57449.12519375595,61169.482521341663,67775.111818617646,92267.586656043204,103244.70837923346,113562.59744865779,114774.41355907949,115335.65289235115,108145.63072436834,95688.363062097211,82754.879152930123,64117.488570762594,57163.190103861125,60865.030514029611,67437.782353197079,91808.353541598117,102730.84006754002,112997.37506449345,114203.15973845198,114761.60567811374,107607.3696013554,95212.104100768018,82342.992571019218,63798.36378345768,56878.678166631507,60562.093821559822,67102.131839904963,91351.40611664654,102219.52937498192,112434.96589833179,113634.74915541966,114190.41560471634,107071.78750508274,94738.215569771186,81933.156026013734,63480.827340177886,56595.582298768961,60260.664901925651,66768.151922281118,90896.733004882335,101710.76357180809,{"$f":"BW102","v":111875.35594825812},113069.1676586547,113622.06845163205,106538.87110153088,94266.685671029496,81525.359314494708,63164.871335436488,56313.895452230106,59960.736250658338,66435.834285456949,90444.322886621492,101204.52999162597,111318.53128204813,112506.40116726325,113056.55006911243,106008.60712304633,93797.502665187101,81119.59228382766,62850.487903094006,56033.61061405114,59662.300400640401,66105.170655948692,89994.164498520142,100700.81603108588,110764.47803682061,111946.43567043454,112493.84637783471,105480.98236801107,93330.654871316976,80715.844831909606,62537.669216162074,55754.720806172983,59365.349921919493,65776.152801451055,89546.246633294184,100199.60914956748,110213.18241869262,111389.25722709244,111933.94336855183,104955.98370051417,92866.130666630444,80314.10690691763,62226.407486608776,55477.219085267694,59069.877421523561,65448.772530632625,89100.558139440283,99700.896868867436,109664.63070243603,110834.85196554812,111376.8271017433,104433.59805002458,92403.918486187584,79914.368507058694,61916.69496516473,55201.098542565625,58775.875543276808,65123.021692931718,88657.087920958278,99204.666772888755,109118.80923113564,110283.20608315468,110822.48370726827,103913.81241106569,{"$f":"EI102","v":91944.006822609357},79516.619680320597,61608.523941130188,54926.352303683452,58483.336967616575,64798.892178353693,88215.824937074925,98710.906507331791,108575.70441584934,109734.30584596365,110270.89938402009,103396.61384289159,91486.384225791044,79120.850524224021,61301.886742182818,54652.973528452741,58192.254411410846,64476.375917268619,87776.758201968856,98219.603779386438,108035.30273526978,109188.13758838305,109722.06039958292,102881.98946916498,91031.039302617341,78727.05118557626,60996.775734187016,54380.955410750015,57902.620627777302,64155.46488021082,87339.87678449729,97730.746357426295,107497.59073538761,108644.68771283705,109175.95308988971,113005.80085409794,100514.80135775557,87386.357333990178,68062.150117265541,60999.286186713653,65291.2936428463,72722.674731255422,99524.016921227696,111950.40548036067,123786.22541578508,125765.41243330622,127045.37203991316,119752.16748502618,106515.46412611956,92603.261250963056,72125.412488842267,64640.900561641232,69189.137836623035,77064.167136165022,105465.53055733022,118633.76575163299,131176.17579180008,133273.5188787482,134629.89117137375,126901.28744697731,112874.362230705,98131.610653355441,76431.24875900762,68499.916747060255,{"$f":"GU102","v":73319.680580409593},81664.843576473955,111761.74836816399,125716.11791868231,139007.3009946305,141229.85398503891,142667.20074716007,134477.20482983318,119612.88206849361,103989.99861704757,80994.140418469251,72589.313477767762,77696.813813566579,86540.177156345846,118433.84594285976,133221.28151635866,147305.93885036639,149661.17668718655,151184.3320375373,142505.39913868831,126753.68678928752,110198.12821143981,85829.433492719079,76922.844309876746,82335.258814439119,91706.564713352534,125504.26303828826,141174.49808894724,156099.9995347443,158595.84340975125,160209.93006054554,151012.87098712559,134320.79251695206,116776.87876528304,90953.390154150431,81515.083877102545,87250.615711309598,97181.381964707616,132996.77904898318,149602.51608312936,165419.05944131286,168063.90343584551,169774.34992160447,160028.23290632092,142339.64912101408,123748.37608853297,96383.243415382429,86381.476908517114,92459.415949119459,102983.04194569094,140936.59298256546,158533.68080899329,175294.46065346169,178097.19996959605,179909.75890452394,169581.80557538677,150837.22581026607,131136.06688639836,102137.25508773621,91538.390172627463,97979.177888416685,109131.0569368054,149350.40820964289,167998.029771653,{"$f":"JG102","v":185759.41635485907},188729.47723196336,190650.24465727643,179705.71979659956,159842.10183624979,138964.79761585707,108234.77719979265,97003.16752248074,103828.46572352186,115646.1040879419,158266.52227322021,178027.39369409854,196849.12253281998,199996.49395010612,202031.92983638283,190434.0245584762,169384.56261167282,147260.89804984911,114696.31708259368,102794.18822692154,110026.95191806693,122550.09496026041,167714.92205966689,188655.50357103877,208600.87635028563,211936.14362198132,214093.09359548881,201802.80155014043,179496.70156702722,156052.2698301941,121543.60634038481,108930.92878418551,116595.48336789163,129866.24921967235,177727.38465132524,199918.10411378293,221054.20158452645,224588.58196065514,226874.30032672192,213850.28651211539,190212.52808797656,165368.48030705517,128799.67393886248,115434.02842572033,123556.15151381855,137619.17272977214,188337.58419994731,211853.07396770193,234250.98155444805,237996.36194695032,240418.53608781792,226616.99783167359,201568.0818965284,175240.86198055185,136488.92365673705,122325.3585305381,130932.36664011046,145834.94030686113,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,{"$f":"LS102","v":-5.8207660913467407E-10},-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,{"$f":"OE102","v":-5.8207660913467407E-10},-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10]
[null,null,"Add: Revenues",null,null,null,null,null,null,null,{"$f":"K89","v":0},{"$f":"L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,92729.116893192971,103761.14710348837,114130.647122778,115348.52483941586,115912.57153908747,108686.58427483887,96167.004310850782,83168.826026203606,64438.209647123185,57449.125193756016,61169.482521341728,67775.111818617719,92267.586656043277,103244.70837923355,113562.59744865788,114774.41355907958,115335.65289235125,108145.63072436846,95688.363062097327,82754.879152930254,64117.48857076274,57163.19010386127,60865.030514029764,67437.782353197239,91808.353541598291,102730.84006754021,112997.37506449364,114203.15973845219,114761.60567811393,107607.3696013556,95212.104100768222,82342.992571019437,63798.363783457884,56878.678166631704,60562.093821560025,67102.131839905167,91351.406116646729,102219.52937498213,112434.965898332,113634.74915541988,114190.41560471656,107071.78750508296,94738.215569771404,81933.156026013938,63480.82734017809,56595.582298769157,60260.664901925848,66768.151922281322,90896.733004882553,101710.7635718083,111875.35594825835,{"$f":"BX89","v":113069.16765865491},113622.06845163228,106538.87110153111,94266.685671029729,81525.359314494926,63164.871335436721,56313.895452230332,59960.73625065857,66435.834285457182,90444.32288662171,101204.52999162617,111318.53128204832,112506.40116726344,113056.55006911262,106008.60712304652,93797.50266518729,81119.592283827864,62850.48790309421,56033.610614051351,59662.300400640612,66105.170655948896,89994.164498520346,100700.81603108607,110764.47803682079,111946.43567043473,112493.8463778349,105480.98236801126,93330.65487131718,80715.844831909795,62537.669216162256,55754.720806173165,59365.349921919682,65776.152801451244,89546.246633294373,100199.60914956767,110213.18241869281,111389.25722709265,111933.94336855203,104955.98370051438,92866.130666630648,80314.106906917819,62226.407486608972,55477.21908526789,59069.877421523757,65448.772530632814,89100.558139440473,99700.896868867625,109664.6307024362,110834.85196554831,111376.8271017435,104433.5980500248,92403.918486187802,79914.368507058913,61916.694965164963,55201.098542565858,58775.875543277049,65123.021692931958,88657.087920958511,99204.666772888973,109118.80923113585,110283.20608315487,110822.48370726847,103913.8124110659,91944.006822609561,{"$f":"EJ89","v":79516.6196803208},61608.523941130392,54926.352303683656,58483.336967616779,64798.892178353897,88215.824937075144,98710.906507332009,108575.70441584956,109734.30584596387,110270.8993840203,103396.61384289181,91486.384225791262,79120.850524224239,61301.886742183036,54652.97352845296,58192.254411411071,64476.375917268851,87776.758201969089,98219.603779386656,108035.30273527,109188.13758838327,109722.06039958313,102881.98946916519,91031.039302617559,78727.051185576478,60996.775734187235,54380.955410750234,57902.620627777527,64155.464880211039,87339.876784497508,97730.746357426513,107497.59073538783,108644.68771283726,109175.95308988992,113005.80085409815,100514.80135775577,87386.357333990381,68062.150117265759,60999.286186713871,65291.293642846518,72722.67473125564,99524.016921227914,111950.40548036089,123786.2254157853,125765.41243330644,127045.37203991337,119752.16748502638,106515.46412611977,92603.26125096326,72125.41248884247,64640.900561641436,69189.137836623238,77064.167136165212,105465.53055733039,118633.76575163317,131176.17579180023,133273.51887874838,134629.89117137392,126901.2874469775,112874.3622307052,98131.610653355645,76431.248759007838,68499.916747060488,73319.680580409811,{"$f":"GV89","v":81664.843576474188},111761.7483681642,125716.11791868253,139007.3009946307,141229.85398503911,142667.2007471603,134477.20482983338,119612.8820684938,103989.99861704775,80994.140418469426,72589.313477767952,77696.813813566769,86540.177156346021,118433.84594285993,133221.28151635884,147305.9388503666,149661.17668718676,151184.3320375375,142505.39913868849,126753.68678928768,110198.12821143997,85829.433492719239,76922.844309876906,82335.258814439294,91706.564713352695,125504.26303828842,141174.49808894738,156099.99953474448,158595.84340975145,160209.93006054577,151012.87098712582,134320.79251695229,116776.87876528327,90953.390154150678,81515.083877102792,87250.615711309845,97181.381964707849,132996.77904898344,149602.51608312962,165419.05944131315,168063.90343584577,169774.34992160471,160028.23290632115,142339.64912101428,123748.37608853317,96383.243415382647,86381.476908517332,92459.415949119677,102983.04194569116,140936.59298256569,158533.68080899352,175294.46065346192,178097.19996959632,179909.75890452418,169581.805575387,150837.22581026627,131136.06688639856,102137.25508773641,91538.390172627667,97979.177888416889,109131.0569368056,149350.40820964309,167998.02977165318,185759.41635485925,{"$f":"JH89","v":188729.47723196354},190650.24465727658,179705.71979659973,159842.10183624996,138964.79761585724,108234.77719979282,97003.167522480915,103828.46572352204,115646.10408794208,158266.52227322038,178027.39369409875,196849.12253282018,199996.49395010629,202031.929836383,190434.02455847638,169384.562611673,147260.89804984929,114696.31708259386,102794.18822692173,110026.95191806712,122550.0949602606,167714.92205966712,188655.50357103904,208600.87635028589,211936.14362198161,214093.0935954891,201802.80155014075,179496.70156702757,156052.26983019448,121543.6063403852,108930.9287841859,116595.48336789204,129866.24921967275,177727.38465132564,199918.10411378334,221054.20158452689,224588.58196065557,226874.30032672232,213850.2865121158,190212.52808797697,165368.48030705561,128799.67393886294,115434.0284257208,123556.15151381903,137619.17272977263,188337.58419994783,211853.07396770248,234250.9815544486,237996.36194695084,240418.53608781844,226616.99783167415,201568.08189652895,175240.86198055241,136488.92365673761,122325.35853053867,130932.36664011101,145834.94030686171,0,0,0,0,0,0,0,{"$f":"LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Collections",null,null,null,{"$f":"'General Assumptions'!F26","v":1},null,null,null,{"$f":"OFFSET(K100,0,-$G101)","v":0},{"$f":"OFFSET(L100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,92729.116893192971,103761.14710348837,114130.647122778,115348.52483941586,115912.57153908747,108686.58427483887,96167.004310850782,83168.826026203606,64438.209647123185,57449.125193756016,61169.482521341728,67775.111818617719,92267.586656043277,103244.70837923355,113562.59744865788,114774.41355907958,115335.65289235125,108145.63072436846,95688.363062097327,82754.879152930254,64117.48857076274,57163.19010386127,60865.030514029764,67437.782353197239,91808.353541598291,102730.84006754021,112997.37506449364,114203.15973845219,114761.60567811393,107607.3696013556,95212.104100768222,82342.992571019437,63798.363783457884,56878.678166631704,60562.093821560025,67102.131839905167,91351.406116646729,102219.52937498213,112434.965898332,113634.74915541988,114190.41560471656,107071.78750508296,94738.215569771404,81933.156026013938,63480.82734017809,56595.582298769157,60260.664901925848,66768.151922281322,90896.733004882553,101710.7635718083,{"$f":"OFFSET(BX100,0,-$G101)","v":111875.35594825835},113069.16765865491,113622.06845163228,106538.87110153111,94266.685671029729,81525.359314494926,63164.871335436721,56313.895452230332,59960.73625065857,66435.834285457182,90444.32288662171,101204.52999162617,111318.53128204832,112506.40116726344,113056.55006911262,106008.60712304652,93797.50266518729,81119.592283827864,62850.48790309421,56033.610614051351,59662.300400640612,66105.170655948896,89994.164498520346,100700.81603108607,110764.47803682079,111946.43567043473,112493.8463778349,105480.98236801126,93330.65487131718,80715.844831909795,62537.669216162256,55754.720806173165,59365.349921919682,65776.152801451244,89546.246633294373,100199.60914956767,110213.18241869281,111389.25722709265,111933.94336855203,104955.98370051438,92866.130666630648,80314.106906917819,62226.407486608972,55477.21908526789,59069.877421523757,65448.772530632814,89100.558139440473,99700.896868867625,109664.6307024362,110834.85196554831,111376.8271017435,104433.5980500248,92403.918486187802,79914.368507058913,61916.694965164963,55201.098542565858,58775.875543277049,65123.021692931958,88657.087920958511,99204.666772888973,109118.80923113585,110283.20608315487,110822.48370726847,103913.8124110659,{"$f":"OFFSET(EJ100,0,-$G101)","v":91944.006822609561},79516.6196803208,61608.523941130392,54926.352303683656,58483.336967616779,64798.892178353897,88215.824937075144,98710.906507332009,108575.70441584956,109734.30584596387,110270.8993840203,103396.61384289181,91486.384225791262,79120.850524224239,61301.886742183036,54652.97352845296,58192.254411411071,64476.375917268851,87776.758201969089,98219.603779386656,108035.30273527,109188.13758838327,109722.06039958313,102881.98946916519,91031.039302617559,78727.051185576478,60996.775734187235,54380.955410750234,57902.620627777527,64155.464880211039,87339.876784497508,97730.746357426513,107497.59073538783,108644.68771283726,109175.95308988992,113005.80085409815,100514.80135775577,87386.357333990381,68062.150117265759,60999.286186713871,65291.293642846518,72722.67473125564,99524.016921227914,111950.40548036089,123786.2254157853,125765.41243330644,127045.37203991337,119752.16748502638,106515.46412611977,92603.26125096326,72125.41248884247,64640.900561641436,69189.137836623238,77064.167136165212,105465.53055733039,118633.76575163317,131176.17579180023,133273.51887874838,134629.89117137392,126901.2874469775,112874.3622307052,98131.610653355645,76431.248759007838,68499.916747060488,{"$f":"OFFSET(GV100,0,-$G101)","v":73319.680580409811},81664.843576474188,111761.7483681642,125716.11791868253,139007.3009946307,141229.85398503911,142667.2007471603,134477.20482983338,119612.8820684938,103989.99861704775,80994.140418469426,72589.313477767952,77696.813813566769,86540.177156346021,118433.84594285993,133221.28151635884,147305.9388503666,149661.17668718676,151184.3320375375,142505.39913868849,126753.68678928768,110198.12821143997,85829.433492719239,76922.844309876906,82335.258814439294,91706.564713352695,125504.26303828842,141174.49808894738,156099.99953474448,158595.84340975145,160209.93006054577,151012.87098712582,134320.79251695229,116776.87876528327,90953.390154150678,81515.083877102792,87250.615711309845,97181.381964707849,132996.77904898344,149602.51608312962,165419.05944131315,168063.90343584577,169774.34992160471,160028.23290632115,142339.64912101428,123748.37608853317,96383.243415382647,86381.476908517332,92459.415949119677,102983.04194569116,140936.59298256569,158533.68080899352,175294.46065346192,178097.19996959632,179909.75890452418,169581.805575387,150837.22581026627,131136.06688639856,102137.25508773641,91538.390172627667,97979.177888416889,109131.0569368056,149350.40820964309,167998.02977165318,{"$f":"OFFSET(JH100,0,-$G101)","v":185759.41635485925},188729.47723196354,190650.24465727658,179705.71979659973,159842.10183624996,138964.79761585724,108234.77719979282,97003.167522480915,103828.46572352204,115646.10408794208,158266.52227322038,178027.39369409875,196849.12253282018,199996.49395010629,202031.929836383,190434.02455847638,169384.562611673,147260.89804984929,114696.31708259386,102794.18822692173,110026.95191806712,122550.0949602606,167714.92205966712,188655.50357103904,208600.87635028589,211936.14362198161,214093.0935954891,201802.80155014075,179496.70156702757,156052.26983019448,121543.6063403852,108930.9287841859,116595.48336789204,129866.24921967275,177727.38465132564,199918.10411378334,221054.20158452689,224588.58196065557,226874.30032672232,213850.2865121158,190212.52808797697,165368.48030705561,128799.67393886294,115434.0284257208,123556.15151381903,137619.17272977263,188337.58419994783,211853.07396770248,234250.9815544486,237996.36194695084,240418.53608781844,226616.99783167415,201568.08189652895,175240.86198055241,136488.92365673761,122325.35853053867,130932.36664011101,145834.94030686171,0,0,0,0,0,0,{"$f":"OFFSET(LT100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/R Closing balance",null,null,null,null,null,null,null,{"$f":"K99+K100-K101","v":0},{"$f":"L99+L100-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,92729.116893192971,103761.14710348837,114130.64712277801,115348.52483941586,115912.57153908745,108686.58427483884,96167.004310850738,83168.826026203547,64438.20964712312,57449.12519375595,61169.482521341663,67775.111818617646,92267.586656043204,103244.70837923346,113562.59744865779,114774.41355907949,115335.65289235115,108145.63072436834,95688.363062097211,82754.879152930123,64117.488570762594,57163.190103861125,60865.030514029611,67437.782353197079,91808.353541598117,102730.84006754002,112997.37506449345,114203.15973845198,114761.60567811374,107607.3696013554,95212.104100768018,82342.992571019218,63798.36378345768,56878.678166631507,60562.093821559822,67102.131839904963,91351.40611664654,102219.52937498192,112434.96589833179,113634.74915541966,114190.41560471634,107071.78750508274,94738.215569771186,81933.156026013734,63480.827340177886,56595.582298768961,60260.664901925651,66768.151922281118,90896.733004882335,101710.76357180809,111875.35594825812,{"$f":"BX99+BX100-BX101","v":113069.1676586547},113622.06845163205,106538.87110153088,94266.685671029496,81525.359314494708,63164.871335436488,56313.895452230106,59960.736250658338,66435.834285456949,90444.322886621492,101204.52999162597,111318.53128204813,112506.40116726325,113056.55006911243,106008.60712304633,93797.502665187101,81119.59228382766,62850.487903094006,56033.61061405114,59662.300400640401,66105.170655948692,89994.164498520142,100700.81603108588,110764.47803682061,111946.43567043454,112493.84637783471,105480.98236801107,93330.654871316976,80715.844831909606,62537.669216162074,55754.720806172983,59365.349921919493,65776.152801451055,89546.246633294184,100199.60914956748,110213.18241869262,111389.25722709244,111933.94336855183,104955.98370051417,92866.130666630444,80314.10690691763,62226.407486608776,55477.219085267694,59069.877421523561,65448.772530632625,89100.558139440283,99700.896868867436,109664.63070243603,110834.85196554812,111376.8271017433,104433.59805002458,92403.918486187584,79914.368507058694,61916.69496516473,55201.098542565625,58775.875543276808,65123.021692931718,88657.087920958278,99204.666772888755,109118.80923113564,110283.20608315468,110822.48370726827,103913.81241106569,91944.006822609357,{"$f":"EJ99+EJ100-EJ101","v":79516.619680320597},61608.523941130188,54926.352303683452,58483.336967616575,64798.892178353693,88215.824937074925,98710.906507331791,108575.70441584934,109734.30584596365,110270.89938402009,103396.61384289159,91486.384225791044,79120.850524224021,61301.886742182818,54652.973528452741,58192.254411410846,64476.375917268619,87776.758201968856,98219.603779386438,108035.30273526978,109188.13758838305,109722.06039958292,102881.98946916498,91031.039302617341,78727.05118557626,60996.775734187016,54380.955410750015,57902.620627777302,64155.46488021082,87339.87678449729,97730.746357426295,107497.59073538761,108644.68771283705,109175.95308988971,113005.80085409794,100514.80135775557,87386.357333990178,68062.150117265541,60999.286186713653,65291.2936428463,72722.674731255422,99524.016921227696,111950.40548036067,123786.22541578508,125765.41243330622,127045.37203991316,119752.16748502618,106515.46412611956,92603.261250963056,72125.412488842267,64640.900561641232,69189.137836623035,77064.167136165022,105465.53055733022,118633.76575163299,131176.17579180008,133273.5188787482,134629.89117137375,126901.28744697731,112874.362230705,98131.610653355441,76431.24875900762,68499.916747060255,73319.680580409593,{"$f":"GV99+GV100-GV101","v":81664.843576473955},111761.74836816399,125716.11791868231,139007.3009946305,141229.85398503891,142667.20074716007,134477.20482983318,119612.88206849361,103989.99861704757,80994.140418469251,72589.313477767762,77696.813813566579,86540.177156345846,118433.84594285976,133221.28151635866,147305.93885036639,149661.17668718655,151184.3320375373,142505.39913868831,126753.68678928752,110198.12821143981,85829.433492719079,76922.844309876746,82335.258814439119,91706.564713352534,125504.26303828826,141174.49808894724,156099.9995347443,158595.84340975125,160209.93006054554,151012.87098712559,134320.79251695206,116776.87876528304,90953.390154150431,81515.083877102545,87250.615711309598,97181.381964707616,132996.77904898318,149602.51608312936,165419.05944131286,168063.90343584551,169774.34992160447,160028.23290632092,142339.64912101408,123748.37608853297,96383.243415382429,86381.476908517114,92459.415949119459,102983.04194569094,140936.59298256546,158533.68080899329,175294.46065346169,178097.19996959605,179909.75890452394,169581.80557538677,150837.22581026607,131136.06688639836,102137.25508773621,91538.390172627463,97979.177888416685,109131.0569368054,149350.40820964289,167998.029771653,185759.41635485907,{"$f":"JH99+JH100-JH101","v":188729.47723196336},190650.24465727643,179705.71979659956,159842.10183624979,138964.79761585707,108234.77719979265,97003.16752248074,103828.46572352186,115646.1040879419,158266.52227322021,178027.39369409854,196849.12253281998,199996.49395010612,202031.92983638283,190434.0245584762,169384.56261167282,147260.89804984911,114696.31708259368,102794.18822692154,110026.95191806693,122550.09496026041,167714.92205966689,188655.50357103877,208600.87635028563,211936.14362198132,214093.09359548881,201802.80155014043,179496.70156702722,156052.2698301941,121543.60634038481,108930.92878418551,116595.48336789163,129866.24921967235,177727.38465132524,199918.10411378293,221054.20158452645,224588.58196065514,226874.30032672192,213850.28651211539,190212.52808797656,165368.48030705517,128799.67393886248,115434.02842572033,123556.15151381855,137619.17272977214,188337.58419994731,211853.07396770193,234250.98155444805,237996.36194695032,240418.53608781792,226616.99783167359,201568.0818965284,175240.86198055185,136488.92365673705,122325.3585305381,130932.36664011046,145834.94030686113,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,{"$f":"LT99+LT100-LT101","v":-5.8207660913467407E-10},-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,{"$f":"OF99+OF100-OF101","v":-5.8207660913467407E-10},-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10]
[]
[]
[null,"A/P"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J109","v":0},{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9640.67892263883,9922.1723034783918,10187.132382398255,10223.332014210038,10243.216139487906,10068.379843823655,9761.2343189254552,9442.1545852163872,8979.7948101450202,8811.0044068592397,9249.8132854735504,9420.9533645996653,10039.296148957683,10319.78683828246,10583.828611054138,10620.250627488746,10640.440460862712,10466.881162691332,10161.673303659154,9844.592786358553,9384.9475224463749,9217.4126548453787,9674.6522299446933,9845.3603301532203,10461.047532658082,10740.566414057575,11003.720480509823,11040.389940921668,11060.910264708124,10888.648050459187,10585.394794583202,10270.330264495915,9813.4128629906172,9647.1542852561543,10123.859811764394,10294.165371227269,10907.237640922309,11185.817127317951,11448.115626879457,11485.059166701125,11505.936349622621,11334.992924500357,11033.712852562785,10720.682733905449,10266.508225625235,10101.548343850807,10598.811580900379,10768.745664998787,11379.24523167079,11656.919367102113,{"$f":"BW109","v":11918.39608111218},11955.6420145622,11976.904114985509,11807.302906630512,11508.016347032129,11197.04082210124,10745.626022566737,10581.989000624322,11100.96130648152,11270.556714999328,11878.527497209865,12155.332065224937,12416.022525883231,12453.600955348575,12475.277831232603,12307.044100129324,12009.773239797665,11700.874360455022,11252.23798187486,11089.949854170489,11631.845450816318,11801.136832093976,12406.624552206478,12682.597191285926,12942.538797672887,12980.481730199976,13002.60515618974,12835.766113258162,12540.535115778099,12233.736922196693,11787.899692752164,11626.988484318044,12193.087900996248,12362.111873497657,12965.164180155089,13240.344506626974,13499.576648254524,13537.918119610897,13560.521911741946,13395.10684358043,13101.941975016547,12797.27062215875,12354.255413061886,12194.751267461988,12786.404973017758,12955.20025479196,13555.866853329488,13830.296592261948,14088.860780644049,14127.636987442742,14150.757135950835,13986.797538227358,13695.727301138053,13393.211193468633,12953.043154298846,12794.978469855683,13413.610704228577,13582.218250779444,14180.551042088075,14454.274166678408,14712.214175442754,14751.463615853481,14775.138426616242,14612.668146137687,{"$f":"EI109","v":14323.723422313329},14023.393357282481,13586.100060139828,13429.509635023387,14076.622450827674,14245.085601938217,14841.138830328731,15114.201710341209,15371.563724437352,15411.327348042627,15435.59759321435,15274.652979237868,14987.867181730066,14689.756502596478,14255.368095644464,14100.289282399224,14777.466808126086,14945.831444219382,15539.661854871832,15812.113414712469,16068.946189307664,16109.267556698318,16134.176635135454,15974.796700522598,15690.205935568398,15394.350694169323,14962.900065177546,14809.372935301004,15518.28587231106,15686.600580967794,16278.267587589671,16550.159474644439,16806.514504336963,16847.439957080103,16873.034065193773,16981.157517458661,16681.324913558215,16365.621664490278,15895.090148089159,15731.158372618351,16493.265494476251,16691.823208184855,17374.697158034836,17698.264829347245,18007.136202792171,18069.660028377053,18114.771803019252,17945.623469087142,17627.957023550611,17293.472813547101,16794.917546672179,16621.266159766688,17425.570813096849,17636.049989206178,18359.759095517522,18702.711949935896,19030.091507878245,19096.417104958346,19144.291527742025,18965.115030268284,18628.554362295959,18274.172290759529,17745.924607470512,17561.977710179206,{"$f":"GU109","v":18410.820079991165},18633.936822348896,19400.923339274206,19764.423105944425,20111.420244732282,20181.779070692806,20232.585587719295,20042.786794138636,19686.208497597876,19310.745265872352,18751.037163642097,18556.184759327414,19452.035037869395,19688.548487279644,20501.400757389201,20886.678808947901,21254.469445710049,21329.107067908888,21383.025534759392,21181.975138423604,20804.189037393331,20406.391003054217,19813.349230748128,19606.945207878121,20552.410830751844,20803.125752845102,21664.586947194242,22072.948476226324,22462.779039004978,22541.95599611658,22599.17731837913,22386.208757877874,21985.953939829098,21564.492936601404,20936.132730703037,20717.492726413453,21715.326012273421,21981.095541079121,22894.07292226643,23326.901368315455,23740.093025634967,23824.085741650084,23884.81255492627,23659.219810440147,23235.160423853893,22788.629333242563,22122.847781403441,21891.246918789799,22944.353135186782,23226.081681782412,24193.656421299929,24652.41816346869,25090.371307714042,25179.473061819066,25243.920453648076,25004.955713073847,24555.676515515261,24082.584575407313,23377.153585154731,23131.824076838777,24243.269956030923,24541.916292206271,25567.353875256573,26053.603206337928,{"$f":"JG109","v":26517.802206180404},26612.324161937784,26680.720438226053,26427.591625385856,25951.593267223565,25450.361101846753,24702.919950965526,24443.048561041,25616.07129093125,25932.651818405153,27019.413071346386,27534.797470381462,28026.815708403872,28127.088005864738,28199.675504569699,27931.543661362743,27427.237689444137,26896.192044140196,26104.239487848023,25828.964843845035,27066.98156061368,27402.573776975543,28554.326554660081,29100.59227583585,29622.097488479933,29728.470403082902,29805.506358069255,29521.482871944405,28987.186436606895,28424.554599895921,27585.440508452695,27293.850254466804,27509.315646540788,27865.061819762286,29085.693392265945,29664.691389139301,30217.451327126393,30330.296499472868,30412.053957640375,30111.197625259647,29545.12787307211,28949.031767445071,28059.948266269395,27751.076047879666,27979.531001849751,28356.642065925826,29650.272246528839,30263.964451704895,30849.852880171253,30969.564621018377,31056.333415991932,30737.647333416746,30137.915467001083,29506.365388775914,28564.33747148158,28237.159742528955,28479.387944025777,28879.147629060797,0,0,0,0,0,0,{"$f":"LS109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Operating expenses",null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9640.67892263883,9922.1723034783918,10187.132382398257,10223.33201421004,10243.216139487908,10068.379843823657,9761.234318925457,9442.1545852163908,8979.7948101450238,8811.0044068592415,9249.8132854735504,9420.9533645996653,10039.296148957685,10319.78683828246,10583.828611054138,10620.250627488746,10640.44046086271,10466.88116269133,10161.673303659154,9844.592786358553,9384.9475224463749,9217.4126548453805,9674.6522299446951,9845.3603301532203,10461.047532658082,10740.566414057575,11003.720480509823,11040.389940921668,11060.910264708125,10888.648050459191,10585.394794583208,10270.33026449592,9813.4128629906227,9647.1542852561597,10123.859811764398,10294.165371227273,10907.237640922311,11185.817127317952,11448.115626879458,11485.059166701125,11505.936349622623,11334.992924500359,11033.712852562787,10720.682733905451,10266.508225625237,10101.548343850809,10598.811580900383,10768.745664998791,11379.245231670793,11656.919367102117,{"$f":"BW95","v":11918.396081112183},11955.642014562205,11976.904114985513,11807.302906630515,11508.016347032135,11197.040822101246,10745.626022566743,10581.989000624329,11100.961306481529,11270.556714999335,11878.527497209872,12155.332065224944,12416.022525883236,12453.60095534858,12475.27783123261,12307.044100129329,12009.773239797672,11700.874360455029,11252.237981874867,11089.949854170494,11631.845450816323,11801.13683209398,12406.624552206484,12682.597191285933,12942.538797672893,12980.481730199979,13002.605156189742,12835.766113258165,12540.535115778102,12233.736922196696,11787.899692752169,11626.988484318052,12193.087900996257,12362.111873497668,12965.164180155098,13240.344506626983,13499.576648254535,13537.918119610908,13560.521911741958,13395.106843580445,13101.941975016562,12797.270622158767,12354.255413061901,12194.751267462001,12786.40497301777,12955.200254791973,13555.866853329502,13830.296592261962,14088.860780644061,14127.636987442756,14150.757135950851,13986.797538227373,13695.727301138068,13393.211193468645,12953.043154298859,12794.978469855694,13413.610704228586,13582.218250779453,14180.551042088084,14454.274166678417,14712.214175442761,14751.463615853489,14775.138426616249,14612.668146137692,{"$f":"EI95","v":14323.723422313336},14023.393357282488,13586.100060139834,13429.509635023393,14076.622450827681,14245.085601938223,14841.138830328737,15114.201710341216,15371.563724437359,15411.327348042634,15435.597593214359,15274.652979237877,14987.867181730073,14689.756502596485,14255.368095644471,14100.28928239923,14777.466808126092,14945.831444219388,15539.66185487184,15812.113414712478,16068.946189307675,16109.267556698329,16134.176635135464,15974.796700522607,15690.205935568407,15394.35069416933,14962.900065177551,14809.372935301008,15518.285872311064,15686.600580967799,16278.267587589677,16550.159474644439,16806.514504336963,16847.439957080103,16873.034065193773,16981.157517458661,16681.324913558212,16365.621664490278,15895.090148089157,15731.158372618349,16493.265494476247,16691.823208184851,17374.697158034833,17698.264829347245,18007.136202792171,18069.660028377057,18114.771803019255,17945.62346908715,17627.957023550618,17293.472813547109,16794.917546672186,16621.266159766696,17425.570813096856,17636.049989206182,18359.759095517526,18702.7119499359,19030.091507878249,19096.417104958353,19144.291527742029,18965.115030268287,18628.554362295963,18274.172290759529,17745.924607470508,17561.977710179206,{"$f":"GU95","v":18410.820079991161},18633.936822348896,19400.923339274206,19764.423105944421,20111.420244732282,20181.779070692806,20232.585587719295,20042.786794138639,19686.208497597876,19310.745265872356,18751.037163642104,18556.184759327425,19452.035037869406,19688.548487279659,20501.400757389216,20886.678808947916,21254.469445710063,21329.107067908903,21383.025534759403,21181.975138423611,20804.189037393342,20406.391003054225,19813.349230748132,19606.945207878121,20552.41083075184,20803.125752845095,21664.586947194235,22072.948476226316,22462.77903900497,22541.955996116572,22599.177318379123,22386.208757877863,21985.953939829087,21564.492936601397,20936.13273070303,20717.492726413446,21715.326012273414,21981.095541079114,22894.072922266423,23326.901368315448,23740.093025634957,23824.085741650073,23884.812554926262,23659.21981044014,23235.160423853886,22788.629333242556,22122.847781403438,21891.246918789799,22944.353135186782,23226.081681782416,24193.656421299929,24652.41816346869,25090.371307714042,25179.473061819066,25243.920453648076,25004.955713073847,24555.676515515264,24082.584575407316,23377.153585154738,23131.82407683878,24243.269956030923,24541.916292206275,25567.353875256576,26053.603206337928,{"$f":"JG95","v":26517.802206180404},26612.32416193778,26680.72043822605,26427.591625385852,25951.593267223561,25450.361101846753,24702.919950965526,24443.048561041003,25616.071290931257,25932.651818405157,27019.413071346389,27534.797470381465,28026.815708403876,28127.088005864738,28199.675504569703,27931.543661362743,27427.237689444133,26896.192044140193,26104.239487848015,25828.964843845028,27066.981560613676,27402.573776975536,28554.326554660074,29100.592275835839,29622.097488479922,29728.470403082891,29805.506358069244,29521.482871944394,28987.186436606884,28424.554599895913,27585.440508452692,27293.850254466801,27509.315646540785,27865.061819762283,29085.693392265941,29664.691389139298,30217.451327126386,30330.296499472861,30412.053957640364,30111.197625259636,29545.127873072102,28949.031767445067,28059.948266269392,27751.076047879662,27979.531001849744,28356.642065925815,29650.272246528832,30263.964451704887,30849.852880171245,30969.56462101837,31056.333415991925,30737.647333416739,30137.915467001076,29506.365388775906,28564.337471481569,28237.159742528947,28479.387944025773,28879.147629060793,0,0,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Payments in prior month",null,null,null,{"$f":"'General Assumptions'!F27","v":1},null,null,null,{"$f":"OFFSET(K107,0,-$G108)","v":0},{"$f":"OFFSET(L107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9640.67892263883,9922.1723034783918,10187.132382398257,10223.33201421004,10243.216139487908,10068.379843823657,9761.234318925457,9442.1545852163908,8979.7948101450238,8811.0044068592415,9249.8132854735504,9420.9533645996653,10039.296148957685,10319.78683828246,10583.828611054138,10620.250627488746,10640.44046086271,10466.88116269133,10161.673303659154,9844.592786358553,9384.9475224463749,9217.4126548453805,9674.6522299446951,9845.3603301532203,10461.047532658082,10740.566414057575,11003.720480509823,11040.389940921668,11060.910264708125,10888.648050459191,10585.394794583208,10270.33026449592,9813.4128629906227,9647.1542852561597,10123.859811764398,10294.165371227273,10907.237640922311,11185.817127317952,11448.115626879458,11485.059166701125,11505.936349622623,11334.992924500359,11033.712852562787,10720.682733905451,10266.508225625237,10101.548343850809,10598.811580900383,10768.745664998791,11379.245231670793,11656.919367102117,{"$f":"OFFSET(BX107,0,-$G108)","v":11918.396081112183},11955.642014562205,11976.904114985513,11807.302906630515,11508.016347032135,11197.040822101246,10745.626022566743,10581.989000624329,11100.961306481529,11270.556714999335,11878.527497209872,12155.332065224944,12416.022525883236,12453.60095534858,12475.27783123261,12307.044100129329,12009.773239797672,11700.874360455029,11252.237981874867,11089.949854170494,11631.845450816323,11801.13683209398,12406.624552206484,12682.597191285933,12942.538797672893,12980.481730199979,13002.605156189742,12835.766113258165,12540.535115778102,12233.736922196696,11787.899692752169,11626.988484318052,12193.087900996257,12362.111873497668,12965.164180155098,13240.344506626983,13499.576648254535,13537.918119610908,13560.521911741958,13395.106843580445,13101.941975016562,12797.270622158767,12354.255413061901,12194.751267462001,12786.40497301777,12955.200254791973,13555.866853329502,13830.296592261962,14088.860780644061,14127.636987442756,14150.757135950851,13986.797538227373,13695.727301138068,13393.211193468645,12953.043154298859,12794.978469855694,13413.610704228586,13582.218250779453,14180.551042088084,14454.274166678417,14712.214175442761,14751.463615853489,14775.138426616249,14612.668146137692,{"$f":"OFFSET(EJ107,0,-$G108)","v":14323.723422313336},14023.393357282488,13586.100060139834,13429.509635023393,14076.622450827681,14245.085601938223,14841.138830328737,15114.201710341216,15371.563724437359,15411.327348042634,15435.597593214359,15274.652979237877,14987.867181730073,14689.756502596485,14255.368095644471,14100.28928239923,14777.466808126092,14945.831444219388,15539.66185487184,15812.113414712478,16068.946189307675,16109.267556698329,16134.176635135464,15974.796700522607,15690.205935568407,15394.35069416933,14962.900065177551,14809.372935301008,15518.285872311064,15686.600580967799,16278.267587589677,16550.159474644439,16806.514504336963,16847.439957080103,16873.034065193773,16981.157517458661,16681.324913558212,16365.621664490278,15895.090148089157,15731.158372618349,16493.265494476247,16691.823208184851,17374.697158034833,17698.264829347245,18007.136202792171,18069.660028377057,18114.771803019255,17945.62346908715,17627.957023550618,17293.472813547109,16794.917546672186,16621.266159766696,17425.570813096856,17636.049989206182,18359.759095517526,18702.7119499359,19030.091507878249,19096.417104958353,19144.291527742029,18965.115030268287,18628.554362295963,18274.172290759529,17745.924607470508,17561.977710179206,{"$f":"OFFSET(GV107,0,-$G108)","v":18410.820079991161},18633.936822348896,19400.923339274206,19764.423105944421,20111.420244732282,20181.779070692806,20232.585587719295,20042.786794138639,19686.208497597876,19310.745265872356,18751.037163642104,18556.184759327425,19452.035037869406,19688.548487279659,20501.400757389216,20886.678808947916,21254.469445710063,21329.107067908903,21383.025534759403,21181.975138423611,20804.189037393342,20406.391003054225,19813.349230748132,19606.945207878121,20552.41083075184,20803.125752845095,21664.586947194235,22072.948476226316,22462.77903900497,22541.955996116572,22599.177318379123,22386.208757877863,21985.953939829087,21564.492936601397,20936.13273070303,20717.492726413446,21715.326012273414,21981.095541079114,22894.072922266423,23326.901368315448,23740.093025634957,23824.085741650073,23884.812554926262,23659.21981044014,23235.160423853886,22788.629333242556,22122.847781403438,21891.246918789799,22944.353135186782,23226.081681782416,24193.656421299929,24652.41816346869,25090.371307714042,25179.473061819066,25243.920453648076,25004.955713073847,24555.676515515264,24082.584575407316,23377.153585154738,23131.82407683878,24243.269956030923,24541.916292206275,25567.353875256576,26053.603206337928,{"$f":"OFFSET(JH107,0,-$G108)","v":26517.802206180404},26612.32416193778,26680.72043822605,26427.591625385852,25951.593267223561,25450.361101846753,24702.919950965526,24443.048561041003,25616.071290931257,25932.651818405157,27019.413071346389,27534.797470381465,28026.815708403876,28127.088005864738,28199.675504569703,27931.543661362743,27427.237689444133,26896.192044140193,26104.239487848015,25828.964843845028,27066.981560613676,27402.573776975536,28554.326554660074,29100.592275835839,29622.097488479922,29728.470403082891,29805.506358069244,29521.482871944394,28987.186436606884,28424.554599895913,27585.440508452692,27293.850254466801,27509.315646540785,27865.061819762283,29085.693392265941,29664.691389139298,30217.451327126386,30330.296499472861,30412.053957640364,30111.197625259636,29545.127873072102,28949.031767445067,28059.948266269392,27751.076047879662,27979.531001849744,28356.642065925815,29650.272246528832,30263.964451704887,30849.852880171245,30969.56462101837,31056.333415991925,30737.647333416739,30137.915467001076,29506.365388775906,28564.337471481569,28237.159742528947,28479.387944025773,28879.147629060793,0,0,0,0,0,0,{"$f":"OFFSET(LT107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/P Closing balance",null,null,null,null,null,null,null,{"$f":"K106+K107-K108","v":0},{"$f":"L106+L107-L108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9640.67892263883,9922.1723034783918,10187.132382398255,10223.332014210038,10243.216139487906,10068.379843823655,9761.2343189254552,9442.1545852163872,8979.7948101450202,8811.0044068592397,9249.8132854735504,9420.9533645996653,10039.296148957683,10319.78683828246,10583.828611054138,10620.250627488746,10640.440460862712,10466.881162691332,10161.673303659154,9844.592786358553,9384.9475224463749,9217.4126548453787,9674.6522299446933,9845.3603301532203,10461.047532658082,10740.566414057575,11003.720480509823,11040.389940921668,11060.910264708124,10888.648050459187,10585.394794583202,10270.330264495915,9813.4128629906172,9647.1542852561543,10123.859811764394,10294.165371227269,10907.237640922309,11185.817127317951,11448.115626879457,11485.059166701125,11505.936349622621,11334.992924500357,11033.712852562785,10720.682733905449,10266.508225625235,10101.548343850807,10598.811580900379,10768.745664998787,11379.24523167079,11656.919367102113,11918.39608111218,{"$f":"BX106+BX107-BX108","v":11955.6420145622},11976.904114985509,11807.302906630512,11508.016347032129,11197.04082210124,10745.626022566737,10581.989000624322,11100.96130648152,11270.556714999328,11878.527497209865,12155.332065224937,12416.022525883231,12453.600955348575,12475.277831232603,12307.044100129324,12009.773239797665,11700.874360455022,11252.23798187486,11089.949854170489,11631.845450816318,11801.136832093976,12406.624552206478,12682.597191285926,12942.538797672887,12980.481730199976,13002.60515618974,12835.766113258162,12540.535115778099,12233.736922196693,11787.899692752164,11626.988484318044,12193.087900996248,12362.111873497657,12965.164180155089,13240.344506626974,13499.576648254524,13537.918119610897,13560.521911741946,13395.10684358043,13101.941975016547,12797.27062215875,12354.255413061886,12194.751267461988,12786.404973017758,12955.20025479196,13555.866853329488,13830.296592261948,14088.860780644049,14127.636987442742,14150.757135950835,13986.797538227358,13695.727301138053,13393.211193468633,12953.043154298846,12794.978469855683,13413.610704228577,13582.218250779444,14180.551042088075,14454.274166678408,14712.214175442754,14751.463615853481,14775.138426616242,14612.668146137687,14323.723422313329,{"$f":"EJ106+EJ107-EJ108","v":14023.393357282481},13586.100060139828,13429.509635023387,14076.622450827674,14245.085601938217,14841.138830328731,15114.201710341209,15371.563724437352,15411.327348042627,15435.59759321435,15274.652979237868,14987.867181730066,14689.756502596478,14255.368095644464,14100.289282399224,14777.466808126086,14945.831444219382,15539.661854871832,15812.113414712469,16068.946189307664,16109.267556698318,16134.176635135454,15974.796700522598,15690.205935568398,15394.350694169323,14962.900065177546,14809.372935301004,15518.28587231106,15686.600580967794,16278.267587589671,16550.159474644439,16806.514504336963,16847.439957080103,16873.034065193773,16981.157517458661,16681.324913558215,16365.621664490278,15895.090148089159,15731.158372618351,16493.265494476251,16691.823208184855,17374.697158034836,17698.264829347245,18007.136202792171,18069.660028377053,18114.771803019252,17945.623469087142,17627.957023550611,17293.472813547101,16794.917546672179,16621.266159766688,17425.570813096849,17636.049989206178,18359.759095517522,18702.711949935896,19030.091507878245,19096.417104958346,19144.291527742025,18965.115030268284,18628.554362295959,18274.172290759529,17745.924607470512,17561.977710179206,18410.820079991165,{"$f":"GV106+GV107-GV108","v":18633.936822348896},19400.923339274206,19764.423105944425,20111.420244732282,20181.779070692806,20232.585587719295,20042.786794138636,19686.208497597876,19310.745265872352,18751.037163642097,18556.184759327414,19452.035037869395,19688.548487279644,20501.400757389201,20886.678808947901,21254.469445710049,21329.107067908888,21383.025534759392,21181.975138423604,20804.189037393331,20406.391003054217,19813.349230748128,19606.945207878121,20552.410830751844,20803.125752845102,21664.586947194242,22072.948476226324,22462.779039004978,22541.95599611658,22599.17731837913,22386.208757877874,21985.953939829098,21564.492936601404,20936.132730703037,20717.492726413453,21715.326012273421,21981.095541079121,22894.07292226643,23326.901368315455,23740.093025634967,23824.085741650084,23884.81255492627,23659.219810440147,23235.160423853893,22788.629333242563,22122.847781403441,21891.246918789799,22944.353135186782,23226.081681782412,24193.656421299929,24652.41816346869,25090.371307714042,25179.473061819066,25243.920453648076,25004.955713073847,24555.676515515261,24082.584575407313,23377.153585154731,23131.824076838777,24243.269956030923,24541.916292206271,25567.353875256573,26053.603206337928,26517.802206180404,{"$f":"JH106+JH107-JH108","v":26612.324161937784},26680.720438226053,26427.591625385856,25951.593267223565,25450.361101846753,24702.919950965526,24443.048561041,25616.07129093125,25932.651818405153,27019.413071346386,27534.797470381462,28026.815708403872,28127.088005864738,28199.675504569699,27931.543661362743,27427.237689444137,26896.192044140196,26104.239487848023,25828.964843845035,27066.98156061368,27402.573776975543,28554.326554660081,29100.59227583585,29622.097488479933,29728.470403082902,29805.506358069255,29521.482871944405,28987.186436606895,28424.554599895921,27585.440508452695,27293.850254466804,27509.315646540788,27865.061819762286,29085.693392265945,29664.691389139301,30217.451327126393,30330.296499472868,30412.053957640375,30111.197625259647,29545.12787307211,28949.031767445071,28059.948266269395,27751.076047879666,27979.531001849751,28356.642065925826,29650.272246528839,30263.964451704895,30849.852880171253,30969.564621018377,31056.333415991932,30737.647333416746,30137.915467001083,29506.365388775914,28564.33747148158,28237.159742528955,28479.387944025777,28879.147629060797,0,0,0,0,0,0,0,{"$f":"LT106+LT107-LT108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF106+OF107-OF108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accounts payab;e balance",null,null,null,null,null,null,{"$f":"J108","v":0},{"$f":"$J$111*K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*BW107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*EI107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*GU107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*JG107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*LS107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*OE107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in A/P",null,null,null,null,null,null,null,null,{"$f":"L111-K111","v":0},{"$f":"M111-L111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY111-BX111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK111-EJ111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW111-GV111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI111-JH111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU111-LT111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG111-OF111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Working capital balance",null,null,null,null,null,null,null,{"$f":"K102-K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,83088.437970554136,93838.974800009979,103943.51474037976,105125.19282520581,105669.35539959955,98618.204431015183,86405.769991925277,73726.671440987164,55458.414836978103,48638.12078689671,51919.66923586811,58354.158454017983,82228.290507085519,92924.921540951007,102978.76883760365,104154.16293159075,104695.21243148844,97678.749561677003,85526.689758438064,72910.28636657157,54732.54104831622,47945.777449015746,51190.378284084916,57592.422023043859,81347.306008940039,91990.273653482436,101993.65458398362,103162.76979753032,103700.69541340563,96718.721550896211,84626.709306184814,72072.6623065233,53984.950920467061,47231.523881375353,50438.234009795429,56807.966468677696,80444.168475724233,91033.712247663978,100986.85027145233,102149.68998871854,102684.47925509373,95736.794580582384,83704.502717208408,71212.47329210829,53214.319114552651,46494.033954918152,49661.853321025272,55999.406257282331,79517.487773211542,90053.844204705965,{"$f":"BW102-BW109","v":99956.959867145939},101113.5256440925,101645.16433664654,94731.568194900363,82758.669323997368,70328.318492393475,52419.245312869753,45731.906451605784,48859.774944176817,55165.27757045762,78565.795389411622,89049.19792640103,98902.508756164898,100052.80021191467,100581.27223787984,93701.563022917006,81787.729425389436,69418.717923372635,51598.249921219147,44943.660759880651,48030.454949824081,54304.033823854712,77587.539946313656,88018.218839799956,97821.93923914773,98965.953940234569,99491.241221644974,92645.216254752915,80790.119755538879,68482.107909712911,50749.769523409908,44127.732321854943,47172.262020923241,53414.0409279534,76581.082453139097,86959.264642940499,96713.605770438095,97851.339107481544,98373.421456809883,91560.876856933741,79764.188691613905,67516.836284758872,49872.152073546888,43282.467817805707,46283.472448505803,52493.572275840663,75544.691286110799,85870.600276605488,95575.769921791973,96707.214978105374,97226.069965792471,90446.800511797221,78708.191185049538,66521.157313590054,48963.651810865886,42406.120072709942,45362.264839048235,51540.803442152275,74476.536878870204,84750.392606210342,94406.595055692887,95531.742467301199,96047.345280652022,89301.144264928007,{"$f":"EI102-EI109","v":77620.28340029603},65493.226323038114,48022.423880990362,41496.842668660065,44406.714516788903,50553.806576415474,73374.686106746201,83596.704796990583,93204.140691411987,94322.978497921024,94835.301790805737,88121.960863653716,76498.51704406098,64431.094021627541,47046.518646538352,40552.684246053519,43414.787603284756,49530.544473049238,72237.096347097016,82407.490364673969,91966.356545962117,93078.870031684724,93587.883764447455,86907.192768642388,75340.833367048937,63332.70049140694,46033.875669009474,39571.58247544901,42384.33475546624,48468.864299243025,71061.609196907622,81180.586882781849,90691.076231050654,91797.247755756951,92302.919024695933,96024.643336639274,83833.476444197353,71020.735669499903,52167.059969176378,45268.1278140953,48798.028148370053,56030.851523070567,82149.319763192863,94252.140651013426,105779.08921299291,107695.75240492917,108930.60023689391,101806.54401593903,88887.507102568954,75309.788437415962,55330.494942170088,48019.634401874544,51763.567023526186,59428.117146958844,87105.771461812692,99931.053801697097,112146.08428392184,114177.10177378985,115485.59964363172,107936.17241670903,94245.807868409029,79857.438362595916,58685.324151537105,50937.939036881049,{"$f":"GU102-GU109","v":54908.860500418428},63030.906754125055,92360.825028889783,105951.69481273789,118895.88074989821,121048.0749143461,122434.61515944077,114434.41803569454,99926.673570895728,84679.253351175226,62243.103254827154,54033.128718440348,58244.778775697181,66851.628669066209,97932.445185470555,112334.60270741076,126051.46940465635,128332.06961927767,129801.30650277791,121323.42400026471,105949.49775189419,89791.737208385588,66016.084261970944,57315.899101998628,61782.847983687272,70903.438960507425,103839.67609109402,119101.5496127209,133637.22049573931,136053.88741363469,137610.7527421664,128626.66222924771,112334.83857712297,95212.385828681639,70017.257423447387,60797.591150689092,65535.289699036177,75200.286423628495,110102.70612671674,126275.61471481391,141678.96641567789,144239.81769419543,145889.53736667821,136369.01309588077,119104.48869716018,100959.7467552904,74260.395633978987,64490.229989727319,69515.062813932673,79756.960263908535,116742.93656126552,133881.26264552461,150204.08934574766,152917.72690777699,154665.83845087586,144576.84986231293,126281.54929475082,107053.48231099105,78760.10150258147,68406.566095788687,73735.907932385759,84589.140644599131,123783.05433438631,141944.42656531508,{"$f":"JG102-JG109","v":159241.61414867867},162117.15307002558,163969.52421905036,153278.1281712137,133890.50856902622,113514.43651401032,83531.857248827117,72560.118961439744,78212.394432590605,89713.452269536749,131247.10920187383,150492.59622371709,168822.3068244161,171869.40594424139,173832.25433181314,162502.48089711345,141957.3249222287,120364.70600570893,88592.077594745657,76965.223383076504,82959.970357453247,95147.521183284873,139160.59550500682,159554.91129520291,178978.77886180571,182207.67321889842,184287.58723741956,172281.31867819602,150509.51513042033,127627.71523029817,93958.165831932114,81637.07852971871,89086.167721350852,102001.18739991006,148641.6912590593,170253.41272464363,190836.75025740007,194258.28546118227,196462.24636908155,183739.08888685575,160667.40021490445,136419.44853961011,100739.72567259309,87682.952377840673,95576.620511968795,109262.53066384631,158687.31195341848,181589.10951599703,203401.12867427681,207026.79732593196,209362.202671826,195879.35049825686,171430.16642952731,145734.49659177594,107924.58618525547,94088.198788009147,102452.97869608468,116955.79267780033,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,{"$f":"LS102-LS109","v":-5.8207660913467407E-10},-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,{"$f":"OE102-OE109","v":-5.8207660913467407E-10},-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10]
[null,null,"Change in Working Capital",null,null,null,null,null,null,null,{"$f":"K114-J114","v":0},{"$f":"L114-K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,83088.437970554136,10750.536829455843,10104.539940369781,1181.6780848260532,544.16257439373294,-7051.150968584363,-12212.434439089906,-12679.098550938113,-18268.256604009061,-6820.2940500813929,3281.5484489713999,6434.4892181498726,23874.132053067537,10696.631033865488,10053.847296652646,1175.3940939870954,541.04949989769375,-7016.4628698114393,-12152.059803238939,-12616.403391866494,-18177.745318255351,-6786.7635993004733,3244.60083506917,6402.0437389589424,23754.88398589618,10642.967644542397,10003.380930501182,1169.1152135466982,537.92561587531236,-6981.9738625094178,-12092.012244711397,-12554.046999661514,-18087.711386056239,-6753.4270390917081,3206.7101284200762,6369.7324588822667,23636.202007046537,10589.543771939745,9953.1380237883568,1162.839717266208,534.78926637518452,-6947.6846745113435,-12032.291863373976,-12492.029425100118,-17998.15417755564,-6720.285159634499,3167.81936610712,6337.5529362570596,23518.081515929211,10536.356431494423,9903.1156624399737,{"$f":"BX114-BW114","v":1156.5657769465615},531.63869255404279,-6913.5961417461804,-11972.898870902995,-12430.350831603893,-17909.073179523723,-6687.3388612639683,3127.8684925710331,6305.5026262808024,23400.517818954002,10483.402536989408,9853.3108297638682,1150.2914557497716,528.47202596516581,-6879.7092149628297,-11913.83359752757,-12369.011502016801,-17820.468002153488,-6654.5891613384956,3086.79418994343,6273.5788740306307,23283.506122458944,10430.6788934863,9803.7203993477742,1144.0147010868386,525.28728141040483,-6846.0249668920587,-11855.096499214036,-12308.011845825968,-17732.338386303003,-6622.0372015549656,3044.5296990682982,6241.7789070301587,23167.041525185698,10378.182189801402,9754.3411274975952,1137.7333370434499,522.08234932833875,-6812.5445998761425,-11796.688165319836,-12247.352406855032,-17644.684211211985,-6589.6842557411801,3001.0046307000957,6210.0998273348596,23051.119010270137,10325.908990494689,9705.1696451864846,1131.4450563134014,518.85498768709658,-6779.2694539952499,-11738.609326747683,-12187.033871459484,-17557.505502724169,-6557.5317381559435,2956.1447663382933,6178.5386031040398,22935.733436717928,10273.855727340138,9656.2024494825455,1125.1474116083118,515.60281335082254,-6746.2010157240147,-11680.860864631977,{"$f":"EJ114-EI114","v":-12127.057077257916},-17470.802442047752,-6525.5812123302967,2909.8718481288379,6147.0920596265714,22820.879530330727,10222.018690244382,9607.4358944214036,1118.8378065090365,512.32329288471374,-6713.3409271520213,-11623.443819592736,-12067.423022433439,-17384.575375089189,-6493.8344004848332,2862.1033572312372,6115.756869764482,22706.551874047778,10170.394017576953,9558.8661812881473,1112.5134857226076,509.0137327627308,-6680.6909958050674,-11566.35940159345,-12008.132875641997,-17298.824822397466,-6462.2931935604647,2812.7522800172301,6084.5295437767854,22592.744897664597,10118.977685874226,9510.4893482688058,1106.1715247062966,505.67126893898239,3721.7243119433406,-12191.166892441921,-12812.74077469745,-18853.675700323525,-6898.9321550810782,3529.9003342747528,7232.8233747005143,26118.468240122296,12102.820887820562,11526.948561979487,1916.6631919362553,1234.8478319647402,-7124.0562209548807,-12919.036913370073,-13577.718665152992,-19979.293495245875,-7310.8605402955436,3743.932621651642,7664.5501234326584,27677.654314853848,12825.282339884405,12215.030482224742,2031.0174898680125,1308.4978698418709,-7549.4272269226931,-13690.3645483,-14388.369505813112,-21172.114211058812,-7747.3851146560555,3970.9214635373792,{"$f":"GV114-GU114","v":8122.0462537066269},29329.918274764728,13590.869783848102,12944.18593716032,2152.1941644478939,1386.5402450946713,-8000.1971237462276,-14507.744464798816,-15247.420219720501,-22436.150096348072,-8209.974536386806,4211.650057256833,8606.849893369028,31080.816516404346,14402.1575219402,13716.866697245598,2280.6002146213141,1469.2368835002417,-8477.8825025131955,-15373.926248370524,-16157.760543508601,-23775.652946414644,-8700.1851599723159,4466.9488816886442,9120.5909768201527,32936.237130586596,15261.873521626883,14535.670883018407,2416.6669178953744,1556.8653285317123,-8984.0905129186867,-16291.823652124745,-17122.452748441327,-25195.128405234253,-9219.6662727582952,4737.6985483470853,9664.9967245923181,34902.41970308825,16172.908588097169,15403.351700863976,2560.8512785175408,1649.7196724827809,-9520.5242707974394,-17264.52439872059,-18144.741941869783,-26699.351121311411,-9770.1656442516687,5024.832824205354,10241.897449975862,36985.976297356989,17138.326084259083,16322.826700223057,2713.6375620293256,1748.1115430988721,-10088.988588562934,-18295.30056756211,-19228.066983759767,-28293.38080840958,-10353.535406792784,5329.341836597072,10853.232712213372,39193.913689787179,18161.37223092877,17297.187583363586,{"$f":"JH114-JG114","v":2875.538921346917},1852.3711490247806,-10691.396047836664,-19387.619602187478,-20376.072055015902,-29982.579265183202,-10971.738287387372,5652.2754711508605,11501.057836946144,41533.656932337079,19245.487021843262,18329.710600699007,3047.0991198252887,1962.8483875717502,-11329.773434699688,-20545.15597488475,-21592.618916519772,-31772.628410963269,-11626.854211669153,5994.7469743767433,12187.550825831626,44013.074321721942,20394.315790196095,19423.867566602799,3228.8943570927077,2079.9140185211436,-12006.268559223536,-21771.803547775693,-22881.799900122161,-33669.549398366056,-12321.087302213404,7449.0891916321416,12915.019678559212,46640.503859149234,21611.721465584327,20583.337532756443,3421.5352037822013,2203.9609078992798,-12723.157482225797,-23071.688671951299,-24247.951675294345,-35679.722867017015,-13056.77329475242,7893.6681341281219,13685.910151877513,49424.781289572173,22901.797562578548,21812.019158279785,3625.6686516551417,2335.4053458940471,-13482.852173569147,-24449.184068729548,-25695.669837751368,-37809.910406520474,-13836.387397246319,8364.7799080755358,14502.813981715648,-116955.79267780091,0,0,0,0,0,0,{"$f":"LT114-LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF114-OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Pre-tax cash flows"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K89-K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,83088.437970554136,93838.974800009979,103943.51474037975,105125.19282520581,105669.35539959956,98618.204431015212,86405.769991925321,73726.671440987207,55458.414836978161,48638.120786896776,51919.669235868176,58354.158454018056,82228.290507085592,92924.921540951094,102978.76883760374,104154.16293159084,104695.21243148854,97678.749561677134,85526.68975843818,72910.286366571701,54732.541048316365,47945.777449015892,51190.378284085069,57592.422023044019,81347.306008940213,91990.27365348264,101993.65458398382,103162.76979753052,103700.6954134058,96718.721550896415,84626.709306185017,72072.662306523518,53984.950920467265,47231.523881375542,50438.234009795626,56807.966468677892,80444.168475724422,91033.712247664182,100986.85027145254,102149.68998871875,102684.47925509393,95736.794580582602,83704.502717208612,71212.47329210848,53214.319114552854,46494.033954918348,49661.853321025468,55999.406257282535,79517.48777321176,90053.844204706184,{"$f":"BW89-BW95","v":99956.959867146172},101113.5256440927,101645.16433664676,94731.568194900596,82758.669323997601,70328.318492393679,52419.245312869978,45731.906451606003,48859.774944177043,55165.277570457845,78565.79538941184,89049.197926401233,98902.508756165087,100052.80021191486,100581.27223788001,93701.563022917195,81787.729425389611,69418.717923372838,51598.249921219343,44943.660759880855,48030.454949824285,54304.033823854916,77587.53994631386,88018.218839800131,97821.93923914789,98965.953940234758,99491.241221645148,92645.21625475309,80790.119755539083,68482.107909713101,50749.769523410083,44127.732321855117,47172.262020923423,53414.040927953574,76581.082453139272,86959.264642940689,96713.605770438284,97851.339107481734,98373.421456810072,91560.87685693393,79764.188691614079,67516.836284759047,49872.152073547069,43282.467817805889,46283.472448505985,52493.572275840837,75544.691286110974,85870.600276605663,95575.769921792147,96707.214978105549,97226.069965792645,90446.800511797424,78708.191185049742,66521.157313590273,48963.651810866104,42406.120072710168,45362.264839048461,51540.803442152508,74476.536878870422,84750.39260621056,94406.595055693091,95531.742467301388,96047.345280652225,89301.144264928211,{"$f":"EI89-EI95","v":77620.283400296219},65493.226323038311,48022.423880990558,41496.842668660262,44406.714516789099,50553.806576415678,73374.686106746405,83596.704796990787,93204.140691412191,94322.978497921242,94835.301790805941,88121.960863653934,76498.517044061184,64431.094021627752,47046.518646538563,40552.68424605373,43414.787603284982,49530.544473049464,72237.096347097249,82407.490364674173,91966.356545962321,93078.870031684943,93587.883764447673,86907.192768642577,75340.833367049156,63332.700491407144,46033.875669009685,39571.582475449228,42384.334755466465,48468.864299243243,71061.609196907826,81180.586882782081,90691.076231050858,91797.247755757155,92302.919024696152,96024.643336639492,83833.476444197557,71020.735669500107,52167.059969176604,45268.127814095526,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689413,101806.54401593923,88887.507102569158,75309.788437416151,55330.494942170284,48019.63440187474,51763.567023526382,59428.117146959034,87105.771461812867,99931.053801697271,112146.08428392198,114177.10177379003,115485.5996436319,107936.17241670922,94245.807868409232,79857.43836259612,58685.32415153733,50937.939036881282,{"$f":"GU89-GU95","v":54908.860500418654},63030.906754125288,92360.825028890002,105951.6948127381,118895.88074989841,121048.0749143463,122434.615159441,114434.41803569475,99926.673570895917,84679.253351175401,62243.103254827322,54033.128718440523,58244.778775697363,66851.628669066355,97932.445185470715,112334.60270741093,126051.46940465653,128332.06961927786,129801.3065027781,121323.42400026487,105949.49775189433,89791.737208385748,66016.084261971104,57315.899101998788,61782.847983687454,70903.438960507599,103839.67609109418,119101.54961272106,133637.22049573952,136053.88741363489,137610.75274216663,128626.66222924796,112334.83857712321,95212.385828681872,70017.257423447649,60797.591150689346,65535.289699036432,75200.286423628742,110102.70612671702,126275.61471481418,141678.96641567818,144239.81769419569,145889.53736667844,136369.013095881,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908753,116742.93656126576,133881.26264552484,150204.0893457479,152917.72690777725,154665.83845087609,144576.84986231316,126281.54929475101,107053.48231099124,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438651,141944.42656531525,{"$f":"JG89-JG95","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827291,72560.118961439905,78212.39443259078,89713.452269536923,131247.109201874,150492.59622371729,168822.3068244163,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.7060057091,88592.077594745846,76965.223383076707,82959.970357453451,95147.521183285062,139160.59550500705,159554.9112952032,178978.77886180597,182207.67321889871,184287.58723741985,172281.31867819634,150509.51513042068,127627.71523029856,93958.165831932507,81637.078529719103,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464403,190836.7502574005,194258.28546118271,196462.24636908196,183739.08888685616,160667.40021490486,136419.44853961054,100739.72567259354,87682.952377841139,95576.62051196929,109262.53066384682,158687.311953419,181589.10951599758,203401.12867427737,207026.79732593248,209362.20267182653,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.198788009715,102452.97869608524,116955.79267780091,0,0,0,0,0,0,{"$f":"LS89-LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89-OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Capex",null,null,null,null,null,null,null,null,{"$f":"K68","v":0},0,0,0,10265.867862098266,10319.883720275142,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less : Working capital change",null,null,null,null,null,null,null,null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,83088.437970554136,10750.536829455843,10104.539940369781,1181.6780848260532,544.16257439373294,-7051.150968584363,-12212.434439089906,-12679.098550938113,-18268.256604009061,-6820.2940500813929,3281.5484489713999,6434.4892181498726,23874.132053067537,10696.631033865488,10053.847296652646,1175.3940939870954,541.04949989769375,-7016.4628698114393,-12152.059803238939,-12616.403391866494,-18177.745318255351,-6786.7635993004733,3244.60083506917,6402.0437389589424,23754.88398589618,10642.967644542397,10003.380930501182,1169.1152135466982,537.92561587531236,-6981.9738625094178,-12092.012244711397,-12554.046999661514,-18087.711386056239,-6753.4270390917081,3206.7101284200762,6369.7324588822667,23636.202007046537,10589.543771939745,9953.1380237883568,1162.839717266208,534.78926637518452,-6947.6846745113435,-12032.291863373976,-12492.029425100118,-17998.15417755564,-6720.285159634499,3167.81936610712,6337.5529362570596,23518.081515929211,10536.356431494423,9903.1156624399737,{"$f":"BX115","v":1156.5657769465615},531.63869255404279,-6913.5961417461804,-11972.898870902995,-12430.350831603893,-17909.073179523723,-6687.3388612639683,3127.8684925710331,6305.5026262808024,23400.517818954002,10483.402536989408,9853.3108297638682,1150.2914557497716,528.47202596516581,-6879.7092149628297,-11913.83359752757,-12369.011502016801,-17820.468002153488,-6654.5891613384956,3086.79418994343,6273.5788740306307,23283.506122458944,10430.6788934863,9803.7203993477742,1144.0147010868386,525.28728141040483,-6846.0249668920587,-11855.096499214036,-12308.011845825968,-17732.338386303003,-6622.0372015549656,3044.5296990682982,6241.7789070301587,23167.041525185698,10378.182189801402,9754.3411274975952,1137.7333370434499,522.08234932833875,-6812.5445998761425,-11796.688165319836,-12247.352406855032,-17644.684211211985,-6589.6842557411801,3001.0046307000957,6210.0998273348596,23051.119010270137,10325.908990494689,9705.1696451864846,1131.4450563134014,518.85498768709658,-6779.2694539952499,-11738.609326747683,-12187.033871459484,-17557.505502724169,-6557.5317381559435,2956.1447663382933,6178.5386031040398,22935.733436717928,10273.855727340138,9656.2024494825455,1125.1474116083118,515.60281335082254,-6746.2010157240147,-11680.860864631977,{"$f":"EJ115","v":-12127.057077257916},-17470.802442047752,-6525.5812123302967,2909.8718481288379,6147.0920596265714,22820.879530330727,10222.018690244382,9607.4358944214036,1118.8378065090365,512.32329288471374,-6713.3409271520213,-11623.443819592736,-12067.423022433439,-17384.575375089189,-6493.8344004848332,2862.1033572312372,6115.756869764482,22706.551874047778,10170.394017576953,9558.8661812881473,1112.5134857226076,509.0137327627308,-6680.6909958050674,-11566.35940159345,-12008.132875641997,-17298.824822397466,-6462.2931935604647,2812.7522800172301,6084.5295437767854,22592.744897664597,10118.977685874226,9510.4893482688058,1106.1715247062966,505.67126893898239,3721.7243119433406,-12191.166892441921,-12812.74077469745,-18853.675700323525,-6898.9321550810782,3529.9003342747528,7232.8233747005143,26118.468240122296,12102.820887820562,11526.948561979487,1916.6631919362553,1234.8478319647402,-7124.0562209548807,-12919.036913370073,-13577.718665152992,-19979.293495245875,-7310.8605402955436,3743.932621651642,7664.5501234326584,27677.654314853848,12825.282339884405,12215.030482224742,2031.0174898680125,1308.4978698418709,-7549.4272269226931,-13690.3645483,-14388.369505813112,-21172.114211058812,-7747.3851146560555,3970.9214635373792,{"$f":"GV115","v":8122.0462537066269},29329.918274764728,13590.869783848102,12944.18593716032,2152.1941644478939,1386.5402450946713,-8000.1971237462276,-14507.744464798816,-15247.420219720501,-22436.150096348072,-8209.974536386806,4211.650057256833,8606.849893369028,31080.816516404346,14402.1575219402,13716.866697245598,2280.6002146213141,1469.2368835002417,-8477.8825025131955,-15373.926248370524,-16157.760543508601,-23775.652946414644,-8700.1851599723159,4466.9488816886442,9120.5909768201527,32936.237130586596,15261.873521626883,14535.670883018407,2416.6669178953744,1556.8653285317123,-8984.0905129186867,-16291.823652124745,-17122.452748441327,-25195.128405234253,-9219.6662727582952,4737.6985483470853,9664.9967245923181,34902.41970308825,16172.908588097169,15403.351700863976,2560.8512785175408,1649.7196724827809,-9520.5242707974394,-17264.52439872059,-18144.741941869783,-26699.351121311411,-9770.1656442516687,5024.832824205354,10241.897449975862,36985.976297356989,17138.326084259083,16322.826700223057,2713.6375620293256,1748.1115430988721,-10088.988588562934,-18295.30056756211,-19228.066983759767,-28293.38080840958,-10353.535406792784,5329.341836597072,10853.232712213372,39193.913689787179,18161.37223092877,17297.187583363586,{"$f":"JH115","v":2875.538921346917},1852.3711490247806,-10691.396047836664,-19387.619602187478,-20376.072055015902,-29982.579265183202,-10971.738287387372,5652.2754711508605,11501.057836946144,41533.656932337079,19245.487021843262,18329.710600699007,3047.0991198252887,1962.8483875717502,-11329.773434699688,-20545.15597488475,-21592.618916519772,-31772.628410963269,-11626.854211669153,5994.7469743767433,12187.550825831626,44013.074321721942,20394.315790196095,19423.867566602799,3228.8943570927077,2079.9140185211436,-12006.268559223536,-21771.803547775693,-22881.799900122161,-33669.549398366056,-12321.087302213404,7449.0891916321416,12915.019678559212,46640.503859149234,21611.721465584327,20583.337532756443,3421.5352037822013,2203.9609078992798,-12723.157482225797,-23071.688671951299,-24247.951675294345,-35679.722867017015,-13056.77329475242,7893.6681341281219,13685.910151877513,49424.781289572173,22901.797562578548,21812.019158279785,3625.6686516551417,2335.4053458940471,-13482.852173569147,-24449.184068729548,-25695.669837751368,-37809.910406520474,-13836.387397246319,8364.7799080755358,14502.813981715648,-116955.79267780091,0,0,0,0,0,0,{"$f":"LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-tax cash flow",null,null,null,null,null,null,null,null,{"$f":"K119-K120-K121-0.0000001","v":-9.9999999999999995E-8},{"$f":"L119-L120-L121","v":0},0,0,-10265.867862098266,-10319.883720275142,-750042.83817226335,-750042.83817226335,-750042.83817226335,-750042.83817226335,-750042.83817226335,-750042.83817226335,-750042.83817226335,-750042.83817226335,0,83088.437970554136,93838.974800009964,103943.51474037976,105125.19282520583,105669.35539959958,98618.204431015227,86405.769991925321,73726.671440987222,55458.414836978169,48638.120786896776,51919.669235868183,58354.158454018056,82228.290507085607,92924.921540951094,102978.76883760374,104154.16293159085,104695.21243148857,97678.749561677119,85526.689758438195,72910.286366571716,54732.541048316365,47945.777449015899,51190.378284085076,57592.422023044033,81347.306008940242,91990.27365348264,101993.65458398382,103162.76979753049,103700.69541340583,96718.721550896415,84626.709306185032,72072.662306523504,53984.95092046725,47231.52388137555,50438.234009795626,56807.966468677885,80444.168475724437,91033.712247664182,100986.85027145254,102149.68998871875,102684.47925509395,95736.794580582588,83704.502717208597,71212.473292108494,53214.319114552847,46494.033954918348,49661.853321025475,55999.40625728255,79517.48777321176,90053.844204706198,{"$f":"BX119-BX120-BX121","v":99956.959867146143},101113.52564409272,101645.16433664678,94731.568194900596,82758.669323997572,70328.318492393708,52419.245312869971,45731.90645160601,48859.774944177043,55165.277570457838,78565.795389411825,89049.197926401219,98902.508756165087,100052.80021191484,100581.27223788002,93701.56302291718,81787.72942538964,69418.717923372838,51598.249921219351,44943.660759880855,48030.454949824285,54304.033823854916,77587.539946313831,88018.218839800116,97821.93923914792,98965.953940234744,99491.241221645148,92645.216254753119,80790.119755539068,68482.107909713086,50749.769523410083,44127.732321855125,47172.262020923416,53414.040927953574,76581.082453139286,86959.264642940689,96713.605770438284,97851.339107481734,98373.421456810072,91560.876856933915,79764.188691614079,67516.836284759047,49872.152073547069,43282.467817805889,46283.472448505978,52493.572275840837,75544.691286110974,85870.600276605663,95575.769921792147,96707.214978105549,97226.069965792674,90446.800511797424,78708.191185049756,66521.157313590273,48963.651810866111,42406.120072710168,45362.264839048468,51540.803442152494,74476.536878870422,84750.392606210546,94406.595055693077,95531.742467301403,96047.345280652225,89301.144264928196,{"$f":"EJ119-EJ120-EJ121","v":77620.283400296234},65493.226323038311,48022.423880990558,41496.842668660262,44406.714516789107,50553.806576415678,73374.686106746405,83596.704796990787,93204.140691412205,94322.978497921227,94835.301790805956,88121.96086365392,76498.517044061184,64431.094021627752,47046.518646538563,40552.684246053745,43414.787603284982,49530.544473049471,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466458,48468.864299243229,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176604,45268.127814095518,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170284,48019.63440187474,51763.567023526375,59428.117146959019,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.324151537337,50937.939036881275,{"$f":"GV119-GV120-GV121","v":54908.860500418661},63030.906754125273,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827329,54033.12871844053,58244.778775697327,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.89910199881,61782.847983687447,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689346,65535.289699036424,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,141944.42656531525,{"$f":"JH119-JH120-JH121","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,0,0,0,0,0,0,{"$f":"LT119-LT120-LT121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF119-OF120-OF121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EGP)",null,null,null,null,null,{"$f":"XIRR(K123:OT123,K2:OT2)","v":0.15917043089866645},{"$f":"(1+IRR(K123:OT123,0.01))^12-1","v":0.15925284306907739}]
[]
[null,"Pre-trax cash flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K123/K55","v":-6.8846229220452789E-9},0,0,0,-706.76629198089688,-710.48508013448156,-51637.621161966621,-51637.621161966621,-51637.621161966621,-51637.621161966621,-51637.621161966621,-51637.621161966621,-48970.88955266319,-48970.88955266319,0,5424.9097676535639,6126.8208118147586,6786.5542086513215,6863.7069045157796,6899.2357089694906,6438.8604907444324,5641.5009965278414,4813.6726337127602,3620.9237253241836,3011.6221137066768,3214.8121982788707,3613.2291129596674,5091.4906673399018,5753.8149932507213,6376.3388152357647,6449.1180013659468,6482.619226580653,6048.1671055517763,5295.7241361601673,4514.5294922127978,3388.9823104529682,2815.4370515420337,3005.9641405694638,3381.9002940174814,4776.8173041774126,5401.7859049404551,5989.1971601311898,6057.8490928950487,6089.4367694431967,5679.4463813154816,4969.3880380617493,4232.1984261666848,3170.0650012148544,2630.2630282287905,2808.8406052346436,3163.5628417727994,4479.8326369846473,5069.5507570075906,5623.8282565983209,5688.5853100392196,5718.3670388433366,5331.4593841791393,4661.3964721169214,3965.7313644885958,2963.437226605542,2455.4789587428686,2622.7802904818277,2957.4840483873545,4199.5391982665342,{"$f":"BW123/BW55","v":4755.9934208542227},5279.0044411218214,5340.0858893878094,5368.1632040920103,5003.0370059272282,4370.714990565757,3714.2336676848377,2768.4058136090594,2290.498759827422,2447.1591630126391,2762.9724991758312,3934.9957363953963,4460.0606718613135,4953.5672406209387,5011.1799962934583,5037.6487052102329,4693.0760283304498,4096.367445695606,3476.8611162220909,2584.3166538198816,2134.7693771296335,2281.3883573991525,2579.3757451386709,3685.314047049425,4180.7586438625922,4646.4234725974793,4700.7627834051636,4725.7132921886314,4400.5354093172855,3837.4327038066995,3252.8170686408084,2410.5525015815338,1987.7689235342186,2124.9121938578483,2406.078106678186,3449.6559832413882,3917.1494834556829,4356.5415650920304,4407.7916713551112,4431.3092874871018,4124.4327784688066,3593.0415443891652,3041.3497798463231,2246.5308962289751,1849.0049224261923,1977.2063077479766,2242.4986011041433,3227.2306338716335,3668.3481928869505,4082.9480840592546,4131.2828390779505,4153.4480591919528,3863.8411300386656,3362.3737340722701,2841.7498705495632,2091.7022014398394,1718.0126499687537,1837.7758844971688,2088.0889869515477,3017.2916613068114,3433.5196508814356,3824.7244564714229,3870.3079119469139,3891.1966929572341,{"$f":"EI123/EI55","v":3617.885702364993},3144.6552654951734,2653.3479393380248,1945.5477550938931,1594.3535708154384,1706.1539940120526,1942.3319185267437,2819.1347890210454,3211.8758013882748,3581.0038781183048,3623.9908365771512,3643.674851526066,3385.7410331686069,2939.1557518036666,2475.5123093379189,1807.5781234120948,1477.6138619902881,1581.9000189665767,1804.7392044689695,2632.0954308415671,3002.6730007773281,3350.968395693289,3391.50493177511,3410.05181125934,3166.628180823931,2745.185968001254,2307.6469018814437,1677.3314534976894,1367.4030199665692,1464.5981716767546,1674.850164464711,2455.5464538174961,2805.2095145561761,3133.8461533423792,3172.0701057057418,3189.5436656950719,3318.148506474226,2896.8805817966118,2454.1340618604982,1802.6419688645369,1483.465381724483,1599.1424640270507,1836.1666929185067,2692.0855331455855,3088.7026824570544,3466.4481288523625,3529.2584024589869,3569.7251524412295,3336.26529245659,2912.900224104068,2467.9497352023159,1813.2155616745654,1492.366521326647,1608.7214201560614,1846.9222758625833,2707.0955196373693,3105.6829355769223,3485.3047876738437,3548.4252704484807,3589.0911030501347,3354.4680662655937,2928.9954034449356,2481.8299634241271,1823.8375645262558,{"$f":"GU123/GU55","v":1501.3079484708064},1618.3440137039438,1857.7273265959025,2722.1761100855815,3122.743569604299,3504.2511374678584,3567.6833506046855,3608.5492342700622,3372.7572144453652,2945.1664541749951,2495.7750260497473,1834.5081764360823,1510.2898237266952,1628.0104216901825,1868.5820509221983,2737.3276151934369,3139.8849436509281,3523.2875834317247,3587.0330554749894,3628.0999632484977,3391.1331250515727,2961.4137118998697,2509.7852035779838,1845.2275969929542,1519.3123080647481,1637.7208216146807,1879.486655266654,2752.5503468051556,3157.1074182081693,3542.4145323694142,3606.4747992478474,3647.7437087947101,3409.5961876548199,2977.7375134770941,2523.8607774833158,1855.9960263568835,1528.3755628541144,1647.4753914561393,1890.4413466749838,2767.8446179076004,3174.4113551498035,3561.6323926954806,3626.0089977568391,3667.480891383891,3428.1467933440322,2994.1381970181897,2538.0020302165635,1866.8136652576129,1537.4797498606292,1657.2743096704066,1901.446332812445,2783.2107426318776,3191.7971177347999,3580.9415744389376,3645.6360684847145,3687.3119331612747,3446.7853347298328,3010.6161018906728,2552.2092452055076,1877.6807149931926,1546.6250312447148,1667.1177551887708,1912.5018219628303,2798.6490362549007,{"$f":"JG123/JG55","v":3209.2650706100626},3600.3424892471057,3665.3564305673872,3707.2372579462317,3465.5122059478545,3027.1715687200526,2566.4827068554669,1888.5973774285046,1555.8115695592612,1677.0059074162016,1923.6080230273958,2814.1598152009319,3226.8155798131479,3619.8355503894832,3685.1705047979422,3727.2572912363398,3484.3278026620678,3043.8049393917931,2580.8227005498443,1899.5638549937432,1565.0395277474222,1686.9389462295464,1934.7651455237506,2829.743397043072,3244.4490127749486,3639.4211727615429,3705.078713630603,3747.3724602114435,3503.2325220680623,3060.5165570532363,2595.2295126506287,1910.5803506828377,1660.0387709252611,1811.5113259075911,2074.1301478913565,3022.5355305446719,3461.9963268573101,3880.5455811275724,3950.1203527467746,3994.9365149932537,3736.2190903931828,3267.070776956004,2774.0038933602464,2048.4791151364047,1782.9778223068226,1943.4906111457774,2221.7850072300967,3226.8069245115057,3692.5006088331716,4136.0343330554015,4209.7600302590909,4257.2490326809366,3983.0836931822828,3485.924875123842,2963.4195510261197,2194.5787457150232,1913.2244892590065,2083.3170404348439,2378.2226633547111,0,0,0,0,0,{"$f":"LS123/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EURO)",null,null,null,null,null,{"$f":"XIRR(K126:OT126,K2:OT2)","v":9.9073511362075817E-2}]
[]
["Capital Assets and Taxes"]
[null,"Plant balance",null,null,null,null,null,null,null,null,{"$f":"J130+K68","v":0},0,0,0,10265.867862098266,20585.751582373407,770628.58975463675,1520671.4279269001,2270714.2660991633,3020757.1042714268,3770799.9424436903,4520842.7806159537,5270885.6187882172,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"BV130+BW68","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"EH130+EI68","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"GT130+GU68","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"JF130+JG68","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"LR130+LS68","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"OD130+OE68","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807]
[]
[null,null,"Tax Depreciation rate",null,null,null,null,{"$f":"1/'General Assumptions'!F47","v":0.125},null,null,{"$f":"$H$132/12*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*BW6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*EI6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*GU6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*JG6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,0,0,0,0,0,0,{"$f":"$H$132/12*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$132/12*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Expense",null,null,null,null,null,null,null,{"$f":"MIN(K132*K130,J135)","v":0},{"$f":"MIN(L132*L130,K135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,{"$f":"MIN(BX132*BX130,BW135)","v":62718.004760005002},62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,1.0244548320770264E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ132*EJ130,EI135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV132*GV130,GU135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH132*JH130,JG135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT132*LT130,LS135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF132*OF130,OE135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated depreciation",null,null,null,null,null,null,null,{"$f":"J134+K133","v":0},{"$f":"K134+L133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,62718.004760005002,125436.00952001,188154.01428001502,250872.01904002001,313590.023800025,376308.02856002998,439026.03332003497,501744.03808003996,564462.04284004495,627180.04760004999,689898.05236005504,752616.05712006008,815334.06188006513,878052.06664007017,940770.07140007522,1003488.0761600803,1066206.0809200853,1128924.0856800904,1191642.0904400954,1254360.0952001004,1317078.0999601055,1379796.1047201105,1442514.1094801156,1505232.1142401206,1567950.1190001257,1630668.1237601307,1693386.1285201358,1756104.1332801408,1818822.1380401459,1881540.1428001509,1944258.147560156,2006976.152320161,2069694.157080166,2132412.1618401711,2195130.1666001761,2257848.1713601812,2320566.1761201862,2383284.1808801913,2446002.1856401963,2508720.1904002014,2571438.1951602064,2634156.1999202115,2696874.2046802165,2759592.2094402215,2822310.2142002266,2885028.2189602316,2947746.2237202367,3010464.2284802417,3073182.2332402468,3135900.2380002518,3198618.2427602569,{"$f":"BW134+BX133","v":3261336.2475202619},3324054.252280267,3386772.257040272,3449490.261800277,3512208.2665602821,3574926.2713202871,3637644.2760802922,3700362.2808402972,3763080.2856003023,3825798.2903603073,3888516.2951203124,3951234.2998803174,4013952.3046403225,4076670.3094003275,4139388.3141603325,4202106.3189203376,4264824.3236803422,4327542.3284403468,4390260.3332003513,4452978.3379603559,4515696.3427203605,4578414.3474803651,4641132.3522403697,4703850.3570003742,4766568.3617603788,4829286.3665203834,4892004.371280388,4954722.3760403926,5017440.3808003971,5080158.3855604017,5142876.3903204063,5205594.3950804109,5268312.3998404155,5331030.40460042,5393748.4093604246,5456466.4141204292,5519184.4188804338,5581902.4236404384,5644620.4284004429,5707338.4331604475,5770056.4379204521,5832774.4426804567,5895492.4474404613,5958210.4522004658,6020928.4569604704,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"EI134+EJ133","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"GU134+GV133","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"JG134+JH133","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"LS134+LT133","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"OE134+OF133","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807]
[null,null,"Net Plant balance",null,null,null,null,null,null,null,{"$f":"K130-K134","v":0},{"$f":"L130-L134","v":0},0,0,10265.867862098266,20585.751582373407,770628.58975463675,1520671.4279269001,2270714.2660991633,3020757.1042714268,3770799.9424436903,4520842.7806159537,5270885.6187882172,6020928.4569604807,5958210.4522004761,5895492.4474404706,5832774.442680466,5770056.4379204605,5707338.4331604559,5644620.4284004504,5581902.4236404458,5519184.4188804403,5456466.4141204357,5393748.4093604311,5331030.4046004256,5268312.3998404201,5205594.3950804155,5142876.390320411,5080158.3855604054,5017440.3808003999,4954722.3760403953,4892004.3712803908,4829286.3665203853,4766568.3617603797,4703850.3570003752,4641132.3522403706,4578414.3474803651,4515696.3427203596,4452978.337960355,4390260.3332003504,4327542.3284403449,4264824.3236803394,4202106.3189203348,4139388.3141603298,4076670.3094003247,4013952.3046403197,3951234.2998803146,3888516.2951203096,3825798.2903603045,3763080.2856002995,3700362.2808402944,3637644.2760802894,3574926.2713202843,3512208.2665602793,3449490.2618002743,3386772.2570402692,3324054.2522802642,3261336.2475202591,3198618.2427602541,3135900.238000249,3073182.233240244,3010464.2284802389,2947746.2237202339,2885028.2189602288,2822310.2142002238,{"$f":"BX130-BX134","v":2759592.2094402188},2696874.2046802137,2634156.1999202087,2571438.1951602036,2508720.1904001986,2446002.1856401935,2383284.1808801885,2320566.1761201834,2257848.1713601784,2195130.1666001733,2132412.1618401683,2069694.1570801632,2006976.1523201582,1944258.1475601532,1881540.1428001481,1818822.1380401431,1756104.1332801385,1693386.1285201339,1630668.1237601293,1567950.1190001247,1505232.1142401202,1442514.1094801156,1379796.104720111,1317078.0999601064,1254360.0952001018,1191642.0904400973,1128924.0856800927,1066206.0809200881,1003488.0761600835,940770.07140007894,878052.06664007436,815334.06188006978,752616.0571200652,689898.05236006062,627180.04760005604,564462.04284005146,501744.03808004688,439026.0333200423,376308.02856003772,313590.02380003314,250872.01904002856,188154.01428002398,125436.0095200194,62718.004760014825,1.0244548320770264E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ130-EJ134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV130-GV134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH130-JH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT130-LT134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF130-OF134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financing"]
[null,"Capex Finance"]
[null,null,"Funding requirements (EGP)"]
[null,null,null,"Funding Development Costs",null,null,null,null,null,null,{"$f":"K63+K64+K65","v":0},0,0,0,10265.867862098266,10319.883720275142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW63+BW64+BW65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI63+EI64+EI65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU63+GU64+GU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG63+JG64+JG65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS63+LS64+LS65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE63+OE64+OE65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction of plant",null,null,null,null,null,null,{"$f":"K67","v":0},0,0,0,0,0,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,750042.83817226335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest during construction",null,null,null,null,null,null,{"$f":"K177","v":0},{"$f":"L177","v":0},0,0,0,42.346704931155351,85.090905435131333,3179.3686128806376,6286.4102158693559,9406.2683654704033,12538.995929938554,15684.645995610137,19869.390632880972,23045.278576702192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Funding Requirements",null,null,null,null,null,null,null,{"$f":"SUM(K140:K142)","v":0},{"$f":"SUM(L140:L142)","v":0},0,0,10265.867862098266,10362.230425206297,750127.9290776985,753222.20678514394,756329.24838813266,759449.10653773381,762581.83410220186,765727.48416787351,769912.22880514432,773088.11674896558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX140:BX142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ140:EJ142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV140:GV142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH140:JH142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT140:LT142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF140:OF142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Equity Requirements",null,null,null,null,{"$f":"F32","v":0.1},null,null,{"$f":"K143*$H$145","v":0},{"$f":"L143*$H$145","v":0},0,0,1026.5867862098266,1036.2230425206296,75012.79290776985,75322.220678514394,75632.924838813269,75944.91065377339,76258.183410220183,76572.748416787348,76991.22288051444,77308.811674896555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Sources of Financing"]
[null,null,"Contributions by rooftop owner",null,null,null,null,{"$f":"F35","v":0},null,null,{"$f":"K143*$H$149","v":0},{"$f":"L143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contributions by development Co.",null,null,null,null,null,null,null,{"$f":"K145-K149","v":0},{"$f":"L145-L149","v":0},0,0,1026.5867862098266,1036.2230425206296,75012.79290776985,75322.220678514394,75632.924838813269,75944.91065377339,76258.183410220183,76572.748416787348,76991.22288051444,77308.811674896555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX145-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ145-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV145-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH145-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT145-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF145-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funds by debt funding",null,null,null,null,null,null,null,{"$f":"K143-K150-K149","v":0},{"$f":"L143-L150-L149","v":0},0,0,9239.2810758884407,9326.0073826856678,675115.13616992859,677899.98610662948,680696.32354931941,683504.19588396046,686323.65069198166,689154.73575108615,692921.00592462986,695779.30507406907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143-BX150-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143-EJ150-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143-GV150-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143-JH150-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143-LT150-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143-OF150-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding",null,null,null,null,null,null,{"$f":"SUM(K149:K151)","v":0},{"$f":"SUM(L149:L151)","v":0},0,0,10265.867862098268,10362.230425206297,750127.92907769838,753222.20678514382,756329.24838813266,759449.10653773381,762581.83410220186,765727.48416787351,769912.22880514432,773088.11674896558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX149:BX151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ149:EJ151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV149:GV151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH149:JH151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT149:LT151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF149:OF151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Funding Balance (Debt Schedule)"]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G69","v":6},{"$f":"I5","v":"2018-03-01"},{"$f":"EDATE(H155,G155)","v":"2018-09-01"},null,{"$f":"AND(K$2>=$H155,K$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW$2>=$H155,BW$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI$2>=$H155,EI$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU$2>=$H155,GU$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG$2>=$H155,JG$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LS$2>=$H155,LS$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OE$2>=$H155,OE$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Debt fund (EUROs)"]
[null,null,null,"Funding in EUROs",null,null,null,null,null,null,{"$f":"K151/K55","v":0},0,0,0,636.0896627828073,642.06044198001246,46479.131414952106,46670.857832038775,46863.375120595942,47056.686542968411,47250.795374958143,47445.704905879851,45241.359990243516,45427.980600203271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening balance (EUROs)",null,null,null,null,null,null,{"$f":"J164","v":0},{"$f":"K164","v":0},0,0,0,636.0896627828073,1278.1501047628199,47757.281519714925,94428.139351753693,141291.51447234963,188348.20101531805,235598.99639027618,283044.70129615604,328286.06128639955,373714.04188660282,373714.04188660282,368289.13211894926,362162.31130713451,355375.75709848321,348512.05019396747,341612.81448499794,336739.6793939764,332641.56859467097,29097.918950387102,24253.646726619339,20061.360328365416,15641.469712966194,10797.683199790397,4448.1915381441622,0,0,0,0,0,0,0,0,0,0,0,0,562.53596566548197,562.53596566548197,562.53596566548197,562.53596566548197,562.53596566548197,562.53596566548197,0,0,0,0,0,0,27.757804728303711,27.757804728303711,27.757804728303711,27.757804728303711,27.757804728303711,27.757804728303711,0,0,0,0,0,0,{"$f":"BW164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6754494862743824E-27,3.3508989725487648E-27,5.0427744341787786E-27,6.7346498958087924E-27,8.4429513327944369E-27,{"$f":"LS164","v":1.0151252769780081E-26},1.1875980182121357E-26,1.3600707594462633E-26,1.5341860982159541E-26,1.7083014369856448E-26,1.8840593732908986E-26,2.0598173095961524E-26,2.2372178434369693E-26,2.4146183772777862E-26,2.5936615086541664E-26,2.7727046400305467E-26,2.9533903689424897E-26,3.1340760978544327E-26,3.3164044243019391E-26,3.4987327507494455E-26,3.6827036747325147E-26,3.8666745987155844E-26,4.0522881202342169E-26,4.2379016417528495E-26,4.4251577608070453E-26,4.6124138798612412E-26,4.8013125964509999E-26,4.9902113130407586E-26,5.1807526271660806E-26,5.3712939412914026E-26,5.563477852952288E-26,5.7573043621487356E-26,5.9511308713451843E-26,6.1465999780771953E-26,6.3420690848092062E-26,6.5391807890767806E-26,6.7362924933443549E-26,6.9350467951474925E-26,7.1338010969506302E-26,7.3341979962893312E-26,7.5345948956280323E-26,7.7366343925022955E-26,7.9403164869121221E-26,8.1439985813219487E-26,8.3493232732673387E-26,8.5546479652127286E-26,8.7616152546936819E-26,8.9685825441746353E-26,9.1771924311911519E-26,9.3874449157432308E-26,9.5976974002953097E-26,9.8095924823829519E-26,1.0021487564470594E-25,1.02350252440938E-25,1.0450205521252569E-25,1.0665385798411337E-25,1.0882208673105668E-25,1.1099031547799999E-25,1.1317497020029893E-25,1.1537605089795351E-25,1.1757713159560809E-25,1.197946382686183E-25,1.2201214494162852E-25,1.2424607758999436E-25,1.2649643621371584E-25,1.2874679483743732E-25,1.3101357943651444E-25,1.3329679001094718E-25,1.3558000058537993E-25,{"$f":"OE164","v":1.3787963713516829E-25},1.4017927368495664E-25,1.4249533621010063E-25,1.4482782471060026E-25,1.4716031321109988E-25,1.4950922768695514E-25,1.5187456813816603E-25,1.5423990858937693E-25,1.5662167501594345E-25,1.5901986741786561E-25,1.6141805981978777E-25,1.6383267819706556E-25,1.6626372254969899E-25,1.6869476690233241E-25,1.7114223723032147E-25]
[null,null,null,"Add: Project funding",null,null,null,null,null,null,{"$f":"K157","v":0},{"$f":"L157","v":0},0,0,636.0896627828073,642.06044198001246,46479.131414952106,46670.857832038775,46863.375120595942,47056.686542968411,47250.795374958143,47445.704905879851,45241.359990243516,45427.980600203271,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: cash sweep",null,null,null,null,null,null,{"$f":"K185","v":0},{"$f":"L185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1712.8560253135963,7137.7657929671605,7814.8126673599427,8446.4648021423545,8492.5124578838277,8496.5826056918413,4873.1350910215251,4098.1107993054493,3289.0654443205181,4844.2722237677617,4192.286398253922,4419.890615399222,4843.7865131757962,6349.4916616462351,4448.1915381441622,0,0,0,0,0,0,0,0,0,0,0,-562.53596566548197,0,0,0,0,0,562.53596566548197,0,0,0,0,0,-27.757804728303711,0,0,0,0,0,27.757804728303711,0,0,0,0,0,0,{"$f":"BX185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.6754494862743824E-27,-1.6754494862743824E-27,-1.6918754616300138E-27,-1.6918754616300138E-27,-1.7083014369856449E-27,-1.7083014369856449E-27,{"$f":"LT185","v":-1.724727412341276E-27},-1.724727412341276E-27,-1.7411533876969074E-27,-1.7411533876969074E-27,-1.7575793630525385E-27,-1.7575793630525385E-27,-1.7740053384081695E-27,-1.7740053384081695E-27,-1.790431313763801E-27,-1.790431313763801E-27,-1.806857289119432E-27,-1.806857289119432E-27,-1.8232832644750631E-27,-1.8232832644750631E-27,-1.8397092398306945E-27,-1.8397092398306945E-27,-1.8561352151863256E-27,-1.8561352151863256E-27,-1.8725611905419567E-27,-1.8725611905419567E-27,-1.8889871658975881E-27,-1.8889871658975881E-27,-1.9054131412532192E-27,-1.9054131412532192E-27,-1.9218391166088506E-27,-1.9382650919644817E-27,-1.9382650919644817E-27,-1.9546910673201128E-27,-1.9546910673201128E-27,-1.9711170426757442E-27,-1.9711170426757442E-27,-1.9875430180313753E-27,-1.9875430180313753E-27,-2.0039689933870064E-27,-2.0039689933870064E-27,-2.0203949687426378E-27,-2.0368209440982689E-27,-2.0368209440982689E-27,-2.0532469194538999E-27,-2.0532469194538999E-27,-2.0696728948095314E-27,-2.0696728948095314E-27,-2.0860988701651624E-27,-2.1025248455207935E-27,-2.1025248455207935E-27,-2.1189508208764249E-27,-2.1189508208764249E-27,-2.135376796232056E-27,-2.1518027715876874E-27,-2.1518027715876874E-27,-2.1682287469433185E-27,-2.1682287469433185E-27,-2.1846547222989496E-27,-2.201080697654581E-27,-2.201080697654581E-27,-2.2175066730102121E-27,-2.2175066730102121E-27,-2.2339326483658432E-27,-2.2503586237214746E-27,-2.2503586237214746E-27,-2.2667845990771057E-27,-2.2832105744327367E-27,-2.2832105744327367E-27,-2.2996365497883682E-27,{"$f":"OF185","v":-2.2996365497883682E-27},-2.3160625251439993E-27,-2.3324885004996303E-27,-2.3324885004996303E-27,-2.3489144758552618E-27,-2.3653404512108928E-27,-2.3653404512108928E-27,-2.3817664265665239E-27,-2.3981924019221553E-27,-2.3981924019221553E-27,-2.4146183772777864E-27,-2.4310443526334178E-27,-2.4310443526334178E-27,-2.4474703279890489E-27,-2.46389630334468E-27]
[null,null,null,"Less: Re-finance",null,null,null,null,null,null,{"$f":"K182","v":0},{"$f":"L182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300254.58419996337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capitalised interest during grace period",null,null,null,null,null,null,{"$f":"K171*K155","v":0},{"$f":"L171*L155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1712.8560253135963,1712.8560253135963,1687.9918555451841,1659.9105934910333,1628.8055533680481,1597.3468967223509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171*BX155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171*LT155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171*OF155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance",null,null,null,null,null,null,{"$f":"K159+K160-K161-K162+K163","v":0},{"$f":"L159+L160-L161-L162+L163","v":0},0,0,636.0896627828073,1278.1501047628199,47757.281519714925,94428.139351753693,141291.51447234963,188348.20101531805,235598.99639027618,283044.70129615604,328286.06128639955,373714.04188660282,373714.04188660282,368289.13211894926,362162.31130713451,355375.75709848321,348512.05019396747,341612.81448499794,336739.6793939764,332641.56859467097,29097.918950387102,24253.646726619339,20061.360328365416,15641.469712966194,10797.683199790397,4448.1915381441622,0,0,0,0,0,0,0,0,0,0,0,0,562.53596566548197,562.53596566548197,562.53596566548197,562.53596566548197,562.53596566548197,562.53596566548197,0,0,0,0,0,0,27.757804728303711,27.757804728303711,27.757804728303711,27.757804728303711,27.757804728303711,27.757804728303711,0,0,0,0,0,0,0,{"$f":"BX159+BX160-BX161-BX162+BX163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159+EJ160-EJ161-EJ162+EJ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161-GV162+GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161-JH162+JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6754494862743824E-27,3.3508989725487648E-27,5.0427744341787786E-27,6.7346498958087924E-27,8.4429513327944369E-27,1.0151252769780081E-26,{"$f":"LT159+LT160-LT161-LT162+LT163","v":1.1875980182121357E-26},1.3600707594462633E-26,1.5341860982159541E-26,1.7083014369856448E-26,1.8840593732908986E-26,2.0598173095961524E-26,2.2372178434369693E-26,2.4146183772777862E-26,2.5936615086541664E-26,2.7727046400305467E-26,2.9533903689424897E-26,3.1340760978544327E-26,3.3164044243019391E-26,3.4987327507494455E-26,3.6827036747325147E-26,3.8666745987155844E-26,4.0522881202342169E-26,4.2379016417528495E-26,4.4251577608070453E-26,4.6124138798612412E-26,4.8013125964509999E-26,4.9902113130407586E-26,5.1807526271660806E-26,5.3712939412914026E-26,5.563477852952288E-26,5.7573043621487356E-26,5.9511308713451843E-26,6.1465999780771953E-26,6.3420690848092062E-26,6.5391807890767806E-26,6.7362924933443549E-26,6.9350467951474925E-26,7.1338010969506302E-26,7.3341979962893312E-26,7.5345948956280323E-26,7.7366343925022955E-26,7.9403164869121221E-26,8.1439985813219487E-26,8.3493232732673387E-26,8.5546479652127286E-26,8.7616152546936819E-26,8.9685825441746353E-26,9.1771924311911519E-26,9.3874449157432308E-26,9.5976974002953097E-26,9.8095924823829519E-26,1.0021487564470594E-25,1.02350252440938E-25,1.0450205521252569E-25,1.0665385798411337E-25,1.0882208673105668E-25,1.1099031547799999E-25,1.1317497020029893E-25,1.1537605089795351E-25,1.1757713159560809E-25,1.197946382686183E-25,1.2201214494162852E-25,1.2424607758999436E-25,1.2649643621371584E-25,1.2874679483743732E-25,1.3101357943651444E-25,1.3329679001094718E-25,1.3558000058537993E-25,1.3787963713516829E-25,{"$f":"OF159+OF160-OF161-OF162+OF163","v":1.4017927368495664E-25},1.4249533621010063E-25,1.4482782471060026E-25,1.4716031321109988E-25,1.4950922768695514E-25,1.5187456813816603E-25,1.5423990858937693E-25,1.5662167501594345E-25,1.5901986741786561E-25,1.6141805981978777E-25,1.6383267819706556E-25,1.6626372254969899E-25,1.6869476690233241E-25,1.7114223723032147E-25,1.7360613353366614E-25]
[null,null,null,"Repayment Date Switch",null,null,null,null,null,null,{"$f":"AND(K2>$H$6,K164<0.1)","v":false},{"$f":"AND(L2>$H$6,L164<0.1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,true,{"$f":"AND(BX2>$H$6,BX164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ2>$H$6,EJ164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GV2>$H$6,GV164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JH2>$H$6,JH164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LT2>$H$6,LT164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OF2>$H$6,OF164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,null,null,"EURIBOR",null,null,null,{"$f":"'General Assumptions'!G66","v":0.01},null,null,{"$f":"$H$168/12","v":8.3333333333333339E-4},{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4]
[null,null,null,"Credit Spread",null,null,null,{"$f":"'General Assumptions'!G67","v":4.4999999999999998E-2},null,null,{"$f":"$H$169/12","v":3.7499999999999999E-3},{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3]
[null,null,null,"Total rate",null,null,null,null,null,null,{"$f":"K168+K169","v":4.5833333333333334E-3},{"$f":"L168+L169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"BX168+BX169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"EJ168+EJ169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"GV168+GV169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"JH168+JH169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"LT168+LT169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"OF168+OF169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3]
[null,null,null,"Interest cost (EUROs)",null,null,null,null,null,null,{"$f":"K170*K159","v":0},{"$f":"L170*L159","v":0},0,0,0,2.9154109544211999,5.8581879801629242,218.88754029869341,432.79563869553778,647.5861079982692,863.26258798687434,1079.8287334554325,1297.2882142740484,1504.6444475626647,1712.8560253135963,1712.8560253135963,1687.9918555451841,1659.9105934910333,1628.8055533680481,1597.3468967223509,1565.7253997229072,1543.3901972223919,1524.6071893922419,133.36546185594088,111.16254749700531,91.947901505008161,71.690069517761728,49.489381332372652,20.38754454982741,0,0,0,0,0,0,0,0,0,0,0,0,2.5782898426334588,2.5782898426334588,2.5782898426334588,2.5782898426334588,2.5782898426334588,2.5782898426334588,0,0,0,0,0,0,0.127223271671392,0.127223271671392,0.127223271671392,0.127223271671392,0.127223271671392,0.127223271671392,0,0,0,0,0,0,{"$f":"BX170*BX159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ170*EJ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV170*GV159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH170*JH159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6791434787575854E-30,1.5358286957515171E-29,2.3112716156652734E-29,3.0867145355790301E-29,3.8696860275307836E-29,{"$f":"LT170*LT159","v":4.6526575194825376E-29},5.4431575834722879E-29,6.2336576474620405E-29,7.0316862834897899E-29,7.8297149195175382E-29,8.6352721275832856E-29,9.4408293356490319E-29,1.0253915115752776E-28,1.106700089585652E-28,1.1887615247998264E-28,1.2708229600140005E-28,1.3536372524319745E-28,1.4364515448499483E-28,1.5200186944717222E-28,1.6035858440934959E-28,1.6879058509190693E-28,1.7722258577446429E-28,1.8572987217740162E-28,1.9423715858033892E-28,2.0281973070365624E-28,2.1140230282697354E-28,2.2006016067067083E-28,2.2871801851436812E-28,2.3745116207844535E-28,2.4618430564252263E-28,2.5499273492697986E-28,2.6387644993181703E-28,2.7276016493665429E-28,2.8171916566187145E-28,2.9067816638708861E-28,2.9971245283268577E-28,3.0874673927828292E-28,3.1785631144426006E-28,3.2696588361023721E-28,3.3615074149659434E-28,3.4533559938295148E-28,3.5459574298968856E-28,3.6393117231680559E-28,3.7326660164392266E-28,3.8267731669141967E-28,3.9208803173891674E-28,4.0157403250679375E-28,4.1106003327467075E-28,4.206213197629278E-28,4.3025789197156474E-28,4.3989446418020169E-28,4.4960632210921862E-28,4.5931818003823556E-28,4.6910532368763249E-28,4.7896775305740941E-28,4.8883018242718623E-28,4.9876789751734314E-28,5.0870561260749996E-28,5.1871861341803677E-28,5.2880689994895357E-28,5.3889518647987046E-28,5.4905875873116725E-28,5.5922233098246405E-28,5.6946118895414083E-28,5.797753326461976E-28,5.9008947633825437E-28,6.0047890575069114E-28,6.1094362088350789E-28,6.2140833601632465E-28,{"$f":"OF170*OF159","v":6.319483368695213E-28},6.4248833772271796E-28,6.5310362429629461E-28,6.6379419659025116E-28,6.7448476888420779E-28,6.8525062689854442E-28,6.9609177063326095E-28,7.0693291436797757E-28,7.1784934382307418E-28,7.2884105899855069E-28,7.3983277417402729E-28,7.508997750698838E-28,7.6204206168612038E-28,7.7318434830235687E-28,7.8440192063897345E-28]
[null,null,null,"Interest Capitalised during construction",null,null,null,null,null,null,{"$f":"K171*(K5+K4)","v":0},0,0,0,0,2.9154109544211999,5.8581879801629242,218.88754029869341,432.79563869553778,647.5861079982692,863.26258798687434,1079.8287334554325,1297.2882142740484,1504.6444475626647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW171*(BW5+BW4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI171*(EI5+EI4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU171*(GU5+GU4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG171*(JG5+JG4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS171*(LS5+LS4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE171*(OE5+OE4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest expense (paid after COD)",null,null,null,null,null,null,{"$f":"K171-K172-K163","v":0},{"$f":"L171-L172-L163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1565.7253997229072,1543.3901972223919,1524.6071893922419,133.36546185594088,111.16254749700531,91.947901505008161,71.690069517761728,49.489381332372652,20.38754454982741,0,0,0,0,0,0,0,0,0,0,0,0,2.5782898426334588,2.5782898426334588,2.5782898426334588,2.5782898426334588,2.5782898426334588,2.5782898426334588,0,0,0,0,0,0,0.127223271671392,0.127223271671392,0.127223271671392,0.127223271671392,0.127223271671392,0.127223271671392,0,0,0,0,0,0,{"$f":"BX171-BX172-BX163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171-EJ172-EJ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171-GV172-GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171-JH172-JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6791434787575854E-30,1.5358286957515171E-29,2.3112716156652734E-29,3.0867145355790301E-29,3.8696860275307836E-29,{"$f":"LT171-LT172-LT163","v":4.6526575194825376E-29},5.4431575834722879E-29,6.2336576474620405E-29,7.0316862834897899E-29,7.8297149195175382E-29,8.6352721275832856E-29,9.4408293356490319E-29,1.0253915115752776E-28,1.106700089585652E-28,1.1887615247998264E-28,1.2708229600140005E-28,1.3536372524319745E-28,1.4364515448499483E-28,1.5200186944717222E-28,1.6035858440934959E-28,1.6879058509190693E-28,1.7722258577446429E-28,1.8572987217740162E-28,1.9423715858033892E-28,2.0281973070365624E-28,2.1140230282697354E-28,2.2006016067067083E-28,2.2871801851436812E-28,2.3745116207844535E-28,2.4618430564252263E-28,2.5499273492697986E-28,2.6387644993181703E-28,2.7276016493665429E-28,2.8171916566187145E-28,2.9067816638708861E-28,2.9971245283268577E-28,3.0874673927828292E-28,3.1785631144426006E-28,3.2696588361023721E-28,3.3615074149659434E-28,3.4533559938295148E-28,3.5459574298968856E-28,3.6393117231680559E-28,3.7326660164392266E-28,3.8267731669141967E-28,3.9208803173891674E-28,4.0157403250679375E-28,4.1106003327467075E-28,4.206213197629278E-28,4.3025789197156474E-28,4.3989446418020169E-28,4.4960632210921862E-28,4.5931818003823556E-28,4.6910532368763249E-28,4.7896775305740941E-28,4.8883018242718623E-28,4.9876789751734314E-28,5.0870561260749996E-28,5.1871861341803677E-28,5.2880689994895357E-28,5.3889518647987046E-28,5.4905875873116725E-28,5.5922233098246405E-28,5.6946118895414083E-28,5.797753326461976E-28,5.9008947633825437E-28,6.0047890575069114E-28,6.1094362088350789E-28,6.2140833601632465E-28,{"$f":"OF171-OF172-OF163","v":6.319483368695213E-28},6.4248833772271796E-28,6.5310362429629461E-28,6.6379419659025116E-28,6.7448476888420779E-28,6.8525062689854442E-28,6.9609177063326095E-28,7.0693291436797757E-28,7.1784934382307418E-28,7.2884105899855069E-28,7.3983277417402729E-28,7.508997750698838E-28,7.6204206168612038E-28,7.7318434830235687E-28,7.8440192063897345E-28]
[]
[null,null,null,"Interest Cost in EGP",null,null,null,null,null,null,{"$f":"K171*K55","v":0},{"$f":"L171*L55","v":0},0,0,0,42.346704931155351,85.090905435131333,3179.3686128806376,6286.4102158693559,9406.2683654704033,12538.995929938554,15684.645995610137,19869.390632880972,23045.278576702192,26234.267058291676,26234.267058291676,25853.445050926635,25423.349749759927,24946.94197386652,24465.118173417661,23980.800294502827,23638.712192210478,23351.029843961787,2042.6381966578897,1795.290779520785,1484.9715437897237,1157.8047074884551,799.26047028195558,329.26171243386108,0,0,0,0,0,0,0,0,0,0,0,0,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,0,0,0,0,0,0,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,0,0,0,0,0,0,{"$f":"BX171*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7764349254740275E-28,7.552869850948055E-28,1.1366328648240455E-27,1.5179787445532858E-27,1.9030270114643631E-27,{"$f":"LT171*LT55","v":2.2880752783754403E-27},2.6768259324683544E-27,3.0655765865612695E-27,3.4580296278360218E-27,3.8504826691107733E-27,4.2466380975673624E-27,4.6427935260239514E-27,5.042651341662378E-27,5.4425091573008038E-27,5.8460693601210686E-27,6.2496295629413319E-27,6.6568921529434327E-27,7.0641547429455336E-27,7.4751197201294726E-27,7.8860846973134102E-27,8.3007520616791861E-27,8.7154194260449619E-27,9.1337891775925745E-27,9.5521589291401872E-27,9.974231067869638E-27,1.0396303206599087E-26,1.0822077732510375E-26,1.1247852258421664E-26,1.1677329171514787E-26,1.2106806084607913E-26,1.2539985384882874E-26,1.2976867072339672E-26,1.3413748759796473E-26,1.3854332834435111E-26,1.4294916909073745E-26,1.473920337089422E-26,1.5183489832714691E-26,1.5631478681717003E-26,1.6079467530719314E-26,1.6531158766903465E-26,1.6982850003087616E-26,1.74382436264536E-26,1.7897339637001422E-26,1.8356435647549243E-26,1.8819234045278902E-26,1.9282032443008563E-26,1.9748533227920061E-26,2.0215034012831559E-26,2.0685237184924897E-26,2.1159142744200065E-26,2.1633048303475237E-26,2.2110656249932245E-26,2.2588264196389254E-26,2.3069574530028102E-26,2.3554587250848786E-26,2.4039599971669465E-26,2.452831507967199E-26,2.5017030187674509E-26,2.5509447682858864E-26,2.6005567565225059E-26,2.6501687447591257E-26,2.7001509717139289E-26,2.7501331986687321E-26,2.8004856643417193E-26,2.8512083687328904E-26,2.9019310731240609E-26,2.9530240162334155E-26,3.0044871980609539E-26,3.0559503798884924E-26,{"$f":"OF171*OF55","v":3.1077838004342143E-26},3.1596172209799362E-26,3.2118208802438414E-26,3.2643947782259307E-26,3.3169686762080199E-26,3.3699128129082931E-26,3.4232271883267497E-26,3.4765415637452068E-26,3.5302261778818474E-26,3.5842810307366719E-26,3.6383358835914964E-26,3.6927609751645043E-26,3.7475563054556962E-26,3.8023516357468881E-26,3.8575172047562645E-26]
[null,null,null,"Closing balance in EGP",null,null,null,null,null,null,{"$f":"K164*K55","v":0},0,0,0,9239.2810758884407,18565.288458574109,693680.42462850269,1371580.4107351322,2052276.7342844515,2735780.9301684122,3422104.5808603936,4111259.31661148,5028060.7803713875,5723840.0854454562,5723840.0854454562,5640751.6474749027,5546912.6726748925,5442969.1579345129,5337843.9651093083,5232174.609709708,5157537.2055731956,5094770.147773481,445666.51563444867,371471.17793925584,323993.79137230333,252611.93617929929,174384.10260697213,71838.919076478778,0,0,0,0,0,0,0,0,0,0,0,0,9579.7646060287952,9579.7646060287952,9579.7646060287952,9579.7646060287952,9579.7646060287952,9579.7646060287952,0,0,0,0,0,0,498.44574586226372,498.44574586226372,498.44574586226372,498.44574586226372,498.44574586226372,498.44574586226372,0,0,0,0,0,0,{"$f":"BW164*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2394943828524241E-26,1.6478988765704848E-25,2.4799262505251904E-25,3.311953624479896E-25,4.1520589341040647E-25,{"$f":"LS164*LS55","v":4.9921642437282334E-25},5.8403474890218644E-25,6.6885307343154972E-25,7.5447919152785923E-25,8.4010530962416873E-25,9.2653922128742455E-25,1.0129731329506804E-24,1.1002148381808823E-24,1.1874565434110845E-24,1.2755060422082331E-24,1.3635555410053816E-24,1.4524128333694763E-24,1.5412701257335709E-24,1.630935211664612E-24,1.7206002975956533E-24,1.8110731770936403E-24,1.9015460565916281E-24,1.9928267296565618E-24,2.0841074027214955E-24,2.1761958693533755E-24,2.2682843359852556E-24,2.3611805961840819E-24,2.4540768563829083E-24,2.5477809101486809E-24,2.6414849639144536E-24,2.7359968112471726E-24,2.8313164521468379E-24,2.9266360930465036E-24,3.0227635275131148E-24,3.1188909619797264E-24,3.215826190013284E-24,3.3127614180468423E-24,3.4105044396473465E-24,3.5082474612478508E-24,3.6067982764153013E-24,3.7053490915827519E-24,3.8047077003171488E-24,3.904874102618492E-24,4.0050405049198352E-24,4.1060147007881247E-24,4.2069888966564142E-24,4.30877088609165E-24,4.4105528755268858E-24,4.513142658529068E-24,4.6165402350981964E-24,4.7199378116673242E-24,4.8241431818033989E-24,4.9283485519394737E-24,5.0333617156424948E-24,5.1391826729124622E-24,5.2450036301824296E-24,5.3516323810193426E-24,5.4582611318562563E-24,5.5656976762601156E-24,5.673942014230922E-24,5.7821863522017284E-24,5.891238483739481E-24,6.0002906152772337E-24,6.1101505403819327E-24,6.2208182590535787E-24,6.331485977725224E-24,6.4429614899638164E-24,6.5552447957693543E-24,6.667528101574893E-24,{"$f":"OE164*OE55","v":6.7806192009473772E-24},6.89371030031986E-24,7.0076091932592906E-24,7.1223158797656675E-24,7.2370225662720444E-24,7.3525370463453661E-24,7.4688593199856356E-24,7.5851815936259051E-24,7.702311660833121E-24,7.8202495216072846E-24,7.9381873823814467E-24,8.0569330367225552E-24,8.17648648463061E-24,8.2960399325386648E-24,8.4164011740136673E-24,8.5375702090556133E-24]
[null,null,null,"Interest During Construction EGP",null,null,null,null,null,null,{"$f":"K172*K55","v":0},{"$f":"L172*L55","v":0},0,0,0,42.346704931155351,85.090905435131333,3179.3686128806376,6286.4102158693559,9406.2683654704033,12538.995929938554,15684.645995610137,19869.390632880972,23045.278576702192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX172*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ172*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV172*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH172*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT172*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF172*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during Grace Period",null,null,null,null,null,null,{"$f":"K163*K55","v":0},{"$f":"L163*L55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,26234.267058291676,26234.267058291676,25853.445050926635,25423.349749759927,24946.94197386652,24465.118173417661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX163*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ163*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV163*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH163*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT163*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF163*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance for re-financing (EUROS)",null,null,null,null,null,null,{"$f":"K159+K160-K161","v":0},{"$f":"L159+L160-L161","v":0},0,0,636.0896627828073,1278.1501047628199,47757.281519714925,94428.139351753693,141291.51447234963,188348.20101531805,235598.99639027618,283044.70129615604,328286.06128639955,373714.04188660282,372001.18586128921,366576.27609363565,360474.31945158931,353715.84650499217,346883.24464059941,340015.46758827561,336739.6793939764,332641.56859467097,329352.50315035047,24253.646726619339,20061.360328365416,15641.469712966194,10797.683199790397,4448.1915381441622,0,0,0,0,0,0,0,0,0,0,0,0,562.53596566548197,562.53596566548197,562.53596566548197,562.53596566548197,562.53596566548197,562.53596566548197,0,0,0,0,0,0,27.757804728303711,27.757804728303711,27.757804728303711,27.757804728303711,27.757804728303711,27.757804728303711,0,0,0,0,0,0,0,{"$f":"BX159+BX160-BX161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159+EJ160-EJ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6754494862743824E-27,3.3508989725487648E-27,5.0427744341787786E-27,6.7346498958087924E-27,8.4429513327944369E-27,1.0151252769780081E-26,{"$f":"LT159+LT160-LT161","v":1.1875980182121357E-26},1.3600707594462633E-26,1.5341860982159541E-26,1.7083014369856448E-26,1.8840593732908986E-26,2.0598173095961524E-26,2.2372178434369693E-26,2.4146183772777862E-26,2.5936615086541664E-26,2.7727046400305467E-26,2.9533903689424897E-26,3.1340760978544327E-26,3.3164044243019391E-26,3.4987327507494455E-26,3.6827036747325147E-26,3.8666745987155844E-26,4.0522881202342169E-26,4.2379016417528495E-26,4.4251577608070453E-26,4.6124138798612412E-26,4.8013125964509999E-26,4.9902113130407586E-26,5.1807526271660806E-26,5.3712939412914026E-26,5.563477852952288E-26,5.7573043621487356E-26,5.9511308713451843E-26,6.1465999780771953E-26,6.3420690848092062E-26,6.5391807890767806E-26,6.7362924933443549E-26,6.9350467951474925E-26,7.1338010969506302E-26,7.3341979962893312E-26,7.5345948956280323E-26,7.7366343925022955E-26,7.9403164869121221E-26,8.1439985813219487E-26,8.3493232732673387E-26,8.5546479652127286E-26,8.7616152546936819E-26,8.9685825441746353E-26,9.1771924311911519E-26,9.3874449157432308E-26,9.5976974002953097E-26,9.8095924823829519E-26,1.0021487564470594E-25,1.02350252440938E-25,1.0450205521252569E-25,1.0665385798411337E-25,1.0882208673105668E-25,1.1099031547799999E-25,1.1317497020029893E-25,1.1537605089795351E-25,1.1757713159560809E-25,1.197946382686183E-25,1.2201214494162852E-25,1.2424607758999436E-25,1.2649643621371584E-25,1.2874679483743732E-25,1.3101357943651444E-25,1.3329679001094718E-25,1.3558000058537993E-25,1.3787963713516829E-25,{"$f":"OF159+OF160-OF161","v":1.4017927368495664E-25},1.4249533621010063E-25,1.4482782471060026E-25,1.4716031321109988E-25,1.4950922768695514E-25,1.5187456813816603E-25,1.5423990858937693E-25,1.5662167501594345E-25,1.5901986741786561E-25,1.6141805981978777E-25,1.6383267819706556E-25,1.6626372254969899E-25,1.6869476690233241E-25,1.7114223723032147E-25,1.7360613353366614E-25]
[null,null,null,"Balance for re-financing in EGP",null,null,null,null,null,null,{"$f":"K180*K55","v":0},0,0,0,9239.2810758884407,18565.288458574109,693680.42462850269,1371580.4107351322,2052276.7342844515,2735780.9301684122,3422104.5808603936,4111259.31661148,5028060.7803713875,5723840.0854454562,5697605.8183871647,5614517.3804166103,5521059.2276239656,5417545.8081847532,5312897.0231354414,5207709.4915362904,5157537.2055731956,5094770.147773481,5044394.5061764559,371471.17793925584,323993.79137230333,252611.93617929929,174384.10260697213,71838.919076478778,0,0,0,0,0,0,0,0,0,0,0,0,9579.7646060287952,9579.7646060287952,9579.7646060287952,9579.7646060287952,9579.7646060287952,9579.7646060287952,0,0,0,0,0,0,498.44574586226372,498.44574586226372,498.44574586226372,498.44574586226372,498.44574586226372,498.44574586226372,0,0,0,0,0,0,{"$f":"BW180*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2394943828524241E-26,1.6478988765704848E-25,2.4799262505251904E-25,3.311953624479896E-25,4.1520589341040647E-25,{"$f":"LS180*LS55","v":4.9921642437282334E-25},5.8403474890218644E-25,6.6885307343154972E-25,7.5447919152785923E-25,8.4010530962416873E-25,9.2653922128742455E-25,1.0129731329506804E-24,1.1002148381808823E-24,1.1874565434110845E-24,1.2755060422082331E-24,1.3635555410053816E-24,1.4524128333694763E-24,1.5412701257335709E-24,1.630935211664612E-24,1.7206002975956533E-24,1.8110731770936403E-24,1.9015460565916281E-24,1.9928267296565618E-24,2.0841074027214955E-24,2.1761958693533755E-24,2.2682843359852556E-24,2.3611805961840819E-24,2.4540768563829083E-24,2.5477809101486809E-24,2.6414849639144536E-24,2.7359968112471726E-24,2.8313164521468379E-24,2.9266360930465036E-24,3.0227635275131148E-24,3.1188909619797264E-24,3.215826190013284E-24,3.3127614180468423E-24,3.4105044396473465E-24,3.5082474612478508E-24,3.6067982764153013E-24,3.7053490915827519E-24,3.8047077003171488E-24,3.904874102618492E-24,4.0050405049198352E-24,4.1060147007881247E-24,4.2069888966564142E-24,4.30877088609165E-24,4.4105528755268858E-24,4.513142658529068E-24,4.6165402350981964E-24,4.7199378116673242E-24,4.8241431818033989E-24,4.9283485519394737E-24,5.0333617156424948E-24,5.1391826729124622E-24,5.2450036301824296E-24,5.3516323810193426E-24,5.4582611318562563E-24,5.5656976762601156E-24,5.673942014230922E-24,5.7821863522017284E-24,5.891238483739481E-24,6.0002906152772337E-24,6.1101505403819327E-24,6.2208182590535787E-24,6.331485977725224E-24,6.4429614899638164E-24,6.5552447957693543E-24,6.667528101574893E-24,{"$f":"OE180*OE55","v":6.7806192009473772E-24},6.89371030031986E-24,7.0076091932592906E-24,7.1223158797656675E-24,7.2370225662720444E-24,7.3525370463453661E-24,7.4688593199856356E-24,7.5851815936259051E-24,7.702311660833121E-24,7.8202495216072846E-24,7.9381873823814467E-24,8.0569330367225552E-24,8.17648648463061E-24,8.2960399325386648E-24,8.4164011740136673E-24,8.5375702090556133E-24]
[null,null,null,"Amount re-financed (EURO)",null,null,null,null,null,null,{"$f":"K206/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300254.58419996337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project funding (EGP)"]
[null,null,null,"Cash sweep in EURO",null,null,null,null,null,null,{"$f":"K293/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1712.8560253135963,7137.7657929671605,7814.8126673599427,8446.4648021423545,8492.5124578838277,8496.5826056918413,4873.1350910215251,4098.1107993054493,3289.0654443205181,4844.2722237677617,4192.286398253922,4419.890615399222,4843.7865131757962,6349.4916616462351,4448.1915381441622,0,0,0,0,0,0,0,0,0,0,0,-562.53596566548197,0,0,0,0,0,562.53596566548197,0,0,0,0,0,-27.757804728303711,0,0,0,0,0,27.757804728303711,0,0,0,0,0,{"$f":"BW293/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI293/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.6754494862743824E-27,-1.6754494862743824E-27,-1.6918754616300138E-27,-1.6918754616300138E-27,-1.7083014369856449E-27,{"$f":"LS293/LS55","v":-1.7083014369856449E-27},-1.724727412341276E-27,-1.724727412341276E-27,-1.7411533876969074E-27,-1.7411533876969074E-27,-1.7575793630525385E-27,-1.7575793630525385E-27,-1.7740053384081695E-27,-1.7740053384081695E-27,-1.790431313763801E-27,-1.790431313763801E-27,-1.806857289119432E-27,-1.806857289119432E-27,-1.8232832644750631E-27,-1.8232832644750631E-27,-1.8397092398306945E-27,-1.8397092398306945E-27,-1.8561352151863256E-27,-1.8561352151863256E-27,-1.8725611905419567E-27,-1.8725611905419567E-27,-1.8889871658975881E-27,-1.8889871658975881E-27,-1.9054131412532192E-27,-1.9054131412532192E-27,-1.9218391166088506E-27,-1.9382650919644817E-27,-1.9382650919644817E-27,-1.9546910673201128E-27,-1.9546910673201128E-27,-1.9711170426757442E-27,-1.9711170426757442E-27,-1.9875430180313753E-27,-1.9875430180313753E-27,-2.0039689933870064E-27,-2.0039689933870064E-27,-2.0203949687426378E-27,-2.0368209440982689E-27,-2.0368209440982689E-27,-2.0532469194538999E-27,-2.0532469194538999E-27,-2.0696728948095314E-27,-2.0696728948095314E-27,-2.0860988701651624E-27,-2.1025248455207935E-27,-2.1025248455207935E-27,-2.1189508208764249E-27,-2.1189508208764249E-27,-2.135376796232056E-27,-2.1518027715876874E-27,-2.1518027715876874E-27,-2.1682287469433185E-27,-2.1682287469433185E-27,-2.1846547222989496E-27,-2.201080697654581E-27,-2.201080697654581E-27,-2.2175066730102121E-27,-2.2175066730102121E-27,-2.2339326483658432E-27,-2.2503586237214746E-27,-2.2503586237214746E-27,-2.2667845990771057E-27,-2.2832105744327367E-27,-2.2832105744327367E-27,{"$f":"OE293/OE55","v":-2.2996365497883682E-27},-2.2996365497883682E-27,-2.3160625251439993E-27,-2.3324885004996303E-27,-2.3324885004996303E-27,-2.3489144758552618E-27,-2.3653404512108928E-27,-2.3653404512108928E-27,-2.3817664265665239E-27,-2.3981924019221553E-27,-2.3981924019221553E-27,-2.4146183772777864E-27,-2.4310443526334178E-27,-2.4310443526334178E-27,-2.4474703279890489E-27,-2.46389630334468E-27]
[null,null,null,"Interest cost (EGP)",null,null,null,null,null,null,{"$f":"K173*K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23980.800294502827,23638.712192210478,23351.029843961787,2042.6381966578897,1795.290779520785,1484.9715437897237,1157.8047074884551,799.26047028195558,329.26171243386108,0,0,0,0,0,0,0,0,0,0,0,0,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,0,0,0,0,0,0,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,0,0,0,0,0,{"$f":"BW173*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI173*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU173*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG173*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7764349254740275E-28,7.552869850948055E-28,1.1366328648240455E-27,1.5179787445532858E-27,{"$f":"LS173*LS55","v":1.9030270114643631E-27},2.2880752783754403E-27,2.6768259324683544E-27,3.0655765865612695E-27,3.4580296278360218E-27,3.8504826691107733E-27,4.2466380975673624E-27,4.6427935260239514E-27,5.042651341662378E-27,5.4425091573008038E-27,5.8460693601210686E-27,6.2496295629413319E-27,6.6568921529434327E-27,7.0641547429455336E-27,7.4751197201294726E-27,7.8860846973134102E-27,8.3007520616791861E-27,8.7154194260449619E-27,9.1337891775925745E-27,9.5521589291401872E-27,9.974231067869638E-27,1.0396303206599087E-26,1.0822077732510375E-26,1.1247852258421664E-26,1.1677329171514787E-26,1.2106806084607913E-26,1.2539985384882874E-26,1.2976867072339672E-26,1.3413748759796473E-26,1.3854332834435111E-26,1.4294916909073745E-26,1.473920337089422E-26,1.5183489832714691E-26,1.5631478681717003E-26,1.6079467530719314E-26,1.6531158766903465E-26,1.6982850003087616E-26,1.74382436264536E-26,1.7897339637001422E-26,1.8356435647549243E-26,1.8819234045278902E-26,1.9282032443008563E-26,1.9748533227920061E-26,2.0215034012831559E-26,2.0685237184924897E-26,2.1159142744200065E-26,2.1633048303475237E-26,2.2110656249932245E-26,2.2588264196389254E-26,2.3069574530028102E-26,2.3554587250848786E-26,2.4039599971669465E-26,2.452831507967199E-26,2.5017030187674509E-26,2.5509447682858864E-26,2.6005567565225059E-26,2.6501687447591257E-26,2.7001509717139289E-26,2.7501331986687321E-26,2.8004856643417193E-26,2.8512083687328904E-26,2.9019310731240609E-26,2.9530240162334155E-26,3.0044871980609539E-26,{"$f":"OE173*OE55","v":3.0559503798884924E-26},3.1077838004342143E-26,3.1596172209799362E-26,3.2118208802438414E-26,3.2643947782259307E-26,3.3169686762080199E-26,3.3699128129082931E-26,3.4232271883267497E-26,3.4765415637452068E-26,3.5302261778818474E-26,3.5842810307366719E-26,3.6383358835914964E-26,3.6927609751645043E-26,3.7475563054556962E-26,3.8023516357468881E-26,3.8575172047562645E-26]
[]
[null,null,null,"Currency Translation Adjustments"]
[null,null,null,"Opening Balance in EGP",null,null,null,null,null,null,{"$f":"K159*K55","v":0},{"$f":"L159*L55","v":0},0,0,0,9239.2810758884407,18565.288458574109,693680.42462850269,1371580.4107351322,2052276.7342844515,2735780.9301684122,3422104.5808603936,4335139.7744467575,5028060.7803713875,5723840.0854454562,5723840.0854454562,5640751.6474749027,5546912.6726748925,5442969.1579345129,5337843.9651093083,5232174.609709708,5157537.2055731956,5094770.147773481,445666.51563444867,391699.80644089857,323993.79137230333,252611.93617929929,174384.10260697213,71838.919076478778,0,0,0,0,0,0,0,0,0,0,0,0,9579.7646060287952,9579.7646060287952,9579.7646060287952,9579.7646060287952,9579.7646060287952,9579.7646060287952,0,0,0,0,0,0,498.44574586226372,498.44574586226372,498.44574586226372,498.44574586226372,498.44574586226372,498.44574586226372,0,0,0,0,0,0,{"$f":"BX159*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2394943828524241E-26,1.6478988765704848E-25,2.4799262505251904E-25,3.311953624479896E-25,4.1520589341040647E-25,{"$f":"LT159*LT55","v":4.9921642437282334E-25},5.8403474890218644E-25,6.6885307343154972E-25,7.5447919152785923E-25,8.4010530962416873E-25,9.2653922128742455E-25,1.0129731329506804E-24,1.1002148381808823E-24,1.1874565434110845E-24,1.2755060422082331E-24,1.3635555410053816E-24,1.4524128333694763E-24,1.5412701257335709E-24,1.630935211664612E-24,1.7206002975956533E-24,1.8110731770936403E-24,1.9015460565916281E-24,1.9928267296565618E-24,2.0841074027214955E-24,2.1761958693533755E-24,2.2682843359852556E-24,2.3611805961840819E-24,2.4540768563829083E-24,2.5477809101486809E-24,2.6414849639144536E-24,2.7359968112471726E-24,2.8313164521468379E-24,2.9266360930465036E-24,3.0227635275131148E-24,3.1188909619797264E-24,3.215826190013284E-24,3.3127614180468423E-24,3.4105044396473465E-24,3.5082474612478508E-24,3.6067982764153013E-24,3.7053490915827519E-24,3.8047077003171488E-24,3.904874102618492E-24,4.0050405049198352E-24,4.1060147007881247E-24,4.2069888966564142E-24,4.30877088609165E-24,4.4105528755268858E-24,4.513142658529068E-24,4.6165402350981964E-24,4.7199378116673242E-24,4.8241431818033989E-24,4.9283485519394737E-24,5.0333617156424948E-24,5.1391826729124622E-24,5.2450036301824296E-24,5.3516323810193426E-24,5.4582611318562563E-24,5.5656976762601156E-24,5.673942014230922E-24,5.7821863522017284E-24,5.891238483739481E-24,6.0002906152772337E-24,6.1101505403819327E-24,6.2208182590535787E-24,6.331485977725224E-24,6.4429614899638164E-24,6.5552447957693543E-24,6.667528101574893E-24,{"$f":"OF159*OF55","v":6.7806192009473772E-24},6.89371030031986E-24,7.0076091932592906E-24,7.1223158797656675E-24,7.2370225662720444E-24,7.3525370463453661E-24,7.4688593199856356E-24,7.5851815936259051E-24,7.702311660833121E-24,7.8202495216072846E-24,7.9381873823814467E-24,8.0569330367225552E-24,8.17648648463061E-24,8.2960399325386648E-24,8.4164011740136673E-24]
[null,null,null,"Currency Adjstment factor",null,null,null,null,null,null,{"$f":"(K55-J55)/K55","v":1},{"$f":"(L55-K55)/L55","v":0},0,0,0,0,0,0,0,0,0,0,5.164319248826274E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263011E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262733E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262928E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,{"$f":"(BX55-BW55)/BX55","v":0},0,0,0,0,0,0,5.1643192488262879E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262692E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262865E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,0,0,0,0,0,0,0,0,{"$f":"(EJ55-EI55)/EJ55","v":0},0,0,5.1643192488262886E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262921E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262608E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,{"$f":"(GV55-GU55)/GV55","v":0},0,0,0,0,0,0,0,0,0,0,5.1643192488262796E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263039E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262719E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262886E-2,0,0,0,0,{"$f":"(JH55-JG55)/JH55","v":0},0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262823E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT55-LS55)/LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF55-OE55)/OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loss",null,null,null,null,null,null,{"$f":"K190*K189","v":0},{"$f":"L190*L189","v":0},0,0,0,0,0,0,0,0,0,0,223880.4578352778,0,0,0,0,0,0,0,0,0,0,0,20228.628501642688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190*BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ190*EJ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV190*GV189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH190*JH189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT190*LT189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF190*OF189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W190*W176","v":259665.11072340413}]
[]
[null,"Re-financing from local Banks"]
[null,null,"Refinancing Date",null,null,null,null,null,{"$f":"F19","v":"2018-11-01"},null,{"$f":"K2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OE2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Interest Rate",null,null,null,null,null,{"$f":"'General Assumptions'!G53","v":0.05},null,{"$f":"$I$196/12","v":4.1666666666666666E-3},{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3]
[null,null,"Repayment",null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"'General Assumptions'!G54","v":10},{"$f":"EDATE(I195,F197)","v":"2019-11-01"},{"$f":"EDATE(H197,G197*12-F197)","v":"2028-11-01"},null,{"$f":"AND(K$2>=$H197,K$2<$I197)","v":false},{"$f":"AND(L$2>=$H197,L$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX$2>=$H197,BX$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ$2>=$H197,EJ$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H197,GV$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H197,JH$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H197,LT$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H197,OF$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Sources and uses for refinancing"]
[null,null,"Sources of Funds"]
[null,null,null,"Local Bank Loan Draws",null,null,null,null,{"$f":"'General Assumptions'!G52","v":0.8},{"$f":"SUM(K201:OT201)","v":4816742.7655683849},{"$f":"$I$201*K130*K195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4816742.7655683849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*BW130*BW195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*EI130*EI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*GU130*GU195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*JG130*JG195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*LS130*LS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*OE130*OE195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Signing fee",null,null,null,null,{"$f":"'General Assumptions'!G55","v":0.02},null,{"$f":"$I$204*K201","v":0},{"$f":"$I$204*L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96334.855311367704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deposit into cash account",null,null,null,null,null,null,{"$f":"K195*K229","v":0},{"$f":"L195*L229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121679.9197150106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX195*BX229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ195*EJ229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV195*GV229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH195*JH229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT195*LT229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF195*OF229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Re-payment of debt fund",null,null,null,null,null,null,{"$f":"MIN(K181*K195,K201-K204-K205)","v":0},{"$f":"MIN(L181*L195,L201-L204-L205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4598727.9905420067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX181*BX195,BX201-BX204-BX205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ181*EJ195,EJ201-EJ204-EJ205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV181*GV195,GV201-GV204-GV205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH181*JH195,JH201-JH204-JH205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT181*LT195,LT201-LT204-LT205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF181*OF195,OF201-OF204-OF205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,null,null,null,{"$f":"K201-K204-K206-K205","v":0},{"$f":"L201-L204-L206-L205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201-BX204-BX206-BX205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201-EJ204-EJ206-EJ205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201-GV204-GV206-GV205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201-JH204-JH206-JH205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201-LT204-LT206-LT205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201-OF204-OF206-OF205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Local Debt Balance"]
[null,null,"Repayment Dates",null,null,null,{"$f":"I195","v":"2018-11-01"},{"$f":"MONTH(G210)","v":11},{"$f":"IF(H210>6,H210-6,H210+6)","v":5},null,{"$f":"AND(K197,OR($H$210=MONTH(K2),$I$210=MONTH(K2)))","v":false},{"$f":"AND(L197,OR($H$210=MONTH(L2),$I$210=MONTH(L2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,{"$f":"AND(BX197,OR($H$210=MONTH(BX2),$I$210=MONTH(BX2)))","v":false},false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"AND(EJ197,OR($H$210=MONTH(EJ2),$I$210=MONTH(EJ2)))","v":false},true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV197,OR($H$210=MONTH(GV2),$I$210=MONTH(GV2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH197,OR($H$210=MONTH(JH2),$I$210=MONTH(JH2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT197,OR($H$210=MONTH(LT2),$I$210=MONTH(LT2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF197,OR($H$210=MONTH(OF2),$I$210=MONTH(OF2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"EDATE(I195,0)","v":"2018-11-01"},{"$f":"EDATE(H211,G211-1)","v":"2019-10-01"},null,{"$f":"AND(K$2>=$H211,K$2<=$I211)","v":false},{"$f":"AND(L$2>=$H211,L$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H211,BX$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H211,EJ$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H211,GV$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H211,JH$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H211,LT$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H211,OF$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J216","v":0},{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4816742.7655683849,4836812.527091587,4856965.9126211349,4877203.2705903901,4897524.9508845164,4917931.3048465354,4938422.6852833964,4958999.4464720776,4979661.9441657113,5000410.5355997346,5021245.5794980666,5042167.4360793084,4762047.0229637912,4762047.0229637912,4762047.0229637912,4762047.0229637912,4762047.0229637912,4762047.0229637912,4481926.6098482739,4481926.6098482739,4481926.6098482739,4481926.6098482739,4481926.6098482739,4481926.6098482739,4201806.1967327567,4201806.1967327567,4201806.1967327567,4201806.1967327567,4201806.1967327567,4201806.1967327567,3921685.7836172394,3921685.7836172394,3921685.7836172394,3921685.7836172394,3921685.7836172394,3921685.7836172394,3641565.3705017222,3641565.3705017222,3641565.3705017222,3641565.3705017222,3641565.3705017222,3641565.3705017222,{"$f":"BW216","v":3361444.957386205},3361444.957386205,3361444.957386205,3361444.957386205,3361444.957386205,3361444.957386205,3081324.5442706877,3081324.5442706877,3081324.5442706877,3081324.5442706877,3081324.5442706877,3081324.5442706877,2801204.1311551705,2801204.1311551705,2801204.1311551705,2801204.1311551705,2801204.1311551705,2801204.1311551705,2521083.7180396533,2521083.7180396533,2521083.7180396533,2521083.7180396533,2521083.7180396533,2521083.7180396533,2240963.304924136,2240963.304924136,2240963.304924136,2240963.304924136,2240963.304924136,2240963.304924136,1960842.8918086188,1960842.8918086188,1960842.8918086188,1960842.8918086188,1960842.8918086188,1960842.8918086188,1680722.4786931016,1680722.4786931016,1680722.4786931016,1680722.4786931016,1680722.4786931016,1680722.4786931016,1400602.0655775843,1400602.0655775843,1400602.0655775843,1400602.0655775843,1400602.0655775843,1400602.0655775843,1120481.6524620671,1120481.6524620671,1120481.6524620671,1120481.6524620671,1120481.6524620671,1120481.6524620671,840361.23934654996,840361.23934654996,840361.23934654996,840361.23934654996,840361.23934654996,840361.23934654996,560240.82623103284,560240.82623103284,560240.82623103284,560240.82623103284,{"$f":"EI216","v":560240.82623103284},560240.82623103284,280120.41311551572,280120.41311551572,280120.41311551572,280120.41311551572,280120.41311551572,280120.41311551572,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,{"$f":"GU216","v":-1.3969838619232178E-9},-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,{"$f":"JG216","v":-1.3969838619232178E-9},-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,{"$f":"LS216","v":-1.3969838619232178E-9},-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,{"$f":"OE216","v":-1.3969838619232178E-9},-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9]
[null,null,"Add: funding",null,null,null,null,null,null,null,{"$f":"K201","v":0},{"$f":"L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4816742.7655683849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Capitalised During Grace Period",null,null,null,null,null,null,null,{"$f":"IF(K211,K217,0)","v":0},{"$f":"IF(L211,L217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20069.761523201603,20153.385529548279,20237.357969254728,20321.680294126625,20406.353962018817,20491.380436860563,20576.761188680819,20662.497693633657,20748.591434023798,20835.043898332227,20921.856581241944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX211,BX217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ211,EJ217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV211,GV217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH211,JH217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT211,LT217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF211,OF217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Repayments",null,null,null,{"$f":"'General Assumptions'!G57","v":true},{"$f":"COUNTIF(197:197,TRUE)","v":108},{"$f":"J215/H215*6","v":280120.41311551712},{"$f":"J201+SUM(K214:OT214)","v":5042167.4360793084},{"$f":"IF(K197,$I$215*K210,0)","v":0},{"$f":"IF(L197,$I$215*L210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,{"$f":"IF(BX197,$I$215*BX210,0)","v":0},0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,{"$f":"IF(EJ197,$I$215*EJ210,0)","v":0},280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV197,$I$215*GV210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH197,$I$215*JH210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT197,$I$215*LT210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF197,$I$215*OF210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K212+K213-K215+K214","v":0},{"$f":"L212+L213-L215+L214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4816742.7655683849,4836812.527091587,4856965.9126211349,4877203.2705903901,4897524.9508845164,4917931.3048465354,4938422.6852833964,4958999.4464720776,4979661.9441657113,5000410.5355997346,5021245.5794980666,5042167.4360793084,4762047.0229637912,4762047.0229637912,4762047.0229637912,4762047.0229637912,4762047.0229637912,4762047.0229637912,4481926.6098482739,4481926.6098482739,4481926.6098482739,4481926.6098482739,4481926.6098482739,4481926.6098482739,4201806.1967327567,4201806.1967327567,4201806.1967327567,4201806.1967327567,4201806.1967327567,4201806.1967327567,3921685.7836172394,3921685.7836172394,3921685.7836172394,3921685.7836172394,3921685.7836172394,3921685.7836172394,3641565.3705017222,3641565.3705017222,3641565.3705017222,3641565.3705017222,3641565.3705017222,3641565.3705017222,3361444.957386205,{"$f":"BX212+BX213-BX215+BX214","v":3361444.957386205},3361444.957386205,3361444.957386205,3361444.957386205,3361444.957386205,3081324.5442706877,3081324.5442706877,3081324.5442706877,3081324.5442706877,3081324.5442706877,3081324.5442706877,2801204.1311551705,2801204.1311551705,2801204.1311551705,2801204.1311551705,2801204.1311551705,2801204.1311551705,2521083.7180396533,2521083.7180396533,2521083.7180396533,2521083.7180396533,2521083.7180396533,2521083.7180396533,2240963.304924136,2240963.304924136,2240963.304924136,2240963.304924136,2240963.304924136,2240963.304924136,1960842.8918086188,1960842.8918086188,1960842.8918086188,1960842.8918086188,1960842.8918086188,1960842.8918086188,1680722.4786931016,1680722.4786931016,1680722.4786931016,1680722.4786931016,1680722.4786931016,1680722.4786931016,1400602.0655775843,1400602.0655775843,1400602.0655775843,1400602.0655775843,1400602.0655775843,1400602.0655775843,1120481.6524620671,1120481.6524620671,1120481.6524620671,1120481.6524620671,1120481.6524620671,1120481.6524620671,840361.23934654996,840361.23934654996,840361.23934654996,840361.23934654996,840361.23934654996,840361.23934654996,560240.82623103284,560240.82623103284,560240.82623103284,560240.82623103284,560240.82623103284,{"$f":"EJ212+EJ213-EJ215+EJ214","v":560240.82623103284},280120.41311551572,280120.41311551572,280120.41311551572,280120.41311551572,280120.41311551572,280120.41311551572,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,{"$f":"GV212+GV213-GV215+GV214","v":-1.3969838619232178E-9},-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,{"$f":"JH212+JH213-JH215+JH214","v":-1.3969838619232178E-9},-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,{"$f":"LT212+LT213-LT215+LT214","v":-1.3969838619232178E-9},-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,{"$f":"OF212+OF213-OF215+OF214","v":-1.3969838619232178E-9},-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9]
[null,null,"Local Bank Interest",null,null,null,null,null,null,null,{"$f":"K212*K196","v":0},{"$f":"L212*L196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20069.761523201603,20153.385529548279,20237.357969254728,20321.680294126625,20406.353962018817,20491.380436860563,20576.761188680819,20662.497693633657,20748.591434023798,20835.043898332227,20921.856581241944,21009.030983663786,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,{"$f":"BX212*BX196","v":14006.020655775854},14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,2334.3367759626367,2334.3367759626367,2334.3367759626367,2334.3367759626367,{"$f":"EJ212*EJ196","v":2334.3367759626367},2334.3367759626367,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"GV212*GV196","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"JH212*JH196","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"LT212*LT196","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"OF212*OF196","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12]
[]
[null,"Accrued Interest Expense"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J223","v":0},{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20069.761523201603,40223.147052749882,60460.505022004611,80782.185316131232,101188.53927815004,121679.9197150106,142256.68090369142,162919.17859732508,183667.77003134889,204502.81392968111,225424.67051092305,0,19841.862595682462,39683.725191364923,59525.587787047385,79367.450382729847,99209.312978412316,0,18674.694207701141,37349.388415402282,56024.082623103423,74698.776830804563,93373.471038505697,0,17507.52581971982,35015.05163943964,52522.57745915946,70030.10327887928,87537.629098599107,0,16340.357431738497,32680.714863476995,49021.07229521549,65361.429726953989,81701.787158692488,0,15173.189043757176,30346.378087514353,45519.567131271528,60692.756175028706,75865.945218785884,{"$f":"BW223","v":0},14006.020655775854,28012.041311551708,42018.061967327565,56024.082623103415,70030.103278879265,0,12838.852267794533,25677.704535589066,38516.556803383603,51355.409071178132,64194.261338972661,0,11671.68387981321,23343.367759626421,35015.051639439633,46686.735519252841,58358.41939906605,0,10504.515491831888,21009.030983663775,31513.546475495663,42018.061967327551,52522.577459159438,0,9337.3471038505668,18674.694207701134,28012.0413115517,37349.388415402267,46686.735519252834,0,8170.178715869245,16340.35743173849,24510.536147607734,32680.71486347698,40850.893579346222,0,7003.0103278879233,14006.020655775847,21009.030983663768,28012.041311551693,35015.051639439618,0,5835.8419399066015,11671.683879813203,17507.525819719805,23343.367759626406,29179.209699533007,0,4668.6735519252798,9337.3471038505595,14006.020655775839,18674.694207701119,23343.367759626399,0,3501.505163943958,7003.010327887916,10504.515491831873,14006.020655775832,17507.525819719791,0,2334.3367759626367,4668.6735519252734,7003.0103278879105,{"$f":"EI223","v":9337.3471038505468},11671.683879813183,0,1167.1683879813154,2334.3367759626308,3501.5051639439462,4668.6735519252616,5835.841939906577,0,-5.820766091346741E-12,-1.1641532182693482E-11,-1.7462298274040225E-11,-2.3283064365386964E-11,-2.9103830456733704E-11,-3.4924596548080443E-11,-4.0745362639427182E-11,-4.6566128730773922E-11,-5.2386894822120661E-11,-5.8207660913467401E-11,-6.402842700481414E-11,-6.9849193096160886E-11,-7.5669959187507632E-11,-8.1490725278854378E-11,-8.7311491370201124E-11,-9.313225746154787E-11,-9.8953023552894616E-11,-1.0477378964424136E-10,-1.1059455573558811E-10,-1.1641532182693484E-10,-1.2223608791828159E-10,-1.2805685400962833E-10,-1.3387762010097508E-10,-1.3969838619232182E-10,-1.4551915228366857E-10,-1.5133991837501532E-10,-1.5716068446636206E-10,-1.6298145055770881E-10,-1.6880221664905555E-10,-1.746229827404023E-10,-1.8044374883174905E-10,-1.8626451492309579E-10,-1.9208528101444254E-10,-1.9790604710578928E-10,-2.0372681319713603E-10,-2.0954757928848277E-10,-2.1536834537982952E-10,-2.2118911147117627E-10,-2.2700987756252301E-10,-2.3283064365386973E-10,-2.3865140974521645E-10,-2.4447217583656317E-10,-2.5029294192790989E-10,-2.5611370801925661E-10,-2.6193447411060333E-10,-2.6775524020195005E-10,-2.7357600629329677E-10,-2.7939677238464349E-10,-2.8521753847599021E-10,-2.9103830456733693E-10,-2.9685907065868365E-10,-3.0267983675003037E-10,-3.0850060284137709E-10,-3.1432136893272381E-10,-3.2014213502407053E-10,{"$f":"GU223","v":-3.2596290111541725E-10},-3.3178366720676397E-10,-3.3760443329811069E-10,-3.4342519938945741E-10,-3.4924596548080413E-10,-3.5506673157215085E-10,-3.6088749766349757E-10,-3.6670826375484429E-10,-3.7252902984619101E-10,-3.7834979593753773E-10,-3.8417056202888445E-10,-3.8999132812023117E-10,-3.9581209421157789E-10,-4.0163286030292461E-10,-4.0745362639427133E-10,-4.1327439248561805E-10,-4.1909515857696477E-10,-4.2491592466831149E-10,-4.3073669075965821E-10,-4.3655745685100493E-10,-4.4237822294235165E-10,-4.4819898903369837E-10,-4.5401975512504509E-10,-4.5984052121639181E-10,-4.6566128730773853E-10,-4.7148205339908525E-10,-4.7730281949043197E-10,-4.8312358558177869E-10,-4.8894435167312541E-10,-4.9476511776447213E-10,-5.0058588385581885E-10,-5.0640664994716557E-10,-5.1222741603851229E-10,-5.1804818212985901E-10,-5.2386894822120573E-10,-5.2968971431255245E-10,-5.3551048040389917E-10,-5.4133124649524589E-10,-5.4715201258659261E-10,-5.5297277867793933E-10,-5.5879354476928605E-10,-5.6461431086063277E-10,-5.7043507695197949E-10,-5.7625584304332621E-10,-5.8207660913467293E-10,-5.8789737522601965E-10,-5.9371814131736637E-10,-5.995389074087131E-10,-6.0535967350005982E-10,-6.1118043959140654E-10,-6.1700120568275326E-10,-6.2282197177409998E-10,-6.286427378654467E-10,-6.3446350395679342E-10,-6.4028427004814014E-10,-6.4610503613948686E-10,-6.5192580223083358E-10,-6.577465683221803E-10,-6.6356733441352702E-10,-6.6938810050487374E-10,-6.7520886659622046E-10,-6.8102963268756718E-10,-6.868503987789139E-10,-6.9267116487026062E-10,{"$f":"JG223","v":-6.9849193096160734E-10},-7.0431269705295406E-10,-7.1013346314430078E-10,-7.159542292356475E-10,-7.2177499532699422E-10,-7.2759576141834094E-10,-7.3341652750968766E-10,-7.3923729360103438E-10,-7.450580596923811E-10,-7.5087882578372782E-10,-7.5669959187507454E-10,-7.6252035796642126E-10,-7.6834112405776798E-10,-7.741618901491147E-10,-7.7998265624046142E-10,-7.8580342233180814E-10,-7.9162418842315486E-10,-7.9744495451450158E-10,-8.032657206058483E-10,-8.0908648669719502E-10,-8.1490725278854174E-10,-8.2072801887988846E-10,-8.2654878497123518E-10,-8.323695510625819E-10,-8.3819031715392862E-10,-8.4401108324527534E-10,-8.4983184933662206E-10,-8.5565261542796878E-10,-8.614733815193155E-10,-8.6729414761066222E-10,-8.7311491370200894E-10,-8.7893567979335566E-10,-8.8475644588470238E-10,-8.905772119760491E-10,-8.9639797806739582E-10,-9.0221874415874254E-10,-9.0803951025008926E-10,-9.1386027634143598E-10,-9.196810424327827E-10,-9.2550180852412942E-10,-9.3132257461547614E-10,-9.3714334070682286E-10,-9.4296410679816968E-10,-9.487848728895165E-10,-9.5460563898086333E-10,-9.6042640507221015E-10,-9.6624717116355697E-10,-9.720679372549038E-10,-9.7788870334625062E-10,-9.8370946943759745E-10,-9.8953023552894427E-10,-9.9535100162029109E-10,-1.0011717677116379E-9,-1.0069925338029847E-9,-1.0128132998943316E-9,-1.0186340659856784E-9,-1.0244548320770252E-9,-1.030275598168372E-9,-1.0360963642597189E-9,-1.0419171303510657E-9,-1.0477378964424125E-9,-1.0535586625337593E-9,-1.0593794286251061E-9,-1.065200194716453E-9,{"$f":"LS223","v":-1.0710209608077998E-9},-1.0768417268991466E-9,-1.0826624929904934E-9,-1.0884832590818403E-9,-1.0943040251731871E-9,-1.1001247912645339E-9,-1.1059455573558807E-9,-1.1117663234472276E-9,-1.1175870895385744E-9,-1.1234078556299212E-9,-1.129228621721268E-9,-1.1350493878126149E-9,-1.1408701539039617E-9,-1.1466909199953085E-9,-1.1525116860866553E-9,-1.1583324521780021E-9,-1.164153218269349E-9,-1.1699739843606958E-9,-1.1757947504520426E-9,-1.1816155165433894E-9,-1.1874362826347363E-9,-1.1932570487260831E-9,-1.1990778148174299E-9,-1.2048985809087767E-9,-1.2107193470001236E-9,-1.2165401130914704E-9,-1.2223608791828172E-9,-1.228181645274164E-9,-1.2340024113655109E-9,-1.2398231774568577E-9,-1.2456439435482045E-9,-1.2514647096395513E-9,-1.2572854757308981E-9,-1.263106241822245E-9,-1.2689270079135918E-9,-1.2747477740049386E-9,-1.2805685400962854E-9,-1.2863893061876323E-9,-1.2922100722789791E-9,-1.2980308383703259E-9,-1.3038516044616727E-9,-1.3096723705530196E-9,-1.3154931366443664E-9,-1.3213139027357132E-9,-1.32713466882706E-9,-1.3329554349184069E-9,-1.3387762010097537E-9,-1.3445969671011005E-9,-1.3504177331924473E-9,-1.3562384992837941E-9,-1.362059265375141E-9,-1.3678800314664878E-9,-1.3737007975578346E-9,-1.3795215636491814E-9,-1.3853423297405283E-9,-1.3911630958318751E-9,-1.3969838619232219E-9,-1.4028046280145687E-9,-1.4086253941059156E-9,-1.4144461601972624E-9,-1.4202669262886092E-9,-1.426087692379956E-9,-1.4319084584713028E-9,-1.4377292245626497E-9,{"$f":"OE223","v":-1.4435499906539965E-9},-1.4493707567453433E-9,-1.4551915228366901E-9,-1.461012288928037E-9,-1.4668330550193838E-9,-1.4726538211107306E-9,-1.4784745872020774E-9,-1.4842953532934243E-9,-1.4901161193847711E-9,-1.4959368854761179E-9,-1.5017576515674647E-9,-1.5075784176588116E-9,-1.5133991837501584E-9,-1.5192199498415052E-9,-1.525040715932852E-9]
[null,null,"Add: Accrued Interest Expense",null,null,null,null,null,null,null,{"$f":"K217","v":0},{"$f":"L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20069.761523201603,20153.385529548279,20237.357969254728,20321.680294126625,20406.353962018817,20491.380436860563,20576.761188680819,20662.497693633657,20748.591434023798,20835.043898332227,20921.856581241944,21009.030983663786,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,{"$f":"BX217","v":14006.020655775854},14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,2334.3367759626367,2334.3367759626367,2334.3367759626367,2334.3367759626367,{"$f":"EJ217","v":2334.3367759626367},2334.3367759626367,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"GV217","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"JH217","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"LT217","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"OF217","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12]
[null,null,"Less: Interest Paid",null,null,null,null,null,null,null,{"$f":"(K221+K220)*K210","v":0},{"$f":"(L221+L220)*L210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,246433.70149458683,0,0,0,0,0,119051.17557409478,0,0,0,0,0,112048.16524620683,0,0,0,0,0,105045.15491831893,0,0,0,0,0,98042.14459043098,0,0,0,0,0,91039.134262543055,{"$f":"(BX221+BX220)*BX210","v":0},0,0,0,0,84036.123934655116,0,0,0,0,0,77033.113606767191,0,0,0,0,0,70030.103278879265,0,0,0,0,0,63027.092950991326,0,0,0,0,0,56024.082623103401,0,0,0,0,0,49021.072295215468,0,0,0,0,0,42018.061967327543,0,0,0,0,0,35015.051639439611,0,0,0,0,0,28012.041311551679,0,0,0,0,0,21009.03098366375,0,0,0,0,{"$f":"(EJ221+EJ220)*EJ210","v":0},14006.020655775819,0,0,0,0,0,7003.0103278878923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV221+GV220)*GV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH221+JH220)*JH210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT221+LT220)*LT210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF221+OF220)*OF210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K220+K221-K222","v":0},{"$f":"L220+L221-L222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20069.761523201603,40223.147052749882,60460.505022004611,80782.185316131232,101188.53927815004,121679.9197150106,142256.68090369142,162919.17859732508,183667.77003134889,204502.81392968111,225424.67051092305,0,19841.862595682462,39683.725191364923,59525.587787047385,79367.450382729847,99209.312978412316,0,18674.694207701141,37349.388415402282,56024.082623103423,74698.776830804563,93373.471038505697,0,17507.52581971982,35015.05163943964,52522.57745915946,70030.10327887928,87537.629098599107,0,16340.357431738497,32680.714863476995,49021.07229521549,65361.429726953989,81701.787158692488,0,15173.189043757176,30346.378087514353,45519.567131271528,60692.756175028706,75865.945218785884,0,{"$f":"BX220+BX221-BX222","v":14006.020655775854},28012.041311551708,42018.061967327565,56024.082623103415,70030.103278879265,0,12838.852267794533,25677.704535589066,38516.556803383603,51355.409071178132,64194.261338972661,0,11671.68387981321,23343.367759626421,35015.051639439633,46686.735519252841,58358.41939906605,0,10504.515491831888,21009.030983663775,31513.546475495663,42018.061967327551,52522.577459159438,0,9337.3471038505668,18674.694207701134,28012.0413115517,37349.388415402267,46686.735519252834,0,8170.178715869245,16340.35743173849,24510.536147607734,32680.71486347698,40850.893579346222,0,7003.0103278879233,14006.020655775847,21009.030983663768,28012.041311551693,35015.051639439618,0,5835.8419399066015,11671.683879813203,17507.525819719805,23343.367759626406,29179.209699533007,0,4668.6735519252798,9337.3471038505595,14006.020655775839,18674.694207701119,23343.367759626399,0,3501.505163943958,7003.010327887916,10504.515491831873,14006.020655775832,17507.525819719791,0,2334.3367759626367,4668.6735519252734,7003.0103278879105,9337.3471038505468,{"$f":"EJ220+EJ221-EJ222","v":11671.683879813183},0,1167.1683879813154,2334.3367759626308,3501.5051639439462,4668.6735519252616,5835.841939906577,0,-5.820766091346741E-12,-1.1641532182693482E-11,-1.7462298274040225E-11,-2.3283064365386964E-11,-2.9103830456733704E-11,-3.4924596548080443E-11,-4.0745362639427182E-11,-4.6566128730773922E-11,-5.2386894822120661E-11,-5.8207660913467401E-11,-6.402842700481414E-11,-6.9849193096160886E-11,-7.5669959187507632E-11,-8.1490725278854378E-11,-8.7311491370201124E-11,-9.313225746154787E-11,-9.8953023552894616E-11,-1.0477378964424136E-10,-1.1059455573558811E-10,-1.1641532182693484E-10,-1.2223608791828159E-10,-1.2805685400962833E-10,-1.3387762010097508E-10,-1.3969838619232182E-10,-1.4551915228366857E-10,-1.5133991837501532E-10,-1.5716068446636206E-10,-1.6298145055770881E-10,-1.6880221664905555E-10,-1.746229827404023E-10,-1.8044374883174905E-10,-1.8626451492309579E-10,-1.9208528101444254E-10,-1.9790604710578928E-10,-2.0372681319713603E-10,-2.0954757928848277E-10,-2.1536834537982952E-10,-2.2118911147117627E-10,-2.2700987756252301E-10,-2.3283064365386973E-10,-2.3865140974521645E-10,-2.4447217583656317E-10,-2.5029294192790989E-10,-2.5611370801925661E-10,-2.6193447411060333E-10,-2.6775524020195005E-10,-2.7357600629329677E-10,-2.7939677238464349E-10,-2.8521753847599021E-10,-2.9103830456733693E-10,-2.9685907065868365E-10,-3.0267983675003037E-10,-3.0850060284137709E-10,-3.1432136893272381E-10,-3.2014213502407053E-10,-3.2596290111541725E-10,{"$f":"GV220+GV221-GV222","v":-3.3178366720676397E-10},-3.3760443329811069E-10,-3.4342519938945741E-10,-3.4924596548080413E-10,-3.5506673157215085E-10,-3.6088749766349757E-10,-3.6670826375484429E-10,-3.7252902984619101E-10,-3.7834979593753773E-10,-3.8417056202888445E-10,-3.8999132812023117E-10,-3.9581209421157789E-10,-4.0163286030292461E-10,-4.0745362639427133E-10,-4.1327439248561805E-10,-4.1909515857696477E-10,-4.2491592466831149E-10,-4.3073669075965821E-10,-4.3655745685100493E-10,-4.4237822294235165E-10,-4.4819898903369837E-10,-4.5401975512504509E-10,-4.5984052121639181E-10,-4.6566128730773853E-10,-4.7148205339908525E-10,-4.7730281949043197E-10,-4.8312358558177869E-10,-4.8894435167312541E-10,-4.9476511776447213E-10,-5.0058588385581885E-10,-5.0640664994716557E-10,-5.1222741603851229E-10,-5.1804818212985901E-10,-5.2386894822120573E-10,-5.2968971431255245E-10,-5.3551048040389917E-10,-5.4133124649524589E-10,-5.4715201258659261E-10,-5.5297277867793933E-10,-5.5879354476928605E-10,-5.6461431086063277E-10,-5.7043507695197949E-10,-5.7625584304332621E-10,-5.8207660913467293E-10,-5.8789737522601965E-10,-5.9371814131736637E-10,-5.995389074087131E-10,-6.0535967350005982E-10,-6.1118043959140654E-10,-6.1700120568275326E-10,-6.2282197177409998E-10,-6.286427378654467E-10,-6.3446350395679342E-10,-6.4028427004814014E-10,-6.4610503613948686E-10,-6.5192580223083358E-10,-6.577465683221803E-10,-6.6356733441352702E-10,-6.6938810050487374E-10,-6.7520886659622046E-10,-6.8102963268756718E-10,-6.868503987789139E-10,-6.9267116487026062E-10,-6.9849193096160734E-10,{"$f":"JH220+JH221-JH222","v":-7.0431269705295406E-10},-7.1013346314430078E-10,-7.159542292356475E-10,-7.2177499532699422E-10,-7.2759576141834094E-10,-7.3341652750968766E-10,-7.3923729360103438E-10,-7.450580596923811E-10,-7.5087882578372782E-10,-7.5669959187507454E-10,-7.6252035796642126E-10,-7.6834112405776798E-10,-7.741618901491147E-10,-7.7998265624046142E-10,-7.8580342233180814E-10,-7.9162418842315486E-10,-7.9744495451450158E-10,-8.032657206058483E-10,-8.0908648669719502E-10,-8.1490725278854174E-10,-8.2072801887988846E-10,-8.2654878497123518E-10,-8.323695510625819E-10,-8.3819031715392862E-10,-8.4401108324527534E-10,-8.4983184933662206E-10,-8.5565261542796878E-10,-8.614733815193155E-10,-8.6729414761066222E-10,-8.7311491370200894E-10,-8.7893567979335566E-10,-8.8475644588470238E-10,-8.905772119760491E-10,-8.9639797806739582E-10,-9.0221874415874254E-10,-9.0803951025008926E-10,-9.1386027634143598E-10,-9.196810424327827E-10,-9.2550180852412942E-10,-9.3132257461547614E-10,-9.3714334070682286E-10,-9.4296410679816968E-10,-9.487848728895165E-10,-9.5460563898086333E-10,-9.6042640507221015E-10,-9.6624717116355697E-10,-9.720679372549038E-10,-9.7788870334625062E-10,-9.8370946943759745E-10,-9.8953023552894427E-10,-9.9535100162029109E-10,-1.0011717677116379E-9,-1.0069925338029847E-9,-1.0128132998943316E-9,-1.0186340659856784E-9,-1.0244548320770252E-9,-1.030275598168372E-9,-1.0360963642597189E-9,-1.0419171303510657E-9,-1.0477378964424125E-9,-1.0535586625337593E-9,-1.0593794286251061E-9,-1.065200194716453E-9,-1.0710209608077998E-9,{"$f":"LT220+LT221-LT222","v":-1.0768417268991466E-9},-1.0826624929904934E-9,-1.0884832590818403E-9,-1.0943040251731871E-9,-1.1001247912645339E-9,-1.1059455573558807E-9,-1.1117663234472276E-9,-1.1175870895385744E-9,-1.1234078556299212E-9,-1.129228621721268E-9,-1.1350493878126149E-9,-1.1408701539039617E-9,-1.1466909199953085E-9,-1.1525116860866553E-9,-1.1583324521780021E-9,-1.164153218269349E-9,-1.1699739843606958E-9,-1.1757947504520426E-9,-1.1816155165433894E-9,-1.1874362826347363E-9,-1.1932570487260831E-9,-1.1990778148174299E-9,-1.2048985809087767E-9,-1.2107193470001236E-9,-1.2165401130914704E-9,-1.2223608791828172E-9,-1.228181645274164E-9,-1.2340024113655109E-9,-1.2398231774568577E-9,-1.2456439435482045E-9,-1.2514647096395513E-9,-1.2572854757308981E-9,-1.263106241822245E-9,-1.2689270079135918E-9,-1.2747477740049386E-9,-1.2805685400962854E-9,-1.2863893061876323E-9,-1.2922100722789791E-9,-1.2980308383703259E-9,-1.3038516044616727E-9,-1.3096723705530196E-9,-1.3154931366443664E-9,-1.3213139027357132E-9,-1.32713466882706E-9,-1.3329554349184069E-9,-1.3387762010097537E-9,-1.3445969671011005E-9,-1.3504177331924473E-9,-1.3562384992837941E-9,-1.362059265375141E-9,-1.3678800314664878E-9,-1.3737007975578346E-9,-1.3795215636491814E-9,-1.3853423297405283E-9,-1.3911630958318751E-9,-1.3969838619232219E-9,-1.4028046280145687E-9,-1.4086253941059156E-9,-1.4144461601972624E-9,-1.4202669262886092E-9,-1.426087692379956E-9,-1.4319084584713028E-9,-1.4377292245626497E-9,-1.4435499906539965E-9,{"$f":"OF220+OF221-OF222","v":-1.4493707567453433E-9},-1.4551915228366901E-9,-1.461012288928037E-9,-1.4668330550193838E-9,-1.4726538211107306E-9,-1.4784745872020774E-9,-1.4842953532934243E-9,-1.4901161193847711E-9,-1.4959368854761179E-9,-1.5017576515674647E-9,-1.5075784176588116E-9,-1.5133991837501584E-9,-1.5192199498415052E-9,-1.525040715932852E-9,-1.5308614820241988E-9]
[]
[null,null,"Debt Service",null,null,null,null,null,null,null,{"$f":"K221+K215","v":0},{"$f":"L221+L215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20069.761523201603,20153.385529548279,20237.357969254728,20321.680294126625,20406.353962018817,20491.380436860563,20576.761188680819,20662.497693633657,20748.591434023798,20835.043898332227,20921.856581241944,301129.44409918092,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,299962.27571119956,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,298795.10732321825,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,297627.93893523695,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,296460.77054725564,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,295293.60215927428,{"$f":"BX221+BX215","v":14006.020655775854},14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,294126.43377129297,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,292959.26538331166,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,291792.09699533036,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,290624.92860734899,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,289457.76021936769,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,288290.59183138638,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,287123.42344340502,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,285956.25505542371,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,284789.0866674424,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,283621.9182794611,2334.3367759626367,2334.3367759626367,2334.3367759626367,2334.3367759626367,{"$f":"EJ221+EJ215","v":2334.3367759626367},282454.74989147973,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,281287.58150349843,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"GV221+GV215","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"JH221+JH215","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"LT221+LT215","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"OF221+OF215","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12]
[]
[null,"Minimum Cash Balance"]
[null,null,"Next 6 month debt service",null,null,null,{"$f":"'General Assumptions'!G61","v":6},null,null,null,{"$f":"SUM(OFFSET(K225,0,1,1,$G$228))*OR(K211,K197)","v":0},{"$f":"SUM(OFFSET(L225,0,1,1,$G$228))*OR(L211,L197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121679.9197150106,122186.91938048982,122696.03154457522,123207.26500934428,123720.62861354988,124236.131232773,404874.19489509333,404139.296302095,403318.66120414378,402411.93236580241,401418.75106315262,400338.75707759312,399171.58868961188,398004.42030163051,396837.2519136492,395670.0835256679,394502.91513768653,393335.74674970523,392168.57836172392,391001.40997374261,389834.24158576131,388667.07319778,387499.9048097987,386332.73642181739,385165.56803383608,383998.39964585472,382831.23125787347,381664.06286989216,380496.89448191086,379329.72609392955,378162.55770594813,376995.38931796676,375828.22092998546,374661.05254200409,373493.88415402279,372326.71576604142,371159.54737806018,369992.37899007881,368825.2106020975,367658.0422141162,366490.87382613483,365323.70543815353,364156.53705017222,{"$f":"SUM(OFFSET(BX225,0,1,1,$G$228))*OR(BX211,BX197)","v":362989.36866219091},361822.20027420961,360655.0318862283,359487.863498247,358320.69511026569,357153.52672228432,355986.35833430302,354819.18994632177,353652.02155834046,352484.85317035916,351317.68478237785,350150.51639439643,348983.34800641506,347816.17961843376,346649.01123045239,345481.84284247109,344314.67445448972,343147.50606650842,341980.33767852711,340813.1692905458,339646.0009025645,338478.83251458313,337311.66412660183,336144.49573862052,334977.32735063921,333810.15896265791,332642.9905746766,331475.8221866953,330308.65379871399,329141.48541073262,327974.31702275126,326807.1486347699,325639.98024678853,324472.81185880722,323305.64347082586,322138.47508284461,320971.30669486331,319804.13830688194,318636.96991890064,317469.80153091927,316302.63314293796,315135.46475495672,313968.29636697541,312801.1279789941,311633.95959101274,310466.79120303143,309299.62281505013,308132.45442706882,306965.28603908751,305798.11765110621,304630.9492631249,303463.7808751436,302296.61248716229,301129.44409918087,299962.27571119956,298795.1073232182,297627.93893523683,296460.77054725552,295293.60215927416,294126.43377129291,292959.26538331161,291792.09699533024,290624.92860734893,289457.76021936757,{"$f":"SUM(OFFSET(EJ225,0,1,1,$G$228))*OR(EJ211,EJ197)","v":288290.59183138626},287123.42344340502,285956.25505542371,284789.08666744235,283621.91827946104,282454.74989147973,281287.58150349843,-3.4924596548080443E-11,-3.4924596548080443E-11,-3.4924596548080443E-11,-3.4924596548080443E-11,-3.4924596548080443E-11,-3.4924596548080443E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GV225,0,1,1,$G$228))*OR(GV211,GV197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(JH225,0,1,1,$G$228))*OR(JH211,JH197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(LT225,0,1,1,$G$228))*OR(LT211,LT197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(OF225,0,1,1,$G$228))*OR(OF211,OF197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shortfall in cash",null,null,null,null,null,null,null,{"$f":"MAX(K228-K232,0)","v":0},{"$f":"MAX(L228-L232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121679.9197150106,506.99966547926306,1016.1118295646593,1527.3452943337179,2040.7088985393202,2556.2115177624364,283194.27518008277,240501.45586651453,115170.73667307117,0,0,0,0,398004.42030163051,342104.71086533286,292672.49187222047,239714.12591550889,180051.60090068751,96292.968986313324,391001.40997374261,287884.49425622181,183003.756465732,76980.097237852227,0,0,383998.39964585472,328846.28033740621,280132.67585434666,227935.00703231237,169069.92783219717,86232.075478631188,376995.38931796676,274843.6552015348,170940.00473442057,65902.268855469592,0,0,369992.37899007881,315610.89148754464,267639.27228314348,216226.80774953926,158183.69271882862,76290.719816772791,{"$f":"MAX(BX228-BX232,0)","v":354550.03733495064},253376.67964708095,150463.38674468204,46424.936090061557,0,0,355986.35833430302,302399.94463345181,255195.09086287272,204593.8154349908,147398.67175642867,66476.180403050734,331758.57385100296,231588.41885761666,129690.45498661569,26676.422782665293,0,0,341980.33767852711,289214.91936932644,242803.10043025718,193040.56017302975,136720.96803920114,56796.147311062843,309128.73411729577,209988.84302963869,109133.42969181336,7171.214310370211,0,0,327974.31702275126,276057.37911135983,230466.43807930342,181571.8286744217,126157.0302899112,47258.745871901978,286670.33316464873,188589.46999396948,88805.543600014469,0,0,0,313968.29636697541,262928.97590544703,218188.41881256408,170192.6789882025,115713.67266979386,37872.561619854241,269092.72441923327,172128.862833344,73474.742147486861,0,0,0,299962.27571119956,249831.45551235208,205972.54574943049,158908.45606215019,105398.09573085321,28646.666676502442,264312.59870680916,168571.72970752179,71154.033376393549,0,{"$f":"MAX(EJ228-EJ232,0)","v":0},0,285956.25505542371,236766.66278645178,193822.52092383779,147724.80820115955,95217.908576902351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GV228-GV232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JH228-JH232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(LT228-LT232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OF228-OF232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121679.91971501056,121679.91971501056,121679.91971501056,121679.91971501056,121679.91971501056,121679.91971501056,163637.84043558047,288147.92453107261,414645.44804939505,542508.01702852896,664186.44058787136,774509.40783098072,0,54732.541048316365,102997.59165344744,154788.78922217764,213284.14584901772,295875.6093754106,0,101949.7473295395,205663.316732048,310519.80757194647,409005.9874125683,495974.65772421565,0,53984.950920467243,101531.38701554551,152561.88744959849,210259.79826173239,291930.48222731694,0,100984.56572845067,203721.04780758353,307591.6152985532,405120.40975870879,491185.83032317465,0,53214.319114552847,100018.76993097275,150264.06607659557,207140.01271932491,287865.81723339943,{"$f":"BW238","v":8439.3313272402738},108445.52062712864,210191.64514154627,313062.92740818544,409620.69601296715,494768.81939704035,0,52419.245312869971,98456.93069546773,147891.03773536836,203919.01302594919,283674.3359913457,17224.774155412102,116227.76076081709,216958.55624383671,318805.42005980579,414366.68136640516,498571.54976643214,0,51598.249921219351,96842.900472307316,145438.27234155338,200590.69608740069,279348.34842755768,25848.593233343447,123821.3159330192,223509.56088286324,324304.60787632508,418841.6010103568,502074.9634384563,0,50749.769523410083,95173.54216748511,142900.98318438552,197148.61318091466,274879.72921094263,34300.973530214571,131214.66831291246,229831.42631888617,329545.53109588975,423028.75688421633,505260.61332432169,0,49872.152073547069,93445.54077844866,140274.11221482893,193585.95014525627,270259.89280721458,37872.561619854241,133669.25481776221,231156.20711563804,329730.68828960526,422100.91781642538,503271.36435540428,0,48963.651810866111,91655.39318580633,137552.31448510534,189895.50642842095,265479.76709479047,28646.666676502442,123220.36728780845,219470.89523095539,316798.48740045482,{"$f":"EI238","v":407947.62284188566},487947.60070875956,0,48022.423880990558,89799.397355623267,134729.94169032018,186069.67292659607,260529.76545874763,0,93204.140691412205,188070.81001003334,284003.19152589783,373781.8376734528,452460.74877060915,519531.19716006547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Increase in cash - Trapped",null,null,null,null,null,null,null,{"$f":"K290","v":0},{"$f":"L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54732.541048316365,48265.050605131073,51791.197568730197,58495.356626840068,82591.46352639285,0,101949.7473295395,103713.5694025085,104856.49083989847,98486.1798406218,86968.67031164738,0,53984.950920467243,47546.436095078272,51030.500434052978,57697.910812133887,81670.683965584554,0,100984.56572845067,102736.48207913284,103870.56749096965,97528.794460155623,86065.42056446588,0,53214.319114552847,46804.450816419907,50245.296145622815,56875.946642729345,80725.804514074509,0,{"$f":"BX290","v":100006.18929988837},101746.12451441764,102871.28226663914,96557.768604781682,85148.123384073217,0,52419.245312869971,46037.68538259776,49434.107039900613,56027.975290580827,79755.322965396525,0,99002.986605404993,100730.79548301961,101846.86381596907,95561.261306599379,84204.868400027,0,51598.249921219351,45244.650551087965,48595.371869246075,55152.423745847307,78757.652340157001,0,97972.722699675753,99688.244949844026,100795.04699346184,94536.993134031683,83233.362428099485,0,50749.769523410083,44423.772644075019,47727.441016900411,54247.629996529155,77731.116030027959,0,96913.694782697872,98616.758005973723,99714.10477700358,93483.225788326599,82231.856440105345,0,49872.152073547069,43573.388704901583,46828.571436380262,53311.83793042734,76673.942661958296,0,95796.693197907967,97486.952297875832,98574.48117396723,92370.229526820127,81170.446538978911,0,48963.651810866111,42691.741374940219,45896.921299299007,52343.191943315614,75584.260666369548,0,94573.700611306005,96250.527943146953,97327.592169499461,91149.135441430844,{"$f":"EJ290","v":79999.977866873902},0,48022.423880990558,41776.973474632709,44930.544334696911,51339.731236275882,74460.092532151553,0,93204.140691412205,94866.669318621134,95932.381515864487,89778.646147554988,78678.91109715632,67070.448389456302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add : Increase in cash from Grace Period",null,null,null,null,null,null,null,{"$f":"K299","v":0},{"$f":"L299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121679.91971501056,0,0,0,0,0,41957.92072056992,124510.08409549212,126497.52351832243,127862.56897913385,121678.42355934242,110322.96724310938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction in Cash in repayment month",null,null,null,null,null,null,null,{"$f":"K283","v":0},{"$f":"L283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,774509.40783098072,0,0,0,0,0,295875.6093754106,0,0,0,0,0,495974.65772421565,0,0,0,0,0,291930.48222731694,0,0,0,0,0,491185.83032317465,0,0,0,0,0,287865.81723339943,{"$f":"BX283","v":0},0,0,0,0,494768.81939704035,0,0,0,0,0,283674.3359913457,0,0,0,0,0,498571.54976643214,0,0,0,0,0,279348.34842755768,0,0,0,0,0,502074.9634384563,0,0,0,0,0,274879.72921094263,0,0,0,0,0,505260.61332432169,0,0,0,0,0,270259.89280721458,0,0,0,0,0,503271.36435540428,0,0,0,0,0,265479.76709479047,0,0,0,0,{"$f":"EJ283","v":0},487947.60070875956,0,0,0,0,0,260529.76545874763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction after local debt reapyment",null,null,null,null,null,null,null,{"$f":"K284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,519531.19716006547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: cash trapped to meet shortfall",null,null,null,null,null,null,null,{"$f":"K301","v":0},{"$f":"L301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8439.3313272402738,{"$f":"BX301","v":0},0,0,0,0,0,0,0,0,0,0,17224.774155412102,0,0,0,0,0,0,0,0,0,0,0,25848.593233343447,0,0,0,0,0,0,0,0,0,0,0,34300.973530214571,0,0,0,0,0,0,0,0,0,0,0,37872.561619854241,0,0,0,0,0,0,0,0,0,0,0,28646.666676502442,0,0,0,0,{"$f":"EJ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K232+K233-K235+K234-K236+K237","v":0},{"$f":"L232+L233-L235+L234-L236+L237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121679.91971501056,121679.91971501056,121679.91971501056,121679.91971501056,121679.91971501056,121679.91971501056,163637.84043558047,288147.92453107261,414645.44804939505,542508.01702852896,664186.44058787136,774509.40783098072,0,54732.541048316365,102997.59165344744,154788.78922217764,213284.14584901772,295875.6093754106,0,101949.7473295395,205663.316732048,310519.80757194647,409005.9874125683,495974.65772421565,0,53984.950920467243,101531.38701554551,152561.88744959849,210259.79826173239,291930.48222731694,0,100984.56572845067,203721.04780758353,307591.6152985532,405120.40975870879,491185.83032317465,0,53214.319114552847,100018.76993097275,150264.06607659557,207140.01271932491,287865.81723339943,8439.3313272402738,{"$f":"BX232+BX233-BX235+BX234-BX236+BX237","v":108445.52062712864},210191.64514154627,313062.92740818544,409620.69601296715,494768.81939704035,0,52419.245312869971,98456.93069546773,147891.03773536836,203919.01302594919,283674.3359913457,17224.774155412102,116227.76076081709,216958.55624383671,318805.42005980579,414366.68136640516,498571.54976643214,0,51598.249921219351,96842.900472307316,145438.27234155338,200590.69608740069,279348.34842755768,25848.593233343447,123821.3159330192,223509.56088286324,324304.60787632508,418841.6010103568,502074.9634384563,0,50749.769523410083,95173.54216748511,142900.98318438552,197148.61318091466,274879.72921094263,34300.973530214571,131214.66831291246,229831.42631888617,329545.53109588975,423028.75688421633,505260.61332432169,0,49872.152073547069,93445.54077844866,140274.11221482893,193585.95014525627,270259.89280721458,37872.561619854241,133669.25481776221,231156.20711563804,329730.68828960526,422100.91781642538,503271.36435540428,0,48963.651810866111,91655.39318580633,137552.31448510534,189895.50642842095,265479.76709479047,28646.666676502442,123220.36728780845,219470.89523095539,316798.48740045482,407947.62284188566,{"$f":"EJ232+EJ233-EJ235+EJ234-EJ236+EJ237","v":487947.60070875956},0,48022.423880990558,89799.397355623267,134729.94169032018,186069.67292659607,260529.76545874763,0,93204.140691412205,188070.81001003334,284003.19152589783,373781.8376734528,452460.74877060915,519531.19716006547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232+GV233-GV235+GV234-GV236+GV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232+JH233-JH235+JH234-JH236+JH237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232+LT233-LT235+LT234-LT236+LT237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232+OF233-OF235+OF234-OF236+OF237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Positive Balance test",null,null,null,null,{"$f":"AND(K240:OT240)","v":true},null,null,{"$f":"K238>=0","v":true},{"$f":"L238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Interest Income",null,null,null,null,{"$f":"'General Assumptions'!G63/12","v":5.8333333333333336E-3},null,null,{"$f":"K232*$H$242","v":0},{"$f":"L232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,709.79953167089502,709.79953167089502,709.79953167089502,709.79953167089502,709.79953167089502,709.79953167089502,954.55406920755274,1680.8628930979237,2418.7651136214713,3164.6300993330856,3874.4209034292498,4517.9715456807207,0,319.27315611517884,600.81928464511009,902.9346037960363,1244.1575174526033,1725.9410546898953,0,594.70685942231376,1199.7026809369468,1811.3655441696878,2385.8682599066483,2893.185503391258,0,314.91221370272558,592.26642425734883,889.9443434559912,1226.5154898601056,1702.9278129926822,0,589.07663341596231,1188.3727788775707,1794.2844225748938,2363.2023902591345,2865.2506768851858,0,310.41686150155829,583.44282459734109,876.54038544680748,1208.3167408627287,1679.2172671948301,{"$f":"BX232*$H$242","v":49.229432742234934},632.59887032491713,1226.1179299923533,1826.2004098810819,2389.4540600756418,2886.1514464827355,0,305.7789309917415,574.33209572356179,862.6977201229821,1189.5275759847036,1654.7669599495166,100.47784923990393,677.9952711047664,1265.5915780890475,1859.6982836822006,2417.1389746373634,2908.3340403041875,0,300.98979120711289,564.91691942179273,848.38992199239476,1170.1123938431708,1629.5320324940865,150.78346052783678,722.29100960927872,1303.8057718167022,1891.776879278563,2443.2426725604146,2928.7706200576617,0,296.04032221989218,555.17899597699648,833.58906857558225,1150.0335768886689,1603.465087063832,200.08901225958502,765.41889849198935,1340.6833201935026,1922.3489313926902,2467.667748491262,2947.35357772521,0,290.92088709569123,545.09898787428392,818.26565458650214,1129.2513758473283,1576.5160413754184,220.92327611581641,779.73731977027956,1348.4112081745552,1923.4290150226975,2462.255353929148,2935.749625406525,0,285.62130223005232,534.65646025053695,802.38850116311448,1107.7237874991222,1548.6319747196112,167.10555561293091,718.78547584554929,1280.2468888472399,1847.9911765026532,{"$f":"EJ232*$H$242","v":2379.6944665776664},2846.3610041344309,0,280.13080597244493,523.82981790780241,785.92465986020113,1085.4064254051439,1519.756965176028,0,543.69082069990452,1097.0797250585279,1656.6852839010708,2180.3940530951413,2639.3543678285537,3030.5986501003822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IDC and Fee Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J250","v":0},{"$f":"K250","v":0},0,0,0,0,42.346704931155351,127.43761036628669,3306.8062232469242,9593.2164391162805,18999.484804586682,31538.480734525234,47223.126730135373,67092.517363016348,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"BW250","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"EI250","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"GU250","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"JG250","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"LS250","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"OE250","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627]
[null,null,"Add: IDC",null,null,null,null,null,null,null,{"$f":"K177","v":0},0,0,0,0,42.346704931155351,85.090905435131333,3179.3686128806376,6286.4102158693559,9406.2683654704033,12538.995929938554,15684.645995610137,19869.390632880972,23045.278576702192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Signing Fees",null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96334.855311367704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation on IDC"]
[null,null,"Less: Amortization ofSigning Fees"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K245+K246+K247-K248-K249","v":0},{"$f":"L245+L246+L247-L248-L249","v":0},0,0,0,42.346704931155351,127.43761036628669,3306.8062232469242,9593.2164391162805,18999.484804586682,31538.480734525234,47223.126730135373,67092.517363016348,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"BX245+BX246+BX247-BX248-BX249","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"EJ245+EJ246+EJ247-EJ248-EJ249","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"GV245+GV246+GV247-GV248-GV249","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"JH245+JH246+JH247-JH248-JH249","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"LT245+LT246+LT247-LT248-LT249","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"OF245+OF246+OF247-OF248-OF249","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627]
[]
[]
[]
["Profit and loss Statement"]
[null,"Revenues",null,null,null,null,null,null,null,null,{"$f":"K89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,92729.116893192971,103761.14710348837,114130.647122778,115348.52483941586,115912.57153908747,108686.58427483887,96167.004310850782,83168.826026203606,64438.209647123185,57449.125193756016,61169.482521341728,67775.111818617719,92267.586656043277,103244.70837923355,113562.59744865788,114774.41355907958,115335.65289235125,108145.63072436846,95688.363062097327,82754.879152930254,64117.48857076274,57163.19010386127,60865.030514029764,67437.782353197239,91808.353541598291,102730.84006754021,112997.37506449364,114203.15973845219,114761.60567811393,107607.3696013556,95212.104100768222,82342.992571019437,63798.363783457884,56878.678166631704,60562.093821560025,67102.131839905167,91351.406116646729,102219.52937498213,112434.965898332,113634.74915541988,114190.41560471656,107071.78750508296,94738.215569771404,81933.156026013938,63480.82734017809,56595.582298769157,60260.664901925848,66768.151922281322,90896.733004882553,101710.7635718083,{"$f":"BW89","v":111875.35594825835},113069.16765865491,113622.06845163228,106538.87110153111,94266.685671029729,81525.359314494926,63164.871335436721,56313.895452230332,59960.73625065857,66435.834285457182,90444.32288662171,101204.52999162617,111318.53128204832,112506.40116726344,113056.55006911262,106008.60712304652,93797.50266518729,81119.592283827864,62850.48790309421,56033.610614051351,59662.300400640612,66105.170655948896,89994.164498520346,100700.81603108607,110764.47803682079,111946.43567043473,112493.8463778349,105480.98236801126,93330.65487131718,80715.844831909795,62537.669216162256,55754.720806173165,59365.349921919682,65776.152801451244,89546.246633294373,100199.60914956767,110213.18241869281,111389.25722709265,111933.94336855203,104955.98370051438,92866.130666630648,80314.106906917819,62226.407486608972,55477.21908526789,59069.877421523757,65448.772530632814,89100.558139440473,99700.896868867625,109664.6307024362,110834.85196554831,111376.8271017435,104433.5980500248,92403.918486187802,79914.368507058913,61916.694965164963,55201.098542565858,58775.875543277049,65123.021692931958,88657.087920958511,99204.666772888973,109118.80923113585,110283.20608315487,110822.48370726847,103913.8124110659,{"$f":"EI89","v":91944.006822609561},79516.6196803208,61608.523941130392,54926.352303683656,58483.336967616779,64798.892178353897,88215.824937075144,98710.906507332009,108575.70441584956,109734.30584596387,110270.8993840203,103396.61384289181,91486.384225791262,79120.850524224239,61301.886742183036,54652.97352845296,58192.254411411071,64476.375917268851,87776.758201969089,98219.603779386656,108035.30273527,109188.13758838327,109722.06039958313,102881.98946916519,91031.039302617559,78727.051185576478,60996.775734187235,54380.955410750234,57902.620627777527,64155.464880211039,87339.876784497508,97730.746357426513,107497.59073538783,108644.68771283726,109175.95308988992,113005.80085409815,100514.80135775577,87386.357333990381,68062.150117265759,60999.286186713871,65291.293642846518,72722.67473125564,99524.016921227914,111950.40548036089,123786.2254157853,125765.41243330644,127045.37203991337,119752.16748502638,106515.46412611977,92603.26125096326,72125.41248884247,64640.900561641436,69189.137836623238,77064.167136165212,105465.53055733039,118633.76575163317,131176.17579180023,133273.51887874838,134629.89117137392,126901.2874469775,112874.3622307052,98131.610653355645,76431.248759007838,68499.916747060488,{"$f":"GU89","v":73319.680580409811},81664.843576474188,111761.7483681642,125716.11791868253,139007.3009946307,141229.85398503911,142667.2007471603,134477.20482983338,119612.8820684938,103989.99861704775,80994.140418469426,72589.313477767952,77696.813813566769,86540.177156346021,118433.84594285993,133221.28151635884,147305.9388503666,149661.17668718676,151184.3320375375,142505.39913868849,126753.68678928768,110198.12821143997,85829.433492719239,76922.844309876906,82335.258814439294,91706.564713352695,125504.26303828842,141174.49808894738,156099.99953474448,158595.84340975145,160209.93006054577,151012.87098712582,134320.79251695229,116776.87876528327,90953.390154150678,81515.083877102792,87250.615711309845,97181.381964707849,132996.77904898344,149602.51608312962,165419.05944131315,168063.90343584577,169774.34992160471,160028.23290632115,142339.64912101428,123748.37608853317,96383.243415382647,86381.476908517332,92459.415949119677,102983.04194569116,140936.59298256569,158533.68080899352,175294.46065346192,178097.19996959632,179909.75890452418,169581.805575387,150837.22581026627,131136.06688639856,102137.25508773641,91538.390172627667,97979.177888416889,109131.0569368056,149350.40820964309,167998.02977165318,{"$f":"JG89","v":185759.41635485925},188729.47723196354,190650.24465727658,179705.71979659973,159842.10183624996,138964.79761585724,108234.77719979282,97003.167522480915,103828.46572352204,115646.10408794208,158266.52227322038,178027.39369409875,196849.12253282018,199996.49395010629,202031.929836383,190434.02455847638,169384.562611673,147260.89804984929,114696.31708259386,102794.18822692173,110026.95191806712,122550.0949602606,167714.92205966712,188655.50357103904,208600.87635028589,211936.14362198161,214093.0935954891,201802.80155014075,179496.70156702757,156052.26983019448,121543.6063403852,108930.9287841859,116595.48336789204,129866.24921967275,177727.38465132564,199918.10411378334,221054.20158452689,224588.58196065557,226874.30032672232,213850.2865121158,190212.52808797697,165368.48030705561,128799.67393886294,115434.0284257208,123556.15151381903,137619.17272977263,188337.58419994783,211853.07396770248,234250.9815544486,237996.36194695084,240418.53608781844,226616.99783167415,201568.08189652895,175240.86198055241,136488.92365673761,122325.35853053867,130932.36664011101,145834.94030686171,0,0,0,0,0,0,{"$f":"LS89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9640.67892263883,9922.1723034783918,10187.132382398257,10223.33201421004,10243.216139487908,10068.379843823657,9761.234318925457,9442.1545852163908,8979.7948101450238,8811.0044068592415,9249.8132854735504,9420.9533645996653,10039.296148957685,10319.78683828246,10583.828611054138,10620.250627488746,10640.44046086271,10466.88116269133,10161.673303659154,9844.592786358553,9384.9475224463749,9217.4126548453805,9674.6522299446951,9845.3603301532203,10461.047532658082,10740.566414057575,11003.720480509823,11040.389940921668,11060.910264708125,10888.648050459191,10585.394794583208,10270.33026449592,9813.4128629906227,9647.1542852561597,10123.859811764398,10294.165371227273,10907.237640922311,11185.817127317952,11448.115626879458,11485.059166701125,11505.936349622623,11334.992924500359,11033.712852562787,10720.682733905451,10266.508225625237,10101.548343850809,10598.811580900383,10768.745664998791,11379.245231670793,11656.919367102117,{"$f":"BW95","v":11918.396081112183},11955.642014562205,11976.904114985513,11807.302906630515,11508.016347032135,11197.040822101246,10745.626022566743,10581.989000624329,11100.961306481529,11270.556714999335,11878.527497209872,12155.332065224944,12416.022525883236,12453.60095534858,12475.27783123261,12307.044100129329,12009.773239797672,11700.874360455029,11252.237981874867,11089.949854170494,11631.845450816323,11801.13683209398,12406.624552206484,12682.597191285933,12942.538797672893,12980.481730199979,13002.605156189742,12835.766113258165,12540.535115778102,12233.736922196696,11787.899692752169,11626.988484318052,12193.087900996257,12362.111873497668,12965.164180155098,13240.344506626983,13499.576648254535,13537.918119610908,13560.521911741958,13395.106843580445,13101.941975016562,12797.270622158767,12354.255413061901,12194.751267462001,12786.40497301777,12955.200254791973,13555.866853329502,13830.296592261962,14088.860780644061,14127.636987442756,14150.757135950851,13986.797538227373,13695.727301138068,13393.211193468645,12953.043154298859,12794.978469855694,13413.610704228586,13582.218250779453,14180.551042088084,14454.274166678417,14712.214175442761,14751.463615853489,14775.138426616249,14612.668146137692,{"$f":"EI95","v":14323.723422313336},14023.393357282488,13586.100060139834,13429.509635023393,14076.622450827681,14245.085601938223,14841.138830328737,15114.201710341216,15371.563724437359,15411.327348042634,15435.597593214359,15274.652979237877,14987.867181730073,14689.756502596485,14255.368095644471,14100.28928239923,14777.466808126092,14945.831444219388,15539.66185487184,15812.113414712478,16068.946189307675,16109.267556698329,16134.176635135464,15974.796700522607,15690.205935568407,15394.35069416933,14962.900065177551,14809.372935301008,15518.285872311064,15686.600580967799,16278.267587589677,16550.159474644439,16806.514504336963,16847.439957080103,16873.034065193773,16981.157517458661,16681.324913558212,16365.621664490278,15895.090148089157,15731.158372618349,16493.265494476247,16691.823208184851,17374.697158034833,17698.264829347245,18007.136202792171,18069.660028377057,18114.771803019255,17945.62346908715,17627.957023550618,17293.472813547109,16794.917546672186,16621.266159766696,17425.570813096856,17636.049989206182,18359.759095517526,18702.7119499359,19030.091507878249,19096.417104958353,19144.291527742029,18965.115030268287,18628.554362295963,18274.172290759529,17745.924607470508,17561.977710179206,{"$f":"GU95","v":18410.820079991161},18633.936822348896,19400.923339274206,19764.423105944421,20111.420244732282,20181.779070692806,20232.585587719295,20042.786794138639,19686.208497597876,19310.745265872356,18751.037163642104,18556.184759327425,19452.035037869406,19688.548487279659,20501.400757389216,20886.678808947916,21254.469445710063,21329.107067908903,21383.025534759403,21181.975138423611,20804.189037393342,20406.391003054225,19813.349230748132,19606.945207878121,20552.41083075184,20803.125752845095,21664.586947194235,22072.948476226316,22462.77903900497,22541.955996116572,22599.177318379123,22386.208757877863,21985.953939829087,21564.492936601397,20936.13273070303,20717.492726413446,21715.326012273414,21981.095541079114,22894.072922266423,23326.901368315448,23740.093025634957,23824.085741650073,23884.812554926262,23659.21981044014,23235.160423853886,22788.629333242556,22122.847781403438,21891.246918789799,22944.353135186782,23226.081681782416,24193.656421299929,24652.41816346869,25090.371307714042,25179.473061819066,25243.920453648076,25004.955713073847,24555.676515515264,24082.584575407316,23377.153585154738,23131.82407683878,24243.269956030923,24541.916292206275,25567.353875256576,26053.603206337928,{"$f":"JG95","v":26517.802206180404},26612.32416193778,26680.72043822605,26427.591625385852,25951.593267223561,25450.361101846753,24702.919950965526,24443.048561041003,25616.071290931257,25932.651818405157,27019.413071346389,27534.797470381465,28026.815708403876,28127.088005864738,28199.675504569703,27931.543661362743,27427.237689444133,26896.192044140193,26104.239487848015,25828.964843845028,27066.981560613676,27402.573776975536,28554.326554660074,29100.592275835839,29622.097488479922,29728.470403082891,29805.506358069244,29521.482871944394,28987.186436606884,28424.554599895913,27585.440508452692,27293.850254466801,27509.315646540785,27865.061819762283,29085.693392265941,29664.691389139298,30217.451327126386,30330.296499472861,30412.053957640364,30111.197625259636,29545.127873072102,28949.031767445067,28059.948266269392,27751.076047879662,27979.531001849744,28356.642065925815,29650.272246528832,30263.964451704887,30849.852880171245,30969.56462101837,31056.333415991925,30737.647333416739,30137.915467001076,29506.365388775906,28564.337471481569,28237.159742528947,28479.387944025773,28879.147629060793,0,0,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,null,null,{"$f":"K255-K256","v":0},{"$f":"L255-L256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,83088.437970554136,93838.974800009979,103943.51474037975,105125.19282520581,105669.35539959956,98618.204431015212,86405.769991925321,73726.671440987207,55458.414836978161,48638.120786896776,51919.669235868176,58354.158454018056,82228.290507085592,92924.921540951094,102978.76883760374,104154.16293159084,104695.21243148854,97678.749561677134,85526.68975843818,72910.286366571701,54732.541048316365,47945.777449015892,51190.378284085069,57592.422023044019,81347.306008940213,91990.27365348264,101993.65458398382,103162.76979753052,103700.6954134058,96718.721550896415,84626.709306185017,72072.662306523518,53984.950920467265,47231.523881375542,50438.234009795626,56807.966468677892,80444.168475724422,91033.712247664182,100986.85027145254,102149.68998871875,102684.47925509393,95736.794580582602,83704.502717208612,71212.47329210848,53214.319114552854,46494.033954918348,49661.853321025468,55999.406257282535,79517.48777321176,90053.844204706184,99956.959867146172,{"$f":"BX255-BX256","v":101113.5256440927},101645.16433664676,94731.568194900596,82758.669323997601,70328.318492393679,52419.245312869978,45731.906451606003,48859.774944177043,55165.277570457845,78565.79538941184,89049.197926401233,98902.508756165087,100052.80021191486,100581.27223788001,93701.563022917195,81787.729425389611,69418.717923372838,51598.249921219343,44943.660759880855,48030.454949824285,54304.033823854916,77587.53994631386,88018.218839800131,97821.93923914789,98965.953940234758,99491.241221645148,92645.21625475309,80790.119755539083,68482.107909713101,50749.769523410083,44127.732321855117,47172.262020923423,53414.040927953574,76581.082453139272,86959.264642940689,96713.605770438284,97851.339107481734,98373.421456810072,91560.87685693393,79764.188691614079,67516.836284759047,49872.152073547069,43282.467817805889,46283.472448505985,52493.572275840837,75544.691286110974,85870.600276605663,95575.769921792147,96707.214978105549,97226.069965792645,90446.800511797424,78708.191185049742,66521.157313590273,48963.651810866104,42406.120072710168,45362.264839048461,51540.803442152508,74476.536878870422,84750.39260621056,94406.595055693091,95531.742467301388,96047.345280652225,89301.144264928211,77620.283400296219,{"$f":"EJ255-EJ256","v":65493.226323038311},48022.423880990558,41496.842668660262,44406.714516789099,50553.806576415678,73374.686106746405,83596.704796990787,93204.140691412191,94322.978497921242,94835.301790805941,88121.960863653934,76498.517044061184,64431.094021627752,47046.518646538563,40552.68424605373,43414.787603284982,49530.544473049464,72237.096347097249,82407.490364674173,91966.356545962321,93078.870031684943,93587.883764447673,86907.192768642577,75340.833367049156,63332.700491407144,46033.875669009685,39571.582475449228,42384.334755466465,48468.864299243243,71061.609196907826,81180.586882782081,90691.076231050858,91797.247755757155,92302.919024696152,96024.643336639492,83833.476444197557,71020.735669500107,52167.059969176604,45268.127814095526,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689413,101806.54401593923,88887.507102569158,75309.788437416151,55330.494942170284,48019.63440187474,51763.567023526382,59428.117146959034,87105.771461812867,99931.053801697271,112146.08428392198,114177.10177379003,115485.5996436319,107936.17241670922,94245.807868409232,79857.43836259612,58685.32415153733,50937.939036881282,54908.860500418654,{"$f":"GV255-GV256","v":63030.906754125288},92360.825028890002,105951.6948127381,118895.88074989841,121048.0749143463,122434.615159441,114434.41803569475,99926.673570895917,84679.253351175401,62243.103254827322,54033.128718440523,58244.778775697363,66851.628669066355,97932.445185470715,112334.60270741093,126051.46940465653,128332.06961927786,129801.3065027781,121323.42400026487,105949.49775189433,89791.737208385748,66016.084261971104,57315.899101998788,61782.847983687454,70903.438960507599,103839.67609109418,119101.54961272106,133637.22049573952,136053.88741363489,137610.75274216663,128626.66222924796,112334.83857712321,95212.385828681872,70017.257423447649,60797.591150689346,65535.289699036432,75200.286423628742,110102.70612671702,126275.61471481418,141678.96641567818,144239.81769419569,145889.53736667844,136369.013095881,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908753,116742.93656126576,133881.26264552484,150204.0893457479,152917.72690777725,154665.83845087609,144576.84986231316,126281.54929475101,107053.48231099124,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438651,141944.42656531525,159241.61414867884,{"$f":"JH255-JH256","v":162117.15307002576},163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827291,72560.118961439905,78212.39443259078,89713.452269536923,131247.109201874,150492.59622371729,168822.3068244163,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.7060057091,88592.077594745846,76965.223383076707,82959.970357453451,95147.521183285062,139160.59550500705,159554.9112952032,178978.77886180597,182207.67321889871,184287.58723741985,172281.31867819634,150509.51513042068,127627.71523029856,93958.165831932507,81637.078529719103,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464403,190836.7502574005,194258.28546118271,196462.24636908196,183739.08888685616,160667.40021490486,136419.44853961054,100739.72567259354,87682.952377841139,95576.62051196929,109262.53066384682,158687.311953419,181589.10951599758,203401.12867427737,207026.79732593248,209362.20267182653,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.198788009715,102452.97869608524,116955.79267780091,0,0,0,0,0,0,0,{"$f":"LT255-LT256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF255-OF256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation without IDC",null,null,null,null,null,null,null,null,{"$f":"K133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,{"$f":"BW133","v":62718.004760005002},62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,62718.004760005002,1.0244548320770264E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation on IDC"]
[null,"Amortization Signing fees"]
[null,null,"EBIT",null,null,null,null,null,null,null,{"$f":"K257-K258-K259-K260","v":0},{"$f":"L257-L258-L259-L260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,20370.433210549134,31120.970040004977,41225.509980374743,42407.188065200811,42951.350639594559,35900.19967101021,23687.765231920319,11008.666680982205,-7259.5899230268406,-14079.883973108226,-10798.335524136826,-4363.8463059869464,19510.28574708059,30206.916780946092,40260.764077598738,41436.158171585834,41977.207671483542,34960.744801672132,22808.684998433178,10192.281606566699,-7985.463711688637,-14772.22731098911,-11527.626475919933,-5125.5827369609833,18629.301248935211,29272.268893477638,39275.64982397882,40444.765037525518,40982.690653400801,34000.716790891413,21908.704546180015,9354.657546518516,-8733.0538395377371,-15486.48087862946,-12279.770750209376,-5910.0382913271096,17726.16371571942,28315.70748765918,38268.845511447536,39431.685228713744,39966.474495088929,33018.7898205776,20986.49795720361,8494.4685321034776,-9503.6856454521476,-16223.970805086654,-13056.151438979534,-6718.5985027224669,16799.483013206758,27335.839444701181,37238.95510714117,{"$f":"BX257-BX258-BX259-BX260","v":38395.520884087702},38927.159576641759,32013.563434895594,20040.664563992599,7610.3137323886767,-10298.759447135024,-16986.098308399,-13858.229815827959,-7552.7271895471567,15847.790629406838,26331.193166396231,36184.503996160085,37334.795451909857,37863.267477875008,30983.558262912193,19069.724665384609,6700.7131633678364,-11119.754838785659,-17774.344000124147,-14687.549810180717,-8413.9709361500863,14869.535186308858,25300.214079795129,35103.934479142888,36247.949180229756,36773.236461640146,29927.211494748088,18072.114995534081,5764.1031497080985,-11968.235236594919,-18590.272438149885,-15545.742739081579,-9303.9638320514277,13863.07769313427,24241.259882935687,33995.601010433282,35133.334347476732,35655.41669680507,28842.872096928928,17046.183931609077,4798.8315247540449,-12845.852686457933,-19435.536942199113,-16434.532311499017,-10224.432484164165,75544.691286100729,85870.600276605663,95575.769921792147,96707.214978105549,97226.069965792645,90446.800511797424,78708.191185049742,66521.157313590273,48963.651810866104,42406.120072710168,45362.264839048461,51540.803442152508,74476.536878870422,84750.39260621056,94406.595055693091,95531.742467301388,96047.345280652225,89301.144264928211,77620.283400296219,{"$f":"EJ257-EJ258-EJ259-EJ260","v":65493.226323038311},48022.423880990558,41496.842668660262,44406.714516789099,50553.806576415678,73374.686106746405,83596.704796990787,93204.140691412191,94322.978497921242,94835.301790805941,88121.960863653934,76498.517044061184,64431.094021627752,47046.518646538563,40552.68424605373,43414.787603284982,49530.544473049464,72237.096347097249,82407.490364674173,91966.356545962321,93078.870031684943,93587.883764447673,86907.192768642577,75340.833367049156,63332.700491407144,46033.875669009685,39571.582475449228,42384.334755466465,48468.864299243243,71061.609196907826,81180.586882782081,90691.076231050858,91797.247755757155,92302.919024696152,96024.643336639492,83833.476444197557,71020.735669500107,52167.059969176604,45268.127814095526,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689413,101806.54401593923,88887.507102569158,75309.788437416151,55330.494942170284,48019.63440187474,51763.567023526382,59428.117146959034,87105.771461812867,99931.053801697271,112146.08428392198,114177.10177379003,115485.5996436319,107936.17241670922,94245.807868409232,79857.43836259612,58685.32415153733,50937.939036881282,54908.860500418654,{"$f":"GV257-GV258-GV259-GV260","v":63030.906754125288},92360.825028890002,105951.6948127381,118895.88074989841,121048.0749143463,122434.615159441,114434.41803569475,99926.673570895917,84679.253351175401,62243.103254827322,54033.128718440523,58244.778775697363,66851.628669066355,97932.445185470715,112334.60270741093,126051.46940465653,128332.06961927786,129801.3065027781,121323.42400026487,105949.49775189433,89791.737208385748,66016.084261971104,57315.899101998788,61782.847983687454,70903.438960507599,103839.67609109418,119101.54961272106,133637.22049573952,136053.88741363489,137610.75274216663,128626.66222924796,112334.83857712321,95212.385828681872,70017.257423447649,60797.591150689346,65535.289699036432,75200.286423628742,110102.70612671702,126275.61471481418,141678.96641567818,144239.81769419569,145889.53736667844,136369.013095881,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908753,116742.93656126576,133881.26264552484,150204.0893457479,152917.72690777725,154665.83845087609,144576.84986231316,126281.54929475101,107053.48231099124,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438651,141944.42656531525,159241.61414867884,{"$f":"JH257-JH258-JH259-JH260","v":162117.15307002576},163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827291,72560.118961439905,78212.39443259078,89713.452269536923,131247.109201874,150492.59622371729,168822.3068244163,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.7060057091,88592.077594745846,76965.223383076707,82959.970357453451,95147.521183285062,139160.59550500705,159554.9112952032,178978.77886180597,182207.67321889871,184287.58723741985,172281.31867819634,150509.51513042068,127627.71523029856,93958.165831932507,81637.078529719103,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464403,190836.7502574005,194258.28546118271,196462.24636908196,183739.08888685616,160667.40021490486,136419.44853961054,100739.72567259354,87682.952377841139,95576.62051196929,109262.53066384682,158687.311953419,181589.10951599758,203401.12867427737,207026.79732593248,209362.20267182653,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.198788009715,102452.97869608524,116955.79267780091,0,0,0,0,0,0,0,{"$f":"LT257-LT258-LT259-LT260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF257-OF258-OF259-OF260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest expense on Debt fund",null,null,null,null,null,null,null,null,{"$f":"K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23980.800294502827,23638.712192210478,23351.029843961787,2042.6381966578897,1795.290779520785,1484.9715437897237,1157.8047074884551,799.26047028195558,329.26171243386108,0,0,0,0,0,0,0,0,0,0,0,0,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,0,0,0,0,0,0,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,0,0,0,0,0,{"$f":"BW186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7764349254740275E-28,7.552869850948055E-28,1.1366328648240455E-27,1.5179787445532858E-27,{"$f":"LS186","v":1.9030270114643631E-27},2.2880752783754403E-27,2.6768259324683544E-27,3.0655765865612695E-27,3.4580296278360218E-27,3.8504826691107733E-27,4.2466380975673624E-27,4.6427935260239514E-27,5.042651341662378E-27,5.4425091573008038E-27,5.8460693601210686E-27,6.2496295629413319E-27,6.6568921529434327E-27,7.0641547429455336E-27,7.4751197201294726E-27,7.8860846973134102E-27,8.3007520616791861E-27,8.7154194260449619E-27,9.1337891775925745E-27,9.5521589291401872E-27,9.974231067869638E-27,1.0396303206599087E-26,1.0822077732510375E-26,1.1247852258421664E-26,1.1677329171514787E-26,1.2106806084607913E-26,1.2539985384882874E-26,1.2976867072339672E-26,1.3413748759796473E-26,1.3854332834435111E-26,1.4294916909073745E-26,1.473920337089422E-26,1.5183489832714691E-26,1.5631478681717003E-26,1.6079467530719314E-26,1.6531158766903465E-26,1.6982850003087616E-26,1.74382436264536E-26,1.7897339637001422E-26,1.8356435647549243E-26,1.8819234045278902E-26,1.9282032443008563E-26,1.9748533227920061E-26,2.0215034012831559E-26,2.0685237184924897E-26,2.1159142744200065E-26,2.1633048303475237E-26,2.2110656249932245E-26,2.2588264196389254E-26,2.3069574530028102E-26,2.3554587250848786E-26,2.4039599971669465E-26,2.452831507967199E-26,2.5017030187674509E-26,2.5509447682858864E-26,2.6005567565225059E-26,2.6501687447591257E-26,2.7001509717139289E-26,2.7501331986687321E-26,2.8004856643417193E-26,2.8512083687328904E-26,2.9019310731240609E-26,2.9530240162334155E-26,3.0044871980609539E-26,{"$f":"OE186","v":3.0559503798884924E-26},3.1077838004342143E-26,3.1596172209799362E-26,3.2118208802438414E-26,3.2643947782259307E-26,3.3169686762080199E-26,3.3699128129082931E-26,3.4232271883267497E-26,3.4765415637452068E-26,3.5302261778818474E-26,3.5842810307366719E-26,3.6383358835914964E-26,3.6927609751645043E-26,3.7475563054556962E-26,3.8023516357468881E-26,3.8575172047562645E-26]
[null,"Interest on Local banks fund",null,null,null,null,null,null,null,null,{"$f":"K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20069.761523201603,20153.385529548279,20237.357969254728,20321.680294126625,20406.353962018817,20491.380436860563,20576.761188680819,20662.497693633657,20748.591434023798,20835.043898332227,20921.856581241944,21009.030983663786,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,{"$f":"BW217","v":15173.189043757176},14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,2334.3367759626367,2334.3367759626367,2334.3367759626367,{"$f":"EI217","v":2334.3367759626367},2334.3367759626367,2334.3367759626367,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"GU217","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"JG217","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"LS217","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"OE217","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12]
[null,"Interest Income from cash balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,709.79953167089502,709.79953167089502,709.79953167089502,709.79953167089502,709.79953167089502,709.79953167089502,954.55406920755274,1680.8628930979237,2418.7651136214713,3164.6300993330856,3874.4209034292498,4517.9715456807207,0,319.27315611517884,600.81928464511009,902.9346037960363,1244.1575174526033,1725.9410546898953,0,594.70685942231376,1199.7026809369468,1811.3655441696878,2385.8682599066483,2893.185503391258,0,314.91221370272558,592.26642425734883,889.9443434559912,1226.5154898601056,1702.9278129926822,0,589.07663341596231,1188.3727788775707,1794.2844225748938,2363.2023902591345,2865.2506768851858,0,310.41686150155829,583.44282459734109,876.54038544680748,1208.3167408627287,1679.2172671948301,{"$f":"BX242","v":49.229432742234934},632.59887032491713,1226.1179299923533,1826.2004098810819,2389.4540600756418,2886.1514464827355,0,305.7789309917415,574.33209572356179,862.6977201229821,1189.5275759847036,1654.7669599495166,100.47784923990393,677.9952711047664,1265.5915780890475,1859.6982836822006,2417.1389746373634,2908.3340403041875,0,300.98979120711289,564.91691942179273,848.38992199239476,1170.1123938431708,1629.5320324940865,150.78346052783678,722.29100960927872,1303.8057718167022,1891.776879278563,2443.2426725604146,2928.7706200576617,0,296.04032221989218,555.17899597699648,833.58906857558225,1150.0335768886689,1603.465087063832,200.08901225958502,765.41889849198935,1340.6833201935026,1922.3489313926902,2467.667748491262,2947.35357772521,0,290.92088709569123,545.09898787428392,818.26565458650214,1129.2513758473283,1576.5160413754184,220.92327611581641,779.73731977027956,1348.4112081745552,1923.4290150226975,2462.255353929148,2935.749625406525,0,285.62130223005232,534.65646025053695,802.38850116311448,1107.7237874991222,1548.6319747196112,167.10555561293091,718.78547584554929,1280.2468888472399,1847.9911765026532,{"$f":"EJ242","v":2379.6944665776664},2846.3610041344309,0,280.13080597244493,523.82981790780241,785.92465986020113,1085.4064254051439,1519.756965176028,0,543.69082069990452,1097.0797250585279,1656.6852839010708,2180.3940530951413,2639.3543678285537,3030.5986501003822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loss on Currency Translation",null,null,null,null,null,null,null,null,{"$f":"K191","v":0},0,0,0,0,0,0,0,0,0,0,0,223880.4578352778,0,0,0,0,0,0,0,0,0,0,0,20228.628501642688,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,null,null,null,null,{"$f":"K261-K262-K263-K265+K264","v":0},{"$f":"L261-L262-L263-L265+L264","v":0},0,0,0,0,0,0,0,0,0,0,-223880.4578352778,0,20370.433210549134,31120.970040004977,41225.509980374743,42407.188065200811,42951.350639594559,35900.19967101021,-293.03506258250854,-12630.045511228273,-30610.619766988628,-35482.484161296823,-52265.840803177678,-25376.376287360505,-1259.399722863596,9711.1018803162151,20149.921459975212,21813.951052112567,22995.57287094781,16630.918481269804,5138.271199434037,-6855.1540712459946,-24476.523149671702,-34614.089906671572,-31050.215915487217,-24366.626047998336,-309.62674295121406,10674.56381524778,21159.728282986252,21726.16357538008,22858.796050677676,16481.81800968292,5001.4686282042658,-6978.0756557202749,-24558.469798291917,-32994.00669834928,-29472.38435622647,-22825.297686789581,1108.5822394555912,12034.697157799465,22464.247504720399,23089.043253973374,24212.909153764522,17864.520624714802,6438.1404050381389,-5484.971052377753,-22981.076943307326,-31397.159848843832,-27918.923621235153,-21308.344721882306,2502.8343548963894,13370.967141806734,23744.98333057882,{"$f":"BX261-BX262-BX263-BX265+BX264","v":24438.729661054083},25553.737791190822,19233.660709112093,7860.8443180978275,-4006.2528633115353,-21418.628656428144,-29824.950576193532,-26391.30315263075,-19817.247361618127,3871.636081735287,14681.868474586401,25000.418688315069,25763.589421336554,26869.578869166566,20577.465961188031,9257.7390692535992,-2553.8317418080105,-19883.10467829468,-28278.859491956035,-24891.075510805491,-18353.56950856018,5213.4096164693656,15965.810981806411,26228.951019805088,27061.385536907026,28158.180367398858,21893.670162714225,10626.544770962077,-1130.0012815820537,-18376.811720387825,-26760.451154019131,-23419.881132730934,-16918.963551943678,6526.4880458406069,17221.11474395511,27428.887381627868,28330.413031848391,29417.825267409135,23180.545089234507,11965.522535113843,263.48894535738373,-16901.509436620647,-25271.378882105713,-21979.453364309928,-15515.175436196481,70527.115000780628,81164.00971254638,91316.444023260963,92259.464702296085,93337.133733637645,87126.538168046696,75962.946648147161,64314.739115594137,47230.727884347354,38904.614908766212,42146.380977334557,48573.954738459091,71777.42021608958,82356.611229765724,92453.721866468739,93364.511246951675,94431.793980535134,88247.054377812805,77133.937800836226,{"$f":"EJ261-EJ262-EJ263-EJ265+EJ264","v":65538.584013653337},48534.448109162353,40329.674280678948,43519.676934780233,49910.468006342169,72993.442378625288,83514.942834414614,93556.729268606898,94322.978497921242,95378.992611505848,89219.040588712465,78155.202327962252,66611.488074722904,49685.873014367127,43583.282896154116,43414.787603284989,49530.544473049471,72237.096347097249,82407.490364674173,91966.356545962321,93078.870031684943,93587.883764447673,86907.192768642577,75340.833367049156,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466472,48468.864299243251,71061.609196907826,81180.586882782081,90691.076231050858,91797.247755757155,92302.919024696152,96024.643336639492,83833.476444197557,71020.735669500107,52167.059969176611,45268.127814095533,48798.028148370278,56030.851523070793,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689413,101806.54401593923,88887.507102569158,75309.788437416151,55330.494942170291,48019.634401874748,51763.56702352639,59428.117146959041,87105.771461812867,99931.053801697271,112146.08428392198,114177.10177379003,115485.5996436319,107936.17241670922,94245.807868409232,79857.43836259612,58685.324151537337,50937.939036881289,54908.860500418661,{"$f":"GV261-GV262-GV263-GV265+GV264","v":63030.906754125295},92360.825028890002,105951.6948127381,118895.88074989841,121048.0749143463,122434.615159441,114434.41803569475,99926.673570895917,84679.253351175401,62243.103254827329,54033.12871844053,58244.77877569737,66851.628669066355,97932.445185470715,112334.60270741093,126051.46940465653,128332.06961927786,129801.3065027781,121323.42400026487,105949.49775189433,89791.737208385748,66016.084261971104,57315.899101998795,61782.847983687461,70903.438960507599,103839.67609109418,119101.54961272106,133637.22049573952,136053.88741363489,137610.75274216663,128626.66222924796,112334.83857712321,95212.385828681872,70017.257423447649,60797.591150689354,65535.289699036439,75200.286423628742,110102.70612671702,126275.61471481418,141678.96641567818,144239.81769419569,145889.53736667844,136369.013095881,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727544,69515.062813932891,79756.960263908753,116742.93656126576,133881.26264552484,150204.0893457479,152917.72690777725,154665.83845087609,144576.84986231316,126281.54929475101,107053.48231099124,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438651,141944.42656531525,159241.61414867884,{"$f":"JH261-JH262-JH263-JH265+JH264","v":162117.15307002576},163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827291,72560.118961439905,78212.39443259078,89713.452269536923,131247.109201874,150492.59622371729,168822.3068244163,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.7060057091,88592.077594745846,76965.223383076707,82959.970357453451,95147.521183285062,139160.59550500705,159554.9112952032,178978.77886180597,182207.67321889871,184287.58723741985,172281.31867819634,150509.51513042068,127627.71523029856,93958.165831932507,81637.078529719103,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464403,190836.7502574005,194258.28546118271,196462.24636908196,183739.08888685616,160667.40021490486,136419.44853961054,100739.72567259354,87682.952377841139,95576.62051196929,109262.53066384682,158687.311953419,181589.10951599758,203401.12867427737,207026.79732593248,209362.20267182653,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.198788009715,102452.97869608524,116955.79267780091,5.820766091346741E-12,5.820766091346741E-12,5.820766091346741E-12,5.8207660913467402E-12,5.8207660913467402E-12,5.8207660913467394E-12,5.8207660913467394E-12,{"$f":"LT261-LT262-LT263-LT265+LT264","v":5.8207660913467386E-12},5.8207660913467386E-12,5.8207660913467378E-12,5.8207660913467378E-12,5.820766091346737E-12,5.820766091346737E-12,5.8207660913467362E-12,5.8207660913467362E-12,5.8207660913467354E-12,5.8207660913467354E-12,5.8207660913467346E-12,5.8207660913467346E-12,5.8207660913467338E-12,5.8207660913467338E-12,5.820766091346733E-12,5.820766091346733E-12,5.8207660913467322E-12,5.8207660913467322E-12,5.8207660913467314E-12,5.8207660913467314E-12,5.8207660913467305E-12,5.8207660913467305E-12,5.8207660913467297E-12,5.8207660913467297E-12,5.8207660913467289E-12,5.8207660913467281E-12,5.8207660913467281E-12,5.8207660913467273E-12,5.8207660913467273E-12,5.8207660913467265E-12,5.8207660913467265E-12,5.8207660913467257E-12,5.8207660913467257E-12,5.8207660913467249E-12,5.8207660913467249E-12,5.8207660913467241E-12,5.8207660913467233E-12,5.8207660913467233E-12,5.8207660913467225E-12,5.8207660913467225E-12,5.8207660913467217E-12,5.8207660913467217E-12,5.8207660913467209E-12,5.82076609134672E-12,5.82076609134672E-12,5.8207660913467192E-12,5.8207660913467192E-12,5.8207660913467184E-12,5.8207660913467176E-12,5.8207660913467176E-12,5.8207660913467168E-12,5.8207660913467168E-12,5.820766091346716E-12,5.8207660913467152E-12,5.8207660913467152E-12,5.8207660913467144E-12,5.8207660913467144E-12,5.8207660913467136E-12,5.8207660913467128E-12,5.8207660913467128E-12,5.820766091346712E-12,5.8207660913467112E-12,5.8207660913467112E-12,5.8207660913467103E-12,{"$f":"OF261-OF262-OF263-OF265+OF264","v":5.8207660913467103E-12},5.8207660913467095E-12,5.8207660913467087E-12,5.8207660913467087E-12,5.8207660913467079E-12,5.8207660913467071E-12,5.8207660913467071E-12,5.8207660913467063E-12,5.8207660913467055E-12,5.8207660913467055E-12,5.8207660913467047E-12,5.8207660913467039E-12,5.8207660913467039E-12,5.8207660913467031E-12,5.8207660913467023E-12]
[null,"Taxes",null,null,null,"Tax rate",{"$f":"'General Assumptions'!F48","v":0.22500000000000001},{"$f":"'General Assumptions'!F49","v":false},null,null,{"$f":"$G$267*(K266+K265)*$H$267","v":0},{"$f":"$G$267*(L266+L265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(BX266+BX265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(EJ266+EJ265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(GV266+GV265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(JH266+JH265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(LT266+LT265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(OF266+OF265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,null,null,null,null,null,{"$f":"K266-K267","v":0},{"$f":"L266-L267","v":0},0,0,0,0,0,0,0,0,0,0,-223880.4578352778,0,20370.433210549134,31120.970040004977,41225.509980374743,42407.188065200811,42951.350639594559,35900.19967101021,-293.03506258250854,-12630.045511228273,-30610.619766988628,-35482.484161296823,-52265.840803177678,-25376.376287360505,-1259.399722863596,9711.1018803162151,20149.921459975212,21813.951052112567,22995.57287094781,16630.918481269804,5138.271199434037,-6855.1540712459946,-24476.523149671702,-34614.089906671572,-31050.215915487217,-24366.626047998336,-309.62674295121406,10674.56381524778,21159.728282986252,21726.16357538008,22858.796050677676,16481.81800968292,5001.4686282042658,-6978.0756557202749,-24558.469798291917,-32994.00669834928,-29472.38435622647,-22825.297686789581,1108.5822394555912,12034.697157799465,22464.247504720399,23089.043253973374,24212.909153764522,17864.520624714802,6438.1404050381389,-5484.971052377753,-22981.076943307326,-31397.159848843832,-27918.923621235153,-21308.344721882306,2502.8343548963894,13370.967141806734,23744.98333057882,{"$f":"BX266-BX267","v":24438.729661054083},25553.737791190822,19233.660709112093,7860.8443180978275,-4006.2528633115353,-21418.628656428144,-29824.950576193532,-26391.30315263075,-19817.247361618127,3871.636081735287,14681.868474586401,25000.418688315069,25763.589421336554,26869.578869166566,20577.465961188031,9257.7390692535992,-2553.8317418080105,-19883.10467829468,-28278.859491956035,-24891.075510805491,-18353.56950856018,5213.4096164693656,15965.810981806411,26228.951019805088,27061.385536907026,28158.180367398858,21893.670162714225,10626.544770962077,-1130.0012815820537,-18376.811720387825,-26760.451154019131,-23419.881132730934,-16918.963551943678,6526.4880458406069,17221.11474395511,27428.887381627868,28330.413031848391,29417.825267409135,23180.545089234507,11965.522535113843,263.48894535738373,-16901.509436620647,-25271.378882105713,-21979.453364309928,-15515.175436196481,70527.115000780628,81164.00971254638,91316.444023260963,92259.464702296085,93337.133733637645,87126.538168046696,75962.946648147161,64314.739115594137,47230.727884347354,38904.614908766212,42146.380977334557,48573.954738459091,71777.42021608958,82356.611229765724,92453.721866468739,93364.511246951675,94431.793980535134,88247.054377812805,77133.937800836226,{"$f":"EJ266-EJ267","v":65538.584013653337},48534.448109162353,40329.674280678948,43519.676934780233,49910.468006342169,72993.442378625288,83514.942834414614,93556.729268606898,94322.978497921242,95378.992611505848,89219.040588712465,78155.202327962252,66611.488074722904,49685.873014367127,43583.282896154116,43414.787603284989,49530.544473049471,72237.096347097249,82407.490364674173,91966.356545962321,93078.870031684943,93587.883764447673,86907.192768642577,75340.833367049156,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466472,48468.864299243251,71061.609196907826,81180.586882782081,90691.076231050858,91797.247755757155,92302.919024696152,96024.643336639492,83833.476444197557,71020.735669500107,52167.059969176611,45268.127814095533,48798.028148370278,56030.851523070793,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689413,101806.54401593923,88887.507102569158,75309.788437416151,55330.494942170291,48019.634401874748,51763.56702352639,59428.117146959041,87105.771461812867,99931.053801697271,112146.08428392198,114177.10177379003,115485.5996436319,107936.17241670922,94245.807868409232,79857.43836259612,58685.324151537337,50937.939036881289,54908.860500418661,{"$f":"GV266-GV267","v":63030.906754125295},92360.825028890002,105951.6948127381,118895.88074989841,121048.0749143463,122434.615159441,114434.41803569475,99926.673570895917,84679.253351175401,62243.103254827329,54033.12871844053,58244.77877569737,66851.628669066355,97932.445185470715,112334.60270741093,126051.46940465653,128332.06961927786,129801.3065027781,121323.42400026487,105949.49775189433,89791.737208385748,66016.084261971104,57315.899101998795,61782.847983687461,70903.438960507599,103839.67609109418,119101.54961272106,133637.22049573952,136053.88741363489,137610.75274216663,128626.66222924796,112334.83857712321,95212.385828681872,70017.257423447649,60797.591150689354,65535.289699036439,75200.286423628742,110102.70612671702,126275.61471481418,141678.96641567818,144239.81769419569,145889.53736667844,136369.013095881,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727544,69515.062813932891,79756.960263908753,116742.93656126576,133881.26264552484,150204.0893457479,152917.72690777725,154665.83845087609,144576.84986231316,126281.54929475101,107053.48231099124,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438651,141944.42656531525,159241.61414867884,{"$f":"JH266-JH267","v":162117.15307002576},163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827291,72560.118961439905,78212.39443259078,89713.452269536923,131247.109201874,150492.59622371729,168822.3068244163,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.7060057091,88592.077594745846,76965.223383076707,82959.970357453451,95147.521183285062,139160.59550500705,159554.9112952032,178978.77886180597,182207.67321889871,184287.58723741985,172281.31867819634,150509.51513042068,127627.71523029856,93958.165831932507,81637.078529719103,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464403,190836.7502574005,194258.28546118271,196462.24636908196,183739.08888685616,160667.40021490486,136419.44853961054,100739.72567259354,87682.952377841139,95576.62051196929,109262.53066384682,158687.311953419,181589.10951599758,203401.12867427737,207026.79732593248,209362.20267182653,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.198788009715,102452.97869608524,116955.79267780091,5.820766091346741E-12,5.820766091346741E-12,5.820766091346741E-12,5.8207660913467402E-12,5.8207660913467402E-12,5.8207660913467394E-12,5.8207660913467394E-12,{"$f":"LT266-LT267","v":5.8207660913467386E-12},5.8207660913467386E-12,5.8207660913467378E-12,5.8207660913467378E-12,5.820766091346737E-12,5.820766091346737E-12,5.8207660913467362E-12,5.8207660913467362E-12,5.8207660913467354E-12,5.8207660913467354E-12,5.8207660913467346E-12,5.8207660913467346E-12,5.8207660913467338E-12,5.8207660913467338E-12,5.820766091346733E-12,5.820766091346733E-12,5.8207660913467322E-12,5.8207660913467322E-12,5.8207660913467314E-12,5.8207660913467314E-12,5.8207660913467305E-12,5.8207660913467305E-12,5.8207660913467297E-12,5.8207660913467297E-12,5.8207660913467289E-12,5.8207660913467281E-12,5.8207660913467281E-12,5.8207660913467273E-12,5.8207660913467273E-12,5.8207660913467265E-12,5.8207660913467265E-12,5.8207660913467257E-12,5.8207660913467257E-12,5.8207660913467249E-12,5.8207660913467249E-12,5.8207660913467241E-12,5.8207660913467233E-12,5.8207660913467233E-12,5.8207660913467225E-12,5.8207660913467225E-12,5.8207660913467217E-12,5.8207660913467217E-12,5.8207660913467209E-12,5.82076609134672E-12,5.82076609134672E-12,5.8207660913467192E-12,5.8207660913467192E-12,5.8207660913467184E-12,5.8207660913467176E-12,5.8207660913467176E-12,5.8207660913467168E-12,5.8207660913467168E-12,5.820766091346716E-12,5.8207660913467152E-12,5.8207660913467152E-12,5.8207660913467144E-12,5.8207660913467144E-12,5.8207660913467136E-12,5.8207660913467128E-12,5.8207660913467128E-12,5.820766091346712E-12,5.8207660913467112E-12,5.8207660913467112E-12,5.8207660913467103E-12,{"$f":"OF266-OF267","v":5.8207660913467103E-12},5.8207660913467095E-12,5.8207660913467087E-12,5.8207660913467087E-12,5.8207660913467079E-12,5.8207660913467071E-12,5.8207660913467071E-12,5.8207660913467063E-12,5.8207660913467055E-12,5.8207660913467055E-12,5.8207660913467047E-12,5.8207660913467039E-12,5.8207660913467039E-12,5.8207660913467031E-12,5.8207660913467023E-12]
[]
[null,null,"Earnings to Rooftop Owner",null,null,null,{"$f":"F36","v":0},null,null,null,{"$f":"K268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings to Development Co.",null,null,null,{"$f":"F37","v":1},null,null,null,{"$f":"K268*$G$271","v":0},0,0,0,0,0,0,0,0,0,0,0,-223880.4578352778,0,20370.433210549134,31120.970040004977,41225.509980374743,42407.188065200811,42951.350639594559,35900.19967101021,-293.03506258250854,-12630.045511228273,-30610.619766988628,-35482.484161296823,-52265.840803177678,-25376.376287360505,-1259.399722863596,9711.1018803162151,20149.921459975212,21813.951052112567,22995.57287094781,16630.918481269804,5138.271199434037,-6855.1540712459946,-24476.523149671702,-34614.089906671572,-31050.215915487217,-24366.626047998336,-309.62674295121406,10674.56381524778,21159.728282986252,21726.16357538008,22858.796050677676,16481.81800968292,5001.4686282042658,-6978.0756557202749,-24558.469798291917,-32994.00669834928,-29472.38435622647,-22825.297686789581,1108.5822394555912,12034.697157799465,22464.247504720399,23089.043253973374,24212.909153764522,17864.520624714802,6438.1404050381389,-5484.971052377753,-22981.076943307326,-31397.159848843832,-27918.923621235153,-21308.344721882306,2502.8343548963894,13370.967141806734,{"$f":"BW268*$G$271","v":23744.98333057882},24438.729661054083,25553.737791190822,19233.660709112093,7860.8443180978275,-4006.2528633115353,-21418.628656428144,-29824.950576193532,-26391.30315263075,-19817.247361618127,3871.636081735287,14681.868474586401,25000.418688315069,25763.589421336554,26869.578869166566,20577.465961188031,9257.7390692535992,-2553.8317418080105,-19883.10467829468,-28278.859491956035,-24891.075510805491,-18353.56950856018,5213.4096164693656,15965.810981806411,26228.951019805088,27061.385536907026,28158.180367398858,21893.670162714225,10626.544770962077,-1130.0012815820537,-18376.811720387825,-26760.451154019131,-23419.881132730934,-16918.963551943678,6526.4880458406069,17221.11474395511,27428.887381627868,28330.413031848391,29417.825267409135,23180.545089234507,11965.522535113843,263.48894535738373,-16901.509436620647,-25271.378882105713,-21979.453364309928,-15515.175436196481,70527.115000780628,81164.00971254638,91316.444023260963,92259.464702296085,93337.133733637645,87126.538168046696,75962.946648147161,64314.739115594137,47230.727884347354,38904.614908766212,42146.380977334557,48573.954738459091,71777.42021608958,82356.611229765724,92453.721866468739,93364.511246951675,94431.793980535134,88247.054377812805,{"$f":"EI268*$G$271","v":77133.937800836226},65538.584013653337,48534.448109162353,40329.674280678948,43519.676934780233,49910.468006342169,72993.442378625288,83514.942834414614,93556.729268606898,94322.978497921242,95378.992611505848,89219.040588712465,78155.202327962252,66611.488074722904,49685.873014367127,43583.282896154116,43414.787603284989,49530.544473049471,72237.096347097249,82407.490364674173,91966.356545962321,93078.870031684943,93587.883764447673,86907.192768642577,75340.833367049156,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466472,48468.864299243251,71061.609196907826,81180.586882782081,90691.076231050858,91797.247755757155,92302.919024696152,96024.643336639492,83833.476444197557,71020.735669500107,52167.059969176611,45268.127814095533,48798.028148370278,56030.851523070793,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689413,101806.54401593923,88887.507102569158,75309.788437416151,55330.494942170291,48019.634401874748,51763.56702352639,59428.117146959041,87105.771461812867,99931.053801697271,112146.08428392198,114177.10177379003,115485.5996436319,107936.17241670922,94245.807868409232,79857.43836259612,58685.324151537337,50937.939036881289,{"$f":"GU268*$G$271","v":54908.860500418661},63030.906754125295,92360.825028890002,105951.6948127381,118895.88074989841,121048.0749143463,122434.615159441,114434.41803569475,99926.673570895917,84679.253351175401,62243.103254827329,54033.12871844053,58244.77877569737,66851.628669066355,97932.445185470715,112334.60270741093,126051.46940465653,128332.06961927786,129801.3065027781,121323.42400026487,105949.49775189433,89791.737208385748,66016.084261971104,57315.899101998795,61782.847983687461,70903.438960507599,103839.67609109418,119101.54961272106,133637.22049573952,136053.88741363489,137610.75274216663,128626.66222924796,112334.83857712321,95212.385828681872,70017.257423447649,60797.591150689354,65535.289699036439,75200.286423628742,110102.70612671702,126275.61471481418,141678.96641567818,144239.81769419569,145889.53736667844,136369.013095881,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727544,69515.062813932891,79756.960263908753,116742.93656126576,133881.26264552484,150204.0893457479,152917.72690777725,154665.83845087609,144576.84986231316,126281.54929475101,107053.48231099124,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438651,141944.42656531525,{"$f":"JG268*$G$271","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827291,72560.118961439905,78212.39443259078,89713.452269536923,131247.109201874,150492.59622371729,168822.3068244163,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.7060057091,88592.077594745846,76965.223383076707,82959.970357453451,95147.521183285062,139160.59550500705,159554.9112952032,178978.77886180597,182207.67321889871,184287.58723741985,172281.31867819634,150509.51513042068,127627.71523029856,93958.165831932507,81637.078529719103,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464403,190836.7502574005,194258.28546118271,196462.24636908196,183739.08888685616,160667.40021490486,136419.44853961054,100739.72567259354,87682.952377841139,95576.62051196929,109262.53066384682,158687.311953419,181589.10951599758,203401.12867427737,207026.79732593248,209362.20267182653,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.198788009715,102452.97869608524,116955.79267780091,5.820766091346741E-12,5.820766091346741E-12,5.820766091346741E-12,5.8207660913467402E-12,5.8207660913467402E-12,5.8207660913467394E-12,{"$f":"LS268*$G$271","v":5.8207660913467394E-12},5.8207660913467386E-12,5.8207660913467386E-12,5.8207660913467378E-12,5.8207660913467378E-12,5.820766091346737E-12,5.820766091346737E-12,5.8207660913467362E-12,5.8207660913467362E-12,5.8207660913467354E-12,5.8207660913467354E-12,5.8207660913467346E-12,5.8207660913467346E-12,5.8207660913467338E-12,5.8207660913467338E-12,5.820766091346733E-12,5.820766091346733E-12,5.8207660913467322E-12,5.8207660913467322E-12,5.8207660913467314E-12,5.8207660913467314E-12,5.8207660913467305E-12,5.8207660913467305E-12,5.8207660913467297E-12,5.8207660913467297E-12,5.8207660913467289E-12,5.8207660913467281E-12,5.8207660913467281E-12,5.8207660913467273E-12,5.8207660913467273E-12,5.8207660913467265E-12,5.8207660913467265E-12,5.8207660913467257E-12,5.8207660913467257E-12,5.8207660913467249E-12,5.8207660913467249E-12,5.8207660913467241E-12,5.8207660913467233E-12,5.8207660913467233E-12,5.8207660913467225E-12,5.8207660913467225E-12,5.8207660913467217E-12,5.8207660913467217E-12,5.8207660913467209E-12,5.82076609134672E-12,5.82076609134672E-12,5.8207660913467192E-12,5.8207660913467192E-12,5.8207660913467184E-12,5.8207660913467176E-12,5.8207660913467176E-12,5.8207660913467168E-12,5.8207660913467168E-12,5.820766091346716E-12,5.8207660913467152E-12,5.8207660913467152E-12,5.8207660913467144E-12,5.8207660913467144E-12,5.8207660913467136E-12,5.8207660913467128E-12,5.8207660913467128E-12,5.820766091346712E-12,5.8207660913467112E-12,5.8207660913467112E-12,{"$f":"OE268*$G$271","v":5.8207660913467103E-12},5.8207660913467103E-12,5.8207660913467095E-12,5.8207660913467087E-12,5.8207660913467087E-12,5.8207660913467079E-12,5.8207660913467071E-12,5.8207660913467071E-12,5.8207660913467063E-12,5.8207660913467055E-12,5.8207660913467055E-12,5.8207660913467047E-12,5.8207660913467039E-12,5.8207660913467039E-12,5.8207660913467031E-12,5.8207660913467023E-12]
[]
[null,"Annual taxes",null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(K2)=1,K267,J273+K267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(BW2)=1,BW267,BV273+BW267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(EI2)=1,EI267,EH273+EI267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(GU2)=1,GU267,GT273+GU267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(JG2)=1,JG267,JF273+JG267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(LS2)=1,LS267,LR273+LS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(OE2)=1,OE267,OD273+OE267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Negative tax test",null,null,null,null,null,{"$f":"COUNTIF(K274:OT274,TRUE)","v":0},null,null,{"$f":"AND(MONTH(K2)=12,K273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(BW2)=12,BW273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(EI2)=12,EI273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(GU2)=12,GU273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(JG2)=12,JG273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(LS2)=12,LS273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(OE2)=12,OE273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
["Cash flow waterfall (EGP)"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,83088.437970554136,93838.974800009979,103943.51474037975,105125.19282520581,105669.35539959956,98618.204431015212,86405.769991925321,73726.671440987207,55458.414836978161,48638.120786896776,51919.669235868176,58354.158454018056,82228.290507085592,92924.921540951094,102978.76883760374,104154.16293159084,104695.21243148854,97678.749561677134,85526.68975843818,72910.286366571701,54732.541048316365,47945.777449015892,51190.378284085069,57592.422023044019,81347.306008940213,91990.27365348264,101993.65458398382,103162.76979753052,103700.6954134058,96718.721550896415,84626.709306185017,72072.662306523518,53984.950920467265,47231.523881375542,50438.234009795626,56807.966468677892,80444.168475724422,91033.712247664182,100986.85027145254,102149.68998871875,102684.47925509393,95736.794580582602,83704.502717208612,71212.47329210848,53214.319114552854,46494.033954918348,49661.853321025468,55999.406257282535,79517.48777321176,90053.844204706184,{"$f":"BW119","v":99956.959867146172},101113.5256440927,101645.16433664676,94731.568194900596,82758.669323997601,70328.318492393679,52419.245312869978,45731.906451606003,48859.774944177043,55165.277570457845,78565.79538941184,89049.197926401233,98902.508756165087,100052.80021191486,100581.27223788001,93701.563022917195,81787.729425389611,69418.717923372838,51598.249921219343,44943.660759880855,48030.454949824285,54304.033823854916,77587.53994631386,88018.218839800131,97821.93923914789,98965.953940234758,99491.241221645148,92645.21625475309,80790.119755539083,68482.107909713101,50749.769523410083,44127.732321855117,47172.262020923423,53414.040927953574,76581.082453139272,86959.264642940689,96713.605770438284,97851.339107481734,98373.421456810072,91560.87685693393,79764.188691614079,67516.836284759047,49872.152073547069,43282.467817805889,46283.472448505985,52493.572275840837,75544.691286110974,85870.600276605663,95575.769921792147,96707.214978105549,97226.069965792645,90446.800511797424,78708.191185049742,66521.157313590273,48963.651810866104,42406.120072710168,45362.264839048461,51540.803442152508,74476.536878870422,84750.39260621056,94406.595055693091,95531.742467301388,96047.345280652225,89301.144264928211,{"$f":"EI119","v":77620.283400296219},65493.226323038311,48022.423880990558,41496.842668660262,44406.714516789099,50553.806576415678,73374.686106746405,83596.704796990787,93204.140691412191,94322.978497921242,94835.301790805941,88121.960863653934,76498.517044061184,64431.094021627752,47046.518646538563,40552.68424605373,43414.787603284982,49530.544473049464,72237.096347097249,82407.490364674173,91966.356545962321,93078.870031684943,93587.883764447673,86907.192768642577,75340.833367049156,63332.700491407144,46033.875669009685,39571.582475449228,42384.334755466465,48468.864299243243,71061.609196907826,81180.586882782081,90691.076231050858,91797.247755757155,92302.919024696152,96024.643336639492,83833.476444197557,71020.735669500107,52167.059969176604,45268.127814095526,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689413,101806.54401593923,88887.507102569158,75309.788437416151,55330.494942170284,48019.63440187474,51763.567023526382,59428.117146959034,87105.771461812867,99931.053801697271,112146.08428392198,114177.10177379003,115485.5996436319,107936.17241670922,94245.807868409232,79857.43836259612,58685.32415153733,50937.939036881282,{"$f":"GU119","v":54908.860500418654},63030.906754125288,92360.825028890002,105951.6948127381,118895.88074989841,121048.0749143463,122434.615159441,114434.41803569475,99926.673570895917,84679.253351175401,62243.103254827322,54033.128718440523,58244.778775697363,66851.628669066355,97932.445185470715,112334.60270741093,126051.46940465653,128332.06961927786,129801.3065027781,121323.42400026487,105949.49775189433,89791.737208385748,66016.084261971104,57315.899101998788,61782.847983687454,70903.438960507599,103839.67609109418,119101.54961272106,133637.22049573952,136053.88741363489,137610.75274216663,128626.66222924796,112334.83857712321,95212.385828681872,70017.257423447649,60797.591150689346,65535.289699036432,75200.286423628742,110102.70612671702,126275.61471481418,141678.96641567818,144239.81769419569,145889.53736667844,136369.013095881,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908753,116742.93656126576,133881.26264552484,150204.0893457479,152917.72690777725,154665.83845087609,144576.84986231316,126281.54929475101,107053.48231099124,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438651,141944.42656531525,{"$f":"JG119","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827291,72560.118961439905,78212.39443259078,89713.452269536923,131247.109201874,150492.59622371729,168822.3068244163,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.7060057091,88592.077594745846,76965.223383076707,82959.970357453451,95147.521183285062,139160.59550500705,159554.9112952032,178978.77886180597,182207.67321889871,184287.58723741985,172281.31867819634,150509.51513042068,127627.71523029856,93958.165831932507,81637.078529719103,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464403,190836.7502574005,194258.28546118271,196462.24636908196,183739.08888685616,160667.40021490486,136419.44853961054,100739.72567259354,87682.952377841139,95576.62051196929,109262.53066384682,158687.311953419,181589.10951599758,203401.12867427737,207026.79732593248,209362.20267182653,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.198788009715,102452.97869608524,116955.79267780091,0,0,0,0,0,0,{"$f":"LS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: taxes",null,null,null,null,null,null,null,null,{"$f":"K267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: working capital changes",null,null,null,null,null,null,null,null,{"$f":"K121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,83088.437970554136,10750.536829455843,10104.539940369781,1181.6780848260532,544.16257439373294,-7051.150968584363,-12212.434439089906,-12679.098550938113,-18268.256604009061,-6820.2940500813929,3281.5484489713999,6434.4892181498726,23874.132053067537,10696.631033865488,10053.847296652646,1175.3940939870954,541.04949989769375,-7016.4628698114393,-12152.059803238939,-12616.403391866494,-18177.745318255351,-6786.7635993004733,3244.60083506917,6402.0437389589424,23754.88398589618,10642.967644542397,10003.380930501182,1169.1152135466982,537.92561587531236,-6981.9738625094178,-12092.012244711397,-12554.046999661514,-18087.711386056239,-6753.4270390917081,3206.7101284200762,6369.7324588822667,23636.202007046537,10589.543771939745,9953.1380237883568,1162.839717266208,534.78926637518452,-6947.6846745113435,-12032.291863373976,-12492.029425100118,-17998.15417755564,-6720.285159634499,3167.81936610712,6337.5529362570596,23518.081515929211,10536.356431494423,{"$f":"BW121","v":9903.1156624399737},1156.5657769465615,531.63869255404279,-6913.5961417461804,-11972.898870902995,-12430.350831603893,-17909.073179523723,-6687.3388612639683,3127.8684925710331,6305.5026262808024,23400.517818954002,10483.402536989408,9853.3108297638682,1150.2914557497716,528.47202596516581,-6879.7092149628297,-11913.83359752757,-12369.011502016801,-17820.468002153488,-6654.5891613384956,3086.79418994343,6273.5788740306307,23283.506122458944,10430.6788934863,9803.7203993477742,1144.0147010868386,525.28728141040483,-6846.0249668920587,-11855.096499214036,-12308.011845825968,-17732.338386303003,-6622.0372015549656,3044.5296990682982,6241.7789070301587,23167.041525185698,10378.182189801402,9754.3411274975952,1137.7333370434499,522.08234932833875,-6812.5445998761425,-11796.688165319836,-12247.352406855032,-17644.684211211985,-6589.6842557411801,3001.0046307000957,6210.0998273348596,23051.119010270137,10325.908990494689,9705.1696451864846,1131.4450563134014,518.85498768709658,-6779.2694539952499,-11738.609326747683,-12187.033871459484,-17557.505502724169,-6557.5317381559435,2956.1447663382933,6178.5386031040398,22935.733436717928,10273.855727340138,9656.2024494825455,1125.1474116083118,515.60281335082254,-6746.2010157240147,{"$f":"EI121","v":-11680.860864631977},-12127.057077257916,-17470.802442047752,-6525.5812123302967,2909.8718481288379,6147.0920596265714,22820.879530330727,10222.018690244382,9607.4358944214036,1118.8378065090365,512.32329288471374,-6713.3409271520213,-11623.443819592736,-12067.423022433439,-17384.575375089189,-6493.8344004848332,2862.1033572312372,6115.756869764482,22706.551874047778,10170.394017576953,9558.8661812881473,1112.5134857226076,509.0137327627308,-6680.6909958050674,-11566.35940159345,-12008.132875641997,-17298.824822397466,-6462.2931935604647,2812.7522800172301,6084.5295437767854,22592.744897664597,10118.977685874226,9510.4893482688058,1106.1715247062966,505.67126893898239,3721.7243119433406,-12191.166892441921,-12812.74077469745,-18853.675700323525,-6898.9321550810782,3529.9003342747528,7232.8233747005143,26118.468240122296,12102.820887820562,11526.948561979487,1916.6631919362553,1234.8478319647402,-7124.0562209548807,-12919.036913370073,-13577.718665152992,-19979.293495245875,-7310.8605402955436,3743.932621651642,7664.5501234326584,27677.654314853848,12825.282339884405,12215.030482224742,2031.0174898680125,1308.4978698418709,-7549.4272269226931,-13690.3645483,-14388.369505813112,-21172.114211058812,-7747.3851146560555,{"$f":"GU121","v":3970.9214635373792},8122.0462537066269,29329.918274764728,13590.869783848102,12944.18593716032,2152.1941644478939,1386.5402450946713,-8000.1971237462276,-14507.744464798816,-15247.420219720501,-22436.150096348072,-8209.974536386806,4211.650057256833,8606.849893369028,31080.816516404346,14402.1575219402,13716.866697245598,2280.6002146213141,1469.2368835002417,-8477.8825025131955,-15373.926248370524,-16157.760543508601,-23775.652946414644,-8700.1851599723159,4466.9488816886442,9120.5909768201527,32936.237130586596,15261.873521626883,14535.670883018407,2416.6669178953744,1556.8653285317123,-8984.0905129186867,-16291.823652124745,-17122.452748441327,-25195.128405234253,-9219.6662727582952,4737.6985483470853,9664.9967245923181,34902.41970308825,16172.908588097169,15403.351700863976,2560.8512785175408,1649.7196724827809,-9520.5242707974394,-17264.52439872059,-18144.741941869783,-26699.351121311411,-9770.1656442516687,5024.832824205354,10241.897449975862,36985.976297356989,17138.326084259083,16322.826700223057,2713.6375620293256,1748.1115430988721,-10088.988588562934,-18295.30056756211,-19228.066983759767,-28293.38080840958,-10353.535406792784,5329.341836597072,10853.232712213372,39193.913689787179,18161.37223092877,{"$f":"JG121","v":17297.187583363586},2875.538921346917,1852.3711490247806,-10691.396047836664,-19387.619602187478,-20376.072055015902,-29982.579265183202,-10971.738287387372,5652.2754711508605,11501.057836946144,41533.656932337079,19245.487021843262,18329.710600699007,3047.0991198252887,1962.8483875717502,-11329.773434699688,-20545.15597488475,-21592.618916519772,-31772.628410963269,-11626.854211669153,5994.7469743767433,12187.550825831626,44013.074321721942,20394.315790196095,19423.867566602799,3228.8943570927077,2079.9140185211436,-12006.268559223536,-21771.803547775693,-22881.799900122161,-33669.549398366056,-12321.087302213404,7449.0891916321416,12915.019678559212,46640.503859149234,21611.721465584327,20583.337532756443,3421.5352037822013,2203.9609078992798,-12723.157482225797,-23071.688671951299,-24247.951675294345,-35679.722867017015,-13056.77329475242,7893.6681341281219,13685.910151877513,49424.781289572173,22901.797562578548,21812.019158279785,3625.6686516551417,2335.4053458940471,-13482.852173569147,-24449.184068729548,-25695.669837751368,-37809.910406520474,-13836.387397246319,8364.7799080755358,14502.813981715648,-116955.79267780091,0,0,0,0,0,{"$f":"LS121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Change in Accrued Interest",null,null,null,null,null,null,null,null,{"$f":"K223-K220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20069.761523201603,20153.385529548279,20237.357969254728,20321.680294126621,20406.353962018809,20491.380436860563,20576.761188680815,20662.497693633661,20748.591434023809,20835.043898332224,20921.85658124194,-225424.67051092305,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682469,-99209.312978412316,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701134,-93373.471038505697,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,17507.525819719827,-87537.629098599107,16340.357431738497,16340.357431738497,16340.357431738496,16340.357431738499,16340.357431738499,-81701.787158692488,15173.189043757176,15173.189043757176,15173.189043757175,15173.189043757178,15173.189043757178,{"$f":"BW223-BW220","v":-75865.945218785884},14006.020655775854,14006.020655775854,14006.020655775857,14006.02065577585,14006.02065577585,-70030.103278879265,12838.852267794533,12838.852267794533,12838.852267794537,12838.852267794529,12838.852267794529,-64194.261338972661,11671.68387981321,11671.68387981321,11671.683879813212,11671.683879813208,11671.683879813208,-58358.41939906605,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,-52522.577459159438,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,-46686.735519252834,8170.178715869245,8170.178715869245,8170.1787158692441,8170.1787158692459,8170.1787158692423,-40850.893579346222,7003.0103278879233,7003.0103278879233,7003.0103278879214,7003.0103278879251,7003.0103278879251,-35015.051639439618,5835.8419399066015,5835.8419399066015,5835.8419399066024,5835.8419399066006,5835.8419399066006,-29179.209699533007,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,-23343.367759626399,3501.505163943958,3501.505163943958,3501.5051639439571,3501.5051639439589,3501.5051639439589,-17507.525819719791,2334.3367759626367,2334.3367759626367,2334.3367759626371,{"$f":"EI223-EI220","v":2334.3367759626362},2334.3367759626362,-11671.683879813183,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,-5835.841939906577,-5.820766091346741E-12,-5.820766091346741E-12,-5.8207660913467427E-12,-5.8207660913467394E-12,-5.8207660913467394E-12,-5.8207660913467394E-12,-5.8207660913467394E-12,-5.8207660913467394E-12,-5.8207660913467394E-12,-5.8207660913467394E-12,-5.8207660913467394E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.820766091346733E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.8207660913467459E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,{"$f":"GU223-GU220","v":-5.82076609134672E-12},-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,{"$f":"JG223-JG220","v":-5.82076609134672E-12},-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.82076609134672E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,{"$f":"LS223-LS220","v":-5.8207660913468234E-12},-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,{"$f":"OE223-OE220","v":-5.8207660913468234E-12},-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12]
[null,"Add: Interest Income from Cash Balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,709.79953167089502,709.79953167089502,709.79953167089502,709.79953167089502,709.79953167089502,709.79953167089502,954.55406920755274,1680.8628930979237,2418.7651136214713,3164.6300993330856,3874.4209034292498,4517.9715456807207,0,319.27315611517884,600.81928464511009,902.9346037960363,1244.1575174526033,1725.9410546898953,0,594.70685942231376,1199.7026809369468,1811.3655441696878,2385.8682599066483,2893.185503391258,0,314.91221370272558,592.26642425734883,889.9443434559912,1226.5154898601056,1702.9278129926822,0,589.07663341596231,1188.3727788775707,1794.2844225748938,2363.2023902591345,2865.2506768851858,0,310.41686150155829,583.44282459734109,876.54038544680748,1208.3167408627287,1679.2172671948301,{"$f":"BX242","v":49.229432742234934},632.59887032491713,1226.1179299923533,1826.2004098810819,2389.4540600756418,2886.1514464827355,0,305.7789309917415,574.33209572356179,862.6977201229821,1189.5275759847036,1654.7669599495166,100.47784923990393,677.9952711047664,1265.5915780890475,1859.6982836822006,2417.1389746373634,2908.3340403041875,0,300.98979120711289,564.91691942179273,848.38992199239476,1170.1123938431708,1629.5320324940865,150.78346052783678,722.29100960927872,1303.8057718167022,1891.776879278563,2443.2426725604146,2928.7706200576617,0,296.04032221989218,555.17899597699648,833.58906857558225,1150.0335768886689,1603.465087063832,200.08901225958502,765.41889849198935,1340.6833201935026,1922.3489313926902,2467.667748491262,2947.35357772521,0,290.92088709569123,545.09898787428392,818.26565458650214,1129.2513758473283,1576.5160413754184,220.92327611581641,779.73731977027956,1348.4112081745552,1923.4290150226975,2462.255353929148,2935.749625406525,0,285.62130223005232,534.65646025053695,802.38850116311448,1107.7237874991222,1548.6319747196112,167.10555561293091,718.78547584554929,1280.2468888472399,1847.9911765026532,{"$f":"EJ242","v":2379.6944665776664},2846.3610041344309,0,280.13080597244493,523.82981790780241,785.92465986020113,1085.4064254051439,1519.756965176028,0,543.69082069990452,1097.0797250585279,1656.6852839010708,2180.3940530951413,2639.3543678285537,3030.5986501003822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash Balance Available in Repayment Month",null,null,null,null,null,null,null,null,{"$f":"K232*K210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,774509.40783098072,0,0,0,0,0,295875.6093754106,0,0,0,0,0,495974.65772421565,0,0,0,0,0,291930.48222731694,0,0,0,0,0,491185.83032317465,0,0,0,0,0,{"$f":"BW232*BW210","v":287865.81723339943},0,0,0,0,0,494768.81939704035,0,0,0,0,0,283674.3359913457,0,0,0,0,0,498571.54976643214,0,0,0,0,0,279348.34842755768,0,0,0,0,0,502074.9634384563,0,0,0,0,0,274879.72921094263,0,0,0,0,0,505260.61332432169,0,0,0,0,0,270259.89280721458,0,0,0,0,0,503271.36435540428,0,0,0,0,0,265479.76709479047,0,0,0,{"$f":"EI232*EI210","v":0},0,487947.60070875956,0,0,0,0,0,260529.76545874763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU232*GU210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG232*JG210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS232*LS210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE232*OE210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: cash available after local debt repaid",null,null,null,null,null,{"$f":"I197","v":"2028-11-01"},null,null,{"$f":"(K2>$H$284)*K232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW2>$H$284)*BW232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI2>$H$284)*EI232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,519531.19716006547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU2>$H$284)*GU232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG2>$H$284)*JG232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS2>$H$284)*LS232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE2>$H$284)*OE232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash available for debt service",null,null,null,null,null,null,null,{"$f":"K278-K279-K280+K281+K283+K284+K282","v":0},{"$f":"L278-L279-L280+L281+L283+L284+L282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,83088.437970554136,93838.974800009964,103943.51474037976,105125.19282520583,105669.35539959958,98618.204431015227,86405.769991925321,73726.671440987222,76237.97589185067,69501.305848115953,72866.82673679381,79385.638279815583,103344.44400077531,114126.10150948256,124510.08409549212,126497.52351832243,127862.56897913385,121678.42355934242,110322.96724310938,626512.99523231015,74574.403643998827,68106.913200813535,71633.060164412658,78337.21922252253,102433.32612207532,290382.51110517076,120668.34879168496,122432.17086465393,123575.09230204391,117204.78130276724,105687.27177379282,477567.03449562471,71492.476740187063,65053.961914798092,68538.026253772798,75205.436631853707,99178.209785304367,297129.49318937468,117327.20770319103,119079.12405387319,120213.20946571001,113871.43643489598,102408.06253920624,483561.76713347586,68387.508158310025,61977.639860177085,65418.485189379993,72049.135686486523,95898.99355783168,303732.93348651455,{"$f":"BX278-BX279-BX280+BX281+BX283+BX284+BX282","v":114012.20995566422},115752.14517019349,116877.30292241499,110563.78926055753,99154.144039849067,497953.18605703756,65258.0975806645,58876.537650392289,62272.959307695142,68866.827558375357,92594.175233191054,310184.03953872377,110674.6704852182,112402.47936283282,113518.54769578228,107232.94518641259,95876.552279840209,512540.18233104312,62102.765413051238,55749.166042919853,59099.887361077963,65656.939237679195,89262.167831988889,316473.52184069244,107310.06980352632,109025.59205369459,110132.39409731241,103874.34023788225,92570.709531950051,526799.10644897423,58919.948239279329,52593.951359944265,55897.619732769657,62417.808712398401,85901.294745897205,322591.56536160095,103916.7051105858,105619.76833386165,106717.11510489151,100486.23611621452,89234.86676799327,540709.75154736638,55707.994013453674,49409.230644808187,52664.413376286866,59147.679870333945,82509.7846018649,328527.79942566267,100465.36674983325,102155.62584980112,103243.15472589251,97038.90307874541,85839.120090904195,549384.90353477478,52465.156974810066,46193.246538884174,49398.426463242962,55844.69710725957,79085.76583031351,334271.26585600089,96908.037387268647,98584.864719109595,99661.928945462103,93483.472217393486,{"$f":"EJ278-EJ279-EJ280+EJ281+EJ283+EJ284+EJ282","v":82334.314642836543},544615.50415611907,49189.592268971872,42944.141862614022,46097.712722678225,52506.899624257196,75627.260920132874,339810.38528100785,93204.140691412205,94866.669318621134,95932.381515864487,89778.646147554988,78678.91109715632,67070.448389456302,569608.31445670442,40552.684246053737,43414.787603284974,49530.544473049464,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407144,46033.875669009685,39571.582475449228,42384.334755466451,48468.864299243221,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176596,45268.127814095511,48798.028148370264,56030.851523070778,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170277,48019.634401874733,51763.567023526368,59428.117146959012,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.32415153733,50937.939036881267,{"$f":"GV278-GV279-GV280+GV281+GV283+GV284+GV282","v":54908.860500418654},63030.906754125266,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827322,54033.128718440523,58244.778775697319,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.899101998803,61782.847983687439,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689339,65535.289699036417,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.22998972753,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,141944.42656531525,{"$f":"JH278-JH279-JH280+JH281+JH283+JH284+JH282","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,{"$f":"LT278-LT279-LT280+LT281+LT283+LT284+LT282","v":-5.8207660913468234E-12},-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,{"$f":"OF278-OF279-OF280+OF281+OF283+OF284+OF282","v":-5.8207660913468234E-12},-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12]
[null,"Interest on debt fund",null,null,null,null,null,null,null,null,{"$f":"K186-K178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-26234.267058291676,-26234.267058291676,-25853.445050926635,-25423.349749759927,-24946.94197386652,-24465.118173417661,23980.800294502827,23638.712192210478,23351.029843961787,2042.6381966578897,1795.290779520785,1484.9715437897237,1157.8047074884551,799.26047028195558,329.26171243386108,0,0,0,0,0,0,0,0,0,0,0,0,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,0,0,0,0,0,0,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,0,0,0,0,0,{"$f":"BW186-BW178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI186-EI178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186-GU178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186-JG178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7764349254740275E-28,7.552869850948055E-28,1.1366328648240455E-27,1.5179787445532858E-27,{"$f":"LS186-LS178","v":1.9030270114643631E-27},2.2880752783754403E-27,2.6768259324683544E-27,3.0655765865612695E-27,3.4580296278360218E-27,3.8504826691107733E-27,4.2466380975673624E-27,4.6427935260239514E-27,5.042651341662378E-27,5.4425091573008038E-27,5.8460693601210686E-27,6.2496295629413319E-27,6.6568921529434327E-27,7.0641547429455336E-27,7.4751197201294726E-27,7.8860846973134102E-27,8.3007520616791861E-27,8.7154194260449619E-27,9.1337891775925745E-27,9.5521589291401872E-27,9.974231067869638E-27,1.0396303206599087E-26,1.0822077732510375E-26,1.1247852258421664E-26,1.1677329171514787E-26,1.2106806084607913E-26,1.2539985384882874E-26,1.2976867072339672E-26,1.3413748759796473E-26,1.3854332834435111E-26,1.4294916909073745E-26,1.473920337089422E-26,1.5183489832714691E-26,1.5631478681717003E-26,1.6079467530719314E-26,1.6531158766903465E-26,1.6982850003087616E-26,1.74382436264536E-26,1.7897339637001422E-26,1.8356435647549243E-26,1.8819234045278902E-26,1.9282032443008563E-26,1.9748533227920061E-26,2.0215034012831559E-26,2.0685237184924897E-26,2.1159142744200065E-26,2.1633048303475237E-26,2.2110656249932245E-26,2.2588264196389254E-26,2.3069574530028102E-26,2.3554587250848786E-26,2.4039599971669465E-26,2.452831507967199E-26,2.5017030187674509E-26,2.5509447682858864E-26,2.6005567565225059E-26,2.6501687447591257E-26,2.7001509717139289E-26,2.7501331986687321E-26,2.8004856643417193E-26,2.8512083687328904E-26,2.9019310731240609E-26,2.9530240162334155E-26,3.0044871980609539E-26,{"$f":"OE186-OE178","v":3.0559503798884924E-26},3.1077838004342143E-26,3.1596172209799362E-26,3.2118208802438414E-26,3.2643947782259307E-26,3.3169686762080199E-26,3.3699128129082931E-26,3.4232271883267497E-26,3.4765415637452068E-26,3.5302261778818474E-26,3.5842810307366719E-26,3.6383358835914964E-26,3.6927609751645043E-26,3.7475563054556962E-26,3.8023516357468881E-26,3.8575172047562645E-26]
[null,"Interest for local banks",null,null,null,null,null,null,null,null,{"$f":"K217-K214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21009.030983663786,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,{"$f":"BW217-BW214","v":15173.189043757176},14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,2334.3367759626367,2334.3367759626367,2334.3367759626367,{"$f":"EI217-EI214","v":2334.3367759626367},2334.3367759626367,2334.3367759626367,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"GU217-GU214","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"JG217-JG214","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"LS217-LS214","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"OE217-OE214","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12]
[null,"Repayments to local banks",null,null,null,null,null,null,null,null,{"$f":"K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,{"$f":"BW215","v":280120.41311551712},0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,{"$f":"EI215","v":0},0,280120.41311551712,0,0,0,0,0,280120.41311551712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K285-K286-K287-K288","v":0},{"$f":"L285-L286-L287-L288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,26234.267058291676,109322.70502884581,119692.4198509366,129366.86449013969,130072.13479907234,130134.47357301724,74637.404136512399,62767.057799714843,50375.641597025431,74195.337695192778,67706.015068595167,71381.855193004085,78227.83357232713,102545.18353049336,113796.8397970487,124510.08409549212,126497.52351832243,127862.56897913385,121678.42355934242,110322.96724310938,325383.55113312928,54732.541048316365,48265.050605131073,51791.197568730197,58495.356626840068,82591.46352639285,-9579.7646060287952,101949.7473295395,103713.5694025085,104856.49083989847,98486.1798406218,86968.67031164738,178728.01991796214,53984.950920467243,47546.436095078272,51030.500434052978,57697.910812133887,81670.683965584554,-498.44574586226372,100984.56572845067,102736.48207913284,103870.56749096965,97528.794460155623,86065.42056446588,187098.71204321837,53214.319114552847,46804.450816419907,50245.296145622815,56875.946642729345,80725.804514074509,8439.3313272402738,{"$f":"BX285-BX286-BX287-BX288","v":100006.18929988837},101746.12451441764,102871.28226663914,96557.768604781682,85148.123384073217,203826.75228574459,52419.245312869971,46037.68538259776,49434.107039900613,56027.975290580827,79755.322965396525,17224.774155412102,99002.986605404993,100730.79548301961,101846.86381596907,95561.261306599379,84204.868400027,220748.08533571276,51598.249921219351,45244.650551087965,48595.371869246075,55152.423745847307,78757.652340157001,25848.593233343447,97972.722699675753,99688.244949844026,100795.04699346184,94536.993134031683,83233.362428099485,237341.34622960654,50749.769523410083,44423.772644075019,47727.441016900411,54247.629996529155,77731.116030027959,34300.973530214571,96913.694782697872,98616.758005973723,99714.10477700358,93483.225788326599,82231.856440105345,253586.32810396131,49872.152073547069,43573.388704901583,46828.571436380262,53311.83793042734,76673.942661958296,42571.54437023896,95796.693197907967,97486.952297875832,98574.48117396723,92370.229526820127,81170.446538978911,264595.81686733244,48963.651810866111,42691.741374940219,45896.921299299007,52343.191943315614,75584.260666369548,50649.347576539789,94573.700611306005,96250.527943146953,97327.592169499461,91149.135441430844,{"$f":"EJ285-EJ286-EJ287-EJ288","v":79999.977866873902},262160.75426463934,48022.423880990558,41776.973474632709,44930.544334696911,51339.731236275882,74460.092532151553,58522.803777509427,93204.140691412205,94866.669318621134,95932.381515864487,89778.646147554988,78678.91109715632,67070.448389456302,569608.31445670442,40552.684246053745,43414.787603284982,49530.544473049471,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466458,48468.864299243229,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176604,45268.127814095518,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170284,48019.63440187474,51763.567023526375,59428.117146959019,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.324151537337,50937.939036881275,{"$f":"GV285-GV286-GV287-GV288","v":54908.860500418661},63030.906754125273,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827329,54033.12871844053,58244.778775697327,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.89910199881,61782.847983687447,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689346,65535.289699036424,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,141944.42656531525,{"$f":"JH285-JH286-JH287-JH288","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,-8.2394943828524241E-26,-8.2394943828524241E-26,-8.3202737395470557E-26,-8.3202737395470557E-26,-8.4010530962416873E-26,-8.4010530962416873E-26,{"$f":"LT285-LT286-LT287-LT288","v":-8.4818324529363189E-26},-8.4818324529363189E-26,-8.5626118096309505E-26,-8.5626118096309505E-26,-8.6433911663255821E-26,-8.6433911663255821E-26,-8.7241705230202138E-26,-8.7241705230202138E-26,-8.8049498797148454E-26,-8.8049498797148454E-26,-8.885729236409477E-26,-8.885729236409477E-26,-8.9665085931041086E-26,-8.9665085931041086E-26,-9.0472879497987402E-26,-9.0472879497987402E-26,-9.1280673064933718E-26,-9.1280673064933718E-26,-9.2088466631880034E-26,-9.2088466631880034E-26,-9.289626019882635E-26,-9.289626019882635E-26,-9.3704053765772666E-26,-9.3704053765772666E-26,-9.4511847332718982E-26,-9.5319640899665298E-26,-9.5319640899665298E-26,-9.6127434466611615E-26,-9.6127434466611615E-26,-9.6935228033557931E-26,-9.6935228033557931E-26,-9.7743021600504247E-26,-9.7743021600504247E-26,-9.8550815167450563E-26,-9.8550815167450563E-26,-9.9358608734396879E-26,-1.001664023013432E-25,-1.001664023013432E-25,-1.0097419586828951E-25,-1.0097419586828951E-25,-1.0178198943523583E-25,-1.0178198943523583E-25,-1.0258978300218214E-25,-1.0339757656912846E-25,-1.0339757656912846E-25,-1.0420537013607478E-25,-1.0420537013607478E-25,-1.0501316370302109E-25,-1.0582095726996741E-25,-1.0582095726996741E-25,-1.0662875083691372E-25,-1.0662875083691372E-25,-1.0743654440386004E-25,-1.0824433797080636E-25,-1.0824433797080636E-25,-1.0905213153775267E-25,-1.0905213153775267E-25,-1.0985992510469899E-25,-1.106677186716453E-25,-1.106677186716453E-25,-1.1147551223859162E-25,-1.1228330580553794E-25,-1.1228330580553794E-25,-1.1309109937248425E-25,{"$f":"OF285-OF286-OF287-OF288","v":-1.1309109937248425E-25},-1.1389889293943057E-25,-1.1470668650637688E-25,-1.1470668650637688E-25,-1.155144800733232E-25,-1.1632227364026952E-25,-1.1632227364026952E-25,-1.1713006720721583E-25,-1.1793786077416215E-25,-1.1793786077416215E-25,-1.1874565434110847E-25,-1.1955344790805478E-25,-1.1955344790805478E-25,-1.203612414750011E-25,-1.2116903504194741E-25]
[null,"Cash Deposited",null,null,null,null,null,null,null,null,{"$f":"K289*NOT(K305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54732.541048316365,48265.050605131073,51791.197568730197,58495.356626840068,82591.46352639285,0,101949.7473295395,103713.5694025085,104856.49083989847,98486.1798406218,86968.67031164738,0,53984.950920467243,47546.436095078272,51030.500434052978,57697.910812133887,81670.683965584554,0,100984.56572845067,102736.48207913284,103870.56749096965,97528.794460155623,86065.42056446588,0,53214.319114552847,46804.450816419907,50245.296145622815,56875.946642729345,80725.804514074509,{"$f":"BW289*NOT(BW305)","v":0},100006.18929988837,101746.12451441764,102871.28226663914,96557.768604781682,85148.123384073217,0,52419.245312869971,46037.68538259776,49434.107039900613,56027.975290580827,79755.322965396525,0,99002.986605404993,100730.79548301961,101846.86381596907,95561.261306599379,84204.868400027,0,51598.249921219351,45244.650551087965,48595.371869246075,55152.423745847307,78757.652340157001,0,97972.722699675753,99688.244949844026,100795.04699346184,94536.993134031683,83233.362428099485,0,50749.769523410083,44423.772644075019,47727.441016900411,54247.629996529155,77731.116030027959,0,96913.694782697872,98616.758005973723,99714.10477700358,93483.225788326599,82231.856440105345,0,49872.152073547069,43573.388704901583,46828.571436380262,53311.83793042734,76673.942661958296,0,95796.693197907967,97486.952297875832,98574.48117396723,92370.229526820127,81170.446538978911,0,48963.651810866111,42691.741374940219,45896.921299299007,52343.191943315614,75584.260666369548,0,94573.700611306005,96250.527943146953,97327.592169499461,{"$f":"EI289*NOT(EI305)","v":91149.135441430844},79999.977866873902,0,48022.423880990558,41776.973474632709,44930.544334696911,51339.731236275882,74460.092532151553,0,93204.140691412205,94866.669318621134,95932.381515864487,89778.646147554988,78678.91109715632,67070.448389456302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU289*NOT(GU305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG289*NOT(JG305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS289*NOT(LS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE289*NOT(OE305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash after Deposit",null,null,null,null,null,null,null,{"$f":"K289-K290","v":0},{"$f":"L289-L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,26234.267058291676,109322.70502884581,119692.4198509366,129366.86449013969,130072.13479907234,130134.47357301724,74637.404136512399,62767.057799714843,50375.641597025431,74195.337695192778,67706.015068595167,71381.855193004085,78227.83357232713,102545.18353049336,113796.8397970487,124510.08409549212,126497.52351832243,127862.56897913385,121678.42355934242,110322.96724310938,325383.55113312928,0,0,0,0,0,-9579.7646060287952,0,0,0,0,0,178728.01991796214,0,0,0,0,0,-498.44574586226372,0,0,0,0,0,187098.71204321837,0,0,0,0,0,8439.3313272402738,{"$f":"BX289-BX290","v":0},0,0,0,0,203826.75228574459,0,0,0,0,0,17224.774155412102,0,0,0,0,0,220748.08533571276,0,0,0,0,0,25848.593233343447,0,0,0,0,0,237341.34622960654,0,0,0,0,0,34300.973530214571,0,0,0,0,0,253586.32810396131,0,0,0,0,0,42571.54437023896,0,0,0,0,0,264595.81686733244,0,0,0,0,0,50649.347576539789,0,0,0,0,{"$f":"EJ289-EJ290","v":0},262160.75426463934,0,0,0,0,0,58522.803777509427,0,0,0,0,0,0,569608.31445670442,40552.684246053745,43414.787603284982,49530.544473049471,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466458,48468.864299243229,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176604,45268.127814095518,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170284,48019.63440187474,51763.567023526375,59428.117146959019,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.324151537337,50937.939036881275,{"$f":"GV289-GV290","v":54908.860500418661},63030.906754125273,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827329,54033.12871844053,58244.778775697327,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.89910199881,61782.847983687447,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689346,65535.289699036424,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,141944.42656531525,{"$f":"JH289-JH290","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,-8.2394943828524241E-26,-8.2394943828524241E-26,-8.3202737395470557E-26,-8.3202737395470557E-26,-8.4010530962416873E-26,-8.4010530962416873E-26,{"$f":"LT289-LT290","v":-8.4818324529363189E-26},-8.4818324529363189E-26,-8.5626118096309505E-26,-8.5626118096309505E-26,-8.6433911663255821E-26,-8.6433911663255821E-26,-8.7241705230202138E-26,-8.7241705230202138E-26,-8.8049498797148454E-26,-8.8049498797148454E-26,-8.885729236409477E-26,-8.885729236409477E-26,-8.9665085931041086E-26,-8.9665085931041086E-26,-9.0472879497987402E-26,-9.0472879497987402E-26,-9.1280673064933718E-26,-9.1280673064933718E-26,-9.2088466631880034E-26,-9.2088466631880034E-26,-9.289626019882635E-26,-9.289626019882635E-26,-9.3704053765772666E-26,-9.3704053765772666E-26,-9.4511847332718982E-26,-9.5319640899665298E-26,-9.5319640899665298E-26,-9.6127434466611615E-26,-9.6127434466611615E-26,-9.6935228033557931E-26,-9.6935228033557931E-26,-9.7743021600504247E-26,-9.7743021600504247E-26,-9.8550815167450563E-26,-9.8550815167450563E-26,-9.9358608734396879E-26,-1.001664023013432E-25,-1.001664023013432E-25,-1.0097419586828951E-25,-1.0097419586828951E-25,-1.0178198943523583E-25,-1.0178198943523583E-25,-1.0258978300218214E-25,-1.0339757656912846E-25,-1.0339757656912846E-25,-1.0420537013607478E-25,-1.0420537013607478E-25,-1.0501316370302109E-25,-1.0582095726996741E-25,-1.0582095726996741E-25,-1.0662875083691372E-25,-1.0662875083691372E-25,-1.0743654440386004E-25,-1.0824433797080636E-25,-1.0824433797080636E-25,-1.0905213153775267E-25,-1.0905213153775267E-25,-1.0985992510469899E-25,-1.106677186716453E-25,-1.106677186716453E-25,-1.1147551223859162E-25,-1.1228330580553794E-25,-1.1228330580553794E-25,-1.1309109937248425E-25,{"$f":"OF289-OF290","v":-1.1309109937248425E-25},-1.1389889293943057E-25,-1.1470668650637688E-25,-1.1470668650637688E-25,-1.155144800733232E-25,-1.1632227364026952E-25,-1.1632227364026952E-25,-1.1713006720721583E-25,-1.1793786077416215E-25,-1.1793786077416215E-25,-1.1874565434110847E-25,-1.1955344790805478E-25,-1.1955344790805478E-25,-1.203612414750011E-25,-1.2116903504194741E-25]
[null,"Cash Sweep Percent",null,null,null,null,null,null,{"$f":"'General Assumptions'!G68","v":1},null,{"$f":"IF(K211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BW211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EI211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GU211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JG211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LS211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OE211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cash sweep to debt fund",null,null,null,null,null,null,null,null,{"$f":"MIN(K291*K292,K159*K55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,26234.267058291676,109322.70502884581,119692.4198509366,129366.86449013969,130072.13479907234,130134.47357301724,74637.404136512399,62767.057799714843,50375.641597025431,74195.337695192778,67706.015068595167,71381.855193004085,78227.83357232713,102545.18353049336,71838.919076478778,0,0,0,0,0,0,0,0,0,0,0,-9579.7646060287952,0,0,0,0,0,9579.7646060287952,0,0,0,0,0,-498.44574586226372,0,0,0,0,0,498.44574586226372,0,0,0,0,0,{"$f":"MIN(BW291*BW292,BW159*BW55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI291*EI292,EI159*EI55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GU291*GU292,GU159*GU55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JG291*JG292,JG159*JG55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.2394943828524241E-26,-8.2394943828524241E-26,-8.3202737395470557E-26,-8.3202737395470557E-26,-8.4010530962416873E-26,{"$f":"MIN(LS291*LS292,LS159*LS55)","v":-8.4010530962416873E-26},-8.4818324529363189E-26,-8.4818324529363189E-26,-8.5626118096309505E-26,-8.5626118096309505E-26,-8.6433911663255821E-26,-8.6433911663255821E-26,-8.7241705230202138E-26,-8.7241705230202138E-26,-8.8049498797148454E-26,-8.8049498797148454E-26,-8.885729236409477E-26,-8.885729236409477E-26,-8.9665085931041086E-26,-8.9665085931041086E-26,-9.0472879497987402E-26,-9.0472879497987402E-26,-9.1280673064933718E-26,-9.1280673064933718E-26,-9.2088466631880034E-26,-9.2088466631880034E-26,-9.289626019882635E-26,-9.289626019882635E-26,-9.3704053765772666E-26,-9.3704053765772666E-26,-9.4511847332718982E-26,-9.5319640899665298E-26,-9.5319640899665298E-26,-9.6127434466611615E-26,-9.6127434466611615E-26,-9.6935228033557931E-26,-9.6935228033557931E-26,-9.7743021600504247E-26,-9.7743021600504247E-26,-9.8550815167450563E-26,-9.8550815167450563E-26,-9.9358608734396879E-26,-1.001664023013432E-25,-1.001664023013432E-25,-1.0097419586828951E-25,-1.0097419586828951E-25,-1.0178198943523583E-25,-1.0178198943523583E-25,-1.0258978300218214E-25,-1.0339757656912846E-25,-1.0339757656912846E-25,-1.0420537013607478E-25,-1.0420537013607478E-25,-1.0501316370302109E-25,-1.0582095726996741E-25,-1.0582095726996741E-25,-1.0662875083691372E-25,-1.0662875083691372E-25,-1.0743654440386004E-25,-1.0824433797080636E-25,-1.0824433797080636E-25,-1.0905213153775267E-25,-1.0905213153775267E-25,-1.0985992510469899E-25,-1.106677186716453E-25,-1.106677186716453E-25,-1.1147551223859162E-25,-1.1228330580553794E-25,-1.1228330580553794E-25,{"$f":"MIN(OE291*OE292,OE159*OE55)","v":-1.1309109937248425E-25},-1.1309109937248425E-25,-1.1389889293943057E-25,-1.1470668650637688E-25,-1.1470668650637688E-25,-1.155144800733232E-25,-1.1632227364026952E-25,-1.1632227364026952E-25,-1.1713006720721583E-25,-1.1793786077416215E-25,-1.1793786077416215E-25,-1.1874565434110847E-25,-1.1955344790805478E-25,-1.1955344790805478E-25,-1.203612414750011E-25,-1.2116903504194741E-25]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K291-K293","v":0},{"$f":"L291-L293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41957.92072056992,124510.08409549212,126497.52351832243,127862.56897913385,121678.42355934242,110322.96724310938,325383.55113312928,0,0,0,0,0,0,0,0,0,0,0,169148.25531193335,0,0,0,0,0,0,0,0,0,0,0,186600.26629735611,0,0,0,0,0,8439.3313272402738,{"$f":"BX291-BX293","v":0},0,0,0,0,203826.75228574459,0,0,0,0,0,17224.774155412102,0,0,0,0,0,220748.08533571276,0,0,0,0,0,25848.593233343447,0,0,0,0,0,237341.34622960654,0,0,0,0,0,34300.973530214571,0,0,0,0,0,253586.32810396131,0,0,0,0,0,42571.54437023896,0,0,0,0,0,264595.81686733244,0,0,0,0,0,50649.347576539789,0,0,0,0,{"$f":"EJ291-EJ293","v":0},262160.75426463934,0,0,0,0,0,58522.803777509427,0,0,0,0,0,0,569608.31445670442,40552.684246053745,43414.787603284982,49530.544473049471,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466458,48468.864299243229,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176604,45268.127814095518,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170284,48019.63440187474,51763.567023526375,59428.117146959019,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.324151537337,50937.939036881275,{"$f":"GV291-GV293","v":54908.860500418661},63030.906754125273,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827329,54033.12871844053,58244.778775697327,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.89910199881,61782.847983687447,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689346,65535.289699036424,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,141944.42656531525,{"$f":"JH291-JH293","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,0,0,0,0,0,0,{"$f":"LT291-LT293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF291-OF293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash from re-financing",null,null,null,null,null,null,null,null,{"$f":"K201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4816742.7655683849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: fees paid at re-financing",null,null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,96334.855311367704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayments of debt fund",null,null,null,null,null,null,null,null,{"$f":"K206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4598727.9905420067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash flow after re-financing",null,null,null,null,null,null,null,null,{"$f":"K294+K295-K296-K297","v":0},{"$f":"L294+L295-L296-L297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121679.91971501056,0,0,0,0,0,41957.92072056992,124510.08409549212,126497.52351832243,127862.56897913385,121678.42355934242,110322.96724310938,325383.55113312928,0,0,0,0,0,0,0,0,0,0,0,169148.25531193335,0,0,0,0,0,0,0,0,0,0,0,186600.26629735611,0,0,0,0,0,8439.3313272402738,{"$f":"BX294+BX295-BX296-BX297","v":0},0,0,0,0,203826.75228574459,0,0,0,0,0,17224.774155412102,0,0,0,0,0,220748.08533571276,0,0,0,0,0,25848.593233343447,0,0,0,0,0,237341.34622960654,0,0,0,0,0,34300.973530214571,0,0,0,0,0,253586.32810396131,0,0,0,0,0,42571.54437023896,0,0,0,0,0,264595.81686733244,0,0,0,0,0,50649.347576539789,0,0,0,0,{"$f":"EJ294+EJ295-EJ296-EJ297","v":0},262160.75426463934,0,0,0,0,0,58522.803777509427,0,0,0,0,0,0,569608.31445670442,40552.684246053745,43414.787603284982,49530.544473049471,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466458,48468.864299243229,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176604,45268.127814095518,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170284,48019.63440187474,51763.567023526375,59428.117146959019,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.324151537337,50937.939036881275,{"$f":"GV294+GV295-GV296-GV297","v":54908.860500418661},63030.906754125273,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827329,54033.12871844053,58244.778775697327,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.89910199881,61782.847983687447,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689346,65535.289699036424,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,141944.42656531525,{"$f":"JH294+JH295-JH296-JH297","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,0,0,0,0,0,0,{"$f":"LT294+LT295-LT296-LT297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF294+OF295-OF296-OF297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Increase in cash balance",null,null,null,null,null,null,null,null,{"$f":"K298*OR(K211,K155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121679.91971501056,0,0,0,0,0,41957.92072056992,124510.08409549212,126497.52351832243,127862.56897913385,121678.42355934242,110322.96724310938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW298*OR(BW211,BW155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI298*OR(EI211,EI155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU298*OR(GU211,GU155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG298*OR(JG211,JG155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS298*OR(LS211,LS155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE298*OR(OE211,OE155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends Paid",null,null,null,null,null,null,null,{"$f":"MAX(K298-K299-K229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325383.55113312928,0,0,0,0,0,0,0,0,0,0,0,169148.25531193335,0,0,0,0,0,0,0,0,0,0,0,186600.26629735611,0,0,0,0,0,{"$f":"MAX(BW298-BW299-BW229,0)","v":0},0,0,0,0,0,203826.75228574459,0,0,0,0,0,0,0,0,0,0,0,220748.08533571276,0,0,0,0,0,0,0,0,0,0,0,237341.34622960654,0,0,0,0,0,0,0,0,0,0,0,253586.32810396131,0,0,0,0,0,4698.9827503847191,0,0,0,0,0,264595.81686733244,0,0,0,0,0,22002.680900037347,0,0,0,{"$f":"MAX(EI298-EI299-EI229,0)","v":0},0,262160.75426463934,0,0,0,0,0,58522.803777509427,0,0,0,0,0,0,569608.31445670442,40552.684246053745,43414.787603284982,49530.544473049471,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466458,48468.864299243229,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176604,45268.127814095518,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170284,48019.63440187474,51763.567023526375,59428.117146959019,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.324151537337,{"$f":"MAX(GU298-GU299-GU229,0)","v":50937.939036881275},54908.860500418661,63030.906754125273,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827329,54033.12871844053,58244.778775697327,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.89910199881,61782.847983687447,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689346,65535.289699036424,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,{"$f":"MAX(JG298-JG299-JG229,0)","v":141944.42656531525},159241.61414867884,162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,0,0,0,0,0,{"$f":"MAX(LS298-LS299-LS229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OE298-OE299-OE229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: cash trapped",null,null,null,null,null,null,null,null,{"$f":"K298-K299-K300","v":0},{"$f":"L298-L299-L300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8439.3313272402738,{"$f":"BX298-BX299-BX300","v":0},0,0,0,0,0,0,0,0,0,0,17224.774155412102,0,0,0,0,0,0,0,0,0,0,0,25848.593233343447,0,0,0,0,0,0,0,0,0,0,0,34300.973530214571,0,0,0,0,0,0,0,0,0,0,0,37872.561619854241,0,0,0,0,0,0,0,0,0,0,0,28646.666676502442,0,0,0,0,{"$f":"EJ298-EJ299-EJ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV298-GV299-GV300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH298-JH299-JH300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT298-LT299-LT300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF298-OF299-OF300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Rooftop owners",null,null,null,{"$f":"F36","v":0},null,null,null,{"$f":"K300*$G$302","v":0},{"$f":"L300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Development Co.",null,null,null,{"$f":"F37","v":1},null,null,null,{"$f":"K300*$G$303","v":0},{"$f":"L300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325383.55113312928,0,0,0,0,0,0,0,0,0,0,0,169148.25531193335,0,0,0,0,0,0,0,0,0,0,0,186600.26629735611,0,0,0,0,0,0,{"$f":"BX300*$G$303","v":0},0,0,0,0,203826.75228574459,0,0,0,0,0,0,0,0,0,0,0,220748.08533571276,0,0,0,0,0,0,0,0,0,0,0,237341.34622960654,0,0,0,0,0,0,0,0,0,0,0,253586.32810396131,0,0,0,0,0,4698.9827503847191,0,0,0,0,0,264595.81686733244,0,0,0,0,0,22002.680900037347,0,0,0,0,{"$f":"EJ300*$G$303","v":0},262160.75426463934,0,0,0,0,0,58522.803777509427,0,0,0,0,0,0,569608.31445670442,40552.684246053745,43414.787603284982,49530.544473049471,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466458,48468.864299243229,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176604,45268.127814095518,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170284,48019.63440187474,51763.567023526375,59428.117146959019,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.324151537337,50937.939036881275,{"$f":"GV300*$G$303","v":54908.860500418661},63030.906754125273,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827329,54033.12871844053,58244.778775697327,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.89910199881,61782.847983687447,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689346,65535.289699036424,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,141944.42656531525,{"$f":"JH300*$G$303","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,0,0,0,0,0,0,{"$f":"LT300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Dividends allowed",null,null,null,null,{"$f":"H197","v":"2019-11-01"},{"$f":"I197","v":"2028-11-01"},null,{"$f":"OR(K2<$H$305,K2>$I$305,K210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"OR(BW2<$H$305,BW2>$I$305,BW210)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"OR(EI2<$H$305,EI2>$I$305,EI210)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU2<$H$305,GU2>$I$305,GU210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG2<$H$305,JG2>$I$305,JG210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(LS2<$H$305,LS2>$I$305,LS210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(OE2<$H$305,OE2>$I$305,OE210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Balance Sheet"]
[null,"Assets"]
[null,null,"Cash",null,null,null,null,null,null,null,{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121679.91971501056,121679.91971501056,121679.91971501056,121679.91971501056,121679.91971501056,121679.91971501056,163637.84043558047,288147.92453107261,414645.44804939505,542508.01702852896,664186.44058787136,774509.40783098072,0,54732.541048316365,102997.59165344744,154788.78922217764,213284.14584901772,295875.6093754106,0,101949.7473295395,205663.316732048,310519.80757194647,409005.9874125683,495974.65772421565,0,53984.950920467243,101531.38701554551,152561.88744959849,210259.79826173239,291930.48222731694,0,100984.56572845067,203721.04780758353,307591.6152985532,405120.40975870879,491185.83032317465,0,53214.319114552847,100018.76993097275,150264.06607659557,207140.01271932491,287865.81723339943,{"$f":"BW238","v":8439.3313272402738},108445.52062712864,210191.64514154627,313062.92740818544,409620.69601296715,494768.81939704035,0,52419.245312869971,98456.93069546773,147891.03773536836,203919.01302594919,283674.3359913457,17224.774155412102,116227.76076081709,216958.55624383671,318805.42005980579,414366.68136640516,498571.54976643214,0,51598.249921219351,96842.900472307316,145438.27234155338,200590.69608740069,279348.34842755768,25848.593233343447,123821.3159330192,223509.56088286324,324304.60787632508,418841.6010103568,502074.9634384563,0,50749.769523410083,95173.54216748511,142900.98318438552,197148.61318091466,274879.72921094263,34300.973530214571,131214.66831291246,229831.42631888617,329545.53109588975,423028.75688421633,505260.61332432169,0,49872.152073547069,93445.54077844866,140274.11221482893,193585.95014525627,270259.89280721458,37872.561619854241,133669.25481776221,231156.20711563804,329730.68828960526,422100.91781642538,503271.36435540428,0,48963.651810866111,91655.39318580633,137552.31448510534,189895.50642842095,265479.76709479047,28646.666676502442,123220.36728780845,219470.89523095539,316798.48740045482,{"$f":"EI238","v":407947.62284188566},487947.60070875956,0,48022.423880990558,89799.397355623267,134729.94169032018,186069.67292659607,260529.76545874763,0,93204.140691412205,188070.81001003334,284003.19152589783,373781.8376734528,452460.74877060915,519531.19716006547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accounts Recievables",null,null,null,null,null,null,null,{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,92729.116893192971,103761.14710348837,114130.64712277801,115348.52483941586,115912.57153908745,108686.58427483884,96167.004310850738,83168.826026203547,64438.20964712312,57449.12519375595,61169.482521341663,67775.111818617646,92267.586656043204,103244.70837923346,113562.59744865779,114774.41355907949,115335.65289235115,108145.63072436834,95688.363062097211,82754.879152930123,64117.488570762594,57163.190103861125,60865.030514029611,67437.782353197079,91808.353541598117,102730.84006754002,112997.37506449345,114203.15973845198,114761.60567811374,107607.3696013554,95212.104100768018,82342.992571019218,63798.36378345768,56878.678166631507,60562.093821559822,67102.131839904963,91351.40611664654,102219.52937498192,112434.96589833179,113634.74915541966,114190.41560471634,107071.78750508274,94738.215569771186,81933.156026013734,63480.827340177886,56595.582298768961,60260.664901925651,66768.151922281118,90896.733004882335,101710.76357180809,{"$f":"BW102","v":111875.35594825812},113069.1676586547,113622.06845163205,106538.87110153088,94266.685671029496,81525.359314494708,63164.871335436488,56313.895452230106,59960.736250658338,66435.834285456949,90444.322886621492,101204.52999162597,111318.53128204813,112506.40116726325,113056.55006911243,106008.60712304633,93797.502665187101,81119.59228382766,62850.487903094006,56033.61061405114,59662.300400640401,66105.170655948692,89994.164498520142,100700.81603108588,110764.47803682061,111946.43567043454,112493.84637783471,105480.98236801107,93330.654871316976,80715.844831909606,62537.669216162074,55754.720806172983,59365.349921919493,65776.152801451055,89546.246633294184,100199.60914956748,110213.18241869262,111389.25722709244,111933.94336855183,104955.98370051417,92866.130666630444,80314.10690691763,62226.407486608776,55477.219085267694,59069.877421523561,65448.772530632625,89100.558139440283,99700.896868867436,109664.63070243603,110834.85196554812,111376.8271017433,104433.59805002458,92403.918486187584,79914.368507058694,61916.69496516473,55201.098542565625,58775.875543276808,65123.021692931718,88657.087920958278,99204.666772888755,109118.80923113564,110283.20608315468,110822.48370726827,103913.81241106569,{"$f":"EI102","v":91944.006822609357},79516.619680320597,61608.523941130188,54926.352303683452,58483.336967616575,64798.892178353693,88215.824937074925,98710.906507331791,108575.70441584934,109734.30584596365,110270.89938402009,103396.61384289159,91486.384225791044,79120.850524224021,61301.886742182818,54652.973528452741,58192.254411410846,64476.375917268619,87776.758201968856,98219.603779386438,108035.30273526978,109188.13758838305,109722.06039958292,102881.98946916498,91031.039302617341,78727.05118557626,60996.775734187016,54380.955410750015,57902.620627777302,64155.46488021082,87339.87678449729,97730.746357426295,107497.59073538761,108644.68771283705,109175.95308988971,113005.80085409794,100514.80135775557,87386.357333990178,68062.150117265541,60999.286186713653,65291.2936428463,72722.674731255422,99524.016921227696,111950.40548036067,123786.22541578508,125765.41243330622,127045.37203991316,119752.16748502618,106515.46412611956,92603.261250963056,72125.412488842267,64640.900561641232,69189.137836623035,77064.167136165022,105465.53055733022,118633.76575163299,131176.17579180008,133273.5188787482,134629.89117137375,126901.28744697731,112874.362230705,98131.610653355441,76431.24875900762,68499.916747060255,{"$f":"GU102","v":73319.680580409593},81664.843576473955,111761.74836816399,125716.11791868231,139007.3009946305,141229.85398503891,142667.20074716007,134477.20482983318,119612.88206849361,103989.99861704757,80994.140418469251,72589.313477767762,77696.813813566579,86540.177156345846,118433.84594285976,133221.28151635866,147305.93885036639,149661.17668718655,151184.3320375373,142505.39913868831,126753.68678928752,110198.12821143981,85829.433492719079,76922.844309876746,82335.258814439119,91706.564713352534,125504.26303828826,141174.49808894724,156099.9995347443,158595.84340975125,160209.93006054554,151012.87098712559,134320.79251695206,116776.87876528304,90953.390154150431,81515.083877102545,87250.615711309598,97181.381964707616,132996.77904898318,149602.51608312936,165419.05944131286,168063.90343584551,169774.34992160447,160028.23290632092,142339.64912101408,123748.37608853297,96383.243415382429,86381.476908517114,92459.415949119459,102983.04194569094,140936.59298256546,158533.68080899329,175294.46065346169,178097.19996959605,179909.75890452394,169581.80557538677,150837.22581026607,131136.06688639836,102137.25508773621,91538.390172627463,97979.177888416685,109131.0569368054,149350.40820964289,167998.029771653,{"$f":"JG102","v":185759.41635485907},188729.47723196336,190650.24465727643,179705.71979659956,159842.10183624979,138964.79761585707,108234.77719979265,97003.16752248074,103828.46572352186,115646.1040879419,158266.52227322021,178027.39369409854,196849.12253281998,199996.49395010612,202031.92983638283,190434.0245584762,169384.56261167282,147260.89804984911,114696.31708259368,102794.18822692154,110026.95191806693,122550.09496026041,167714.92205966689,188655.50357103877,208600.87635028563,211936.14362198132,214093.09359548881,201802.80155014043,179496.70156702722,156052.2698301941,121543.60634038481,108930.92878418551,116595.48336789163,129866.24921967235,177727.38465132524,199918.10411378293,221054.20158452645,224588.58196065514,226874.30032672192,213850.28651211539,190212.52808797656,165368.48030705517,128799.67393886248,115434.02842572033,123556.15151381855,137619.17272977214,188337.58419994731,211853.07396770193,234250.98155444805,237996.36194695032,240418.53608781792,226616.99783167359,201568.0818965284,175240.86198055185,136488.92365673705,122325.3585305381,130932.36664011046,145834.94030686113,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,{"$f":"LS102","v":-5.8207660913467407E-10},-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,{"$f":"OE102","v":-5.8207660913467407E-10},-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10,-5.8207660913467407E-10]
[null,null,"Gross Plant",null,null,null,null,null,null,null,{"$f":"K130","v":0},0,0,0,10265.867862098266,20585.751582373407,770628.58975463675,1520671.4279269001,2270714.2660991633,3020757.1042714268,3770799.9424436903,4520842.7806159537,5270885.6187882172,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"BW130","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"EI130","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"GU130","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"JG130","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"LS130","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,{"$f":"OE130","v":6020928.4569604807},6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807,6020928.4569604807]
[null,null,"Less: Accumulated Depreciation",null,null,null,null,null,null,null,{"$f":"-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-62718.004760005002,-125436.00952001,-188154.01428001502,-250872.01904002001,-313590.023800025,-376308.02856002998,-439026.03332003497,-501744.03808003996,-564462.04284004495,-627180.04760004999,-689898.05236005504,-752616.05712006008,-815334.06188006513,-878052.06664007017,-940770.07140007522,-1003488.0761600803,-1066206.0809200853,-1128924.0856800904,-1191642.0904400954,-1254360.0952001004,-1317078.0999601055,-1379796.1047201105,-1442514.1094801156,-1505232.1142401206,-1567950.1190001257,-1630668.1237601307,-1693386.1285201358,-1756104.1332801408,-1818822.1380401459,-1881540.1428001509,-1944258.147560156,-2006976.152320161,-2069694.157080166,-2132412.1618401711,-2195130.1666001761,-2257848.1713601812,-2320566.1761201862,-2383284.1808801913,-2446002.1856401963,-2508720.1904002014,-2571438.1951602064,-2634156.1999202115,-2696874.2046802165,-2759592.2094402215,-2822310.2142002266,-2885028.2189602316,-2947746.2237202367,-3010464.2284802417,-3073182.2332402468,-3135900.2380002518,{"$f":"-BW134","v":-3198618.2427602569},-3261336.2475202619,-3324054.252280267,-3386772.257040272,-3449490.261800277,-3512208.2665602821,-3574926.2713202871,-3637644.2760802922,-3700362.2808402972,-3763080.2856003023,-3825798.2903603073,-3888516.2951203124,-3951234.2998803174,-4013952.3046403225,-4076670.3094003275,-4139388.3141603325,-4202106.3189203376,-4264824.3236803422,-4327542.3284403468,-4390260.3332003513,-4452978.3379603559,-4515696.3427203605,-4578414.3474803651,-4641132.3522403697,-4703850.3570003742,-4766568.3617603788,-4829286.3665203834,-4892004.371280388,-4954722.3760403926,-5017440.3808003971,-5080158.3855604017,-5142876.3903204063,-5205594.3950804109,-5268312.3998404155,-5331030.40460042,-5393748.4093604246,-5456466.4141204292,-5519184.4188804338,-5581902.4236404384,-5644620.4284004429,-5707338.4331604475,-5770056.4379204521,-5832774.4426804567,-5895492.4474404613,-5958210.4522004658,-6020928.4569604704,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,{"$f":"-EI134","v":-6020928.4569604807},-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,{"$f":"-GU134","v":-6020928.4569604807},-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,{"$f":"-JG134","v":-6020928.4569604807},-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,{"$f":"-LS134","v":-6020928.4569604807},-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,{"$f":"-OE134","v":-6020928.4569604807},-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807,-6020928.4569604807]
[null,null,"IDC Net Plant",null,null,null,null,null,null,null,{"$f":"K250","v":0},0,0,0,0,42.346704931155351,127.43761036628669,3306.8062232469242,9593.2164391162805,18999.484804586682,31538.480734525234,47223.126730135373,67092.517363016348,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,90137.795939718548,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"BW250","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"EI250","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"GU250","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"JG250","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"LS250","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,{"$f":"OE250","v":186472.65125108627},186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627,186472.65125108627]
[null,null,"UnAmortized signing fees"]
[null,null,"Total assets",null,null,null,null,null,null,null,{"$f":"SUM(K309:K314)","v":0},{"$f":"SUM(L309:L314)","v":0},0,0,10265.867862098266,20628.098287304561,770756.02736500301,1523978.2341501471,2280307.4825382796,3039756.5890760133,3802338.4231782155,4568065.9073460894,5337978.1361512337,6111066.252900199,6141077.3650333872,6089391.3904836774,6037042.8857429624,5975542.758699595,5913388.8006392615,5843444.8086150074,5768207.2238910152,5692491.0408463618,5829057.1947336551,5759350.1055202829,5700352.4580878634,5644240.0826251348,5606014.5527025554,5554273.6696657399,5543831.47469573,5606835.3701416394,5671176.1282332279,5729130.6702843746,5775633.8214214398,5810305.2999953767,4954440.496822224,4939500.7346436335,4928749.6208989285,4924395.5655468209,4944543.4886020571,4975339.4338943874,4627012.3547559241,4667449.8819994172,4709003.892581583,4743988.1425847178,4767361.0521647474,4778742.6061866404,4201505.314914858,4185852.5754584949,4174364.4224484963,4169216.9561408898,4188446.136469759,4218266.9389336752,3873833.8884697026,3913300.2326952359,3953874.37646366,3987908.3110949919,4010385.5288598305,4020927.8851205343,3448571.7213515183,3432182.790664657,3419934.319324228,3413969.0977302026,3432255.6206955267,3461077.4510165229,3129097.552726808,{"$f":"SUM(BX309:BX314)","v":3167579.5489770882},3207160.5695244782,3240230.6496810112,3261798.2280952865,3271487.0203628205,2695639.7082267161,2678489.9728963748,2665456.4943173956,2658647.6946320906,2675966.1537638297,2703763.6790742269,2384710.1137687098,2422182.9654993247,2460745.9051241884,2492826.8212340865,2513458.9733228218,2522267.9265814843,1942709.2676743141,1924772.6355464861,1910927.9711241585,1903248.2084887086,1919571.6213171224,1946317.9204298409,1640163.8224813568,1676600.4980546415,1714118.1489518818,1745182.327175515,1764850.988052848,1772751.5356815357,1189780.3918673277,1171029.2082207438,1156345.6052205602,1147765.8443569879,1163065.5634253558,1188732.0372116521,895448.85004004487,930820.61487113801,967264.05425856658,997282.19460752816,1015957.5626019661,1022919.3905223545,436853.07301771943,417258.03192992066,401706.07421107334,392195.53599655838,469159.15953578264,556433.44092716859,334009.84357337677,430976.75803439622,529005.68546846719,620636.93759071571,700977.48755369917,769658.38411354949,248389.34621625138,290637.4016045176,336903.91998016951,389147.9874291236,465025.24560046592,551157.08511876524,324238.127158724,419976.2246220496,516766.0301893095,607184.95106260688,686364.28091558092,{"$f":"SUM(EJ309:EJ314)","v":753936.8716401665},248081.17519221664,289421.42743576062,334755.38557432615,386001.48511976027,460758.14911475708,545713.32321716589,295048.35566693568,389411.09778846172,484814.36064513982,573872.45661987574,651740.87315033027,718054.25054591917,767305.73515333445,241125.62477953942,244664.90566249681,250949.02716835518,274249.40945305512,284692.255030473,294507.95398635627,295660.78883946897,296194.71165066888,289354.64072025125,277503.69055370358,265199.70243666251,247469.42698527337,240853.60666183592,244375.27187886392,250628.11613129755,273812.52803558321,284203.39760851231,293970.24198647426,295117.33896392328,295648.60434097634,299478.45210518432,286987.4526088417,273859.00858507608,254534.80136835226,247471.93743779999,251763.9448939322,259195.32598234178,285996.66817231406,298423.05673144688,310258.87666687113,312238.06368439202,313518.02329099947,306224.81873611291,292988.11537720566,279075.9125020497,258598.06373992865,251113.55181272724,255661.78908770927,263536.81838725158,291938.18180841603,305106.41700271913,317648.82704288629,319746.17012983491,321102.54242245969,313373.93869806384,299347.01348179136,284604.26190444198,262903.90001009428,254972.56799814687,259792.33183149551,{"$f":"SUM(GV309:GV314)","v":268137.49482756038},298234.39961924986,312188.76916976855,325479.95224571717,327702.50523612485,329139.85199824651,320949.85608091974,306085.53331957967,290462.64986813371,267466.79166955524,259061.9647288539,264169.4650646525,273012.82840743219,304906.4971939458,319693.93276744452,333778.59010145278,336133.82793827285,337656.98328862363,328978.05038977438,313226.33804037352,296670.77946252585,272302.08474380546,263395.49556096294,268807.91006552544,278179.21596443863,311976.91428937414,327647.14934003376,342572.65078583104,345068.49466083781,346682.58131163218,337485.52223821194,320793.44376803865,303249.53001636942,277426.04140523658,267987.73512818874,273723.26696239621,283654.03321579401,319469.43030006927,336075.16733421595,351891.71069239941,354536.55468693213,356247.00117269089,346500.88415740733,328812.30037210067,310221.02733961889,282855.89466646896,272854.12815960334,278932.06720020552,289455.69319677749,327409.24423365132,345006.33206007932,361767.11190454778,364569.8512206825,366382.41015561041,356054.45682647289,337309.87706135237,317608.71813748428,288609.90633882233,278011.04142371402,284451.82913950295,295603.7081878914,335823.05946072959,354470.68102273927,372232.06760594551,{"$f":"SUM(JH309:JH314)","v":375202.1284830498},377122.89590836246,366178.37104768609,346314.75308733643,325437.44886694313,294707.42845087894,283475.81877356698,290301.11697460827,302118.75533902855,344739.17352430639,364500.04494518437,383321.7737839066,386469.14520119247,388504.58108746936,376906.67580956244,355857.21386275929,333733.54930093535,301168.96833367948,289266.83947800775,296499.60316915275,309022.74621134647,354187.57331075356,375128.15482212533,395073.52760137175,398408.79487306741,400565.74484657519,388275.45280122687,365969.35281811305,342524.92108128057,308016.25759147131,295403.58003527136,303068.13461897825,316338.90047075902,364200.03590241191,386390.75536486902,407526.8528356126,411061.23321174108,413346.95157780801,400322.93776320131,376685.17933906266,351841.1315581419,315272.32518994831,301906.67967680679,310028.80276490492,324091.82398085878,374810.23545103357,398325.72521878802,420723.63280553394,424469.01319803693,426891.18733890378,413089.64908275963,388040.73314761487,361713.51323163812,322961.5749078237,308798.00978162442,317405.01789119677,332307.59155794722,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,{"$f":"SUM(LT309:LT314)","v":186472.65125108534},186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,{"$f":"SUM(OF309:OF314)","v":186472.65125108534},186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534,186472.65125108534]
[]
[null,"Liabilities and Equity"]
[null,null,"Liabilities"]
[null,null,"Accounts Payable",null,null,null,null,null,null,null,{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9640.67892263883,9922.1723034783918,10187.132382398255,10223.332014210038,10243.216139487906,10068.379843823655,9761.2343189254552,9442.1545852163872,8979.7948101450202,8811.0044068592397,9249.8132854735504,9420.9533645996653,10039.296148957683,10319.78683828246,10583.828611054138,10620.250627488746,10640.440460862712,10466.881162691332,10161.673303659154,9844.592786358553,9384.9475224463749,9217.4126548453787,9674.6522299446933,9845.3603301532203,10461.047532658082,10740.566414057575,11003.720480509823,11040.389940921668,11060.910264708124,10888.648050459187,10585.394794583202,10270.330264495915,9813.4128629906172,9647.1542852561543,10123.859811764394,10294.165371227269,10907.237640922309,11185.817127317951,11448.115626879457,11485.059166701125,11505.936349622621,11334.992924500357,11033.712852562785,10720.682733905449,10266.508225625235,10101.548343850807,10598.811580900379,10768.745664998787,11379.24523167079,11656.919367102113,{"$f":"BW109","v":11918.39608111218},11955.6420145622,11976.904114985509,11807.302906630512,11508.016347032129,11197.04082210124,10745.626022566737,10581.989000624322,11100.96130648152,11270.556714999328,11878.527497209865,12155.332065224937,12416.022525883231,12453.600955348575,12475.277831232603,12307.044100129324,12009.773239797665,11700.874360455022,11252.23798187486,11089.949854170489,11631.845450816318,11801.136832093976,12406.624552206478,12682.597191285926,12942.538797672887,12980.481730199976,13002.60515618974,12835.766113258162,12540.535115778099,12233.736922196693,11787.899692752164,11626.988484318044,12193.087900996248,12362.111873497657,12965.164180155089,13240.344506626974,13499.576648254524,13537.918119610897,13560.521911741946,13395.10684358043,13101.941975016547,12797.27062215875,12354.255413061886,12194.751267461988,12786.404973017758,12955.20025479196,13555.866853329488,13830.296592261948,14088.860780644049,14127.636987442742,14150.757135950835,13986.797538227358,13695.727301138053,13393.211193468633,12953.043154298846,12794.978469855683,13413.610704228577,13582.218250779444,14180.551042088075,14454.274166678408,14712.214175442754,14751.463615853481,14775.138426616242,14612.668146137687,{"$f":"EI109","v":14323.723422313329},14023.393357282481,13586.100060139828,13429.509635023387,14076.622450827674,14245.085601938217,14841.138830328731,15114.201710341209,15371.563724437352,15411.327348042627,15435.59759321435,15274.652979237868,14987.867181730066,14689.756502596478,14255.368095644464,14100.289282399224,14777.466808126086,14945.831444219382,15539.661854871832,15812.113414712469,16068.946189307664,16109.267556698318,16134.176635135454,15974.796700522598,15690.205935568398,15394.350694169323,14962.900065177546,14809.372935301004,15518.28587231106,15686.600580967794,16278.267587589671,16550.159474644439,16806.514504336963,16847.439957080103,16873.034065193773,16981.157517458661,16681.324913558215,16365.621664490278,15895.090148089159,15731.158372618351,16493.265494476251,16691.823208184855,17374.697158034836,17698.264829347245,18007.136202792171,18069.660028377053,18114.771803019252,17945.623469087142,17627.957023550611,17293.472813547101,16794.917546672179,16621.266159766688,17425.570813096849,17636.049989206178,18359.759095517522,18702.711949935896,19030.091507878245,19096.417104958346,19144.291527742025,18965.115030268284,18628.554362295959,18274.172290759529,17745.924607470512,17561.977710179206,{"$f":"GU109","v":18410.820079991165},18633.936822348896,19400.923339274206,19764.423105944425,20111.420244732282,20181.779070692806,20232.585587719295,20042.786794138636,19686.208497597876,19310.745265872352,18751.037163642097,18556.184759327414,19452.035037869395,19688.548487279644,20501.400757389201,20886.678808947901,21254.469445710049,21329.107067908888,21383.025534759392,21181.975138423604,20804.189037393331,20406.391003054217,19813.349230748128,19606.945207878121,20552.410830751844,20803.125752845102,21664.586947194242,22072.948476226324,22462.779039004978,22541.95599611658,22599.17731837913,22386.208757877874,21985.953939829098,21564.492936601404,20936.132730703037,20717.492726413453,21715.326012273421,21981.095541079121,22894.07292226643,23326.901368315455,23740.093025634967,23824.085741650084,23884.81255492627,23659.219810440147,23235.160423853893,22788.629333242563,22122.847781403441,21891.246918789799,22944.353135186782,23226.081681782412,24193.656421299929,24652.41816346869,25090.371307714042,25179.473061819066,25243.920453648076,25004.955713073847,24555.676515515261,24082.584575407313,23377.153585154731,23131.824076838777,24243.269956030923,24541.916292206271,25567.353875256573,26053.603206337928,{"$f":"JG109","v":26517.802206180404},26612.324161937784,26680.720438226053,26427.591625385856,25951.593267223565,25450.361101846753,24702.919950965526,24443.048561041,25616.07129093125,25932.651818405153,27019.413071346386,27534.797470381462,28026.815708403872,28127.088005864738,28199.675504569699,27931.543661362743,27427.237689444137,26896.192044140196,26104.239487848023,25828.964843845035,27066.98156061368,27402.573776975543,28554.326554660081,29100.59227583585,29622.097488479933,29728.470403082902,29805.506358069255,29521.482871944405,28987.186436606895,28424.554599895921,27585.440508452695,27293.850254466804,27509.315646540788,27865.061819762286,29085.693392265945,29664.691389139301,30217.451327126393,30330.296499472868,30412.053957640375,30111.197625259647,29545.12787307211,28949.031767445071,28059.948266269395,27751.076047879666,27979.531001849751,28356.642065925826,29650.272246528839,30263.964451704895,30849.852880171253,30969.564621018377,31056.333415991932,30737.647333416746,30137.915467001083,29506.365388775914,28564.33747148158,28237.159742528955,28479.387944025777,28879.147629060797,0,0,0,0,0,0,{"$f":"LS109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accrued Interest",null,null,null,null,null,null,null,{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20069.761523201603,40223.147052749882,60460.505022004611,80782.185316131232,101188.53927815004,121679.9197150106,142256.68090369142,162919.17859732508,183667.77003134889,204502.81392968111,225424.67051092305,0,19841.862595682462,39683.725191364923,59525.587787047385,79367.450382729847,99209.312978412316,0,18674.694207701141,37349.388415402282,56024.082623103423,74698.776830804563,93373.471038505697,0,17507.52581971982,35015.05163943964,52522.57745915946,70030.10327887928,87537.629098599107,0,16340.357431738497,32680.714863476995,49021.07229521549,65361.429726953989,81701.787158692488,0,15173.189043757176,30346.378087514353,45519.567131271528,60692.756175028706,75865.945218785884,{"$f":"BW223","v":0},14006.020655775854,28012.041311551708,42018.061967327565,56024.082623103415,70030.103278879265,0,12838.852267794533,25677.704535589066,38516.556803383603,51355.409071178132,64194.261338972661,0,11671.68387981321,23343.367759626421,35015.051639439633,46686.735519252841,58358.41939906605,0,10504.515491831888,21009.030983663775,31513.546475495663,42018.061967327551,52522.577459159438,0,9337.3471038505668,18674.694207701134,28012.0413115517,37349.388415402267,46686.735519252834,0,8170.178715869245,16340.35743173849,24510.536147607734,32680.71486347698,40850.893579346222,0,7003.0103278879233,14006.020655775847,21009.030983663768,28012.041311551693,35015.051639439618,0,5835.8419399066015,11671.683879813203,17507.525819719805,23343.367759626406,29179.209699533007,0,4668.6735519252798,9337.3471038505595,14006.020655775839,18674.694207701119,23343.367759626399,0,3501.505163943958,7003.010327887916,10504.515491831873,14006.020655775832,17507.525819719791,0,2334.3367759626367,4668.6735519252734,7003.0103278879105,{"$f":"EI223","v":9337.3471038505468},11671.683879813183,0,1167.1683879813154,2334.3367759626308,3501.5051639439462,4668.6735519252616,5835.841939906577,0,-5.820766091346741E-12,-1.1641532182693482E-11,-1.7462298274040225E-11,-2.3283064365386964E-11,-2.9103830456733704E-11,-3.4924596548080443E-11,-4.0745362639427182E-11,-4.6566128730773922E-11,-5.2386894822120661E-11,-5.8207660913467401E-11,-6.402842700481414E-11,-6.9849193096160886E-11,-7.5669959187507632E-11,-8.1490725278854378E-11,-8.7311491370201124E-11,-9.313225746154787E-11,-9.8953023552894616E-11,-1.0477378964424136E-10,-1.1059455573558811E-10,-1.1641532182693484E-10,-1.2223608791828159E-10,-1.2805685400962833E-10,-1.3387762010097508E-10,-1.3969838619232182E-10,-1.4551915228366857E-10,-1.5133991837501532E-10,-1.5716068446636206E-10,-1.6298145055770881E-10,-1.6880221664905555E-10,-1.746229827404023E-10,-1.8044374883174905E-10,-1.8626451492309579E-10,-1.9208528101444254E-10,-1.9790604710578928E-10,-2.0372681319713603E-10,-2.0954757928848277E-10,-2.1536834537982952E-10,-2.2118911147117627E-10,-2.2700987756252301E-10,-2.3283064365386973E-10,-2.3865140974521645E-10,-2.4447217583656317E-10,-2.5029294192790989E-10,-2.5611370801925661E-10,-2.6193447411060333E-10,-2.6775524020195005E-10,-2.7357600629329677E-10,-2.7939677238464349E-10,-2.8521753847599021E-10,-2.9103830456733693E-10,-2.9685907065868365E-10,-3.0267983675003037E-10,-3.0850060284137709E-10,-3.1432136893272381E-10,-3.2014213502407053E-10,{"$f":"GU223","v":-3.2596290111541725E-10},-3.3178366720676397E-10,-3.3760443329811069E-10,-3.4342519938945741E-10,-3.4924596548080413E-10,-3.5506673157215085E-10,-3.6088749766349757E-10,-3.6670826375484429E-10,-3.7252902984619101E-10,-3.7834979593753773E-10,-3.8417056202888445E-10,-3.8999132812023117E-10,-3.9581209421157789E-10,-4.0163286030292461E-10,-4.0745362639427133E-10,-4.1327439248561805E-10,-4.1909515857696477E-10,-4.2491592466831149E-10,-4.3073669075965821E-10,-4.3655745685100493E-10,-4.4237822294235165E-10,-4.4819898903369837E-10,-4.5401975512504509E-10,-4.5984052121639181E-10,-4.6566128730773853E-10,-4.7148205339908525E-10,-4.7730281949043197E-10,-4.8312358558177869E-10,-4.8894435167312541E-10,-4.9476511776447213E-10,-5.0058588385581885E-10,-5.0640664994716557E-10,-5.1222741603851229E-10,-5.1804818212985901E-10,-5.2386894822120573E-10,-5.2968971431255245E-10,-5.3551048040389917E-10,-5.4133124649524589E-10,-5.4715201258659261E-10,-5.5297277867793933E-10,-5.5879354476928605E-10,-5.6461431086063277E-10,-5.7043507695197949E-10,-5.7625584304332621E-10,-5.8207660913467293E-10,-5.8789737522601965E-10,-5.9371814131736637E-10,-5.995389074087131E-10,-6.0535967350005982E-10,-6.1118043959140654E-10,-6.1700120568275326E-10,-6.2282197177409998E-10,-6.286427378654467E-10,-6.3446350395679342E-10,-6.4028427004814014E-10,-6.4610503613948686E-10,-6.5192580223083358E-10,-6.577465683221803E-10,-6.6356733441352702E-10,-6.6938810050487374E-10,-6.7520886659622046E-10,-6.8102963268756718E-10,-6.868503987789139E-10,-6.9267116487026062E-10,{"$f":"JG223","v":-6.9849193096160734E-10},-7.0431269705295406E-10,-7.1013346314430078E-10,-7.159542292356475E-10,-7.2177499532699422E-10,-7.2759576141834094E-10,-7.3341652750968766E-10,-7.3923729360103438E-10,-7.450580596923811E-10,-7.5087882578372782E-10,-7.5669959187507454E-10,-7.6252035796642126E-10,-7.6834112405776798E-10,-7.741618901491147E-10,-7.7998265624046142E-10,-7.8580342233180814E-10,-7.9162418842315486E-10,-7.9744495451450158E-10,-8.032657206058483E-10,-8.0908648669719502E-10,-8.1490725278854174E-10,-8.2072801887988846E-10,-8.2654878497123518E-10,-8.323695510625819E-10,-8.3819031715392862E-10,-8.4401108324527534E-10,-8.4983184933662206E-10,-8.5565261542796878E-10,-8.614733815193155E-10,-8.6729414761066222E-10,-8.7311491370200894E-10,-8.7893567979335566E-10,-8.8475644588470238E-10,-8.905772119760491E-10,-8.9639797806739582E-10,-9.0221874415874254E-10,-9.0803951025008926E-10,-9.1386027634143598E-10,-9.196810424327827E-10,-9.2550180852412942E-10,-9.3132257461547614E-10,-9.3714334070682286E-10,-9.4296410679816968E-10,-9.487848728895165E-10,-9.5460563898086333E-10,-9.6042640507221015E-10,-9.6624717116355697E-10,-9.720679372549038E-10,-9.7788870334625062E-10,-9.8370946943759745E-10,-9.8953023552894427E-10,-9.9535100162029109E-10,-1.0011717677116379E-9,-1.0069925338029847E-9,-1.0128132998943316E-9,-1.0186340659856784E-9,-1.0244548320770252E-9,-1.030275598168372E-9,-1.0360963642597189E-9,-1.0419171303510657E-9,-1.0477378964424125E-9,-1.0535586625337593E-9,-1.0593794286251061E-9,-1.065200194716453E-9,{"$f":"LS223","v":-1.0710209608077998E-9},-1.0768417268991466E-9,-1.0826624929904934E-9,-1.0884832590818403E-9,-1.0943040251731871E-9,-1.1001247912645339E-9,-1.1059455573558807E-9,-1.1117663234472276E-9,-1.1175870895385744E-9,-1.1234078556299212E-9,-1.129228621721268E-9,-1.1350493878126149E-9,-1.1408701539039617E-9,-1.1466909199953085E-9,-1.1525116860866553E-9,-1.1583324521780021E-9,-1.164153218269349E-9,-1.1699739843606958E-9,-1.1757947504520426E-9,-1.1816155165433894E-9,-1.1874362826347363E-9,-1.1932570487260831E-9,-1.1990778148174299E-9,-1.2048985809087767E-9,-1.2107193470001236E-9,-1.2165401130914704E-9,-1.2223608791828172E-9,-1.228181645274164E-9,-1.2340024113655109E-9,-1.2398231774568577E-9,-1.2456439435482045E-9,-1.2514647096395513E-9,-1.2572854757308981E-9,-1.263106241822245E-9,-1.2689270079135918E-9,-1.2747477740049386E-9,-1.2805685400962854E-9,-1.2863893061876323E-9,-1.2922100722789791E-9,-1.2980308383703259E-9,-1.3038516044616727E-9,-1.3096723705530196E-9,-1.3154931366443664E-9,-1.3213139027357132E-9,-1.32713466882706E-9,-1.3329554349184069E-9,-1.3387762010097537E-9,-1.3445969671011005E-9,-1.3504177331924473E-9,-1.3562384992837941E-9,-1.362059265375141E-9,-1.3678800314664878E-9,-1.3737007975578346E-9,-1.3795215636491814E-9,-1.3853423297405283E-9,-1.3911630958318751E-9,-1.3969838619232219E-9,-1.4028046280145687E-9,-1.4086253941059156E-9,-1.4144461601972624E-9,-1.4202669262886092E-9,-1.426087692379956E-9,-1.4319084584713028E-9,-1.4377292245626497E-9,{"$f":"OE223","v":-1.4435499906539965E-9},-1.4493707567453433E-9,-1.4551915228366901E-9,-1.461012288928037E-9,-1.4668330550193838E-9,-1.4726538211107306E-9,-1.4784745872020774E-9,-1.4842953532934243E-9,-1.4901161193847711E-9,-1.4959368854761179E-9,-1.5017576515674647E-9,-1.5075784176588116E-9,-1.5133991837501584E-9,-1.5192199498415052E-9,-1.525040715932852E-9,-1.5308614820241988E-9]
[null,null,"Debt Fund",null,null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,9239.2810758884407,18565.288458574109,693680.42462850269,1371580.4107351322,2052276.7342844515,2735780.9301684122,3422104.5808603936,4111259.31661148,5028060.7803713875,5723840.0854454562,5723840.0854454562,5640751.6474749027,5546912.6726748925,5442969.1579345129,5337843.9651093083,5232174.609709708,5157537.2055731956,5094770.147773481,445666.51563444867,371471.17793925584,323993.79137230333,252611.93617929929,174384.10260697213,71838.919076478778,0,0,0,0,0,0,0,0,0,0,0,0,9579.7646060287952,9579.7646060287952,9579.7646060287952,9579.7646060287952,9579.7646060287952,9579.7646060287952,0,0,0,0,0,0,498.44574586226372,498.44574586226372,498.44574586226372,498.44574586226372,498.44574586226372,498.44574586226372,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.2394943828524241E-26,1.6478988765704848E-25,2.4799262505251904E-25,3.311953624479896E-25,4.1520589341040647E-25,{"$f":"LS176","v":4.9921642437282334E-25},5.8403474890218644E-25,6.6885307343154972E-25,7.5447919152785923E-25,8.4010530962416873E-25,9.2653922128742455E-25,1.0129731329506804E-24,1.1002148381808823E-24,1.1874565434110845E-24,1.2755060422082331E-24,1.3635555410053816E-24,1.4524128333694763E-24,1.5412701257335709E-24,1.630935211664612E-24,1.7206002975956533E-24,1.8110731770936403E-24,1.9015460565916281E-24,1.9928267296565618E-24,2.0841074027214955E-24,2.1761958693533755E-24,2.2682843359852556E-24,2.3611805961840819E-24,2.4540768563829083E-24,2.5477809101486809E-24,2.6414849639144536E-24,2.7359968112471726E-24,2.8313164521468379E-24,2.9266360930465036E-24,3.0227635275131148E-24,3.1188909619797264E-24,3.215826190013284E-24,3.3127614180468423E-24,3.4105044396473465E-24,3.5082474612478508E-24,3.6067982764153013E-24,3.7053490915827519E-24,3.8047077003171488E-24,3.904874102618492E-24,4.0050405049198352E-24,4.1060147007881247E-24,4.2069888966564142E-24,4.30877088609165E-24,4.4105528755268858E-24,4.513142658529068E-24,4.6165402350981964E-24,4.7199378116673242E-24,4.8241431818033989E-24,4.9283485519394737E-24,5.0333617156424948E-24,5.1391826729124622E-24,5.2450036301824296E-24,5.3516323810193426E-24,5.4582611318562563E-24,5.5656976762601156E-24,5.673942014230922E-24,5.7821863522017284E-24,5.891238483739481E-24,6.0002906152772337E-24,6.1101505403819327E-24,6.2208182590535787E-24,6.331485977725224E-24,6.4429614899638164E-24,6.5552447957693543E-24,6.667528101574893E-24,{"$f":"OE176","v":6.7806192009473772E-24},6.89371030031986E-24,7.0076091932592906E-24,7.1223158797656675E-24,7.2370225662720444E-24,7.3525370463453661E-24,7.4688593199856356E-24,7.5851815936259051E-24,7.702311660833121E-24,7.8202495216072846E-24,7.9381873823814467E-24,8.0569330367225552E-24,8.17648648463061E-24,8.2960399325386648E-24,8.4164011740136673E-24,8.5375702090556133E-24]
[null,null,"Local Bank Debt",null,null,null,null,null,null,null,{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4816742.7655683849,4836812.527091587,4856965.9126211349,4877203.2705903901,4897524.9508845164,4917931.3048465354,4938422.6852833964,4958999.4464720776,4979661.9441657113,5000410.5355997346,5021245.5794980666,5042167.4360793084,4762047.0229637912,4762047.0229637912,4762047.0229637912,4762047.0229637912,4762047.0229637912,4762047.0229637912,4481926.6098482739,4481926.6098482739,4481926.6098482739,4481926.6098482739,4481926.6098482739,4481926.6098482739,4201806.1967327567,4201806.1967327567,4201806.1967327567,4201806.1967327567,4201806.1967327567,4201806.1967327567,3921685.7836172394,3921685.7836172394,3921685.7836172394,3921685.7836172394,3921685.7836172394,3921685.7836172394,3641565.3705017222,3641565.3705017222,3641565.3705017222,3641565.3705017222,3641565.3705017222,3641565.3705017222,{"$f":"BW216","v":3361444.957386205},3361444.957386205,3361444.957386205,3361444.957386205,3361444.957386205,3361444.957386205,3081324.5442706877,3081324.5442706877,3081324.5442706877,3081324.5442706877,3081324.5442706877,3081324.5442706877,2801204.1311551705,2801204.1311551705,2801204.1311551705,2801204.1311551705,2801204.1311551705,2801204.1311551705,2521083.7180396533,2521083.7180396533,2521083.7180396533,2521083.7180396533,2521083.7180396533,2521083.7180396533,2240963.304924136,2240963.304924136,2240963.304924136,2240963.304924136,2240963.304924136,2240963.304924136,1960842.8918086188,1960842.8918086188,1960842.8918086188,1960842.8918086188,1960842.8918086188,1960842.8918086188,1680722.4786931016,1680722.4786931016,1680722.4786931016,1680722.4786931016,1680722.4786931016,1680722.4786931016,1400602.0655775843,1400602.0655775843,1400602.0655775843,1400602.0655775843,1400602.0655775843,1400602.0655775843,1120481.6524620671,1120481.6524620671,1120481.6524620671,1120481.6524620671,1120481.6524620671,1120481.6524620671,840361.23934654996,840361.23934654996,840361.23934654996,840361.23934654996,840361.23934654996,840361.23934654996,560240.82623103284,560240.82623103284,560240.82623103284,560240.82623103284,{"$f":"EI216","v":560240.82623103284},560240.82623103284,280120.41311551572,280120.41311551572,280120.41311551572,280120.41311551572,280120.41311551572,280120.41311551572,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,{"$f":"GU216","v":-1.3969838619232178E-9},-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,{"$f":"JG216","v":-1.3969838619232178E-9},-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,{"$f":"LS216","v":-1.3969838619232178E-9},-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,{"$f":"OE216","v":-1.3969838619232178E-9},-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9,-1.3969838619232178E-9]
[null,null,"Rooftop Equity",null,null,null,null,null,null,null,{"$f":"K335","v":0},{"$f":"L335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development Co. Equity",null,null,null,null,null,null,null,{"$f":"K342","v":0},{"$f":"L342","v":0},0,0,1026.5867862098266,2062.8098287304565,77075.60273650031,152397.82341501472,228030.74825382797,303975.65890760138,380233.84231782157,456806.59073460894,309917.35577984562,387226.16745474219,407596.60066529131,438717.5707052963,479943.08068567107,522350.26875087188,565301.61939046648,601201.81906147674,600908.78399889427,588278.73848766601,557668.11872067733,522185.63455938053,469919.79375620285,444543.41746884235,443284.01774597878,452995.119626295,473145.04108627018,494958.99213838275,517954.56500933057,534585.48349060037,539723.75469003443,532868.60061878839,183008.52633598738,148394.4364293158,117344.22051382858,92977.594465830247,92667.967722879039,103342.53153812682,124502.25982111307,146228.42339649313,169087.21944717082,185569.03745685375,190570.506085058,183592.43042933772,-10114.294680887542,-43108.301379236822,-72580.685735463296,-95405.983422252873,-94297.401182797286,-82262.704024997816,-59798.456520277417,-36709.413266304044,-12496.504112539522,5368.0165121752798,11806.156917213419,6321.1858648356656,-203260.15737582778,-234657.3172246716,-262576.24084590678,-283884.58556778909,-281381.7512128927,-268010.78407108597,-244265.80074050714,{"$f":"BX342","v":-219827.07107945305},-194273.33328826222,-175039.67257915012,-167178.82826105229,-171185.08112436382,-396430.46206653654,-426255.41264273005,-452646.7157953608,-472463.96315697895,-468592.32707524364,-453910.45860065724,-428910.03991234215,-403146.45049100561,-376276.87162183906,-355699.40566065104,-346441.66659139743,-348995.49833320541,-589626.68834721285,-617905.54783916892,-642796.6233499744,-661150.19285853463,-655936.78324206523,-639970.97226025886,-613742.02124045382,-586680.63570354681,-558522.45533614792,-536628.78517343372,-526002.24040247162,-527132.24168405368,-782850.39963404799,-809610.85078806709,-833030.73192079808,-849949.69547274173,-843423.20742690109,-826202.09268294601,-798773.20530131808,-770442.7922694697,-741024.96700206061,-717844.42191282613,-705878.89937771228,-705615.4104323549,-976103.24797293684,-1001374.6268550425,-1023354.0802193525,-1038869.255655549,-968342.14065476833,-887178.13094222196,-800560.66966934572,-708301.20496704965,-614964.07123341202,-527837.53306536528,-451874.58641721809,-387559.84730162396,-604924.93628460902,-566020.32137584279,-523873.94039850822,-475299.98566004913,-403522.56544395955,-321165.95421419386,-250714.91324776248,-157350.40200081081,-62918.608020275671,25328.446357537134,102462.38415837336,{"$f":"EJ342","v":168000.96817202668},-45625.337983450299,-5295.6637027713514,38224.013232008881,88134.481238351058,161127.92361697636,244642.86645139096,279676.79194248846,373999.77044040972,469378.76305191556,558597.803640628,636753.00596859027,703364.4940433132,753050.36705768039,227025.33549713006,229887.4388543613,236003.19572412578,258709.74759817356,268880.1416157505,278439.00779703865,279551.52128276124,280060.53501552396,273379.84401971888,261813.48461812543,249805.35174248341,232506.52692008592,226044.23372652545,228856.98600654269,234941.51555031948,257534.26044798407,267653.23813385831,277163.72748212714,278269.89900683344,278775.57027577242,282497.29458771576,270306.12769527384,257493.38692057636,238639.71122025285,231740.77906517178,235270.67939944653,242503.50277414703,268621.97101426934,280724.7919020899,292251.74046406936,294168.40365600563,295403.25148797035,288279.19526701549,275360.15835364541,261782.43968849239,241803.1461932465,234492.28565295099,238236.21827460267,245900.76839803535,273578.42271288921,286403.70505277358,298618.73553499836,300649.75302486634,301958.25089470821,294408.82366778556,280718.45911948557,266330.08961367246,245157.97540261364,237410.59028795763,241381.51175149501,{"$f":"GV342","v":249503.55800520166},278833.47627996642,292424.34606381453,305368.53200097487,307520.72616542282,308907.26641051751,300907.06928677129,286399.32482197246,271151.90460225195,248715.75450590387,240505.77996951708,244717.43002677395,253324.27992014296,284405.09643654735,298807.25395848753,312524.12065573316,314804.72087035445,316273.95775385469,307796.07525134145,292422.14900297095,276264.38845946238,252488.73551304775,243788.55035307544,248255.49923476411,257376.09021158426,290312.32734217087,305574.2008637978,320109.87174681621,322526.53866471164,324083.40399324335,315099.31348032469,298807.48982819996,281685.03707975865,256489.90867452437,247270.2424017661,252007.94095011317,261672.93767470549,296575.35737779376,312748.26596589095,328151.61766675487,330712.46894527238,332362.18861775519,322841.6643469577,305577.13994823711,287432.39800636732,260733.0468850559,250962.88124080424,255987.71406500955,266229.61151498544,303215.58781234239,320353.91389660153,336676.74059682456,339390.37815885385,341138.48970195267,331049.50111338974,312754.20054582763,293526.13356206787,265232.75275365828,254879.21734686551,260208.55918346258,271061.79189567594,310255.70558546309,328417.07781639183,345714.26539975544,{"$f":"JH342","v":348589.80432110233},350442.17547012714,339750.77942229051,320363.15982010297,299987.08776508702,270004.50849990384,259032.77021251648,264685.0456836673,276186.1035206134,317719.76045295049,336965.24747479381,355294.95807549276,358342.05719531805,360304.9055828898,348975.13214819011,328429.97617330536,306837.35725678556,275064.72884582228,263437.87463415315,269432.62160852988,281620.17243436148,325633.24675608339,346027.56254627951,365451.4301128824,368680.32446997508,370760.23848849628,358753.96992927266,336982.16638149694,314100.36648137477,280430.8170830087,268109.72978079529,275558.8189724274,288473.83865098661,335114.34251013584,356726.0639757202,377309.4015084767,380730.9367122589,382934.89762015815,370211.74013793241,347140.05146598112,322892.09979068674,287212.37692366977,274155.60362891736,282049.27176304552,295735.18191492301,345159.9632044952,368061.76076707372,389873.77992535348,393499.44857700868,395834.85392290278,382352.00174933358,357902.81768060406,332207.14784285269,294397.23743633222,280560.8500390859,288925.62994716142,303428.44392887707,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,{"$f":"LT342","v":186472.65125107614},186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,{"$f":"OF342","v":186472.65125107614},186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614]
[null,null,null,"Total Liabilities and Equity",null,null,null,null,null,null,{"$f":"SUM(K319:K324)","v":0},{"$f":"SUM(L319:L324)","v":0},0,0,10265.867862098268,20628.098287304565,770756.02736500301,1523978.2341501468,2280307.4825382796,3039756.5890760133,3802338.423178215,4568065.9073460884,5337978.1361512328,6111066.2529001981,6141077.3650333863,6089391.3904836774,6037042.8857429624,5975542.7586995941,5913388.8006392624,5843444.8086150084,5768207.2238910152,5692491.0408463627,5829057.194733656,5759350.1055202847,5700352.4580878643,5644240.0826251358,5606014.5527025564,5554273.6696657417,5543831.4746957319,5606835.3701416412,5671176.1282332297,5729130.6702843755,5775633.8214214407,5810305.2999953777,4954440.4968222249,4939500.7346436353,4928749.6208989294,4924395.5655468218,4944543.488602058,4975339.4338943884,4627012.3547559259,4667449.8819994191,4709003.8925815839,4743988.1425847188,4767361.0521647483,4778742.6061866423,4201505.3149148598,4185852.5754584954,4174364.4224484973,4169216.9561408903,4188446.1364697614,4218266.9389336761,3873833.8884697035,3913300.2326952373,3953874.3764636619,3987908.3110949928,4010385.5288598319,4020927.8851205353,3448571.7213515197,3432182.7906646584,3419934.3193242298,3413969.0977302035,3432255.620695529,3461077.4510165243,3129097.5527268103,{"$f":"SUM(BX319:BX324)","v":3167579.54897709},3207160.56952448,3240230.6496810131,3261798.2280952884,3271487.0203628214,2695639.708226718,2678489.9728963766,2665456.4943173975,2658647.6946320916,2675966.1537638321,2703763.6790742283,2384710.1137687117,2422182.9654993266,2460745.9051241903,2492826.8212340884,2513458.9733228236,2522267.9265814861,1942709.2676743153,1924772.6355464868,1910927.9711241592,1903248.2084887081,1919571.6213171219,1946317.92042984,1640163.8224813552,1676600.4980546394,1714118.1489518788,1745182.327175512,1764850.9880528445,1772751.5356815322,1189780.3918673228,1171029.2082207389,1156345.6052205556,1147765.8443569825,1163065.56342535,1188732.0372116459,895448.85004003788,930820.61487113056,967264.05425855878,997282.19460751954,1015957.5626019575,1022919.3905223451,436853.07301770942,417258.03192991042,401706.07421106275,392195.53599654697,469159.15953577193,556433.44092715741,334009.84357336536,430976.75803438551,529005.68546845648,620636.93759070511,700977.48755368812,769658.38411353808,248389.34621623973,290637.40160450677,336903.91998015821,389147.9874291122,465025.24560045428,551157.0851187543,324238.12715871306,419976.22462203808,516766.03018929873,607184.95106259559,686364.2809155701,{"$f":"SUM(EJ319:EJ324)","v":753936.87164015521},248081.17519220526,289421.42743574909,334755.38557431492,386001.48511974898,460758.14911474608,545713.32321715448,295048.35566692444,389411.09778845095,484814.36064512853,573872.45661986445,651740.87315031886,718054.25054590823,767305.73515332339,241125.62477952783,244664.90566248595,250949.02716834372,274249.40945304395,284692.25503046153,294507.95398634486,295660.78883945808,296194.71165065793,289354.64072024002,277503.69055369234,265199.70243665122,247469.42698526196,240853.60666182495,244375.27187885225,250628.11613128576,273812.52803557221,284203.3976085012,293970.24198646256,295117.33896391199,295648.60434096464,299478.45210517285,286987.45260883047,273859.00858506508,254534.80136834044,247471.93743778855,251763.9448939212,259195.32598233028,285996.6681723026,298423.05673143553,310258.8766668599,312238.06368438108,313518.023290988,306224.81873610104,292988.11537719436,279075.91250203783,258598.06373991704,251113.55181271603,255661.78908769786,263536.81838723988,291938.18180840509,305106.41700270784,317648.82704287494,319746.17012982303,321102.54242244852,313373.93869805214,299347.01348177984,284604.26190443028,262903.90001008246,254972.56799813511,259792.33183148445,{"$f":"SUM(GV319:GV324)","v":268137.49482754886},298234.39961923892,312188.7691697572,325479.95224570541,327702.50523611385,329139.85199823504,320949.85608090815,306085.53331956855,290462.64986812253,267466.79166954418,259061.96472884272,264169.46506464155,273012.82840742078,304906.49719393475,319693.93276743364,333778.59010144137,336133.8279382615,337656.98328861227,328978.0503897632,313226.33804036246,296670.77946251474,272302.08474379405,263395.49556095171,268807.91006551409,278179.21596442751,311976.91428936325,327647.14934002224,342572.65078581928,345068.49466082634,346682.5813116206,337485.52223820065,320793.44376802712,303249.53001635813,277426.04140522546,267987.73512817762,273723.26696238469,283654.03321578266,319469.43030005821,336075.16733420448,351891.71069238789,354536.55468692048,356247.00117267948,346500.88415739586,328812.30037208903,310221.02733960788,282855.89466645737,272854.12815959204,278932.06720019435,289455.69319676585,327409.24423364032,345006.33206006821,361767.11190453655,364569.85122067091,366382.41015559871,356054.45682646154,337309.87706134084,317608.7181374731,288609.90633881092,278011.04142370221,284451.82913949143,295603.70818788011,335823.0594607176,354470.68102272769,372232.06760593376,{"$f":"SUM(JH319:JH324)","v":375202.12848303799},377122.89590835111,366178.37104767427,346314.75308732444,325437.44886693166,294707.42845086724,283475.81877355534,290301.1169745964,302118.75533901638,344739.17352429475,364500.04494517308,383321.77378389449,386469.1452011806,388504.58108745731,376906.67580955068,355857.2138627473,333733.54930092354,301168.96833366808,289266.83947799599,296499.60316914134,309022.74621133483,354187.57331074122,375128.15482211311,395073.52760136011,398408.79487305577,400565.74484656326,388275.45280121482,365969.35281810159,342524.92108126846,308016.25759145914,295403.58003525983,303068.13461896591,316338.90047074662,364200.03590239951,386390.75536485721,407526.85283560079,411061.23321172944,413346.95157779619,400322.93776318972,376685.1793390509,351841.13155812945,315272.32518993685,301906.67967679468,310028.80276489293,324091.8239808465,374810.2354510217,398325.72521877626,420723.63280552236,424469.01319802465,426891.18733889231,413089.64908274793,388040.73314760276,361713.51323162619,322961.57490781136,308798.00978161243,317405.01789118478,332307.59155793546,186472.65125107369,186472.65125107369,186472.65125107369,186472.65125107369,186472.65125107369,186472.65125107366,186472.65125107366,{"$f":"SUM(LT319:LT324)","v":186472.65125107366},186472.65125107366,186472.65125107366,186472.65125107364,186472.65125107364,186472.65125107364,186472.65125107364,186472.65125107364,186472.65125107361,186472.65125107361,186472.65125107361,186472.65125107361,186472.65125107361,186472.65125107358,186472.65125107358,186472.65125107358,186472.65125107358,186472.65125107358,186472.65125107355,186472.65125107355,186472.65125107355,186472.65125107355,186472.65125107355,186472.65125107352,186472.65125107352,186472.65125107352,186472.65125107352,186472.65125107352,186472.65125107349,186472.65125107349,186472.65125107349,186472.65125107349,186472.65125107349,186472.65125107346,186472.65125107346,186472.65125107346,186472.65125107346,186472.65125107346,186472.65125107343,186472.65125107343,186472.65125107343,186472.65125107343,186472.65125107343,186472.6512510734,186472.6512510734,186472.6512510734,186472.6512510734,186472.6512510734,186472.65125107337,186472.65125107337,186472.65125107337,186472.65125107337,186472.65125107337,186472.65125107334,186472.65125107334,186472.65125107334,186472.65125107334,186472.65125107334,186472.65125107332,186472.65125107332,186472.65125107332,186472.65125107332,186472.65125107332,186472.65125107329,{"$f":"SUM(OF319:OF324)","v":186472.65125107329},186472.65125107329,186472.65125107329,186472.65125107329,186472.65125107326,186472.65125107326,186472.65125107326,186472.65125107326,186472.65125107326,186472.65125107323,186472.65125107323,186472.65125107323,186472.65125107323,186472.65125107323,186472.6512510732]
[]
[null,null,"Difference",null,null,null,null,null,null,null,{"$f":"ROUND(K315-K325,0)","v":0},{"$f":"ROUND(L315-L325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BX315-BX325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(EJ315-EJ325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(GV315-GV325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(JH315-JH325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(LT315-LT325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OF315-OF325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test",null,null,null,null,null,{"$f":"AND(K328:OT328)","v":true},null,{"$f":"K327=0","v":true},{"$f":"L327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Rooftop Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J335","v":0},{"$f":"K335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K331+K332+K333-K334","v":0},{"$f":"L331+L332+L333-L334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX331+BX332+BX333-BX334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ331+EJ332+EJ333-EJ334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV331+GV332+GV333-GV334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH331+JH332+JH333-JH334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT331+LT332+LT333-LT334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF331+OF332+OF333-OF334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Development Co. Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J342","v":0},{"$f":"K342","v":0},0,0,0,1026.5867862098266,2062.8098287304565,77075.60273650031,152397.82341501472,228030.74825382797,303975.65890760138,380233.84231782157,456806.59073460894,309917.35577984562,387226.16745474219,407596.60066529131,438717.5707052963,479943.08068567107,522350.26875087188,565301.61939046648,601201.81906147674,600908.78399889427,588278.73848766601,557668.11872067733,522185.63455938053,469919.79375620285,444543.41746884235,443284.01774597878,452995.119626295,473145.04108627018,494958.99213838275,517954.56500933057,534585.48349060037,539723.75469003443,532868.60061878839,183008.52633598738,148394.4364293158,117344.22051382858,92977.594465830247,92667.967722879039,103342.53153812682,124502.25982111307,146228.42339649313,169087.21944717082,185569.03745685375,190570.506085058,183592.43042933772,-10114.294680887542,-43108.301379236822,-72580.685735463296,-95405.983422252873,-94297.401182797286,-82262.704024997816,-59798.456520277417,-36709.413266304044,-12496.504112539522,5368.0165121752798,11806.156917213419,6321.1858648356656,-203260.15737582778,-234657.3172246716,-262576.24084590678,-283884.58556778909,-281381.7512128927,-268010.78407108597,{"$f":"BW342","v":-244265.80074050714},-219827.07107945305,-194273.33328826222,-175039.67257915012,-167178.82826105229,-171185.08112436382,-396430.46206653654,-426255.41264273005,-452646.7157953608,-472463.96315697895,-468592.32707524364,-453910.45860065724,-428910.03991234215,-403146.45049100561,-376276.87162183906,-355699.40566065104,-346441.66659139743,-348995.49833320541,-589626.68834721285,-617905.54783916892,-642796.6233499744,-661150.19285853463,-655936.78324206523,-639970.97226025886,-613742.02124045382,-586680.63570354681,-558522.45533614792,-536628.78517343372,-526002.24040247162,-527132.24168405368,-782850.39963404799,-809610.85078806709,-833030.73192079808,-849949.69547274173,-843423.20742690109,-826202.09268294601,-798773.20530131808,-770442.7922694697,-741024.96700206061,-717844.42191282613,-705878.89937771228,-705615.4104323549,-976103.24797293684,-1001374.6268550425,-1023354.0802193525,-1038869.255655549,-968342.14065476833,-887178.13094222196,-800560.66966934572,-708301.20496704965,-614964.07123341202,-527837.53306536528,-451874.58641721809,-387559.84730162396,-604924.93628460902,-566020.32137584279,-523873.94039850822,-475299.98566004913,-403522.56544395955,-321165.95421419386,-250714.91324776248,-157350.40200081081,-62918.608020275671,25328.446357537134,{"$f":"EI342","v":102462.38415837336},168000.96817202668,-45625.337983450299,-5295.6637027713514,38224.013232008881,88134.481238351058,161127.92361697636,244642.86645139096,279676.79194248846,373999.77044040972,469378.76305191556,558597.803640628,636753.00596859027,703364.4940433132,753050.36705768039,227025.33549713006,229887.4388543613,236003.19572412578,258709.74759817356,268880.1416157505,278439.00779703865,279551.52128276124,280060.53501552396,273379.84401971888,261813.48461812543,249805.35174248341,232506.52692008592,226044.23372652545,228856.98600654269,234941.51555031948,257534.26044798407,267653.23813385831,277163.72748212714,278269.89900683344,278775.57027577242,282497.29458771576,270306.12769527384,257493.38692057636,238639.71122025285,231740.77906517178,235270.67939944653,242503.50277414703,268621.97101426934,280724.7919020899,292251.74046406936,294168.40365600563,295403.25148797035,288279.19526701549,275360.15835364541,261782.43968849239,241803.1461932465,234492.28565295099,238236.21827460267,245900.76839803535,273578.42271288921,286403.70505277358,298618.73553499836,300649.75302486634,301958.25089470821,294408.82366778556,280718.45911948557,266330.08961367246,245157.97540261364,237410.59028795763,{"$f":"GU342","v":241381.51175149501},249503.55800520166,278833.47627996642,292424.34606381453,305368.53200097487,307520.72616542282,308907.26641051751,300907.06928677129,286399.32482197246,271151.90460225195,248715.75450590387,240505.77996951708,244717.43002677395,253324.27992014296,284405.09643654735,298807.25395848753,312524.12065573316,314804.72087035445,316273.95775385469,307796.07525134145,292422.14900297095,276264.38845946238,252488.73551304775,243788.55035307544,248255.49923476411,257376.09021158426,290312.32734217087,305574.2008637978,320109.87174681621,322526.53866471164,324083.40399324335,315099.31348032469,298807.48982819996,281685.03707975865,256489.90867452437,247270.2424017661,252007.94095011317,261672.93767470549,296575.35737779376,312748.26596589095,328151.61766675487,330712.46894527238,332362.18861775519,322841.6643469577,305577.13994823711,287432.39800636732,260733.0468850559,250962.88124080424,255987.71406500955,266229.61151498544,303215.58781234239,320353.91389660153,336676.74059682456,339390.37815885385,341138.48970195267,331049.50111338974,312754.20054582763,293526.13356206787,265232.75275365828,254879.21734686551,260208.55918346258,271061.79189567594,310255.70558546309,328417.07781639183,{"$f":"JG342","v":345714.26539975544},348589.80432110233,350442.17547012714,339750.77942229051,320363.15982010297,299987.08776508702,270004.50849990384,259032.77021251648,264685.0456836673,276186.1035206134,317719.76045295049,336965.24747479381,355294.95807549276,358342.05719531805,360304.9055828898,348975.13214819011,328429.97617330536,306837.35725678556,275064.72884582228,263437.87463415315,269432.62160852988,281620.17243436148,325633.24675608339,346027.56254627951,365451.4301128824,368680.32446997508,370760.23848849628,358753.96992927266,336982.16638149694,314100.36648137477,280430.8170830087,268109.72978079529,275558.8189724274,288473.83865098661,335114.34251013584,356726.0639757202,377309.4015084767,380730.9367122589,382934.89762015815,370211.74013793241,347140.05146598112,322892.09979068674,287212.37692366977,274155.60362891736,282049.27176304552,295735.18191492301,345159.9632044952,368061.76076707372,389873.77992535348,393499.44857700868,395834.85392290278,382352.00174933358,357902.81768060406,332207.14784285269,294397.23743633222,280560.8500390859,288925.62994716142,303428.44392887707,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,{"$f":"LS342","v":186472.65125107614},186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,{"$f":"OE342","v":186472.65125107614},186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K150","v":0},0,0,0,1026.5867862098266,1036.2230425206296,75012.79290776985,75322.220678514394,75632.924838813269,75944.91065377339,76258.183410220183,76572.748416787348,76991.22288051444,77308.811674896555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K271","v":0},0,0,0,0,0,0,0,0,0,0,0,-223880.4578352778,0,20370.433210549134,31120.970040004977,41225.509980374743,42407.188065200811,42951.350639594559,35900.19967101021,-293.03506258250854,-12630.045511228273,-30610.619766988628,-35482.484161296823,-52265.840803177678,-25376.376287360505,-1259.399722863596,9711.1018803162151,20149.921459975212,21813.951052112567,22995.57287094781,16630.918481269804,5138.271199434037,-6855.1540712459946,-24476.523149671702,-34614.089906671572,-31050.215915487217,-24366.626047998336,-309.62674295121406,10674.56381524778,21159.728282986252,21726.16357538008,22858.796050677676,16481.81800968292,5001.4686282042658,-6978.0756557202749,-24558.469798291917,-32994.00669834928,-29472.38435622647,-22825.297686789581,1108.5822394555912,12034.697157799465,22464.247504720399,23089.043253973374,24212.909153764522,17864.520624714802,6438.1404050381389,-5484.971052377753,-22981.076943307326,-31397.159848843832,-27918.923621235153,-21308.344721882306,2502.8343548963894,13370.967141806734,{"$f":"BW271","v":23744.98333057882},24438.729661054083,25553.737791190822,19233.660709112093,7860.8443180978275,-4006.2528633115353,-21418.628656428144,-29824.950576193532,-26391.30315263075,-19817.247361618127,3871.636081735287,14681.868474586401,25000.418688315069,25763.589421336554,26869.578869166566,20577.465961188031,9257.7390692535992,-2553.8317418080105,-19883.10467829468,-28278.859491956035,-24891.075510805491,-18353.56950856018,5213.4096164693656,15965.810981806411,26228.951019805088,27061.385536907026,28158.180367398858,21893.670162714225,10626.544770962077,-1130.0012815820537,-18376.811720387825,-26760.451154019131,-23419.881132730934,-16918.963551943678,6526.4880458406069,17221.11474395511,27428.887381627868,28330.413031848391,29417.825267409135,23180.545089234507,11965.522535113843,263.48894535738373,-16901.509436620647,-25271.378882105713,-21979.453364309928,-15515.175436196481,70527.115000780628,81164.00971254638,91316.444023260963,92259.464702296085,93337.133733637645,87126.538168046696,75962.946648147161,64314.739115594137,47230.727884347354,38904.614908766212,42146.380977334557,48573.954738459091,71777.42021608958,82356.611229765724,92453.721866468739,93364.511246951675,94431.793980535134,88247.054377812805,{"$f":"EI271","v":77133.937800836226},65538.584013653337,48534.448109162353,40329.674280678948,43519.676934780233,49910.468006342169,72993.442378625288,83514.942834414614,93556.729268606898,94322.978497921242,95378.992611505848,89219.040588712465,78155.202327962252,66611.488074722904,49685.873014367127,43583.282896154116,43414.787603284989,49530.544473049471,72237.096347097249,82407.490364674173,91966.356545962321,93078.870031684943,93587.883764447673,86907.192768642577,75340.833367049156,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466472,48468.864299243251,71061.609196907826,81180.586882782081,90691.076231050858,91797.247755757155,92302.919024696152,96024.643336639492,83833.476444197557,71020.735669500107,52167.059969176611,45268.127814095533,48798.028148370278,56030.851523070793,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689413,101806.54401593923,88887.507102569158,75309.788437416151,55330.494942170291,48019.634401874748,51763.56702352639,59428.117146959041,87105.771461812867,99931.053801697271,112146.08428392198,114177.10177379003,115485.5996436319,107936.17241670922,94245.807868409232,79857.43836259612,58685.324151537337,50937.939036881289,{"$f":"GU271","v":54908.860500418661},63030.906754125295,92360.825028890002,105951.6948127381,118895.88074989841,121048.0749143463,122434.615159441,114434.41803569475,99926.673570895917,84679.253351175401,62243.103254827329,54033.12871844053,58244.77877569737,66851.628669066355,97932.445185470715,112334.60270741093,126051.46940465653,128332.06961927786,129801.3065027781,121323.42400026487,105949.49775189433,89791.737208385748,66016.084261971104,57315.899101998795,61782.847983687461,70903.438960507599,103839.67609109418,119101.54961272106,133637.22049573952,136053.88741363489,137610.75274216663,128626.66222924796,112334.83857712321,95212.385828681872,70017.257423447649,60797.591150689354,65535.289699036439,75200.286423628742,110102.70612671702,126275.61471481418,141678.96641567818,144239.81769419569,145889.53736667844,136369.013095881,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727544,69515.062813932891,79756.960263908753,116742.93656126576,133881.26264552484,150204.0893457479,152917.72690777725,154665.83845087609,144576.84986231316,126281.54929475101,107053.48231099124,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438651,141944.42656531525,{"$f":"JG271","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827291,72560.118961439905,78212.39443259078,89713.452269536923,131247.109201874,150492.59622371729,168822.3068244163,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.7060057091,88592.077594745846,76965.223383076707,82959.970357453451,95147.521183285062,139160.59550500705,159554.9112952032,178978.77886180597,182207.67321889871,184287.58723741985,172281.31867819634,150509.51513042068,127627.71523029856,93958.165831932507,81637.078529719103,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464403,190836.7502574005,194258.28546118271,196462.24636908196,183739.08888685616,160667.40021490486,136419.44853961054,100739.72567259354,87682.952377841139,95576.62051196929,109262.53066384682,158687.311953419,181589.10951599758,203401.12867427737,207026.79732593248,209362.20267182653,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.198788009715,102452.97869608524,116955.79267780091,5.820766091346741E-12,5.820766091346741E-12,5.820766091346741E-12,5.8207660913467402E-12,5.8207660913467402E-12,5.8207660913467394E-12,{"$f":"LS271","v":5.8207660913467394E-12},5.8207660913467386E-12,5.8207660913467386E-12,5.8207660913467378E-12,5.8207660913467378E-12,5.820766091346737E-12,5.820766091346737E-12,5.8207660913467362E-12,5.8207660913467362E-12,5.8207660913467354E-12,5.8207660913467354E-12,5.8207660913467346E-12,5.8207660913467346E-12,5.8207660913467338E-12,5.8207660913467338E-12,5.820766091346733E-12,5.820766091346733E-12,5.8207660913467322E-12,5.8207660913467322E-12,5.8207660913467314E-12,5.8207660913467314E-12,5.8207660913467305E-12,5.8207660913467305E-12,5.8207660913467297E-12,5.8207660913467297E-12,5.8207660913467289E-12,5.8207660913467281E-12,5.8207660913467281E-12,5.8207660913467273E-12,5.8207660913467273E-12,5.8207660913467265E-12,5.8207660913467265E-12,5.8207660913467257E-12,5.8207660913467257E-12,5.8207660913467249E-12,5.8207660913467249E-12,5.8207660913467241E-12,5.8207660913467233E-12,5.8207660913467233E-12,5.8207660913467225E-12,5.8207660913467225E-12,5.8207660913467217E-12,5.8207660913467217E-12,5.8207660913467209E-12,5.82076609134672E-12,5.82076609134672E-12,5.8207660913467192E-12,5.8207660913467192E-12,5.8207660913467184E-12,5.8207660913467176E-12,5.8207660913467176E-12,5.8207660913467168E-12,5.8207660913467168E-12,5.820766091346716E-12,5.8207660913467152E-12,5.8207660913467152E-12,5.8207660913467144E-12,5.8207660913467144E-12,5.8207660913467136E-12,5.8207660913467128E-12,5.8207660913467128E-12,5.820766091346712E-12,5.8207660913467112E-12,5.8207660913467112E-12,{"$f":"OE271","v":5.8207660913467103E-12},5.8207660913467103E-12,5.8207660913467095E-12,5.8207660913467087E-12,5.8207660913467087E-12,5.8207660913467079E-12,5.8207660913467071E-12,5.8207660913467071E-12,5.8207660913467063E-12,5.8207660913467055E-12,5.8207660913467055E-12,5.8207660913467047E-12,5.8207660913467039E-12,5.8207660913467039E-12,5.8207660913467031E-12,5.8207660913467023E-12]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K303","v":0},{"$f":"L303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325383.55113312928,0,0,0,0,0,0,0,0,0,0,0,169148.25531193335,0,0,0,0,0,0,0,0,0,0,0,186600.26629735611,0,0,0,0,0,0,{"$f":"BX303","v":0},0,0,0,0,203826.75228574459,0,0,0,0,0,0,0,0,0,0,0,220748.08533571276,0,0,0,0,0,0,0,0,0,0,0,237341.34622960654,0,0,0,0,0,0,0,0,0,0,0,253586.32810396131,0,0,0,0,0,4698.9827503847191,0,0,0,0,0,264595.81686733244,0,0,0,0,0,22002.680900037347,0,0,0,0,{"$f":"EJ303","v":0},262160.75426463934,0,0,0,0,0,58522.803777509427,0,0,0,0,0,0,569608.31445670442,40552.684246053745,43414.787603284982,49530.544473049471,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466458,48468.864299243229,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176604,45268.127814095518,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170284,48019.63440187474,51763.567023526375,59428.117146959019,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.324151537337,50937.939036881275,{"$f":"GV303","v":54908.860500418661},63030.906754125273,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827329,54033.12871844053,58244.778775697327,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.89910199881,61782.847983687447,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689346,65535.289699036424,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,141944.42656531525,{"$f":"JH303","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,0,0,0,0,0,0,{"$f":"LT303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K338+K339+K340-K341","v":0},{"$f":"L338+L339+L340-L341","v":0},0,0,1026.5867862098266,2062.8098287304565,77075.60273650031,152397.82341501472,228030.74825382797,303975.65890760138,380233.84231782157,456806.59073460894,309917.35577984562,387226.16745474219,407596.60066529131,438717.5707052963,479943.08068567107,522350.26875087188,565301.61939046648,601201.81906147674,600908.78399889427,588278.73848766601,557668.11872067733,522185.63455938053,469919.79375620285,444543.41746884235,443284.01774597878,452995.119626295,473145.04108627018,494958.99213838275,517954.56500933057,534585.48349060037,539723.75469003443,532868.60061878839,183008.52633598738,148394.4364293158,117344.22051382858,92977.594465830247,92667.967722879039,103342.53153812682,124502.25982111307,146228.42339649313,169087.21944717082,185569.03745685375,190570.506085058,183592.43042933772,-10114.294680887542,-43108.301379236822,-72580.685735463296,-95405.983422252873,-94297.401182797286,-82262.704024997816,-59798.456520277417,-36709.413266304044,-12496.504112539522,5368.0165121752798,11806.156917213419,6321.1858648356656,-203260.15737582778,-234657.3172246716,-262576.24084590678,-283884.58556778909,-281381.7512128927,-268010.78407108597,-244265.80074050714,{"$f":"BX338+BX339+BX340-BX341","v":-219827.07107945305},-194273.33328826222,-175039.67257915012,-167178.82826105229,-171185.08112436382,-396430.46206653654,-426255.41264273005,-452646.7157953608,-472463.96315697895,-468592.32707524364,-453910.45860065724,-428910.03991234215,-403146.45049100561,-376276.87162183906,-355699.40566065104,-346441.66659139743,-348995.49833320541,-589626.68834721285,-617905.54783916892,-642796.6233499744,-661150.19285853463,-655936.78324206523,-639970.97226025886,-613742.02124045382,-586680.63570354681,-558522.45533614792,-536628.78517343372,-526002.24040247162,-527132.24168405368,-782850.39963404799,-809610.85078806709,-833030.73192079808,-849949.69547274173,-843423.20742690109,-826202.09268294601,-798773.20530131808,-770442.7922694697,-741024.96700206061,-717844.42191282613,-705878.89937771228,-705615.4104323549,-976103.24797293684,-1001374.6268550425,-1023354.0802193525,-1038869.255655549,-968342.14065476833,-887178.13094222196,-800560.66966934572,-708301.20496704965,-614964.07123341202,-527837.53306536528,-451874.58641721809,-387559.84730162396,-604924.93628460902,-566020.32137584279,-523873.94039850822,-475299.98566004913,-403522.56544395955,-321165.95421419386,-250714.91324776248,-157350.40200081081,-62918.608020275671,25328.446357537134,102462.38415837336,{"$f":"EJ338+EJ339+EJ340-EJ341","v":168000.96817202668},-45625.337983450299,-5295.6637027713514,38224.013232008881,88134.481238351058,161127.92361697636,244642.86645139096,279676.79194248846,373999.77044040972,469378.76305191556,558597.803640628,636753.00596859027,703364.4940433132,753050.36705768039,227025.33549713006,229887.4388543613,236003.19572412578,258709.74759817356,268880.1416157505,278439.00779703865,279551.52128276124,280060.53501552396,273379.84401971888,261813.48461812543,249805.35174248341,232506.52692008592,226044.23372652545,228856.98600654269,234941.51555031948,257534.26044798407,267653.23813385831,277163.72748212714,278269.89900683344,278775.57027577242,282497.29458771576,270306.12769527384,257493.38692057636,238639.71122025285,231740.77906517178,235270.67939944653,242503.50277414703,268621.97101426934,280724.7919020899,292251.74046406936,294168.40365600563,295403.25148797035,288279.19526701549,275360.15835364541,261782.43968849239,241803.1461932465,234492.28565295099,238236.21827460267,245900.76839803535,273578.42271288921,286403.70505277358,298618.73553499836,300649.75302486634,301958.25089470821,294408.82366778556,280718.45911948557,266330.08961367246,245157.97540261364,237410.59028795763,241381.51175149501,{"$f":"GV338+GV339+GV340-GV341","v":249503.55800520166},278833.47627996642,292424.34606381453,305368.53200097487,307520.72616542282,308907.26641051751,300907.06928677129,286399.32482197246,271151.90460225195,248715.75450590387,240505.77996951708,244717.43002677395,253324.27992014296,284405.09643654735,298807.25395848753,312524.12065573316,314804.72087035445,316273.95775385469,307796.07525134145,292422.14900297095,276264.38845946238,252488.73551304775,243788.55035307544,248255.49923476411,257376.09021158426,290312.32734217087,305574.2008637978,320109.87174681621,322526.53866471164,324083.40399324335,315099.31348032469,298807.48982819996,281685.03707975865,256489.90867452437,247270.2424017661,252007.94095011317,261672.93767470549,296575.35737779376,312748.26596589095,328151.61766675487,330712.46894527238,332362.18861775519,322841.6643469577,305577.13994823711,287432.39800636732,260733.0468850559,250962.88124080424,255987.71406500955,266229.61151498544,303215.58781234239,320353.91389660153,336676.74059682456,339390.37815885385,341138.48970195267,331049.50111338974,312754.20054582763,293526.13356206787,265232.75275365828,254879.21734686551,260208.55918346258,271061.79189567594,310255.70558546309,328417.07781639183,345714.26539975544,{"$f":"JH338+JH339+JH340-JH341","v":348589.80432110233},350442.17547012714,339750.77942229051,320363.15982010297,299987.08776508702,270004.50849990384,259032.77021251648,264685.0456836673,276186.1035206134,317719.76045295049,336965.24747479381,355294.95807549276,358342.05719531805,360304.9055828898,348975.13214819011,328429.97617330536,306837.35725678556,275064.72884582228,263437.87463415315,269432.62160852988,281620.17243436148,325633.24675608339,346027.56254627951,365451.4301128824,368680.32446997508,370760.23848849628,358753.96992927266,336982.16638149694,314100.36648137477,280430.8170830087,268109.72978079529,275558.8189724274,288473.83865098661,335114.34251013584,356726.0639757202,377309.4015084767,380730.9367122589,382934.89762015815,370211.74013793241,347140.05146598112,322892.09979068674,287212.37692366977,274155.60362891736,282049.27176304552,295735.18191492301,345159.9632044952,368061.76076707372,389873.77992535348,393499.44857700868,395834.85392290278,382352.00174933358,357902.81768060406,332207.14784285269,294397.23743633222,280560.8500390859,288925.62994716142,303428.44392887707,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,{"$f":"LT338+LT339+LT340-LT341","v":186472.65125107614},186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,{"$f":"OF338+OF339+OF340-OF341","v":186472.65125107614},186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614,186472.65125107614]
[]
[]
[]
[]
[null,"Equity Cash Flow",null,null,null,null,null,null,null,null,{"$f":"K300-(K149+K150)-0.00001","v":-1.0000000000000001E-5},{"$f":"L300-(L149+L150)","v":0},0,0,-1026.5867862098266,-1036.2230425206296,-75012.79290776985,-75322.220678514394,-75632.924838813269,-75944.91065377339,-76258.183410220183,-76572.748416787348,-76991.22288051444,-77308.811674896555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325383.55113312928,0,0,0,0,0,0,0,0,0,0,0,169148.25531193335,0,0,0,0,0,0,0,0,0,0,0,186600.26629735611,0,0,0,0,0,0,{"$f":"BX300-(BX149+BX150)","v":0},0,0,0,0,203826.75228574459,0,0,0,0,0,0,0,0,0,0,0,220748.08533571276,0,0,0,0,0,0,0,0,0,0,0,237341.34622960654,0,0,0,0,0,0,0,0,0,0,0,253586.32810396131,0,0,0,0,0,4698.9827503847191,0,0,0,0,0,264595.81686733244,0,0,0,0,0,22002.680900037347,0,0,0,0,{"$f":"EJ300-(EJ149+EJ150)","v":0},262160.75426463934,0,0,0,0,0,58522.803777509427,0,0,0,0,0,0,569608.31445670442,40552.684246053745,43414.787603284982,49530.544473049471,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466458,48468.864299243229,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176604,45268.127814095518,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170284,48019.63440187474,51763.567023526375,59428.117146959019,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.324151537337,50937.939036881275,{"$f":"GV300-(GV149+GV150)","v":54908.860500418661},63030.906754125273,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827329,54033.12871844053,58244.778775697327,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.89910199881,61782.847983687447,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689346,65535.289699036424,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,141944.42656531525,{"$f":"JH300-(JH149+JH150)","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,0,0,0,0,0,0,{"$f":"LT300-(LT149+LT150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF300-(OF149+OF150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRR (EGP)",null,null,null,null,{"$f":"XIRR(K347:OT347,K2:OT2)","v":0.3460804402828217}]
[]
[null,"Equity cash Flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K347/K55","v":-6.8846229220452803E-7},0,0,0,-70.676629198089685,-71.34004910889027,-5164.3479349946783,-5185.650870226531,-5207.041680066216,-5228.5207269964903,-5250.0883749953491,-5271.7449895422051,-5026.8177766937242,-5047.5534000225853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20147.412814784064,0,0,0,0,0,0,0,0,0,0,0,9932.6007533262655,0,0,0,0,0,0,0,0,0,0,0,10391.52966421901,0,0,0,0,0,{"$f":"BW347/BW55","v":0},0,0,0,0,0,10764.656427786611,0,0,0,0,0,0,0,0,0,0,0,11056.246173134808,0,0,0,0,0,0,0,0,0,0,0,11273.426091493779,0,0,0,0,0,0,0,0,0,0,0,11422.998552512414,0,0,0,0,0,200.73814350028331,0,0,0,0,0,11303.398177305638,0,0,0,0,0,891.40161973498357,0,0,0,{"$f":"EI347/EI55","v":0},0,10621.002142609261,0,0,0,0,0,2248.5094088199407,0,0,0,0,0,0,21884.967426837004,1477.6138619902881,1581.9000189665767,1804.7392044689695,2632.0954308415671,3002.6730007773281,3350.968395693289,3391.50493177511,3410.05181125934,3166.628180823931,2745.185968001254,2307.6469018814437,1677.3314534976894,1367.4030199665692,1464.5981716767546,1674.850164464711,2455.5464538174961,2805.2095145561761,3133.8461533423792,3172.0701057057418,3189.5436656950719,3318.148506474226,2896.8805817966118,2454.1340618604982,1802.6419688645369,1483.465381724483,1599.1424640270507,1836.1666929185067,2692.0855331455855,3088.7026824570544,3466.4481288523625,3529.2584024589869,3569.7251524412295,3336.26529245659,2912.900224104068,2467.9497352023159,1813.2155616745654,1492.366521326647,1608.7214201560614,1846.9222758625833,2707.0955196373693,3105.6829355769223,3485.3047876738437,3548.4252704484807,3589.0911030501347,3354.4680662655937,2928.9954034449356,2481.8299634241271,1823.8375645262558,{"$f":"GU347/GU55","v":1501.3079484708064},1618.3440137039438,1857.7273265959025,2722.1761100855815,3122.743569604299,3504.2511374678584,3567.6833506046855,3608.5492342700622,3372.7572144453652,2945.1664541749951,2495.7750260497473,1834.5081764360823,1510.2898237266952,1628.0104216901825,1868.5820509221983,2737.3276151934369,3139.8849436509281,3523.2875834317247,3587.0330554749894,3628.0999632484977,3391.1331250515727,2961.4137118998697,2509.7852035779838,1845.2275969929542,1519.3123080647481,1637.7208216146807,1879.486655266654,2752.5503468051556,3157.1074182081693,3542.4145323694142,3606.4747992478474,3647.7437087947101,3409.5961876548199,2977.7375134770941,2523.8607774833158,1855.9960263568835,1528.3755628541144,1647.4753914561393,1890.4413466749838,2767.8446179076004,3174.4113551498035,3561.6323926954806,3626.0089977568391,3667.480891383891,3428.1467933440322,2994.1381970181897,2538.0020302165635,1866.8136652576129,1537.4797498606292,1657.2743096704066,1901.446332812445,2783.2107426318776,3191.7971177347999,3580.9415744389376,3645.6360684847145,3687.3119331612747,3446.7853347298328,3010.6161018906728,2552.2092452055076,1877.6807149931926,1546.6250312447148,1667.1177551887708,1912.5018219628303,2798.6490362549007,{"$f":"JG347/JG55","v":3209.2650706100626},3600.3424892471057,3665.3564305673872,3707.2372579462317,3465.5122059478545,3027.1715687200526,2566.4827068554669,1888.5973774285046,1555.8115695592612,1677.0059074162016,1923.6080230273958,2814.1598152009319,3226.8155798131479,3619.8355503894832,3685.1705047979422,3727.2572912363398,3484.3278026620678,3043.8049393917931,2580.8227005498443,1899.5638549937432,1565.0395277474222,1686.9389462295464,1934.7651455237506,2829.743397043072,3244.4490127749486,3639.4211727615429,3705.078713630603,3747.3724602114435,3503.2325220680623,3060.5165570532363,2595.2295126506287,1910.5803506828377,1660.0387709252611,1811.5113259075911,2074.1301478913565,3022.5355305446719,3461.9963268573101,3880.5455811275724,3950.1203527467746,3994.9365149932537,3736.2190903931828,3267.070776956004,2774.0038933602464,2048.4791151364047,1782.9778223068226,1943.4906111457774,2221.7850072300967,3226.8069245115057,3692.5006088331716,4136.0343330554015,4209.7600302590909,4257.2490326809366,3983.0836931822828,3485.924875123842,2963.4195510261197,2194.5787457150232,1913.2244892590065,2083.3170404348439,2378.2226633547111,0,0,0,0,0,{"$f":"LS347/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE347/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRR (EURO)",null,null,null,null,{"$f":"XIRR(K350:OT350,K2:OT2)","v":0.27891219258308408}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,83088.437970554136,93838.974800009964,103943.51474037976,105125.19282520583,105669.35539959958,98618.204431015227,86405.769991925321,73726.671440987222,76237.97589185067,69501.305848115953,72866.82673679381,79385.638279815583,103344.44400077531,114126.10150948256,124510.08409549212,126497.52351832243,127862.56897913385,121678.42355934242,110322.96724310938,626512.99523231015,74574.403643998827,68106.913200813535,71633.060164412658,78337.21922252253,102433.32612207532,290382.51110517076,120668.34879168496,122432.17086465393,123575.09230204391,117204.78130276724,105687.27177379282,477567.03449562471,71492.476740187063,65053.961914798092,68538.026253772798,75205.436631853707,99178.209785304367,297129.49318937468,117327.20770319103,119079.12405387319,120213.20946571001,113871.43643489598,102408.06253920624,483561.76713347586,68387.508158310025,61977.639860177085,65418.485189379993,72049.135686486523,95898.99355783168,{"$f":"BW285","v":303732.93348651455},114012.20995566422,115752.14517019349,116877.30292241499,110563.78926055753,99154.144039849067,497953.18605703756,65258.0975806645,58876.537650392289,62272.959307695142,68866.827558375357,92594.175233191054,310184.03953872377,110674.6704852182,112402.47936283282,113518.54769578228,107232.94518641259,95876.552279840209,512540.18233104312,62102.765413051238,55749.166042919853,59099.887361077963,65656.939237679195,89262.167831988889,316473.52184069244,107310.06980352632,109025.59205369459,110132.39409731241,103874.34023788225,92570.709531950051,526799.10644897423,58919.948239279329,52593.951359944265,55897.619732769657,62417.808712398401,85901.294745897205,322591.56536160095,103916.7051105858,105619.76833386165,106717.11510489151,100486.23611621452,89234.86676799327,540709.75154736638,55707.994013453674,49409.230644808187,52664.413376286866,59147.679870333945,82509.7846018649,328527.79942566267,100465.36674983325,102155.62584980112,103243.15472589251,97038.90307874541,85839.120090904195,549384.90353477478,52465.156974810066,46193.246538884174,49398.426463242962,55844.69710725957,79085.76583031351,334271.26585600089,96908.037387268647,98584.864719109595,99661.928945462103,{"$f":"EI285","v":93483.472217393486},82334.314642836543,544615.50415611907,49189.592268971872,42944.141862614022,46097.712722678225,52506.899624257196,75627.260920132874,339810.38528100785,93204.140691412205,94866.669318621134,95932.381515864487,89778.646147554988,78678.91109715632,67070.448389456302,569608.31445670442,40552.684246053737,43414.787603284974,49530.544473049464,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407144,46033.875669009685,39571.582475449228,42384.334755466451,48468.864299243221,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176596,45268.127814095511,48798.028148370264,56030.851523070778,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170277,48019.634401874733,51763.567023526368,59428.117146959012,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.32415153733,{"$f":"GU285","v":50937.939036881267},54908.860500418654,63030.906754125266,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827322,54033.128718440523,58244.778775697319,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.899101998803,61782.847983687439,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689339,65535.289699036417,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.22998972753,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,{"$f":"JG285","v":141944.42656531525},159241.61414867884,162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,{"$f":"LS285","v":-5.8207660913468234E-12},-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,{"$f":"OE285","v":-5.8207660913468234E-12},-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12]
[null,null,"Total Debt Service",null,null,null,null,null,null,null,{"$f":"K286+K287+K288+K293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,83088.437970554136,93838.974800009964,103943.51474037976,105125.19282520583,105669.35539959958,98618.204431015227,86405.769991925321,73726.671440987222,76237.97589185067,69501.305848115953,72866.82673679381,79385.638279815583,103344.44400077531,72168.180788912636,0,0,0,0,0,301129.44409918092,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,290382.51110517076,18718.601462145438,18718.601462145438,18718.601462145438,18718.601462145438,18718.601462145438,308418.77918369137,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,297129.49318937468,16342.641974740365,16342.641974740365,16342.641974740365,16342.641974740365,16342.641974740365,296961.50083611975,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,{"$f":"BW286+BW287+BW288+BW293","v":295293.60215927428},14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,294126.43377129297,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,292959.26538331166,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,291792.09699533036,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,290624.92860734899,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,289457.76021936769,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,288290.59183138638,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,287123.42344340502,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,285956.25505542371,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,284789.0866674424,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,283621.9182794611,2334.3367759626367,2334.3367759626367,2334.3367759626367,{"$f":"EI286+EI287+EI288+EI293","v":2334.3367759626367},2334.3367759626367,282454.74989147973,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,281287.58150349843,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"GU286+GU287+GU288+GU293","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"JG286+JG287+JG288+JG293","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,{"$f":"LS286+LS287+LS288+LS293","v":-5.8207660913468234E-12},-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,{"$f":"OE286+OE287+OE288+OE293","v":-5.8207660913468234E-12},-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12]
[null,null,"DSCR",null,null,null,null,null,null,null,{"$f":"IF(K355>0.1,K354/K355)","v":false},{"$f":"IF(L355>0.1,L354/L355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,1,1,1,1,1,1,1,1,1,1,1,1,1,1.5813908603750757,false,false,false,false,false,2.0805437910812863,3.7584376609999319,3.4324858804149478,3.6101983782510332,3.9480779006890465,5.1624854082179032,1,6.4464404050544122,6.5406687092648497,6.6017267663906081,6.2614069507163803,5.6461094055303125,1.5484369523789283,4.0835282767174688,3.7157712965657175,3.9147751064044778,4.2956062099388781,5.6648901053507945,1,7.1792068800463946,7.2864059702173707,7.3558002219907186,6.9677495603770057,6.2663101044183032,1.6283651778832191,4.5071281957333307,4.0846811887364591,4.3114525892166107,4.748450406747569,6.3202925424097414,1.0285794587675769,{"$f":"IF(BX355>0.1,BX354/BX355)","v":8.1402286029506499},8.2644562659886684,8.3447901295373796,7.8940187207965336,7.0793943887951869,1.6929902548107469,5.0828606965406404,4.5858100414536622,4.8503525088378039,5.3639395579870905,7.2120290273498835,1.0587957992483186,9.4823224844733716,9.6303567266106995,9.7259786046911856,9.1874442703059831,8.2144575938750144,1.7565252370054609,5.9120066471738912,5.307162056762099,5.6261411968055945,6.2503538872147688,8.4975045161671154,1.0889414179203685,11.492565137615312,11.676292081798508,11.794827039459168,11.124609493744343,9.9140268110816425,1.8199515744533352,7.2115862196302878,6.4373073330438979,6.8416642617862946,7.6397115513718132,10.514004372884511,1.1189805512289361,14.838862181419431,15.082052344440294,15.238748782065114,14.349005843394311,12.742358298778363,1.8831962403580975,9.5458366739701734,8.4665128277272963,9.0243042766730106,10.135243633976927,14.138454305564247,1.1488743247179112,21.519038680355596,21.881081363607851,22.114023089773934,20.785112087935183,18.386190239303762,1.9290939479584399,14.98360119958109,13.192397090985271,14.107769130805027,15.948769027191236,22.586219961827616,1.1785805126902551,41.514162988459788,42.232494357398387,42.693894887708908,40.047123097241467,{"$f":"IF(EJ355>0.1,EJ354/EJ355)","v":35.270966679125991},1.9281513388086502,42.144383600080268,36.793441550356221,39.495340344512641,44.986567632345569,64.795501402273715,1.2080532793687573,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GV355>0.1,GV354/GV355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JH355>0.1,JH354/JH355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT355>0.1,LT354/LT355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF355>0.1,OF354/OF355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"DSCR after re-financing",null,null,null,null,null,null,null,{"$f":"IF(K197,K356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2.0805437910812863,3.7584376609999319,3.4324858804149478,3.6101983782510332,3.9480779006890465,5.1624854082179032,1,6.4464404050544122,6.5406687092648497,6.6017267663906081,6.2614069507163803,5.6461094055303125,1.5484369523789283,4.0835282767174688,3.7157712965657175,3.9147751064044778,4.2956062099388781,5.6648901053507945,1,7.1792068800463946,7.2864059702173707,7.3558002219907186,6.9677495603770057,6.2663101044183032,1.6283651778832191,4.5071281957333307,4.0846811887364591,4.3114525892166107,4.748450406747569,6.3202925424097414,{"$f":"IF(BW197,BW356)","v":1.0285794587675769},8.1402286029506499,8.2644562659886684,8.3447901295373796,7.8940187207965336,7.0793943887951869,1.6929902548107469,5.0828606965406404,4.5858100414536622,4.8503525088378039,5.3639395579870905,7.2120290273498835,1.0587957992483186,9.4823224844733716,9.6303567266106995,9.7259786046911856,9.1874442703059831,8.2144575938750144,1.7565252370054609,5.9120066471738912,5.307162056762099,5.6261411968055945,6.2503538872147688,8.4975045161671154,1.0889414179203685,11.492565137615312,11.676292081798508,11.794827039459168,11.124609493744343,9.9140268110816425,1.8199515744533352,7.2115862196302878,6.4373073330438979,6.8416642617862946,7.6397115513718132,10.514004372884511,1.1189805512289361,14.838862181419431,15.082052344440294,15.238748782065114,14.349005843394311,12.742358298778363,1.8831962403580975,9.5458366739701734,8.4665128277272963,9.0243042766730106,10.135243633976927,14.138454305564247,1.1488743247179112,21.519038680355596,21.881081363607851,22.114023089773934,20.785112087935183,18.386190239303762,1.9290939479584399,14.98360119958109,13.192397090985271,14.107769130805027,15.948769027191236,22.586219961827616,1.1785805126902551,41.514162988459788,42.232494357398387,42.693894887708908,{"$f":"IF(EI197,EI356)","v":40.047123097241467},35.270966679125991,1.9281513388086502,42.144383600080268,36.793441550356221,39.495340344512641,44.986567632345569,64.795501402273715,1.2080532793687573,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU197,GU356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG197,JG356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS197,LS356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE197,OE356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Average DSCR",null,null,null,{"$f":"AVERAGE(357:357)","v":11.034425298880512}]
[null,null,"Minimum DSCR",null,null,null,{"$f":"MIN(357:357)","v":1}]
[]
[null,null,"Post re-finance",null,null,null,{"$f":"I195","v":"2018-11-01"},null,null,null,{"$f":"K2>=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BW2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EI2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GU2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JG2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LS2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OE2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Cash flow after refinancing",null,null,null,null,null,null,null,{"$f":"IF(K361,K354)","v":false},{"$f":"IF(L361,L354)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,73726.671440987222,76237.97589185067,69501.305848115953,72866.82673679381,79385.638279815583,103344.44400077531,114126.10150948256,124510.08409549212,126497.52351832243,127862.56897913385,121678.42355934242,110322.96724310938,626512.99523231015,74574.403643998827,68106.913200813535,71633.060164412658,78337.21922252253,102433.32612207532,290382.51110517076,120668.34879168496,122432.17086465393,123575.09230204391,117204.78130276724,105687.27177379282,477567.03449562471,71492.476740187063,65053.961914798092,68538.026253772798,75205.436631853707,99178.209785304367,297129.49318937468,117327.20770319103,119079.12405387319,120213.20946571001,113871.43643489598,102408.06253920624,483561.76713347586,68387.508158310025,61977.639860177085,65418.485189379993,72049.135686486523,95898.99355783168,303732.93348651455,{"$f":"IF(BX361,BX354)","v":114012.20995566422},115752.14517019349,116877.30292241499,110563.78926055753,99154.144039849067,497953.18605703756,65258.0975806645,58876.537650392289,62272.959307695142,68866.827558375357,92594.175233191054,310184.03953872377,110674.6704852182,112402.47936283282,113518.54769578228,107232.94518641259,95876.552279840209,512540.18233104312,62102.765413051238,55749.166042919853,59099.887361077963,65656.939237679195,89262.167831988889,316473.52184069244,107310.06980352632,109025.59205369459,110132.39409731241,103874.34023788225,92570.709531950051,526799.10644897423,58919.948239279329,52593.951359944265,55897.619732769657,62417.808712398401,85901.294745897205,322591.56536160095,103916.7051105858,105619.76833386165,106717.11510489151,100486.23611621452,89234.86676799327,540709.75154736638,55707.994013453674,49409.230644808187,52664.413376286866,59147.679870333945,82509.7846018649,328527.79942566267,100465.36674983325,102155.62584980112,103243.15472589251,97038.90307874541,85839.120090904195,549384.90353477478,52465.156974810066,46193.246538884174,49398.426463242962,55844.69710725957,79085.76583031351,334271.26585600089,96908.037387268647,98584.864719109595,99661.928945462103,93483.472217393486,{"$f":"IF(EJ361,EJ354)","v":82334.314642836543},544615.50415611907,49189.592268971872,42944.141862614022,46097.712722678225,52506.899624257196,75627.260920132874,339810.38528100785,93204.140691412205,94866.669318621134,95932.381515864487,89778.646147554988,78678.91109715632,67070.448389456302,569608.31445670442,40552.684246053737,43414.787603284974,49530.544473049464,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407144,46033.875669009685,39571.582475449228,42384.334755466451,48468.864299243221,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176596,45268.127814095511,48798.028148370264,56030.851523070778,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170277,48019.634401874733,51763.567023526368,59428.117146959012,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.32415153733,50937.939036881267,{"$f":"IF(GV361,GV354)","v":54908.860500418654},63030.906754125266,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827322,54033.128718440523,58244.778775697319,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.899101998803,61782.847983687439,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689339,65535.289699036417,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.22998972753,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,141944.42656531525,{"$f":"IF(JH361,JH354)","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,{"$f":"IF(LT361,LT354)","v":-5.8207660913468234E-12},-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,{"$f":"IF(OF361,OF354)","v":-5.8207660913468234E-12},-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12]
[null,null,"NPV of Cash flow",null,null,null,{"$f":"(1+I196)^(1/12)-1","v":4.0741237836483535E-3},null,{"$f":"NPV(G363,362:362)","v":21113220.615942229}]
[null,null,"Loan Value - local banks",null,null,null,null,null,{"$f":"J201","v":4816742.7655683849}]
[null,null,"Debt fund loan amount at re-financing date",null,null,null,null,null,{"$f":"INDEX(176:176,MATCH(G361,2:2))","v":445666.51563444867}]
[null,null,"Total debt",null,null,null,null,null,{"$f":"SUM(I364:I365)","v":5262409.2812028332}]
[null,null,"PLCR 9total NPV Coverage of loan value)",null,null,null,null,null,{"$f":"I363/I366","v":4.012082581899894}]
[]
[null,null,"Loan to value",null,null,null,null,null,{"$f":"I366/I363","v":0.24924711283646034}]
[]
["Summary"]
[null,"Total uses of funds"]
[null,null,"Capex"]
[null,null,"Development Costs"]
[null,null,"IDC"]
[null,null,null,"Total"]
[]
[null,"Sources of funds"]
[null,null,"Rooftop Owner",null,null,{"$f":"SUM(K149:OT149)","v":0}]
[null,null,"Developer",null,null,{"$f":"SUM(K150:OT150)","v":611106.6252900199}]
[null,null,"Debt Fund",null,null,{"$f":"SUM(K151:OT151)","v":5499959.6276101787}]
[]
[null,null,"Period of debt fund repayment",null,null,{"$f":"MATCH(TRUE,165:165,0)","v":39},{"$f":"INDEX(2:2,F383)","v":"2019-05-01"}]
[null,null,"Average life ",null,null,{"$f":"SUMIF(6:6,TRUE,164:164)","v":2926889.3881574185},{"$f":"SUMIF(2:2,H6,164:164)","v":373714.04188660282},{"$f":"F384/G384","v":7.8318956745155788},{"$f":"H384/12","v":0.65265797287629823}]
[]
[null,null,"Chart title",null,null,"Repayment date",{"$f":"G383","v":"2019-05-01"},"Average life",{"$f":"I384","v":0.65265797287629823}," \n","equity contribution",{"$f":"F32","v":0.1},"refinancing",{"$f":"I201","v":0.8},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"Grace Period",{"$f":"F197","v":12}]
[null,null,null,null,null,"Cash Waterfall","Avg. DSCR",{"$f":"G358","v":11.034425298880512},"PLCR",{"$f":"I367","v":4.012082581899894},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"switching allowed",{"$f":"'General Assumptions'!F23","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K164>0,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW164>0,BW2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EI164>0,EI2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GU164>0,GU2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JG164>0,JG2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01",{"$f":"IF(LS164>0,LS2,NA())","v":"2043-09-01"},"2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01",{"$f":"IF(OE164>0,OE2,NA())","v":"2049-01-01"},"2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01"]
[null,null,"Debt fund balance",null,null,null,null,null,null,null,{"$f":"K164","v":0},0,0,0,636.0896627828073,1278.1501047628199,47757.281519714925,94428.139351753693,141291.51447234963,188348.20101531805,235598.99639027618,283044.70129615604,328286.06128639955,373714.04188660282,373714.04188660282,368289.13211894926,362162.31130713451,355375.75709848321,348512.05019396747,341612.81448499794,336739.6793939764,332641.56859467097,29097.918950387102,24253.646726619339,20061.360328365416,15641.469712966194,10797.683199790397,4448.1915381441622,0,0,0,0,0,0,0,0,0,0,0,0,562.53596566548197,562.53596566548197,562.53596566548197,562.53596566548197,562.53596566548197,562.53596566548197,0,0,0,0,0,0,27.757804728303711,27.757804728303711,27.757804728303711,27.757804728303711,27.757804728303711,27.757804728303711,0,0,0,0,0,0,{"$f":"BW164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6754494862743824E-27,3.3508989725487648E-27,5.0427744341787786E-27,6.7346498958087924E-27,8.4429513327944369E-27,{"$f":"LS164","v":1.0151252769780081E-26},1.1875980182121357E-26,1.3600707594462633E-26,1.5341860982159541E-26,1.7083014369856448E-26,1.8840593732908986E-26,2.0598173095961524E-26,2.2372178434369693E-26,2.4146183772777862E-26,2.5936615086541664E-26,2.7727046400305467E-26,2.9533903689424897E-26,3.1340760978544327E-26,3.3164044243019391E-26,3.4987327507494455E-26,3.6827036747325147E-26,3.8666745987155844E-26,4.0522881202342169E-26,4.2379016417528495E-26,4.4251577608070453E-26,4.6124138798612412E-26,4.8013125964509999E-26,4.9902113130407586E-26,5.1807526271660806E-26,5.3712939412914026E-26,5.563477852952288E-26,5.7573043621487356E-26,5.9511308713451843E-26,6.1465999780771953E-26,6.3420690848092062E-26,6.5391807890767806E-26,6.7362924933443549E-26,6.9350467951474925E-26,7.1338010969506302E-26,7.3341979962893312E-26,7.5345948956280323E-26,7.7366343925022955E-26,7.9403164869121221E-26,8.1439985813219487E-26,8.3493232732673387E-26,8.5546479652127286E-26,8.7616152546936819E-26,8.9685825441746353E-26,9.1771924311911519E-26,9.3874449157432308E-26,9.5976974002953097E-26,9.8095924823829519E-26,1.0021487564470594E-25,1.02350252440938E-25,1.0450205521252569E-25,1.0665385798411337E-25,1.0882208673105668E-25,1.1099031547799999E-25,1.1317497020029893E-25,1.1537605089795351E-25,1.1757713159560809E-25,1.197946382686183E-25,1.2201214494162852E-25,1.2424607758999436E-25,1.2649643621371584E-25,1.2874679483743732E-25,1.3101357943651444E-25,1.3329679001094718E-25,1.3558000058537993E-25,{"$f":"OE164","v":1.3787963713516829E-25},1.4017927368495664E-25,1.4249533621010063E-25,1.4482782471060026E-25,1.4716031321109988E-25,1.4950922768695514E-25,1.5187456813816603E-25,1.5423990858937693E-25,1.5662167501594345E-25,1.5901986741786561E-25,1.6141805981978777E-25,1.6383267819706556E-25,1.6626372254969899E-25,1.6869476690233241E-25,1.7114223723032147E-25,1.7360613353366614E-25]
[]
[]
[]
[null,null,"Cash flow Waterfall"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K6,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW6,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI6,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU6,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG6,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS6,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE6,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,83088.437970554136,93838.974800009964,103943.51474037976,105125.19282520583,105669.35539959958,98618.204431015227,86405.769991925321,73726.671440987222,76237.97589185067,69501.305848115953,72866.82673679381,79385.638279815583,103344.44400077531,114126.10150948256,124510.08409549212,126497.52351832243,127862.56897913385,121678.42355934242,110322.96724310938,626512.99523231015,74574.403643998827,68106.913200813535,71633.060164412658,78337.21922252253,102433.32612207532,290382.51110517076,120668.34879168496,122432.17086465393,123575.09230204391,117204.78130276724,105687.27177379282,477567.03449562471,71492.476740187063,65053.961914798092,68538.026253772798,75205.436631853707,99178.209785304367,297129.49318937468,117327.20770319103,119079.12405387319,120213.20946571001,113871.43643489598,102408.06253920624,483561.76713347586,68387.508158310025,61977.639860177085,65418.485189379993,72049.135686486523,95898.99355783168,{"$f":"BW285","v":303732.93348651455},114012.20995566422,115752.14517019349,116877.30292241499,110563.78926055753,99154.144039849067,497953.18605703756,65258.0975806645,58876.537650392289,62272.959307695142,68866.827558375357,92594.175233191054,310184.03953872377,110674.6704852182,112402.47936283282,113518.54769578228,107232.94518641259,95876.552279840209,512540.18233104312,62102.765413051238,55749.166042919853,59099.887361077963,65656.939237679195,89262.167831988889,316473.52184069244,107310.06980352632,109025.59205369459,110132.39409731241,103874.34023788225,92570.709531950051,526799.10644897423,58919.948239279329,52593.951359944265,55897.619732769657,62417.808712398401,85901.294745897205,322591.56536160095,103916.7051105858,105619.76833386165,106717.11510489151,100486.23611621452,89234.86676799327,540709.75154736638,55707.994013453674,49409.230644808187,52664.413376286866,59147.679870333945,82509.7846018649,328527.79942566267,100465.36674983325,102155.62584980112,103243.15472589251,97038.90307874541,85839.120090904195,549384.90353477478,52465.156974810066,46193.246538884174,49398.426463242962,55844.69710725957,79085.76583031351,334271.26585600089,96908.037387268647,98584.864719109595,99661.928945462103,{"$f":"EI285","v":93483.472217393486},82334.314642836543,544615.50415611907,49189.592268971872,42944.141862614022,46097.712722678225,52506.899624257196,75627.260920132874,339810.38528100785,93204.140691412205,94866.669318621134,95932.381515864487,89778.646147554988,78678.91109715632,67070.448389456302,569608.31445670442,40552.684246053737,43414.787603284974,49530.544473049464,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407144,46033.875669009685,39571.582475449228,42384.334755466451,48468.864299243221,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176596,45268.127814095511,48798.028148370264,56030.851523070778,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170277,48019.634401874733,51763.567023526368,59428.117146959012,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.32415153733,{"$f":"GU285","v":50937.939036881267},54908.860500418654,63030.906754125266,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827322,54033.128718440523,58244.778775697319,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.899101998803,61782.847983687439,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689339,65535.289699036417,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.22998972753,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,{"$f":"JG285","v":141944.42656531525},159241.61414867884,162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,{"$f":"LS285","v":-5.8207660913468234E-12},-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,{"$f":"OE285","v":-5.8207660913468234E-12},-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12,-5.8207660913468234E-12]
[null,null,null,"Debt Service to local Banks",null,null,null,null,null,null,{"$f":"K288+K287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,301129.44409918092,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,19841.862595682462,299962.27571119956,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,18674.694207701141,298795.10732321825,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,17507.52581971982,297627.93893523695,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,16340.357431738497,296460.77054725564,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,15173.189043757176,{"$f":"BW288+BW287","v":295293.60215927428},14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,14006.020655775854,294126.43377129297,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,12838.852267794533,292959.26538331166,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,11671.68387981321,291792.09699533036,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,10504.515491831888,290624.92860734899,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,9337.3471038505668,289457.76021936769,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,8170.178715869245,288290.59183138638,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,7003.0103278879233,287123.42344340502,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,5835.8419399066015,285956.25505542371,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,4668.6735519252798,284789.0866674424,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,3501.505163943958,283621.9182794611,2334.3367759626367,2334.3367759626367,2334.3367759626367,{"$f":"EI288+EI287","v":2334.3367759626367},2334.3367759626367,282454.74989147973,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,1167.1683879813154,281287.58150349843,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"GU288+GU287","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"JG288+JG287","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"LS288+LS287","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,{"$f":"OE288+OE287","v":-5.820766091346741E-12},-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12,-5.820766091346741E-12]
[null,null,null,"Debt Service to Debt Fund",null,null,null,null,null,null,{"$f":"K293+K286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,83088.437970554136,93838.974800009964,103943.51474037976,105125.19282520583,105669.35539959958,98618.204431015227,86405.769991925321,73726.671440987222,76237.97589185067,69501.305848115953,72866.82673679381,79385.638279815583,103344.44400077531,72168.180788912636,0,0,0,0,0,0,0,0,0,0,0,-9579.7646060287952,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,43.907254444298644,9623.6718604730941,0,0,0,0,0,-498.44574586226372,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,2.2845430018687085,500.73028886413243,0,0,0,0,0,{"$f":"BW293+BW286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI293+EI286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293+GU286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293+JG286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.2394943828524241E-26,-8.2017300335976837E-26,-8.244745041037575E-26,-8.2066104530646512E-26,-8.2492552217863591E-26,{"$f":"LS293+LS286","v":-8.2107503950952508E-26},-8.2530249250987752E-26,-8.2141498596894835E-26,-8.2560541509748234E-26,-8.2168088468473484E-26,-8.2583428994145049E-26,-8.2187273565688464E-26,-8.2598911704178184E-26,-8.2199053888539754E-26,-8.2606989639847651E-26,-8.2203429437027387E-26,-8.2607662801153439E-26,-8.2200400211151341E-26,-8.2600931188095548E-26,-8.2189966210911616E-26,-8.2586794800673989E-26,-8.2172127436308212E-26,-8.2565253638888762E-26,-8.2146883887341139E-26,-8.2536307702739844E-26,-8.2114235564010399E-26,-8.2499956992227258E-26,-8.2074182466315979E-26,-8.2456201507351005E-26,-8.2026724594257881E-26,-8.2405041248111072E-26,-8.2779655514782419E-26,-8.2342773827325626E-26,-8.2713685706815139E-26,-8.2273101632176501E-26,-8.2640311124484191E-26,-8.2196024662663708E-26,-8.2559531767789552E-26,-8.2111542918787247E-26,-8.2471347636731246E-26,-8.2019656400547095E-26,-8.2375758731309261E-26,-8.2728158674889592E-26,-8.2269062664341773E-26,-8.2617760220740271E-26,-8.2154961823010606E-26,-8.2499956992227258E-26,-8.2033456207315772E-26,-8.2374748989350579E-26,-8.2712339384203563E-26,-8.2238433824928397E-26,-8.2572321832599536E-26,-8.2094713886142524E-26,-8.2424899506631841E-26,-8.27513827399393E-26,-8.2266370019118621E-26,-8.2589150865244258E-26,-8.2100435757241734E-26,-8.2419514216185525E-26,-8.2734890287947495E-26,-8.2238770405581291E-26,-8.2550444090161415E-26,-8.2050621820613389E-26,-8.2358593118011667E-26,-8.2662862028228111E-26,-8.2155634984316406E-26,-8.2456201507351017E-26,-8.2753065643203782E-26,-8.2238433824928397E-26,{"$f":"OE293+OE286","v":-8.2531595573599328E-26},-8.2013261368142109E-26,-8.2302720729631207E-26,-8.258847770393847E-26,-8.2062738724117572E-26,-8.2344793311243002E-26,-8.2623145511186586E-26,-8.209000175700202E-26,-8.2364651569763759E-26,-8.2635598995343675E-26,-8.209505046679543E-26,-8.2362295505193501E-26,-8.2625838156409738E-26,-8.2077884853497825E-26,-8.2337725117532216E-26,-8.2593862994384774E-26]
[null,null,null,"Dividends to Rooftop owners",null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to Development Co.",null,null,null,null,null,null,{"$f":"K303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325383.55113312928,0,0,0,0,0,0,0,0,0,0,0,169148.25531193335,0,0,0,0,0,0,0,0,0,0,0,186600.26629735611,0,0,0,0,0,0,0,0,0,0,0,203826.75228574459,0,0,0,0,0,0,0,0,0,0,0,220748.08533571276,0,0,0,0,0,0,0,0,0,0,0,237341.34622960654,0,0,0,0,0,0,0,0,0,0,0,253586.32810396131,0,0,0,0,0,4698.9827503847191,0,0,0,0,0,264595.81686733244,0,0,0,0,0,22002.680900037347,0,0,0,0,0,262160.75426463934,0,0,0,0,0,58522.803777509427,0,0,0,0,0,0,569608.31445670442,40552.684246053745,43414.787603284982,49530.544473049471,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466458,48468.864299243229,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176604,45268.127814095518,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170284,48019.63440187474,51763.567023526375,59428.117146959019,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.324151537337,50937.939036881275,54908.860500418661,63030.906754125273,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827329,54033.12871844053,58244.778775697327,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.89910199881,61782.847983687447,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689346,65535.289699036424,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,141944.42656531525,159241.61414867884,162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity Cash flows",null,null,null,null,null,null,{"$f":"OR(K4:K6)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(BW4:BW6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(EI4:EI6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU4:GU6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG4:JG6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,{"$f":"OR(LS4:LS6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(OE4:OE6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K402,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW402,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI402,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU402,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG402,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS402,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE402,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Equity cash flow EGP",null,null,null,null,null,null,{"$f":"K347","v":-1.0000000000000001E-5},{"$f":"L347","v":0},0,0,-1026.5867862098266,-1036.2230425206296,-75012.79290776985,-75322.220678514394,-75632.924838813269,-75944.91065377339,-76258.183410220183,-76572.748416787348,-76991.22288051444,-77308.811674896555,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325383.55113312928,0,0,0,0,0,0,0,0,0,0,0,169148.25531193335,0,0,0,0,0,0,0,0,0,0,0,186600.26629735611,0,0,0,0,0,0,{"$f":"BX347","v":0},0,0,0,0,203826.75228574459,0,0,0,0,0,0,0,0,0,0,0,220748.08533571276,0,0,0,0,0,0,0,0,0,0,0,237341.34622960654,0,0,0,0,0,0,0,0,0,0,0,253586.32810396131,0,0,0,0,0,4698.9827503847191,0,0,0,0,0,264595.81686733244,0,0,0,0,0,22002.680900037347,0,0,0,0,{"$f":"EJ347","v":0},262160.75426463934,0,0,0,0,0,58522.803777509427,0,0,0,0,0,0,569608.31445670442,40552.684246053745,43414.787603284982,49530.544473049471,72237.09634709722,82407.490364674173,91966.356545962335,93078.870031684943,93587.883764447644,86907.192768642606,75340.833367049141,63332.700491407151,46033.875669009693,39571.582475449235,42384.334755466458,48468.864299243229,71061.609196907855,81180.586882782052,90691.076231050858,91797.247755757169,92302.919024696152,96024.643336639478,83833.476444197557,71020.735669500136,52167.059969176604,45268.127814095518,48798.028148370271,56030.851523070785,82149.319763193082,94252.140651013644,105779.08921299313,107695.75240492939,108930.60023689411,101806.54401593923,88887.507102569143,75309.788437416166,55330.494942170284,48019.63440187474,51763.567023526375,59428.117146959019,87105.771461812867,99931.053801697242,112146.08428392201,114177.10177379003,115485.59964363191,107936.17241670923,94245.807868409232,79857.438362596149,58685.324151537337,50937.939036881275,{"$f":"GV347","v":54908.860500418661},63030.906754125273,92360.825028890002,105951.69481273809,118895.88074989841,121048.07491434633,122434.61515944097,114434.41803569473,99926.673570895902,84679.253351175401,62243.103254827329,54033.12871844053,58244.778775697327,66851.628669066369,97932.445185470729,112334.60270741093,126051.46940465654,128332.06961927786,129801.30650277807,121323.42400026486,105949.49775189435,89791.737208385748,66016.084261971104,57315.89910199881,61782.847983687447,70903.438960507585,103839.67609109418,119101.54961272111,133637.22049573952,136053.88741363492,137610.75274216663,128626.66222924796,112334.8385771232,95212.385828681901,70017.257423447649,60797.591150689346,65535.289699036424,75200.286423628771,110102.70612671701,126275.6147148142,141678.96641567815,144239.81769419566,145889.53736667844,136369.01309588098,119104.4886971604,100959.74675529062,74260.395633979206,64490.229989727537,69515.062813932891,79756.960263908768,116742.93656126576,133881.26264552484,150204.08934574793,152917.72690777722,154665.83845087609,144576.84986231313,126281.54929475101,107053.48231099125,78760.101502581674,68406.56609578889,73735.907932385962,84589.140644599334,123783.05433438648,141944.42656531525,{"$f":"JH347","v":159241.61414867884},162117.15307002576,163969.52421905054,153278.12817121387,133890.50856902639,113514.43651401049,83531.857248827277,72560.118961439919,78212.39443259078,89713.452269536923,131247.10920187403,150492.59622371729,168822.30682441627,171869.40594424156,173832.25433181331,162502.48089711362,141957.32492222887,120364.70600570911,88592.077594745861,76965.223383076707,82959.970357453436,95147.521183285106,139160.59550500711,159554.91129520317,178978.778861806,182207.67321889871,184287.58723741988,172281.31867819637,150509.51513042074,127627.71523029856,93958.165831932507,81637.078529719118,89086.167721351259,102001.18739991047,148641.69125905971,170253.41272464406,190836.7502574005,194258.28546118268,196462.24636908196,183739.08888685616,160667.40021490489,136419.44853961054,100739.72567259356,87682.952377841168,95576.620511969304,109262.53066384683,158687.31195341903,181589.10951599758,203401.12867427734,207026.79732593248,209362.20267182656,195879.35049825741,171430.16642952786,145734.49659177649,107924.58618525603,94088.1987880097,102452.97869608527,116955.79267780091,0,0,0,0,0,0,{"$f":"LT347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity cash flow EURO",null,null,null,null,null,null,{"$f":"K350","v":-6.8846229220452803E-7},{"$f":"L350","v":0},0,0,-70.676629198089685,-71.34004910889027,-5164.3479349946783,-5185.650870226531,-5207.041680066216,-5228.5207269964903,-5250.0883749953491,-5271.7449895422051,-5026.8177766937242,-5047.5534000225853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20147.412814784064,0,0,0,0,0,0,0,0,0,0,0,9932.6007533262655,0,0,0,0,0,0,0,0,0,0,0,10391.52966421901,0,0,0,0,0,0,{"$f":"BX350","v":0},0,0,0,0,10764.656427786611,0,0,0,0,0,0,0,0,0,0,0,11056.246173134808,0,0,0,0,0,0,0,0,0,0,0,11273.426091493779,0,0,0,0,0,0,0,0,0,0,0,11422.998552512414,0,0,0,0,0,200.73814350028331,0,0,0,0,0,11303.398177305638,0,0,0,0,0,891.40161973498357,0,0,0,0,{"$f":"EJ350","v":0},10621.002142609261,0,0,0,0,0,2248.5094088199407,0,0,0,0,0,0,21884.967426837004,1477.6138619902881,1581.9000189665767,1804.7392044689695,2632.0954308415671,3002.6730007773281,3350.968395693289,3391.50493177511,3410.05181125934,3166.628180823931,2745.185968001254,2307.6469018814437,1677.3314534976894,1367.4030199665692,1464.5981716767546,1674.850164464711,2455.5464538174961,2805.2095145561761,3133.8461533423792,3172.0701057057418,3189.5436656950719,3318.148506474226,2896.8805817966118,2454.1340618604982,1802.6419688645369,1483.465381724483,1599.1424640270507,1836.1666929185067,2692.0855331455855,3088.7026824570544,3466.4481288523625,3529.2584024589869,3569.7251524412295,3336.26529245659,2912.900224104068,2467.9497352023159,1813.2155616745654,1492.366521326647,1608.7214201560614,1846.9222758625833,2707.0955196373693,3105.6829355769223,3485.3047876738437,3548.4252704484807,3589.0911030501347,3354.4680662655937,2928.9954034449356,2481.8299634241271,1823.8375645262558,1501.3079484708064,{"$f":"GV350","v":1618.3440137039438},1857.7273265959025,2722.1761100855815,3122.743569604299,3504.2511374678584,3567.6833506046855,3608.5492342700622,3372.7572144453652,2945.1664541749951,2495.7750260497473,1834.5081764360823,1510.2898237266952,1628.0104216901825,1868.5820509221983,2737.3276151934369,3139.8849436509281,3523.2875834317247,3587.0330554749894,3628.0999632484977,3391.1331250515727,2961.4137118998697,2509.7852035779838,1845.2275969929542,1519.3123080647481,1637.7208216146807,1879.486655266654,2752.5503468051556,3157.1074182081693,3542.4145323694142,3606.4747992478474,3647.7437087947101,3409.5961876548199,2977.7375134770941,2523.8607774833158,1855.9960263568835,1528.3755628541144,1647.4753914561393,1890.4413466749838,2767.8446179076004,3174.4113551498035,3561.6323926954806,3626.0089977568391,3667.480891383891,3428.1467933440322,2994.1381970181897,2538.0020302165635,1866.8136652576129,1537.4797498606292,1657.2743096704066,1901.446332812445,2783.2107426318776,3191.7971177347999,3580.9415744389376,3645.6360684847145,3687.3119331612747,3446.7853347298328,3010.6161018906728,2552.2092452055076,1877.6807149931926,1546.6250312447148,1667.1177551887708,1912.5018219628303,2798.6490362549007,3209.2650706100626,{"$f":"JH350","v":3600.3424892471057},3665.3564305673872,3707.2372579462317,3465.5122059478545,3027.1715687200526,2566.4827068554669,1888.5973774285046,1555.8115695592612,1677.0059074162016,1923.6080230273958,2814.1598152009319,3226.8155798131479,3619.8355503894832,3685.1705047979422,3727.2572912363398,3484.3278026620678,3043.8049393917931,2580.8227005498443,1899.5638549937432,1565.0395277474222,1686.9389462295464,1934.7651455237506,2829.743397043072,3244.4490127749486,3639.4211727615429,3705.078713630603,3747.3724602114435,3503.2325220680623,3060.5165570532363,2595.2295126506287,1910.5803506828377,1660.0387709252611,1811.5113259075911,2074.1301478913565,3022.5355305446719,3461.9963268573101,3880.5455811275724,3950.1203527467746,3994.9365149932537,3736.2190903931828,3267.070776956004,2774.0038933602464,2048.4791151364047,1782.9778223068226,1943.4906111457774,2221.7850072300967,3226.8069245115057,3692.5006088331716,4136.0343330554015,4209.7600302590909,4257.2490326809366,3983.0836931822828,3485.924875123842,2963.4195510261197,2194.5787457150232,1913.2244892590065,2083.3170404348439,2378.2226633547111,0,0,0,0,0,0,{"$f":"LT350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity cash flow to all owners",null," \n","Project Pre-tax IRR EGP",{"$f":"H124","v":0.15917043089866645},"Project pre-tax IRR EURO",{"$f":"H127","v":9.9073511362075817E-2}," \n","Equity IRR EGP",{"$f":"G348","v":0.3460804402828217},"Equity IRR EURO",{"$f":"G351","v":0.27891219258308408}]
[]
[]
[null,null,null,null,"Two way data table",null,null,{"$f":"H407","v":0.15917043089866645},10,12,15,20]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]
[]
[null,null,null,null,"One way data table",null,null,null,{"$f":"H407","v":0.15917043089866645},{"$f":"J407","v":9.9073511362075817E-2},{"$f":"M407","v":0.3460804402828217},{"$f":"O407","v":0.27891219258308408}]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]

{"sheet":"TEI","index":24,"n_rows":420,"n_cols":410,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
["Time Period",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400]
[null,"Month",null,null,null,null,null,null,null,null,{"$f":"'General Assumptions'!E3","v":"2017-01-01"},{"$f":"EDATE(K2,1)","v":"2017-02-01"},{"$f":"EDATE(L2,1)","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",{"$f":"EDATE(BX2,1)","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01",{"$f":"EDATE(EJ2,1)","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01",{"$f":"EDATE(GV2,1)","v":"2033-03-01"},"2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01",{"$f":"EDATE(JH2,1)","v":"2038-07-01"},"2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01",{"$f":"EDATE(LT2,1)","v":"2043-11-01"},"2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01",{"$f":"EDATE(OF2,1)","v":"2049-03-01"},"2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01"]
[null,"Year",null,null,null,null,null,"Balance sheet",null,{"$f":"I328","v":true},{"$f":"YEAR(K2)","v":2017},{"$f":"YEAR(L2)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,{"$f":"YEAR(BX2)","v":2022},2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,{"$f":"YEAR(EJ2)","v":2027},2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,{"$f":"YEAR(GV2)","v":2033},2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,{"$f":"YEAR(JH2)","v":2038},2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,{"$f":"YEAR(LT2)","v":2043},2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,{"$f":"YEAR(OF2)","v":2049},2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050]
[null,"Development",null,null,null,null,{"$f":"'Risk Analysis'!$P$4","v":"Base case"},{"$f":"F14","v":"2017-05-01"},{"$f":"F15","v":"2017-07-01"},null,{"$f":"AND(K$2>=$H4,K$2<$I4)","v":false},{"$f":"AND(L$2>=$H4,L$2<$I4)","v":false},false,false,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H4,BX$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H4,EJ$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H4,GV$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H4,JH$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H4,LT$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H4,OF$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Construction",null,null,null,null,null,{"$f":"F15","v":"2017-07-01"},{"$f":"F17","v":"2017-11-01"},null,{"$f":"AND(K$2>=$H5,K$2<$I5)","v":false},false,false,false,false,false,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation",null,null,null,null,null,{"$f":"F17","v":"2017-11-01"},{"$f":"F18","v":"2042-11-01"},null,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Assumptions"]
[null,"SPV Name",null,null,null,"TEI"]
[null,"Row No. (Assimp)",null,null,null,{"$f":"MATCH(F9,'SPV Assumptions'!E:E,0)","v":11}]
[]
[]
[null,"Operating Assumptions"]
[null,null,"Contracy signing Date",null,null,{"$f":"INDEX('SPV Assumptions'!G:G,TEI!F10)","v":"2017-05-01"}]
[null,null,"Construction Start Date",null,null,{"$f":"INDEX('SPV Assumptions'!I:I,TEI!F10)","v":"2017-07-01"}]
[null,null,"Construction Months",null,null,{"$f":"INDEX('SPV Assumptions'!J:J,TEI!F10)","v":4}]
[null,null,"Operation Date",null,null,{"$f":"INDEX('SPV Assumptions'!K:K,TEI!F10)","v":"2017-11-01"}]
[null,null,"End Date",null,null,{"$f":"INDEX('SPV Assumptions'!M:M,TEI!F10)","v":"2042-11-01"}]
[null,null,"Re-financing date",null,null,{"$f":"INDEX('SPV Assumptions'!AA:AA,TEI!F10)","v":"2018-07-01"}]
[]
[null,null,"Input Capacity",null,null,{"$f":"INDEX('SPV Assumptions'!P:P,TEI!F10)","v":244.47031431897554}]
[null,null,"Input Yeild",null,null,{"$f":"INDEX('SPV Assumptions'!Q:Q,TEI!F10)","v":1709.6774193548388}]
[null,null,"Degradation rate",null,null,{"$f":"INDEX('SPV Assumptions'!R:R,TEI!F10)","v":5.0000000000000001E-3}]
[]
[null,null,"Input Interconnection costs",null,null,{"$f":"INDEX('SPV Assumptions'!S:S,TEI!F10)","v":20000}]
[null,null,"Capex/kW (EURO)",null,null,{"$f":"LOOKUP($F$21,'General Assumptions'!32:32,'General Assumptions'!33:33)","v":930}]
[]
[null,null,"O&M/kW/yr (EURO)",null,null,{"$f":"INDEX('SPV Assumptions'!T:T,TEI!F10)","v":12}]
[]
[]
[null,"Financing Assumptions"]
[null,null,"Equity requirements",null,null,{"$f":"INDEX('SPV Assumptions'!U:U,TEI!F10)","v":0.1}]
[null,null,"Rent Model",null,null,{"$f":"INDEX('SPV Assumptions'!V:V,TEI!F10)","v":true}]
[null,null,"Rental payments as % of rev",null,null,{"$f":"IF(F33,INDEX('SPV Assumptions'!X:X,TEI!F10))*1","v":2.5000000000000001E-2}]
[null,null,"Equity contribution by rooftop owner",null,null,{"$f":"IF(F33,0,INDEX('SPV Assumptions'!Y:Y,TEI!F10))","v":0}]
[null,null,"Ownership % Rooftop",null,null,{"$f":"F35/F32","v":0}]
[null,null,"Ownership% Development Co.",null,null,{"$f":"1-F36","v":1}]
[]
["Capacity & Production"]
[null,"Capacity",null,null,null,"kW",null,null,{"$f":"F21","v":244.47031431897554},null,{"$f":"$I$40*K6","v":0},0,0,0,0,0,0,0,0,0,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,{"$f":"$I$40*BW6","v":244.47031431897554},244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,{"$f":"$I$40*EI6","v":244.47031431897554},244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,{"$f":"$I$40*GU6","v":244.47031431897554},244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,{"$f":"$I$40*JG6","v":244.47031431897554},244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,244.47031431897554,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$40*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$40*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Yield",null,null,null,"kWh/kW",null,{"$f":"'Risk Analysis'!P8","v":1},{"$f":"F22","v":1709.6774193548388},null,{"$f":"$I$41*K6*$H$41","v":0},{"$f":"$I$41*L6*$H$41","v":0},0,0,0,0,0,0,0,0,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*BX6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*EJ6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*GV6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*JH6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*LT6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*OF6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Monthly Factor",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(MONTH(K2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(L2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(M2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(N2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(O2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(P2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(Q2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(R2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(S2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(T2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(U2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(V2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(W2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(X2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(Y2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(Z2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ED2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(EF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(EG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(EH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(EP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(ER2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(ES2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(ET2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(ID2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(II2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(IP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(IU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(ME2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ML2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(MQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(MX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ND2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(NP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(OB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(OI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(OJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(OK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(OL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ON2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2}]
[null,"Production before degredation",null,null,null,"kWh",null,null,null,null,{"$f":"(K40*K41*K42)","v":0},{"$f":"(L40*L41*L42)","v":0},0,0,0,0,0,0,0,0,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,{"$f":"(BX40*BX41*BX42)","v":44575.822810811675},44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,{"$f":"(EJ40*EJ41*EJ42)","v":32193.649807808426},24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,{"$f":"(GV40*GV41*GV42)","v":26278.599010195412},35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,{"$f":"(JH40*JH41*JH42)","v":44575.822810811675},44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,24953.6276315301,22256.364467818566,23707.523596832954,26278.599010195412,35790.000692757138,40064.610735832146,44086.845278208995,44575.822810811675,44812.424842716187,42036.29433503648,37209.612884184258,32193.649807808426,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT40*LT41*LT42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF40*OF41*OF42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Degredation",null,null,null,"%",{"$f":"(1+F23)^(1/12)-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J45*(1-$G$45*K6)","v":1},1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,0.97820358328772627,0.97779692953698649,{"$f":"BV45*(1-$G$45*BW6)","v":0.97739044483824755},0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,0.95251564250591736,0.95211966761349109,{"$f":"EH45*(1-$G$45*EI6)","v":0.95172385733370568},0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,0.92750227531275919,0.92711669884839176,{"$f":"GT45*(1-$G$45*GU6)","v":0.92673128267388427},0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,0.90314576718880568,0.9027703160864311,{"$f":"JF45*(1-$G$45*JG6)","v":0.9023950210646533},0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"LR45*(1-$G$45*LS6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"OD45*(1-$G$45*OE6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743]
[null,"Production after degredation",null,null,null,null,null,null,null,null,{"$f":"K43*K45","v":0},{"$f":"L43*L45","v":0},0,0,0,0,0,0,0,0,24943.254038093834,22237.863711939539,23677.969177976447,26234.928636436292,35715.670346006751,39964.781816484072,43958.712274901343,44427.791680664326,44645.040659843413,41861.869767020085,37039.811649295327,32033.415964024211,24819.106776293138,22127.181686093267,23560.119476652086,26104.352467473891,35537.906744270535,39765.869588616719,43739.921504744452,44206.666214172154,44422.833904364139,41653.515375989322,36855.457547506892,31873.979634185984,24695.57741873978,22017.050545485083,23442.856335433356,25974.426200637667,35361.027905379196,39567.947384279993,43522.219697358036,43986.641330672785,44201.733113656097,41446.198003909281,36672.021010720353,31715.336848916988,24572.662890008232,21907.467548255652,23326.176834900416,25845.146601242635,35185.02942570184,39371.010275940796,43305.601432769814,43767.711552357876,43981.732783124855,41239.912489341841,36489.497472042305,31557.483658596815,24450.36012997993,21798.429966192391,23210.078070163909,25716.510450703434,35009.906923525239,39175.053360591257,43090.06131798368,{"$f":"BX43*BX45","v":43549.871428683189},43762.827435573352,41034.653696538284,36307.882387309633,31400.416133263057,24328.666093767097,21689.935084661545,23094.557150792669,25588.514546454226,34835.656038944799,38980.071759626706,42875.593986845517,43333.115536232843,43545.011621065554,40830.416515311466,36127.171234976347,31244.130362513453,24207.577751636931,21581.980202540592,22979.611200741736,25461.15570186892,34662.272433755963,38786.060618724179,42662.194099909524,43117.438478584292,43328.279916790787,40627.195860908629,35947.359516001052,31088.622455408549,24087.092088936173,21474.56263215101,22865.237358280781,25334.430746181879,34489.751791346258,38593.015107721629,42449.85634430535,42902.83488617406,43112.626926928737,40424.986673884785,35768.442753734955,30933.888540374846,23967.206106016078,21367.679699191365,22751.432775922833,25208.336524408958,34318.089816587795,38400.930420497614,42238.575433605823,42689.299416163958,42898.047282515108,40223.783919976748,35590.416493810357,30779.92476510839,23847.916818157708,21261.328742670717,22638.19462035341,25082.869897268964,34147.282235730352,38209.801774851672,42028.346107695274,42476.826752308123,42684.535641307943,40023.582589977814,35413.276304029794,{"$f":"EJ43*EJ45","v":30626.72729647885},23729.221255497625,21155.507114842378,22525.520072359959,24958.027741105489,33977.324796294946,38019.62441238523,41819.163132638634,42265.411604820649,42472.086687654606,39824.377699613025,35237.017774255692,30474.292320434124,23611.116462953967,21050.212181137995,22413.406326761688,24833.806947809157,33808.213266967992,37830.393598383183,41611.021300551103,42055.048710243849,42260.695132359484,39626.164289415108,35061.636516300518,30322.616041905356,23493.599500152872,20945.441320101952,22301.850592339699,24710.204424740234,33639.943437495953,37642.104621695988,41403.915429468521,41845.73283131732,42050.355712552293,39428.937424600997,34887.128163817637,30171.694684712464,23376.667441355265,20841.191923326114,22190.850091767537,24587.217094651638,33472.511118580507,37454.752794622356,41197.840363218318,41637.458756847431,41841.063191557012,39232.692194948955,34713.488372192493,30021.524491470118,23260.317375384024,20737.461395384889,22080.402061542001,24464.841895612313,33305.912141774243,37268.333452792584,40992.790971291164,41430.221301577665,41632.812358761556,39037.423714676341,34540.712818434498,29872.101723494201,23144.546405551508,20634.247153770593,21970.503751914381,{"$f":"GV43*GV45","v":24343.075780931023},33140.142359376936,37082.841955052427,40788.762148713264,41224.015306059511,41425.598029488057,38843.127122317987,34368.797201069428,29723.422660708737,23029.351649587428,20531.546628829179,21861.15242682198,24221.915719080476,32975.197644332198,36898.273683347506,40585.748815919193,41018.83563652396,41219.415044863723,38649.797580605125,34197.737240032278,29575.48360155326,22914.730239567099,20429.357263696238,21752.34536381999,24101.358693621867,32811.073890124811,36714.624042608404,40383.745918625515,40814.677184753797,41014.258271692473,38457.430276345018,34027.528676560738,29428.280862890671,22800.679321840038,20327.676514233375,21644.079854013733,23981.401703129777,32647.767010678446,36531.888460636197,40182.748427704908,40611.534867956325,40810.122602327094,38266.020420301073,33858.167273089166,29281.810779915526,22687.196056958917,20226.501848964836,21536.353201991198,23862.041761117431,32485.272940253919,36350.062387988663,39982.751339060938,40409.403628636857,40607.002954542084,38075.563247073602,33689.648813143067,29136.069706062823,22574.27761960886,20125.830749014491,21429.162725755959,23743.275895962375,32323.58763334803,36169.141297867005,39783.749673503517,{"$f":"JH43*JH45","v":40208.278434472828},40404.89427140716,37886.054014981266,33521.969101234143,28991.05401291719,22461.921198537137,20025.660708043157,21322.505756660383,23625.101150832474,32162.707064592796,35989.120686003182,39585.738476624931,40008.154278188478,40203.7915211613,37697.488005942912,33355.123962755817,28846.760090122552,22350.123996483122,19925.989232186141,21216.379639339197,23507.514583612301,32002.627228655238,35809.996070547699,39388.71281867646,39809.026177430205,40003.689697087531,37509.860525360193,33189.109243879342,28703.184345292277,22238.88323010871,19826.813839991202,21110.781731643383,23390.513266829883,31843.344140137673,35631.762991958101,39192.667794445682,39610.889174642514,39804.583817388222,37323.166902000652,33023.92081145032,28560.323203919688,22128.196129928961,19728.132062356741,21005.709404574387,23274.094287583837,31684.853833478497,35454.417012887883,38997.598523134344,39413.738336944582,39606.468925061112,37137.402487881423,32859.554552885857,28418.17310928912,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT43*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF43*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Macro Economic"]
[null,"EURO Annual Inflation rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01}]
[null,"EURO Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K49)^(1/12)-1","v":8.295381143461622E-4},{"$f":"(1+L49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+BX49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+EJ49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+GV49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+JH49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+LT49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+OF49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4]
[null,"EURO Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J51*(1+K50)","v":1.0008295381143462},{"$f":"K51*(1+L50)","v":1.0016597643621754},1.0024906793143209,1.003322283542089,1.00415457761726,1.0049875621120887,1.0058212375993045,1.006655604652112,1.0074906638441912,1.0083264157496978,1.0091628609432644,1.0099999999999993,1.0108378334954891,1.0116763620057967,1.0125155861074635,1.0133555063775093,1.014196123393432,1.015037437733209,1.015879449975297,1.0167221606986325,1.0175655704826325,1.0184096799071942,1.0192544895526963,1.0200999999999987,1.0209462118304431,1.0217931256258537,1.0226407419685373,1.0234890614412835,1.0243380846273653,1.02518781211054,1.0260382444750489,1.0268893823056178,1.0277412261874577,1.028593776706265,1.0294470344482221,1.0303009999999975,1.0311556739487464,1.0320110568821113,1.0328671493882216,1.0337239520556951,1.0345814654736378,1.0354396902316443,1.0362986269197982,1.0371582761286728,1.0380186384493311,1.0388797144733264,1.039741504792703,1.0406040099999962,1.0414672306882327,1.042331167450931,1.0431958208821024,1.0440611915762508,1.0449272801283729,1.0457940871339595,1.046661613188995,1.0475298588899582,1.0483988248338232,1.0492685116180587,1.050138919840629,1.051010050099995,1.0518819029951139,1.0527544791254393,1.0536277790909225,1.0545018034920124,1.0553765529296557,{"$f":"BW51*(1+BX50)","v":1.056252028005298},1.0571282293208839,1.0580051574788569,1.0588828130821604,1.0597611967342382,1.0606403090390344,1.0615201506009941,1.0624007220250642,1.0632820239166929,1.0641640568818309,1.0650468215269315,1.0659303184589513,1.0668145482853502,1.0676995116140919,1.0685852090536445,1.069471641212981,1.0703588087015794,1.0712467121294236,1.0721353521070029,1.0730247292453137,1.0739148441558586,1.0748056974506479,1.0756972897421997,1.0765896216435398,1.0774826937682025,1.0783765067302316,1.0792710611441798,1.0801663576251097,1.0810623967885942,1.0819591792507168,1.082856705628072,1.0837549765377659,1.0846539925974163,1.0855537544251537,1.086454262639621,1.0873555178599743,1.0882575207058838,1.0891602717975331,1.0900637717556207,1.0909680212013599,1.0918730207564793,1.0927787710432231,1.0936852726843518,1.0945925263031426,1.0955005325233895,1.0964092919694042,1.0973188052660161,1.0982290730385731,1.0991400959129416,1.1000518745155075,1.1009644094731761,1.1018777014133727,1.1027917509640432,1.1037065587536545,1.1046221254111945,1.1055384515661733,1.1064555378486227,1.1073733848890974,1.1082919933186755,1.109211363768958,1.1101314968720704,1.111052393260662,1.1119740535679072,1.1128964784275057,{"$f":"EI51*(1+EJ50)","v":1.113819668473683},1.1147436243411903,1.1156683466653057,1.1165938360818342,1.1175200932271081,1.1184471187379876,1.1193749132518613,1.1203034774066467,1.1212328118407902,1.1221629171932677,1.1230937941035855,1.12402544321178,1.1249578651584191,1.1258910605846015,1.126825030131958,1.1277597744426517,1.1286952941593784,1.1296315899253668,1.1305686623843794,1.1315065121807126,1.1324451399591975,1.1333845463651997,1.1343247320446206,1.1352656976438971,1.1362074438100025,1.1371499711904467,1.1380932804332768,1.1390373721870775,1.1399822471009713,1.1409279058246196,1.1418743490082222,1.1428215773025188,1.1437695913587884,1.1447183918288506,1.1456679793650657,1.146618354620335,1.1475695182481014,1.1485214709023501,1.1494742132376086,1.1504277459089471,1.1513820695719799,1.1523371848828645,1.1532930924983031,1.1542497930755427,1.1552072872723751,1.1561655757471381,1.1571246591587152,1.1580845381665372,1.1590452134305813,1.1600066856113724,1.1609689553699833,1.1619320233680355,1.1628958902676987,1.1638605567316922,1.1648260234232852,1.1657922910062972,1.1667593601450978,1.1677272315046083,1.1686959057503012,1.1696653835482014,1.170635665564886,1.1716067524674849,1.1725786449236819,1.1735513436017144,{"$f":"GU51*(1+GV50)","v":1.1745248491703741},1.1754991622990076,1.1764742836575166,1.1774502139163585,1.1784269537465473,1.1794045038196528,1.1803828648078027,1.181362037383682,1.1823420222205334,1.1833228199921584,1.1843044313729174,1.1852868570377304,1.1862700976620768,1.1872541539219967,1.1882390264940907,1.1892247160555212,1.1902112232840116,1.1911985488578483,1.1921866934558796,1.1931756577575177,1.1941654424427375,1.1951560481920789,1.1961474756866455,1.1971397256081064,1.1981327986386963,1.1991266954612152,1.2001214167590302,1.201116963216075,1.2021133355168505,1.2031105343464255,1.2041085603904371,1.2051074143350915,1.2061070968671637,1.2071076086739985,1.2081089504435107,1.2091111228641864,1.2101141266250821,1.2111179624158264,1.2121226309266195,1.2131281328482346,1.2141344688720179,1.2151416396898886,1.2161496459943404,1.2171584884784412,1.218168167835834,1.2191786847607371,1.2201900399479446,1.221202234092827,1.2222152678913316,1.2232291420399832,1.2242438572358842,1.2252594141767155,1.2262758135607366,1.2272930560867861,1.2283111424542825,1.2293300733632244,1.2303498495141911,1.2313704716083431,1.2323919403474226,1.2334142564337538,1.2344374205702435,1.2354614334603817,1.2364862958082419,1.2375120083184814,{"$f":"JG51*(1+JH50)","v":1.2385385716963426},1.2395659866476525,1.2405942538788239,1.2416233740968552,1.2426533480093316,1.2436841763244253,1.2447158597508956,1.2457483989980902,1.2467817947759448,1.2478160477949842,1.2488511587663229,1.249887128401665,1.2509239574133049,1.2519616465141279,1.253000196417611,1.2540396078378226,1.2550798814894237,1.2561210180876683,1.2571630183484033,1.2582058829880698,1.2592496127237029,1.2602942082729329,1.261339670353985,1.2623859996856803,1.2634331969874366,1.2644812629792679,1.2655301983817857,1.2665800039161994,1.2676306803043167,1.2686822282685437,1.2697346485318861,1.2707879418179493,1.2718421088509388,1.2728971503556612,1.2739530670575239,1.2750098596825363,1.2760675289573102,1.2771260756090599,1.2781855003656029,1.2792458039553607,1.2803069871073591,1.2813690505512283,1.2824319950172041,1.2834958212361278,1.2845605299394471,1.2856261218592167,1.2866925977280979,1.2877599582793604,1.2888282042468819,1.2898973363651491,1.2909673553692576,1.2920382619949131,1.2931100569784315,1.2941827410567395,1.295256314967375,1.296330779448488,1.2974061352388406,1.2984823830778078,1.2995595237053779,1.300637557862153,1.3017164862893498,1.3027963097287996,1.3038770289229491,1.3049586446148611,{"$f":"LS51*(1+LT50)","v":1.3060411575482147},1.3071245684673056,1.3082088781170476,1.3092940872429717,1.3103801965912278,1.3114672069085846,1.3125551189424305,1.3136439334407735,1.3147336511522423,1.3158242728260865,1.3169157992121776,1.3180082310610088,1.3191015691236958,1.3201958141519778,1.3212909668982171,1.3223870281154004,1.3234839985571392,1.3245818789776695,1.3256806701318538,1.3267803727751801,1.3278809876637636,1.3289825155543464,1.3300849572042983,1.3311883133716178,1.3322925848149318,1.3333977722934967,1.3345038765671984,1.3356108983965536,1.3367188385427096,1.3378276977674453,1.3389374768331714,1.3400481765029311,1.3411597975404004,1.3422723407098889,1.3433858067763405,1.3445001965053331,1.3456155106630803,1.3467317500164306,1.3478489153328694,1.3489670073805182,1.3500860269281358,1.3512059747451188,1.3523268516015021,1.3534486582679592,1.3545713955158032,1.3556950641169867,1.3568196648441027,1.3579451984703852,1.3590716657697097,1.3601990675165936,1.3613274044861967,1.3624566774543219,1.3635868871974157,1.3647180344925687,1.3658501201175159,1.3669831448506378,1.3681171094709601,1.3692520147581553,1.3703878614925424,1.3715246504550878,1.3726623824274056,1.3738010581917584,1.3749406785310576,1.3760812442288641,{"$f":"OE51*(1+OF50)","v":1.3772227560693888},1.3783652148374932,1.3795086213186898,1.3806529762991429,1.3817982805656686,1.3829445349057359,1.3840917401074668,1.3852398969596378,1.3863890062516788,1.3875390687736751,1.3886900853163673,1.3898420566711518,1.3909949836300817,1.392148866985867,1.3933037075318757]
[null,"EGP Annual Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2}]
[null,"EGP Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K52)^(1/12)-1","v":5.2616942768477504E-3},{"$f":"(1+L52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+BX52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+EJ52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+GV52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+JH52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+LT52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+OF52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3]
[null,"EGP Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J54*(1+K53)","v":1.0052616942768478},{"$f":"K54*(1+L53)","v":1.0105510739803585},1.0158682847827833,1.0212134731228562,1.0265867862098266,1.0319883720275143,1.0374183793383849,1.0428769576876464,1.0483642574073679,1.0538804296206201,1.0594256262456367,1.0649999999999993,1.0706037044048422,1.0762368937890812,1.0818997232936636,1.087592348875841,1.0933149273134644,1.0990676162093018,1.1048505739953791,1.1106639599373425,1.1165079341388457,1.1223826575459592,1.128288291951602,1.134224999999998,1.1401929451911557,1.1461922918853702,1.1522232053077504,1.1582858515527694,1.1643803975888383,1.1705070112629052,1.1766658613050773,1.1828571173332685,1.1890809498578696,1.1953375302864455,1.2016270309284551,1.207949624999997,1.2143054866285798,1.2206947908579182,1.2271177136527531,1.2335744319036983,1.2400651234321116,1.2465899669949929,1.2531491422899064,1.2597428299599298,1.2663712115986299,1.2730344697550631,1.2797327879388032,1.2864663506249951,1.2932353432594359,1.3000399522636814,1.3068803650401806,1.3137567699774373,1.3206693564551975,1.3276183148496659,1.3346038365387487,1.3416261139073238,1.3486853403525394,1.3557817102891407,1.3629154191548241,1.3700866634156186,1.3772956405712979,1.3845425491608192,1.3918275887677909,1.3991509600259693,1.406512864624784,{"$f":"BW54*(1+BX53)","v":1.413913505314893},1.4213530859137662,1.4288318113112985,1.4363498874754532,1.4439075214579338,1.4515049213998863,1.4591422965376324,1.466819857208431,1.4745378148562713,1.4822963820376962,1.490095772427656,1.4979362008253936,1.5058178831603597,1.5137410364981596,1.5217058790465317,1.5297126301613564,1.537761510352698,1.5458527412908776,1.5539865458125772,1.5621631479269777,1.5703827728219275,1.5786456468701449,1.586951997635452,1.5953020538790426,1.6036960455657814,1.6121342038705382,1.6206167611845543,1.6291439511218426,1.6377160085256215,1.6463331694747827,1.6549956712903928,1.6637037525422294,1.672457653055351,1.6812576139167026,1.6901038774817547,1.6989966873811786,1.7079362885275555,1.7169229271221216,1.7259568506615488,1.7350383079447609,1.7441675490797854,1.7533448254906421,1.7625703899242668,1.7718444964574727,1.7811674005039471,1.7905393588212866,1.7999606295180672,1.8094314720609537,1.8189521472818451,1.8285229173850579,1.8381440459545477,1.8478157979611685,1.8575384397699697,1.8673122391475321,1.8771374652693424,1.8870143887272066,1.896943281536702,1.9069244171446684,1.9169580704367397,1.9270445177449138,1.9371840368551632,1.9473769070150848,1.9576234089415916,1.9679238248286428,{"$f":"EI54*(1+EJ53)","v":1.978278438355016},1.98868753469212,1.999151400511848,2.0096703239944733,2.0202445948365857,2.0308745042590699,2.0415603450151258,2.0523024113983315,2.063100999250747,2.0739564059710633,2.0848689305227932,2.0958388734425029,2.1068665368480901,2.1179522244471056,2.129096241545116,2.1402988950541122,2.1515604935009618,2.1628813470359076,2.1742617674411071,2.185702068139221,2.1972025642020432,2.2087635723591803,2.2203854110067724,2.2320684002162632,2.2438128617432138,2.2556191190361656,2.2674874972455465,2.2794183232326271,2.2914119255785219,2.3034686345932389,2.3155887823247765,2.3277727025682675,2.3400207308751733,2.352333204562524,2.3647104627222095,2.3771528462303171,2.3896606977565193,2.4022343617735129,2.4148741845665036,2.4275805142427447,2.4403537007411229,2.4531940958417966,2.4661020531758839,2.4790779282352018,2.4921220783820566,2.5052348628590853,2.5184166427991506,2.531667781235285,2.5449886431106905,2.5583795952887884,2.5718410065633237,2.5853732476685205,2.5989766912892933,2.6126517120715107,2.6263986866323137,2.6402179935704875,2.6541100134768878,2.6680751289449236,2.6821137245810931,2.6962261870155761,2.7104129049128831,2.7246742689825574,2.7390106719899374,2.7534225087669717,{"$f":"GU54*(1+GV53)","v":2.7679101762230944},2.7824740733561559,2.7971146012634112,2.811832163152566,2.8266271643528822,2.8415000123263403,2.8564511166788606,2.8714808891715853,2.886589743732217,2.9017780964664204,2.9170463656692798,2.9323949718368212,2.9478243376775919,2.9633348881243027,2.9789270503455296,2.9946012537574798,3.0103579300358168,3.0261975131275496,3.0421204392629839,3.0581271469677356,3.0742180770748084,3.0903936727367349,3.1066543794377801,3.1230006450062118,3.1394329196266328,3.1559516558523799,3.1725573086179866,3.1892503352517134,3.206031195488142,3.2229003514808374,3.2398582678150749,3.2569054115206355,3.2740422520846679,3.2912692614646195,3.308586914101233,3.3259956869316127,3.3434960594023613,3.3610885134827817,3.3787735336781526,3.3965516070430715,3.4144232231948681,3.4323888743270885,3.4504490552230513,3.4686042632694734,3.486854998470168,3.5052017634598163,3.5236450635178094,3.5421854065821639,3.5608233032635108,3.5795592668591585,3.5983938133672289,3.6173274615008677,3.6363607327025309,3.6554941511583459,3.6747282438125461,3.6940635403819853,3.7135005733707249,3.7330398780847007,3.7526819926464636,3.772427458010001,3.7922768179756354,3.8122306192050002,3.8322894112360948,3.8524537464984201,{"$f":"JG54*(1+JH53)","v":3.8727241803281913},3.8931012709836339,3.9135855796603574,3.9341776705068101,3.9548781106398181,3.9756874701602021,3.9966063221684793,4.0176352427806465,4.0387748111440471,4.0600256094533202,4.081388222966436,4.1028632400208123,4.1244512520495187,4.1461528535975649,4.1679686423382751,4.1898992190897477,4.2119451878314011,4.2341071557206105,4.2563857331094255,4.2787815335613839,4.3012951738684055,4.3239272740677821,4.3466784574592507,4.3695493506221617,4.3925405834327345,4.4156527890814044,4.4388866040902606,4.4622426683305783,4.4857216250404388,4.5093241208424466,4.5330508057615351,4.5569023332428706,4.580879360169849,4.6049825468821846,4.6292125571940987,4.6535700584125985,4.6780557213558582,4.702670220371691,4.7274142333561233,4.7522884417720617,4.7772935306680635,4.8024301886972012,4.8276991081360299,4.8531009849036524,4.8786365185808842,4.9043064124295217,4.9301113734117097,4.9560521122094121,4.9821293432439839,5.0083437846958461,5.034696158524266,5.0611871904872405,5.0878176101614825,5.114588150962514,5.141499550164867,5.1685525489223849,5.1957478922886366,5.2230863292374359,5.2505686126834661,5.2781954995030187,5.3059677505548377,5.333886130701071,5.3619514088283386,5.3901643578689065,{"$f":"LS54*(1+LT53)","v":5.4185257548219736},5.4470363807750726,5.475697020925578,5.5045084646023348,5.5334715052873928,5.5625869406378632,5.5918555725078853,5.6212782069707092,5.6508556543408961,5.6805887291966339,5.7104782504021738,5.7405250411303781,5.7707299288853946,5.8010937455254448,5.8316173272857332,5.8623015148014783,5.8931471531310651,5.9241550917793164,5.9553261847208905,5.9866612904237977,6.0181612718730468,6.0498269965944083,6.0816593366783085,6.1136591688038466,6.1458273742629395,6.1781648389845927,6.2106724535593001,6.2433511132635688,6.2762017180845788,6.3092251727449664,6.3424223867277423,6.3757942743013389,6.4093417545447888,6.4430657513730383,6.4769671935623911,6.5110470147760893,6.5453061535900234,6.5797455535185847,6.6143661630406481,6.6491689356256947,6.6841548297600699,6.7193248089733828,6.7546798418650393,6.7902209021309199,6.8259489685901942,6.8618650252122801,6.8979700611439414,6.9342650707365294,6.9707510535733688,7.0074290144972862,7.0442999636382835,7.0813649164413581,7.1186248936944683,7.1560809215566463,7.1937340315862599,7.231585260769422,7.2696356515485494,7.3078862518510705,7.3463381151182894,7.384992300334396,7.4238498720556301,7.4629119004396021,7.5021794612747641,7.5416536360100386,{"$f":"OE54*(1+OF53)","v":7.5813355117846006},7.6212261814578204,7.6613267436393588,7.7016383027194264,7.7421619688991967,7.7828988582213823,7.8238500926009706,7.8650167998561242,7.906400113739239,7.9480011739681693,7.9898211262576169,8.0318611223506835,8.0741223200505914,8.1166058832525696,8.1593129819759085]
[null,"Exchange rate",null,null,null,null,"Flat Exchange rate",null,false,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"IF($I$55,K55,LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,L55,LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,M55,LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,N55,LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,O55,LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,P55,LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,Q55,LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,R55,LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,S55,LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,T55,LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,U55,LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,V55,LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,W55,LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,X55,LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Y55,LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Z55,LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AA55,LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AB55,LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AC55,LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AD55,LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AE55,LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AF55,LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AG55,LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AH55,LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AI55,LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AJ55,LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AK55,LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AL55,LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AM55,LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AN55,LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AO55,LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AP55,LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AQ55,LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AR55,LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AS55,LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AT55,LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AU55,LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AV55,LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AW55,LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AX55,LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AY55,LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AZ55,LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BA55,LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BB55,LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BC55,LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BD55,LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BE55,LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BF55,LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BG55,LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BH55,LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BI55,LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BJ55,LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BK55,LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BL55,LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BM55,LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BN55,LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BO55,LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BP55,LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BQ55,LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BR55,LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BS55,LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BT55,LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BU55,LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BV55,LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BW55,LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BX55,LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BY55,LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BZ55,LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CA55,LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CB55,LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CC55,LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CD55,LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CE55,LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CF55,LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CG55,LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CH55,LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CI55,LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CJ55,LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CK55,LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CL55,LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CM55,LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CN55,LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CO55,LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CP55,LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CQ55,LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CR55,LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CS55,LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CT55,LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CU55,LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CV55,LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CW55,LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CX55,LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CY55,LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CZ55,LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DA55,LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DB55,LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DC55,LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DD55,LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DE55,LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DF55,LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DG55,LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DH55,LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DI55,LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DJ55,LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DK55,LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DL55,LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DM55,LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DN55,LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DO55,LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DP55,LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DQ55,LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DR55,LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DS55,LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DT55,LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DU55,LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DV55,LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DW55,LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DX55,LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DY55,LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DZ55,LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EA55,LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EB55,LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EC55,LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,ED55,LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EE55,LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EF55,LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EG55,LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EH55,LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EI55,LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EJ55,LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EK55,LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EL55,LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EM55,LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EN55,LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EO55,LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EP55,LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EQ55,LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ER55,LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ES55,LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ET55,LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EU55,LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EV55,LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EW55,LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EX55,LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EY55,LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EZ55,LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FA55,LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FB55,LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FC55,LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FD55,LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FE55,LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FF55,LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FG55,LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FH55,LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FI55,LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FJ55,LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FK55,LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FL55,LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FM55,LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FN55,LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FO55,LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FP55,LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FQ55,LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FR55,LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FS55,LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FT55,LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FU55,LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FV55,LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FW55,LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FX55,LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FY55,LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FZ55,LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GA55,LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GB55,LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GC55,LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GD55,LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GE55,LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GF55,LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GG55,LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GH55,LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GI55,LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GJ55,LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GK55,LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GL55,LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GM55,LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GN55,LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GO55,LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GP55,LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GQ55,LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GR55,LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GS55,LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GT55,LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GU55,LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GV55,LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GW55,LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GX55,LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GY55,LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GZ55,LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HA55,LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HB55,LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HC55,LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HD55,LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HE55,LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HF55,LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HG55,LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HH55,LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HI55,LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HJ55,LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HK55,LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HL55,LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HM55,LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HN55,LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HO55,LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HP55,LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HQ55,LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HR55,LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HS55,LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HT55,LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HU55,LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HV55,LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HW55,LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HX55,LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HY55,LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HZ55,LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IA55,LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IB55,LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IC55,LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,ID55,LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IE55,LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IF55,LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IG55,LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IH55,LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,II55,LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IJ55,LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IK55,LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IL55,LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IM55,LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IN55,LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IO55,LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IP55,LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IQ55,LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IR55,LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IS55,LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IT55,LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IU55,LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IV55,LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IW55,LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IX55,LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IY55,LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IZ55,LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JA55,LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JB55,LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JC55,LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JD55,LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JE55,LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JF55,LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JG55,LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JH55,LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JI55,LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JJ55,LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JK55,LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JL55,LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JM55,LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JN55,LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JO55,LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JP55,LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JQ55,LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JR55,LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JS55,LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JT55,LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JU55,LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JV55,LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JW55,LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JX55,LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JY55,LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JZ55,LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KA55,LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KB55,LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KC55,LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KD55,LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KE55,LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KF55,LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KG55,LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KH55,LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KI55,LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KJ55,LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KK55,LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KL55,LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KM55,LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KN55,LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KO55,LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KP55,LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KQ55,LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KR55,LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KS55,LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KT55,LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KU55,LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KV55,LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KW55,LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KX55,LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KY55,LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KZ55,LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LA55,LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LB55,LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LC55,LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LD55,LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LE55,LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LF55,LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LG55,LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LH55,LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LI55,LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LJ55,LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LK55,LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LL55,LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LM55,LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LN55,LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LO55,LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LP55,LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LQ55,LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LR55,LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LS55,LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LT55,LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LU55,LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LV55,LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LW55,LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LX55,LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LY55,LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LZ55,LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MA55,LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MB55,LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MC55,LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MD55,LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ME55,LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MF55,LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MG55,LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MH55,LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MI55,LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MJ55,LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MK55,LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ML55,LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MM55,LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MN55,LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MO55,LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MP55,LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MQ55,LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MR55,LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MS55,LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MT55,LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MU55,LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MV55,LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MW55,LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MX55,LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MY55,LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MZ55,LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NA55,LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NB55,LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NC55,LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ND55,LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NE55,LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NF55,LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NG55,LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NH55,LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NI55,LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NJ55,LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NK55,LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NL55,LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NM55,LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NN55,LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NO55,LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NP55,LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NQ55,LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NR55,LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NS55,LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NT55,LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NU55,LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NV55,LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NW55,LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NX55,LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NY55,LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NZ55,LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OA55,LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OB55,LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OC55,LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OD55,LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OE55,LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OF55,LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OG55,LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OH55,LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OI55,LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OJ55,LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OK55,LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OL55,LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OM55,LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ON55,LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OO55,LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OP55,LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OQ55,LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OR55,LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OS55,LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944}]
[]
[null,"Cost in EURO",null,null,null,null,{"$f":"F26","v":930},null,null,null,{"$f":"$G$57*K51","v":930.77147044634194},{"$f":"$G$57*L51","v":931.54358085682316},932.31633176231844,933.08972369414278,933.86375718405179,934.63843276424257,935.41375096735317,936.18971232646413,936.96631737509779,937.74356664721904,938.52146067723584,939.29999999999939,940.07918515080485,940.85901666539087,941.63949507994107,942.42062093108359,943.20239475589176,943.98481709188434,944.76788847702619,945.55160944972829,946.33598054884828,947.12100231369061,947.90667528400752,948.69299999999873,949.47997700231213,950.26760683204395,951.05589003073965,951.84482714039359,952.63441870344968,953.42466526280225,954.21556736179548,955.00712554422455,955.79934035433564,956.59221233682638,957.38574203684652,958.17992999999763,958.97477677233417,959.77028290036344,960.56644893104601,961.36327541179651,962.16076289048317,962.95891191542921,963.75772303541237,964.55719679966569,965.35733375787788,966.15813446019354,966.95959945721381,967.76172929999655,968.56452454005637,969.36798572936584,970.17211342035523,970.97690816591319,971.78237051938675,972.58850103458235,973.39530026576529,974.20276876766115,975.01090709545554,975.81971580479455,976.62919545178499,977.43934659299543,978.25016978545591,979.06166558665859,979.8738345545579,980.68667724757154,981.50019422457979,{"$f":"$G$57*BX51","v":982.31438604492723},983.12925326842208,983.94479645533693,984.76101616640915,985.57791296284154,986.39548740630198,987.2137400589246,988.03267148330974,988.85228224252444,989.67257290010275,990.49354402004633,991.31519616682465,992.13752990537569,992.96054580110547,993.78424441988943,994.60862632807232,995.43369209246885,996.25944228036394,997.08587745951274,997.91299819814174,998.74080506494852,999.5692986291026,1000.3984794602458,1001.228348128492,1002.0589052044284,1002.8901512591153,1003.7220868640873,1004.554712591352,1005.3880290133926,1006.2220367031666,1007.056736234107,1007.8921281801223,1008.7282131155972,1009.564991615393,1010.4024642548475,1011.2406316097761,1012.0794942564719,1012.9190527717058,1013.7593077327273,1014.6002597172647,1015.4419093035258,1016.2842570701974,1017.1273035964472,1017.9710494619227,1018.8154952467522,1019.6606415315459,1020.506488897395,1021.353037925873,1022.2002891990356,1023.048243299422,1023.8969008100538,1024.7462623144365,1025.5963283965602,1026.4470996408986,1027.2985766324109,1028.1507599565412,1029.0036501992192,1029.8572479468605,1030.7115537863681,1031.5665683051309,1032.4222920910254,1033.2787257324155,1034.1358698181537,1034.9937249375803,{"$f":"$G$57*EJ51","v":1035.8522916805252},1036.711570637307,1037.5715623987344,1038.4322675561057,1039.2936867012106,1040.1558204263285,1041.018669324231,1041.8822339881815,1042.7465150119349,1043.6115129897389,1044.4772285163344,1045.3436621869555,1046.2108145973298,1047.0786863436795,1047.9472780227209,1048.8165902316662,1049.6866235682219,1050.5573786305911,1051.4288560174728,1052.3010563280627,1053.1739801620536,1054.0476281196356,1054.9220008014972,1055.7970988088243,1056.6729227433023,1057.5494732071154,1058.4267508029475,1059.304756133982,1060.1834898039033,1061.0629524168962,1061.9431445776465,1062.8240668913425,1063.7057199636731,1064.5881044008311,1065.4712208095111,1066.3550697969115,1067.2396519707343,1068.1249679391856,1069.0110183109759,1069.8978036953208,1070.7853247019414,1071.673581941064,1072.562576023422,1073.4523075602547,1074.3427771633089,1075.2339854448385,1076.1259330176051,1077.0186204948795,1077.9120484904406,1078.8062176185763,1079.7011284940845,1080.596781732273,1081.4931779489598,1082.3903177604736,1083.2882017836553,1084.1868306358565,1085.086204934941,1085.9863252992857,1086.8871923477802,1087.7888066998273,1088.691168975344,1089.594279794761,1090.4981397790241,1091.4027495495943,{"$f":"$G$57*GV51","v":1092.308109728448},1093.214220938077,1094.1210838014904,1095.0286989422134,1095.937066984289,1096.846188552277,1097.7560642712565,1098.6666947668243,1099.578080665096,1100.4902225927074,1101.4031211768131,1102.3167770450893,1103.2311908257313,1104.1463631474569,1105.0622946395044,1105.9789859316347,1106.8964376541308,1107.8146504377989,1108.733624913968,1109.6533617144914,1110.5738614717459,1111.4951248186333,1112.4171523885802,1113.339944815539,1114.2635027339875,1115.1878267789302,1116.112917585898,1117.0387757909498,1117.9654020306709,1118.8927969421757,1119.8209611631066,1120.7498953316351,1121.6796000864622,1122.6100760668185,1123.541323912465,1124.4733442636934,1125.4061377613264,1126.3397050467186,1127.2740467617562,1128.2091635488582,1129.1450560509766,1130.0817249115964,1131.0191707747365,1131.9573942849504,1132.8963960873257,1133.8361768274856,1134.7767371515886,1135.718077706329,1136.6601991389384,1137.6031020971843,1138.5467872293723,1139.4912551843454,1140.4365066114849,1141.382542160711,1142.3293624824828,1143.2769682277988,1144.2253600481977,1145.174538595759,1146.124504523103,1147.0752584833911,1148.0268011303265,1148.979133118155,1149.9322551016649,1150.8861677361876,{"$f":"$G$57*JH51","v":1151.8408716775987},1152.7963675823169,1153.7526561073062,1154.7097379100753,1155.6676136486783,1156.6262839817155,1157.5857495683329,1158.5460110682238,1159.5070691416286,1160.4689244493354,1161.4315776526803,1162.3950294135484,1163.3592803943736,1164.324331258139,1165.2901826683783,1166.2568352891751,1167.224289785164,1168.1925468215316,1169.161607064015,1170.1314711789048,1171.1021398330438,1172.0736136938276,1173.045893429206,1174.0189797076828,1174.9928731983161,1175.9675745707191,1176.9430844950607,1177.9194036420654,1178.8965326830146,1179.8744722897457,1180.8532231346542,1181.8327858906928,1182.8131612313732,1183.794349830765,1184.7763523634972,1185.7591695047588,1186.7428019302986,1187.7272503164256,1188.7125153400107,1189.6985976784854,1190.685498009844,1191.6732170126422,1192.6617553659999,1193.6511137495988,1194.6412928436857,1195.6322933290714,1196.624115887131,1197.6167611998051,1198.6102299496001,1199.6045228195887,1200.5996404934094,1201.5955836552691,1202.5923529899412,1203.5899491827677,1204.5883729196587,1205.5876248870939,1206.5877057721218,1207.5886162623613,1208.5903570460014,1209.5929288118023,1210.5963322490952,1211.6005680477836,1212.6056368983427,1213.6115394918208,{"$f":"$G$57*LT51","v":1214.6182765198396},1215.6258486745942,1216.6342566488543,1217.6435011359638,1218.653582829842,1219.6645024249838,1220.6762606164602,1221.6888580999193,1222.7022955715854,1223.7165737282605,1224.7316932673252,1225.7476548867382,1226.764459285037,1227.7821071613394,1228.8005992153419,1229.8199361473223,1230.8401186581393,1231.8611474492327,1232.8830232226239,1233.9057466809174,1234.9293185273002,1235.9537394655422,1236.9790101999974,1238.0051314356047,1239.0321038778866,1240.059928232952,1241.0886052074945,1242.1181355087949,1243.1485198447199,1244.1797589237242,1245.2118534548495,1246.244804147726,1247.2786117125725,1248.3132768601968,1249.3488003019966,1250.3851827499598,1251.4224249166646,1252.4605275152805,1253.4994912595687,1254.539316863882,1255.5800050431662,1256.6215565129605,1257.6639719893969,1258.7072521892021,1259.751397829697,1260.7964096287976,1261.8422883050155,1262.8890345774582,1263.93664916583,1264.9851327904321,1266.034486172163,1267.0847100325193,1268.1358050935967,1269.187772078089,1270.2406117092899,1271.2943247110932,1272.3489118079929,1273.4043737250845,1274.4607111880646,1275.5179249232317,1276.5760156574872,1277.6349841183353,1278.6948310338835,1279.7555571328437,{"$f":"$G$57*OF51","v":1280.8171631445316},1281.8796497988687,1282.9430178263815,1284.0072679582029,1285.0724009260719,1286.1384174623345,1287.2053182999441,1288.273104172463,1289.3417758140613,1290.4113339595178,1291.4817793442216,1292.5531127041711,1293.6253347759759,1294.6984462968564,1295.7724480046445]
[null,"Cost in EGP",null,null,null,null,null,null,null,null,{"$f":"K57*K55","v":13519.570802722032},{"$f":"L57*L55","v":13530.78580199249},13542.010104532297,13553.243718058869,13564.486650296021,13575.738908973983,13587.000501829389,13598.271436605297,13609.551721051186,13620.841362922965,13632.140369982972,13643.448749999989,14398.342904898953,14410.286879121992,14422.240761326886,14434.204559732683,14446.178282565252,14458.161938057279,14470.155534448288,14482.159079984631,14494.172582919504,14506.196051512945,14518.229494031852,14530.272918749975,15334.235193717373,15346.95552626491,15359.686410813121,15372.427856115297,15385.179870931979,15397.94246403099,15410.715644187412,15423.499420183616,15436.293800809255,15449.098794861269,15461.914411143907,15474.740658468709,16330.960481308983,16344.50763547211,16358.066027515953,16371.63566676277,16385.216562542537,16398.808724192982,16412.412161059572,16426.026882495531,16439.652897861833,16453.290216527232,16466.938847868238,16480.598801269152,17392.472912594047,17406.900631777775,17421.340319304469,17435.791985102329,17450.255639107781,17464.731291265507,17479.218951528423,17493.718629857718,17508.230336222834,17522.754080601484,17537.289872979658,17551.837723351629,18522.98365191264,18538.349172843311,18553.727440059243,18569.118464133964,18584.522255649768,{"$f":"BX57*BX55","v":18599.938825197743},18615.368183377755,18630.810340798453,18646.265308077298,18661.733095840562,18677.213714723315,18692.707175369469,19726.977589286944,19743.341869078111,19759.719723663078,19776.111164302652,19792.516202266987,19808.934848835583,19825.367115297289,19841.813012950333,19858.272553102306,19874.745747070174,19891.232606180311,19907.733141768462,21009.231132590568,21026.659090568159,21044.101505701146,21061.558389982296,21079.029755414314,21096.515614009866,21114.015977791583,21131.530858792081,21149.060269053927,21166.604220629713,21184.162725582006,21201.73579598339,22374.831156208937,22393.391931455069,22411.968103571708,22430.559685331129,22449.166689516227,22467.789128920489,22486.427016348021,22505.080364613543,22523.749186542413,22542.433494970624,22561.133302744816,22579.848622722289,23829.195181362495,23848.962406999628,23868.746030303842,23888.546064877628,23908.36252433476,23928.195422300298,23948.04477241062,23967.910588313407,23987.792883667651,24007.691672143697,24027.606967423209,24047.538783199219,25378.092868151038,25399.14496345459,25420.214522273571,25441.301559094652,25462.406088416497,25483.528124749802,25504.667682617295,25525.82477655376,25546.999421106033,{"$f":"EJ57*EJ55","v":25568.191630833022},25589.401420305701,25610.628804107153,27027.668904580831,27050.089386079115,27072.528466221338,27094.986160435787,27117.462484163552,27139.957452858518,27162.471081987398,27185.003387029734,27207.554383477909,27230.12408683715,27252.712512625556,27275.319676374093,28784.467383378571,28808.345196174236,28832.242816525704,28856.160260864097,28880.097545634166,28904.054687294305,28928.031702316559,28952.02860718665,28976.045418403952,29000.08215248154,29024.138825946193,29048.215455338392,30655.457763298153,30680.887633925537,30706.338599599854,30731.810677820235,30757.303886100362,30782.818241968405,30808.353762967112,30833.910466653753,30859.488370600178,30885.087492392813,30910.707849632669,30936.349459935362,32648.062517912505,32675.145330130668,32702.250608573806,32729.37837187852,32756.528638696847,32783.701427696324,32810.896757559945,32838.114646986214,32865.355114689155,32892.618179398312,32919.903859858758,32947.212174831126,34770.186581576774,34799.029776589123,34827.896898131061,34856.787966050586,34885.70300021211,34914.64202049654,34943.605046801291,34972.592099040274,35001.603197143908,35030.638361059166,35059.697610749528,35088.780966195096,37030.248709379215,{"$f":"GV57*GV55","v":37060.966712067369},37091.710196509535,37122.479183843825,37153.273695225842,37184.093751828768,37214.939374843329,37245.810585477841,37276.707404958222,37307.629854527957,37338.577955448214,37369.551728997736,39437.214875488826,39469.929548351698,39502.67135928262,39535.440330793637,39568.236485415488,39601.059845697593,39633.910434208105,39666.788273533857,39699.693386280458,39732.625795072236,39765.585522552297,39798.572591382544,42000.633842395553,42035.474968994517,42070.344997635941,42105.243952295168,42140.171856967449,42175.128735667895,42210.114612431586,42245.12951131352,42280.173456388642,42315.246471751889,42350.348581518156,42385.479809822376,44730.675042151233,44767.780841979125,44804.917422482249,44842.084809194326,44879.283027670295,44916.512103486275,44953.772062239608,44991.062929548862,45028.384731053869,45065.737492415719,45103.121239316803,45140.535997460793,47638.168919891003,47677.68659670771,47717.237054943522,47756.820321791885,47796.436424468797,47836.085390212815,47875.767246285111,47915.48201996948,47955.229738572314,47995.010429422677,48034.824119872326,48074.670837295671,50734.649899683856,50776.736225493652,50818.857463514803,50861.013642708305,50903.204792059209,{"$f":"JH57*JH55","v":50945.430940576596},50987.692117293591,51029.988351267435,51072.319671579447,51114.686107335096,51157.087687663974,51199.524441719841,54032.402143163257,54077.224080150685,54122.083198643209,54166.979529484292,54211.913103543011,54256.88395171403,54301.892104917621,54346.937594099771,54392.02045023207,54437.140704311823,54482.298387362076,54527.493530431573,57544.5082824688,57592.243645360424,57640.018606554957,57687.833198900713,57735.687455273241,57783.581408575374,57831.515091737201,57879.488537716185,57927.501779497077,57975.554850092034,58023.647782540553,58071.780609909569,58119.953365293433,58168.166081813972,58216.418792620461,58264.711530889675,58313.044329825934,58361.41722266109,58409.830242654542,58458.283423093315,58506.776797292012,58555.310398592919,58603.884260365914,58652.498416008624,58701.152898946326,58749.847742632053,58798.582980546606,58847.358646198518,58896.174773124134,58945.031394887628,58993.928545081028,59042.866257324182,59091.844565264881,59140.863502578788,59189.923102969522,59239.023400168655,59288.164427935742,59337.346220058338,59386.56881035203,59435.832232660454,59485.136520855332,59534.481708836465,59583.867830531788,59633.29491989738,59682.763010917479,{"$f":"LT57*LT55","v":59732.272137604523},59781.82233399916,59831.413634170291,59881.046072215046,59930.719682258867,59980.434498455492,60030.190554986999,60079.987886063835,60129.826525924793,60179.706508837065,60229.627869096308,60279.590641026618,60329.594858980519,60379.640557339117,60429.727770511949,60479.856532937141,60530.026879081408,60580.238843440005,60630.492460536829,60680.787764924418,60731.124791183989,60781.503573925387,60831.92414778722,60882.386547436836,60932.890807570286,60983.436962912463,61034.02504821703,61084.655098266485,61135.32714787218,61186.041231874362,61236.797385142163,61287.595642573637,61338.436039095788,61389.318609664602,61440.243389265052,61491.210412911154,61542.219715645944,61593.271332541546,61644.365298699158,61695.501649249112,61746.680419350858,61797.901644193065,61849.16535899353,61900.471598999313,61951.820399486685,62003.211795761192,62054.645823157654,62106.12251704021,62157.641912802348,62209.2040458669,62260.808951686085,62312.45666574152,62364.147223544307,62415.880660634939,62467.657012583419,62519.476314989261,62571.338603481498,62623.243913718747,62675.19228138918,62727.18374221056,62779.218331930315,62831.296086325514,62883.417041202891,62935.581232398901,{"$f":"OF57*OF55","v":62987.788695779702},63040.039467241229,63092.333582709187,63144.671078139094,63197.051989516272,63249.476352855898,63301.944204203013,63354.455579632617,63407.010515249582,63459.609047188729,63512.251211614886,63564.937044722836,63617.666582737445,63670.439861913597,63723.256918536237]
[]
[null,"Cost Applied",null,null,null,null,{"$f":"INDEX(58:58,MATCH(H5,2:2))","v":13587.000501829389}]
[]
["Capital Expenditures"]
[null,"Interconnection Costs",null,null,null,null,null,null,{"$f":"F25","v":20000},{"$f":"COUNTIF(4:4,TRUE)","v":2},{"$f":"($I$63/$J$63)*K4*K54","v":0},0,0,0,10265.867862098266,10319.883720275142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*BW4*BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*EI4*EI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*GU4*GU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*JG4*JG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*LS4*LS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*OE4*OE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incorporation fees"]
[null,"Other costs"]
[null,null,null,null,null,null,null,null,"EGP"]
[null,"Construction Costs",null,null,null,"EGP",null,{"$f":"'Risk Analysis'!$P$10","v":1},{"$f":"G60*F21","v":3321618.2833343092},{"$f":"COUNTIF(5:5,TRUE)","v":4},{"$f":"$I$67/$J$67*K5*$H$67","v":0},{"$f":"$I$67/$J$67*L5*$H$67","v":0},0,0,0,0,830404.57083357731,830404.57083357731,830404.57083357731,830404.57083357731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*BX5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*EJ5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*GV5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*JH5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*LT5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*OF5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Pre-COD Costs",null,null,null,null,null,null,null,{"$f":"SUM(K63:K67)","v":0},{"$f":"SUM(L63:L67)","v":0},0,0,10265.867862098266,10319.883720275142,830404.57083357731,830404.57083357731,830404.57083357731,830404.57083357731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX63:BX67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ63:EJ67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV63:GV67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH63:JH67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT63:LT67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF63:OF67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Revenues"]
[null,"Energy production",null,null,null,null,null,null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,0,24943.254038093834,22237.863711939539,23677.969177976447,26234.928636436292,35715.670346006751,39964.781816484072,43958.712274901343,44427.791680664326,44645.040659843413,41861.869767020085,37039.811649295327,32033.415964024211,24819.106776293138,22127.181686093267,23560.119476652086,26104.352467473891,35537.906744270535,39765.869588616719,43739.921504744452,44206.666214172154,44422.833904364139,41653.515375989322,36855.457547506892,31873.979634185984,24695.57741873978,22017.050545485083,23442.856335433356,25974.426200637667,35361.027905379196,39567.947384279993,43522.219697358036,43986.641330672785,44201.733113656097,41446.198003909281,36672.021010720353,31715.336848916988,24572.662890008232,21907.467548255652,23326.176834900416,25845.146601242635,35185.02942570184,39371.010275940796,43305.601432769814,43767.711552357876,43981.732783124855,41239.912489341841,36489.497472042305,31557.483658596815,24450.36012997993,21798.429966192391,23210.078070163909,25716.510450703434,35009.906923525239,39175.053360591257,43090.06131798368,{"$f":"BX46","v":43549.871428683189},43762.827435573352,41034.653696538284,36307.882387309633,31400.416133263057,24328.666093767097,21689.935084661545,23094.557150792669,25588.514546454226,34835.656038944799,38980.071759626706,42875.593986845517,43333.115536232843,43545.011621065554,40830.416515311466,36127.171234976347,31244.130362513453,24207.577751636931,21581.980202540592,22979.611200741736,25461.15570186892,34662.272433755963,38786.060618724179,42662.194099909524,43117.438478584292,43328.279916790787,40627.195860908629,35947.359516001052,31088.622455408549,24087.092088936173,21474.56263215101,22865.237358280781,25334.430746181879,34489.751791346258,38593.015107721629,42449.85634430535,42902.83488617406,43112.626926928737,40424.986673884785,35768.442753734955,30933.888540374846,23967.206106016078,21367.679699191365,22751.432775922833,25208.336524408958,34318.089816587795,38400.930420497614,42238.575433605823,42689.299416163958,42898.047282515108,40223.783919976748,35590.416493810357,30779.92476510839,23847.916818157708,21261.328742670717,22638.19462035341,25082.869897268964,34147.282235730352,38209.801774851672,42028.346107695274,42476.826752308123,42684.535641307943,40023.582589977814,35413.276304029794,{"$f":"EJ46","v":30626.72729647885},23729.221255497625,21155.507114842378,22525.520072359959,24958.027741105489,33977.324796294946,38019.62441238523,41819.163132638634,42265.411604820649,42472.086687654606,39824.377699613025,35237.017774255692,30474.292320434124,23611.116462953967,21050.212181137995,22413.406326761688,24833.806947809157,33808.213266967992,37830.393598383183,41611.021300551103,42055.048710243849,42260.695132359484,39626.164289415108,35061.636516300518,30322.616041905356,23493.599500152872,20945.441320101952,22301.850592339699,24710.204424740234,33639.943437495953,37642.104621695988,41403.915429468521,41845.73283131732,42050.355712552293,39428.937424600997,34887.128163817637,30171.694684712464,23376.667441355265,20841.191923326114,22190.850091767537,24587.217094651638,33472.511118580507,37454.752794622356,41197.840363218318,41637.458756847431,41841.063191557012,39232.692194948955,34713.488372192493,30021.524491470118,23260.317375384024,20737.461395384889,22080.402061542001,24464.841895612313,33305.912141774243,37268.333452792584,40992.790971291164,41430.221301577665,41632.812358761556,39037.423714676341,34540.712818434498,29872.101723494201,23144.546405551508,20634.247153770593,21970.503751914381,{"$f":"GV46","v":24343.075780931023},33140.142359376936,37082.841955052427,40788.762148713264,41224.015306059511,41425.598029488057,38843.127122317987,34368.797201069428,29723.422660708737,23029.351649587428,20531.546628829179,21861.15242682198,24221.915719080476,32975.197644332198,36898.273683347506,40585.748815919193,41018.83563652396,41219.415044863723,38649.797580605125,34197.737240032278,29575.48360155326,22914.730239567099,20429.357263696238,21752.34536381999,24101.358693621867,32811.073890124811,36714.624042608404,40383.745918625515,40814.677184753797,41014.258271692473,38457.430276345018,34027.528676560738,29428.280862890671,22800.679321840038,20327.676514233375,21644.079854013733,23981.401703129777,32647.767010678446,36531.888460636197,40182.748427704908,40611.534867956325,40810.122602327094,38266.020420301073,33858.167273089166,29281.810779915526,22687.196056958917,20226.501848964836,21536.353201991198,23862.041761117431,32485.272940253919,36350.062387988663,39982.751339060938,40409.403628636857,40607.002954542084,38075.563247073602,33689.648813143067,29136.069706062823,22574.27761960886,20125.830749014491,21429.162725755959,23743.275895962375,32323.58763334803,36169.141297867005,39783.749673503517,{"$f":"JH46","v":40208.278434472828},40404.89427140716,37886.054014981266,33521.969101234143,28991.05401291719,22461.921198537137,20025.660708043157,21322.505756660383,23625.101150832474,32162.707064592796,35989.120686003182,39585.738476624931,40008.154278188478,40203.7915211613,37697.488005942912,33355.123962755817,28846.760090122552,22350.123996483122,19925.989232186141,21216.379639339197,23507.514583612301,32002.627228655238,35809.996070547699,39388.71281867646,39809.026177430205,40003.689697087531,37509.860525360193,33189.109243879342,28703.184345292277,22238.88323010871,19826.813839991202,21110.781731643383,23390.513266829883,31843.344140137673,35631.762991958101,39192.667794445682,39610.889174642514,39804.583817388222,37323.166902000652,33023.92081145032,28560.323203919688,22128.196129928961,19728.132062356741,21005.709404574387,23274.094287583837,31684.853833478497,35454.417012887883,38997.598523134344,39413.738336944582,39606.468925061112,37137.402487881423,32859.554552885857,28418.17310928912,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FiT price no escalation",null,null,null,null,null,{"$f":"'Risk Analysis'!P11","v":1.2},{"$f":"'General Assumptions'!F17","v":1.08},null,{"$f":"$I$75*$H$75","v":1.296},{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Pct subject to inflation",null,null,null,null,null,null,{"$f":"'General Assumptions'!F18","v":0},null,{"$f":"$I$76","v":0},{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FiT Price subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K76*K75","v":0},{"$f":"L76*L75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX76*BX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ76*EJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV76*GV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH76*JH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT76*LT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF76*OF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fit Price not subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K75-K77","v":1.296},{"$f":"L75-L77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BX75-BX77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EJ75-EJ77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GV75-GV77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JH75-JH77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LT75-LT77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OF75-OF77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Fit Price with inflation",null,null,null,null,null,null,null,null,{"$f":"K77*K54+K78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BW77*BW54+BW78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EI77*EI54+EI78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GU77*GU54+GU78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JG77*JG54+JG78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LS77*LS54+LS78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OE77*OE54+OE78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[]
[null,"Retail Price without inflation",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009}]
[null,"Retail use price",null,null,null,null,null,{"$f":"'General Assumptions'!F21","v":true},null,null,{"$f":"IF($H$82,K81*K54,K81)","v":0.50263084713842388},0.50527553699017924,0.50793414239139167,0.51060673656142808,0.51329339310491329,0.51599418601375713,0.51870918966919244,0.52143847884382322,0.52418212870368397,0.52694021481031006,0.52971281312281837,0.53249999999999964,0.58883203742266321,0.59193029158399468,0.59504484781151501,0.59817579188171255,0.60132321002240541,0.6044871889151161,0.60766781569745854,0.61086517796553841,0.61407936377636518,0.61731046165027759,0.6205585605733811,0.62382374999999901,0.68981673184064929,0.69344633659064903,0.69709503921118909,0.70076294018942564,0.70445014054124722,0.70815674181405774,0.71188284608957186,0.71562855598662756,0.71939397466401123,0.72317920582329964,0.72698435371171544,0.73080952312499836,0.73465481941029087,0.73852034846904058,0.7424062167599158,0.74631253130173758,0.75023939967642761,0.75418693003197079,0.75815523108539351,0.76214441212575768,0.76615458301717121,0.77018585420181329,0.77423833670297604,0.77831214212812216,0.78240738267195886,0.78652417111952733,0.79066262084930938,0.79482284583634966,0.79900496065539461,0.80320908048404793,0.80743532110594307,0.81168379891393105,0.81595463091328646,0.82024793472493029,0.82456382858866872,0.82890243136644937,0.83326386254563534,0.83764824224229573,0.84205569120451362,0.84648633081571156,{"$f":"IF($H$82,BW81*BW54,BW81)","v":0.85094028309799441},0.85541767071551045,0.85991861697782868,0.86444324584333576,0.86899168192264931,0.8735640504820501,0.87816047744693138,0.88278108940526778,0.88742601361110085,0.89209537798804428,0.89678931113280635,0.90150794231873199,0.90625140149936323,0.91101981931201781,0.91581332708138674,0.92063205682315175,0.92547614124762079,0.93034571376338249,0.93524090848098107,0.94016186021660941,0.94510870449582163,0.9500815775572663,0.95508061635643782,0.96010595856944858,0.96515774259682086,0.97023610756729783,0.97534119334167579,0.98047314051665557,0.98563209042871491,0.99081818515800113,0.99603156753224364,1.0012723811306878,1.0065407702880489,1.0118368800984876,1.0171608564196053,1.0225128458764619,1.0278929958656131,1.0333014545591712,1.0387383709088838,1.0442038946502372,1.0496981763065805,1.0552213671932704,1.0607736194218387,1.0663550859041817,1.0719659203567711,1.0776062773048882,1.0832763120868785,1.0889761808584308,1.0947060405968772,1.1004660491055165,1.1062563650179602,1.1120771478025016,1.117928557766507,1.1238107560608319,1.1297239046842571,1.1356681664879524,1.1416437051799602,1.1476506853297048,1.1536892723725245,1.1597596326142277,1.165861933235673,1.1719963422973738,1.1781630287441265,1.1843621624096632,{"$f":"IF($H$82,EI81*EI54,EI81)","v":1.1905939140213291},1.196858455204785,1.2031559584887328,1.2094865973096682,1.2158505460166567,1.2222479798761345,1.2286790750767376,1.2351440087341514,1.2416429588959907,1.2481761045467021,1.2547436256124935,1.26134570296629,1.2679825184327145,1.2746542547930948,1.2813610957904991,1.2881032261347953,1.294880831507738,1.301694098568082,1.3085432149567242,1.31542836930187,1.3223497512242288,1.3293075513422363,1.3363019612773044,1.3433331736590974,1.3504013821308394,1.3575067813546446,1.3646495670168803,1.3718299358335559,1.3790480855557397,1.386304214975006,1.3935985239289097,1.40093121330649,1.408302485053802,1.4157125421794801,1.4231615887603273,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,{"$f":"IF($H$82,GU81*GU54,GU81)","v":1.6658206178040182},1.6745856566149724,1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,{"$f":"IF($H$82,JG81*JG54,JG81)","v":2.3307345166315443},2.342998129098556,2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,{"$f":"IF($H$82,LS81*LS54,LS81)","v":3.2610494365106888},3.2782080816672945,3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,{"$f":"IF($H$82,OE81*OE54,OE81)","v":4.5627004497860737},4.5867079846296841,4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[null,"Pct reatil price above Fit Price",null,null,null,null,null,null,null,null,{"$f":"K82/K79-1","v":-0.6121675562203519},{"$f":"L82/L79-1","v":-0.61012690047054075},-0.60807550741404959,-0.60601332055445367,-0.60394028309806069,-0.60185633795234783,-0.59976142772438856,-0.59765549471927226,-0.59553848093851547,-0.5934103280784645,-0.59127097752868951,-0.58912037037037068,-0.54565429211214256,-0.5432636639012387,-0.5408604569355594,-0.53844460502954283,-0.53601604164937855,-0.5335746999111759,-0.53112051257912152,-0.5286534120636277,-0.52617333041947134,-0.52368019934392163,-0.52117395017486023,-0.51865451388888961,-0.46773400320937553,-0.46493338226030168,-0.46211802530000845,-0.45928785479210987,-0.45644279279224753,-0.45358276094594308,-0.4507076804864415,-0.44781747223254054,-0.44491205658641109,-0.44199135353140462,-0.43905528262984916,-0.43610376302083464,-0.43313671341798543,-0.4301540521072218,-0.42715569694450939,-0.42414156535359759,-0.42111157432374413,-0.41806564040742999,-0.41500367971806063,-0.41192560792765609,-0.40883134026452839,-0.40572079151094653,-0.40259387600079011,-0.3994505076171897,-0.39629059979015524,-0.39311406549419192,-0.38992081724590333,-0.38671076710158203,-0.38348382665478808,-0.38023990703391364,-0.37697891889973534,-0.37370077244295441,-0.37040537738172341,-0.36709264295915878,-0.36376247794084204,-0.36041479061230763,-0.35704948877651599,-0.35366647975131504,-0.3502656703668876,-0.34684696696318551,-0.34341027538735003,{"$f":"BX82/BX79-1","v":-0.33995550099111849},-0.33648254862821858,-0.33299132265174713,-0.3294817269115361,-0.32595366475150456,-0.32240703900699741,-0.31884175200210818,-0.31525770554699006,-0.31165480093515108,-0.30803293894073591,-0.30439201981579322,-0.30073194328752839,-0.29705260855554183,-0.29335391428905344,-0.28963575862411128,-0.28589803916078649,-0.28214065296035307,-0.27836349654245285,-0.27456646588224587,-0.27074945640754511,-0.26691236299593657,-0.26305507997188438,-0.25917750110382054,-0.25527951960121853,-0.25136102811165295,-0.2474219187178428,-0.24346208293467941,-0.23948141170623849,-0.23547979540277697,-0.23145712381771322,-0.22741328616459278,-0.22334817107403637,-0.21926166659067314,-0.21515366017005766,-0.21102403867556963,-0.2068726883752986,-0.20269949493891115,-0.19850434343450329,-0.19428711832543422,-0.19004770346714472,-0.18578598210395803,-0.1815018368658653,-0.17719514976529194,-0.1728658021938495,-0.16851367491906777,-0.16413864808111234,-0.15974060118948241,-0.15531941311969355,-0.150874962109941,-0.14640712575774673,-0.1419157810165883,-0.13740080419251,-0.13286207094071611,-0.12829945626214734,-0.12371283450003678,-0.11910207933645056,-0.114467063788808,-0.10980766020638544,-0.10512374026679971,-0.10041517497247454,-9.5681834647088126E-2,-9.0923588932001254E-2,-8.6140306782667375E-2,-8.1331856465023833E-2,{"$f":"EJ82/EJ79-1","v":-7.6498105551863538E-2},-7.1638920919187665E-2,-6.6754168742539921E-2,-6.184371449332049E-2,-5.6907422935081442E-2,-5.1945158119801271E-2,-4.6956783384142442E-2,-4.194216134568618E-2,-3.6901153899149608E-2,-3.1833622212582235E-2,-2.6739426723541682E-2,-2.1618427135251195E-2,-1.6470482412735521E-2,-1.12954507789359E-2,-6.0931897108060795E-3,-8.6355593538733899E-4,4.3935945741373494E-3,9.6784066024107052E-3,1.4991025695887394E-2,2.0331598166843268E-2,2.5700271097404581E-2,3.1097192343598978E-2,3.65225105394269E-2,4.1976375100956309E-2,4.7458936230435622E-2,5.29703449204324E-2,5.8510752957990686E-2,6.4080312928811445E-2,6.9679178221455196E-2,7.5307503031566192E-2,8.0965442366118801E-2,8.6653152047686754E-2,9.2370788718734609E-2,9.8118509845931401E-2,0.10389647372448829,0.10970483948251708,0.11554376708541225,0.12141341734025879,0.1273139519002584,0.13324553326918265,0.13920832480584844,0.14520249072861668,0.15122819611991511,0.15728560693078486,0.16337488998545102,0.16949621298591566,0.175649744516579,0.18183565404887947,0.18805411194596289,0.19430528946737424,0.20058935877377393,0.2069064929316784,0.21325686591822746,0.21964065262597532,0.22605802886770832,0.2325091713812848,0.23899425783450412,0.24551346682999919,0.25206697791015542,0.25865497156205541,0.26527762922244946,0.27193513328275265,0.27862766709406817,0.28535541497223615,{"$f":"GV82/GV79-1","v":0.29211856220291077},0.29891729504666231,0.30575180074410802,0.31262226752106681,0.31952888459374518,0.32647184217394765,0.33345133147431394,0.34046754471358742,0.3475206751219071,0.35461091694613001,0.36173846545518096,0.36890351694542978,0.37610626874609832,0.38334691922469388,0.39062566779247354,0.39794271490993482,0.40529826209233755,0.41269251191525269,0.42012566802014306,0.42759793511996924,0.43510951900482975,0.44266062654762739,0.45025146570976626,0.45788224554688139,0.46555317621459347,0.47326446897429797,0.48101633619898321,0.4888089913790794,0.496642649128338,0.50451752518974291,0.51243383644145113,0.52039180090276593,0.52839163774014231,0.53643356727322145,0.54451781098089969,0.5526445915074274,0.56081413266854052,0.56902665945762565,0.5772823980519155,0.58558157581871795,0.59392442132167855,0.60231116432707488,0.61074203581014364,0.61921726796144405,0.62773709419325008,0.63630174914597926,0.64491146869465665,0.65356648995540856,0.66226705129199415,0.67101339232236956,0.67980575392528841,0.68864437824693314,0.69752950870758612,0.70646139000833275,0.71544026813780159,0.72446639037893612,0.73354000531580921,0.74266136284046613,0.75183071415980751,0.7610483118025082,0.7703144096259722,0.77962926282332212,0.7889931279304303,0.79840626283298155,{"$f":"JH82/JH79-1","v":0.80786892677357702},0.81738138035887253,0.82694388556675658,0.836556705753565,0.84622010566133521,0.85593435142509455,0.86569971058019313,0.87551645206966922,0.88538484625165803,0.89530516490683576,0.9052776812459058,0.91530266991712317,0.92538040701385715,0.93551117008219675,0.94569523812859324,0.95593289162754447,0.96622441252931957,0.97657008426772363,0.98697019176790346,0.99742502145419554,1.0079348612580139,1.0185000006257781,1.0291207305268881,1.0397973434617347,1.0505301334697568,1.0613193961375385,1.0721654286069504,1.0830685295833336,1.0940289993437236,1.1050471397451238,1.1161232542328157,1.1272576478487171,1.1384506272397834,1.1497025006664523,1.1610135780111346,1.1723841707867457,1.1838145921452892,1.1953051568864761,1.2068561814664003,1.218467984006248,1.2301408843010639,1.2418752038285548,1.2536712657579465,1.2655293949588815,1.2774499180103667,1.2894331632097691,1.3014794605818554,1.3135891418878818,1.3257625406347304,1.3379999920840953,1.3503018332617143,1.3626684029666518,1.3751000417806307,1.3875970920774088,1.4001598980322107,1.4127888056312061,1.4254841626810384,1.4382463188184023,1.4510756255196737,1.4639724361105912,1.4769371057759857,1.4899699915695588,1.5030714524237232,1.5162418491594822,{"$f":"LT82/LT79-1","v":1.529481544496369},1.5427909030624378,1.5561702914043019,1.5696200779972322,1.5831406332553031,1.5967323295415952,1.6103955411784501,1.6241306444577774,1.6379380176514218,1.6518180410215773,1.665771096831262,1.6797975693548448,1.6938978448886299,1.7080723117614927,1.7223213603455778,1.7366453830670485,1.751044774416894,1.7655199309617955,1.7800712513550456,1.7946991363475293,1.8094039887987607,1.8241862136879763,1.8390462181252909,1.8539844113629069,1.8690012048063882,1.884097012025987,1.8992722487680376,1.9145273329664043,1.9298626847539899,1.9452787264743092,1.9607758826931208,1.9763545802101161,1.9920152480706772,2.0077583175776916,2.0235842223034313,2.0394933981014929,2.0554862831187997,2.0715633178076733,2.0877249449379573,2.1039716096092174,2.1203037592629959,2.1367218436951365,2.1532263150681703,2.1698176279237713,2.1864962391952685,2.2032626082202391,2.2201171967531517,2.2370604689780866,2.2540928915215188,2.2712149334651688,2.2884270663589215,2.3057297642338135,2.3231235036150877,2.3406087635353172,2.3581860255475986,2.3758557737388126,2.3936184947429573,2.4114746777545513,2.4294248145421031,2.4474693994616592,2.465608929470414,2.483843904140401,2.5021748256722476,2.5206021989090073,{"$f":"OF82/OF79-1","v":2.5391265313500648},2.5577483331651099,2.5764681172081887,2.5952863990318313,2.6142036969012463,2.6332205318085928,2.6523374274873364,2.6715549104266634,2.6908735098859879,2.7102937579095241,2.7298161893409403,2.7494413418380894,2.7691697558878152,2.7890019748208372,2.808938544826717]
[null,"Period when retail exceeds Fit",null,null,null,{"$f":"MATCH(0,83:83)","v":155},{"$f":"INDEX(2:2,F84)","v":"2029-01-01"},"switch date",{"$f":"MATCH(I85,83:83)","v":173},{"$f":"INDEX(2:2,I84)","v":"2030-07-01"}]
[null,"Pct before switch",null,null,null,null,null,null,{"$f":"'General Assumptions'!F24","v":0.1},null,{"$f":"$I$85","v":0.1},{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Switch to use retail tariff",null,null,null,null,null,null,{"$f":"'General Assumptions'!F23","v":true},null,{"$f":"IF($I$86,K85<=K83,FALSE)","v":false},{"$f":"IF($I$86,L85<=L83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,BX85<=BX83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,EJ85<=EJ83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,GV85<=GV83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,JH85<=JH83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,LT85<=LT83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,OF85<=OF83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Tariff applied",null,null,null,null,null,null,null,{"$f":"IF(K86,K82,K79)","v":1.296},{"$f":"IF(L86,L82,L79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(BX86,BX82,BX79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(EJ86,EJ82,EJ79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,1.6658206178040182,{"$f":"IF(GV86,GV82,GV79)","v":1.6745856566149724},1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,2.3307345166315443,{"$f":"IF(JH86,JH82,JH79)","v":2.342998129098556},2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,3.2610494365106888,{"$f":"IF(LT86,LT82,LT79)","v":3.2782080816672945},3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,4.5627004497860737,{"$f":"IF(OF86,OF82,OF79)","v":4.5867079846296841},4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[]
[null,null,"Total Revenues",null,null,null,null,null,null,null,{"$f":"K87*K73","v":0},{"$f":"L87*L73","v":0},0,0,0,0,0,0,0,0,32326.457233369609,28820.271370673643,30686.648054657475,34000.467512821437,46287.508768424748,51794.357234163355,56970.491108272145,57578.418018140968,57859.972695157063,54252.983218058034,48003.595897486746,41515.307089375376,32165.562382075906,28676.827465176873,30533.914841741105,33831.240797846163,46057.127140574616,51536.566986847269,56686.938270148814,57291.839413567111,57571.992740055925,53982.955927282164,47764.672981568932,41308.677605905039,32005.468334686757,28534.097506948667,30381.94181072163,33662.856356026416,45827.892165371442,51280.059810026869,56404.796727776018,57006.687164551928,57285.446115298306,53714.27261306643,47526.939229893578,41103.076556196414,31846.17110545067,28392.077942539327,30230.725178030942,33495.309995210453,45599.798135709585,51024.829317619275,56124.059456869683,56722.95417185581,57000.325686929813,53446.92658618703,47290.388723766831,40898.498821541471,31687.666728453991,28250.76523618534,30080.261178932426,33328.597544111653,45372.839372888709,50770.869155326269,55844.71946810685,{"$f":"BX87*BX73","v":56440.633371573414},56716.624356503067,53180.911190713618,47055.015573953286,40694.939308708927,31529.95125752216,28110.155869721362,29930.546067427298,33162.714852204677,45147.010226472463,50518.173000476214,55566.769806951794,56159.717734957769,56434.335060900958,52916.219803843662,46820.813920529348,40492.39294981744,31373.020766121463,27970.246342492606,29781.57611616129,32997.657789622121,44922.305074147727,50266.734561866535,55290.203553482745,55880.200268245244,56153.450772160861,52652.845835737586,46587.777932737365,40290.854702209479,31216.87134726128,27831.033171267711,29633.347616331892,32833.42224705172,44698.718321584754,50016.547579607235,55015.013822219735,55602.074012481586,55873.964497299647,52390.78272935468,46355.901808840506,40090.319548325802,31061.499113396836,27692.512890152011,29485.856877595994,32670.004135634012,44476.244402297787,49767.605824964907,54741.193761953145,55325.332043348491,55595.86927813958,52130.023960289865,46125.17977597822,39890.782495580475,30906.90019633239,27554.682050501251,29339.100227978019,32507.399386860579,44254.877777506539,49519.903100207768,54468.736555573079,55049.967470991331,55319.158191135095,51870.563036611245,45895.606090022615,{"$f":"EJ87*EJ73","v":39692.238576236588},30753.070747124922,27417.537220835722,29193.074013778507,32345.603952472713,44034.612935998251,49273.43323845126,54197.635419899671,54775.973439847563,55043.824347200374,51612.393498698482,45667.175035435379,39494.682847282624,30600.006935988342,27281.074986754844,29047.774599483149,32184.613804360666,43815.444393990518,49028.19010350461,53927.883605514231,54503.34312847603,54769.860891537894,51355.508919081985,45439.880925125472,39298.110390309339,30447.704952198124,27145.29195085213,28903.198367672252,32024.424934463343,43597.366694994758,48784.167589718003,53659.474396591206,54232.06974938725,54497.261003467771,56409.002621493841,50173.881786909682,43620.568348523833,33974.521443782316,30448.958092497876,32591.395542740309,36300.911267854412,49679.31282270587,55882.181874648093,61790.257324924176,62778.20630467539,63417.122574980094,59776.58030417336,53169.227152130101,46224.68552219485,36002.776418639878,32266.739421148221,34537.07887654371,38468.050074878382,52645.132769482429,59218.30873020069,65479.092119091445,66526.020956333858,67203.080077477745,63345.200000039622,56343.392523644856,48984.266654978594,38152.11678537976,34193.04101340667,36598.918133479514,{"$f":"GV87*GV73","v":40764.56554063841},55788.010075890554,62753.600006736451,69388.147749483833,70497.577500123123,71215.056573406895,67126.863775525722,59707.053329744274,51908.592835616873,40429.771256520362,36234.341452493289,38783.847740257523,43198.181360437928,59118.514941457579,66499.945679757773,73530.571244746854,74706.233169243642,75466.545237310042,71134.290211968211,63271.522314260386,55007.499227305387,42843.400093620519,38397.506088478374,41099.216103972671,45777.082328744051,62647.848599169694,70469.945547921074,77920.294501866359,79166.142614299781,79971.844776735932,75380.957181041624,67048.787583855388,58291.408145547823,45401.120870452876,40689.810127990684,43552.810326442122,48509.941866482492,66387.880987724318,74676.951608978343,82572.081142254785,83892.305508556616,84746.107521991958,79881.147173856167,71051.55292670647,61771.364110734707,48111.535774220654,43118.963102364978,46152.882393970838,51405.951191692584,70351.190672789671,79135.112965532986,87501.576165113176,88900.616995196862,89805.39038682096,84649.995336170861,75293.280538187551,65459.070993336398,50983.760536637688,45693.134796520688,48908.176930627764,54474.85023164998,74551.107151535311,83859.423411637326,92725.35856506358,{"$f":"JH87*JH73","v":94207.921146243651},95166.708871394629,89703.540371274779,79788.23629724425,69366.931376638036,54027.45509217371,48420.98272577655,51827.960608372945,57726.960380421035,79001.755682713163,88865.771860276538,98260.997091017256,99832.067612943196,100848.09428924724,95058.778481734465,84551.537745736365,73508.088269401764,57252.856066575041,51311.681253011331,54922.053312948541,61173.219212020325,83718.104793063016,94170.995781337828,104127.10933380779,105791.97165813547,106868.65441061743,100733.72053142585,89599.204932113556,77896.469308745858,60670.811204927326,54374.952444098933,58200.861170351563,64825.217265919033,88716.016619816743,99792.937829788556,110343.42434131422,112107.67777251471,113248.63772615392,106747.45262009866,94948.214290421995,82546.833601904087,64292.815855048982,57621.098765390831,61675.411544963637,68695.237028622272,94012.300258614545,105750.50585451671,116930.84897166316,118800.42708873634,120009.50154712031,113120.20027420022,100616.55573585047,87474.821364405521,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT87*LT73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF87*OF73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Costs"]
[null,"O&M Contract costs",null,null,null,null,null,{"$f":"'Risk Analysis'!P9","v":1},{"$f":"(F28*F21)/12","v":244.47031431897554},null,{"$f":"$I$92*K6*K55*$H$92","v":0},{"$f":"$I$92*L6*L55*$H$92","v":0},0,0,0,0,0,0,0,0,3550.9615717101387,3550.9615717101387,3744.3307662092052,3744.3307662092052,3744.3307662092052,3744.3307662092052,3744.3307662092052,3744.3307662092052,3744.3307662092052,3744.3307662092052,3744.3307662092052,3744.3307662092052,3744.3307662092052,3744.3307662092052,3948.2299663493109,3948.2299663493109,3948.2299663493109,3948.2299663493109,3948.2299663493109,3948.2299663493109,3948.2299663493109,3948.2299663493109,3948.2299663493109,3948.2299663493109,3948.2299663493109,3948.2299663493109,4163.2325882792229,4163.2325882792229,4163.2325882792229,4163.2325882792229,4163.2325882792229,4163.2325882792229,4163.2325882792229,4163.2325882792229,4163.2325882792229,4163.2325882792229,4163.2325882792229,4163.2325882792229,4389.9432737795769,4389.9432737795769,4389.9432737795769,4389.9432737795769,4389.9432737795769,4389.9432737795769,4389.9432737795769,4389.9432737795769,4389.9432737795769,4389.9432737795769,4389.9432737795769,4389.9432737795769,4628.9995906685635,4628.9995906685635,4628.9995906685635,4628.9995906685635,4628.9995906685635,{"$f":"$I$92*BX6*BX55*$H$92","v":4628.9995906685635},4628.9995906685635,4628.9995906685635,4628.9995906685635,4628.9995906685635,4628.9995906685635,4628.9995906685635,4881.0738258039801,4881.0738258039801,4881.0738258039801,4881.0738258039801,4881.0738258039801,4881.0738258039801,4881.0738258039801,4881.0738258039801,4881.0738258039801,4881.0738258039801,4881.0738258039801,4881.0738258039801,5146.8748757239973,5146.8748757239973,5146.8748757239973,5146.8748757239973,5146.8748757239973,5146.8748757239973,5146.8748757239973,5146.8748757239973,5146.8748757239973,5146.8748757239973,5146.8748757239973,5146.8748757239973,5427.1502402436208,5427.1502402436208,5427.1502402436208,5427.1502402436208,5427.1502402436208,5427.1502402436208,5427.1502402436208,5427.1502402436208,5427.1502402436208,5427.1502402436208,5427.1502402436208,5427.1502402436208,5722.6881246133225,5722.6881246133225,5722.6881246133225,5722.6881246133225,5722.6881246133225,5722.6881246133225,5722.6881246133225,5722.6881246133225,5722.6881246133225,5722.6881246133225,5722.6881246133225,5722.6881246133225,6034.3196561516725,6034.3196561516725,6034.3196561516725,6034.3196561516725,6034.3196561516725,6034.3196561516725,6034.3196561516725,6034.3196561516725,6034.3196561516725,{"$f":"$I$92*EJ6*EJ55*$H$92","v":6034.3196561516725},6034.3196561516725,6034.3196561516725,6362.9212215856742,6362.9212215856742,6362.9212215856742,6362.9212215856742,6362.9212215856742,6362.9212215856742,6362.9212215856742,6362.9212215856742,6362.9212215856742,6362.9212215856742,6362.9212215856742,6362.9212215856742,6709.4169316720227,6709.4169316720227,6709.4169316720227,6709.4169316720227,6709.4169316720227,6709.4169316720227,6709.4169316720227,6709.4169316720227,6709.4169316720227,6709.4169316720227,6709.4169316720227,6709.4169316720227,7074.7812200303997,7074.7812200303997,7074.7812200303997,7074.7812200303997,7074.7812200303997,7074.7812200303997,7074.7812200303997,7074.7812200303997,7074.7812200303997,7074.7812200303997,7074.7812200303997,7074.7812200303997,7460.0415834974019,7460.0415834974019,7460.0415834974019,7460.0415834974019,7460.0415834974019,7460.0415834974019,7460.0415834974019,7460.0415834974019,7460.0415834974019,7460.0415834974019,7460.0415834974019,7460.0415834974019,7866.2814717076544,7866.2814717076544,7866.2814717076544,7866.2814717076544,7866.2814717076544,7866.2814717076544,7866.2814717076544,7866.2814717076544,7866.2814717076544,7866.2814717076544,7866.2814717076544,7866.2814717076544,8294.6433340283675,{"$f":"$I$92*GV6*GV55*$H$92","v":8294.6433340283675},8294.6433340283675,8294.6433340283675,8294.6433340283675,8294.6433340283675,8294.6433340283675,8294.6433340283675,8294.6433340283675,8294.6433340283675,8294.6433340283675,8294.6433340283675,8746.33183241605,8746.33183241605,8746.33183241605,8746.33183241605,8746.33183241605,8746.33183241605,8746.33183241605,8746.33183241605,8746.33183241605,8746.33183241605,8746.33183241605,8746.33183241605,9222.6172292307856,9222.6172292307856,9222.6172292307856,9222.6172292307856,9222.6172292307856,9222.6172292307856,9222.6172292307856,9222.6172292307856,9222.6172292307856,9222.6172292307856,9222.6172292307856,9222.6172292307856,9724.8389595354347,9724.8389595354347,9724.8389595354347,9724.8389595354347,9724.8389595354347,9724.8389595354347,9724.8389595354347,9724.8389595354347,9724.8389595354347,9724.8389595354347,9724.8389595354347,9724.8389595354347,10254.409397925976,10254.409397925976,10254.409397925976,10254.409397925976,10254.409397925976,10254.409397925976,10254.409397925976,10254.409397925976,10254.409397925976,10254.409397925976,10254.409397925976,10254.409397925976,10812.817830486301,10812.817830486301,10812.817830486301,10812.817830486301,10812.817830486301,{"$f":"$I$92*JH6*JH55*$H$92","v":10812.817830486301},10812.817830486301,10812.817830486301,10812.817830486301,10812.817830486301,10812.817830486301,10812.817830486301,11401.634643037534,11401.634643037534,11401.634643037534,11401.634643037534,11401.634643037534,11401.634643037534,11401.634643037534,11401.634643037534,11401.634643037534,11401.634643037534,11401.634643037534,11401.634643037534,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,12022.51573746037,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*LT6*LT55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*OF6*OF55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adminstrative costs",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!42:42)*K54/12*K6","v":0},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!42:42)*L54/12*L6","v":0},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!42:42)*M54/12*M6","v":0},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!42:42)*N54/12*N6","v":0},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!42:42)*O54/12*O6","v":0},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!42:42)*P54/12*P6","v":0},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Q54/12*Q6","v":0},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!42:42)*R54/12*R6","v":0},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!42:42)*S54/12*S6","v":0},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!42:42)*T54/12*T6","v":0},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!42:42)*U54/12*U6","v":1059.4256262456367},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!42:42)*V54/12*V6","v":1064.9999999999993},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!42:42)*W54/12*W6","v":1070.6037044048423},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!42:42)*X54/12*X6","v":1076.2368937890813},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Y54/12*Y6","v":1081.8997232936636},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Z54/12*Z6","v":1087.592348875841},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AA54/12*AA6","v":1093.3149273134643},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AB54/12*AB6","v":1099.0676162093018},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AC54/12*AC6","v":1104.8505739953791},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AD54/12*AD6","v":1110.6639599373425},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AE54/12*AE6","v":1116.5079341388457},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AF54/12*AF6","v":1122.3826575459591},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AG54/12*AG6","v":1128.2882919516021},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AH54/12*AH6","v":1134.2249999999981},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AI54/12*AI6","v":1140.1929451911558},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AJ54/12*AJ6","v":1146.1922918853702},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AK54/12*AK6","v":1152.2232053077503},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AL54/12*AL6","v":1158.2858515527694},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AM54/12*AM6","v":1164.3803975888384},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AN54/12*AN6","v":1170.5070112629053},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AO54/12*AO6","v":1176.6658613050774},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AP54/12*AP6","v":1182.8571173332684},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AQ54/12*AQ6","v":1189.0809498578697},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AR54/12*AR6","v":1195.3375302864454},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AS54/12*AS6","v":1201.6270309284553},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AT54/12*AT6","v":1207.949624999997},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AU54/12*AU6","v":1214.30548662858},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AV54/12*AV6","v":1220.6947908579182},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AW54/12*AW6","v":1227.1177136527531},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AX54/12*AX6","v":1233.5744319036983},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AY54/12*AY6","v":1240.0651234321115},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AZ54/12*AZ6","v":1246.5899669949929},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BA54/12*BA6","v":1253.1491422899064},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BB54/12*BB6","v":1259.7428299599298},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BC54/12*BC6","v":1266.3712115986298},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BD54/12*BD6","v":1273.0344697550631},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BE54/12*BE6","v":1279.7327879388033},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BF54/12*BF6","v":1286.4663506249951},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BG54/12*BG6","v":1293.2353432594359},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BH54/12*BH6","v":1300.0399522636815},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BI54/12*BI6","v":1306.8803650401805},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BJ54/12*BJ6","v":1313.7567699774372},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BK54/12*BK6","v":1320.6693564551974},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BL54/12*BL6","v":1327.6183148496659},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BM54/12*BM6","v":1334.6038365387487},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BN54/12*BN6","v":1341.6261139073238},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BO54/12*BO6","v":1348.6853403525395},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BP54/12*BP6","v":1355.7817102891406},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BQ54/12*BQ6","v":1362.9154191548241},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BR54/12*BR6","v":1370.0866634156184},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BS54/12*BS6","v":1377.2956405712978},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BT54/12*BT6","v":1384.5425491608191},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BU54/12*BU6","v":1391.827588767791},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BV54/12*BV6","v":1399.1509600259694},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BW54/12*BW6","v":1406.512864624784},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BX54/12*BX6","v":1413.913505314893},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BY54/12*BY6","v":1421.3530859137663},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BZ54/12*BZ6","v":1428.8318113112985},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CA54/12*CA6","v":1436.3498874754532},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CB54/12*CB6","v":1443.9075214579336},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CC54/12*CC6","v":1451.5049213998864},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CD54/12*CD6","v":1459.1422965376323},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CE54/12*CE6","v":1466.8198572084311},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CF54/12*CF6","v":1474.5378148562713},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CG54/12*CG6","v":1482.2963820376963},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CH54/12*CH6","v":1490.0957724276559},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CI54/12*CI6","v":1497.9362008253936},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CJ54/12*CJ6","v":1505.8178831603598},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CK54/12*CK6","v":1513.7410364981597},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CL54/12*CL6","v":1521.7058790465317},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CM54/12*CM6","v":1529.7126301613564},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CN54/12*CN6","v":1537.761510352698},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CO54/12*CO6","v":1545.8527412908777},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CP54/12*CP6","v":1553.9865458125771},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CQ54/12*CQ6","v":1562.1631479269779},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CR54/12*CR6","v":1570.3827728219276},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CS54/12*CS6","v":1578.6456468701447},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CT54/12*CT6","v":1586.951997635452},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CU54/12*CU6","v":1595.3020538790424},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CV54/12*CV6","v":1603.6960455657816},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CW54/12*CW6","v":1612.1342038705382},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CX54/12*CX6","v":1620.6167611845542},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CY54/12*CY6","v":1629.1439511218425},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CZ54/12*CZ6","v":1637.7160085256216},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DA54/12*DA6","v":1646.3331694747828},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DB54/12*DB6","v":1654.9956712903929},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DC54/12*DC6","v":1663.7037525422293},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DD54/12*DD6","v":1672.4576530553511},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DE54/12*DE6","v":1681.2576139167024},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DF54/12*DF6","v":1690.1038774817546},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DG54/12*DG6","v":1698.9966873811784},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DH54/12*DH6","v":1707.9362885275557},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DI54/12*DI6","v":1716.9229271221218},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DJ54/12*DJ6","v":1725.9568506615487},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DK54/12*DK6","v":1735.0383079447608},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DL54/12*DL6","v":1744.1675490797854},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DM54/12*DM6","v":1753.3448254906423},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DN54/12*DN6","v":1762.5703899242669},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DO54/12*DO6","v":1771.8444964574726},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DP54/12*DP6","v":1781.167400503947},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DQ54/12*DQ6","v":1790.5393588212864},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DR54/12*DR6","v":1799.9606295180672},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DS54/12*DS6","v":1809.4314720609536},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DT54/12*DT6","v":1818.9521472818451},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DU54/12*DU6","v":1828.5229173850578},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DV54/12*DV6","v":1838.1440459545477},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DW54/12*DW6","v":1847.8157979611685},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DX54/12*DX6","v":1857.5384397699697},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DY54/12*DY6","v":1867.312239147532},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DZ54/12*DZ6","v":1877.1374652693423},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EA54/12*EA6","v":1887.0143887272068},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EB54/12*EB6","v":1896.943281536702},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EC54/12*EC6","v":1906.9244171446683},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ED54/12*ED6","v":1916.9580704367397},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EE54/12*EE6","v":1927.0445177449137},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EF54/12*EF6","v":1937.1840368551632},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EG54/12*EG6","v":1947.3769070150847},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EH54/12*EH6","v":1957.6234089415914},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EI54/12*EI6","v":1967.9238248286429},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EJ54/12*EJ6","v":1978.2784383550161},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EK54/12*EK6","v":1988.6875346921199},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EL54/12*EL6","v":1999.1514005118479},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EM54/12*EM6","v":2009.6703239944734},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EN54/12*EN6","v":2020.2445948365857},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EO54/12*EO6","v":2030.8745042590699},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EP54/12*EP6","v":2041.5603450151259},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EQ54/12*EQ6","v":2052.3024113983315},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ER54/12*ER6","v":2063.100999250747},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ES54/12*ES6","v":2073.9564059710633},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ET54/12*ET6","v":2084.8689305227931},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EU54/12*EU6","v":2095.838873442503},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EV54/12*EV6","v":2106.8665368480902},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EW54/12*EW6","v":2117.9522244471059},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EX54/12*EX6","v":2129.0962415451163},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EY54/12*EY6","v":2140.2988950541121},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EZ54/12*EZ6","v":2151.5604935009619},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FA54/12*FA6","v":2162.8813470359078},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FB54/12*FB6","v":2174.2617674411072},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FC54/12*FC6","v":2185.702068139221},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FD54/12*FD6","v":2197.202564202043},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FE54/12*FE6","v":2208.7635723591802},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FF54/12*FF6","v":2220.3854110067723},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FG54/12*FG6","v":2232.0684002162629},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FH54/12*FH6","v":2243.8128617432139},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FI54/12*FI6","v":2255.6191190361656},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FJ54/12*FJ6","v":2267.4874972455468},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FK54/12*FK6","v":2279.4183232326272},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FL54/12*FL6","v":2291.4119255785222},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FM54/12*FM6","v":2303.4686345932391},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FN54/12*FN6","v":2315.5887823247763},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FO54/12*FO6","v":2327.7727025682675},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FP54/12*FP6","v":2340.0207308751733},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FQ54/12*FQ6","v":2352.3332045625243},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FR54/12*FR6","v":2364.7104627222093},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FS54/12*FS6","v":2377.1528462303172},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FT54/12*FT6","v":2389.6606977565193},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FU54/12*FU6","v":2402.2343617735128},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FV54/12*FV6","v":2414.8741845665036},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FW54/12*FW6","v":2427.5805142427448},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FX54/12*FX6","v":2440.3537007411228},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FY54/12*FY6","v":2453.1940958417968},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FZ54/12*FZ6","v":2466.1020531758841},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GA54/12*GA6","v":2479.0779282352019},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GB54/12*GB6","v":2492.1220783820568},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GC54/12*GC6","v":2505.2348628590853},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GD54/12*GD6","v":2518.4166427991508},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GE54/12*GE6","v":2531.667781235285},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GF54/12*GF6","v":2544.9886431106906},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GG54/12*GG6","v":2558.3795952887886},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GH54/12*GH6","v":2571.8410065633238},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GI54/12*GI6","v":2585.3732476685204},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GJ54/12*GJ6","v":2598.9766912892933},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GK54/12*GK6","v":2612.6517120715107},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GL54/12*GL6","v":2626.3986866323135},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GM54/12*GM6","v":2640.2179935704876},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GN54/12*GN6","v":2654.1100134768881},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GO54/12*GO6","v":2668.0751289449236},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GP54/12*GP6","v":2682.1137245810928},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GQ54/12*GQ6","v":2696.2261870155762},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GR54/12*GR6","v":2710.4129049128828},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GS54/12*GS6","v":2724.6742689825574},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GT54/12*GT6","v":2739.0106719899377},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GU54/12*GU6","v":2753.4225087669715},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GV54/12*GV6","v":2767.9101762230944},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GW54/12*GW6","v":2782.4740733561557},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GX54/12*GX6","v":2797.1146012634113},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GY54/12*GY6","v":2811.8321631525664},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GZ54/12*GZ6","v":2826.6271643528821},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HA54/12*HA6","v":2841.5000123263403},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HB54/12*HB6","v":2856.4511166788602},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HC54/12*HC6","v":2871.4808891715852},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HD54/12*HD6","v":2886.5897437322169},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HE54/12*HE6","v":2901.7780964664203},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HF54/12*HF6","v":2917.0463656692796},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HG54/12*HG6","v":2932.3949718368208},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HH54/12*HH6","v":2947.8243376775918},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HI54/12*HI6","v":2963.3348881243023},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HJ54/12*HJ6","v":2978.9270503455296},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HK54/12*HK6","v":2994.6012537574802},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HL54/12*HL6","v":3010.3579300358165},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HM54/12*HM6","v":3026.1975131275499},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HN54/12*HN6","v":3042.1204392629838},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HO54/12*HO6","v":3058.1271469677358},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HP54/12*HP6","v":3074.2180770748087},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HQ54/12*HQ6","v":3090.393672736735},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HR54/12*HR6","v":3106.6543794377799},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HS54/12*HS6","v":3123.0006450062119},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HT54/12*HT6","v":3139.4329196266331},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HU54/12*HU6","v":3155.9516558523796},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HV54/12*HV6","v":3172.5573086179866},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HW54/12*HW6","v":3189.2503352517138},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HX54/12*HX6","v":3206.0311954881417},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HY54/12*HY6","v":3222.9003514808373},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HZ54/12*HZ6","v":3239.8582678150747},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IA54/12*IA6","v":3256.9054115206359},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IB54/12*IB6","v":3274.0422520846678},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IC54/12*IC6","v":3291.2692614646198},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ID54/12*ID6","v":3308.5869141012331},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IE54/12*IE6","v":3325.9956869316125},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IF54/12*IF6","v":3343.4960594023614},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IG54/12*IG6","v":3361.0885134827818},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IH54/12*IH6","v":3378.7735336781529},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!42:42)*II54/12*II6","v":3396.5516070430713},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IJ54/12*IJ6","v":3414.4232231948681},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IK54/12*IK6","v":3432.3888743270886},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IL54/12*IL6","v":3450.4490552230513},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IM54/12*IM6","v":3468.6042632694734},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IN54/12*IN6","v":3486.8549984701681},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IO54/12*IO6","v":3505.201763459816},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IP54/12*IP6","v":3523.6450635178094},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IQ54/12*IQ6","v":3542.185406582164},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IR54/12*IR6","v":3560.8233032635108},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IS54/12*IS6","v":3579.5592668591585},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IT54/12*IT6","v":3598.3938133672291},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IU54/12*IU6","v":3617.3274615008681},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IV54/12*IV6","v":3636.3607327025311},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IW54/12*IW6","v":3655.4941511583456},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IX54/12*IX6","v":3674.7282438125462},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IY54/12*IY6","v":3694.0635403819851},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IZ54/12*IZ6","v":3713.5005733707253},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JA54/12*JA6","v":3733.0398780847008},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JB54/12*JB6","v":3752.6819926464636},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JC54/12*JC6","v":3772.4274580100009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JD54/12*JD6","v":3792.2768179756354},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JE54/12*JE6","v":3812.230619205},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JF54/12*JF6","v":3832.289411236095},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JG54/12*JG6","v":3852.4537464984201},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JH54/12*JH6","v":3872.7241803281918},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JI54/12*JI6","v":3893.1012709836341},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JJ54/12*JJ6","v":3913.5855796603573},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JK54/12*JK6","v":3934.17767050681},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JL54/12*JL6","v":3954.8781106398183},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JM54/12*JM6","v":3975.6874701602023},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JN54/12*JN6","v":3996.6063221684794},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JO54/12*JO6","v":4017.6352427806464},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JP54/12*JP6","v":4038.7748111440469},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JQ54/12*JQ6","v":4060.0256094533202},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JR54/12*JR6","v":4081.3882229664359},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JS54/12*JS6","v":4102.8632400208126},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JT54/12*JT6","v":4124.4512520495182},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JU54/12*JU6","v":4146.1528535975649},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JV54/12*JV6","v":4167.9686423382745},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JW54/12*JW6","v":4189.8992190897479},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JX54/12*JX6","v":4211.9451878314012},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JY54/12*JY6","v":4234.1071557206105},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JZ54/12*JZ6","v":4256.385733109425},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KA54/12*KA6","v":4278.7815335613841},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KB54/12*KB6","v":4301.2951738684051},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KC54/12*KC6","v":4323.9272740677816},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KD54/12*KD6","v":4346.6784574592502},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KE54/12*KE6","v":4369.5493506221619},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KF54/12*KF6","v":4392.5405834327348},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KG54/12*KG6","v":4415.6527890814041},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KH54/12*KH6","v":4438.8866040902603},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KI54/12*KI6","v":4462.2426683305785},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KJ54/12*KJ6","v":4485.721625040439},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KK54/12*KK6","v":4509.324120842447},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KL54/12*KL6","v":4533.0508057615352},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KM54/12*KM6","v":4556.9023332428706},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KN54/12*KN6","v":4580.879360169849},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KO54/12*KO6","v":4604.9825468821846},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KP54/12*KP6","v":4629.2125571940987},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KQ54/12*KQ6","v":4653.570058412598},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KR54/12*KR6","v":4678.0557213558577},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KS54/12*KS6","v":4702.6702203716914},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KT54/12*KT6","v":4727.4142333561231},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KU54/12*KU6","v":4752.2884417720616},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KV54/12*KV6","v":4777.2935306680638},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KW54/12*KW6","v":4802.4301886972016},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KX54/12*KX6","v":4827.6991081360293},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KY54/12*KY6","v":4853.1009849036518},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KZ54/12*KZ6","v":4878.6365185808836},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LA54/12*LA6","v":4904.3064124295215},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LB54/12*LB6","v":4930.1113734117098},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LC54/12*LC6","v":4956.0521122094124},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LD54/12*LD6","v":4982.1293432439843},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LE54/12*LE6","v":5008.3437846958459},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LF54/12*LF6","v":5034.6961585242661},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LG54/12*LG6","v":5061.1871904872405},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LH54/12*LH6","v":5087.8176101614827},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LI54/12*LI6","v":0},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LJ54/12*LJ6","v":0},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LK54/12*LK6","v":0},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LL54/12*LL6","v":0},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LM54/12*LM6","v":0},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LN54/12*LN6","v":0},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LO54/12*LO6","v":0},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LP54/12*LP6","v":0},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LQ54/12*LQ6","v":0},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LR54/12*LR6","v":0},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LS54/12*LS6","v":0},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LT54/12*LT6","v":0},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LU54/12*LU6","v":0},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LV54/12*LV6","v":0},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LW54/12*LW6","v":0},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LX54/12*LX6","v":0},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LY54/12*LY6","v":0},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LZ54/12*LZ6","v":0},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MA54/12*MA6","v":0},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MB54/12*MB6","v":0},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MC54/12*MC6","v":0},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MD54/12*MD6","v":0},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ME54/12*ME6","v":0},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MF54/12*MF6","v":0},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MG54/12*MG6","v":0},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MH54/12*MH6","v":0},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MI54/12*MI6","v":0},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MJ54/12*MJ6","v":0},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MK54/12*MK6","v":0},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ML54/12*ML6","v":0},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MM54/12*MM6","v":0},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MN54/12*MN6","v":0},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MO54/12*MO6","v":0},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MP54/12*MP6","v":0},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MQ54/12*MQ6","v":0},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MR54/12*MR6","v":0},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MS54/12*MS6","v":0},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MT54/12*MT6","v":0},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MU54/12*MU6","v":0},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MV54/12*MV6","v":0},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MW54/12*MW6","v":0},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MX54/12*MX6","v":0},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MY54/12*MY6","v":0},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MZ54/12*MZ6","v":0},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NA54/12*NA6","v":0},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NB54/12*NB6","v":0},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NC54/12*NC6","v":0},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ND54/12*ND6","v":0},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NE54/12*NE6","v":0},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NF54/12*NF6","v":0},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NG54/12*NG6","v":0},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NH54/12*NH6","v":0},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NI54/12*NI6","v":0},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NJ54/12*NJ6","v":0},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NK54/12*NK6","v":0},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NL54/12*NL6","v":0},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NM54/12*NM6","v":0},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NN54/12*NN6","v":0},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NO54/12*NO6","v":0},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NP54/12*NP6","v":0},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NQ54/12*NQ6","v":0},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NR54/12*NR6","v":0},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NS54/12*NS6","v":0},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NT54/12*NT6","v":0},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NU54/12*NU6","v":0},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NV54/12*NV6","v":0},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NW54/12*NW6","v":0},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NX54/12*NX6","v":0},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NY54/12*NY6","v":0},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NZ54/12*NZ6","v":0},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OA54/12*OA6","v":0},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OB54/12*OB6","v":0},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OC54/12*OC6","v":0},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OD54/12*OD6","v":0},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OE54/12*OE6","v":0},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OF54/12*OF6","v":0},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OG54/12*OG6","v":0},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OH54/12*OH6","v":0},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OI54/12*OI6","v":0},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OJ54/12*OJ6","v":0},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OK54/12*OK6","v":0},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OL54/12*OL6","v":0},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OM54/12*OM6","v":0},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ON54/12*ON6","v":0},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OO54/12*OO6","v":0},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OP54/12*OP6","v":0},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OQ54/12*OQ6","v":0},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OR54/12*OR6","v":0},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OS54/12*OS6","v":0},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OT54/12*OT6","v":0}]
[null,"Rental payments to rooftop owners",null,null,null,null,{"$f":"F34","v":2.5000000000000001E-2},null,null,null,{"$f":"$G$94*K89","v":0},{"$f":"$G$94*L89","v":0},0,0,0,0,0,0,0,0,808.16143083424026,720.50678426684112,767.16620136643689,850.01168782053594,1157.1877192106188,1294.8589308540841,1424.2622777068036,1439.4604504535243,1446.4993173789267,1356.3245804514509,1200.0898974371687,1037.8826772343843,804.13905955189773,716.92068662942188,763.34787104352768,845.78101994615417,1151.4281785143655,1288.4141746711819,1417.1734567537205,1432.2959853391778,1439.2998185013982,1349.5738981820541,1194.1168245392234,1032.716940147626,800.13670836716892,713.35243767371674,759.54854526804081,841.57140890066046,1145.697304134286,1282.0014952506717,1410.1199181944005,1425.1671791137983,1432.1361528824577,1342.8568153266608,1188.1734807473395,1027.5769139049105,796.15427763626678,709.80194856348317,755.76812945077359,837.38274988026137,1139.9949533927397,1275.620732940482,1403.1014864217423,1418.0738542963954,1425.0081421732455,1336.1731646546759,1182.2597180941709,1022.4624705385368,792.19166821134979,706.26913090463358,752.00652947331071,833.21493860279134,1134.3209843222178,1269.2717288831568,1396.1179867026713,{"$f":"$G$94*BX89","v":1411.0158342893355},1417.9156089125768,1329.5227797678406,1176.3753893488322,1017.3734827177232,788.24878143805404,702.75389674303415,748.26365168568248,829.06787130511702,1128.6752556618117,1262.9543250119054,1389.1692451737949,1403.9929433739444,1410.8583765225239,1322.9054950960917,1170.5203480132338,1012.309823745436,784.32551915303657,699.25615856231525,744.53940290403227,824.94144474055304,1123.0576268536931,1256.6683640466636,1382.2550888370688,1397.0050067061311,1403.8362693040217,1316.3211458934397,1164.6944483184341,1007.271367555237,780.42178368153202,695.77582928169284,740.83369040829734,820.83555617629304,1117.4679580396189,1250.413689490181,1375.3753455554934,1390.0518503120397,1396.8491124324912,1309.7695682338672,1158.8975452210127,1002.2579887081451,776.53747783492099,692.31282225380028,737.14642193989994,816.75010339085031,1111.9061100574447,1244.1901456241228,1368.5298440488286,1383.1333010837125,1389.8967319534895,1303.2505990072468,1153.1294943994556,997.26956238951198,772.67250490830975,688.86705126253128,733.47750569945049,812.68498467151448,1106.3719444376636,1237.9975775051944,1361.7184138893272,1376.2491867747833,1382.9789547783776,1296.7640759152812,1147.3901522505655,{"$f":"$G$94*EJ89","v":992.30596440591478},768.82676867812313,685.43843052089312,729.82685034446274,808.64009881181789,1100.8653233999564,1231.8358309612815,1354.9408854974918,1369.3993359961892,1376.0956086800095,1290.3098374674621,1141.6793758858846,987.36707118206562,765.00017339970861,682.02687466887119,726.19436498707876,804.61534510901674,1095.386109849763,1225.7047525876153,1348.1970901378559,1362.5835782119009,1369.2465222884475,1283.8877229770496,1135.9970231281368,982.45275975773347,761.1926238049532,678.63229877130334,722.57995919180632,800.61062336158363,1089.934167374869,1219.6041897429502,1341.4868599147803,1355.8017437346814,1362.4315250866944,1410.2250655373462,1254.3470446727422,1090.514208713096,849.36303609455797,761.22395231244695,814.78488856850777,907.52278169636031,1241.9828205676467,1397.0545468662024,1544.7564331231044,1569.4551576168849,1585.4280643745024,1494.4145076043342,1329.2306788032527,1155.6171380548712,900.06941046599695,806.66848552870556,863.42697191359275,961.70125187195958,1316.1283192370609,1480.4577182550174,1636.9773029772862,1663.1505239083465,1680.0770019369438,1583.6300000009905,1408.5848130911215,1224.6066663744648,953.80291963449406,854.82602533516683,914.97295333698787,{"$f":"$G$94*GV89","v":1019.1141385159603},1394.700251897264,1568.8400001684113,1734.7036937370958,1762.4394375030781,1780.3764143351725,1678.1715943881431,1492.6763332436069,1297.7148208904218,1010.744281413009,905.85853631233226,969.59619350643811,1079.9545340109482,1477.9628735364395,1662.4986419939444,1838.2642811186715,1867.655829231091,1886.6636309327512,1778.3572552992055,1581.7880578565098,1375.1874806826347,1071.085002340513,959.9376522119594,1027.4804025993169,1144.4270582186014,1566.1962149792425,1761.748638698027,1948.0073625466591,1979.1535653574947,1999.2961194183983,1884.5239295260408,1676.2196895963848,1457.2852036386957,1135.028021761322,1017.2452531997671,1088.8202581610531,1212.7485466620624,1659.697024693108,1866.9237902244586,2064.3020285563698,2097.3076377139155,2118.6526880497991,1997.0286793464043,1776.2888231676618,1544.2841027683678,1202.7883943555164,1077.9740775591245,1153.822059849271,1285.1487797923146,1758.7797668197418,1978.3778241383247,2187.5394041278296,2222.5154248799217,2245.1347596705241,2116.2498834042717,1882.3320134546889,1636.47677483341,1274.5940134159423,1142.3283699130172,1222.7044232656942,1361.8712557912495,1863.7776787883829,2096.4855852909332,2318.1339641265895,{"$f":"$G$94*JH89","v":2355.1980286560915},2379.167721784866,2242.5885092818694,1994.7059074311064,1734.173284415951,1350.6863773043428,1210.5245681444137,1295.6990152093238,1443.174009510526,1975.0438920678291,2221.6442965069136,2456.5249272754318,2495.8016903235803,2521.2023572311809,2376.4694620433615,2113.7884436434092,1837.7022067350442,1431.321401664376,1282.7920313252835,1373.0513328237137,1529.3304803005083,2092.9526198265753,2354.2748945334456,2603.1777333451951,2644.799291453387,2671.7163602654359,2518.3430132856465,2239.9801233028388,1947.4117327186466,1516.7702801231833,1359.3738111024734,1455.0215292587891,1620.6304316479759,2217.9004154954187,2494.8234457447143,2758.585608532856,2802.6919443128681,2831.215943153848,2668.6863155024666,2373.70535726055,2063.6708400476023,1607.3203963762246,1440.5274691347709,1541.8852886240911,1717.3809257155569,2350.3075064653635,2643.7626463629181,2923.2712242915791,2970.0106772184085,3000.2375386780077,2828.0050068550058,2515.4138933962622,2186.8705341101381,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total operating Costs",null,null,null,null,null,null,null,{"$f":"SUM(K92:K94)","v":0},{"$f":"SUM(L92:L94)","v":0},0,0,0,0,0,0,0,0,5418.5486287900158,5336.4683559769792,5582.1006719804845,5670.5793478188225,5983.4182087134868,6126.7820459391305,6261.9079712294733,6282.8588328720316,6295.6806575835108,6211.3193065979985,6060.9285977852196,5904.5961009895491,5676.7581177127049,5595.4764528386249,5851.7707825839943,5940.2032781808357,6251.8813501714267,6394.9299925732621,6529.7838206918696,6551.0329629513935,6564.1956461557866,6480.6609818646339,6331.4277407464042,6176.2844367833823,5949.9937056449344,5869.5320290230247,6137.0866201758436,6225.4987880378021,6536.0476060662622,6678.8085154335931,6813.4176299057344,6834.9897343880148,6848.5178834515864,6765.8322335658131,6617.7772806251924,6463.8439719391963,6239.1196538542927,6159.5008874677014,6438.9467464897871,6527.3659759235197,6836.8185922124976,6979.3207766974956,7113.714116656517,7135.635442925638,7149.5552524915711,7067.7425523415768,6920.8883322262873,6768.187454607254,6545.0503611457507,6466.2990680998282,6758.3017607131715,6846.7570784321742,7155.1481637585721,7297.4222795776896,7431.6304419960188,{"$f":"SUM(BX92:BX94)","v":7453.9289302727921},7468.2682854949071,7387.3541817477026,7241.7248674928487,7090.2805948442201,6868.7532935065037,6790.8957839492305,7096.157334698094,7184.6795119653689,7492.0454635034876,7634.1239232435419,7768.1792718031684,7790.8846523382845,7805.6732388246637,7725.6851999466035,7581.3068039785703,7431.1451599021138,7211.2520862478941,7134.3165301788722,7453.5774265550081,7542.1990932864783,7848.5781494478351,7990.4952374061131,8124.4320184401085,8147.5759279959102,8162.8453488985569,8083.8127828019915,7940.7132751642739,7791.862251804856,7573.6298288803127,7497.646376296083,7831.6876831941472,7920.443449475265,8225.8758121999417,8367.6678072155555,8501.5222731802933,8525.1383790832169,8540.9222797982347,8462.8766591390377,8321.0860934093944,8173.5757780315507,7957.0325435691848,7882.0334524216887,8231.6790430106958,8320.6056285081195,8625.1335934920535,8766.8388997555121,8900.6494407231039,8924.7735729788801,8941.1077739518696,8864.0827695751177,8723.6334169739475,8577.4961267728049,8362.672868669164,8288.6926411451968,8654.8115505783298,8743.9479223598883,9047.6160177340043,9189.2753040936077,9323.0825877859133,9347.7528797816194,9364.6755179451357,9288.7071410085446,9149.6336332308802,{"$f":"SUM(EJ92:EJ94)","v":9004.9040589126034},8791.8339595219149,8718.9094871844136,9102.4183959246111,9191.8059152340793,9494.6610492446998,9636.3173975620812,9770.164518481497,9795.4215568326108,9812.9732362367467,9738.0999895759305,9600.4394709140615,9457.1548296158289,9245.8736194324883,9174.0443377996617,9575.9101917132139,9665.5927702820009,9967.6843885576945,10109.383451700745,10243.316089949099,10269.203074085966,10287.42702631965,10213.690065655845,10077.482355016422,9935.6825531729701,9726.2286745131405,9655.5367276888719,10076.779502454832,10166.803768970505,10468.184021998508,10609.974192098125,10744.040782513446,10770.603694640255,10789.545949679619,10849.716748289955,10706.28111093346,10554.956126500014,10326.37861789847,10250.879356909349,10702.406986308653,10807.918065934884,11155.218499906845,11323.198183539487,11483.875944855708,11521.618819496343,11550.70451073099,11472.872733900887,11320.94004353594,11160.647364662964,10918.490589252186,10838.551075589432,11315.081691289768,11426.959414868908,11795.061503016226,11973.137876594985,12143.476768255428,12183.542009092889,12214.433602589521,12132.025196289738,11971.092471814352,11801.301042995001,11544.758660324705,11460.118169032759,11963.038796132327,{"$f":"SUM(GV92:GV94)","v":12081.667648767423},12471.817659281787,12660.59793546019,12841.17919091803,12883.709935884328,12916.51976068988,12829.26604509537,12658.800556443561,12478.947898651006,12207.165711907797,12117.54823600998,12648.322997759309,12774.110704104591,13187.629594076792,13387.757524755525,13579.197367292203,13624.345591682957,13659.192976476352,13566.809526978239,13386.247037240295,13195.737390173494,12907.810507493297,12812.92386406579,13373.098276836314,13506.477207076021,13944.765100062406,14156.923176546799,14359.874927029159,14407.801990076423,14444.813700130022,14346.9994265719,14155.742330347806,13953.944684954149,13648.914512456728,13548.449396531787,14139.6549046281,14281.083565599858,14745.624497711326,14970.536283438047,15185.692595134875,15236.569820444218,15275.880521912322,15172.316694104889,14969.732045972571,14755.97806077397,14432.829117350768,14326.45810061237,14950.416864357412,15100.381480981801,15592.748431604876,15831.181035431529,16059.276263554675,16113.285555508428,16155.038308754845,16045.387525142793,15830.80495176265,15604.386746130112,15262.04328942662,15149.419760485456,15807.949711761996,15966.965904253186,16488.826128479683,16741.59282701333,16983.405541111311,{"$f":"SUM(JH92:JH94)","v":17040.740039470584},17085.086823254802,16968.991919428528,16741.701408424218,16501.869225542072,16139.191677950846,16019.948720799195,16714.968901027503,16883.583463692106,17436.704144558684,17704.667162510883,17961.022810333779,18021.887585410634,18068.989853866282,17946.07274741917,17705.322305770693,17451.282037603978,17067.063200422519,16940.812407472244,17674.348603845468,17853.141391629284,18439.395631354724,18723.469089453065,18995.242821427724,19059.855612346491,19109.884886807209,18979.745354836276,18724.738529093785,18455.649095219454,18048.610138426,17914.940354324375,18034.439599962028,18224.025529278195,18845.398699837973,19146.551740399183,19434.671404405824,19503.263403129095,19556.401900985911,19418.616286318957,19148.50953649298,18863.480108176034,18432.266322533796,18290.742314731167,18417.502010988115,18618.533181756808,19277.129656355257,19596.389757234996,19901.839073961361,19974.655757922763,20031.097060834221,19885.216902839638,19599.116821343872,19297.203881731992,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT92:LT94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF92:OF94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Working Capital"]
[null,"A/R"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J102","v":0},{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,32326.457233369609,28820.271370673643,30686.648054657471,34000.467512821429,46287.508768424734,51794.357234163348,56970.491108272137,57578.418018140968,57859.972695157056,54252.983218058027,48003.595897486732,41515.307089375368,32165.562382075892,28676.827465176859,30533.914841741091,33831.240797846149,46057.127140574601,51536.566986847254,56686.938270148799,57291.839413567104,57571.99274005591,53982.95592728215,47764.672981568918,41308.677605905017,32005.468334686731,28534.097506948641,30381.941810721604,33662.856356026386,45827.892165371406,51280.059810026833,56404.796727775974,57006.687164551884,57285.446115298255,53714.272613066372,47526.93922989352,41103.076556196356,31846.171105450609,28392.077942539265,30230.72517803088,33495.309995210395,45599.798135709527,51024.829317619224,56124.059456869632,56722.954171855759,57000.325686929755,53446.926586186972,47290.388723766773,40898.498821541412,31687.666728453936,28250.765236185285,30080.261178932371,33328.597544111602,45372.839372888651,50770.869155326211,{"$f":"BW102","v":55844.719468106785},56440.633371573349,56716.624356503009,53180.911190713559,47055.015573953227,40694.939308708876,31529.951257522116,28110.155869721319,29930.546067427254,33162.714852204634,45147.010226472412,50518.17300047617,55566.769806951743,56159.71773495771,56434.335060900907,52916.219803843611,46820.813920529297,40492.392949817389,31373.020766121408,27970.246342492555,29781.576116161235,32997.65778962207,44922.305074147669,50266.734561866477,55290.203553482679,55880.200268245186,56153.45077216081,52652.845835737542,46587.777932737321,40290.854702209435,31216.871347261236,27831.033171267663,29633.347616331845,32833.422247051676,44698.718321584711,50016.547579607191,55015.013822219691,55602.074012481542,55873.964497299596,52390.782729354629,46355.901808840463,40090.319548325766,31061.4991133968,27692.512890151971,29485.856877595954,32670.004135633972,44476.244402297758,49767.605824964878,54741.193761953124,55325.33204334847,55595.869278139551,52130.023960289836,46125.179775978191,39890.782495580454,30906.900196332361,27554.682050501222,29339.100227977986,32507.39938686055,44254.87777750651,49519.903100207739,54468.73655557305,55049.967470991294,55319.158191135059,51870.563036611216,{"$f":"EI102","v":45895.606090022586},39692.238576236559,30753.07074712489,27417.537220835689,29193.074013778474,32345.603952472677,44034.612935998215,49273.433238451216,54197.63541989962,54775.973439847512,55043.824347200331,51612.393498698446,45667.175035435343,39494.682847282595,30600.006935988313,27281.074986754815,29047.77459948312,32184.613804360633,43815.444393990489,49028.190103504588,53927.883605514209,54503.343128476015,54769.860891537886,51355.508919081978,45439.880925125457,39298.110390309332,30447.704952198117,27145.291950852123,28903.198367672245,32024.424934463335,43597.366694994751,48784.167589717988,53659.474396591198,54232.069749387243,54497.261003467771,56409.002621493833,50173.881786909667,43620.568348523811,33974.521443782294,30448.958092497851,32591.395542740287,36300.91126785439,49679.312822705841,55882.181874648064,61790.257324924147,62778.206304675368,63417.122574980065,59776.580304173331,53169.227152130072,46224.685522194821,36002.776418639856,32266.739421148195,34537.078876543688,38468.05007487836,52645.132769482414,59218.308730200675,65479.092119091423,66526.020956333814,67203.080077477716,63345.200000039593,56343.392523644827,48984.266654978564,38152.116785379738,34193.041013406655,{"$f":"GU102","v":36598.918133479492},40764.565540638388,55788.010075890539,62753.600006736429,69388.147749483804,70497.577500123109,71215.05657340688,67126.863775525722,59707.053329744274,51908.592835616873,40429.771256520355,36234.341452493281,38783.847740257523,43198.181360437928,59118.514941457586,66499.945679757773,73530.571244746854,74706.233169243642,75466.545237310027,71134.290211968197,63271.522314260365,55007.499227305358,42843.40009362049,38397.506088478352,41099.216103972649,45777.082328744022,62647.848599169673,70469.945547921059,77920.294501866345,79166.142614299752,79971.844776735903,75380.957181041595,67048.787583855359,58291.408145547786,45401.120870452833,40689.810127990633,43552.810326442079,48509.941866482448,66387.880987724275,74676.951608978299,82572.081142254741,83892.305508556572,84746.107521991929,79881.147173856138,71051.552926706427,61771.364110734663,48111.535774220611,43118.963102364942,46152.882393970802,51405.95119169254,70351.190672789628,79135.112965532957,87501.576165113132,88900.616995196804,89805.390386820902,84649.995336170818,75293.280538187508,65459.070993336369,50983.760536637667,45693.134796520659,48908.176930627735,54474.850231649958,74551.107151535296,83859.423411637312,{"$f":"JG102","v":92725.35856506355},94207.921146243621,95166.708871394614,89703.54037127475,79788.236297244235,69366.931376638022,54027.455092173695,48420.982725776528,51827.960608372923,57726.960380421006,79001.755682713134,88865.771860276509,98260.997091017241,99832.067612943181,100848.09428924722,95058.778481734451,84551.53774573635,73508.088269401749,57252.856066575026,51311.681253011309,54922.053312948519,61173.219212020296,83718.104793062972,94170.995781337784,104127.10933380773,105791.9716581354,106868.65441061737,100733.72053142579,89599.204932113498,77896.469308745785,60670.81120492726,54374.952444098868,58200.861170351491,64825.217265918967,88716.016619816684,99792.937829788512,110343.42434131417,112107.67777251465,113248.63772615387,106747.45262009863,94948.21429042198,82546.833601904087,64292.81585504899,57621.098765390831,61675.411544963637,68695.237028622272,94012.300258614559,105750.50585451674,116930.8489716632,118800.42708873638,120009.50154712035,113120.20027420027,100616.55573585052,87474.821364405565,0,0,0,0,0,0,0,0,0,0,{"$f":"LS102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Revenues",null,null,null,null,null,null,null,{"$f":"K89","v":0},{"$f":"L89","v":0},0,0,0,0,0,0,0,0,32326.457233369609,28820.271370673643,30686.648054657475,34000.467512821437,46287.508768424748,51794.357234163355,56970.491108272145,57578.418018140968,57859.972695157063,54252.983218058034,48003.595897486746,41515.307089375376,32165.562382075906,28676.827465176873,30533.914841741105,33831.240797846163,46057.127140574616,51536.566986847269,56686.938270148814,57291.839413567111,57571.992740055925,53982.955927282164,47764.672981568932,41308.677605905039,32005.468334686757,28534.097506948667,30381.94181072163,33662.856356026416,45827.892165371442,51280.059810026869,56404.796727776018,57006.687164551928,57285.446115298306,53714.27261306643,47526.939229893578,41103.076556196414,31846.17110545067,28392.077942539327,30230.725178030942,33495.309995210453,45599.798135709585,51024.829317619275,56124.059456869683,56722.95417185581,57000.325686929813,53446.92658618703,47290.388723766831,40898.498821541471,31687.666728453991,28250.76523618534,30080.261178932426,33328.597544111653,45372.839372888709,50770.869155326269,55844.71946810685,{"$f":"BX89","v":56440.633371573414},56716.624356503067,53180.911190713618,47055.015573953286,40694.939308708927,31529.95125752216,28110.155869721362,29930.546067427298,33162.714852204677,45147.010226472463,50518.173000476214,55566.769806951794,56159.717734957769,56434.335060900958,52916.219803843662,46820.813920529348,40492.39294981744,31373.020766121463,27970.246342492606,29781.57611616129,32997.657789622121,44922.305074147727,50266.734561866535,55290.203553482745,55880.200268245244,56153.450772160861,52652.845835737586,46587.777932737365,40290.854702209479,31216.87134726128,27831.033171267711,29633.347616331892,32833.42224705172,44698.718321584754,50016.547579607235,55015.013822219735,55602.074012481586,55873.964497299647,52390.78272935468,46355.901808840506,40090.319548325802,31061.499113396836,27692.512890152011,29485.856877595994,32670.004135634012,44476.244402297787,49767.605824964907,54741.193761953145,55325.332043348491,55595.86927813958,52130.023960289865,46125.17977597822,39890.782495580475,30906.90019633239,27554.682050501251,29339.100227978019,32507.399386860579,44254.877777506539,49519.903100207768,54468.736555573079,55049.967470991331,55319.158191135095,51870.563036611245,45895.606090022615,{"$f":"EJ89","v":39692.238576236588},30753.070747124922,27417.537220835722,29193.074013778507,32345.603952472713,44034.612935998251,49273.43323845126,54197.635419899671,54775.973439847563,55043.824347200374,51612.393498698482,45667.175035435379,39494.682847282624,30600.006935988342,27281.074986754844,29047.774599483149,32184.613804360666,43815.444393990518,49028.19010350461,53927.883605514231,54503.34312847603,54769.860891537894,51355.508919081985,45439.880925125472,39298.110390309339,30447.704952198124,27145.29195085213,28903.198367672252,32024.424934463343,43597.366694994758,48784.167589718003,53659.474396591206,54232.06974938725,54497.261003467771,56409.002621493841,50173.881786909682,43620.568348523833,33974.521443782316,30448.958092497876,32591.395542740309,36300.911267854412,49679.31282270587,55882.181874648093,61790.257324924176,62778.20630467539,63417.122574980094,59776.58030417336,53169.227152130101,46224.68552219485,36002.776418639878,32266.739421148221,34537.07887654371,38468.050074878382,52645.132769482429,59218.30873020069,65479.092119091445,66526.020956333858,67203.080077477745,63345.200000039622,56343.392523644856,48984.266654978594,38152.11678537976,34193.04101340667,36598.918133479514,{"$f":"GV89","v":40764.56554063841},55788.010075890554,62753.600006736451,69388.147749483833,70497.577500123123,71215.056573406895,67126.863775525722,59707.053329744274,51908.592835616873,40429.771256520362,36234.341452493289,38783.847740257523,43198.181360437928,59118.514941457579,66499.945679757773,73530.571244746854,74706.233169243642,75466.545237310042,71134.290211968211,63271.522314260386,55007.499227305387,42843.400093620519,38397.506088478374,41099.216103972671,45777.082328744051,62647.848599169694,70469.945547921074,77920.294501866359,79166.142614299781,79971.844776735932,75380.957181041624,67048.787583855388,58291.408145547823,45401.120870452876,40689.810127990684,43552.810326442122,48509.941866482492,66387.880987724318,74676.951608978343,82572.081142254785,83892.305508556616,84746.107521991958,79881.147173856167,71051.55292670647,61771.364110734707,48111.535774220654,43118.963102364978,46152.882393970838,51405.951191692584,70351.190672789671,79135.112965532986,87501.576165113176,88900.616995196862,89805.39038682096,84649.995336170861,75293.280538187551,65459.070993336398,50983.760536637688,45693.134796520688,48908.176930627764,54474.85023164998,74551.107151535311,83859.423411637326,92725.35856506358,{"$f":"JH89","v":94207.921146243651},95166.708871394629,89703.540371274779,79788.23629724425,69366.931376638036,54027.45509217371,48420.98272577655,51827.960608372945,57726.960380421035,79001.755682713163,88865.771860276538,98260.997091017256,99832.067612943196,100848.09428924724,95058.778481734465,84551.537745736365,73508.088269401764,57252.856066575041,51311.681253011331,54922.053312948541,61173.219212020325,83718.104793063016,94170.995781337828,104127.10933380779,105791.97165813547,106868.65441061743,100733.72053142585,89599.204932113556,77896.469308745858,60670.811204927326,54374.952444098933,58200.861170351563,64825.217265919033,88716.016619816743,99792.937829788556,110343.42434131422,112107.67777251471,113248.63772615392,106747.45262009866,94948.214290421995,82546.833601904087,64292.815855048982,57621.098765390831,61675.411544963637,68695.237028622272,94012.300258614545,105750.50585451671,116930.84897166316,118800.42708873634,120009.50154712031,113120.20027420022,100616.55573585047,87474.821364405521,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Collections",null,null,null,{"$f":"'General Assumptions'!F26","v":1},null,null,null,{"$f":"OFFSET(K100,0,-$G101)","v":0},{"$f":"OFFSET(L100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,32326.457233369609,28820.271370673643,30686.648054657475,34000.467512821437,46287.508768424748,51794.357234163355,56970.491108272145,57578.418018140968,57859.972695157063,54252.983218058034,48003.595897486746,41515.307089375376,32165.562382075906,28676.827465176873,30533.914841741105,33831.240797846163,46057.127140574616,51536.566986847269,56686.938270148814,57291.839413567111,57571.992740055925,53982.955927282164,47764.672981568932,41308.677605905039,32005.468334686757,28534.097506948667,30381.94181072163,33662.856356026416,45827.892165371442,51280.059810026869,56404.796727776018,57006.687164551928,57285.446115298306,53714.27261306643,47526.939229893578,41103.076556196414,31846.17110545067,28392.077942539327,30230.725178030942,33495.309995210453,45599.798135709585,51024.829317619275,56124.059456869683,56722.95417185581,57000.325686929813,53446.92658618703,47290.388723766831,40898.498821541471,31687.666728453991,28250.76523618534,30080.261178932426,33328.597544111653,45372.839372888709,50770.869155326269,{"$f":"OFFSET(BX100,0,-$G101)","v":55844.71946810685},56440.633371573414,56716.624356503067,53180.911190713618,47055.015573953286,40694.939308708927,31529.95125752216,28110.155869721362,29930.546067427298,33162.714852204677,45147.010226472463,50518.173000476214,55566.769806951794,56159.717734957769,56434.335060900958,52916.219803843662,46820.813920529348,40492.39294981744,31373.020766121463,27970.246342492606,29781.57611616129,32997.657789622121,44922.305074147727,50266.734561866535,55290.203553482745,55880.200268245244,56153.450772160861,52652.845835737586,46587.777932737365,40290.854702209479,31216.87134726128,27831.033171267711,29633.347616331892,32833.42224705172,44698.718321584754,50016.547579607235,55015.013822219735,55602.074012481586,55873.964497299647,52390.78272935468,46355.901808840506,40090.319548325802,31061.499113396836,27692.512890152011,29485.856877595994,32670.004135634012,44476.244402297787,49767.605824964907,54741.193761953145,55325.332043348491,55595.86927813958,52130.023960289865,46125.17977597822,39890.782495580475,30906.90019633239,27554.682050501251,29339.100227978019,32507.399386860579,44254.877777506539,49519.903100207768,54468.736555573079,55049.967470991331,55319.158191135095,51870.563036611245,{"$f":"OFFSET(EJ100,0,-$G101)","v":45895.606090022615},39692.238576236588,30753.070747124922,27417.537220835722,29193.074013778507,32345.603952472713,44034.612935998251,49273.43323845126,54197.635419899671,54775.973439847563,55043.824347200374,51612.393498698482,45667.175035435379,39494.682847282624,30600.006935988342,27281.074986754844,29047.774599483149,32184.613804360666,43815.444393990518,49028.19010350461,53927.883605514231,54503.34312847603,54769.860891537894,51355.508919081985,45439.880925125472,39298.110390309339,30447.704952198124,27145.29195085213,28903.198367672252,32024.424934463343,43597.366694994758,48784.167589718003,53659.474396591206,54232.06974938725,54497.261003467771,56409.002621493841,50173.881786909682,43620.568348523833,33974.521443782316,30448.958092497876,32591.395542740309,36300.911267854412,49679.31282270587,55882.181874648093,61790.257324924176,62778.20630467539,63417.122574980094,59776.58030417336,53169.227152130101,46224.68552219485,36002.776418639878,32266.739421148221,34537.07887654371,38468.050074878382,52645.132769482429,59218.30873020069,65479.092119091445,66526.020956333858,67203.080077477745,63345.200000039622,56343.392523644856,48984.266654978594,38152.11678537976,34193.04101340667,{"$f":"OFFSET(GV100,0,-$G101)","v":36598.918133479514},40764.56554063841,55788.010075890554,62753.600006736451,69388.147749483833,70497.577500123123,71215.056573406895,67126.863775525722,59707.053329744274,51908.592835616873,40429.771256520362,36234.341452493289,38783.847740257523,43198.181360437928,59118.514941457579,66499.945679757773,73530.571244746854,74706.233169243642,75466.545237310042,71134.290211968211,63271.522314260386,55007.499227305387,42843.400093620519,38397.506088478374,41099.216103972671,45777.082328744051,62647.848599169694,70469.945547921074,77920.294501866359,79166.142614299781,79971.844776735932,75380.957181041624,67048.787583855388,58291.408145547823,45401.120870452876,40689.810127990684,43552.810326442122,48509.941866482492,66387.880987724318,74676.951608978343,82572.081142254785,83892.305508556616,84746.107521991958,79881.147173856167,71051.55292670647,61771.364110734707,48111.535774220654,43118.963102364978,46152.882393970838,51405.951191692584,70351.190672789671,79135.112965532986,87501.576165113176,88900.616995196862,89805.39038682096,84649.995336170861,75293.280538187551,65459.070993336398,50983.760536637688,45693.134796520688,48908.176930627764,54474.85023164998,74551.107151535311,83859.423411637326,{"$f":"OFFSET(JH100,0,-$G101)","v":92725.35856506358},94207.921146243651,95166.708871394629,89703.540371274779,79788.23629724425,69366.931376638036,54027.45509217371,48420.98272577655,51827.960608372945,57726.960380421035,79001.755682713163,88865.771860276538,98260.997091017256,99832.067612943196,100848.09428924724,95058.778481734465,84551.537745736365,73508.088269401764,57252.856066575041,51311.681253011331,54922.053312948541,61173.219212020325,83718.104793063016,94170.995781337828,104127.10933380779,105791.97165813547,106868.65441061743,100733.72053142585,89599.204932113556,77896.469308745858,60670.811204927326,54374.952444098933,58200.861170351563,64825.217265919033,88716.016619816743,99792.937829788556,110343.42434131422,112107.67777251471,113248.63772615392,106747.45262009866,94948.214290421995,82546.833601904087,64292.815855048982,57621.098765390831,61675.411544963637,68695.237028622272,94012.300258614545,105750.50585451671,116930.84897166316,118800.42708873634,120009.50154712031,113120.20027420022,100616.55573585047,87474.821364405521,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LT100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/R Closing balance",null,null,null,null,null,null,null,{"$f":"K99+K100-K101","v":0},{"$f":"L99+L100-L101","v":0},0,0,0,0,0,0,0,0,32326.457233369609,28820.271370673643,30686.648054657471,34000.467512821429,46287.508768424734,51794.357234163348,56970.491108272137,57578.418018140968,57859.972695157056,54252.983218058027,48003.595897486732,41515.307089375368,32165.562382075892,28676.827465176859,30533.914841741091,33831.240797846149,46057.127140574601,51536.566986847254,56686.938270148799,57291.839413567104,57571.99274005591,53982.95592728215,47764.672981568918,41308.677605905017,32005.468334686731,28534.097506948641,30381.941810721604,33662.856356026386,45827.892165371406,51280.059810026833,56404.796727775974,57006.687164551884,57285.446115298255,53714.272613066372,47526.93922989352,41103.076556196356,31846.171105450609,28392.077942539265,30230.72517803088,33495.309995210395,45599.798135709527,51024.829317619224,56124.059456869632,56722.954171855759,57000.325686929755,53446.926586186972,47290.388723766773,40898.498821541412,31687.666728453936,28250.765236185285,30080.261178932371,33328.597544111602,45372.839372888651,50770.869155326211,55844.719468106785,{"$f":"BX99+BX100-BX101","v":56440.633371573349},56716.624356503009,53180.911190713559,47055.015573953227,40694.939308708876,31529.951257522116,28110.155869721319,29930.546067427254,33162.714852204634,45147.010226472412,50518.17300047617,55566.769806951743,56159.71773495771,56434.335060900907,52916.219803843611,46820.813920529297,40492.392949817389,31373.020766121408,27970.246342492555,29781.576116161235,32997.65778962207,44922.305074147669,50266.734561866477,55290.203553482679,55880.200268245186,56153.45077216081,52652.845835737542,46587.777932737321,40290.854702209435,31216.871347261236,27831.033171267663,29633.347616331845,32833.422247051676,44698.718321584711,50016.547579607191,55015.013822219691,55602.074012481542,55873.964497299596,52390.782729354629,46355.901808840463,40090.319548325766,31061.4991133968,27692.512890151971,29485.856877595954,32670.004135633972,44476.244402297758,49767.605824964878,54741.193761953124,55325.33204334847,55595.869278139551,52130.023960289836,46125.179775978191,39890.782495580454,30906.900196332361,27554.682050501222,29339.100227977986,32507.39938686055,44254.87777750651,49519.903100207739,54468.73655557305,55049.967470991294,55319.158191135059,51870.563036611216,45895.606090022586,{"$f":"EJ99+EJ100-EJ101","v":39692.238576236559},30753.07074712489,27417.537220835689,29193.074013778474,32345.603952472677,44034.612935998215,49273.433238451216,54197.63541989962,54775.973439847512,55043.824347200331,51612.393498698446,45667.175035435343,39494.682847282595,30600.006935988313,27281.074986754815,29047.77459948312,32184.613804360633,43815.444393990489,49028.190103504588,53927.883605514209,54503.343128476015,54769.860891537886,51355.508919081978,45439.880925125457,39298.110390309332,30447.704952198117,27145.291950852123,28903.198367672245,32024.424934463335,43597.366694994751,48784.167589717988,53659.474396591198,54232.069749387243,54497.261003467771,56409.002621493833,50173.881786909667,43620.568348523811,33974.521443782294,30448.958092497851,32591.395542740287,36300.91126785439,49679.312822705841,55882.181874648064,61790.257324924147,62778.206304675368,63417.122574980065,59776.580304173331,53169.227152130072,46224.685522194821,36002.776418639856,32266.739421148195,34537.078876543688,38468.05007487836,52645.132769482414,59218.308730200675,65479.092119091423,66526.020956333814,67203.080077477716,63345.200000039593,56343.392523644827,48984.266654978564,38152.116785379738,34193.041013406655,36598.918133479492,{"$f":"GV99+GV100-GV101","v":40764.565540638388},55788.010075890539,62753.600006736429,69388.147749483804,70497.577500123109,71215.05657340688,67126.863775525722,59707.053329744274,51908.592835616873,40429.771256520355,36234.341452493281,38783.847740257523,43198.181360437928,59118.514941457586,66499.945679757773,73530.571244746854,74706.233169243642,75466.545237310027,71134.290211968197,63271.522314260365,55007.499227305358,42843.40009362049,38397.506088478352,41099.216103972649,45777.082328744022,62647.848599169673,70469.945547921059,77920.294501866345,79166.142614299752,79971.844776735903,75380.957181041595,67048.787583855359,58291.408145547786,45401.120870452833,40689.810127990633,43552.810326442079,48509.941866482448,66387.880987724275,74676.951608978299,82572.081142254741,83892.305508556572,84746.107521991929,79881.147173856138,71051.552926706427,61771.364110734663,48111.535774220611,43118.963102364942,46152.882393970802,51405.95119169254,70351.190672789628,79135.112965532957,87501.576165113132,88900.616995196804,89805.390386820902,84649.995336170818,75293.280538187508,65459.070993336369,50983.760536637667,45693.134796520659,48908.176930627735,54474.850231649958,74551.107151535296,83859.423411637312,92725.35856506355,{"$f":"JH99+JH100-JH101","v":94207.921146243621},95166.708871394614,89703.54037127475,79788.236297244235,69366.931376638022,54027.455092173695,48420.982725776528,51827.960608372923,57726.960380421006,79001.755682713134,88865.771860276509,98260.997091017241,99832.067612943181,100848.09428924722,95058.778481734451,84551.53774573635,73508.088269401749,57252.856066575026,51311.681253011309,54922.053312948519,61173.219212020296,83718.104793062972,94170.995781337784,104127.10933380773,105791.9716581354,106868.65441061737,100733.72053142579,89599.204932113498,77896.469308745785,60670.81120492726,54374.952444098868,58200.861170351491,64825.217265918967,88716.016619816684,99792.937829788512,110343.42434131417,112107.67777251465,113248.63772615387,106747.45262009863,94948.21429042198,82546.833601904087,64292.81585504899,57621.098765390831,61675.411544963637,68695.237028622272,94012.300258614559,105750.50585451674,116930.8489716632,118800.42708873638,120009.50154712035,113120.20027420027,100616.55573585052,87474.821364405565,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT99+LT100-LT101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF99+OF100-OF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"A/P"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J109","v":0},{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,5418.5486287900158,5336.4683559769792,5582.1006719804836,5670.5793478188225,5983.4182087134868,6126.7820459391296,6261.9079712294724,6282.8588328720307,6295.6806575835099,6211.3193065979976,6060.9285977852187,5904.5961009895473,5676.7581177127031,5595.476452838624,5851.7707825839943,5940.2032781808366,6251.8813501714267,6394.9299925732612,6529.7838206918686,6551.0329629513926,6564.1956461557866,6480.6609818646348,6331.4277407464051,6176.2844367833832,5949.9937056449344,5869.5320290230247,6137.0866201758436,6225.498788037803,6536.0476060662631,6678.8085154335931,6813.4176299057344,6834.9897343880148,6848.5178834515864,6765.8322335658122,6617.7772806251915,6463.8439719391954,6239.1196538542908,6159.5008874676996,6438.9467464897853,6527.3659759235188,6836.8185922124976,6979.3207766974956,7113.7141166565161,7135.635442925638,7149.5552524915702,7067.742552341575,6920.8883322262845,6768.1874546072513,6545.050361145748,6466.2990680998255,6758.3017607131678,6846.7570784321706,7155.1481637585694,7297.4222795776868,{"$f":"BW109","v":7431.6304419960161},7453.9289302727893,7468.2682854949053,7387.3541817476998,7241.724867492846,7090.2805948442183,6868.753293506501,6790.8957839492277,7096.1573346980913,7184.6795119653661,7492.0454635034839,7634.1239232435382,7768.1792718031647,7790.8846523382817,7805.673238824661,7725.6851999466016,7581.3068039785685,7431.1451599021111,7211.2520862478914,7134.3165301788704,7453.5774265550062,7542.1990932864774,7848.5781494478333,7990.4952374061113,8124.4320184401067,8147.5759279959084,8162.8453488985551,8083.8127828019906,7940.713275164273,7791.8622518048551,7573.6298288803118,7497.6463762960821,7831.6876831941463,7920.443449475265,8225.8758121999417,8367.6678072155555,8501.5222731802933,8525.1383790832188,8540.9222797982384,8462.8766591390395,8321.0860934093944,8173.5757780315507,7957.0325435691848,7882.0334524216887,8231.6790430106958,8320.6056285081177,8625.1335934920517,8766.8388997555121,8900.6494407231039,8924.7735729788801,8941.1077739518696,8864.0827695751177,8723.6334169739457,8577.4961267728013,8362.6728686691586,8288.6926411451932,8654.8115505783244,8743.947922359881,9047.6160177339971,9189.2753040936022,9323.0825877859097,9347.7528797816158,9364.675517945132,9288.7071410085409,{"$f":"EI109","v":9149.6336332308747},9004.9040589125998,8791.8339595219131,8718.9094871844136,9102.4183959246111,9191.8059152340793,9494.6610492446998,9636.3173975620812,9770.1645184814988,9795.4215568326126,9812.9732362367504,9738.0999895759342,9600.4394709140652,9457.1548296158326,9245.873619432492,9174.0443377996635,9575.9101917132157,9665.5927702820045,9967.6843885577,10109.383451700751,10243.316089949105,10269.203074085972,10287.427026319656,10213.690065655852,10077.482355016427,9935.6825531729774,9726.2286745131496,9655.536727688881,10076.77950245484,10166.803768970512,10468.184021998513,10609.974192098131,10744.040782513453,10770.60369464026,10789.545949679623,10849.716748289959,10706.281110933463,10554.956126500017,10326.378617898476,10250.879356909354,10702.406986308661,10807.918065934891,11155.21849990685,11323.198183539494,11483.875944855714,11521.618819496349,11550.704510730993,11472.872733900891,11320.940043535946,11160.647364662969,10918.490589252189,10838.551075589436,11315.081691289772,11426.95941486891,11795.061503016228,11973.137876594988,12143.47676825543,12183.542009092891,12214.433602589525,12132.025196289742,11971.092471814358,11801.301042995006,11544.758660324711,11460.118169032763,{"$f":"GU109","v":11963.03879613233},12081.667648767429,12471.817659281794,12660.597935460199,12841.179190918037,12883.709935884335,12916.519760689886,12829.266045095377,12658.800556443566,12478.947898651013,12207.165711907803,12117.548236009985,12648.322997759313,12774.110704104596,13187.629594076796,13387.757524755529,13579.197367292207,13624.345591682963,13659.192976476357,13566.809526978246,13386.2470372403,13195.737390173499,12907.810507493301,12812.923864065793,13373.098276836317,13506.477207076026,13944.765100062412,14156.923176546803,14359.874927029163,14407.801990076427,14444.813700130024,14346.999426571901,14155.742330347806,13953.944684954149,13648.914512456729,13548.449396531791,14139.654904628102,14281.08356559986,14745.624497711326,14970.536283438048,15185.692595134879,15236.569820444223,15275.88052191233,15172.316694104897,14969.732045972576,14755.978060773978,14432.829117350775,14326.458100612377,14950.416864357419,15100.38148098181,15592.748431604885,15831.181035431538,16059.276263554684,16113.285555508439,16155.038308754858,16045.387525142805,15830.80495176266,15604.386746130123,15262.043289426631,15149.419760485467,15807.949711762005,15966.965904253195,16488.82612847969,16741.592827013337,{"$f":"JG109","v":16983.405541111322},17040.740039470595,17085.086823254816,16968.991919428539,16741.701408424229,16501.869225542083,16139.191677950857,16019.948720799206,16714.968901027514,16883.583463692121,17436.704144558695,17704.667162510897,17961.02281033379,18021.887585410645,18068.989853866293,17946.072747419181,17705.322305770704,17451.282037603989,17067.06320042253,16940.812407472258,17674.348603845487,17853.141391629299,18439.395631354735,18723.46908945308,18995.242821427739,19059.855612346502,19109.88488680722,18979.745354836283,18724.738529093789,18455.649095219454,18048.610138426,17914.940354324379,18034.439599962032,18224.025529278199,18845.398699837977,19146.551740399187,19434.671404405832,19503.263403129102,19556.401900985918,19418.61628631896,19148.509536492984,18863.480108176038,18432.2663225338,18290.742314731171,18417.502010988119,18618.533181756808,19277.129656355261,19596.389757235,19901.839073961368,19974.655757922774,20031.097060834236,19885.216902839657,19599.116821343887,19297.203881732006,0,0,0,0,0,0,0,0,0,0,{"$f":"LS109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Operating expenses",null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,5418.5486287900158,5336.4683559769792,5582.1006719804845,5670.5793478188225,5983.4182087134868,6126.7820459391305,6261.9079712294733,6282.8588328720316,6295.6806575835108,6211.3193065979985,6060.9285977852196,5904.5961009895491,5676.7581177127049,5595.4764528386249,5851.7707825839943,5940.2032781808357,6251.8813501714267,6394.9299925732621,6529.7838206918696,6551.0329629513935,6564.1956461557866,6480.6609818646339,6331.4277407464042,6176.2844367833823,5949.9937056449344,5869.5320290230247,6137.0866201758436,6225.4987880378021,6536.0476060662622,6678.8085154335931,6813.4176299057344,6834.9897343880148,6848.5178834515864,6765.8322335658131,6617.7772806251924,6463.8439719391963,6239.1196538542927,6159.5008874677014,6438.9467464897871,6527.3659759235197,6836.8185922124976,6979.3207766974956,7113.714116656517,7135.635442925638,7149.5552524915711,7067.7425523415768,6920.8883322262873,6768.187454607254,6545.0503611457507,6466.2990680998282,6758.3017607131715,6846.7570784321742,7155.1481637585721,7297.4222795776896,{"$f":"BW95","v":7431.6304419960188},7453.9289302727921,7468.2682854949071,7387.3541817477026,7241.7248674928487,7090.2805948442201,6868.7532935065037,6790.8957839492305,7096.157334698094,7184.6795119653689,7492.0454635034876,7634.1239232435419,7768.1792718031684,7790.8846523382845,7805.6732388246637,7725.6851999466035,7581.3068039785703,7431.1451599021138,7211.2520862478941,7134.3165301788722,7453.5774265550081,7542.1990932864783,7848.5781494478351,7990.4952374061131,8124.4320184401085,8147.5759279959102,8162.8453488985569,8083.8127828019915,7940.7132751642739,7791.862251804856,7573.6298288803127,7497.646376296083,7831.6876831941472,7920.443449475265,8225.8758121999417,8367.6678072155555,8501.5222731802933,8525.1383790832169,8540.9222797982347,8462.8766591390377,8321.0860934093944,8173.5757780315507,7957.0325435691848,7882.0334524216887,8231.6790430106958,8320.6056285081195,8625.1335934920535,8766.8388997555121,8900.6494407231039,8924.7735729788801,8941.1077739518696,8864.0827695751177,8723.6334169739475,8577.4961267728049,8362.672868669164,8288.6926411451968,8654.8115505783298,8743.9479223598883,9047.6160177340043,9189.2753040936077,9323.0825877859133,9347.7528797816194,9364.6755179451357,9288.7071410085446,{"$f":"EI95","v":9149.6336332308802},9004.9040589126034,8791.8339595219149,8718.9094871844136,9102.4183959246111,9191.8059152340793,9494.6610492446998,9636.3173975620812,9770.164518481497,9795.4215568326108,9812.9732362367467,9738.0999895759305,9600.4394709140615,9457.1548296158289,9245.8736194324883,9174.0443377996617,9575.9101917132139,9665.5927702820009,9967.6843885576945,10109.383451700745,10243.316089949099,10269.203074085966,10287.42702631965,10213.690065655845,10077.482355016422,9935.6825531729701,9726.2286745131405,9655.5367276888719,10076.779502454832,10166.803768970505,10468.184021998508,10609.974192098125,10744.040782513446,10770.603694640255,10789.545949679619,10849.716748289955,10706.28111093346,10554.956126500014,10326.37861789847,10250.879356909349,10702.406986308653,10807.918065934884,11155.218499906845,11323.198183539487,11483.875944855708,11521.618819496343,11550.70451073099,11472.872733900887,11320.94004353594,11160.647364662964,10918.490589252186,10838.551075589432,11315.081691289768,11426.959414868908,11795.061503016226,11973.137876594985,12143.476768255428,12183.542009092889,12214.433602589521,12132.025196289738,11971.092471814352,11801.301042995001,11544.758660324705,11460.118169032759,{"$f":"GU95","v":11963.038796132327},12081.667648767423,12471.817659281787,12660.59793546019,12841.17919091803,12883.709935884328,12916.51976068988,12829.26604509537,12658.800556443561,12478.947898651006,12207.165711907797,12117.54823600998,12648.322997759309,12774.110704104591,13187.629594076792,13387.757524755525,13579.197367292203,13624.345591682957,13659.192976476352,13566.809526978239,13386.247037240295,13195.737390173494,12907.810507493297,12812.92386406579,13373.098276836314,13506.477207076021,13944.765100062406,14156.923176546799,14359.874927029159,14407.801990076423,14444.813700130022,14346.9994265719,14155.742330347806,13953.944684954149,13648.914512456728,13548.449396531787,14139.6549046281,14281.083565599858,14745.624497711326,14970.536283438047,15185.692595134875,15236.569820444218,15275.880521912322,15172.316694104889,14969.732045972571,14755.97806077397,14432.829117350768,14326.45810061237,14950.416864357412,15100.381480981801,15592.748431604876,15831.181035431529,16059.276263554675,16113.285555508428,16155.038308754845,16045.387525142793,15830.80495176265,15604.386746130112,15262.04328942662,15149.419760485456,15807.949711761996,15966.965904253186,16488.826128479683,16741.59282701333,{"$f":"JG95","v":16983.405541111311},17040.740039470584,17085.086823254802,16968.991919428528,16741.701408424218,16501.869225542072,16139.191677950846,16019.948720799195,16714.968901027503,16883.583463692106,17436.704144558684,17704.667162510883,17961.022810333779,18021.887585410634,18068.989853866282,17946.07274741917,17705.322305770693,17451.282037603978,17067.063200422519,16940.812407472244,17674.348603845468,17853.141391629284,18439.395631354724,18723.469089453065,18995.242821427724,19059.855612346491,19109.884886807209,18979.745354836276,18724.738529093785,18455.649095219454,18048.610138426,17914.940354324375,18034.439599962028,18224.025529278195,18845.398699837973,19146.551740399183,19434.671404405824,19503.263403129095,19556.401900985911,19418.616286318957,19148.50953649298,18863.480108176034,18432.266322533796,18290.742314731167,18417.502010988115,18618.533181756808,19277.129656355257,19596.389757234996,19901.839073961361,19974.655757922763,20031.097060834221,19885.216902839638,19599.116821343872,19297.203881731992,0,0,0,0,0,0,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Payments in prior month",null,null,null,{"$f":"'General Assumptions'!F27","v":1},null,null,null,{"$f":"OFFSET(K107,0,-$G108)","v":0},{"$f":"OFFSET(L107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,5418.5486287900158,5336.4683559769792,5582.1006719804845,5670.5793478188225,5983.4182087134868,6126.7820459391305,6261.9079712294733,6282.8588328720316,6295.6806575835108,6211.3193065979985,6060.9285977852196,5904.5961009895491,5676.7581177127049,5595.4764528386249,5851.7707825839943,5940.2032781808357,6251.8813501714267,6394.9299925732621,6529.7838206918696,6551.0329629513935,6564.1956461557866,6480.6609818646339,6331.4277407464042,6176.2844367833823,5949.9937056449344,5869.5320290230247,6137.0866201758436,6225.4987880378021,6536.0476060662622,6678.8085154335931,6813.4176299057344,6834.9897343880148,6848.5178834515864,6765.8322335658131,6617.7772806251924,6463.8439719391963,6239.1196538542927,6159.5008874677014,6438.9467464897871,6527.3659759235197,6836.8185922124976,6979.3207766974956,7113.714116656517,7135.635442925638,7149.5552524915711,7067.7425523415768,6920.8883322262873,6768.187454607254,6545.0503611457507,6466.2990680998282,6758.3017607131715,6846.7570784321742,7155.1481637585721,7297.4222795776896,{"$f":"OFFSET(BX107,0,-$G108)","v":7431.6304419960188},7453.9289302727921,7468.2682854949071,7387.3541817477026,7241.7248674928487,7090.2805948442201,6868.7532935065037,6790.8957839492305,7096.157334698094,7184.6795119653689,7492.0454635034876,7634.1239232435419,7768.1792718031684,7790.8846523382845,7805.6732388246637,7725.6851999466035,7581.3068039785703,7431.1451599021138,7211.2520862478941,7134.3165301788722,7453.5774265550081,7542.1990932864783,7848.5781494478351,7990.4952374061131,8124.4320184401085,8147.5759279959102,8162.8453488985569,8083.8127828019915,7940.7132751642739,7791.862251804856,7573.6298288803127,7497.646376296083,7831.6876831941472,7920.443449475265,8225.8758121999417,8367.6678072155555,8501.5222731802933,8525.1383790832169,8540.9222797982347,8462.8766591390377,8321.0860934093944,8173.5757780315507,7957.0325435691848,7882.0334524216887,8231.6790430106958,8320.6056285081195,8625.1335934920535,8766.8388997555121,8900.6494407231039,8924.7735729788801,8941.1077739518696,8864.0827695751177,8723.6334169739475,8577.4961267728049,8362.672868669164,8288.6926411451968,8654.8115505783298,8743.9479223598883,9047.6160177340043,9189.2753040936077,9323.0825877859133,9347.7528797816194,9364.6755179451357,9288.7071410085446,{"$f":"OFFSET(EJ107,0,-$G108)","v":9149.6336332308802},9004.9040589126034,8791.8339595219149,8718.9094871844136,9102.4183959246111,9191.8059152340793,9494.6610492446998,9636.3173975620812,9770.164518481497,9795.4215568326108,9812.9732362367467,9738.0999895759305,9600.4394709140615,9457.1548296158289,9245.8736194324883,9174.0443377996617,9575.9101917132139,9665.5927702820009,9967.6843885576945,10109.383451700745,10243.316089949099,10269.203074085966,10287.42702631965,10213.690065655845,10077.482355016422,9935.6825531729701,9726.2286745131405,9655.5367276888719,10076.779502454832,10166.803768970505,10468.184021998508,10609.974192098125,10744.040782513446,10770.603694640255,10789.545949679619,10849.716748289955,10706.28111093346,10554.956126500014,10326.37861789847,10250.879356909349,10702.406986308653,10807.918065934884,11155.218499906845,11323.198183539487,11483.875944855708,11521.618819496343,11550.70451073099,11472.872733900887,11320.94004353594,11160.647364662964,10918.490589252186,10838.551075589432,11315.081691289768,11426.959414868908,11795.061503016226,11973.137876594985,12143.476768255428,12183.542009092889,12214.433602589521,12132.025196289738,11971.092471814352,11801.301042995001,11544.758660324705,11460.118169032759,{"$f":"OFFSET(GV107,0,-$G108)","v":11963.038796132327},12081.667648767423,12471.817659281787,12660.59793546019,12841.17919091803,12883.709935884328,12916.51976068988,12829.26604509537,12658.800556443561,12478.947898651006,12207.165711907797,12117.54823600998,12648.322997759309,12774.110704104591,13187.629594076792,13387.757524755525,13579.197367292203,13624.345591682957,13659.192976476352,13566.809526978239,13386.247037240295,13195.737390173494,12907.810507493297,12812.92386406579,13373.098276836314,13506.477207076021,13944.765100062406,14156.923176546799,14359.874927029159,14407.801990076423,14444.813700130022,14346.9994265719,14155.742330347806,13953.944684954149,13648.914512456728,13548.449396531787,14139.6549046281,14281.083565599858,14745.624497711326,14970.536283438047,15185.692595134875,15236.569820444218,15275.880521912322,15172.316694104889,14969.732045972571,14755.97806077397,14432.829117350768,14326.45810061237,14950.416864357412,15100.381480981801,15592.748431604876,15831.181035431529,16059.276263554675,16113.285555508428,16155.038308754845,16045.387525142793,15830.80495176265,15604.386746130112,15262.04328942662,15149.419760485456,15807.949711761996,15966.965904253186,16488.826128479683,16741.59282701333,{"$f":"OFFSET(JH107,0,-$G108)","v":16983.405541111311},17040.740039470584,17085.086823254802,16968.991919428528,16741.701408424218,16501.869225542072,16139.191677950846,16019.948720799195,16714.968901027503,16883.583463692106,17436.704144558684,17704.667162510883,17961.022810333779,18021.887585410634,18068.989853866282,17946.07274741917,17705.322305770693,17451.282037603978,17067.063200422519,16940.812407472244,17674.348603845468,17853.141391629284,18439.395631354724,18723.469089453065,18995.242821427724,19059.855612346491,19109.884886807209,18979.745354836276,18724.738529093785,18455.649095219454,18048.610138426,17914.940354324375,18034.439599962028,18224.025529278195,18845.398699837973,19146.551740399183,19434.671404405824,19503.263403129095,19556.401900985911,19418.616286318957,19148.50953649298,18863.480108176034,18432.266322533796,18290.742314731167,18417.502010988115,18618.533181756808,19277.129656355257,19596.389757234996,19901.839073961361,19974.655757922763,20031.097060834221,19885.216902839638,19599.116821343872,19297.203881731992,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(LT107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/P Closing balance",null,null,null,null,null,null,null,{"$f":"K106+K107-K108","v":0},{"$f":"L106+L107-L108","v":0},0,0,0,0,0,0,0,0,5418.5486287900158,5336.4683559769792,5582.1006719804836,5670.5793478188225,5983.4182087134868,6126.7820459391296,6261.9079712294724,6282.8588328720307,6295.6806575835099,6211.3193065979976,6060.9285977852187,5904.5961009895473,5676.7581177127031,5595.476452838624,5851.7707825839943,5940.2032781808366,6251.8813501714267,6394.9299925732612,6529.7838206918686,6551.0329629513926,6564.1956461557866,6480.6609818646348,6331.4277407464051,6176.2844367833832,5949.9937056449344,5869.5320290230247,6137.0866201758436,6225.498788037803,6536.0476060662631,6678.8085154335931,6813.4176299057344,6834.9897343880148,6848.5178834515864,6765.8322335658122,6617.7772806251915,6463.8439719391954,6239.1196538542908,6159.5008874676996,6438.9467464897853,6527.3659759235188,6836.8185922124976,6979.3207766974956,7113.7141166565161,7135.635442925638,7149.5552524915702,7067.742552341575,6920.8883322262845,6768.1874546072513,6545.050361145748,6466.2990680998255,6758.3017607131678,6846.7570784321706,7155.1481637585694,7297.4222795776868,7431.6304419960161,{"$f":"BX106+BX107-BX108","v":7453.9289302727893},7468.2682854949053,7387.3541817476998,7241.724867492846,7090.2805948442183,6868.753293506501,6790.8957839492277,7096.1573346980913,7184.6795119653661,7492.0454635034839,7634.1239232435382,7768.1792718031647,7790.8846523382817,7805.673238824661,7725.6851999466016,7581.3068039785685,7431.1451599021111,7211.2520862478914,7134.3165301788704,7453.5774265550062,7542.1990932864774,7848.5781494478333,7990.4952374061113,8124.4320184401067,8147.5759279959084,8162.8453488985551,8083.8127828019906,7940.713275164273,7791.8622518048551,7573.6298288803118,7497.6463762960821,7831.6876831941463,7920.443449475265,8225.8758121999417,8367.6678072155555,8501.5222731802933,8525.1383790832188,8540.9222797982384,8462.8766591390395,8321.0860934093944,8173.5757780315507,7957.0325435691848,7882.0334524216887,8231.6790430106958,8320.6056285081177,8625.1335934920517,8766.8388997555121,8900.6494407231039,8924.7735729788801,8941.1077739518696,8864.0827695751177,8723.6334169739457,8577.4961267728013,8362.6728686691586,8288.6926411451932,8654.8115505783244,8743.947922359881,9047.6160177339971,9189.2753040936022,9323.0825877859097,9347.7528797816158,9364.675517945132,9288.7071410085409,9149.6336332308747,{"$f":"EJ106+EJ107-EJ108","v":9004.9040589125998},8791.8339595219131,8718.9094871844136,9102.4183959246111,9191.8059152340793,9494.6610492446998,9636.3173975620812,9770.1645184814988,9795.4215568326126,9812.9732362367504,9738.0999895759342,9600.4394709140652,9457.1548296158326,9245.873619432492,9174.0443377996635,9575.9101917132157,9665.5927702820045,9967.6843885577,10109.383451700751,10243.316089949105,10269.203074085972,10287.427026319656,10213.690065655852,10077.482355016427,9935.6825531729774,9726.2286745131496,9655.536727688881,10076.77950245484,10166.803768970512,10468.184021998513,10609.974192098131,10744.040782513453,10770.60369464026,10789.545949679623,10849.716748289959,10706.281110933463,10554.956126500017,10326.378617898476,10250.879356909354,10702.406986308661,10807.918065934891,11155.21849990685,11323.198183539494,11483.875944855714,11521.618819496349,11550.704510730993,11472.872733900891,11320.940043535946,11160.647364662969,10918.490589252189,10838.551075589436,11315.081691289772,11426.95941486891,11795.061503016228,11973.137876594988,12143.47676825543,12183.542009092891,12214.433602589525,12132.025196289742,11971.092471814358,11801.301042995006,11544.758660324711,11460.118169032763,11963.03879613233,{"$f":"GV106+GV107-GV108","v":12081.667648767429},12471.817659281794,12660.597935460199,12841.179190918037,12883.709935884335,12916.519760689886,12829.266045095377,12658.800556443566,12478.947898651013,12207.165711907803,12117.548236009985,12648.322997759313,12774.110704104596,13187.629594076796,13387.757524755529,13579.197367292207,13624.345591682963,13659.192976476357,13566.809526978246,13386.2470372403,13195.737390173499,12907.810507493301,12812.923864065793,13373.098276836317,13506.477207076026,13944.765100062412,14156.923176546803,14359.874927029163,14407.801990076427,14444.813700130024,14346.999426571901,14155.742330347806,13953.944684954149,13648.914512456729,13548.449396531791,14139.654904628102,14281.08356559986,14745.624497711326,14970.536283438048,15185.692595134879,15236.569820444223,15275.88052191233,15172.316694104897,14969.732045972576,14755.978060773978,14432.829117350775,14326.458100612377,14950.416864357419,15100.38148098181,15592.748431604885,15831.181035431538,16059.276263554684,16113.285555508439,16155.038308754858,16045.387525142805,15830.80495176266,15604.386746130123,15262.043289426631,15149.419760485467,15807.949711762005,15966.965904253195,16488.82612847969,16741.592827013337,16983.405541111322,{"$f":"JH106+JH107-JH108","v":17040.740039470595},17085.086823254816,16968.991919428539,16741.701408424229,16501.869225542083,16139.191677950857,16019.948720799206,16714.968901027514,16883.583463692121,17436.704144558695,17704.667162510897,17961.02281033379,18021.887585410645,18068.989853866293,17946.072747419181,17705.322305770704,17451.282037603989,17067.06320042253,16940.812407472258,17674.348603845487,17853.141391629299,18439.395631354735,18723.46908945308,18995.242821427739,19059.855612346502,19109.88488680722,18979.745354836283,18724.738529093789,18455.649095219454,18048.610138426,17914.940354324379,18034.439599962032,18224.025529278199,18845.398699837977,19146.551740399187,19434.671404405832,19503.263403129102,19556.401900985918,19418.61628631896,19148.509536492984,18863.480108176038,18432.2663225338,18290.742314731171,18417.502010988119,18618.533181756808,19277.129656355261,19596.389757235,19901.839073961368,19974.655757922774,20031.097060834236,19885.216902839657,19599.116821343887,19297.203881732006,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT106+LT107-LT108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF106+OF107-OF108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accounts payab;e balance",null,null,null,null,null,null,{"$f":"J108","v":0},{"$f":"$J$111*K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*BW107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*EI107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*GU107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*JG107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*LS107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*OE107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in A/P",null,null,null,null,null,null,null,null,{"$f":"L111-K111","v":0},{"$f":"M111-L111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY111-BX111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK111-EJ111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW111-GV111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI111-JH111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU111-LT111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG111-OF111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Working capital balance",null,null,null,null,null,null,null,{"$f":"K102-K109","v":0},0,0,0,0,0,0,0,0,0,26907.908604579592,23483.803014696663,25104.547382676988,28329.888165002609,40304.090559711243,45667.575188224218,50708.583137042668,51295.559185268939,51564.292037573548,48041.663911460026,41942.667299701512,35610.710988385821,26488.804264363189,23081.351012338237,24682.144059157097,27891.037519665311,39805.245790403176,45141.636994273991,50157.154449456932,50740.80645061571,51007.797093900124,47502.294945417518,41433.245240822514,35132.393169121635,26055.474629041797,22664.565477925615,24244.855190545761,27437.357567988583,39291.844559305144,44601.251294593239,49591.379097870238,50171.697430163869,50436.928231846672,46948.440379500564,40909.161949268331,34639.232584257159,25607.051451596319,22232.577055071564,23791.778431541094,26967.944019286875,38762.979543497029,44045.508540921728,49010.345340213113,49587.31872893012,49850.770434438185,46379.184033845399,40369.500391540489,34130.311366934162,25142.61636730819,21784.466168085459,23321.959418219201,26481.84046567943,38217.691209130084,43473.446875748523,{"$f":"BW102-BW109","v":48413.089026110771},48986.704441300557,49248.356071008107,45793.557008965858,39813.290706460379,33604.658713864657,24661.197964015613,21319.26008577209,22834.388732729163,25978.035340239268,37654.964762968928,42884.04907723263,47798.590535148578,48368.833082619429,48628.661822076247,45190.534603897009,39239.507116550725,33061.24778991528,24161.768679873516,20835.929812313683,22327.998689606229,25455.458696335591,37073.726924699833,42276.239324460366,47165.771535042571,47732.624340249276,47990.605423262255,44569.033052935549,38647.06465757305,32498.992450404581,23643.241518380924,20333.386794971582,21801.6599331377,24912.978797576412,36472.842509384769,41648.879772391636,46513.491549039398,47076.935633398323,47333.042217501359,43927.906070215591,38034.815715431068,31916.743770294215,23104.466569827615,19810.479437730282,21254.177834585258,24349.398507125854,35851.110808805708,41000.766925209362,45840.544321230016,46400.558470369593,46654.761504187685,43265.941190714715,37401.546359004249,31313.286368807654,22544.227327663204,19265.989409356029,20684.288677399662,23763.451464500671,35207.261759772511,40330.627796114139,45145.653967787141,45702.214591209675,45954.482673189923,42581.855895602675,{"$f":"EI102-EI109","v":36745.972456791715},30687.334517323958,21961.236787602975,18698.627733651276,20090.655617853863,23153.798037238597,34539.951886753515,39637.115840889135,44427.470901418121,44980.551883014901,45230.85111096358,41874.293509122508,36066.735564521281,30037.528017666762,21354.133316555821,18107.030648955151,19471.864407769906,22519.021034078629,33847.760005432792,38918.806651803839,43684.567515565104,44234.140054390045,44482.433865218234,41141.818853426128,35362.398570109028,29362.427837136354,20721.476277684967,17489.755223163243,18826.418865217405,21857.621165492823,33129.182672996234,38174.193397619856,42915.433614077745,43461.466054746983,43707.715053788146,45559.285873203873,39467.600675976202,33065.612222023796,23648.14282588382,20198.078735588497,21888.988556431628,25492.993201919497,38524.094322798992,44558.983691108573,50306.381380068429,51256.587485179021,51866.418064249068,48303.70757027244,41848.28710859413,35064.038157531853,25084.285829387667,21428.188345558759,23221.997185253917,27041.090660009449,40850.071266466184,47245.170853605683,53335.615350835993,54342.478947240925,54988.646474888192,51213.174803749847,44372.300051830469,37182.965611983556,26607.358125055027,22732.92284437389,{"$f":"GU102-GU109","v":24635.879337347164},28682.897891870962,43316.192416608741,50093.002071276234,56546.968558565764,57613.867564238775,58298.536812716993,54297.597730430345,47048.252773300708,39429.644936965859,28222.605544612554,24116.793216483296,26135.524742498208,30424.07065633333,45930.88534738079,53112.188155002244,59951.373877454651,61081.887577560679,61807.352260833672,57567.480684989947,49885.27527702006,41811.76183713186,29935.589586127189,25584.582224412559,27726.117827136331,32270.605121667995,48703.083499107262,56313.02237137426,63560.419574837186,64758.340624223325,65527.031076605883,61033.957754469695,52893.045253507553,44337.463460593637,31752.206357996103,27141.360731458844,29413.155421813979,34228.858300882588,51642.256490012951,59706.415325540249,67386.388547119859,68655.735688112356,69470.227000079598,64708.830479751239,56081.820880733852,47015.386049960682,33678.706656869836,28792.505001752565,31202.465529613382,36305.569710710726,54758.442241184741,63303.931930101418,71442.29990155845,72787.331439688365,73650.352078066047,68604.607811028007,59462.475586424844,49854.684247206242,35721.71724721104,30543.715036035192,33100.22721886573,38507.884327396765,58062.281023055606,67117.830584623967,{"$f":"JG102-JG109","v":75741.953023952228},77167.18110677303,78081.622048139805,72734.548451846204,63046.53488882001,52865.062151095939,37888.263414222834,32401.034004977322,35112.991707345413,40843.376916728885,61565.051538154439,71161.104697765608,80299.974280683455,81810.180027532537,82779.104435380927,77112.70573431527,66846.215439965643,56056.80623179776,40185.792866152493,34370.868845539051,37247.704709103033,43320.077820391001,65278.709161708233,75447.526691884705,85131.866512379987,86732.116045788891,87758.769523810144,81753.975176589505,70874.466403019702,59440.820213526327,42622.201066501264,36460.012089774493,40166.421570389459,46601.191736640772,69870.617919978715,80646.386089389329,90908.752936908335,92604.414369385544,93692.235825167954,87328.836333779676,75799.704753928992,63683.353493728049,45860.549532515186,39330.356450659659,43257.909533975515,50076.703846865465,74735.170602259299,86154.116097281745,97029.009897701835,98825.771330813615,99978.404486286119,93234.983371360606,81017.438914506638,68177.617482673551,0,0,0,0,0,0,0,0,0,0,{"$f":"LS102-LS109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE102-OE109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in Working Capital",null,null,null,null,null,null,null,{"$f":"K114-J114","v":0},{"$f":"L114-K114","v":0},0,0,0,0,0,0,0,0,26907.908604579592,-3424.1055898829291,1620.7443679803255,3225.3407823256202,11974.202394708635,5363.4846285129752,5041.0079488184492,586.97604822627181,268.73285230460897,-3522.6281261135227,-6098.9966117585136,-6331.956311315691,-9121.9067240226323,-3407.4532520249522,1600.7930468188606,3208.893460508214,11914.208270737865,5336.3912038708149,5015.5174551829405,583.65200115877815,266.99064328441455,-3505.5021484826066,-6069.0497045950033,-6300.8520717008796,-9076.9185400798378,-3390.9091511161823,1580.289712620146,3192.5023774428228,11854.48699131656,5309.4067352880957,4990.1278032769987,580.3183322936311,265.23080168280285,-3488.4878523461084,-6039.2784302322325,-6269.9293650111722,-9032.1811326608404,-3374.4743965247544,1559.2013764695294,3176.1655877457815,11795.035524210154,5282.5289974246989,4964.8367992913845,576.97338871700777,263.45170550806506,-3471.586400592787,-6009.6836423049099,-6239.1890246063267,-8987.6949996259718,-3358.1501992227313,1537.4932501337425,3159.8810474602287,11735.850743450654,5255.7556666184391,4939.6421503622478,{"$f":"BX114-BW114","v":573.61541518978629},261.65162970755046,-3454.7990620422497,-5980.266302505479,-6208.6319925957214,-8943.4607498490441,-3341.9378782435233,1515.1286469570732,3143.6466075101052,11676.92942272966,5229.0843142637023,4914.5414579159478,570.2425474708507,259.82873945681786,-3438.1272181792374,-5951.027487346284,-6178.2593266354452,-8899.4791100417642,-3325.8388675598326,1492.0688772925459,3127.4600067293613,11618.268228364243,5202.5123997605333,4889.5322105822052,566.85280520670494,257.98108301297907,-3421.5723703267067,-5921.968395362499,-6148.0722071684686,-8855.7509320236568,-3309.8547234093421,1468.2731381661179,3111.3188644387119,11559.863711808357,5176.0372630068669,4864.6117766477619,563.44408435892547,256.10658410303586,-3405.1361472857679,-5893.0903547845228,-6118.0719451368532,-8812.2772004666003,-3293.9871320973325,1443.6983968549757,3095.2206725405958,11501.712301679854,5149.6561164036539,4839.7773960206541,560.01414913957706,254.20303381809208,-3388.8203134729702,-5864.394831710466,-6088.259990196595,-8769.05904114445,-3278.2379183071753,1418.2992680436328,3079.1627871010096,11443.81029527184,5123.3660363416275,4815.026171673002,556.56062342253426,252.2680819802481,-3372.6267775872475,-5835.8834388109608,{"$f":"EJ114-EI114","v":-6058.637939467757},-8726.0977297209829,-3262.609053951699,1392.0278842025873,3063.1424193847342,11386.153849514918,5097.1639541356199,4790.3550605289856,553.08098159678048,250.29922794867889,-3356.557601841072,-5807.5579446012271,-6029.207546854519,-8683.3947011109412,-3247.1026676006695,1364.8337588147551,3047.1566263087225,11328.738971354163,5071.0466463710472,4765.7608637612648,549.57253882494115,248.29381082818873,-3340.6150117921061,-5779.4202833171003,-5999.9707329726734,-8640.9515594513869,-3231.721054521724,1336.6636420541618,3031.2023002754177,11271.561507503411,5045.0107246236221,4741.2402164578889,546.03244066923799,246.24899904116319,1851.5708194157269,-6091.6851972276709,-6401.9884539524064,-9417.4693961399753,-3450.0640902953237,1690.9098208431315,3604.0046454878684,13031.101120879495,6034.8893683095812,5747.3976889598562,950.20610511059203,609.83057907004695,-3562.7104939766286,-6455.4204616783099,-6784.2489510622763,-9979.7523281441863,-3656.0974838289076,1793.8088396951571,3819.093474755533,13808.980606456735,6395.0995871394989,6090.4444972303099,1006.8635964049317,646.16752764726698,-3775.4716711383444,-6840.8747519193785,-7189.3344398469126,-10575.607486928529,-3874.4352806811366,1902.9564929732733,{"$f":"GV114-GU114","v":4047.0185545237982},14633.294524737779,6776.8096546674933,6453.9664872895301,1066.8990056730108,684.66924847821792,-4000.939082286648,-7249.3449571296369,-7618.6078363348497,-11207.039392353305,-4105.8123281292574,2018.7315260149117,4288.5459138351216,15506.814691047461,7181.3028076214541,6839.1857224524065,1130.5137001060284,725.46468327299226,-4239.8715758437247,-7682.2054079698864,-8073.5134398882001,-11876.172251004671,-4351.00736171463,2141.5356027237722,4544.4872945316638,16432.478377439267,7609.9388722669974,7247.397203462926,1197.9210493861392,768.69045238255785,-4493.0733221361879,-8140.9125009621421,-8555.5817929139157,-12585.257102597534,-4610.8456265372588,2271.7946903551347,4815.702879068609,17413.398189130363,8064.1588355272979,7679.9732215796103,1269.3471409924969,814.49131196724193,-4761.3965203283587,-8627.0095990173868,-9066.4348307731707,-13336.679393090846,-4886.201655117271,2409.9605278608178,5103.1041810973438,18452.872530474015,8545.4896889166776,8138.3679714570317,1345.0315381299151,863.02063837768219,-5045.7442670380406,-9142.1322246031632,-9607.7913392186019,-14132.966999995202,-5178.0022111758481,2556.5121828305382,5407.6571085310352,19554.396695658841,9055.5495615683612,8624.122439328261,{"$f":"JH114-JG114","v":1425.2280828208022},914.4409413667745,-5347.0735962936014,-9688.0135630261939,-10181.472737724071,-14976.798736873105,-5487.2294092455122,2711.9577023680904,5730.3852093834721,20721.674621425555,9596.0531596111687,9138.8695829178469,1510.2057468490821,968.92440784838982,-5666.3987010656565,-10266.490294349627,-10789.409208167883,-15871.013365645267,-5814.9240206134418,2876.8358635639815,6072.3731112879686,21958.631341317232,10168.817530176471,9684.3398204952828,1600.2495334089035,1026.6534780212532,-6004.7943472206389,-10879.508773569803,-11433.646189493375,-16818.619147025063,-6162.1889767267712,3706.409480614966,6434.7701662513136,23269.426183337942,10775.768169410614,10262.366847519006,1695.661432477209,1087.8214557824103,-6363.399491388278,-11529.131579850684,-12116.351260200943,-17822.803961212863,-6530.1930818555265,3927.5530833158555,6818.7943128899497,24658.466755393834,11418.945495022446,10874.89380042009,1796.7614331117802,1152.6331554725039,-6743.4211149255134,-12217.544456853968,-12839.821431833087,-68177.617482673551,0,0,0,0,0,0,0,0,0,0,{"$f":"LT114-LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF114-OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Pre-tax cash flows"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K89-K95","v":0},0,0,0,0,0,0,0,0,0,26907.908604579592,23483.803014696663,25104.547382676988,28329.888165002616,40304.090559711258,45667.575188224226,50708.583137042675,51295.559185268939,51564.292037573556,48041.663911460033,41942.667299701527,35610.710988385828,26488.8042643632,23081.351012338248,24682.144059157112,27891.037519665326,39805.245790403191,45141.636994274006,50157.154449456946,50740.806450615717,51007.797093900139,47502.294945417532,41433.245240822529,35132.393169121657,26055.474629041822,22664.565477925644,24244.855190545786,27437.357567988613,39291.84455930518,44601.251294593276,49591.379097870282,50171.697430163913,50436.928231846716,46948.440379500615,40909.161949268382,34639.232584257217,25607.051451596377,22232.577055071626,23791.778431541155,26967.944019286933,38762.979543497087,44045.508540921779,49010.345340213164,49587.318728930171,49850.770434438244,46379.184033845449,40369.500391540547,34130.311366934213,25142.616367308241,21784.466168085513,23321.959418219252,26481.840465679481,38217.691209130135,43473.446875748581,{"$f":"BW89-BW95","v":48413.089026110829},48986.704441300622,49248.356071008158,45793.557008965916,39813.290706460437,33604.658713864708,24661.197964015657,21319.260085772134,22834.388732729203,25978.035340239308,37654.964762968972,42884.049077232674,47798.590535148629,48368.833082619487,48628.66182207629,45190.53460389706,39239.507116550776,33061.247789915324,24161.768679873567,20835.929812313734,22327.998689606284,25455.458696335641,37073.726924699891,42276.239324460425,47165.771535042637,47732.624340249335,47990.605423262306,44569.033052935592,38647.064657573093,32498.992450404621,23643.241518380968,20333.38679497163,21801.659933137744,24912.978797576456,36472.842509384813,41648.87977239168,46513.491549039441,47076.935633398367,47333.04221750141,43927.906070215642,38034.815715431112,31916.743770294252,23104.466569827651,19810.479437730322,21254.177834585298,24349.398507125894,35851.110808805737,41000.766925209391,45840.544321230045,46400.558470369608,46654.761504187714,43265.941190714744,37401.546359004271,31313.286368807669,22544.227327663226,19265.989409356054,20684.288677399687,23763.451464500693,35207.261759772533,40330.62779611416,45145.653967787162,45702.214591209711,45954.482673189959,42581.855895602697,{"$f":"EI89-EI95","v":36745.972456791736},30687.334517323987,21961.236787603008,18698.627733651309,20090.655617853896,23153.798037238634,34539.951886753552,39637.115840889179,44427.470901418172,44980.551883014952,45230.851110963631,41874.293509122552,36066.735564521317,30037.528017666795,21354.133316555854,18107.03064895518,19471.864407769935,22519.021034078665,33847.760005432821,38918.806651803869,43684.567515565133,44234.140054390067,44482.433865218241,41141.818853426143,35362.39857010905,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996249,38174.193397619878,42915.43361407776,43461.466054746998,43707.715053788153,45559.285873203888,39467.600675976224,33065.612222023818,23648.142825883846,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108602,50306.381380068466,51256.587485179043,51866.418064249105,48303.707570272469,41848.287108594159,35064.03815753189,25084.285829387693,21428.188345558789,23221.997185253942,27041.090660009475,40850.071266466199,47245.170853605705,53335.615350836015,54342.478947240968,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983593,26607.358125055056,22732.922844373912,{"$f":"GU89-GU95","v":24635.879337347185},28682.897891870987,43316.19241660877,50093.002071276263,56546.968558565801,57613.867564238797,58298.536812717015,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612565,24116.793216483311,26135.524742498215,30424.070656333337,45930.885347380783,53112.188155002252,59951.373877454651,61081.887577560687,61807.352260833693,57567.480684989976,49885.27527702009,41811.761837131897,29935.589586127222,25584.582224412585,27726.117827136357,32270.605121668028,48703.083499107292,56313.022371374274,63560.4195748372,64758.340624223361,65527.031076605912,61033.957754469724,52893.045253507582,44337.463460593674,31752.206357996147,27141.360731458895,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540293,67386.388547119917,68655.7356881124,69470.227000079642,64708.830479751276,56081.820880733896,47015.38604996074,33678.706656869887,28792.505001752608,31202.465529613426,36305.569710710784,54758.442241184792,63303.931930101455,71442.299901558494,72787.331439688438,73650.35207806612,68604.607811028065,59462.475586424902,49854.684247206285,35721.717247211069,30543.715036035232,33100.227218865766,38507.884327396794,58062.281023055628,67117.830584623996,{"$f":"JG89-JG95","v":75741.953023952272},77167.18110677306,78081.622048139834,72734.548451846247,63046.534888820031,52865.062151095961,37888.263414222864,32401.034004977355,35112.991707345442,40843.376916728928,61565.051538154483,71161.104697765652,80299.974280683469,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152522,34370.868845539087,37247.704709103069,43320.077820391045,65278.709161708292,75447.526691884763,85131.866512380075,86732.116045788978,87758.769523810217,81753.975176589563,70874.466403019775,59440.8202135264,42622.201066501322,36460.012089774558,40166.421570389532,46601.191736640838,69870.617919978773,80646.386089389373,90908.752936908393,92604.414369385617,93692.235825167998,87328.836333779705,75799.704753929022,63683.353493728049,45860.549532515186,39330.356450659659,43257.909533975522,50076.703846865465,74735.170602259284,86154.116097281716,97029.009897701791,98825.771330813572,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673522,0,0,0,0,0,0,0,0,0,0,{"$f":"LS89-LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89-OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Capex",null,null,null,null,null,null,null,null,{"$f":"K68","v":0},0,0,0,10265.867862098266,10319.883720275142,830404.57083357731,830404.57083357731,830404.57083357731,830404.57083357731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less : Working capital change",null,null,null,null,null,null,null,null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,26907.908604579592,-3424.1055898829291,1620.7443679803255,3225.3407823256202,11974.202394708635,5363.4846285129752,5041.0079488184492,586.97604822627181,268.73285230460897,-3522.6281261135227,-6098.9966117585136,-6331.956311315691,-9121.9067240226323,-3407.4532520249522,1600.7930468188606,3208.893460508214,11914.208270737865,5336.3912038708149,5015.5174551829405,583.65200115877815,266.99064328441455,-3505.5021484826066,-6069.0497045950033,-6300.8520717008796,-9076.9185400798378,-3390.9091511161823,1580.289712620146,3192.5023774428228,11854.48699131656,5309.4067352880957,4990.1278032769987,580.3183322936311,265.23080168280285,-3488.4878523461084,-6039.2784302322325,-6269.9293650111722,-9032.1811326608404,-3374.4743965247544,1559.2013764695294,3176.1655877457815,11795.035524210154,5282.5289974246989,4964.8367992913845,576.97338871700777,263.45170550806506,-3471.586400592787,-6009.6836423049099,-6239.1890246063267,-8987.6949996259718,-3358.1501992227313,1537.4932501337425,3159.8810474602287,11735.850743450654,5255.7556666184391,4939.6421503622478,{"$f":"BX115","v":573.61541518978629},261.65162970755046,-3454.7990620422497,-5980.266302505479,-6208.6319925957214,-8943.4607498490441,-3341.9378782435233,1515.1286469570732,3143.6466075101052,11676.92942272966,5229.0843142637023,4914.5414579159478,570.2425474708507,259.82873945681786,-3438.1272181792374,-5951.027487346284,-6178.2593266354452,-8899.4791100417642,-3325.8388675598326,1492.0688772925459,3127.4600067293613,11618.268228364243,5202.5123997605333,4889.5322105822052,566.85280520670494,257.98108301297907,-3421.5723703267067,-5921.968395362499,-6148.0722071684686,-8855.7509320236568,-3309.8547234093421,1468.2731381661179,3111.3188644387119,11559.863711808357,5176.0372630068669,4864.6117766477619,563.44408435892547,256.10658410303586,-3405.1361472857679,-5893.0903547845228,-6118.0719451368532,-8812.2772004666003,-3293.9871320973325,1443.6983968549757,3095.2206725405958,11501.712301679854,5149.6561164036539,4839.7773960206541,560.01414913957706,254.20303381809208,-3388.8203134729702,-5864.394831710466,-6088.259990196595,-8769.05904114445,-3278.2379183071753,1418.2992680436328,3079.1627871010096,11443.81029527184,5123.3660363416275,4815.026171673002,556.56062342253426,252.2680819802481,-3372.6267775872475,-5835.8834388109608,{"$f":"EJ115","v":-6058.637939467757},-8726.0977297209829,-3262.609053951699,1392.0278842025873,3063.1424193847342,11386.153849514918,5097.1639541356199,4790.3550605289856,553.08098159678048,250.29922794867889,-3356.557601841072,-5807.5579446012271,-6029.207546854519,-8683.3947011109412,-3247.1026676006695,1364.8337588147551,3047.1566263087225,11328.738971354163,5071.0466463710472,4765.7608637612648,549.57253882494115,248.29381082818873,-3340.6150117921061,-5779.4202833171003,-5999.9707329726734,-8640.9515594513869,-3231.721054521724,1336.6636420541618,3031.2023002754177,11271.561507503411,5045.0107246236221,4741.2402164578889,546.03244066923799,246.24899904116319,1851.5708194157269,-6091.6851972276709,-6401.9884539524064,-9417.4693961399753,-3450.0640902953237,1690.9098208431315,3604.0046454878684,13031.101120879495,6034.8893683095812,5747.3976889598562,950.20610511059203,609.83057907004695,-3562.7104939766286,-6455.4204616783099,-6784.2489510622763,-9979.7523281441863,-3656.0974838289076,1793.8088396951571,3819.093474755533,13808.980606456735,6395.0995871394989,6090.4444972303099,1006.8635964049317,646.16752764726698,-3775.4716711383444,-6840.8747519193785,-7189.3344398469126,-10575.607486928529,-3874.4352806811366,1902.9564929732733,{"$f":"GV115","v":4047.0185545237982},14633.294524737779,6776.8096546674933,6453.9664872895301,1066.8990056730108,684.66924847821792,-4000.939082286648,-7249.3449571296369,-7618.6078363348497,-11207.039392353305,-4105.8123281292574,2018.7315260149117,4288.5459138351216,15506.814691047461,7181.3028076214541,6839.1857224524065,1130.5137001060284,725.46468327299226,-4239.8715758437247,-7682.2054079698864,-8073.5134398882001,-11876.172251004671,-4351.00736171463,2141.5356027237722,4544.4872945316638,16432.478377439267,7609.9388722669974,7247.397203462926,1197.9210493861392,768.69045238255785,-4493.0733221361879,-8140.9125009621421,-8555.5817929139157,-12585.257102597534,-4610.8456265372588,2271.7946903551347,4815.702879068609,17413.398189130363,8064.1588355272979,7679.9732215796103,1269.3471409924969,814.49131196724193,-4761.3965203283587,-8627.0095990173868,-9066.4348307731707,-13336.679393090846,-4886.201655117271,2409.9605278608178,5103.1041810973438,18452.872530474015,8545.4896889166776,8138.3679714570317,1345.0315381299151,863.02063837768219,-5045.7442670380406,-9142.1322246031632,-9607.7913392186019,-14132.966999995202,-5178.0022111758481,2556.5121828305382,5407.6571085310352,19554.396695658841,9055.5495615683612,8624.122439328261,{"$f":"JH115","v":1425.2280828208022},914.4409413667745,-5347.0735962936014,-9688.0135630261939,-10181.472737724071,-14976.798736873105,-5487.2294092455122,2711.9577023680904,5730.3852093834721,20721.674621425555,9596.0531596111687,9138.8695829178469,1510.2057468490821,968.92440784838982,-5666.3987010656565,-10266.490294349627,-10789.409208167883,-15871.013365645267,-5814.9240206134418,2876.8358635639815,6072.3731112879686,21958.631341317232,10168.817530176471,9684.3398204952828,1600.2495334089035,1026.6534780212532,-6004.7943472206389,-10879.508773569803,-11433.646189493375,-16818.619147025063,-6162.1889767267712,3706.409480614966,6434.7701662513136,23269.426183337942,10775.768169410614,10262.366847519006,1695.661432477209,1087.8214557824103,-6363.399491388278,-11529.131579850684,-12116.351260200943,-17822.803961212863,-6530.1930818555265,3927.5530833158555,6818.7943128899497,24658.466755393834,11418.945495022446,10874.89380042009,1796.7614331117802,1152.6331554725039,-6743.4211149255134,-12217.544456853968,-12839.821431833087,-68177.617482673551,0,0,0,0,0,0,0,0,0,0,{"$f":"LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-tax cash flow",null,null,null,null,null,null,null,null,{"$f":"K119-K120-K121-0.0000001","v":-9.9999999999999995E-8},{"$f":"L119-L120-L121","v":0},0,0,-10265.867862098266,-10319.883720275142,-830404.57083357731,-830404.57083357731,-830404.57083357731,-830404.57083357731,0,26907.908604579592,23483.803014696663,25104.547382676996,28329.888165002623,40304.090559711251,45667.575188224226,50708.583137042668,51295.559185268947,51564.292037573556,48041.66391146004,41942.667299701519,35610.710988385836,26488.8042643632,23081.351012338251,24682.144059157112,27891.037519665326,39805.245790403191,45141.636994274006,50157.154449456939,50740.806450615724,51007.797093900139,47502.294945417532,41433.245240822536,35132.393169121657,26055.474629041826,22664.56547792564,24244.85519054579,27437.35756798862,39291.84455930518,44601.251294593283,49591.379097870282,50171.697430163913,50436.928231846723,46948.440379500615,40909.161949268389,34639.232584257217,25607.051451596381,22232.577055071626,23791.778431541152,26967.944019286933,38762.97954349708,44045.508540921779,49010.345340213164,49587.318728930179,49850.770434438236,46379.184033845457,40369.50039154054,34130.311366934213,25142.616367308245,21784.46616808551,23321.959418219252,26481.840465679481,38217.691209130142,43473.446875748581,{"$f":"BX119-BX120-BX121","v":48413.089026110836},48986.704441300608,49248.356071008166,45793.557008965916,39813.29070646043,33604.658713864701,24661.197964015657,21319.26008577213,22834.388732729203,25978.035340239312,37654.964762968972,42884.049077232681,47798.590535148636,48368.833082619472,48628.661822076298,45190.53460389706,39239.507116550769,33061.247789915331,24161.768679873567,20835.929812313738,22327.99868960628,25455.458696335649,37073.726924699891,42276.239324460432,47165.77153504263,47732.624340249327,47990.605423262299,44569.033052935592,38647.064657573093,32498.992450404625,23643.241518380972,20333.386794971626,21801.659933137744,24912.978797576456,36472.842509384813,41648.87977239168,46513.491549039441,47076.935633398374,47333.04221750141,43927.906070215635,38034.815715431105,31916.743770294252,23104.466569827655,19810.479437730322,21254.177834585298,24349.398507125883,35851.110808805737,41000.766925209391,45840.544321230031,46400.558470369622,46654.761504187714,43265.941190714737,37401.546359004264,31313.286368807676,22544.22732766323,19265.989409356054,20684.288677399683,23763.451464500693,35207.261759772533,40330.62779611416,45145.653967787177,45702.214591209711,45954.482673189945,42581.855895602697,{"$f":"EJ119-EJ120-EJ121","v":36745.972456791744},30687.33451732399,21961.236787603008,18698.627733651309,20090.655617853899,23153.798037238634,34539.951886753559,39637.115840889186,44427.470901418172,44980.551883014952,45230.851110963624,41874.293509122544,36066.73556452131,30037.528017666795,21354.13331655585,18107.03064895518,19471.864407769943,22519.021034078658,33847.760005432821,38918.806651803869,43684.567515565126,44234.140054390053,44482.433865218249,41141.81885342615,35362.398570109042,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996256,38174.193397619871,42915.43361407776,43461.46605474699,43707.715053788161,45559.285873203895,39467.600675976224,33065.612222023818,23648.14282588385,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108609,50306.381380068451,51256.587485179058,51866.418064249097,48303.707570272469,41848.287108594166,35064.038157531875,25084.285829387696,21428.188345558785,23221.997185253942,27041.090660009464,40850.071266466206,47245.170853605705,53335.615350836037,54342.478947240961,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983585,26607.358125055049,22732.922844373912,{"$f":"GV119-GV120-GV121","v":24635.879337347189},28682.897891870991,43316.19241660877,50093.002071276271,56546.968558565786,57613.867564238797,58298.536812717,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612568,24116.793216483304,26135.524742498215,30424.070656333322,45930.885347380798,53112.188155002244,59951.373877454658,61081.887577560701,61807.352260833701,57567.480684989976,49885.275277020097,41811.761837131897,29935.589586127215,25584.582224412585,27726.117827136364,32270.605121668024,48703.083499107277,56313.022371374274,63560.419574837222,64758.340624223354,65527.031076605912,61033.957754469724,52893.045253507589,44337.463460593681,31752.206357996154,27141.360731458888,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540307,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733911,47015.386049960733,33678.706656869879,28792.505001752608,31202.465529613441,36305.569710710777,54758.442241184777,63303.931930101462,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.475586424887,49854.684247206271,35721.717247211083,30543.715036035228,33100.227218865759,38507.884327396787,58062.281023055635,67117.830584624011,{"$f":"JH119-JH120-JH121","v":75741.953023952257},77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820031,52865.062151095968,37888.263414222864,32401.034004977351,35112.991707345456,40843.376916728928,61565.051538154483,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152529,34370.868845539087,37247.704709103076,43320.07782039106,65278.709161708292,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526385,42622.201066501329,36460.012089774566,40166.421570389524,46601.191736640831,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728049,45860.549532515186,39330.356450659667,43257.909533975515,50076.70384686545,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,0,0,0,0,0,0,0,0,0,0,{"$f":"LT119-LT120-LT121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF119-OF120-OF121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EGP)",null,null,null,null,null,{"$f":"XIRR(K123:OT123,K2:OT2)","v":0.13641496300697328},{"$f":"(1+IRR(K123:OT123,0.01))^12-1","v":0.13650718982437415}]
[]
[null,"Pre-trax cash flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K123/K55","v":-6.8846229220452789E-9},0,0,0,-706.76629198089688,-710.48508013448156,-57170.223429320191,-57170.223429320191,-57170.223429320191,-57170.223429320191,0,1852.5080436338806,1533.2760546206055,1639.0957350416281,1849.6807832314923,2631.4859190307288,2981.6720683983622,3310.8034605429102,3349.1275905323309,3366.6733707992958,3136.678197031114,2738.4698891105782,2325.051458332212,1729.4749606212742,1429.1733726215559,1528.2928217546801,1726.9841846166839,2464.6996332186291,2795.1234550472213,3105.6791063621881,3141.8182343745621,3158.3500187539603,2941.2929528308741,2565.5036747124786,2175.3614338666725,1613.3280296693829,1330.8921201977937,1423.6887426701821,1611.1565439827471,2307.2671021620627,2619.0422206306812,2912.0688740041887,2946.1459047951894,2961.720594913877,2756.872149943023,2402.2380369570542,2034.0598076317481,1503.678640193735,1238.1037206648678,1324.9336468893821,1501.8102375740737,2158.6606482001134,2452.8379174402362,2729.3233153529482,2761.4542238628187,2776.1255116760608,2582.7973145652813,2248.1257351471327,1900.6732951460601,1400.1600801609568,1150.4981124039746,1231.6973976407253,1398.5794847423153,2018.3823306608194,{"$f":"BW123/BW55","v":2295.9533726613595},2556.8295826218596,2587.1238045380469,2600.9423532122842,2418.4848273336988,2102.6503680626538,1774.7552829603658,1302.4263017648339,1067.7827052448292,1143.66846107936,1301.1191167492095,1885.9622697381958,2147.8628128421328,2394.0093653894,2422.5701656955262,2435.5837802957217,2263.3839587618895,1965.3246356962777,1655.8843253404057,1210.1507566725099,989.68139566981904,1060.5528577171567,1209.1034149633349,1760.9570648406952,2008.0700940726167,2240.3169439099443,2267.2417646618733,2279.4955532181102,2116.9750154089938,1835.6886989629081,1543.6627256812462,1123.0252969196149,915.93363752407924,982.07317295316773,1122.2250145395076,1642.9483020863527,1876.1070319167648,2095.2373521460208,2120.6181406458454,2132.1546661414095,1978.7675905353194,1713.3086318609737,1437.7151978773638,1040.7591377541225,846.29356510298669,907.96762337342318,1040.1938698899964,1531.5411459200168,1751.5318254744616,1958.2846443377096,1982.2081628105043,1993.067586603155,1848.2989133563935,1597.7749608745855,1337.6876031418815,963.07787893729892,780.52916566489296,837.98917567671322,962.73627846475881,1426.3630101112594,1633.9275702682164,1829.0002592735084,1851.5483770894023,1861.7685942486773,{"$f":"EI123/EI55","v":1725.1322913380741},1488.7012866993703,1243.2457580223984,889.72258120689287,718.42149858332937,771.90471526017814,889.59395955419382,1327.0623036587976,1522.9008549480359,1706.9514767558558,1728.2014461812382,1737.8182131974359,1608.8556402886134,1385.7229836519323,1154.0743096005281,820.44889479344397,659.7639585099173,709.49426166570038,820.52318501317188,1233.3072473794371,1418.0804370902115,1591.7299610649336,1611.7546774711216,1620.8017327659097,1499.0800972991478,1288.495972384452,1069.8756740884351,755.02623705580663,604.36158006738947,650.55022824587309,755.29395897986024,1144.7847571975308,1319.1159936320107,1482.9503865172012,1501.8186339226229,1510.327811566998,1574.3091681812259,1363.8099105247327,1142.5880690389445,817.16575112396322,661.90390520769711,717.31609705137373,835.42162483268191,1262.4591086438973,1460.2262771291992,1648.5721601661464,1679.7110194585762,1699.6955559625512,1582.9432638283231,1371.3950235586258,1149.0708642465243,822.02802391115779,665.95073656673401,721.69918803591759,840.38995514679084,1269.5489982635461,1468.2975444212454,1657.5779415104369,1688.8695067531448,1708.9512670047711,1591.6161895014725,1379.0137283724757,1155.5817476360851,826.91030411573593,{"$f":"GU123/GU55","v":670.01371479755335},726.10007719290616,845.37897300995633,1276.670104879202,1476.4048878758117,1666.6244250172031,1698.0694341345284,1718.2488800298484,1600.3280972271643,1386.6661507266324,1162.120817381089,831.81264950678099,674.09288041736329,730.51881304221342,850.3887411006159,1283.8225433211389,1484.5484462753598,1675.7117722604353,1707.3109666315556,1727.5885621476264,1609.0791393771572,1394.3524165939284,1168.688171728121,836.73511772337781,678.18827374704904,734.95544394509318,855.41932200689678,1291.0064285865551,1492.7283586862682,1684.8401452092382,1716.5942696832051,1736.9704808862839,1617.8694686660845,1402.0726521566039,1175.2839089930956,841.67776626979492,682.29993490621541,739.41001809939053,860.47077822214112,1298.2218758363624,1500.944764456174,1694.0097062257157,1725.9195091365448,1746.3948041902966,1626.6992381490099,1409.8269838031808,1181.9081275574101,846.64065251059674,686.42790380817087,743.88258353469166,865.5431721403769,1305.4690003919177,1509.197803211275,1703.2206180628061,1735.286851244608,1755.8617004183327,1635.5686012189337,1417.6155381252743,1188.5609258640386,851.62383366569622,690.57222015483876,748.37318810740453,870.63656605172389,1312.7479177317009,{"$f":"JG123/JG55","v":1517.4876148535673},1712.4730438620468,1744.6964626642261,1765.3713383411082,1644.4777116042371,1425.4384419143496,1195.2424024135585,856.62736680533033,694.73292343161347,752.88187949578253,875.75102213773334,1320.0587434879276,1525.8143395580314,1721.7671471513154,1754.148510453811,1774.9238871391769,1653.4267233660794,1433.2958221584163,1201.9526557601164,861.65130884497955,698.91005290213889,757.40870519487066,880.88660246666552,1327.4015934431143,1534.1781177697685,1731.1030918424888,1763.6431620710766,1784.5195164006857,1662.4157908957332,1441.1878060386719,1208.6917845073365,866.69571654020899,741.39146999725176,816.75898129918949,947.60599530743457,1420.7751769736087,1639.8936617343288,1848.5724527341545,1883.0526640666812,1905.1728308458703,1775.7770947313654,1541.339437696839,1294.9610368974945,932.54550078245563,799.75812165592606,879.62244936821503,1018.2783534527939,1519.6928036357922,1751.889895768614,1973.0240380422156,2009.5600544551867,2032.9981264832263,1895.8748890883796,1647.4387881260295,1386.3490753083347,0,0,0,0,0,0,0,0,0,{"$f":"LS123/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EURO)",null,null,null,null,null,{"$f":"XIRR(K126:OT126,K2:OT2)","v":7.6965472102165228E-2}]
[]
["Capital Assets and Taxes"]
[null,"Plant balance",null,null,null,null,null,null,null,null,{"$f":"J130+K68","v":0},0,0,0,10265.867862098266,20585.751582373407,850990.32241595071,1681394.893249528,2511799.4640831053,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"BV130+BW68","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"EH130+EI68","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"GT130+GU68","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"JF130+JG68","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"LR130+LS68","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"OD130+OE68","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826]
[]
[null,null,"Tax Depreciation rate",null,null,null,null,{"$f":"1/'General Assumptions'!F47","v":0.125},null,null,{"$f":"$H$132/12*K6","v":0},0,0,0,0,0,0,0,0,0,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*BW6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*EI6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*GU6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*JG6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$132/12*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$132/12*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Expense",null,null,null,null,null,null,null,{"$f":"MIN(K132*K130,J135)","v":0},{"$f":"MIN(L132*L130,K135)","v":0},0,0,0,0,0,0,0,0,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,{"$f":"MIN(BX132*BX130,BW135)","v":34814.625363715444},34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363714527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ132*EJ130,EI135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV132*GV130,GU135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH132*JH130,JG135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT132*LT130,LS135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF132*OF130,OE135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated depreciation",null,null,null,null,null,null,null,{"$f":"J134+K133","v":0},{"$f":"K134+L133","v":0},0,0,0,0,0,0,0,0,34814.625363715444,69629.250727430888,104443.87609114633,139258.50145486178,174073.12681857724,208887.75218229269,243702.37754600815,278517.00290972361,313331.62827343907,348146.25363715453,382960.87900086999,417775.50436458545,452590.1297283009,487404.75509201636,522219.38045573182,557034.00581944722,591848.63118316268,626663.25654687814,661477.8819105936,696292.50727430906,731107.13263802452,765921.75800173997,800736.38336545543,835551.00872917089,870365.63409288635,905180.25945660181,939994.88482031727,974809.51018403273,1009624.1355477482,1044438.7609114636,1079253.386275179,1114068.0116388944,1148882.6370026099,1183697.2623663254,1218511.8877300408,1253326.5130937563,1288141.1384574717,1322955.7638211872,1357770.3891849027,1392585.0145486181,1427399.6399123336,1462214.265276049,1497028.8906397645,1531843.5160034799,1566658.1413671954,1601472.7667309109,1636287.3920946263,1671102.0174583418,1705916.6428220572,1740731.2681857727,1775545.8935494882,1810360.5189132036,1845175.1442769191,1879989.7696406345,1914804.39500435,{"$f":"BW134+BX133","v":1949619.0203680655},1984433.6457317809,2019248.2710954964,2054062.8964592118,2088877.5218229273,2123692.1471866425,2158506.772550358,2193321.3979140734,2228136.0232777889,2262950.6486415043,2297765.2740052198,2332579.8993689353,2367394.5247326507,2402209.1500963662,2437023.7754600816,2471838.4008237971,2506653.0261875126,2541467.651551228,2576282.2769149435,2611096.9022786589,2645911.5276423744,2680726.1530060899,2715540.7783698053,2750355.4037335208,2785170.0290972362,2819984.6544609517,2854799.2798246671,2889613.9051883826,2924428.5305520981,2959243.1559158135,2994057.781279529,3028872.4066432444,3063687.0320069599,3098501.6573706754,3133316.2827343908,3168130.9080981063,3202945.5334618217,3237760.1588255372,3272574.7841892526,3307389.4095529681,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"EI134+EJ133","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"GU134+GV133","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"JG134+JH133","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"LS134+LT133","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"OE134+OF133","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826]
[null,null,"Net Plant balance",null,null,null,null,null,null,null,{"$f":"K130-K134","v":0},{"$f":"L130-L134","v":0},0,0,10265.867862098266,20585.751582373407,850990.32241595071,1681394.893249528,2511799.4640831053,3342204.0349166826,3307389.4095529672,3272574.7841892517,3237760.1588255363,3202945.5334618208,3168130.9080981053,3133316.2827343899,3098501.6573706744,3063687.032006959,3028872.4066432435,2994057.781279528,2959243.1559158126,2924428.5305520971,2889613.9051883817,2854799.2798246662,2819984.6544609508,2785170.0290972353,2750355.4037335198,2715540.7783698044,2680726.1530060889,2645911.5276423735,2611096.902278658,2576282.2769149425,2541467.6515512271,2506653.0261875116,2471838.4008237962,2437023.7754600807,2402209.1500963653,2367394.5247326498,2332579.8993689343,2297765.2740052189,2262950.6486415034,2228136.0232777884,2193321.3979140725,2158506.7725503575,2123692.1471866416,2088877.5218229264,2054062.8964592109,2019248.2710954954,1984433.64573178,1949619.0203680645,1914804.3950043491,1879989.7696406336,1845175.1442769181,1810360.5189132027,1775545.8935494872,1740731.2681857718,1705916.6428220563,1671102.0174583409,1636287.3920946254,1601472.7667309099,1566658.1413671945,1531843.516003479,1497028.8906397636,1462214.2652760481,1427399.6399123326,{"$f":"BX130-BX134","v":1392585.0145486172},1357770.3891849017,1322955.7638211863,1288141.1384574708,1253326.5130937553,1218511.8877300401,1183697.2623663247,1148882.6370026092,1114068.0116388937,1079253.3862751783,1044438.7609114628,1009624.1355477474,974809.51018403191,939994.88482031645,905180.25945660099,870365.63409288554,835551.00872917008,800736.38336545462,765921.75800173916,731107.1326380237,696292.50727430824,661477.88191059278,626663.25654687732,591848.63118316187,557034.00581944641,522219.38045573095,487404.75509201549,452590.12972830003,417775.50436458457,382960.87900086911,348146.25363715366,313331.6282734382,278517.00290972274,243702.37754600728,208887.75218229182,174073.12681857636,139258.5014548609,104443.87609114544,69629.250727429986,34814.625363714527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ130-EJ134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV130-GV134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH130-JH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT130-LT134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF130-OF134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financing"]
[null,"Capex Finance"]
[null,null,"Funding requirements (EGP)"]
[null,null,null,"Funding Development Costs",null,null,null,null,null,null,{"$f":"K63+K64+K65","v":0},0,0,0,10265.867862098266,10319.883720275142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW63+BW64+BW65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI63+EI64+EI65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU63+GU64+GU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG63+JG64+JG65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS63+LS64+LS65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE63+OE64+OE65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction of plant",null,null,null,null,null,null,{"$f":"K67","v":0},0,0,0,0,0,830404.57083357731,830404.57083357731,830404.57083357731,830404.57083357731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest during construction",null,null,null,null,null,null,{"$f":"K177","v":0},{"$f":"L177","v":0},0,0,0,42.346704931155351,85.090905435131333,3510.8607601085578,6950.7619154325112,10404.852663022177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Funding Requirements",null,null,null,null,null,null,null,{"$f":"SUM(K140:K142)","v":0},{"$f":"SUM(L140:L142)","v":0},0,0,10265.867862098266,10362.230425206297,830489.66173901246,833915.43159368588,837355.33274900983,840809.42349659954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX140:BX142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ140:EJ142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV140:GV142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH140:JH142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT140:LT142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF140:OF142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Equity Requirements",null,null,null,null,{"$f":"F32","v":0.1},null,null,{"$f":"K143*$H$145","v":0},{"$f":"L143*$H$145","v":0},0,0,1026.5867862098266,1036.2230425206296,83048.966173901252,83391.543159368593,83735.533274900983,84080.942349659963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Sources of Financing"]
[null,null,"Contributions by rooftop owner",null,null,null,null,{"$f":"F35","v":0},null,null,{"$f":"K143*$H$149","v":0},{"$f":"L143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contributions by development Co.",null,null,null,null,null,null,null,{"$f":"K145-K149","v":0},{"$f":"L145-L149","v":0},0,0,1026.5867862098266,1036.2230425206296,83048.966173901252,83391.543159368593,83735.533274900983,84080.942349659963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX145-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ145-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV145-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH145-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT145-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF145-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funds by debt funding",null,null,null,null,null,null,null,{"$f":"K143-K150-K149","v":0},{"$f":"L143-L150-L149","v":0},0,0,9239.2810758884407,9326.0073826856678,747440.69556511124,750523.88843431731,753619.79947410885,756728.48114693956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143-BX150-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143-EJ150-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143-GV150-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143-JH150-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143-LT150-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143-OF150-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding",null,null,null,null,null,null,{"$f":"SUM(K149:K151)","v":0},{"$f":"SUM(L149:L151)","v":0},0,0,10265.867862098268,10362.230425206297,830489.66173901246,833915.43159368588,837355.33274900983,840809.42349659954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX149:BX151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ149:EJ151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV149:GV151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH149:JH151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT149:LT151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF149:OF151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Funding Balance (Debt Schedule)"]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G69","v":6},{"$f":"I5","v":"2017-11-01"},{"$f":"EDATE(H155,G155)","v":"2018-05-01"},null,{"$f":"AND(K$2>=$H155,K$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW$2>=$H155,BW$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI$2>=$H155,EI$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU$2>=$H155,GU$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG$2>=$H155,JG$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LS$2>=$H155,LS$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OE$2>=$H155,OE$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Debt fund (EUROs)"]
[null,null,null,"Funding in EUROs",null,null,null,null,null,null,{"$f":"K151/K55","v":0},0,0,0,636.0896627828073,642.06044198001246,51458.473455570318,51670.739658574545,51883.881459666169,52097.902470687288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening balance (EUROs)",null,null,null,null,null,null,{"$f":"J164","v":0},{"$f":"K164","v":0},0,0,0,636.0896627828073,1278.1501047628199,52736.623560333137,104407.36321890767,156291.24467857386,208389.14714926115,208389.14714926115,206536.63910562726,205003.36305100666,203364.26731596503,201514.58653273355,198883.10061370285,196812.97608978394,194404.23210298587,25275.47004137683,21271.53366411481,17476.21031969336,14058.65665714092,11035.801562881985,8591.5994053085342,6473.0967367022595,4242.830186385082,1800.7033618841142,0,0,0,1883.2838985232956,1883.2838985232956,1883.2838985232956,1883.2838985232956,1883.2838985232956,1883.2838985232956,1573.4766978531491,1573.4766978531491,1573.4766978531491,1573.4766978531491,1573.4766978531491,1573.4766978531491,412.9794256400603,412.9794256400603,412.9794256400603,412.9794256400603,412.9794256400603,412.9794256400603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0631694029214162E-28,1.4126338805842832E-27,2.1189508208764249E-27,2.8416937365241975E-27,3.5644366521719705E-27,4.2871795678197435E-27,5.0099224834675164E-27,5.7326653991152894E-27,6.4718342901186938E-27,{"$f":"LS164","v":7.2110031811220974E-27},7.9501720721255011E-27,8.6893409631289048E-27,9.4285098541323085E-27,8.0815798749705497E-27,6.7182239204531602E-27,5.3548679659357708E-27,3.9750860360627498E-27,2.5953041061897289E-27,1.215522176316708E-27,-1.7936620343357659E-43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Project funding",null,null,null,null,null,null,{"$f":"K157","v":0},{"$f":"L157","v":0},0,0,636.0896627828073,642.06044198001246,51458.473455570318,51670.739658574545,51883.881459666169,52097.902470687288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: cash sweep",null,null,null,null,null,null,{"$f":"K185","v":0},{"$f":"L185","v":0},0,0,0,0,0,0,0,0,955.11692443411357,2807.6249680679939,2479.902317188064,2578.6944823587419,2781.7670084296656,3555.0944406390913,2070.1245239188911,2408.7439867980675,2458.1081933936457,4003.9363772620209,3795.3233444214475,3417.5536625524392,3022.8550942589354,2444.2021575734516,2118.5026686062747,2230.2665503171775,2442.1268245009678,1800.7033618841142,0,0,-1883.2838985232956,0,0,0,0,0,309.80720067014653,0,0,0,0,0,1160.4972722130888,0,0,0,0,0,412.9794256400603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.0631694029214162E-28,-7.0631694029214162E-28,-7.0631694029214162E-28,-7.2274291564777278E-28,-7.2274291564777278E-28,-7.2274291564777278E-28,-7.2274291564777278E-28,-7.2274291564777278E-28,-7.3916889100340403E-28,-7.3916889100340403E-28,{"$f":"LT185","v":-7.3916889100340403E-28},-7.3916889100340403E-28,-7.3916889100340403E-28,1.3469299791617584E-27,1.3633559545173897E-27,1.3633559545173897E-27,1.3797819298730209E-27,1.3797819298730209E-27,1.3797819298730209E-27,1.2155221763167082E-27,-1.7936620343357659E-43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Re-finance",null,null,null,null,null,null,{"$f":"K182","v":0},{"$f":"L182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,166670.65386821539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capitalised interest during grace period",null,null,null,null,null,null,{"$f":"K171*K155","v":0},{"$f":"L171*L155","v":0},0,0,0,0,0,0,0,0,955.11692443411357,955.11692443411357,946.6262625674583,939.59874731711386,932.08622519817311,923.60852160836214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171*BX155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171*LT155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171*OF155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance",null,null,null,null,null,null,{"$f":"K159+K160-K161-K162+K163","v":0},{"$f":"L159+L160-L161-L162+L163","v":0},0,0,636.0896627828073,1278.1501047628199,52736.623560333137,104407.36321890767,156291.24467857386,208389.14714926115,208389.14714926115,206536.63910562726,205003.36305100666,203364.26731596503,201514.58653273355,198883.10061370285,196812.97608978394,194404.23210298587,25275.47004137683,21271.53366411481,17476.21031969336,14058.65665714092,11035.801562881985,8591.5994053085342,6473.0967367022595,4242.830186385082,1800.7033618841142,0,0,0,1883.2838985232956,1883.2838985232956,1883.2838985232956,1883.2838985232956,1883.2838985232956,1883.2838985232956,1573.4766978531491,1573.4766978531491,1573.4766978531491,1573.4766978531491,1573.4766978531491,1573.4766978531491,412.9794256400603,412.9794256400603,412.9794256400603,412.9794256400603,412.9794256400603,412.9794256400603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX159+BX160-BX161-BX162+BX163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159+EJ160-EJ161-EJ162+EJ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161-GV162+GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161-JH162+JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0631694029214162E-28,1.4126338805842832E-27,2.1189508208764249E-27,2.8416937365241975E-27,3.5644366521719705E-27,4.2871795678197435E-27,5.0099224834675164E-27,5.7326653991152894E-27,6.4718342901186938E-27,7.2110031811220974E-27,{"$f":"LT159+LT160-LT161-LT162+LT163","v":7.9501720721255011E-27},8.6893409631289048E-27,9.4285098541323085E-27,8.0815798749705497E-27,6.7182239204531602E-27,5.3548679659357708E-27,3.9750860360627498E-27,2.5953041061897289E-27,1.215522176316708E-27,-1.7936620343357659E-43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF159+OF160-OF161-OF162+OF163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Date Switch",null,null,null,null,null,null,{"$f":"AND(K2>$H$6,K164<0.1)","v":false},{"$f":"AND(L2>$H$6,L164<0.1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX2>$H$6,BX164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ2>$H$6,EJ164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GV2>$H$6,GV164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JH2>$H$6,JH164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LT2>$H$6,LT164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OF2>$H$6,OF164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,null,null,"EURIBOR",null,null,null,{"$f":"'General Assumptions'!G66","v":0.01},null,null,{"$f":"$H$168/12","v":8.3333333333333339E-4},{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4]
[null,null,null,"Credit Spread",null,null,null,{"$f":"'General Assumptions'!G67","v":4.4999999999999998E-2},null,null,{"$f":"$H$169/12","v":3.7499999999999999E-3},{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3]
[null,null,null,"Total rate",null,null,null,null,null,null,{"$f":"K168+K169","v":4.5833333333333334E-3},{"$f":"L168+L169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"BX168+BX169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"EJ168+EJ169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"GV168+GV169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"JH168+JH169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"LT168+LT169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"OF168+OF169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3]
[null,null,null,"Interest cost (EUROs)",null,null,null,null,null,null,{"$f":"K170*K159","v":0},{"$f":"L170*L159","v":0},0,0,0,2.9154109544211999,5.8581879801629242,241.70952465152689,478.53374808666018,716.3348714434635,955.11692443411357,955.11692443411357,946.6262625674583,939.59874731711386,932.08622519817311,923.60852160836214,911.54754447947141,902.0594737448431,891.01939713868524,115.84590435631047,97.494529293859543,80.099297298594564,64.435509678562553,50.5807571632091,39.378163940997446,29.668360043218691,19.446305020931625,8.2532237419688563,0,0,0,8.631717868231771,8.631717868231771,8.631717868231771,8.631717868231771,8.631717868231771,8.631717868231771,7.2117681984935995,7.2117681984935995,7.2117681984935995,7.2117681984935995,7.2117681984935995,7.2117681984935995,1.8928223675169431,1.8928223675169431,1.8928223675169431,1.8928223675169431,1.8928223675169431,1.8928223675169431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX170*BX159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ170*EJ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV170*GV159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH170*JH159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2372859763389822E-30,6.4745719526779644E-30,9.7118579290169473E-30,1.3024429625735906E-29,1.6337001322454864E-29,1.9649573019173825E-29,2.2962144715892784E-29,2.6274716412611745E-29,2.9662573829710683E-29,{"$f":"LT170*LT159","v":3.3050431246809615E-29},3.6438288663908547E-29,3.982614608100748E-29,4.3214003498106412E-29,3.7040574426948351E-29,3.0791859635410316E-29,2.4543144843872283E-29,1.8219144331954271E-29,1.1895143820036257E-29,5.5711433081182452E-30,-8.2209509907055935E-46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170*OF159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during construction",null,null,null,null,null,null,{"$f":"K171*(K5+K4)","v":0},0,0,0,0,2.9154109544211999,5.8581879801629242,241.70952465152689,478.53374808666018,716.3348714434635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW171*(BW5+BW4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI171*(EI5+EI4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU171*(GU5+GU4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG171*(JG5+JG4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS171*(LS5+LS4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE171*(OE5+OE4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest expense (paid after COD)",null,null,null,null,null,null,{"$f":"K171-K172-K163","v":0},{"$f":"L171-L172-L163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,911.54754447947141,902.0594737448431,891.01939713868524,115.84590435631047,97.494529293859543,80.099297298594564,64.435509678562553,50.5807571632091,39.378163940997446,29.668360043218691,19.446305020931625,8.2532237419688563,0,0,0,8.631717868231771,8.631717868231771,8.631717868231771,8.631717868231771,8.631717868231771,8.631717868231771,7.2117681984935995,7.2117681984935995,7.2117681984935995,7.2117681984935995,7.2117681984935995,7.2117681984935995,1.8928223675169431,1.8928223675169431,1.8928223675169431,1.8928223675169431,1.8928223675169431,1.8928223675169431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171-BX172-BX163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171-EJ172-EJ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171-GV172-GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171-JH172-JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2372859763389822E-30,6.4745719526779644E-30,9.7118579290169473E-30,1.3024429625735906E-29,1.6337001322454864E-29,1.9649573019173825E-29,2.2962144715892784E-29,2.6274716412611745E-29,2.9662573829710683E-29,{"$f":"LT171-LT172-LT163","v":3.3050431246809615E-29},3.6438288663908547E-29,3.982614608100748E-29,4.3214003498106412E-29,3.7040574426948351E-29,3.0791859635410316E-29,2.4543144843872283E-29,1.8219144331954271E-29,1.1895143820036257E-29,5.5711433081182452E-30,-8.2209509907055935E-46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171-OF172-OF163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest Cost in EGP",null,null,null,null,null,null,{"$f":"K171*K55","v":0},{"$f":"L171*L55","v":0},0,0,0,42.346704931155351,85.090905435131333,3510.8607601085578,6950.7619154325112,10404.852663022177,13873.19153494565,13873.19153494565,14498.618570139615,14390.984472988923,14275.921964151654,14146.076643395392,13961.349561663383,13816.029360874978,13646.938489400876,1774.3069747711854,1493.2355553639011,1226.8085148184641,986.90044228034856,774.69972479869364,635.96288704732217,479.14818820186088,314.0605616362634,133.29072442926773,0,0,0,139.40345781189276,139.40345781189276,139.40345781189276,139.40345781189276,139.40345781189276,146.99473521749087,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,32.234014940515465,32.234014940515465,32.234014940515465,32.234014940515465,32.234014940515465,33.989332585791061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5920264881900313E-28,3.1840529763800626E-28,4.7760794645700943E-28,6.4051298245784975E-28,8.0341801845869015E-28,9.6632305445953065E-28,1.1292280904603711E-27,1.2921331264612116E-27,1.4587405496438894E-27,{"$f":"LT171*LT55","v":1.6253479728265669E-27},1.7919553960092445E-27,1.958562819191922E-27,2.1251702423745996E-27,1.8215744934639423E-27,1.5142763573714481E-27,1.2069782212789538E-27,8.9597769800462224E-28,5.8497717473029035E-28,2.739766514559587E-28,-4.0428840179626188E-44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance in EGP",null,null,null,null,null,null,{"$f":"K164*K55","v":0},0,0,0,9239.2810758884407,18565.288458574109,766005.98402368533,1516529.8724580025,2270149.6719321115,3026878.1530790511,3026878.1530790511,2999970.2444744715,3139851.1577430377,3114746.6103603607,3086416.722195358,3046112.6316356473,3014406.4060090864,2977513.8522329186,387121.52176825859,325796.848443033,267667.31232402858,215323.73286116694,169025.39450153313,131589.75998315911,104541.422880406,68522.304357002926,29081.612602749323,0,0,0,30415.299886231151,30415.299886231151,30415.299886231151,30415.299886231151,30415.299886231151,30415.299886231151,26795.684717994198,26795.684717994198,26795.684717994198,26795.684717994198,26795.684717994198,26795.684717994198,7032.8759870215563,7032.8759870215563,7032.8759870215563,7032.8759870215563,7032.8759870215563,7032.8759870215563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4735123378691592E-26,6.9470246757383184E-26,1.0420537013607478E-25,1.3974828708171268E-25,1.7529120402735059E-25,2.108341209729885E-25,2.4637703791862641E-25,2.8191995486426431E-25,3.1827066537684858E-25,{"$f":"LS164*LS55","v":3.5462137588943276E-25},3.9097208640201699E-25,4.2732279691460121E-25,4.6367350742718543E-25,3.9743443493758747E-25,3.3038756888104323E-25,2.63340702824499E-25,1.9548604320100847E-25,1.276313835775179E-25,5.9776723954027356E-26,-8.8208378573729864E-42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE164*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction EGP",null,null,null,null,null,null,{"$f":"K172*K55","v":0},{"$f":"L172*L55","v":0},0,0,0,42.346704931155351,85.090905435131333,3510.8607601085578,6950.7619154325112,10404.852663022177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX172*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ172*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV172*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH172*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT172*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF172*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during Grace Period",null,null,null,null,null,null,{"$f":"K163*K55","v":0},{"$f":"L163*L55","v":0},0,0,0,0,0,0,0,0,13873.19153494565,13873.19153494565,14498.618570139615,14390.984472988923,14275.921964151654,14146.076643395392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX163*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ163*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV163*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH163*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT163*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF163*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance for re-financing (EUROS)",null,null,null,null,null,null,{"$f":"K159+K160-K161","v":0},{"$f":"L159+L160-L161","v":0},0,0,636.0896627828073,1278.1501047628199,52736.623560333137,104407.36321890767,156291.24467857386,208389.14714926115,207434.03022482703,205581.52218119314,204056.73678843919,202424.6685686479,200582.50030753537,197959.49209209447,196812.97608978394,194404.23210298587,191946.12390959222,21271.53366411481,17476.21031969336,14058.65665714092,11035.801562881985,8591.5994053085342,6473.0967367022595,4242.830186385082,1800.7033618841142,0,0,0,1883.2838985232956,1883.2838985232956,1883.2838985232956,1883.2838985232956,1883.2838985232956,1883.2838985232956,1573.4766978531491,1573.4766978531491,1573.4766978531491,1573.4766978531491,1573.4766978531491,1573.4766978531491,412.9794256400603,412.9794256400603,412.9794256400603,412.9794256400603,412.9794256400603,412.9794256400603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX159+BX160-BX161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159+EJ160-EJ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0631694029214162E-28,1.4126338805842832E-27,2.1189508208764249E-27,2.8416937365241975E-27,3.5644366521719705E-27,4.2871795678197435E-27,5.0099224834675164E-27,5.7326653991152894E-27,6.4718342901186938E-27,7.2110031811220974E-27,{"$f":"LT159+LT160-LT161","v":7.9501720721255011E-27},8.6893409631289048E-27,9.4285098541323085E-27,8.0815798749705497E-27,6.7182239204531602E-27,5.3548679659357708E-27,3.9750860360627498E-27,2.5953041061897289E-27,1.215522176316708E-27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF159+OF160-OF161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance for re-financing in EGP",null,null,null,null,null,null,{"$f":"K180*K55","v":0},0,0,0,9239.2810758884407,18565.288458574109,766005.98402368533,1516529.8724580025,2270149.6719321115,3026878.1530790511,3013004.9615441053,2986097.0529395258,3125352.5391728976,3100355.6258873716,3072140.8002312062,3031966.5549922516,3014406.4060090864,2977513.8522329186,2939865.2315370501,325796.848443033,267667.31232402858,215323.73286116694,169025.39450153313,131589.75998315911,104541.422880406,68522.304357002926,29081.612602749323,0,0,0,30415.299886231151,30415.299886231151,30415.299886231151,30415.299886231151,30415.299886231151,30415.299886231151,26795.684717994198,26795.684717994198,26795.684717994198,26795.684717994198,26795.684717994198,26795.684717994198,7032.8759870215563,7032.8759870215563,7032.8759870215563,7032.8759870215563,7032.8759870215563,7032.8759870215563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4735123378691592E-26,6.9470246757383184E-26,1.0420537013607478E-25,1.3974828708171268E-25,1.7529120402735059E-25,2.108341209729885E-25,2.4637703791862641E-25,2.8191995486426431E-25,3.1827066537684858E-25,{"$f":"LS180*LS55","v":3.5462137588943276E-25},3.9097208640201699E-25,4.2732279691460121E-25,4.6367350742718543E-25,3.9743443493758747E-25,3.3038756888104323E-25,2.63340702824499E-25,1.9548604320100847E-25,1.276313835775179E-25,5.9776723954027356E-26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount re-financed (EURO)",null,null,null,null,null,null,{"$f":"K206/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,166670.65386821539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project funding (EGP)"]
[null,null,null,"Cash sweep in EURO",null,null,null,null,null,null,{"$f":"K293/K55","v":0},0,0,0,0,0,0,0,0,0,955.11692443411357,2807.6249680679939,2479.902317188064,2578.6944823587419,2781.7670084296656,3555.0944406390913,2070.1245239188911,2408.7439867980675,2458.1081933936457,4003.9363772620209,3795.3233444214475,3417.5536625524392,3022.8550942589354,2444.2021575734516,2118.5026686062747,2230.2665503171775,2442.1268245009678,1800.7033618841142,0,0,-1883.2838985232956,0,0,0,0,0,309.80720067014653,0,0,0,0,0,1160.4972722130888,0,0,0,0,0,412.9794256400603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW293/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI293/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7.0631694029214162E-28,-7.0631694029214162E-28,-7.0631694029214162E-28,-7.2274291564777278E-28,-7.2274291564777278E-28,-7.2274291564777278E-28,-7.2274291564777278E-28,-7.2274291564777278E-28,-7.3916889100340403E-28,{"$f":"LS293/LS55","v":-7.3916889100340403E-28},-7.3916889100340403E-28,-7.3916889100340403E-28,-7.3916889100340403E-28,1.3469299791617584E-27,1.3633559545173897E-27,1.3633559545173897E-27,1.3797819298730209E-27,1.3797819298730209E-27,1.3797819298730209E-27,1.2155221763167082E-27,-1.7936620343357659E-43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE293/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest cost (EGP)",null,null,null,null,null,null,{"$f":"K173*K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13961.349561663383,13816.029360874978,13646.938489400876,1774.3069747711854,1493.2355553639011,1226.8085148184641,986.90044228034856,774.69972479869364,635.96288704732217,479.14818820186088,314.0605616362634,133.29072442926773,0,0,0,139.40345781189276,139.40345781189276,139.40345781189276,139.40345781189276,139.40345781189276,146.99473521749087,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,32.234014940515465,32.234014940515465,32.234014940515465,32.234014940515465,32.234014940515465,33.989332585791061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW173*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI173*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU173*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG173*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5920264881900313E-28,3.1840529763800626E-28,4.7760794645700943E-28,6.4051298245784975E-28,8.0341801845869015E-28,9.6632305445953065E-28,1.1292280904603711E-27,1.2921331264612116E-27,{"$f":"LS173*LS55","v":1.4587405496438894E-27},1.6253479728265669E-27,1.7919553960092445E-27,1.958562819191922E-27,2.1251702423745996E-27,1.8215744934639423E-27,1.5142763573714481E-27,1.2069782212789538E-27,8.9597769800462224E-28,5.8497717473029035E-28,2.739766514559587E-28,-4.0428840179626188E-44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE173*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Currency Translation Adjustments"]
[null,null,null,"Opening Balance in EGP",null,null,null,null,null,null,{"$f":"K159*K55","v":0},{"$f":"L159*L55","v":0},0,0,0,9239.2810758884407,18565.288458574109,766005.98402368533,1516529.8724580025,2270149.6719321115,3026878.1530790511,3026878.1530790511,3163334.9607577343,3139851.1577430377,3114746.6103603607,3086416.722195358,3046112.6316356473,3014406.4060090864,2977513.8522329186,387121.52176825859,325796.848443033,267667.31232402858,215323.73286116694,169025.39450153313,138755.53899214303,104541.422880406,68522.304357002926,29081.612602749323,0,0,0,30415.299886231151,30415.299886231151,30415.299886231151,30415.299886231151,30415.299886231151,32071.578592907099,26795.684717994198,26795.684717994198,26795.684717994198,26795.684717994198,26795.684717994198,26795.684717994198,7032.8759870215563,7032.8759870215563,7032.8759870215563,7032.8759870215563,7032.8759870215563,7415.8543823544132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX159*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4735123378691592E-26,6.9470246757383184E-26,1.0420537013607478E-25,1.3974828708171268E-25,1.7529120402735059E-25,2.108341209729885E-25,2.4637703791862641E-25,2.8191995486426431E-25,3.1827066537684858E-25,{"$f":"LT159*LT55","v":3.5462137588943276E-25},3.9097208640201699E-25,4.2732279691460121E-25,4.6367350742718543E-25,3.9743443493758747E-25,3.3038756888104323E-25,2.63340702824499E-25,1.9548604320100847E-25,1.276313835775179E-25,5.9776723954027356E-26,-8.8208378573729864E-42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF159*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Currency Adjstment factor",null,null,null,null,null,null,{"$f":"(K55-J55)/K55","v":1},{"$f":"(L55-K55)/L55","v":0},0,0,0,0,0,0,0,0,0,0,5.164319248826274E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263011E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262733E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262928E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,{"$f":"(BX55-BW55)/BX55","v":0},0,0,0,0,0,0,5.1643192488262879E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262692E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262865E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,0,0,0,0,0,0,0,0,{"$f":"(EJ55-EI55)/EJ55","v":0},0,0,5.1643192488262886E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262921E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262608E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,{"$f":"(GV55-GU55)/GV55","v":0},0,0,0,0,0,0,0,0,0,0,5.1643192488262796E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263039E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262719E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262886E-2,0,0,0,0,{"$f":"(JH55-JG55)/JH55","v":0},0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262823E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT55-LS55)/LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF55-OE55)/OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loss",null,null,null,null,null,null,{"$f":"K190*K189","v":0},{"$f":"L190*L189","v":0},0,0,0,0,0,0,0,0,0,0,163364.71628326274,0,0,0,0,0,0,0,0,0,0,0,7165.7790089839264,0,0,0,0,0,0,0,0,0,0,0,1656.2787066759477,0,0,0,0,0,0,0,0,0,0,0,382.97839533285713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190*BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ190*EJ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV190*GV189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH190*JH189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT190*LT189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF190*OF189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W190*W176","v":162151.93772381832}]
[]
[null,"Re-financing from local Banks"]
[null,null,"Refinancing Date",null,null,null,null,null,{"$f":"F19","v":"2018-07-01"},null,{"$f":"K2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OE2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Interest Rate",null,null,null,null,null,{"$f":"'General Assumptions'!G53","v":0.05},null,{"$f":"$I$196/12","v":4.1666666666666666E-3},{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3]
[null,null,"Repayment",null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"'General Assumptions'!G54","v":10},{"$f":"EDATE(I195,F197)","v":"2019-07-01"},{"$f":"EDATE(H197,G197*12-F197)","v":"2028-07-01"},null,{"$f":"AND(K$2>=$H197,K$2<$I197)","v":false},{"$f":"AND(L$2>=$H197,L$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX$2>=$H197,BX$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ$2>=$H197,EJ$2<$I197)","v":true},true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H197,GV$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H197,JH$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H197,LT$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H197,OF$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Sources and uses for refinancing"]
[null,null,"Sources of Funds"]
[null,null,null,"Local Bank Loan Draws",null,null,null,null,{"$f":"'General Assumptions'!G52","v":0.8},{"$f":"SUM(K201:OT201)","v":2673763.2279333463},{"$f":"$I$201*K130*K195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2673763.2279333463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*BW130*BW195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*EI130*EI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*GU130*GU195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*JG130*JG195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*LS130*LS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*OE130*OE195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Signing fee",null,null,null,null,{"$f":"'General Assumptions'!G55","v":0.02},null,{"$f":"$I$204*K201","v":0},{"$f":"$I$204*L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53475.264558666924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deposit into cash account",null,null,null,null,null,null,{"$f":"K195*K229","v":0},{"$f":"L195*L229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67544.253605887978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX195*BX229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ195*EJ229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV195*GV229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH195*JH229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT195*LT229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF195*OF229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Re-payment of debt fund",null,null,null,null,null,null,{"$f":"MIN(K181*K195,K201-K204-K205)","v":0},{"$f":"MIN(L181*L195,L201-L204-L205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2552743.7097687917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX181*BX195,BX201-BX204-BX205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ181*EJ195,EJ201-EJ204-EJ205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV181*GV195,GV201-GV204-GV205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH181*JH195,JH201-JH204-JH205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT181*LT195,LT201-LT204-LT205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF181*OF195,OF201-OF204-OF205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,null,null,null,{"$f":"K201-K204-K206-K205","v":0},{"$f":"L201-L204-L206-L205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.1827872842550278E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201-BX204-BX206-BX205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201-EJ204-EJ206-EJ205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201-GV204-GV206-GV205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201-JH204-JH206-JH205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201-LT204-LT206-LT205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201-OF204-OF206-OF205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Local Debt Balance"]
[null,null,"Repayment Dates",null,null,null,{"$f":"I195","v":"2018-07-01"},{"$f":"MONTH(G210)","v":7},{"$f":"IF(H210>6,H210-6,H210+6)","v":1},null,{"$f":"AND(K197,OR($H$210=MONTH(K2),$I$210=MONTH(K2)))","v":false},{"$f":"AND(L197,OR($H$210=MONTH(L2),$I$210=MONTH(L2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"AND(BX197,OR($H$210=MONTH(BX2),$I$210=MONTH(BX2)))","v":false},true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,{"$f":"AND(EJ197,OR($H$210=MONTH(EJ2),$I$210=MONTH(EJ2)))","v":false},false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV197,OR($H$210=MONTH(GV2),$I$210=MONTH(GV2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH197,OR($H$210=MONTH(JH2),$I$210=MONTH(JH2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT197,OR($H$210=MONTH(LT2),$I$210=MONTH(LT2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF197,OR($H$210=MONTH(OF2),$I$210=MONTH(OF2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"EDATE(I195,0)","v":"2018-07-01"},{"$f":"EDATE(H211,G211-1)","v":"2019-06-01"},null,{"$f":"AND(K$2>=$H211,K$2<=$I211)","v":false},{"$f":"AND(L$2>=$H211,L$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H211,BX$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H211,EJ$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H211,GV$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H211,JH$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H211,LT$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H211,OF$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J216","v":0},{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2673763.2279333463,2684903.9080497352,2696091.0076666093,2707324.7201985535,2718605.2398660476,2729932.761698823,2741307.4815392345,2752729.5960456482,2764199.3026958383,2775716.7997904043,2787282.2864561975,2798895.962649765,2643401.7425025557,2643401.7425025557,2643401.7425025557,2643401.7425025557,2643401.7425025557,2643401.7425025557,2487907.5223553465,2487907.5223553465,2487907.5223553465,2487907.5223553465,2487907.5223553465,2487907.5223553465,2332413.3022081372,2332413.3022081372,2332413.3022081372,2332413.3022081372,2332413.3022081372,2332413.3022081372,2176919.082060928,2176919.082060928,2176919.082060928,2176919.082060928,2176919.082060928,2176919.082060928,2021424.8619137187,2021424.8619137187,2021424.8619137187,2021424.8619137187,2021424.8619137187,2021424.8619137187,1865930.6417665095,1865930.6417665095,1865930.6417665095,1865930.6417665095,{"$f":"BW216","v":1865930.6417665095},1865930.6417665095,1710436.4216193003,1710436.4216193003,1710436.4216193003,1710436.4216193003,1710436.4216193003,1710436.4216193003,1554942.201472091,1554942.201472091,1554942.201472091,1554942.201472091,1554942.201472091,1554942.201472091,1399447.9813248818,1399447.9813248818,1399447.9813248818,1399447.9813248818,1399447.9813248818,1399447.9813248818,1243953.7611776725,1243953.7611776725,1243953.7611776725,1243953.7611776725,1243953.7611776725,1243953.7611776725,1088459.5410304633,1088459.5410304633,1088459.5410304633,1088459.5410304633,1088459.5410304633,1088459.5410304633,932965.32088325405,932965.32088325405,932965.32088325405,932965.32088325405,932965.32088325405,932965.32088325405,777471.10073604481,777471.10073604481,777471.10073604481,777471.10073604481,777471.10073604481,777471.10073604481,621976.88058883557,621976.88058883557,621976.88058883557,621976.88058883557,621976.88058883557,621976.88058883557,466482.66044162639,466482.66044162639,466482.66044162639,466482.66044162639,466482.66044162639,466482.66044162639,310988.4402944172,310988.4402944172,310988.4402944172,310988.4402944172,310988.4402944172,310988.4402944172,155494.22014720802,155494.22014720802,{"$f":"EI216","v":155494.22014720802},155494.22014720802,155494.22014720802,155494.22014720802,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,{"$f":"GU216","v":-1.1641532182693481E-9},-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,{"$f":"JG216","v":-1.1641532182693481E-9},-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,{"$f":"LS216","v":-1.1641532182693481E-9},-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,{"$f":"OE216","v":-1.1641532182693481E-9},-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9]
[null,null,"Add: funding",null,null,null,null,null,null,null,{"$f":"K201","v":0},{"$f":"L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2673763.2279333463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Capitalised During Grace Period",null,null,null,null,null,null,null,{"$f":"IF(K211,K217,0)","v":0},{"$f":"IF(L211,L217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11140.680116388943,11187.099616873897,11233.712531944206,11280.519667493973,11327.521832775199,11374.719840411763,11422.114506413476,11469.706650190201,11517.497094565993,11565.486665793351,11613.676193567489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX211,BX217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ211,EJ217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV211,GV217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH211,JH217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT211,LT217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF211,OF217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Repayments",null,null,null,{"$f":"'General Assumptions'!G57","v":true},{"$f":"COUNTIF(197:197,TRUE)","v":108},{"$f":"J215/H215*6","v":155494.22014720918},{"$f":"J201+SUM(K214:OT214)","v":2798895.962649765},{"$f":"IF(K197,$I$215*K210,0)","v":0},{"$f":"IF(L197,$I$215*L210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,{"$f":"IF(BX197,$I$215*BX210,0)","v":0},155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,{"$f":"IF(EJ197,$I$215*EJ210,0)","v":0},0,0,155494.22014720918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV197,$I$215*GV210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH197,$I$215*JH210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT197,$I$215*LT210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF197,$I$215*OF210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K212+K213-K215+K214","v":0},{"$f":"L212+L213-L215+L214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2673763.2279333463,2684903.9080497352,2696091.0076666093,2707324.7201985535,2718605.2398660476,2729932.761698823,2741307.4815392345,2752729.5960456482,2764199.3026958383,2775716.7997904043,2787282.2864561975,2798895.962649765,2643401.7425025557,2643401.7425025557,2643401.7425025557,2643401.7425025557,2643401.7425025557,2643401.7425025557,2487907.5223553465,2487907.5223553465,2487907.5223553465,2487907.5223553465,2487907.5223553465,2487907.5223553465,2332413.3022081372,2332413.3022081372,2332413.3022081372,2332413.3022081372,2332413.3022081372,2332413.3022081372,2176919.082060928,2176919.082060928,2176919.082060928,2176919.082060928,2176919.082060928,2176919.082060928,2021424.8619137187,2021424.8619137187,2021424.8619137187,2021424.8619137187,2021424.8619137187,2021424.8619137187,1865930.6417665095,1865930.6417665095,1865930.6417665095,1865930.6417665095,1865930.6417665095,{"$f":"BX212+BX213-BX215+BX214","v":1865930.6417665095},1710436.4216193003,1710436.4216193003,1710436.4216193003,1710436.4216193003,1710436.4216193003,1710436.4216193003,1554942.201472091,1554942.201472091,1554942.201472091,1554942.201472091,1554942.201472091,1554942.201472091,1399447.9813248818,1399447.9813248818,1399447.9813248818,1399447.9813248818,1399447.9813248818,1399447.9813248818,1243953.7611776725,1243953.7611776725,1243953.7611776725,1243953.7611776725,1243953.7611776725,1243953.7611776725,1088459.5410304633,1088459.5410304633,1088459.5410304633,1088459.5410304633,1088459.5410304633,1088459.5410304633,932965.32088325405,932965.32088325405,932965.32088325405,932965.32088325405,932965.32088325405,932965.32088325405,777471.10073604481,777471.10073604481,777471.10073604481,777471.10073604481,777471.10073604481,777471.10073604481,621976.88058883557,621976.88058883557,621976.88058883557,621976.88058883557,621976.88058883557,621976.88058883557,466482.66044162639,466482.66044162639,466482.66044162639,466482.66044162639,466482.66044162639,466482.66044162639,310988.4402944172,310988.4402944172,310988.4402944172,310988.4402944172,310988.4402944172,310988.4402944172,155494.22014720802,155494.22014720802,155494.22014720802,{"$f":"EJ212+EJ213-EJ215+EJ214","v":155494.22014720802},155494.22014720802,155494.22014720802,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,{"$f":"GV212+GV213-GV215+GV214","v":-1.1641532182693481E-9},-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,{"$f":"JH212+JH213-JH215+JH214","v":-1.1641532182693481E-9},-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,{"$f":"LT212+LT213-LT215+LT214","v":-1.1641532182693481E-9},-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,{"$f":"OF212+OF213-OF215+OF214","v":-1.1641532182693481E-9},-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9]
[null,null,"Local Bank Interest",null,null,null,null,null,null,null,{"$f":"K212*K196","v":0},{"$f":"L212*L196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11140.680116388943,11187.099616873897,11233.712531944206,11280.519667493973,11327.521832775199,11374.719840411763,11422.114506413476,11469.706650190201,11517.497094565993,11565.486665793351,11613.676193567489,11662.066511040688,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,7774.7110073604563,7774.7110073604563,7774.7110073604563,7774.7110073604563,{"$f":"BX212*BX196","v":7774.7110073604563},7774.7110073604563,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,647.89258394670003,647.89258394670003,{"$f":"EJ212*EJ196","v":647.89258394670003},647.89258394670003,647.89258394670003,647.89258394670003,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"GV212*GV196","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"JH212*JH196","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"LT212*LT196","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"OF212*OF196","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12]
[]
[null,"Accrued Interest Expense"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J223","v":0},{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11140.680116388943,22327.77973326284,33561.492265207045,44842.011932701018,56169.533765476219,67544.253605887978,78966.368112301454,90436.074762491655,101953.57185705764,113519.05852285099,125132.73471641848,0,11014.173927093982,22028.347854187963,33042.521781281946,44056.695708375926,55070.869635469906,0,10366.281343147277,20732.562686294554,31098.844029441832,41465.125372589107,51831.406715736382,0,9718.3887592005722,19436.777518401144,29155.166277601718,38873.555036802289,48591.943796002859,0,9070.4961752538657,18140.992350507731,27211.488525761597,36281.984701015463,45352.480876269328,0,8422.603591307161,16845.207182614322,25267.810773921483,33690.414365228644,42113.017956535805,0,7774.7110073604563,15549.422014720913,23324.133022081369,{"$f":"BW223","v":31098.844029441825},38873.555036802281,0,7126.8184234137507,14253.636846827501,21380.455270241251,28507.273693655003,35634.092117068751,0,6478.925839467046,12957.851678934092,19436.777518401137,25915.703357868184,32394.629197335231,0,5831.0332555203404,11662.066511040681,17493.099766561019,23324.133022081362,29155.166277601704,0,5183.1406715736357,10366.281343147271,15549.422014720907,20732.562686294543,25915.70335786818,0,4535.2480876269301,9070.4961752538602,13605.744262880791,18140.99235050772,22676.24043813465,0,3887.355503680225,7774.7110073604499,11662.066511040675,15549.4220147209,19436.777518401126,0,3239.4629197335198,6478.9258394670396,9718.3887592005594,12957.851678934079,16197.314598667599,0,2591.5703357868147,5183.1406715736293,7774.7110073604435,10366.281343147259,12957.851678934074,0,1943.67775184011,3887.35550368022,5831.0332555203295,7774.7110073604399,9718.3887592005503,0,1295.7851678934051,2591.5703357868101,3887.3555036802154,5183.1406715736202,6478.9258394670251,0,647.89258394670003,{"$f":"EI223","v":1295.7851678934001},1943.6777518401,2591.5703357868001,3239.4629197335003,0,-4.850638409455617E-12,-9.701276818911234E-12,-1.4551915228366852E-11,-1.9402553637822468E-11,-2.4253192047278084E-11,-2.91038304567337E-11,-3.3954468866189317E-11,-3.8805107275644936E-11,-4.3655745685100555E-11,-4.8506384094556175E-11,-5.3357022504011794E-11,-5.8207660913467407E-11,-6.305829932292302E-11,-6.7908937732378633E-11,-7.2759576141834246E-11,-7.7610214551289859E-11,-8.2460852960745472E-11,-8.7311491370201085E-11,-9.2162129779656698E-11,-9.7012768189112311E-11,-1.0186340659856792E-10,-1.0671404500802354E-10,-1.1156468341747915E-10,-1.1641532182693476E-10,-1.2126596023639039E-10,-1.2611659864584601E-10,-1.3096723705530164E-10,-1.3581787546475727E-10,-1.4066851387421289E-10,-1.4551915228366852E-10,-1.5036979069312414E-10,-1.5522042910257977E-10,-1.600710675120354E-10,-1.6492170592149102E-10,-1.6977234433094665E-10,-1.7462298274040227E-10,-1.794736211498579E-10,-1.8432425955931353E-10,-1.8917489796876915E-10,-1.9402553637822478E-10,-1.988761747876804E-10,-2.0372681319713603E-10,-2.0857745160659165E-10,-2.1342809001604728E-10,-2.1827872842550291E-10,-2.2312936683495853E-10,-2.2798000524441416E-10,-2.3283064365386978E-10,-2.3768128206332538E-10,-2.4253192047278098E-10,-2.4738255888223658E-10,-2.5223319729169218E-10,-2.5708383570114778E-10,-2.6193447411060338E-10,-2.6678511252005898E-10,-2.7163575092951458E-10,-2.7648638933897018E-10,-2.8133702774842578E-10,-2.8618766615788138E-10,{"$f":"GU223","v":-2.9103830456733698E-10},-2.9588894297679258E-10,-3.0073958138624818E-10,-3.0559021979570378E-10,-3.1044085820515938E-10,-3.1529149661461498E-10,-3.2014213502407058E-10,-3.2499277343352618E-10,-3.2984341184298178E-10,-3.3469405025243738E-10,-3.3954468866189298E-10,-3.4439532707134858E-10,-3.4924596548080418E-10,-3.5409660389025978E-10,-3.5894724229971538E-10,-3.6379788070917098E-10,-3.6864851911862659E-10,-3.7349915752808219E-10,-3.7834979593753779E-10,-3.8320043434699339E-10,-3.8805107275644899E-10,-3.9290171116590459E-10,-3.9775234957536019E-10,-4.0260298798481579E-10,-4.0745362639427139E-10,-4.1230426480372699E-10,-4.1715490321318259E-10,-4.2200554162263819E-10,-4.2685618003209379E-10,-4.3170681844154939E-10,-4.3655745685100499E-10,-4.4140809526046059E-10,-4.4625873366991619E-10,-4.5110937207937179E-10,-4.5596001048882739E-10,-4.6081064889828299E-10,-4.6566128730773859E-10,-4.7051192571719419E-10,-4.7536256412664984E-10,-4.8021320253610549E-10,-4.8506384094556114E-10,-4.8991447935501679E-10,-4.9476511776447244E-10,-4.996157561739281E-10,-5.0446639458338375E-10,-5.093170329928394E-10,-5.1416767140229505E-10,-5.190183098117507E-10,-5.2386894822120635E-10,-5.2871958663066201E-10,-5.3357022504011766E-10,-5.3842086344957331E-10,-5.4327150185902896E-10,-5.4812214026848461E-10,-5.5297277867794027E-10,-5.5782341708739592E-10,-5.6267405549685157E-10,-5.6752469390630722E-10,-5.7237533231576287E-10,-5.7722597072521852E-10,-5.8207660913467418E-10,-5.8692724754412983E-10,-5.9177788595358548E-10,-5.9662852436304113E-10,{"$f":"JG223","v":-6.0147916277249678E-10},-6.0632980118195243E-10,-6.1118043959140809E-10,-6.1603107800086374E-10,-6.2088171641031939E-10,-6.2573235481977504E-10,-6.3058299322923069E-10,-6.3543363163868634E-10,-6.40284270048142E-10,-6.4513490845759765E-10,-6.499855468670533E-10,-6.5483618527650895E-10,-6.596868236859646E-10,-6.6453746209542026E-10,-6.6938810050487591E-10,-6.7423873891433156E-10,-6.7908937732378721E-10,-6.8394001573324286E-10,-6.8879065414269851E-10,-6.9364129255215417E-10,-6.9849193096160982E-10,-7.0334256937106547E-10,-7.0819320778052112E-10,-7.1304384618997677E-10,-7.1789448459943242E-10,-7.2274512300888808E-10,-7.2759576141834373E-10,-7.3244639982779938E-10,-7.3729703823725503E-10,-7.4214767664671068E-10,-7.4699831505616633E-10,-7.5184895346562199E-10,-7.5669959187507764E-10,-7.6155023028453329E-10,-7.6640086869398894E-10,-7.7125150710344459E-10,-7.7610214551290025E-10,-7.809527839223559E-10,-7.8580342233181155E-10,-7.906540607412672E-10,-7.9550469915072285E-10,-8.003553375601785E-10,-8.0520597596963416E-10,-8.1005661437908981E-10,-8.1490725278854546E-10,-8.1975789119800111E-10,-8.2460852960745676E-10,-8.2945916801691241E-10,-8.3430980642636807E-10,-8.3916044483582372E-10,-8.4401108324527937E-10,-8.4886172165473502E-10,-8.5371236006419067E-10,-8.5856299847364632E-10,-8.6341363688310198E-10,-8.6826427529255763E-10,-8.7311491370201328E-10,-8.7796555211146893E-10,-8.8281619052092458E-10,-8.8766682893038023E-10,-8.9251746733983589E-10,-8.9736810574929154E-10,-9.0221874415874719E-10,-9.0706938256820284E-10,{"$f":"LS223","v":-9.1192002097765849E-10},-9.1677065938711415E-10,-9.216212977965698E-10,-9.2647193620602545E-10,-9.31322574615481E-10,-9.3617321302493655E-10,-9.4102385143439209E-10,-9.4587448984384764E-10,-9.5072512825330319E-10,-9.5557576666275874E-10,-9.6042640507221429E-10,-9.6527704348166984E-10,-9.7012768189112538E-10,-9.7497832030058093E-10,-9.7982895871003648E-10,-9.8467959711949203E-10,-9.8953023552894758E-10,-9.9438087393840313E-10,-9.9923151234785867E-10,-1.0040821507573142E-9,-1.0089327891667698E-9,-1.0137834275762253E-9,-1.0186340659856809E-9,-1.0234847043951364E-9,-1.028335342804592E-9,-1.0331859812140475E-9,-1.0380366196235031E-9,-1.0428872580329586E-9,-1.0477378964424142E-9,-1.0525885348518697E-9,-1.0574391732613253E-9,-1.0622898116707808E-9,-1.0671404500802364E-9,-1.0719910884896919E-9,-1.0768417268991474E-9,-1.081692365308603E-9,-1.0865430037180585E-9,-1.0913936421275141E-9,-1.0962442805369696E-9,-1.1010949189464252E-9,-1.1059455573558807E-9,-1.1107961957653363E-9,-1.1156468341747918E-9,-1.1204974725842474E-9,-1.1253481109937029E-9,-1.1301987494031585E-9,-1.135049387812614E-9,-1.1399000262220696E-9,-1.1447506646315251E-9,-1.1496013030409807E-9,-1.1544519414504362E-9,-1.1593025798598918E-9,-1.1641532182693473E-9,-1.1690038566788029E-9,-1.1738544950882584E-9,-1.178705133497714E-9,-1.1835557719071695E-9,-1.1884064103166251E-9,-1.1932570487260806E-9,-1.1981076871355362E-9,-1.2029583255449917E-9,-1.2078089639544473E-9,-1.2126596023639028E-9,-1.2175102407733583E-9,{"$f":"OE223","v":-1.2223608791828139E-9},-1.2272115175922694E-9,-1.232062156001725E-9,-1.2369127944111805E-9,-1.2417634328206361E-9,-1.2466140712300916E-9,-1.2514647096395472E-9,-1.2563153480490027E-9,-1.2611659864584583E-9,-1.2660166248679138E-9,-1.2708672632773694E-9,-1.2757179016868249E-9,-1.2805685400962805E-9,-1.285419178505736E-9,-1.2902698169151916E-9]
[null,null,"Add: Accrued Interest Expense",null,null,null,null,null,null,null,{"$f":"K217","v":0},{"$f":"L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11140.680116388943,11187.099616873897,11233.712531944206,11280.519667493973,11327.521832775199,11374.719840411763,11422.114506413476,11469.706650190201,11517.497094565993,11565.486665793351,11613.676193567489,11662.066511040688,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,7774.7110073604563,7774.7110073604563,7774.7110073604563,7774.7110073604563,{"$f":"BX217","v":7774.7110073604563},7774.7110073604563,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,647.89258394670003,647.89258394670003,{"$f":"EJ217","v":647.89258394670003},647.89258394670003,647.89258394670003,647.89258394670003,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"GV217","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"JH217","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"LT217","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"OF217","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12]
[null,null,"Less: Interest Paid",null,null,null,null,null,null,null,{"$f":"(K221+K220)*K210","v":0},{"$f":"(L221+L220)*L210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,136794.80122745916,0,0,0,0,0,66085.043562563893,0,0,0,0,0,62197.688058883658,0,0,0,0,0,58310.332555203429,0,0,0,0,0,54422.977051523194,0,0,0,0,0,50535.621547842966,0,0,0,0,{"$f":"(BX221+BX220)*BX210","v":0},46648.266044162738,0,0,0,0,0,42760.910540482502,0,0,0,0,0,38873.555036802274,0,0,0,0,0,34986.199533122046,0,0,0,0,0,31098.844029441818,0,0,0,0,0,27211.488525761579,0,0,0,0,0,23324.133022081351,0,0,0,0,0,19436.777518401119,0,0,0,0,0,15549.422014720889,0,0,0,0,0,11662.066511040661,0,0,0,0,0,7774.7110073604299,0,0,{"$f":"(EJ221+EJ220)*EJ210","v":0},0,0,3887.3555036802004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV221+GV220)*GV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH221+JH220)*JH210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT221+LT220)*LT210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF221+OF220)*OF210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K220+K221-K222","v":0},{"$f":"L220+L221-L222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11140.680116388943,22327.77973326284,33561.492265207045,44842.011932701018,56169.533765476219,67544.253605887978,78966.368112301454,90436.074762491655,101953.57185705764,113519.05852285099,125132.73471641848,0,11014.173927093982,22028.347854187963,33042.521781281946,44056.695708375926,55070.869635469906,0,10366.281343147277,20732.562686294554,31098.844029441832,41465.125372589107,51831.406715736382,0,9718.3887592005722,19436.777518401144,29155.166277601718,38873.555036802289,48591.943796002859,0,9070.4961752538657,18140.992350507731,27211.488525761597,36281.984701015463,45352.480876269328,0,8422.603591307161,16845.207182614322,25267.810773921483,33690.414365228644,42113.017956535805,0,7774.7110073604563,15549.422014720913,23324.133022081369,31098.844029441825,{"$f":"BX220+BX221-BX222","v":38873.555036802281},0,7126.8184234137507,14253.636846827501,21380.455270241251,28507.273693655003,35634.092117068751,0,6478.925839467046,12957.851678934092,19436.777518401137,25915.703357868184,32394.629197335231,0,5831.0332555203404,11662.066511040681,17493.099766561019,23324.133022081362,29155.166277601704,0,5183.1406715736357,10366.281343147271,15549.422014720907,20732.562686294543,25915.70335786818,0,4535.2480876269301,9070.4961752538602,13605.744262880791,18140.99235050772,22676.24043813465,0,3887.355503680225,7774.7110073604499,11662.066511040675,15549.4220147209,19436.777518401126,0,3239.4629197335198,6478.9258394670396,9718.3887592005594,12957.851678934079,16197.314598667599,0,2591.5703357868147,5183.1406715736293,7774.7110073604435,10366.281343147259,12957.851678934074,0,1943.67775184011,3887.35550368022,5831.0332555203295,7774.7110073604399,9718.3887592005503,0,1295.7851678934051,2591.5703357868101,3887.3555036802154,5183.1406715736202,6478.9258394670251,0,647.89258394670003,1295.7851678934001,{"$f":"EJ220+EJ221-EJ222","v":1943.6777518401},2591.5703357868001,3239.4629197335003,0,-4.850638409455617E-12,-9.701276818911234E-12,-1.4551915228366852E-11,-1.9402553637822468E-11,-2.4253192047278084E-11,-2.91038304567337E-11,-3.3954468866189317E-11,-3.8805107275644936E-11,-4.3655745685100555E-11,-4.8506384094556175E-11,-5.3357022504011794E-11,-5.8207660913467407E-11,-6.305829932292302E-11,-6.7908937732378633E-11,-7.2759576141834246E-11,-7.7610214551289859E-11,-8.2460852960745472E-11,-8.7311491370201085E-11,-9.2162129779656698E-11,-9.7012768189112311E-11,-1.0186340659856792E-10,-1.0671404500802354E-10,-1.1156468341747915E-10,-1.1641532182693476E-10,-1.2126596023639039E-10,-1.2611659864584601E-10,-1.3096723705530164E-10,-1.3581787546475727E-10,-1.4066851387421289E-10,-1.4551915228366852E-10,-1.5036979069312414E-10,-1.5522042910257977E-10,-1.600710675120354E-10,-1.6492170592149102E-10,-1.6977234433094665E-10,-1.7462298274040227E-10,-1.794736211498579E-10,-1.8432425955931353E-10,-1.8917489796876915E-10,-1.9402553637822478E-10,-1.988761747876804E-10,-2.0372681319713603E-10,-2.0857745160659165E-10,-2.1342809001604728E-10,-2.1827872842550291E-10,-2.2312936683495853E-10,-2.2798000524441416E-10,-2.3283064365386978E-10,-2.3768128206332538E-10,-2.4253192047278098E-10,-2.4738255888223658E-10,-2.5223319729169218E-10,-2.5708383570114778E-10,-2.6193447411060338E-10,-2.6678511252005898E-10,-2.7163575092951458E-10,-2.7648638933897018E-10,-2.8133702774842578E-10,-2.8618766615788138E-10,-2.9103830456733698E-10,{"$f":"GV220+GV221-GV222","v":-2.9588894297679258E-10},-3.0073958138624818E-10,-3.0559021979570378E-10,-3.1044085820515938E-10,-3.1529149661461498E-10,-3.2014213502407058E-10,-3.2499277343352618E-10,-3.2984341184298178E-10,-3.3469405025243738E-10,-3.3954468866189298E-10,-3.4439532707134858E-10,-3.4924596548080418E-10,-3.5409660389025978E-10,-3.5894724229971538E-10,-3.6379788070917098E-10,-3.6864851911862659E-10,-3.7349915752808219E-10,-3.7834979593753779E-10,-3.8320043434699339E-10,-3.8805107275644899E-10,-3.9290171116590459E-10,-3.9775234957536019E-10,-4.0260298798481579E-10,-4.0745362639427139E-10,-4.1230426480372699E-10,-4.1715490321318259E-10,-4.2200554162263819E-10,-4.2685618003209379E-10,-4.3170681844154939E-10,-4.3655745685100499E-10,-4.4140809526046059E-10,-4.4625873366991619E-10,-4.5110937207937179E-10,-4.5596001048882739E-10,-4.6081064889828299E-10,-4.6566128730773859E-10,-4.7051192571719419E-10,-4.7536256412664984E-10,-4.8021320253610549E-10,-4.8506384094556114E-10,-4.8991447935501679E-10,-4.9476511776447244E-10,-4.996157561739281E-10,-5.0446639458338375E-10,-5.093170329928394E-10,-5.1416767140229505E-10,-5.190183098117507E-10,-5.2386894822120635E-10,-5.2871958663066201E-10,-5.3357022504011766E-10,-5.3842086344957331E-10,-5.4327150185902896E-10,-5.4812214026848461E-10,-5.5297277867794027E-10,-5.5782341708739592E-10,-5.6267405549685157E-10,-5.6752469390630722E-10,-5.7237533231576287E-10,-5.7722597072521852E-10,-5.8207660913467418E-10,-5.8692724754412983E-10,-5.9177788595358548E-10,-5.9662852436304113E-10,-6.0147916277249678E-10,{"$f":"JH220+JH221-JH222","v":-6.0632980118195243E-10},-6.1118043959140809E-10,-6.1603107800086374E-10,-6.2088171641031939E-10,-6.2573235481977504E-10,-6.3058299322923069E-10,-6.3543363163868634E-10,-6.40284270048142E-10,-6.4513490845759765E-10,-6.499855468670533E-10,-6.5483618527650895E-10,-6.596868236859646E-10,-6.6453746209542026E-10,-6.6938810050487591E-10,-6.7423873891433156E-10,-6.7908937732378721E-10,-6.8394001573324286E-10,-6.8879065414269851E-10,-6.9364129255215417E-10,-6.9849193096160982E-10,-7.0334256937106547E-10,-7.0819320778052112E-10,-7.1304384618997677E-10,-7.1789448459943242E-10,-7.2274512300888808E-10,-7.2759576141834373E-10,-7.3244639982779938E-10,-7.3729703823725503E-10,-7.4214767664671068E-10,-7.4699831505616633E-10,-7.5184895346562199E-10,-7.5669959187507764E-10,-7.6155023028453329E-10,-7.6640086869398894E-10,-7.7125150710344459E-10,-7.7610214551290025E-10,-7.809527839223559E-10,-7.8580342233181155E-10,-7.906540607412672E-10,-7.9550469915072285E-10,-8.003553375601785E-10,-8.0520597596963416E-10,-8.1005661437908981E-10,-8.1490725278854546E-10,-8.1975789119800111E-10,-8.2460852960745676E-10,-8.2945916801691241E-10,-8.3430980642636807E-10,-8.3916044483582372E-10,-8.4401108324527937E-10,-8.4886172165473502E-10,-8.5371236006419067E-10,-8.5856299847364632E-10,-8.6341363688310198E-10,-8.6826427529255763E-10,-8.7311491370201328E-10,-8.7796555211146893E-10,-8.8281619052092458E-10,-8.8766682893038023E-10,-8.9251746733983589E-10,-8.9736810574929154E-10,-9.0221874415874719E-10,-9.0706938256820284E-10,-9.1192002097765849E-10,{"$f":"LT220+LT221-LT222","v":-9.1677065938711415E-10},-9.216212977965698E-10,-9.2647193620602545E-10,-9.31322574615481E-10,-9.3617321302493655E-10,-9.4102385143439209E-10,-9.4587448984384764E-10,-9.5072512825330319E-10,-9.5557576666275874E-10,-9.6042640507221429E-10,-9.6527704348166984E-10,-9.7012768189112538E-10,-9.7497832030058093E-10,-9.7982895871003648E-10,-9.8467959711949203E-10,-9.8953023552894758E-10,-9.9438087393840313E-10,-9.9923151234785867E-10,-1.0040821507573142E-9,-1.0089327891667698E-9,-1.0137834275762253E-9,-1.0186340659856809E-9,-1.0234847043951364E-9,-1.028335342804592E-9,-1.0331859812140475E-9,-1.0380366196235031E-9,-1.0428872580329586E-9,-1.0477378964424142E-9,-1.0525885348518697E-9,-1.0574391732613253E-9,-1.0622898116707808E-9,-1.0671404500802364E-9,-1.0719910884896919E-9,-1.0768417268991474E-9,-1.081692365308603E-9,-1.0865430037180585E-9,-1.0913936421275141E-9,-1.0962442805369696E-9,-1.1010949189464252E-9,-1.1059455573558807E-9,-1.1107961957653363E-9,-1.1156468341747918E-9,-1.1204974725842474E-9,-1.1253481109937029E-9,-1.1301987494031585E-9,-1.135049387812614E-9,-1.1399000262220696E-9,-1.1447506646315251E-9,-1.1496013030409807E-9,-1.1544519414504362E-9,-1.1593025798598918E-9,-1.1641532182693473E-9,-1.1690038566788029E-9,-1.1738544950882584E-9,-1.178705133497714E-9,-1.1835557719071695E-9,-1.1884064103166251E-9,-1.1932570487260806E-9,-1.1981076871355362E-9,-1.2029583255449917E-9,-1.2078089639544473E-9,-1.2126596023639028E-9,-1.2175102407733583E-9,-1.2223608791828139E-9,{"$f":"OF220+OF221-OF222","v":-1.2272115175922694E-9},-1.232062156001725E-9,-1.2369127944111805E-9,-1.2417634328206361E-9,-1.2466140712300916E-9,-1.2514647096395472E-9,-1.2563153480490027E-9,-1.2611659864584583E-9,-1.2660166248679138E-9,-1.2708672632773694E-9,-1.2757179016868249E-9,-1.2805685400962805E-9,-1.285419178505736E-9,-1.2902698169151916E-9,-1.2951204553246471E-9]
[]
[null,null,"Debt Service",null,null,null,null,null,null,null,{"$f":"K221+K215","v":0},{"$f":"L221+L215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11140.680116388943,11187.099616873897,11233.712531944206,11280.519667493973,11327.521832775199,11374.719840411763,11422.114506413476,11469.706650190201,11517.497094565993,11565.486665793351,11613.676193567489,167156.28665824988,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,166508.39407430316,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,165860.50149035646,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,165212.60890640976,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,164564.71632246306,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,163916.82373851634,7774.7110073604563,7774.7110073604563,7774.7110073604563,7774.7110073604563,{"$f":"BX221+BX215","v":7774.7110073604563},163268.93115456964,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,162621.03857062294,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,161973.14598667622,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,161325.25340272952,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,160677.36081878282,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,160029.46823483612,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,159381.5756508894,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,158733.6830669427,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,158085.790482996,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,157437.89789904931,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,156790.00531510258,647.89258394670003,647.89258394670003,{"$f":"EJ221+EJ215","v":647.89258394670003},647.89258394670003,647.89258394670003,156142.11273115588,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"GV221+GV215","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"JH221+JH215","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"LT221+LT215","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"OF221+OF215","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12]
[]
[null,"Minimum Cash Balance"]
[null,null,"Next 6 month debt service",null,null,null,{"$f":"'General Assumptions'!G61","v":6},null,null,null,{"$f":"SUM(OFFSET(K225,0,1,1,$G$228))*OR(K211,K197)","v":0},{"$f":"SUM(OFFSET(L225,0,1,1,$G$228))*OR(L211,L197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67544.253605887978,67825.687995912507,68108.295029228815,68392.079591850605,68677.046590149985,68963.200950942279,224744.76776878041,224336.82718946089,223881.29446636466,223377.97129889263,222826.65856019326,222227.15629371975,221579.26370977308,220931.37112582635,220283.47854187965,219635.58595793296,218987.69337398623,218339.80079003953,217691.90820609283,217044.01562214614,216396.12303819944,215748.23045425274,215100.33787030604,214452.44528635935,213804.55270241262,213156.66011846589,212508.76753451925,211860.87495057256,211212.98236662586,210565.08978267916,209917.19719873241,209269.30461478568,208621.41203083895,207973.51944689226,207325.62686294556,206677.73427899883,206029.84169505214,205381.94911110544,204734.05652715874,204086.16394321204,203438.27135926532,202790.37877531862,202142.48619137192,201494.59360742522,200846.70102347853,200198.80843953183,199550.91585558513,{"$f":"SUM(OFFSET(BX225,0,1,1,$G$228))*OR(BX211,BX197)","v":198903.02327163843},198255.13068769168,197607.23810374498,196959.34551979825,196311.45293585153,195663.56035190483,195015.6677679581,194367.77518401144,193719.88260006474,193071.99001611801,192424.09743217131,191776.20484822459,191128.31226427789,190480.41968033122,189832.52709638453,189184.6345124378,188536.7419284911,187888.8493445444,187240.95676059771,186593.06417665101,185945.17159270431,185297.27900875761,184649.38642481092,184001.49384086422,183353.60125691752,182705.70867297077,182057.81608902407,181409.92350507734,180762.03092113062,180114.13833718392,179466.24575323719,178818.35316929052,178170.46058534383,177522.5680013971,176874.6754174504,176226.78283350368,175578.89024955698,174930.99766561031,174283.10508166361,173635.21249771689,172987.31991377019,172339.42732982349,171691.53474587679,171043.64216193007,170395.74957798337,169747.8569940367,169099.96441009,168452.07182614331,167804.17924219661,167156.28665824985,166508.39407430313,165860.50149035643,165212.6089064097,164564.71632246301,163916.82373851628,163268.93115456961,162621.03857062288,161973.14598667619,161325.25340272949,160677.36081878276,160029.46823483607,159381.57565088937,158733.68306694267,158085.79048299597,{"$f":"SUM(OFFSET(EJ225,0,1,1,$G$228))*OR(EJ211,EJ197)","v":157437.89789904928},156790.00531510258,156142.11273115588,-2.91038304567337E-11,-2.91038304567337E-11,-2.91038304567337E-11,-2.91038304567337E-11,-2.91038304567337E-11,-2.91038304567337E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GV225,0,1,1,$G$228))*OR(GV211,GV197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(JH225,0,1,1,$G$228))*OR(JH211,JH197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(LT225,0,1,1,$G$228))*OR(LT211,LT197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(OF225,0,1,1,$G$228))*OR(OF211,OF197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shortfall in cash",null,null,null,null,null,null,null,{"$f":"MAX(K228-K232,0)","v":0},{"$f":"MAX(L228-L232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67544.253605887978,281.4343900247477,564.04142334105563,847.82598596284515,1132.7929842622252,1418.9473450545192,157200.51416289265,156792.57358357313,156337.0408604769,155833.71769300487,132780.55725048058,74948.66239963306,11670.814624946448,220931.37112582635,169415.08490579142,121107.56853802856,78591.087402788398,42131.224906033283,14539.377791533276,217044.01562214614,192274.0814026111,164170.93289609236,124053.14173870865,78395.702771025157,27485.580312826176,213156.66011846589,162104.07331761305,114245.9469861743,72151.706054774055,36085.624123024842,8845.1172194075771,206046.123531196,181587.65062605386,153814.11708129229,114087.31510671585,68850.023829935992,18387.79092815661,186994.15818294883,136388.23305081631,88962.4724627455,47273.524620288837,11584.359646763885,0,201494.59360742522,177524.74160525927,150258.96379236015,111102.06423884147,{"$f":"MAX(BX228-BX232,0)","v":66464.773144715175},16631.235075583856,180976.00302816113,130982.73883526534,84156.425703359593,43041.00475409627,7898.1552152976219,0,193719.88260006474,170237.60128338879,143478.47275826189,104890.09926741503,60851.321990347598,11644.889761321043,178187.63733506348,128843.15440543275,82652.735250298138,42147.678844177892,7588.3816423970566,0,185945.17159270431,162969.28031915135,136735.68237984629,98734.566264270747,55313.043945000158,6752.4765750246006,175305.33951399947,126627.45206010281,81090.962006458125,41214.590196269419,7257.4577977627341,0,178170.46058534383,155720.90806825936,130032.86033712623,92638.881322492802,49854.512874006861,1959.7365396633686,172323.36854200024,124331.00194407074,79467.595395012133,40239.355369274912,6904.1352619307581,0,170395.74957798337,148493.67915945139,123372.40536434375,86606.657877157792,44480.566786632611,0,166508.39407430313,119205.73998616872,75019.753436066152,36444.189502871523,3735.6408103361609,0,162621.03857062288,141288.8573092765,116756.85491021095,80641.71824195201,39196.32328019297,0,158733.68306694267,112131.30780980602,{"$f":"MAX(EJ228-EJ232,0)","v":68633.491514663023},30721.600770015662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GV228-GV232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JH228-JH232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(LT228-LT232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OF228-OF232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,90046.101309712685,147278.49389408669,209908.44908482663,0,50868.393636088244,98528.017419904398,140396.60597119783,176208.57588400625,203152.53041455956,0,24122.041635588321,51577.297558160397,91047.196131597389,136056.74251533419,186318.97238958644,0,50404.694216906209,97614.927964398259,139061.27631185181,174479.46565965432,201072.07997932483,3223.1810835896795,27033.761404785106,54159.402365599963,93238.311756229712,137827.71044906284,187642.05076689553,18387.79092815661,68345.823476342426,115123.69148046654,156164.74673897648,191206.01912855473,217464.00394077954,0,23321.959418219252,49939.844647171682,88448.851616743661,{"$f":"BW238","v":132438.25012692326},181623.89561210782,16631.235075583856,65976.606684532919,112155.02723249194,152622.55559780856,187117.51255266048,212870.22933989999,0,22834.388732729203,48945.624673909435,86886.105580809555,130276.99027393029,178835.52991901018,11644.889761321043,60341.480107005045,105884.00667819296,145741.17050036651,179652.57511820065,204862.31715293039,0,22327.998689606276,47913.70404496463,85266.927576593473,128040.55731191736,175953.23209794617,6752.4765750246006,54782.471444974544,99671.068914672491,138899.5481409145,172208.78795547446,196856.58073692903,0,21801.659933137744,46841.815080324173,83587.901511010874,125724.37737555012,172971.26112594694,1959.7365396633686,49304.210553646146,93519.724518758056,132100.07196054858,164787.39948394604,188853.12588409672,0,21254.177834585298,45727.55904574626,81845.413948985515,123323.612455564,169883.54451611816,0,46654.761504187714,90192.855470343551,128120.52681959148,160181.18292818012,183659.80048959106,0,20684.288677399683,44568.398492518536,80035.642576830753,120833.1449546431,166683.6589346657,0,45954.482673189945,{"$f":"EI238","v":88804.406384386253},126068.40454508692,157491.13808892391,180371.07318204563,0,20090.655617853899,43361.64914619668,78154.543986303062,118247.56133377901,163364.80967631089,209298.32294910433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Increase in cash - Trapped",null,null,null,null,null,null,null,{"$f":"K290","v":0},{"$f":"L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50868.393636088244,47659.623783816154,41868.588551293426,35811.969912808418,26943.954530553303,0,24122.041635588321,27455.255922572076,39469.898573436985,45009.546383736793,50262.229874252262,0,50404.694216906209,47210.233747492057,41446.348347453531,35418.189347802509,26592.614319670516,0,23810.580321195426,27125.640960814853,39078.909390629749,44589.398692833121,49814.340317832699,0,49958.032548185816,46777.868004124124,41041.055258509929,35041.27238957824,26257.984812224808,0,23321.959418219252,26617.885228952429,38509.006969571979,43989.398510179584,{"$f":"BX290","v":49185.645485184556},0,49345.37160894907,46178.420547959024,40467.528365316633,34494.956954851921,25752.716787239508,0,22834.388732729203,26111.235941180232,37940.480906900113,43390.884693120737,48558.539645079894,0,48696.590345684002,45542.526571187926,39857.163822173556,33911.404617834138,25209.742034729737,0,22327.998689606276,25585.705355358354,37353.22353162885,42773.629735323892,47912.674786028816,0,48029.994869949944,44888.597469697947,39228.479226242016,33309.239814559958,24647.792781454573,0,21801.659933137744,25040.155147186426,36746.086430686701,42136.475864539243,47246.883750396817,0,47344.474013982777,44215.51396511191,38580.347441790524,32687.327523397453,24065.726400150674,0,21254.177834585298,24473.381211160962,36117.854903239255,41478.198506578483,46559.932060554158,0,46654.761504187714,43538.09396615583,37927.671349247932,32060.656108588624,23478.617561410945,0,20684.288677399683,23884.109815118856,35467.244084312224,40797.502377812343,45850.513980022595,0,45954.482673189945,42849.923711196308,{"$f":"EJ290","v":37263.998160700663},31422.733543836999,22879.93509312173,0,20090.655617853899,23270.99352834278,34792.894840106375,40093.01734747595,45117.248342531886,45933.513272793432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add : Increase in cash from Grace Period",null,null,null,null,null,null,null,{"$f":"K299","v":0},{"$f":"L299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67544.253605887759,0,0,0,0,0,0,0,0,22501.847703824933,57232.392584374007,62629.955190739929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction in Cash in repayment month",null,null,null,null,null,null,null,{"$f":"K283","v":0},{"$f":"L283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,209908.44908482663,0,0,0,0,0,203152.53041455956,0,0,0,0,0,186318.97238958644,0,0,0,0,0,201072.07997932483,0,0,0,0,0,187642.05076689553,0,0,0,0,0,217464.00394077954,0,0,0,0,{"$f":"BX283","v":0},181623.89561210782,0,0,0,0,0,212870.22933989999,0,0,0,0,0,178835.52991901018,0,0,0,0,0,204862.31715293039,0,0,0,0,0,175953.23209794617,0,0,0,0,0,196856.58073692903,0,0,0,0,0,172971.26112594694,0,0,0,0,0,188853.12588409672,0,0,0,0,0,169883.54451611816,0,0,0,0,0,183659.80048959106,0,0,0,0,0,166683.6589346657,0,0,{"$f":"EJ283","v":0},0,0,180371.07318204563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction after local debt reapyment",null,null,null,null,null,null,null,{"$f":"K284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,209298.32294910433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: cash trapped to meet shortfall",null,null,null,null,null,null,null,{"$f":"K301","v":0},{"$f":"L301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3223.1810835896795,0,0,0,0,0,18387.79092815661,0,0,0,0,0,0,0,0,0,0,{"$f":"BX301","v":0},16631.235075583856,0,0,0,0,0,0,0,0,0,0,0,11644.889761321043,0,0,0,0,0,0,0,0,0,0,0,6752.4765750246006,0,0,0,0,0,0,0,0,0,0,0,1959.7365396633686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K232+K233-K235+K234-K236+K237","v":0},{"$f":"L232+L233-L235+L234-L236+L237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,90046.101309712685,147278.49389408669,209908.44908482663,0,50868.393636088244,98528.017419904398,140396.60597119783,176208.57588400625,203152.53041455956,0,24122.041635588321,51577.297558160397,91047.196131597389,136056.74251533419,186318.97238958644,0,50404.694216906209,97614.927964398259,139061.27631185181,174479.46565965432,201072.07997932483,3223.1810835896795,27033.761404785106,54159.402365599963,93238.311756229712,137827.71044906284,187642.05076689553,18387.79092815661,68345.823476342426,115123.69148046654,156164.74673897648,191206.01912855473,217464.00394077954,0,23321.959418219252,49939.844647171682,88448.851616743661,132438.25012692326,{"$f":"BX232+BX233-BX235+BX234-BX236+BX237","v":181623.89561210782},16631.235075583856,65976.606684532919,112155.02723249194,152622.55559780856,187117.51255266048,212870.22933989999,0,22834.388732729203,48945.624673909435,86886.105580809555,130276.99027393029,178835.52991901018,11644.889761321043,60341.480107005045,105884.00667819296,145741.17050036651,179652.57511820065,204862.31715293039,0,22327.998689606276,47913.70404496463,85266.927576593473,128040.55731191736,175953.23209794617,6752.4765750246006,54782.471444974544,99671.068914672491,138899.5481409145,172208.78795547446,196856.58073692903,0,21801.659933137744,46841.815080324173,83587.901511010874,125724.37737555012,172971.26112594694,1959.7365396633686,49304.210553646146,93519.724518758056,132100.07196054858,164787.39948394604,188853.12588409672,0,21254.177834585298,45727.55904574626,81845.413948985515,123323.612455564,169883.54451611816,0,46654.761504187714,90192.855470343551,128120.52681959148,160181.18292818012,183659.80048959106,0,20684.288677399683,44568.398492518536,80035.642576830753,120833.1449546431,166683.6589346657,0,45954.482673189945,88804.406384386253,{"$f":"EJ232+EJ233-EJ235+EJ234-EJ236+EJ237","v":126068.40454508692},157491.13808892391,180371.07318204563,0,20090.655617853899,43361.64914619668,78154.543986303062,118247.56133377901,163364.80967631089,209298.32294910433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232+GV233-GV235+GV234-GV236+GV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232+JH233-JH235+JH234-JH236+JH237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232+LT233-LT235+LT234-LT236+LT237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232+OF233-OF235+OF234-OF236+OF237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Positive Balance test",null,null,null,null,{"$f":"AND(K240:OT240)","v":true},null,null,{"$f":"K238>=0","v":true},{"$f":"L238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Interest Income",null,null,null,null,{"$f":"'General Assumptions'!G63/12","v":5.8333333333333336E-3},null,null,{"$f":"K232*$H$242","v":0},{"$f":"L232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,525.26892430665737,859.12454771550574,1224.4659529948221,0,296.73229621051479,574.74676828277563,818.98020149865408,1027.8833593233699,1185.0564274182641,0,140.71190954093188,300.86756908926901,531.10864410098475,793.66433133944952,1086.8606722725876,0,294.0273829319529,569.42041312565652,811.19077848580218,1017.7968830146502,1172.9204665460616,18.801889654273133,157.69694152791311,315.92984713266645,543.89015191134001,803.9949776195333,1094.5786294735574,107.26211374758023,398.68397027866416,671.55486696938817,910.96102264402953,1115.3684449165694,1268.5400229878808,0,136.04476327294563,291.31576044183481,515.95163443100466,{"$f":"BX232*$H$242","v":772.556459073719},1059.4727244039623,97.01553794090583,384.8635389931087,654.23765885620298,890.29824098721667,1091.5188232238529,1241.7430044827499,0,133.20060094092037,285.5161439311384,506.83561588805577,759.94910993126007,1043.2072578608927,67.928523607706083,351.99196729086276,617.65670562279229,850.15682791880465,1047.9733548561705,1195.0301833920939,0,130.24665902270328,279.49660692896038,497.39041086346197,746.90325098618462,1026.393853904686,39.389446687643506,319.56441676235153,581.41456866892293,810.24736415533459,1004.551263073601,1148.3300542987527,0,127.17634960997017,273.24392130189102,487.59609214756347,733.39220135737571,1008.9990232346905,11.43179648136965,287.60789489626922,545.53172635942201,770.58375310320002,961.2598303230186,1101.6432343238976,0,123.98270403508091,266.74409443351988,477.43158136908221,719.38773932412334,990.9873430106893,0,272.152775441095,526.12499024367071,747.36973978095034,934.39023374771739,1071.3488361892812,0,120.65835061816483,259.98232453969149,466.87458169817938,704.86001223541814,972.32134378554997,0,268.06781559360803,{"$f":"EJ232*$H$242","v":518.02570390891981},735.39902651300702,918.6983055187228,1052.1645935619329,0,117.19549110414775,252.94295335281399,455.90150658676788,689.77744111371089,952.96138977848022,1220.9068838697754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IDC and Fee Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J250","v":0},{"$f":"K250","v":0},0,0,0,0,42.346704931155351,127.43761036628669,3638.2983704748444,10589.060285907355,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"BW250","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"EI250","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"GU250","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"JG250","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"LS250","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"OE250","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454]
[null,null,"Add: IDC",null,null,null,null,null,null,null,{"$f":"K177","v":0},0,0,0,0,42.346704931155351,85.090905435131333,3510.8607601085578,6950.7619154325112,10404.852663022177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Signing Fees",null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53475.264558666924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation on IDC"]
[null,null,"Less: Amortization ofSigning Fees"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K245+K246+K247-K248-K249","v":0},{"$f":"L245+L246+L247-L248-L249","v":0},0,0,0,42.346704931155351,127.43761036628669,3638.2983704748444,10589.060285907355,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"BX245+BX246+BX247-BX248-BX249","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"EJ245+EJ246+EJ247-EJ248-EJ249","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"GV245+GV246+GV247-GV248-GV249","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"JH245+JH246+JH247-JH248-JH249","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"LT245+LT246+LT247-LT248-LT249","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"OF245+OF246+OF247-OF248-OF249","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454]
[]
[]
[]
["Profit and loss Statement"]
[null,"Revenues",null,null,null,null,null,null,null,null,{"$f":"K89","v":0},0,0,0,0,0,0,0,0,0,32326.457233369609,28820.271370673643,30686.648054657475,34000.467512821437,46287.508768424748,51794.357234163355,56970.491108272145,57578.418018140968,57859.972695157063,54252.983218058034,48003.595897486746,41515.307089375376,32165.562382075906,28676.827465176873,30533.914841741105,33831.240797846163,46057.127140574616,51536.566986847269,56686.938270148814,57291.839413567111,57571.992740055925,53982.955927282164,47764.672981568932,41308.677605905039,32005.468334686757,28534.097506948667,30381.94181072163,33662.856356026416,45827.892165371442,51280.059810026869,56404.796727776018,57006.687164551928,57285.446115298306,53714.27261306643,47526.939229893578,41103.076556196414,31846.17110545067,28392.077942539327,30230.725178030942,33495.309995210453,45599.798135709585,51024.829317619275,56124.059456869683,56722.95417185581,57000.325686929813,53446.92658618703,47290.388723766831,40898.498821541471,31687.666728453991,28250.76523618534,30080.261178932426,33328.597544111653,45372.839372888709,50770.869155326269,{"$f":"BW89","v":55844.71946810685},56440.633371573414,56716.624356503067,53180.911190713618,47055.015573953286,40694.939308708927,31529.95125752216,28110.155869721362,29930.546067427298,33162.714852204677,45147.010226472463,50518.173000476214,55566.769806951794,56159.717734957769,56434.335060900958,52916.219803843662,46820.813920529348,40492.39294981744,31373.020766121463,27970.246342492606,29781.57611616129,32997.657789622121,44922.305074147727,50266.734561866535,55290.203553482745,55880.200268245244,56153.450772160861,52652.845835737586,46587.777932737365,40290.854702209479,31216.87134726128,27831.033171267711,29633.347616331892,32833.42224705172,44698.718321584754,50016.547579607235,55015.013822219735,55602.074012481586,55873.964497299647,52390.78272935468,46355.901808840506,40090.319548325802,31061.499113396836,27692.512890152011,29485.856877595994,32670.004135634012,44476.244402297787,49767.605824964907,54741.193761953145,55325.332043348491,55595.86927813958,52130.023960289865,46125.17977597822,39890.782495580475,30906.90019633239,27554.682050501251,29339.100227978019,32507.399386860579,44254.877777506539,49519.903100207768,54468.736555573079,55049.967470991331,55319.158191135095,51870.563036611245,{"$f":"EI89","v":45895.606090022615},39692.238576236588,30753.070747124922,27417.537220835722,29193.074013778507,32345.603952472713,44034.612935998251,49273.43323845126,54197.635419899671,54775.973439847563,55043.824347200374,51612.393498698482,45667.175035435379,39494.682847282624,30600.006935988342,27281.074986754844,29047.774599483149,32184.613804360666,43815.444393990518,49028.19010350461,53927.883605514231,54503.34312847603,54769.860891537894,51355.508919081985,45439.880925125472,39298.110390309339,30447.704952198124,27145.29195085213,28903.198367672252,32024.424934463343,43597.366694994758,48784.167589718003,53659.474396591206,54232.06974938725,54497.261003467771,56409.002621493841,50173.881786909682,43620.568348523833,33974.521443782316,30448.958092497876,32591.395542740309,36300.911267854412,49679.31282270587,55882.181874648093,61790.257324924176,62778.20630467539,63417.122574980094,59776.58030417336,53169.227152130101,46224.68552219485,36002.776418639878,32266.739421148221,34537.07887654371,38468.050074878382,52645.132769482429,59218.30873020069,65479.092119091445,66526.020956333858,67203.080077477745,63345.200000039622,56343.392523644856,48984.266654978594,38152.11678537976,34193.04101340667,{"$f":"GU89","v":36598.918133479514},40764.56554063841,55788.010075890554,62753.600006736451,69388.147749483833,70497.577500123123,71215.056573406895,67126.863775525722,59707.053329744274,51908.592835616873,40429.771256520362,36234.341452493289,38783.847740257523,43198.181360437928,59118.514941457579,66499.945679757773,73530.571244746854,74706.233169243642,75466.545237310042,71134.290211968211,63271.522314260386,55007.499227305387,42843.400093620519,38397.506088478374,41099.216103972671,45777.082328744051,62647.848599169694,70469.945547921074,77920.294501866359,79166.142614299781,79971.844776735932,75380.957181041624,67048.787583855388,58291.408145547823,45401.120870452876,40689.810127990684,43552.810326442122,48509.941866482492,66387.880987724318,74676.951608978343,82572.081142254785,83892.305508556616,84746.107521991958,79881.147173856167,71051.55292670647,61771.364110734707,48111.535774220654,43118.963102364978,46152.882393970838,51405.951191692584,70351.190672789671,79135.112965532986,87501.576165113176,88900.616995196862,89805.39038682096,84649.995336170861,75293.280538187551,65459.070993336398,50983.760536637688,45693.134796520688,48908.176930627764,54474.85023164998,74551.107151535311,83859.423411637326,{"$f":"JG89","v":92725.35856506358},94207.921146243651,95166.708871394629,89703.540371274779,79788.23629724425,69366.931376638036,54027.45509217371,48420.98272577655,51827.960608372945,57726.960380421035,79001.755682713163,88865.771860276538,98260.997091017256,99832.067612943196,100848.09428924724,95058.778481734465,84551.537745736365,73508.088269401764,57252.856066575041,51311.681253011331,54922.053312948541,61173.219212020325,83718.104793063016,94170.995781337828,104127.10933380779,105791.97165813547,106868.65441061743,100733.72053142585,89599.204932113556,77896.469308745858,60670.811204927326,54374.952444098933,58200.861170351563,64825.217265919033,88716.016619816743,99792.937829788556,110343.42434131422,112107.67777251471,113248.63772615392,106747.45262009866,94948.214290421995,82546.833601904087,64292.815855048982,57621.098765390831,61675.411544963637,68695.237028622272,94012.300258614545,105750.50585451671,116930.84897166316,118800.42708873634,120009.50154712031,113120.20027420022,100616.55573585047,87474.821364405521,0,0,0,0,0,0,0,0,0,0,{"$f":"LS89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,5418.5486287900158,5336.4683559769792,5582.1006719804845,5670.5793478188225,5983.4182087134868,6126.7820459391305,6261.9079712294733,6282.8588328720316,6295.6806575835108,6211.3193065979985,6060.9285977852196,5904.5961009895491,5676.7581177127049,5595.4764528386249,5851.7707825839943,5940.2032781808357,6251.8813501714267,6394.9299925732621,6529.7838206918696,6551.0329629513935,6564.1956461557866,6480.6609818646339,6331.4277407464042,6176.2844367833823,5949.9937056449344,5869.5320290230247,6137.0866201758436,6225.4987880378021,6536.0476060662622,6678.8085154335931,6813.4176299057344,6834.9897343880148,6848.5178834515864,6765.8322335658131,6617.7772806251924,6463.8439719391963,6239.1196538542927,6159.5008874677014,6438.9467464897871,6527.3659759235197,6836.8185922124976,6979.3207766974956,7113.714116656517,7135.635442925638,7149.5552524915711,7067.7425523415768,6920.8883322262873,6768.187454607254,6545.0503611457507,6466.2990680998282,6758.3017607131715,6846.7570784321742,7155.1481637585721,7297.4222795776896,{"$f":"BW95","v":7431.6304419960188},7453.9289302727921,7468.2682854949071,7387.3541817477026,7241.7248674928487,7090.2805948442201,6868.7532935065037,6790.8957839492305,7096.157334698094,7184.6795119653689,7492.0454635034876,7634.1239232435419,7768.1792718031684,7790.8846523382845,7805.6732388246637,7725.6851999466035,7581.3068039785703,7431.1451599021138,7211.2520862478941,7134.3165301788722,7453.5774265550081,7542.1990932864783,7848.5781494478351,7990.4952374061131,8124.4320184401085,8147.5759279959102,8162.8453488985569,8083.8127828019915,7940.7132751642739,7791.862251804856,7573.6298288803127,7497.646376296083,7831.6876831941472,7920.443449475265,8225.8758121999417,8367.6678072155555,8501.5222731802933,8525.1383790832169,8540.9222797982347,8462.8766591390377,8321.0860934093944,8173.5757780315507,7957.0325435691848,7882.0334524216887,8231.6790430106958,8320.6056285081195,8625.1335934920535,8766.8388997555121,8900.6494407231039,8924.7735729788801,8941.1077739518696,8864.0827695751177,8723.6334169739475,8577.4961267728049,8362.672868669164,8288.6926411451968,8654.8115505783298,8743.9479223598883,9047.6160177340043,9189.2753040936077,9323.0825877859133,9347.7528797816194,9364.6755179451357,9288.7071410085446,{"$f":"EI95","v":9149.6336332308802},9004.9040589126034,8791.8339595219149,8718.9094871844136,9102.4183959246111,9191.8059152340793,9494.6610492446998,9636.3173975620812,9770.164518481497,9795.4215568326108,9812.9732362367467,9738.0999895759305,9600.4394709140615,9457.1548296158289,9245.8736194324883,9174.0443377996617,9575.9101917132139,9665.5927702820009,9967.6843885576945,10109.383451700745,10243.316089949099,10269.203074085966,10287.42702631965,10213.690065655845,10077.482355016422,9935.6825531729701,9726.2286745131405,9655.5367276888719,10076.779502454832,10166.803768970505,10468.184021998508,10609.974192098125,10744.040782513446,10770.603694640255,10789.545949679619,10849.716748289955,10706.28111093346,10554.956126500014,10326.37861789847,10250.879356909349,10702.406986308653,10807.918065934884,11155.218499906845,11323.198183539487,11483.875944855708,11521.618819496343,11550.70451073099,11472.872733900887,11320.94004353594,11160.647364662964,10918.490589252186,10838.551075589432,11315.081691289768,11426.959414868908,11795.061503016226,11973.137876594985,12143.476768255428,12183.542009092889,12214.433602589521,12132.025196289738,11971.092471814352,11801.301042995001,11544.758660324705,11460.118169032759,{"$f":"GU95","v":11963.038796132327},12081.667648767423,12471.817659281787,12660.59793546019,12841.17919091803,12883.709935884328,12916.51976068988,12829.26604509537,12658.800556443561,12478.947898651006,12207.165711907797,12117.54823600998,12648.322997759309,12774.110704104591,13187.629594076792,13387.757524755525,13579.197367292203,13624.345591682957,13659.192976476352,13566.809526978239,13386.247037240295,13195.737390173494,12907.810507493297,12812.92386406579,13373.098276836314,13506.477207076021,13944.765100062406,14156.923176546799,14359.874927029159,14407.801990076423,14444.813700130022,14346.9994265719,14155.742330347806,13953.944684954149,13648.914512456728,13548.449396531787,14139.6549046281,14281.083565599858,14745.624497711326,14970.536283438047,15185.692595134875,15236.569820444218,15275.880521912322,15172.316694104889,14969.732045972571,14755.97806077397,14432.829117350768,14326.45810061237,14950.416864357412,15100.381480981801,15592.748431604876,15831.181035431529,16059.276263554675,16113.285555508428,16155.038308754845,16045.387525142793,15830.80495176265,15604.386746130112,15262.04328942662,15149.419760485456,15807.949711761996,15966.965904253186,16488.826128479683,16741.59282701333,{"$f":"JG95","v":16983.405541111311},17040.740039470584,17085.086823254802,16968.991919428528,16741.701408424218,16501.869225542072,16139.191677950846,16019.948720799195,16714.968901027503,16883.583463692106,17436.704144558684,17704.667162510883,17961.022810333779,18021.887585410634,18068.989853866282,17946.07274741917,17705.322305770693,17451.282037603978,17067.063200422519,16940.812407472244,17674.348603845468,17853.141391629284,18439.395631354724,18723.469089453065,18995.242821427724,19059.855612346491,19109.884886807209,18979.745354836276,18724.738529093785,18455.649095219454,18048.610138426,17914.940354324375,18034.439599962028,18224.025529278195,18845.398699837973,19146.551740399183,19434.671404405824,19503.263403129095,19556.401900985911,19418.616286318957,19148.50953649298,18863.480108176034,18432.266322533796,18290.742314731167,18417.502010988115,18618.533181756808,19277.129656355257,19596.389757234996,19901.839073961361,19974.655757922763,20031.097060834221,19885.216902839638,19599.116821343872,19297.203881731992,0,0,0,0,0,0,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,null,null,{"$f":"K255-K256","v":0},{"$f":"L255-L256","v":0},0,0,0,0,0,0,0,0,26907.908604579592,23483.803014696663,25104.547382676988,28329.888165002616,40304.090559711258,45667.575188224226,50708.583137042675,51295.559185268939,51564.292037573556,48041.663911460033,41942.667299701527,35610.710988385828,26488.8042643632,23081.351012338248,24682.144059157112,27891.037519665326,39805.245790403191,45141.636994274006,50157.154449456946,50740.806450615717,51007.797093900139,47502.294945417532,41433.245240822529,35132.393169121657,26055.474629041822,22664.565477925644,24244.855190545786,27437.357567988613,39291.84455930518,44601.251294593276,49591.379097870282,50171.697430163913,50436.928231846716,46948.440379500615,40909.161949268382,34639.232584257217,25607.051451596377,22232.577055071626,23791.778431541155,26967.944019286933,38762.979543497087,44045.508540921779,49010.345340213164,49587.318728930171,49850.770434438244,46379.184033845449,40369.500391540547,34130.311366934213,25142.616367308241,21784.466168085513,23321.959418219252,26481.840465679481,38217.691209130135,43473.446875748581,48413.089026110829,{"$f":"BX255-BX256","v":48986.704441300622},49248.356071008158,45793.557008965916,39813.290706460437,33604.658713864708,24661.197964015657,21319.260085772134,22834.388732729203,25978.035340239308,37654.964762968972,42884.049077232674,47798.590535148629,48368.833082619487,48628.66182207629,45190.53460389706,39239.507116550776,33061.247789915324,24161.768679873567,20835.929812313734,22327.998689606284,25455.458696335641,37073.726924699891,42276.239324460425,47165.771535042637,47732.624340249335,47990.605423262306,44569.033052935592,38647.064657573093,32498.992450404621,23643.241518380968,20333.38679497163,21801.659933137744,24912.978797576456,36472.842509384813,41648.87977239168,46513.491549039441,47076.935633398367,47333.04221750141,43927.906070215642,38034.815715431112,31916.743770294252,23104.466569827651,19810.479437730322,21254.177834585298,24349.398507125894,35851.110808805737,41000.766925209391,45840.544321230045,46400.558470369608,46654.761504187714,43265.941190714744,37401.546359004271,31313.286368807669,22544.227327663226,19265.989409356054,20684.288677399687,23763.451464500693,35207.261759772533,40330.62779611416,45145.653967787162,45702.214591209711,45954.482673189959,42581.855895602697,36745.972456791736,{"$f":"EJ255-EJ256","v":30687.334517323987},21961.236787603008,18698.627733651309,20090.655617853896,23153.798037238634,34539.951886753552,39637.115840889179,44427.470901418172,44980.551883014952,45230.851110963631,41874.293509122552,36066.735564521317,30037.528017666795,21354.133316555854,18107.03064895518,19471.864407769935,22519.021034078665,33847.760005432821,38918.806651803869,43684.567515565133,44234.140054390067,44482.433865218241,41141.818853426143,35362.39857010905,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996249,38174.193397619878,42915.43361407776,43461.466054746998,43707.715053788153,45559.285873203888,39467.600675976224,33065.612222023818,23648.142825883846,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108602,50306.381380068466,51256.587485179043,51866.418064249105,48303.707570272469,41848.287108594159,35064.03815753189,25084.285829387693,21428.188345558789,23221.997185253942,27041.090660009475,40850.071266466199,47245.170853605705,53335.615350836015,54342.478947240968,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983593,26607.358125055056,22732.922844373912,24635.879337347185,{"$f":"GV255-GV256","v":28682.897891870987},43316.19241660877,50093.002071276263,56546.968558565801,57613.867564238797,58298.536812717015,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612565,24116.793216483311,26135.524742498215,30424.070656333337,45930.885347380783,53112.188155002252,59951.373877454651,61081.887577560687,61807.352260833693,57567.480684989976,49885.27527702009,41811.761837131897,29935.589586127222,25584.582224412585,27726.117827136357,32270.605121668028,48703.083499107292,56313.022371374274,63560.4195748372,64758.340624223361,65527.031076605912,61033.957754469724,52893.045253507582,44337.463460593674,31752.206357996147,27141.360731458895,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540293,67386.388547119917,68655.7356881124,69470.227000079642,64708.830479751276,56081.820880733896,47015.38604996074,33678.706656869887,28792.505001752608,31202.465529613426,36305.569710710784,54758.442241184792,63303.931930101455,71442.299901558494,72787.331439688438,73650.35207806612,68604.607811028065,59462.475586424902,49854.684247206285,35721.717247211069,30543.715036035232,33100.227218865766,38507.884327396794,58062.281023055628,67117.830584623996,75741.953023952272,{"$f":"JH255-JH256","v":77167.18110677306},78081.622048139834,72734.548451846247,63046.534888820031,52865.062151095961,37888.263414222864,32401.034004977355,35112.991707345442,40843.376916728928,61565.051538154483,71161.104697765652,80299.974280683469,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152522,34370.868845539087,37247.704709103069,43320.077820391045,65278.709161708292,75447.526691884763,85131.866512380075,86732.116045788978,87758.769523810217,81753.975176589563,70874.466403019775,59440.8202135264,42622.201066501322,36460.012089774558,40166.421570389532,46601.191736640838,69870.617919978773,80646.386089389373,90908.752936908393,92604.414369385617,93692.235825167998,87328.836333779705,75799.704753929022,63683.353493728049,45860.549532515186,39330.356450659659,43257.909533975522,50076.703846865465,74735.170602259284,86154.116097281716,97029.009897701791,98825.771330813572,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673522,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT255-LT256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF255-OF256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation without IDC",null,null,null,null,null,null,null,null,{"$f":"K133","v":0},0,0,0,0,0,0,0,0,0,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,{"$f":"BW133","v":34814.625363715444},34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363715444,34814.625363714527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation on IDC"]
[null,"Amortization Signing fees"]
[null,null,"EBIT",null,null,null,null,null,null,null,{"$f":"K257-K258-K259-K260","v":0},{"$f":"L257-L258-L259-L260","v":0},0,0,0,0,0,0,0,0,-7906.716759135852,-11330.822349018781,-9710.0779810384556,-6484.7371987128281,5489.4651959958137,10852.949824508782,15893.957773327231,16480.933821553495,16749.666673858112,13227.038547744589,7128.0419359860825,796.08562467038428,-8325.8210993522443,-11733.274351377197,-10132.481304558332,-6923.5878440501183,4990.6204266877467,10327.011630558562,15342.529085741502,15926.181086900273,16193.171730184695,12687.669581702088,6618.6198771070849,317.76780540621257,-8759.1507346736216,-12150.0598857898,-10569.770173169658,-7377.2677957268315,4477.219195589736,9786.6259308778317,14776.753734154838,15357.072066448469,15622.302868131272,12133.815015785171,6094.536585552938,-175.39277945822687,-9207.5739121190672,-12582.048308643818,-11022.846932174289,-7846.6813444285108,3948.3541797816433,9230.8831772063349,14195.719976497719,14772.693365214727,15036.1450707228,11564.558670130005,5554.8750278251027,-684.31399678123125,-9672.0089964072031,-13030.159195629931,-11492.665945496192,-8332.7848980359631,3403.0658454146906,8658.821512033137,13598.463662395385,{"$f":"BX257-BX258-BX259-BX260","v":14172.079077585178},14433.730707292714,10978.931645250472,4998.6653427449928,-1209.9666498507358,-10153.427399699787,-13495.365277943311,-11980.236630986241,-8836.5900234761357,2840.3393992535275,8069.4237135172298,12983.965171433185,13554.207718904043,13814.036458360846,10375.909240181616,4424.881752835332,-1753.3775738001204,-10652.856683841877,-13978.69555140171,-12486.62667410916,-9359.1666673798027,2259.1015609844471,7461.6139607449804,12351.146171327193,12917.998976533891,13175.980059546862,9754.4076892201483,3832.4392938576493,-2315.6329133108229,-11171.383845334476,-14481.238568743815,-13012.9654305777,-9901.6465661389884,1658.2171456693686,6834.2544086762355,11698.866185323997,12262.310269682923,12518.416853785966,9113.280706500198,3220.1903517156679,-2897.8815934202757,23104.466569827651,19810.479437730322,21254.177834585298,24349.398507125894,35851.110808805737,41000.766925209391,45840.544321230045,46400.558470369608,46654.761504187714,43265.941190714744,37401.546359004271,31313.286368807669,22544.227327663226,19265.989409356054,20684.288677399687,23763.451464500693,35207.261759772533,40330.62779611416,45145.653967787162,45702.214591209711,45954.482673189959,42581.855895602697,36745.972456791736,{"$f":"EJ257-EJ258-EJ259-EJ260","v":30687.334517323987},21961.236787603008,18698.627733651309,20090.655617853896,23153.798037238634,34539.951886753552,39637.115840889179,44427.470901418172,44980.551883014952,45230.851110963631,41874.293509122552,36066.735564521317,30037.528017666795,21354.133316555854,18107.03064895518,19471.864407769935,22519.021034078665,33847.760005432821,38918.806651803869,43684.567515565133,44234.140054390067,44482.433865218241,41141.818853426143,35362.39857010905,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996249,38174.193397619878,42915.43361407776,43461.466054746998,43707.715053788153,45559.285873203888,39467.600675976224,33065.612222023818,23648.142825883846,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108602,50306.381380068466,51256.587485179043,51866.418064249105,48303.707570272469,41848.287108594159,35064.03815753189,25084.285829387693,21428.188345558789,23221.997185253942,27041.090660009475,40850.071266466199,47245.170853605705,53335.615350836015,54342.478947240968,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983593,26607.358125055056,22732.922844373912,24635.879337347185,{"$f":"GV257-GV258-GV259-GV260","v":28682.897891870987},43316.19241660877,50093.002071276263,56546.968558565801,57613.867564238797,58298.536812717015,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612565,24116.793216483311,26135.524742498215,30424.070656333337,45930.885347380783,53112.188155002252,59951.373877454651,61081.887577560687,61807.352260833693,57567.480684989976,49885.27527702009,41811.761837131897,29935.589586127222,25584.582224412585,27726.117827136357,32270.605121668028,48703.083499107292,56313.022371374274,63560.4195748372,64758.340624223361,65527.031076605912,61033.957754469724,52893.045253507582,44337.463460593674,31752.206357996147,27141.360731458895,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540293,67386.388547119917,68655.7356881124,69470.227000079642,64708.830479751276,56081.820880733896,47015.38604996074,33678.706656869887,28792.505001752608,31202.465529613426,36305.569710710784,54758.442241184792,63303.931930101455,71442.299901558494,72787.331439688438,73650.35207806612,68604.607811028065,59462.475586424902,49854.684247206285,35721.717247211069,30543.715036035232,33100.227218865766,38507.884327396794,58062.281023055628,67117.830584623996,75741.953023952272,{"$f":"JH257-JH258-JH259-JH260","v":77167.18110677306},78081.622048139834,72734.548451846247,63046.534888820031,52865.062151095961,37888.263414222864,32401.034004977355,35112.991707345442,40843.376916728928,61565.051538154483,71161.104697765652,80299.974280683469,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152522,34370.868845539087,37247.704709103069,43320.077820391045,65278.709161708292,75447.526691884763,85131.866512380075,86732.116045788978,87758.769523810217,81753.975176589563,70874.466403019775,59440.8202135264,42622.201066501322,36460.012089774558,40166.421570389532,46601.191736640838,69870.617919978773,80646.386089389373,90908.752936908393,92604.414369385617,93692.235825167998,87328.836333779705,75799.704753929022,63683.353493728049,45860.549532515186,39330.356450659659,43257.909533975522,50076.703846865465,74735.170602259284,86154.116097281716,97029.009897701791,98825.771330813572,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673522,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT257-LT258-LT259-LT260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF257-OF258-OF259-OF260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest expense on Debt fund",null,null,null,null,null,null,null,null,{"$f":"K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13961.349561663383,13816.029360874978,13646.938489400876,1774.3069747711854,1493.2355553639011,1226.8085148184641,986.90044228034856,774.69972479869364,635.96288704732217,479.14818820186088,314.0605616362634,133.29072442926773,0,0,0,139.40345781189276,139.40345781189276,139.40345781189276,139.40345781189276,139.40345781189276,146.99473521749087,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,32.234014940515465,32.234014940515465,32.234014940515465,32.234014940515465,32.234014940515465,33.989332585791061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5920264881900313E-28,3.1840529763800626E-28,4.7760794645700943E-28,6.4051298245784975E-28,8.0341801845869015E-28,9.6632305445953065E-28,1.1292280904603711E-27,1.2921331264612116E-27,{"$f":"LS186","v":1.4587405496438894E-27},1.6253479728265669E-27,1.7919553960092445E-27,1.958562819191922E-27,2.1251702423745996E-27,1.8215744934639423E-27,1.5142763573714481E-27,1.2069782212789538E-27,8.9597769800462224E-28,5.8497717473029035E-28,2.739766514559587E-28,-4.0428840179626188E-44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest on Local banks fund",null,null,null,null,null,null,null,null,{"$f":"K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11140.680116388943,11187.099616873897,11233.712531944206,11280.519667493973,11327.521832775199,11374.719840411763,11422.114506413476,11469.706650190201,11517.497094565993,11565.486665793351,11613.676193567489,11662.066511040688,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,7774.7110073604563,7774.7110073604563,7774.7110073604563,{"$f":"BW217","v":7774.7110073604563},7774.7110073604563,7774.7110073604563,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,647.89258394670003,{"$f":"EI217","v":647.89258394670003},647.89258394670003,647.89258394670003,647.89258394670003,647.89258394670003,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"GU217","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"JG217","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"LS217","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"OE217","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12]
[null,"Interest Income from cash balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,525.26892430665737,859.12454771550574,1224.4659529948221,0,296.73229621051479,574.74676828277563,818.98020149865408,1027.8833593233699,1185.0564274182641,0,140.71190954093188,300.86756908926901,531.10864410098475,793.66433133944952,1086.8606722725876,0,294.0273829319529,569.42041312565652,811.19077848580218,1017.7968830146502,1172.9204665460616,18.801889654273133,157.69694152791311,315.92984713266645,543.89015191134001,803.9949776195333,1094.5786294735574,107.26211374758023,398.68397027866416,671.55486696938817,910.96102264402953,1115.3684449165694,1268.5400229878808,0,136.04476327294563,291.31576044183481,515.95163443100466,{"$f":"BX242","v":772.556459073719},1059.4727244039623,97.01553794090583,384.8635389931087,654.23765885620298,890.29824098721667,1091.5188232238529,1241.7430044827499,0,133.20060094092037,285.5161439311384,506.83561588805577,759.94910993126007,1043.2072578608927,67.928523607706083,351.99196729086276,617.65670562279229,850.15682791880465,1047.9733548561705,1195.0301833920939,0,130.24665902270328,279.49660692896038,497.39041086346197,746.90325098618462,1026.393853904686,39.389446687643506,319.56441676235153,581.41456866892293,810.24736415533459,1004.551263073601,1148.3300542987527,0,127.17634960997017,273.24392130189102,487.59609214756347,733.39220135737571,1008.9990232346905,11.43179648136965,287.60789489626922,545.53172635942201,770.58375310320002,961.2598303230186,1101.6432343238976,0,123.98270403508091,266.74409443351988,477.43158136908221,719.38773932412334,990.9873430106893,0,272.152775441095,526.12499024367071,747.36973978095034,934.39023374771739,1071.3488361892812,0,120.65835061816483,259.98232453969149,466.87458169817938,704.86001223541814,972.32134378554997,0,268.06781559360803,{"$f":"EJ242","v":518.02570390891981},735.39902651300702,918.6983055187228,1052.1645935619329,0,117.19549110414775,252.94295335281399,455.90150658676788,689.77744111371089,952.96138977848022,1220.9068838697754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loss on Currency Translation",null,null,null,null,null,null,null,null,{"$f":"K191","v":0},0,0,0,0,0,0,0,0,0,0,0,163364.71628326274,0,0,0,0,0,0,0,0,0,0,0,7165.7790089839264,0,0,0,0,0,0,0,0,0,0,0,1656.2787066759477,0,0,0,0,0,0,0,0,0,0,0,382.97839533285713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,null,null,null,null,{"$f":"K261-K262-K263-K265+K264","v":0},{"$f":"L261-L262-L263-L265+L264","v":0},0,0,0,0,0,0,0,0,-7906.716759135852,-11330.822349018781,-173074.79426430119,-6484.7371987128281,5489.4651959958137,10852.949824508782,1932.6082116638481,2664.9044606785174,3102.7281844572353,706.0596026188058,-5158.2850902173695,-11270.427276057941,-20199.233063092219,-23441.487762916742,-28914.934894966998,-18430.842392631108,-6399.1386391043725,-929.7680424023539,4302.3113442548083,5171.6294410482897,5755.5711721388288,1534.0921967962131,-4238.2252115882748,-10261.062811216887,-19093.747918080844,-22275.753911372307,-22202.161114738814,-17866.362693831583,-5871.1637929740828,-401.6013981376488,4818.767480151073,5661.6414996831691,6220.0686422991093,2383.192241644083,-3362.0588056561965,-9356.5951404736588,-18147.005907774354,-21314.874199770256,-19985.28295274745,-16898.375630028102,-4964.4450539443096,476.31684908513574,5669.1139531551935,6506.1921675803951,7060.2275249424911,3249.2171925704247,-2469.044593203394,-8435.3627211190033,-17183.651565070333,-20337.394342020521,-18646.729513815473,-16107.495905396419,-4235.6003986728201,1175.4262651145154,6339.7042894659335,{"$f":"BX261-BX262-BX263-BX265+BX264","v":7169.9245292984415},7718.4924243362202,3949.1287597776268,-1743.2895416756492,-7682.5474144082846,-16389.947582126322,-19530.664878133208,-17865.312049917244,-15315.515862943183,-3505.3858392725979,1876.0140179813222,7011.8749478541949,7835.2309893682568,8378.3178767546924,4612.8045082689814,-1054.1595353941457,-6966.7541236976685,-15633.733111443415,-18761.755452065881,-17122.62974623741,-14542.307338953438,-2793.7924515664854,2557.969896100305,7665.3959106170187,8481.7615559464393,9019.2332418779133,5258.5490482808618,-383.24437700692926,-6269.4664322688304,-14896.38456880607,-18011.935393297143,-16399.883463905877,-13789.002069819213,-2101.9620084008861,3220.1428262979016,8299.1067737913363,9108.3469673600739,9640.0603733404314,5885.2495832480481,268.33532687841733,-5591.8127867943731,20635.587403197333,17532.276348319821,19116.358149175678,21757.828171339079,33383.523177054005,38675.940683856097,43726.405566812318,44528.375873906916,45054.178511411592,41322.263438874637,35730.021382605257,29895.73360721123,21347.919315604067,18256.701891263659,19811.959761748858,22467.666296607287,34032.134942497294,39294.824952760449,44316.743381591943,45111.289435551727,45631.018849082109,41933.963311656,36366.14768843865,{"$f":"EJ261-EJ262-EJ263-EJ265+EJ264","v":30557.467637286205},22048.743230169315,18969.43345522333,20494.927627469129,23153.798037238637,34657.147377857706,39890.058794242002,44883.372408004943,45670.329324128674,46183.812500742119,43095.200392992338,36066.735564521325,30037.528017666798,21354.133316555857,18107.030648955184,19471.864407769939,22519.021034078669,33847.760005432829,38918.806651803876,43684.567515565141,44234.140054390075,44482.433865218249,41141.81885342615,35362.398570109057,29362.427837136373,20721.476277684986,17489.755223163262,18826.418865217423,21857.621165492841,33129.182672996256,38174.193397619885,42915.433614077767,43461.466054747005,43707.715053788161,45559.285873203895,39467.600675976231,33065.612222023825,23648.14282588385,20198.07873558853,21888.988556431661,25492.993201919529,38524.094322799028,44558.983691108609,50306.381380068473,51256.58748517905,51866.418064249112,48303.707570272476,41848.287108594166,35064.038157531897,25084.285829387696,21428.188345558792,23221.997185253946,27041.090660009479,40850.071266466206,47245.170853605712,53335.615350836022,54342.478947240976,54988.646474888235,51213.174803749891,44372.300051830513,37182.9656119836,26607.35812505506,22732.922844373916,24635.879337347189,{"$f":"GV261-GV262-GV263-GV265+GV264","v":28682.897891870991},43316.192416608777,50093.002071276271,56546.968558565808,57613.867564238804,58298.536812717022,54297.59773043036,47048.252773300723,39429.644936965873,28222.605544612568,24116.793216483315,26135.524742498219,30424.070656333341,45930.88534738079,53112.188155002259,59951.373877454658,61081.887577560694,61807.352260833701,57567.480684989983,49885.275277020097,41811.761837131904,29935.589586127226,25584.582224412588,27726.117827136361,32270.605121668032,48703.083499107299,56313.022371374282,63560.419574837208,64758.340624223369,65527.031076605919,61033.957754469731,52893.045253507589,44337.463460593681,31752.20635799615,27141.360731458899,29413.155421814026,34228.858300882639,51642.256490013002,59706.4153255403,67386.388547119917,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733903,47015.386049960747,33678.706656869894,28792.505001752612,31202.46552961343,36305.569710710792,54758.442241184799,63303.931930101462,71442.299901558494,72787.331439688438,73650.35207806612,68604.607811028065,59462.475586424909,49854.684247206293,35721.717247211076,30543.715036035235,33100.227218865773,38507.884327396801,58062.281023055635,67117.830584623996,75741.953023952272,{"$f":"JH261-JH262-JH263-JH265+JH264","v":77167.18110677306},78081.622048139834,72734.548451846247,63046.534888820039,52865.062151095968,37888.263414222871,32401.034004977359,35112.991707345449,40843.376916728936,61565.05153815449,71161.104697765652,80299.974280683469,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797796,40185.792866152529,34370.868845539095,37247.704709103076,43320.077820391052,65278.709161708299,75447.526691884763,85131.866512380075,86732.116045788978,87758.769523810217,81753.975176589563,70874.466403019775,59440.820213526407,42622.201066501329,36460.012089774566,40166.421570389539,46601.191736640845,69870.617919978773,80646.386089389373,90908.752936908393,92604.414369385617,93692.235825167998,87328.836333779705,75799.704753929022,63683.353493728056,45860.549532515193,39330.356450659667,43257.909533975529,50076.703846865472,74735.170602259284,86154.116097281716,97029.009897701791,98825.771330813572,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673522,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556154E-12,4.8506384094556154E-12,{"$f":"LT261-LT262-LT263-LT265+LT264","v":4.8506384094556154E-12},4.8506384094556154E-12,4.8506384094556154E-12,4.8506384094556146E-12,4.8506384094556154E-12,4.8506384094556154E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,{"$f":"OF261-OF262-OF263-OF265+OF264","v":4.850638409455617E-12},4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12]
[null,"Taxes",null,null,null,"Tax rate",{"$f":"'General Assumptions'!F48","v":0.22500000000000001},{"$f":"'General Assumptions'!F49","v":false},null,null,{"$f":"$G$267*(K266+K265)*$H$267","v":0},{"$f":"$G$267*(L266+L265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(BX266+BX265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(EJ266+EJ265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(GV266+GV265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(JH266+JH265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(LT266+LT265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(OF266+OF265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,null,null,null,null,null,{"$f":"K266-K267","v":0},{"$f":"L266-L267","v":0},0,0,0,0,0,0,0,0,-7906.716759135852,-11330.822349018781,-173074.79426430119,-6484.7371987128281,5489.4651959958137,10852.949824508782,1932.6082116638481,2664.9044606785174,3102.7281844572353,706.0596026188058,-5158.2850902173695,-11270.427276057941,-20199.233063092219,-23441.487762916742,-28914.934894966998,-18430.842392631108,-6399.1386391043725,-929.7680424023539,4302.3113442548083,5171.6294410482897,5755.5711721388288,1534.0921967962131,-4238.2252115882748,-10261.062811216887,-19093.747918080844,-22275.753911372307,-22202.161114738814,-17866.362693831583,-5871.1637929740828,-401.6013981376488,4818.767480151073,5661.6414996831691,6220.0686422991093,2383.192241644083,-3362.0588056561965,-9356.5951404736588,-18147.005907774354,-21314.874199770256,-19985.28295274745,-16898.375630028102,-4964.4450539443096,476.31684908513574,5669.1139531551935,6506.1921675803951,7060.2275249424911,3249.2171925704247,-2469.044593203394,-8435.3627211190033,-17183.651565070333,-20337.394342020521,-18646.729513815473,-16107.495905396419,-4235.6003986728201,1175.4262651145154,6339.7042894659335,{"$f":"BX266-BX267","v":7169.9245292984415},7718.4924243362202,3949.1287597776268,-1743.2895416756492,-7682.5474144082846,-16389.947582126322,-19530.664878133208,-17865.312049917244,-15315.515862943183,-3505.3858392725979,1876.0140179813222,7011.8749478541949,7835.2309893682568,8378.3178767546924,4612.8045082689814,-1054.1595353941457,-6966.7541236976685,-15633.733111443415,-18761.755452065881,-17122.62974623741,-14542.307338953438,-2793.7924515664854,2557.969896100305,7665.3959106170187,8481.7615559464393,9019.2332418779133,5258.5490482808618,-383.24437700692926,-6269.4664322688304,-14896.38456880607,-18011.935393297143,-16399.883463905877,-13789.002069819213,-2101.9620084008861,3220.1428262979016,8299.1067737913363,9108.3469673600739,9640.0603733404314,5885.2495832480481,268.33532687841733,-5591.8127867943731,20635.587403197333,17532.276348319821,19116.358149175678,21757.828171339079,33383.523177054005,38675.940683856097,43726.405566812318,44528.375873906916,45054.178511411592,41322.263438874637,35730.021382605257,29895.73360721123,21347.919315604067,18256.701891263659,19811.959761748858,22467.666296607287,34032.134942497294,39294.824952760449,44316.743381591943,45111.289435551727,45631.018849082109,41933.963311656,36366.14768843865,{"$f":"EJ266-EJ267","v":30557.467637286205},22048.743230169315,18969.43345522333,20494.927627469129,23153.798037238637,34657.147377857706,39890.058794242002,44883.372408004943,45670.329324128674,46183.812500742119,43095.200392992338,36066.735564521325,30037.528017666798,21354.133316555857,18107.030648955184,19471.864407769939,22519.021034078669,33847.760005432829,38918.806651803876,43684.567515565141,44234.140054390075,44482.433865218249,41141.81885342615,35362.398570109057,29362.427837136373,20721.476277684986,17489.755223163262,18826.418865217423,21857.621165492841,33129.182672996256,38174.193397619885,42915.433614077767,43461.466054747005,43707.715053788161,45559.285873203895,39467.600675976231,33065.612222023825,23648.14282588385,20198.07873558853,21888.988556431661,25492.993201919529,38524.094322799028,44558.983691108609,50306.381380068473,51256.58748517905,51866.418064249112,48303.707570272476,41848.287108594166,35064.038157531897,25084.285829387696,21428.188345558792,23221.997185253946,27041.090660009479,40850.071266466206,47245.170853605712,53335.615350836022,54342.478947240976,54988.646474888235,51213.174803749891,44372.300051830513,37182.9656119836,26607.35812505506,22732.922844373916,24635.879337347189,{"$f":"GV266-GV267","v":28682.897891870991},43316.192416608777,50093.002071276271,56546.968558565808,57613.867564238804,58298.536812717022,54297.59773043036,47048.252773300723,39429.644936965873,28222.605544612568,24116.793216483315,26135.524742498219,30424.070656333341,45930.88534738079,53112.188155002259,59951.373877454658,61081.887577560694,61807.352260833701,57567.480684989983,49885.275277020097,41811.761837131904,29935.589586127226,25584.582224412588,27726.117827136361,32270.605121668032,48703.083499107299,56313.022371374282,63560.419574837208,64758.340624223369,65527.031076605919,61033.957754469731,52893.045253507589,44337.463460593681,31752.20635799615,27141.360731458899,29413.155421814026,34228.858300882639,51642.256490013002,59706.4153255403,67386.388547119917,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733903,47015.386049960747,33678.706656869894,28792.505001752612,31202.46552961343,36305.569710710792,54758.442241184799,63303.931930101462,71442.299901558494,72787.331439688438,73650.35207806612,68604.607811028065,59462.475586424909,49854.684247206293,35721.717247211076,30543.715036035235,33100.227218865773,38507.884327396801,58062.281023055635,67117.830584623996,75741.953023952272,{"$f":"JH266-JH267","v":77167.18110677306},78081.622048139834,72734.548451846247,63046.534888820039,52865.062151095968,37888.263414222871,32401.034004977359,35112.991707345449,40843.376916728936,61565.05153815449,71161.104697765652,80299.974280683469,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797796,40185.792866152529,34370.868845539095,37247.704709103076,43320.077820391052,65278.709161708299,75447.526691884763,85131.866512380075,86732.116045788978,87758.769523810217,81753.975176589563,70874.466403019775,59440.820213526407,42622.201066501329,36460.012089774566,40166.421570389539,46601.191736640845,69870.617919978773,80646.386089389373,90908.752936908393,92604.414369385617,93692.235825167998,87328.836333779705,75799.704753929022,63683.353493728056,45860.549532515193,39330.356450659667,43257.909533975529,50076.703846865472,74735.170602259284,86154.116097281716,97029.009897701791,98825.771330813572,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673522,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556154E-12,4.8506384094556154E-12,{"$f":"LT266-LT267","v":4.8506384094556154E-12},4.8506384094556154E-12,4.8506384094556154E-12,4.8506384094556146E-12,4.8506384094556154E-12,4.8506384094556154E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,{"$f":"OF266-OF267","v":4.850638409455617E-12},4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12]
[]
[null,null,"Earnings to Rooftop Owner",null,null,null,{"$f":"F36","v":0},null,null,null,{"$f":"K268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings to Development Co.",null,null,null,{"$f":"F37","v":1},null,null,null,{"$f":"K268*$G$271","v":0},0,0,0,0,0,0,0,0,0,-7906.716759135852,-11330.822349018781,-173074.79426430119,-6484.7371987128281,5489.4651959958137,10852.949824508782,1932.6082116638481,2664.9044606785174,3102.7281844572353,706.0596026188058,-5158.2850902173695,-11270.427276057941,-20199.233063092219,-23441.487762916742,-28914.934894966998,-18430.842392631108,-6399.1386391043725,-929.7680424023539,4302.3113442548083,5171.6294410482897,5755.5711721388288,1534.0921967962131,-4238.2252115882748,-10261.062811216887,-19093.747918080844,-22275.753911372307,-22202.161114738814,-17866.362693831583,-5871.1637929740828,-401.6013981376488,4818.767480151073,5661.6414996831691,6220.0686422991093,2383.192241644083,-3362.0588056561965,-9356.5951404736588,-18147.005907774354,-21314.874199770256,-19985.28295274745,-16898.375630028102,-4964.4450539443096,476.31684908513574,5669.1139531551935,6506.1921675803951,7060.2275249424911,3249.2171925704247,-2469.044593203394,-8435.3627211190033,-17183.651565070333,-20337.394342020521,-18646.729513815473,-16107.495905396419,-4235.6003986728201,1175.4262651145154,{"$f":"BW268*$G$271","v":6339.7042894659335},7169.9245292984415,7718.4924243362202,3949.1287597776268,-1743.2895416756492,-7682.5474144082846,-16389.947582126322,-19530.664878133208,-17865.312049917244,-15315.515862943183,-3505.3858392725979,1876.0140179813222,7011.8749478541949,7835.2309893682568,8378.3178767546924,4612.8045082689814,-1054.1595353941457,-6966.7541236976685,-15633.733111443415,-18761.755452065881,-17122.62974623741,-14542.307338953438,-2793.7924515664854,2557.969896100305,7665.3959106170187,8481.7615559464393,9019.2332418779133,5258.5490482808618,-383.24437700692926,-6269.4664322688304,-14896.38456880607,-18011.935393297143,-16399.883463905877,-13789.002069819213,-2101.9620084008861,3220.1428262979016,8299.1067737913363,9108.3469673600739,9640.0603733404314,5885.2495832480481,268.33532687841733,-5591.8127867943731,20635.587403197333,17532.276348319821,19116.358149175678,21757.828171339079,33383.523177054005,38675.940683856097,43726.405566812318,44528.375873906916,45054.178511411592,41322.263438874637,35730.021382605257,29895.73360721123,21347.919315604067,18256.701891263659,19811.959761748858,22467.666296607287,34032.134942497294,39294.824952760449,44316.743381591943,45111.289435551727,45631.018849082109,41933.963311656,{"$f":"EI268*$G$271","v":36366.14768843865},30557.467637286205,22048.743230169315,18969.43345522333,20494.927627469129,23153.798037238637,34657.147377857706,39890.058794242002,44883.372408004943,45670.329324128674,46183.812500742119,43095.200392992338,36066.735564521325,30037.528017666798,21354.133316555857,18107.030648955184,19471.864407769939,22519.021034078669,33847.760005432829,38918.806651803876,43684.567515565141,44234.140054390075,44482.433865218249,41141.81885342615,35362.398570109057,29362.427837136373,20721.476277684986,17489.755223163262,18826.418865217423,21857.621165492841,33129.182672996256,38174.193397619885,42915.433614077767,43461.466054747005,43707.715053788161,45559.285873203895,39467.600675976231,33065.612222023825,23648.14282588385,20198.07873558853,21888.988556431661,25492.993201919529,38524.094322799028,44558.983691108609,50306.381380068473,51256.58748517905,51866.418064249112,48303.707570272476,41848.287108594166,35064.038157531897,25084.285829387696,21428.188345558792,23221.997185253946,27041.090660009479,40850.071266466206,47245.170853605712,53335.615350836022,54342.478947240976,54988.646474888235,51213.174803749891,44372.300051830513,37182.9656119836,26607.35812505506,22732.922844373916,{"$f":"GU268*$G$271","v":24635.879337347189},28682.897891870991,43316.192416608777,50093.002071276271,56546.968558565808,57613.867564238804,58298.536812717022,54297.59773043036,47048.252773300723,39429.644936965873,28222.605544612568,24116.793216483315,26135.524742498219,30424.070656333341,45930.88534738079,53112.188155002259,59951.373877454658,61081.887577560694,61807.352260833701,57567.480684989983,49885.275277020097,41811.761837131904,29935.589586127226,25584.582224412588,27726.117827136361,32270.605121668032,48703.083499107299,56313.022371374282,63560.419574837208,64758.340624223369,65527.031076605919,61033.957754469731,52893.045253507589,44337.463460593681,31752.20635799615,27141.360731458899,29413.155421814026,34228.858300882639,51642.256490013002,59706.4153255403,67386.388547119917,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733903,47015.386049960747,33678.706656869894,28792.505001752612,31202.46552961343,36305.569710710792,54758.442241184799,63303.931930101462,71442.299901558494,72787.331439688438,73650.35207806612,68604.607811028065,59462.475586424909,49854.684247206293,35721.717247211076,30543.715036035235,33100.227218865773,38507.884327396801,58062.281023055635,67117.830584623996,{"$f":"JG268*$G$271","v":75741.953023952272},77167.18110677306,78081.622048139834,72734.548451846247,63046.534888820039,52865.062151095968,37888.263414222871,32401.034004977359,35112.991707345449,40843.376916728936,61565.05153815449,71161.104697765652,80299.974280683469,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797796,40185.792866152529,34370.868845539095,37247.704709103076,43320.077820391052,65278.709161708299,75447.526691884763,85131.866512380075,86732.116045788978,87758.769523810217,81753.975176589563,70874.466403019775,59440.820213526407,42622.201066501329,36460.012089774566,40166.421570389539,46601.191736640845,69870.617919978773,80646.386089389373,90908.752936908393,92604.414369385617,93692.235825167998,87328.836333779705,75799.704753929022,63683.353493728056,45860.549532515193,39330.356450659667,43257.909533975529,50076.703846865472,74735.170602259284,86154.116097281716,97029.009897701791,98825.771330813572,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673522,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556154E-12,{"$f":"LS268*$G$271","v":4.8506384094556154E-12},4.8506384094556154E-12,4.8506384094556154E-12,4.8506384094556154E-12,4.8506384094556146E-12,4.8506384094556154E-12,4.8506384094556154E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,{"$f":"OE268*$G$271","v":4.850638409455617E-12},4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12]
[]
[null,"Annual taxes",null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(K2)=1,K267,J273+K267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(BW2)=1,BW267,BV273+BW267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(EI2)=1,EI267,EH273+EI267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(GU2)=1,GU267,GT273+GU267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(JG2)=1,JG267,JF273+JG267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(LS2)=1,LS267,LR273+LS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(OE2)=1,OE267,OD273+OE267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Negative tax test",null,null,null,null,null,{"$f":"COUNTIF(K274:OT274,TRUE)","v":0},null,null,{"$f":"AND(MONTH(K2)=12,K273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(BW2)=12,BW273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(EI2)=12,EI273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(GU2)=12,GU273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(JG2)=12,JG273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(LS2)=12,LS273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(OE2)=12,OE273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
["Cash flow waterfall (EGP)"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K119","v":0},0,0,0,0,0,0,0,0,0,26907.908604579592,23483.803014696663,25104.547382676988,28329.888165002616,40304.090559711258,45667.575188224226,50708.583137042675,51295.559185268939,51564.292037573556,48041.663911460033,41942.667299701527,35610.710988385828,26488.8042643632,23081.351012338248,24682.144059157112,27891.037519665326,39805.245790403191,45141.636994274006,50157.154449456946,50740.806450615717,51007.797093900139,47502.294945417532,41433.245240822529,35132.393169121657,26055.474629041822,22664.565477925644,24244.855190545786,27437.357567988613,39291.84455930518,44601.251294593276,49591.379097870282,50171.697430163913,50436.928231846716,46948.440379500615,40909.161949268382,34639.232584257217,25607.051451596377,22232.577055071626,23791.778431541155,26967.944019286933,38762.979543497087,44045.508540921779,49010.345340213164,49587.318728930171,49850.770434438244,46379.184033845449,40369.500391540547,34130.311366934213,25142.616367308241,21784.466168085513,23321.959418219252,26481.840465679481,38217.691209130135,43473.446875748581,{"$f":"BW119","v":48413.089026110829},48986.704441300622,49248.356071008158,45793.557008965916,39813.290706460437,33604.658713864708,24661.197964015657,21319.260085772134,22834.388732729203,25978.035340239308,37654.964762968972,42884.049077232674,47798.590535148629,48368.833082619487,48628.66182207629,45190.53460389706,39239.507116550776,33061.247789915324,24161.768679873567,20835.929812313734,22327.998689606284,25455.458696335641,37073.726924699891,42276.239324460425,47165.771535042637,47732.624340249335,47990.605423262306,44569.033052935592,38647.064657573093,32498.992450404621,23643.241518380968,20333.38679497163,21801.659933137744,24912.978797576456,36472.842509384813,41648.87977239168,46513.491549039441,47076.935633398367,47333.04221750141,43927.906070215642,38034.815715431112,31916.743770294252,23104.466569827651,19810.479437730322,21254.177834585298,24349.398507125894,35851.110808805737,41000.766925209391,45840.544321230045,46400.558470369608,46654.761504187714,43265.941190714744,37401.546359004271,31313.286368807669,22544.227327663226,19265.989409356054,20684.288677399687,23763.451464500693,35207.261759772533,40330.62779611416,45145.653967787162,45702.214591209711,45954.482673189959,42581.855895602697,{"$f":"EI119","v":36745.972456791736},30687.334517323987,21961.236787603008,18698.627733651309,20090.655617853896,23153.798037238634,34539.951886753552,39637.115840889179,44427.470901418172,44980.551883014952,45230.851110963631,41874.293509122552,36066.735564521317,30037.528017666795,21354.133316555854,18107.03064895518,19471.864407769935,22519.021034078665,33847.760005432821,38918.806651803869,43684.567515565133,44234.140054390067,44482.433865218241,41141.818853426143,35362.39857010905,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996249,38174.193397619878,42915.43361407776,43461.466054746998,43707.715053788153,45559.285873203888,39467.600675976224,33065.612222023818,23648.142825883846,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108602,50306.381380068466,51256.587485179043,51866.418064249105,48303.707570272469,41848.287108594159,35064.03815753189,25084.285829387693,21428.188345558789,23221.997185253942,27041.090660009475,40850.071266466199,47245.170853605705,53335.615350836015,54342.478947240968,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983593,26607.358125055056,22732.922844373912,{"$f":"GU119","v":24635.879337347185},28682.897891870987,43316.19241660877,50093.002071276263,56546.968558565801,57613.867564238797,58298.536812717015,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612565,24116.793216483311,26135.524742498215,30424.070656333337,45930.885347380783,53112.188155002252,59951.373877454651,61081.887577560687,61807.352260833693,57567.480684989976,49885.27527702009,41811.761837131897,29935.589586127222,25584.582224412585,27726.117827136357,32270.605121668028,48703.083499107292,56313.022371374274,63560.4195748372,64758.340624223361,65527.031076605912,61033.957754469724,52893.045253507582,44337.463460593674,31752.206357996147,27141.360731458895,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540293,67386.388547119917,68655.7356881124,69470.227000079642,64708.830479751276,56081.820880733896,47015.38604996074,33678.706656869887,28792.505001752608,31202.465529613426,36305.569710710784,54758.442241184792,63303.931930101455,71442.299901558494,72787.331439688438,73650.35207806612,68604.607811028065,59462.475586424902,49854.684247206285,35721.717247211069,30543.715036035232,33100.227218865766,38507.884327396794,58062.281023055628,67117.830584623996,{"$f":"JG119","v":75741.953023952272},77167.18110677306,78081.622048139834,72734.548451846247,63046.534888820031,52865.062151095961,37888.263414222864,32401.034004977355,35112.991707345442,40843.376916728928,61565.051538154483,71161.104697765652,80299.974280683469,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152522,34370.868845539087,37247.704709103069,43320.077820391045,65278.709161708292,75447.526691884763,85131.866512380075,86732.116045788978,87758.769523810217,81753.975176589563,70874.466403019775,59440.8202135264,42622.201066501322,36460.012089774558,40166.421570389532,46601.191736640838,69870.617919978773,80646.386089389373,90908.752936908393,92604.414369385617,93692.235825167998,87328.836333779705,75799.704753929022,63683.353493728049,45860.549532515186,39330.356450659659,43257.909533975522,50076.703846865465,74735.170602259284,86154.116097281716,97029.009897701791,98825.771330813572,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673522,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: taxes",null,null,null,null,null,null,null,null,{"$f":"K267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: working capital changes",null,null,null,null,null,null,null,null,{"$f":"K121","v":0},0,0,0,0,0,0,0,0,0,26907.908604579592,-3424.1055898829291,1620.7443679803255,3225.3407823256202,11974.202394708635,5363.4846285129752,5041.0079488184492,586.97604822627181,268.73285230460897,-3522.6281261135227,-6098.9966117585136,-6331.956311315691,-9121.9067240226323,-3407.4532520249522,1600.7930468188606,3208.893460508214,11914.208270737865,5336.3912038708149,5015.5174551829405,583.65200115877815,266.99064328441455,-3505.5021484826066,-6069.0497045950033,-6300.8520717008796,-9076.9185400798378,-3390.9091511161823,1580.289712620146,3192.5023774428228,11854.48699131656,5309.4067352880957,4990.1278032769987,580.3183322936311,265.23080168280285,-3488.4878523461084,-6039.2784302322325,-6269.9293650111722,-9032.1811326608404,-3374.4743965247544,1559.2013764695294,3176.1655877457815,11795.035524210154,5282.5289974246989,4964.8367992913845,576.97338871700777,263.45170550806506,-3471.586400592787,-6009.6836423049099,-6239.1890246063267,-8987.6949996259718,-3358.1501992227313,1537.4932501337425,3159.8810474602287,11735.850743450654,5255.7556666184391,{"$f":"BW121","v":4939.6421503622478},573.61541518978629,261.65162970755046,-3454.7990620422497,-5980.266302505479,-6208.6319925957214,-8943.4607498490441,-3341.9378782435233,1515.1286469570732,3143.6466075101052,11676.92942272966,5229.0843142637023,4914.5414579159478,570.2425474708507,259.82873945681786,-3438.1272181792374,-5951.027487346284,-6178.2593266354452,-8899.4791100417642,-3325.8388675598326,1492.0688772925459,3127.4600067293613,11618.268228364243,5202.5123997605333,4889.5322105822052,566.85280520670494,257.98108301297907,-3421.5723703267067,-5921.968395362499,-6148.0722071684686,-8855.7509320236568,-3309.8547234093421,1468.2731381661179,3111.3188644387119,11559.863711808357,5176.0372630068669,4864.6117766477619,563.44408435892547,256.10658410303586,-3405.1361472857679,-5893.0903547845228,-6118.0719451368532,-8812.2772004666003,-3293.9871320973325,1443.6983968549757,3095.2206725405958,11501.712301679854,5149.6561164036539,4839.7773960206541,560.01414913957706,254.20303381809208,-3388.8203134729702,-5864.394831710466,-6088.259990196595,-8769.05904114445,-3278.2379183071753,1418.2992680436328,3079.1627871010096,11443.81029527184,5123.3660363416275,4815.026171673002,556.56062342253426,252.2680819802481,-3372.6267775872475,{"$f":"EI121","v":-5835.8834388109608},-6058.637939467757,-8726.0977297209829,-3262.609053951699,1392.0278842025873,3063.1424193847342,11386.153849514918,5097.1639541356199,4790.3550605289856,553.08098159678048,250.29922794867889,-3356.557601841072,-5807.5579446012271,-6029.207546854519,-8683.3947011109412,-3247.1026676006695,1364.8337588147551,3047.1566263087225,11328.738971354163,5071.0466463710472,4765.7608637612648,549.57253882494115,248.29381082818873,-3340.6150117921061,-5779.4202833171003,-5999.9707329726734,-8640.9515594513869,-3231.721054521724,1336.6636420541618,3031.2023002754177,11271.561507503411,5045.0107246236221,4741.2402164578889,546.03244066923799,246.24899904116319,1851.5708194157269,-6091.6851972276709,-6401.9884539524064,-9417.4693961399753,-3450.0640902953237,1690.9098208431315,3604.0046454878684,13031.101120879495,6034.8893683095812,5747.3976889598562,950.20610511059203,609.83057907004695,-3562.7104939766286,-6455.4204616783099,-6784.2489510622763,-9979.7523281441863,-3656.0974838289076,1793.8088396951571,3819.093474755533,13808.980606456735,6395.0995871394989,6090.4444972303099,1006.8635964049317,646.16752764726698,-3775.4716711383444,-6840.8747519193785,-7189.3344398469126,-10575.607486928529,-3874.4352806811366,{"$f":"GU121","v":1902.9564929732733},4047.0185545237982,14633.294524737779,6776.8096546674933,6453.9664872895301,1066.8990056730108,684.66924847821792,-4000.939082286648,-7249.3449571296369,-7618.6078363348497,-11207.039392353305,-4105.8123281292574,2018.7315260149117,4288.5459138351216,15506.814691047461,7181.3028076214541,6839.1857224524065,1130.5137001060284,725.46468327299226,-4239.8715758437247,-7682.2054079698864,-8073.5134398882001,-11876.172251004671,-4351.00736171463,2141.5356027237722,4544.4872945316638,16432.478377439267,7609.9388722669974,7247.397203462926,1197.9210493861392,768.69045238255785,-4493.0733221361879,-8140.9125009621421,-8555.5817929139157,-12585.257102597534,-4610.8456265372588,2271.7946903551347,4815.702879068609,17413.398189130363,8064.1588355272979,7679.9732215796103,1269.3471409924969,814.49131196724193,-4761.3965203283587,-8627.0095990173868,-9066.4348307731707,-13336.679393090846,-4886.201655117271,2409.9605278608178,5103.1041810973438,18452.872530474015,8545.4896889166776,8138.3679714570317,1345.0315381299151,863.02063837768219,-5045.7442670380406,-9142.1322246031632,-9607.7913392186019,-14132.966999995202,-5178.0022111758481,2556.5121828305382,5407.6571085310352,19554.396695658841,9055.5495615683612,{"$f":"JG121","v":8624.122439328261},1425.2280828208022,914.4409413667745,-5347.0735962936014,-9688.0135630261939,-10181.472737724071,-14976.798736873105,-5487.2294092455122,2711.9577023680904,5730.3852093834721,20721.674621425555,9596.0531596111687,9138.8695829178469,1510.2057468490821,968.92440784838982,-5666.3987010656565,-10266.490294349627,-10789.409208167883,-15871.013365645267,-5814.9240206134418,2876.8358635639815,6072.3731112879686,21958.631341317232,10168.817530176471,9684.3398204952828,1600.2495334089035,1026.6534780212532,-6004.7943472206389,-10879.508773569803,-11433.646189493375,-16818.619147025063,-6162.1889767267712,3706.409480614966,6434.7701662513136,23269.426183337942,10775.768169410614,10262.366847519006,1695.661432477209,1087.8214557824103,-6363.399491388278,-11529.131579850684,-12116.351260200943,-17822.803961212863,-6530.1930818555265,3927.5530833158555,6818.7943128899497,24658.466755393834,11418.945495022446,10874.89380042009,1796.7614331117802,1152.6331554725039,-6743.4211149255134,-12217.544456853968,-12839.821431833087,-68177.617482673551,0,0,0,0,0,0,0,0,0,{"$f":"LS121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Change in Accrued Interest",null,null,null,null,null,null,null,null,{"$f":"K223-K220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11140.680116388943,11187.099616873897,11233.712531944206,11280.519667493973,11327.521832775201,11374.719840411759,11422.114506413476,11469.706650190201,11517.497094565988,11565.486665793345,11613.676193567488,-125132.73471641848,11014.173927093982,11014.173927093982,11014.173927093983,11014.17392709398,11014.17392709398,-55070.869635469906,10366.281343147277,10366.281343147277,10366.281343147279,10366.281343147275,10366.281343147275,-51831.406715736382,9718.3887592005722,9718.3887592005722,9718.388759200574,9718.3887592005703,9718.3887592005703,-48591.943796002859,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,-45352.480876269328,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,-42113.017956535805,7774.7110073604563,7774.7110073604563,7774.7110073604563,{"$f":"BW223-BW220","v":7774.7110073604563},7774.7110073604563,-38873.555036802281,7126.8184234137507,7126.8184234137507,7126.8184234137498,7126.8184234137516,7126.818423413748,-35634.092117068751,6478.925839467046,6478.925839467046,6478.9258394670451,6478.9258394670469,6478.9258394670469,-32394.629197335231,5831.0332555203404,5831.0332555203404,5831.0332555203386,5831.0332555203422,5831.0332555203422,-29155.166277601704,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736375,-25915.70335786818,4535.2480876269301,4535.2480876269301,4535.248087626931,4535.2480876269292,4535.2480876269292,-22676.24043813465,3887.355503680225,3887.355503680225,3887.3555036802254,3887.3555036802245,3887.3555036802263,-19436.777518401126,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,-16197.314598667599,2591.5703357868147,2591.5703357868147,2591.5703357868142,2591.5703357868151,2591.5703357868151,-12957.851678934074,1943.67775184011,1943.67775184011,1943.6777518401095,1943.6777518401104,1943.6777518401104,-9718.3887592005503,1295.7851678934051,1295.7851678934051,1295.7851678934053,1295.7851678934048,1295.7851678934048,-6478.9258394670251,647.89258394670003,{"$f":"EI223-EI220","v":647.89258394670003},647.89258394669992,647.89258394670014,647.89258394670014,-3239.4629197335003,-4.850638409455617E-12,-4.850638409455617E-12,-4.8506384094556178E-12,-4.8506384094556162E-12,-4.8506384094556162E-12,-4.8506384094556162E-12,-4.8506384094556162E-12,-4.8506384094556194E-12,-4.8506384094556194E-12,-4.8506384094556194E-12,-4.8506384094556194E-12,-4.850638409455613E-12,-4.850638409455613E-12,-4.850638409455613E-12,-4.850638409455613E-12,-4.850638409455613E-12,-4.850638409455613E-12,-4.850638409455613E-12,-4.850638409455613E-12,-4.850638409455613E-12,-4.850638409455613E-12,-4.850638409455613E-12,-4.850638409455613E-12,-4.850638409455613E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556259E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,{"$f":"GU223-GU220","v":-4.8506384094556E-12},-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,{"$f":"JG223-JG220","v":-4.8506384094556517E-12},-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,{"$f":"LS223-LS220","v":-4.8506384094556517E-12},-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,{"$f":"OE223-OE220","v":-4.8506384094555483E-12},-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12]
[null,"Add: Interest Income from Cash Balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,394.00814603434526,525.26892430665737,859.12454771550574,1224.4659529948221,0,296.73229621051479,574.74676828277563,818.98020149865408,1027.8833593233699,1185.0564274182641,0,140.71190954093188,300.86756908926901,531.10864410098475,793.66433133944952,1086.8606722725876,0,294.0273829319529,569.42041312565652,811.19077848580218,1017.7968830146502,1172.9204665460616,18.801889654273133,157.69694152791311,315.92984713266645,543.89015191134001,803.9949776195333,1094.5786294735574,107.26211374758023,398.68397027866416,671.55486696938817,910.96102264402953,1115.3684449165694,1268.5400229878808,0,136.04476327294563,291.31576044183481,515.95163443100466,{"$f":"BX242","v":772.556459073719},1059.4727244039623,97.01553794090583,384.8635389931087,654.23765885620298,890.29824098721667,1091.5188232238529,1241.7430044827499,0,133.20060094092037,285.5161439311384,506.83561588805577,759.94910993126007,1043.2072578608927,67.928523607706083,351.99196729086276,617.65670562279229,850.15682791880465,1047.9733548561705,1195.0301833920939,0,130.24665902270328,279.49660692896038,497.39041086346197,746.90325098618462,1026.393853904686,39.389446687643506,319.56441676235153,581.41456866892293,810.24736415533459,1004.551263073601,1148.3300542987527,0,127.17634960997017,273.24392130189102,487.59609214756347,733.39220135737571,1008.9990232346905,11.43179648136965,287.60789489626922,545.53172635942201,770.58375310320002,961.2598303230186,1101.6432343238976,0,123.98270403508091,266.74409443351988,477.43158136908221,719.38773932412334,990.9873430106893,0,272.152775441095,526.12499024367071,747.36973978095034,934.39023374771739,1071.3488361892812,0,120.65835061816483,259.98232453969149,466.87458169817938,704.86001223541814,972.32134378554997,0,268.06781559360803,{"$f":"EJ242","v":518.02570390891981},735.39902651300702,918.6983055187228,1052.1645935619329,0,117.19549110414775,252.94295335281399,455.90150658676788,689.77744111371089,952.96138977848022,1220.9068838697754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash Balance Available in Repayment Month",null,null,null,null,null,null,null,null,{"$f":"K232*K210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,209908.44908482663,0,0,0,0,0,203152.53041455956,0,0,0,0,0,186318.97238958644,0,0,0,0,0,201072.07997932483,0,0,0,0,0,187642.05076689553,0,0,0,0,0,217464.00394077954,0,0,0,{"$f":"BW232*BW210","v":0},0,181623.89561210782,0,0,0,0,0,212870.22933989999,0,0,0,0,0,178835.52991901018,0,0,0,0,0,204862.31715293039,0,0,0,0,0,175953.23209794617,0,0,0,0,0,196856.58073692903,0,0,0,0,0,172971.26112594694,0,0,0,0,0,188853.12588409672,0,0,0,0,0,169883.54451611816,0,0,0,0,0,183659.80048959106,0,0,0,0,0,166683.6589346657,0,{"$f":"EI232*EI210","v":0},0,0,0,180371.07318204563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU232*GU210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG232*JG210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS232*LS210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE232*OE210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: cash available after local debt repaid",null,null,null,null,null,{"$f":"I197","v":"2028-07-01"},null,null,{"$f":"(K2>$H$284)*K232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW2>$H$284)*BW232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI2>$H$284)*EI232","v":0},0,0,0,0,0,0,0,0,0,0,209298.32294910433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU2>$H$284)*GU232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG2>$H$284)*JG232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS2>$H$284)*LS232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE2>$H$284)*OE232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash available for debt service",null,null,null,null,null,null,null,{"$f":"K278-K279-K280+K281+K283+K284+K282","v":0},{"$f":"L278-L279-L280+L281+L283+L284+L282","v":0},0,0,0,0,0,0,0,0,0,26907.908604579592,23483.803014696663,25104.547382676996,28329.888165002623,40304.090559711251,45667.575188224226,50708.583137042668,51295.559185268947,63098.980299996845,59622.771674368276,53570.387977680068,47285.238801914151,38210.334243172743,34850.078998784353,36498.266711604934,39754.752315889869,51716.751031003521,57232.392584374007,62629.955190739929,136740.98677201872,62021.971020994119,58813.201168722029,53022.165936199301,46965.547297714293,38097.531915459178,171931.28268443354,34611.136533693068,37944.350820676824,49958.993471541733,55498.641281841541,60751.324772357009,185746.12377628658,60155.316991047293,56960.856521633141,51196.971121594615,45168.812121943593,36343.2370938116,175885.63370493965,32881.076496449292,36196.137136068719,48149.405565883615,53659.894868086987,58884.836493086565,192971.46724902993,58380.636139492977,55200.471595431285,49463.65884981709,43463.875980885401,34680.588403531969,198403.99217531711,31096.670425579709,34392.596236312886,46283.717976932436,51764.109517540041,{"$f":"BX278-BX279-BX280+BX281+BX283+BX284+BX282","v":56960.356492545012},192796.51774101012,56472.190032362822,53305.238971372775,47594.346788730385,41621.775378265673,32879.535210653259,199797.14031308613,29313.31457219625,32590.161780647279,44419.40674636716,49869.810532587784,55037.465484546941,195852.94106215533,54527.623601204345,51373.559826708268,45688.197077693898,39742.43787335448,31040.77529025008,197738.1108710345,27511.139361179914,30768.846026931991,42536.364203202487,47956.770406897529,53095.815457602454,198796.546934232,52565.242957576877,49423.845557324879,43763.727313868949,37844.487902186891,29183.040869081502,195662.05714806475,25689.015436817968,28927.51065086665,40633.441934366929,46023.831368219471,51134.239254077045,201620.41826417891,50583.936933716293,47454.976884845426,41819.81036152404,35926.790443130973,27305.189319884194,193567.93395748333,23845.748170372113,27064.951546947777,38709.425239026066,44069.768842365294,49151.502396340969,204317.2386505644,48598.439256027821,45481.771717995936,39871.349101088039,34004.333860428735,25422.295313251056,194278.74997593585,21980.073845293089,25179.894983012262,36763.029252205626,42093.287545705745,47146.299147915997,206879.26903019394,46602.375257136642,43497.816295143006,{"$f":"EJ278-EJ279-EJ280+EJ281+EJ283+EJ284+EJ282","v":37911.89074464736},32070.6261277837,23527.827677068432,196882.40258952536,20090.655617853896,23270.993528342777,34792.894840106368,40093.017347475943,45117.248342531879,45933.513272793425,255750.08094393773,41874.293509122537,36066.735564521303,30037.528017666791,21354.133316555846,18107.030648955177,19471.864407769939,22519.021034078654,33847.760005432814,38918.806651803861,43684.567515565119,44234.140054390045,44482.433865218241,41141.818853426143,35362.398570109035,29362.427837136365,20721.476277684978,17489.755223163254,18826.418865217416,21857.621165492834,33129.182672996249,38174.193397619863,42915.433614077752,43461.466054746983,43707.715053788153,45559.285873203888,39467.600675976217,33065.61222202381,23648.142825883846,20198.078735588522,21888.988556431654,25492.993201919522,38524.094322799014,44558.983691108602,50306.381380068444,51256.58748517905,51866.41806424909,48303.707570272461,41848.287108594159,35064.038157531868,25084.285829387693,21428.188345558781,23221.997185253938,27041.09066000946,40850.071266466199,47245.170853605698,53335.615350836029,54342.478947240954,54988.646474888221,51213.174803749876,44372.300051830498,37182.965611983578,26607.358125055045,22732.922844373908,{"$f":"GV278-GV279-GV280+GV281+GV283+GV284+GV282","v":24635.879337347185},28682.897891870987,43316.192416608763,50093.002071276263,56546.968558565779,57613.86756423879,58298.536812716993,54297.597730430345,47048.252773300708,39429.644936965859,28222.605544612565,24116.7932164833,26135.524742498212,30424.070656333319,45930.88534738079,53112.188155002237,59951.373877454651,61081.887577560694,61807.352260833693,57567.480684989969,49885.27527702009,41811.761837131889,29935.589586127211,25584.582224412581,27726.117827136361,32270.605121668021,48703.08349910727,56313.022371374267,63560.419574837215,64758.340624223347,65527.031076605905,61033.957754469717,52893.045253507582,44337.463460593674,31752.20635799615,27141.360731458884,29413.155421814019,34228.858300882624,51642.256490012987,59706.4153255403,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751276,56081.820880733903,47015.386049960725,33678.706656869872,28792.505001752605,31202.465529613437,36305.56971071077,54758.44224118477,63303.931930101455,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.47558642488,49854.684247206264,35721.717247211076,30543.715036035224,33100.227218865752,38507.88432739678,58062.281023055628,67117.830584624011,{"$f":"JH278-JH279-JH280+JH281+JH283+JH284+JH282","v":75741.953023952257},77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820024,52865.062151095961,37888.263414222856,32401.034004977348,35112.991707345449,40843.376916728921,61565.051538154476,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797782,40185.792866152522,34370.86884553908,37247.704709103069,43320.077820391052,65278.709161708284,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526378,42622.201066501322,36460.012089774558,40166.421570389517,46601.191736640823,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728042,45860.549532515179,39330.356450659659,43257.909533975508,50076.703846865443,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,{"$f":"LT278-LT279-LT280+LT281+LT283+LT284+LT282","v":-4.8506384094556517E-12},-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,{"$f":"OF278-OF279-OF280+OF281+OF283+OF284+OF282","v":-4.8506384094555483E-12},-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12]
[null,"Interest on debt fund",null,null,null,null,null,null,null,null,{"$f":"K186-K178","v":0},0,0,0,0,0,0,0,0,0,-13873.19153494565,-13873.19153494565,-14498.618570139615,-14390.984472988923,-14275.921964151654,-14146.076643395392,13961.349561663383,13816.029360874978,13646.938489400876,1774.3069747711854,1493.2355553639011,1226.8085148184641,986.90044228034856,774.69972479869364,635.96288704732217,479.14818820186088,314.0605616362634,133.29072442926773,0,0,0,139.40345781189276,139.40345781189276,139.40345781189276,139.40345781189276,139.40345781189276,146.99473521749087,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,32.234014940515465,32.234014940515465,32.234014940515465,32.234014940515465,32.234014940515465,33.989332585791061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW186-BW178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI186-EI178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186-GU178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186-JG178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5920264881900313E-28,3.1840529763800626E-28,4.7760794645700943E-28,6.4051298245784975E-28,8.0341801845869015E-28,9.6632305445953065E-28,1.1292280904603711E-27,1.2921331264612116E-27,{"$f":"LS186-LS178","v":1.4587405496438894E-27},1.6253479728265669E-27,1.7919553960092445E-27,1.958562819191922E-27,2.1251702423745996E-27,1.8215744934639423E-27,1.5142763573714481E-27,1.2069782212789538E-27,8.9597769800462224E-28,5.8497717473029035E-28,2.739766514559587E-28,-4.0428840179626188E-44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE186-OE178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest for local banks",null,null,null,null,null,null,null,null,{"$f":"K217-K214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11662.066511040688,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,7774.7110073604563,7774.7110073604563,7774.7110073604563,{"$f":"BW217-BW214","v":7774.7110073604563},7774.7110073604563,7774.7110073604563,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,647.89258394670003,{"$f":"EI217-EI214","v":647.89258394670003},647.89258394670003,647.89258394670003,647.89258394670003,647.89258394670003,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"GU217-GU214","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"JG217-JG214","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"LS217-LS214","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"OE217-OE214","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12]
[null,"Repayments to local banks",null,null,null,null,null,null,null,null,{"$f":"K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,{"$f":"BW215","v":0},0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,0,0,0,0,155494.22014720918,0,{"$f":"EI215","v":0},0,0,0,155494.22014720918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K285-K286-K287-K288","v":0},{"$f":"L285-L286-L287-L288","v":0},0,0,0,0,0,0,0,0,13873.19153494565,40781.100139525239,37982.42158483628,39495.531855665919,42605.810129154277,54450.167203106641,31706.225626560845,36892.55377616769,37648.62069586807,61324.67332522566,58129.536119004377,52343.579462861606,46298.338359633803,37435.634518374049,34214.116111737028,36019.118523403071,39440.691754253603,51583.460306574256,57232.392584374007,62629.955190739929,-30415.299886231151,50868.393636088244,47659.623783816154,41868.588551293426,35811.969912808418,26943.954530553303,5275.8938749129011,24122.041635588321,27455.255922572076,39469.898573436985,45009.546383736793,50262.229874252262,19762.80873097264,50404.694216906209,47210.233747492057,41446.348347453531,35418.189347802509,26592.614319670516,10639.035465944093,23810.580321195426,27125.640960814853,39078.909390629749,44589.398692833121,49814.340317832699,28406.750926566892,49958.032548185816,46777.868004124124,41041.055258509929,35041.27238957824,26257.984812224808,34487.16843680077,23321.959418219252,26617.885228952429,38509.006969571979,43989.398510179584,{"$f":"BX285-BX286-BX287-BX288","v":49185.645485184556},29527.586586440477,49345.37160894907,46178.420547959024,40467.528365316633,34494.956954851921,25752.716787239508,37176.101742463186,22834.388732729203,26111.235941180232,37940.480906900113,43390.884693120737,48558.539645079894,33879.795075479109,48696.590345684002,45542.526571187926,39857.163822173556,33911.404617834138,25209.742034729737,36412.857468304981,22327.998689606276,25585.705355358354,37353.22353162885,42773.629735323892,47912.674786028816,38119.186115449178,48029.994869949944,44888.597469697947,39228.479226242016,33309.239814559958,24647.792781454573,35632.588913228625,21801.659933137744,25040.155147186426,36746.086430686701,42136.475864539243,47246.883750396817,42238.842613289511,47344.474013982777,44215.51396511191,38580.347441790524,32687.327523397453,24065.726400150674,34834.250890540628,21254.177834585298,24473.381211160962,36117.854903239255,41478.198506578483,46559.932060554158,46231.448167568393,46654.761504187714,43538.09396615583,37927.671349247932,32060.656108588624,23478.617561410945,36840.852076886542,20684.288677399683,23884.109815118856,35467.244084312224,40797.502377812343,45850.513980022595,50089.263715091365,45954.482673189945,42849.923711196308,{"$f":"EJ285-EJ286-EJ287-EJ288","v":37263.998160700663},31422.733543836999,22879.93509312173,40740.289858369477,20090.655617853899,23270.99352834278,34792.894840106375,40093.01734747595,45117.248342531886,45933.513272793432,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,21354.13331655585,18107.03064895518,19471.864407769943,22519.021034078658,33847.760005432821,38918.806651803869,43684.567515565126,44234.140054390053,44482.433865218249,41141.81885342615,35362.398570109042,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996256,38174.193397619871,42915.43361407776,43461.46605474699,43707.715053788161,45559.285873203895,39467.600675976224,33065.612222023818,23648.14282588385,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108609,50306.381380068451,51256.587485179058,51866.418064249097,48303.707570272469,41848.287108594166,35064.038157531875,25084.285829387696,21428.188345558785,23221.997185253942,27041.090660009464,40850.071266466206,47245.170853605705,53335.615350836037,54342.478947240961,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983585,26607.358125055049,22732.922844373912,{"$f":"GV285-GV286-GV287-GV288","v":24635.879337347189},28682.897891870991,43316.19241660877,50093.002071276271,56546.968558565786,57613.867564238797,58298.536812717,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612568,24116.793216483304,26135.524742498215,30424.070656333322,45930.885347380798,53112.188155002244,59951.373877454658,61081.887577560701,61807.352260833701,57567.480684989976,49885.275277020097,41811.761837131897,29935.589586127215,25584.582224412585,27726.117827136364,32270.605121668024,48703.083499107277,56313.022371374274,63560.419574837222,64758.340624223354,65527.031076605912,61033.957754469724,52893.045253507589,44337.463460593681,31752.206357996154,27141.360731458888,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540307,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733911,47015.386049960733,33678.706656869879,28792.505001752608,31202.465529613441,36305.569710710777,54758.442241184777,63303.931930101462,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.475586424887,49854.684247206271,35721.717247211083,30543.715036035228,33100.227218865759,38507.884327396787,58062.281023055635,67117.830584624011,{"$f":"JH285-JH286-JH287-JH288","v":75741.953023952257},77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820031,52865.062151095968,37888.263414222864,32401.034004977351,35112.991707345456,40843.376916728928,61565.051538154483,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152529,34370.868845539087,37247.704709103076,43320.07782039106,65278.709161708292,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526385,42622.201066501329,36460.012089774566,40166.421570389524,46601.191736640831,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728049,45860.549532515186,39330.356450659667,43257.909533975515,50076.70384686545,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,-3.4735123378691592E-26,-3.4735123378691592E-26,-3.4735123378691592E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.6350710512584224E-26,-3.6350710512584224E-26,{"$f":"LT285-LT286-LT287-LT288","v":-3.6350710512584224E-26},-3.6350710512584224E-26,-3.6350710512584224E-26,6.6239072489597919E-26,6.7046866056544235E-26,6.7046866056544235E-26,6.7854659623490551E-26,6.7854659623490551E-26,6.7854659623490551E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF285-OF286-OF287-OF288","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,"Cash Deposited",null,null,null,null,null,null,null,null,{"$f":"K289*NOT(K305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50868.393636088244,47659.623783816154,41868.588551293426,35811.969912808418,26943.954530553303,0,24122.041635588321,27455.255922572076,39469.898573436985,45009.546383736793,50262.229874252262,0,50404.694216906209,47210.233747492057,41446.348347453531,35418.189347802509,26592.614319670516,0,23810.580321195426,27125.640960814853,39078.909390629749,44589.398692833121,49814.340317832699,0,49958.032548185816,46777.868004124124,41041.055258509929,35041.27238957824,26257.984812224808,0,23321.959418219252,26617.885228952429,38509.006969571979,{"$f":"BW289*NOT(BW305)","v":43989.398510179584},49185.645485184556,0,49345.37160894907,46178.420547959024,40467.528365316633,34494.956954851921,25752.716787239508,0,22834.388732729203,26111.235941180232,37940.480906900113,43390.884693120737,48558.539645079894,0,48696.590345684002,45542.526571187926,39857.163822173556,33911.404617834138,25209.742034729737,0,22327.998689606276,25585.705355358354,37353.22353162885,42773.629735323892,47912.674786028816,0,48029.994869949944,44888.597469697947,39228.479226242016,33309.239814559958,24647.792781454573,0,21801.659933137744,25040.155147186426,36746.086430686701,42136.475864539243,47246.883750396817,0,47344.474013982777,44215.51396511191,38580.347441790524,32687.327523397453,24065.726400150674,0,21254.177834585298,24473.381211160962,36117.854903239255,41478.198506578483,46559.932060554158,0,46654.761504187714,43538.09396615583,37927.671349247932,32060.656108588624,23478.617561410945,0,20684.288677399683,23884.109815118856,35467.244084312224,40797.502377812343,45850.513980022595,0,45954.482673189945,{"$f":"EI289*NOT(EI305)","v":42849.923711196308},37263.998160700663,31422.733543836999,22879.93509312173,0,20090.655617853899,23270.99352834278,34792.894840106375,40093.01734747595,45117.248342531886,45933.513272793432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU289*NOT(GU305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG289*NOT(JG305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS289*NOT(LS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE289*NOT(OE305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash after Deposit",null,null,null,null,null,null,null,{"$f":"K289-K290","v":0},{"$f":"L289-L290","v":0},0,0,0,0,0,0,0,0,13873.19153494565,40781.100139525239,37982.42158483628,39495.531855665919,42605.810129154277,54450.167203106641,31706.225626560845,36892.55377616769,37648.62069586807,61324.67332522566,58129.536119004377,52343.579462861606,46298.338359633803,37435.634518374049,34214.116111737028,36019.118523403071,39440.691754253603,51583.460306574256,57232.392584374007,62629.955190739929,-30415.299886231151,0,0,0,0,0,5275.8938749129011,0,0,0,0,0,19762.80873097264,0,0,0,0,0,10639.035465944093,0,0,0,0,0,28406.750926566892,0,0,0,0,0,34487.16843680077,0,0,0,0,{"$f":"BX289-BX290","v":0},29527.586586440477,0,0,0,0,0,37176.101742463186,0,0,0,0,0,33879.795075479109,0,0,0,0,0,36412.857468304981,0,0,0,0,0,38119.186115449178,0,0,0,0,0,35632.588913228625,0,0,0,0,0,42238.842613289511,0,0,0,0,0,34834.250890540628,0,0,0,0,0,46231.448167568393,0,0,0,0,0,36840.852076886542,0,0,0,0,0,50089.263715091365,0,0,{"$f":"EJ289-EJ290","v":0},0,0,40740.289858369477,0,0,0,0,0,0,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,21354.13331655585,18107.03064895518,19471.864407769943,22519.021034078658,33847.760005432821,38918.806651803869,43684.567515565126,44234.140054390053,44482.433865218249,41141.81885342615,35362.398570109042,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996256,38174.193397619871,42915.43361407776,43461.46605474699,43707.715053788161,45559.285873203895,39467.600675976224,33065.612222023818,23648.14282588385,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108609,50306.381380068451,51256.587485179058,51866.418064249097,48303.707570272469,41848.287108594166,35064.038157531875,25084.285829387696,21428.188345558785,23221.997185253942,27041.090660009464,40850.071266466206,47245.170853605705,53335.615350836037,54342.478947240961,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983585,26607.358125055049,22732.922844373912,{"$f":"GV289-GV290","v":24635.879337347189},28682.897891870991,43316.19241660877,50093.002071276271,56546.968558565786,57613.867564238797,58298.536812717,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612568,24116.793216483304,26135.524742498215,30424.070656333322,45930.885347380798,53112.188155002244,59951.373877454658,61081.887577560701,61807.352260833701,57567.480684989976,49885.275277020097,41811.761837131897,29935.589586127215,25584.582224412585,27726.117827136364,32270.605121668024,48703.083499107277,56313.022371374274,63560.419574837222,64758.340624223354,65527.031076605912,61033.957754469724,52893.045253507589,44337.463460593681,31752.206357996154,27141.360731458888,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540307,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733911,47015.386049960733,33678.706656869879,28792.505001752608,31202.465529613441,36305.569710710777,54758.442241184777,63303.931930101462,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.475586424887,49854.684247206271,35721.717247211083,30543.715036035228,33100.227218865759,38507.884327396787,58062.281023055635,67117.830584624011,{"$f":"JH289-JH290","v":75741.953023952257},77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820031,52865.062151095968,37888.263414222864,32401.034004977351,35112.991707345456,40843.376916728928,61565.051538154483,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152529,34370.868845539087,37247.704709103076,43320.07782039106,65278.709161708292,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526385,42622.201066501329,36460.012089774566,40166.421570389524,46601.191736640831,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728049,45860.549532515186,39330.356450659667,43257.909533975515,50076.70384686545,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,-3.4735123378691592E-26,-3.4735123378691592E-26,-3.4735123378691592E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.6350710512584224E-26,-3.6350710512584224E-26,{"$f":"LT289-LT290","v":-3.6350710512584224E-26},-3.6350710512584224E-26,-3.6350710512584224E-26,6.6239072489597919E-26,6.7046866056544235E-26,6.7046866056544235E-26,6.7854659623490551E-26,6.7854659623490551E-26,6.7854659623490551E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF289-OF290","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,"Cash Sweep Percent",null,null,null,null,null,null,{"$f":"'General Assumptions'!G68","v":1},null,{"$f":"IF(K211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BW211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EI211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GU211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JG211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LS211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OE211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cash sweep to debt fund",null,null,null,null,null,null,null,null,{"$f":"MIN(K291*K292,K159*K55)","v":0},0,0,0,0,0,0,0,0,0,13873.19153494565,40781.100139525239,37982.42158483628,39495.531855665919,42605.810129154277,54450.167203106641,31706.225626560845,36892.55377616769,37648.62069586807,61324.67332522566,58129.536119004377,52343.579462861606,46298.338359633803,37435.634518374049,34214.116111737028,36019.118523403071,39440.691754253603,29081.612602749323,0,0,-30415.299886231151,0,0,0,0,0,5275.8938749129011,0,0,0,0,0,19762.80873097264,0,0,0,0,0,7415.8543823544132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW291*BW292,BW159*BW55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI291*EI292,EI159*EI55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GU291*GU292,GU159*GU55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JG291*JG292,JG159*JG55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.4735123378691592E-26,-3.4735123378691592E-26,-3.4735123378691592E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.5542916945637908E-26,-3.6350710512584224E-26,{"$f":"MIN(LS291*LS292,LS159*LS55)","v":-3.6350710512584224E-26},-3.6350710512584224E-26,-3.6350710512584224E-26,-3.6350710512584224E-26,6.6239072489597919E-26,6.7046866056544235E-26,6.7046866056544235E-26,6.7854659623490551E-26,6.7854659623490551E-26,6.7854659623490551E-26,5.9776723954027356E-26,-8.8208378573729864E-42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OE291*OE292,OE159*OE55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K291-K293","v":0},{"$f":"L291-L293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22501.847703824933,57232.392584374007,62629.955190739929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3223.1810835896795,0,0,0,0,0,28406.750926566892,0,0,0,0,0,34487.16843680077,0,0,0,0,{"$f":"BX291-BX293","v":0},29527.586586440477,0,0,0,0,0,37176.101742463186,0,0,0,0,0,33879.795075479109,0,0,0,0,0,36412.857468304981,0,0,0,0,0,38119.186115449178,0,0,0,0,0,35632.588913228625,0,0,0,0,0,42238.842613289511,0,0,0,0,0,34834.250890540628,0,0,0,0,0,46231.448167568393,0,0,0,0,0,36840.852076886542,0,0,0,0,0,50089.263715091365,0,0,{"$f":"EJ291-EJ293","v":0},0,0,40740.289858369477,0,0,0,0,0,0,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,21354.13331655585,18107.03064895518,19471.864407769943,22519.021034078658,33847.760005432821,38918.806651803869,43684.567515565126,44234.140054390053,44482.433865218249,41141.81885342615,35362.398570109042,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996256,38174.193397619871,42915.43361407776,43461.46605474699,43707.715053788161,45559.285873203895,39467.600675976224,33065.612222023818,23648.14282588385,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108609,50306.381380068451,51256.587485179058,51866.418064249097,48303.707570272469,41848.287108594166,35064.038157531875,25084.285829387696,21428.188345558785,23221.997185253942,27041.090660009464,40850.071266466206,47245.170853605705,53335.615350836037,54342.478947240961,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983585,26607.358125055049,22732.922844373912,{"$f":"GV291-GV293","v":24635.879337347189},28682.897891870991,43316.19241660877,50093.002071276271,56546.968558565786,57613.867564238797,58298.536812717,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612568,24116.793216483304,26135.524742498215,30424.070656333322,45930.885347380798,53112.188155002244,59951.373877454658,61081.887577560701,61807.352260833701,57567.480684989976,49885.275277020097,41811.761837131897,29935.589586127215,25584.582224412585,27726.117827136364,32270.605121668024,48703.083499107277,56313.022371374274,63560.419574837222,64758.340624223354,65527.031076605912,61033.957754469724,52893.045253507589,44337.463460593681,31752.206357996154,27141.360731458888,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540307,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733911,47015.386049960733,33678.706656869879,28792.505001752608,31202.465529613441,36305.569710710777,54758.442241184777,63303.931930101462,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.475586424887,49854.684247206271,35721.717247211083,30543.715036035228,33100.227218865759,38507.884327396787,58062.281023055635,67117.830584624011,{"$f":"JH291-JH293","v":75741.953023952257},77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820031,52865.062151095968,37888.263414222864,32401.034004977351,35112.991707345456,40843.376916728928,61565.051538154483,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152529,34370.868845539087,37247.704709103076,43320.07782039106,65278.709161708292,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526385,42622.201066501329,36460.012089774566,40166.421570389524,46601.191736640831,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728049,45860.549532515186,39330.356450659667,43257.909533975515,50076.70384686545,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,0,0,0,0,0,0,0,0,0,0,{"$f":"LT291-LT293","v":0},0,0,0,0,0,0,0,0,8.8857292364095114E-27,6.8662453190436879E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF291-OF293","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,"Add: Cash from re-financing",null,null,null,null,null,null,null,null,{"$f":"K201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2673763.2279333463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: fees paid at re-financing",null,null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53475.264558666924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayments of debt fund",null,null,null,null,null,null,null,null,{"$f":"K206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2552743.7097687917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash flow after re-financing",null,null,null,null,null,null,null,null,{"$f":"K294+K295-K296-K297","v":0},{"$f":"L294+L295-L296-L297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67544.253605887759,0,0,0,0,0,0,0,0,22501.847703824933,57232.392584374007,62629.955190739929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3223.1810835896795,0,0,0,0,0,28406.750926566892,0,0,0,0,0,34487.16843680077,0,0,0,0,{"$f":"BX294+BX295-BX296-BX297","v":0},29527.586586440477,0,0,0,0,0,37176.101742463186,0,0,0,0,0,33879.795075479109,0,0,0,0,0,36412.857468304981,0,0,0,0,0,38119.186115449178,0,0,0,0,0,35632.588913228625,0,0,0,0,0,42238.842613289511,0,0,0,0,0,34834.250890540628,0,0,0,0,0,46231.448167568393,0,0,0,0,0,36840.852076886542,0,0,0,0,0,50089.263715091365,0,0,{"$f":"EJ294+EJ295-EJ296-EJ297","v":0},0,0,40740.289858369477,0,0,0,0,0,0,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,21354.13331655585,18107.03064895518,19471.864407769943,22519.021034078658,33847.760005432821,38918.806651803869,43684.567515565126,44234.140054390053,44482.433865218249,41141.81885342615,35362.398570109042,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996256,38174.193397619871,42915.43361407776,43461.46605474699,43707.715053788161,45559.285873203895,39467.600675976224,33065.612222023818,23648.14282588385,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108609,50306.381380068451,51256.587485179058,51866.418064249097,48303.707570272469,41848.287108594166,35064.038157531875,25084.285829387696,21428.188345558785,23221.997185253942,27041.090660009464,40850.071266466206,47245.170853605705,53335.615350836037,54342.478947240961,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983585,26607.358125055049,22732.922844373912,{"$f":"GV294+GV295-GV296-GV297","v":24635.879337347189},28682.897891870991,43316.19241660877,50093.002071276271,56546.968558565786,57613.867564238797,58298.536812717,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612568,24116.793216483304,26135.524742498215,30424.070656333322,45930.885347380798,53112.188155002244,59951.373877454658,61081.887577560701,61807.352260833701,57567.480684989976,49885.275277020097,41811.761837131897,29935.589586127215,25584.582224412585,27726.117827136364,32270.605121668024,48703.083499107277,56313.022371374274,63560.419574837222,64758.340624223354,65527.031076605912,61033.957754469724,52893.045253507589,44337.463460593681,31752.206357996154,27141.360731458888,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540307,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733911,47015.386049960733,33678.706656869879,28792.505001752608,31202.465529613441,36305.569710710777,54758.442241184777,63303.931930101462,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.475586424887,49854.684247206271,35721.717247211083,30543.715036035228,33100.227218865759,38507.884327396787,58062.281023055635,67117.830584624011,{"$f":"JH294+JH295-JH296-JH297","v":75741.953023952257},77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820031,52865.062151095968,37888.263414222864,32401.034004977351,35112.991707345456,40843.376916728928,61565.051538154483,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152529,34370.868845539087,37247.704709103076,43320.07782039106,65278.709161708292,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526385,42622.201066501329,36460.012089774566,40166.421570389524,46601.191736640831,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728049,45860.549532515186,39330.356450659667,43257.909533975515,50076.70384686545,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,0,0,0,0,0,0,0,0,0,0,{"$f":"LT294+LT295-LT296-LT297","v":0},0,0,0,0,0,0,0,0,8.8857292364095114E-27,6.8662453190436879E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF294+OF295-OF296-OF297","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,"Less: Increase in cash balance",null,null,null,null,null,null,null,null,{"$f":"K298*OR(K211,K155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67544.253605887759,0,0,0,0,0,0,0,0,22501.847703824933,57232.392584374007,62629.955190739929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW298*OR(BW211,BW155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI298*OR(EI211,EI155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU298*OR(GU211,GU155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG298*OR(JG211,JG155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS298*OR(LS211,LS155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE298*OR(OE211,OE155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends Paid",null,null,null,null,null,null,null,{"$f":"MAX(K298-K299-K229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10018.959998410282,0,0,0,0,0,34487.16843680077,0,0,0,{"$f":"MAX(BW298-BW299-BW229,0)","v":0},0,12896.351510856621,0,0,0,0,0,37176.101742463186,0,0,0,0,0,22234.905314158066,0,0,0,0,0,36412.857468304981,0,0,0,0,0,31366.709540424577,0,0,0,0,0,35632.588913228625,0,0,0,0,0,40279.106073626142,0,0,0,0,0,34834.250890540628,0,0,0,0,0,46231.448167568393,0,0,0,0,0,36840.852076886542,0,0,0,0,0,50089.263715091365,0,{"$f":"MAX(EI298-EI299-EI229,0)","v":0},0,0,0,40740.289858369477,0,0,0,0,0,0,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,21354.13331655585,18107.03064895518,19471.864407769943,22519.021034078658,33847.760005432821,38918.806651803869,43684.567515565126,44234.140054390053,44482.433865218249,41141.81885342615,35362.398570109042,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996256,38174.193397619871,42915.43361407776,43461.46605474699,43707.715053788161,45559.285873203895,39467.600675976224,33065.612222023818,23648.14282588385,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108609,50306.381380068451,51256.587485179058,51866.418064249097,48303.707570272469,41848.287108594166,35064.038157531875,25084.285829387696,21428.188345558785,23221.997185253942,27041.090660009464,40850.071266466206,47245.170853605705,53335.615350836037,54342.478947240961,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983585,26607.358125055049,{"$f":"MAX(GU298-GU299-GU229,0)","v":22732.922844373912},24635.879337347189,28682.897891870991,43316.19241660877,50093.002071276271,56546.968558565786,57613.867564238797,58298.536812717,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612568,24116.793216483304,26135.524742498215,30424.070656333322,45930.885347380798,53112.188155002244,59951.373877454658,61081.887577560701,61807.352260833701,57567.480684989976,49885.275277020097,41811.761837131897,29935.589586127215,25584.582224412585,27726.117827136364,32270.605121668024,48703.083499107277,56313.022371374274,63560.419574837222,64758.340624223354,65527.031076605912,61033.957754469724,52893.045253507589,44337.463460593681,31752.206357996154,27141.360731458888,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540307,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733911,47015.386049960733,33678.706656869879,28792.505001752608,31202.465529613441,36305.569710710777,54758.442241184777,63303.931930101462,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.475586424887,49854.684247206271,35721.717247211083,30543.715036035228,33100.227218865759,38507.884327396787,58062.281023055635,{"$f":"MAX(JG298-JG299-JG229,0)","v":67117.830584624011},75741.953023952257,77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820031,52865.062151095968,37888.263414222864,32401.034004977351,35112.991707345456,40843.376916728928,61565.051538154483,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152529,34370.868845539087,37247.704709103076,43320.07782039106,65278.709161708292,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526385,42622.201066501329,36460.012089774566,40166.421570389524,46601.191736640831,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728049,45860.549532515186,39330.356450659667,43257.909533975515,50076.70384686545,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,0,0,0,0,0,0,0,0,0,{"$f":"MAX(LS298-LS299-LS229,0)","v":0},0,0,0,0,0,0,0,0,0,8.8857292364095114E-27,6.8662453190436879E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"MAX(OE298-OE299-OE229,0)","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,"Less: cash trapped",null,null,null,null,null,null,null,null,{"$f":"K298-K299-K300","v":0},{"$f":"L298-L299-L300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3223.1810835896795,0,0,0,0,0,18387.79092815661,0,0,0,0,0,0,0,0,0,0,{"$f":"BX298-BX299-BX300","v":0},16631.235075583856,0,0,0,0,0,0,0,0,0,0,0,11644.889761321043,0,0,0,0,0,0,0,0,0,0,0,6752.4765750246006,0,0,0,0,0,0,0,0,0,0,0,1959.7365396633686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ298-EJ299-EJ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV298-GV299-GV300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH298-JH299-JH300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT298-LT299-LT300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF298-OF299-OF300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Rooftop owners",null,null,null,{"$f":"F36","v":0},null,null,null,{"$f":"K300*$G$302","v":0},{"$f":"L300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Development Co.",null,null,null,{"$f":"F37","v":1},null,null,null,{"$f":"K300*$G$303","v":0},{"$f":"L300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10018.959998410282,0,0,0,0,0,34487.16843680077,0,0,0,0,{"$f":"BX300*$G$303","v":0},12896.351510856621,0,0,0,0,0,37176.101742463186,0,0,0,0,0,22234.905314158066,0,0,0,0,0,36412.857468304981,0,0,0,0,0,31366.709540424577,0,0,0,0,0,35632.588913228625,0,0,0,0,0,40279.106073626142,0,0,0,0,0,34834.250890540628,0,0,0,0,0,46231.448167568393,0,0,0,0,0,36840.852076886542,0,0,0,0,0,50089.263715091365,0,0,{"$f":"EJ300*$G$303","v":0},0,0,40740.289858369477,0,0,0,0,0,0,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,21354.13331655585,18107.03064895518,19471.864407769943,22519.021034078658,33847.760005432821,38918.806651803869,43684.567515565126,44234.140054390053,44482.433865218249,41141.81885342615,35362.398570109042,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996256,38174.193397619871,42915.43361407776,43461.46605474699,43707.715053788161,45559.285873203895,39467.600675976224,33065.612222023818,23648.14282588385,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108609,50306.381380068451,51256.587485179058,51866.418064249097,48303.707570272469,41848.287108594166,35064.038157531875,25084.285829387696,21428.188345558785,23221.997185253942,27041.090660009464,40850.071266466206,47245.170853605705,53335.615350836037,54342.478947240961,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983585,26607.358125055049,22732.922844373912,{"$f":"GV300*$G$303","v":24635.879337347189},28682.897891870991,43316.19241660877,50093.002071276271,56546.968558565786,57613.867564238797,58298.536812717,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612568,24116.793216483304,26135.524742498215,30424.070656333322,45930.885347380798,53112.188155002244,59951.373877454658,61081.887577560701,61807.352260833701,57567.480684989976,49885.275277020097,41811.761837131897,29935.589586127215,25584.582224412585,27726.117827136364,32270.605121668024,48703.083499107277,56313.022371374274,63560.419574837222,64758.340624223354,65527.031076605912,61033.957754469724,52893.045253507589,44337.463460593681,31752.206357996154,27141.360731458888,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540307,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733911,47015.386049960733,33678.706656869879,28792.505001752608,31202.465529613441,36305.569710710777,54758.442241184777,63303.931930101462,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.475586424887,49854.684247206271,35721.717247211083,30543.715036035228,33100.227218865759,38507.884327396787,58062.281023055635,67117.830584624011,{"$f":"JH300*$G$303","v":75741.953023952257},77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820031,52865.062151095968,37888.263414222864,32401.034004977351,35112.991707345456,40843.376916728928,61565.051538154483,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152529,34370.868845539087,37247.704709103076,43320.07782039106,65278.709161708292,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526385,42622.201066501329,36460.012089774566,40166.421570389524,46601.191736640831,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728049,45860.549532515186,39330.356450659667,43257.909533975515,50076.70384686545,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,0,0,0,0,0,0,0,0,0,0,{"$f":"LT300*$G$303","v":0},0,0,0,0,0,0,0,0,8.8857292364095114E-27,6.8662453190436879E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF300*$G$303","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[]
[null,null,"Dividends allowed",null,null,null,null,{"$f":"H197","v":"2019-07-01"},{"$f":"I197","v":"2028-07-01"},null,{"$f":"OR(K2<$H$305,K2>$I$305,K210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"OR(BW2<$H$305,BW2>$I$305,BW210)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"OR(EI2<$H$305,EI2>$I$305,EI210)","v":false},false,false,false,true,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU2<$H$305,GU2>$I$305,GU210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG2<$H$305,JG2>$I$305,JG210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(LS2<$H$305,LS2>$I$305,LS210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(OE2<$H$305,OE2>$I$305,OE210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Balance Sheet"]
[null,"Assets"]
[null,null,"Cash",null,null,null,null,null,null,null,{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,67544.253605887759,90046.101309712685,147278.49389408669,209908.44908482663,0,50868.393636088244,98528.017419904398,140396.60597119783,176208.57588400625,203152.53041455956,0,24122.041635588321,51577.297558160397,91047.196131597389,136056.74251533419,186318.97238958644,0,50404.694216906209,97614.927964398259,139061.27631185181,174479.46565965432,201072.07997932483,3223.1810835896795,27033.761404785106,54159.402365599963,93238.311756229712,137827.71044906284,187642.05076689553,18387.79092815661,68345.823476342426,115123.69148046654,156164.74673897648,191206.01912855473,217464.00394077954,0,23321.959418219252,49939.844647171682,88448.851616743661,{"$f":"BW238","v":132438.25012692326},181623.89561210782,16631.235075583856,65976.606684532919,112155.02723249194,152622.55559780856,187117.51255266048,212870.22933989999,0,22834.388732729203,48945.624673909435,86886.105580809555,130276.99027393029,178835.52991901018,11644.889761321043,60341.480107005045,105884.00667819296,145741.17050036651,179652.57511820065,204862.31715293039,0,22327.998689606276,47913.70404496463,85266.927576593473,128040.55731191736,175953.23209794617,6752.4765750246006,54782.471444974544,99671.068914672491,138899.5481409145,172208.78795547446,196856.58073692903,0,21801.659933137744,46841.815080324173,83587.901511010874,125724.37737555012,172971.26112594694,1959.7365396633686,49304.210553646146,93519.724518758056,132100.07196054858,164787.39948394604,188853.12588409672,0,21254.177834585298,45727.55904574626,81845.413948985515,123323.612455564,169883.54451611816,0,46654.761504187714,90192.855470343551,128120.52681959148,160181.18292818012,183659.80048959106,0,20684.288677399683,44568.398492518536,80035.642576830753,120833.1449546431,166683.6589346657,0,45954.482673189945,{"$f":"EI238","v":88804.406384386253},126068.40454508692,157491.13808892391,180371.07318204563,0,20090.655617853899,43361.64914619668,78154.543986303062,118247.56133377901,163364.80967631089,209298.32294910433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accounts Recievables",null,null,null,null,null,null,null,{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,32326.457233369609,28820.271370673643,30686.648054657471,34000.467512821429,46287.508768424734,51794.357234163348,56970.491108272137,57578.418018140968,57859.972695157056,54252.983218058027,48003.595897486732,41515.307089375368,32165.562382075892,28676.827465176859,30533.914841741091,33831.240797846149,46057.127140574601,51536.566986847254,56686.938270148799,57291.839413567104,57571.99274005591,53982.95592728215,47764.672981568918,41308.677605905017,32005.468334686731,28534.097506948641,30381.941810721604,33662.856356026386,45827.892165371406,51280.059810026833,56404.796727775974,57006.687164551884,57285.446115298255,53714.272613066372,47526.93922989352,41103.076556196356,31846.171105450609,28392.077942539265,30230.72517803088,33495.309995210395,45599.798135709527,51024.829317619224,56124.059456869632,56722.954171855759,57000.325686929755,53446.926586186972,47290.388723766773,40898.498821541412,31687.666728453936,28250.765236185285,30080.261178932371,33328.597544111602,45372.839372888651,50770.869155326211,{"$f":"BW102","v":55844.719468106785},56440.633371573349,56716.624356503009,53180.911190713559,47055.015573953227,40694.939308708876,31529.951257522116,28110.155869721319,29930.546067427254,33162.714852204634,45147.010226472412,50518.17300047617,55566.769806951743,56159.71773495771,56434.335060900907,52916.219803843611,46820.813920529297,40492.392949817389,31373.020766121408,27970.246342492555,29781.576116161235,32997.65778962207,44922.305074147669,50266.734561866477,55290.203553482679,55880.200268245186,56153.45077216081,52652.845835737542,46587.777932737321,40290.854702209435,31216.871347261236,27831.033171267663,29633.347616331845,32833.422247051676,44698.718321584711,50016.547579607191,55015.013822219691,55602.074012481542,55873.964497299596,52390.782729354629,46355.901808840463,40090.319548325766,31061.4991133968,27692.512890151971,29485.856877595954,32670.004135633972,44476.244402297758,49767.605824964878,54741.193761953124,55325.33204334847,55595.869278139551,52130.023960289836,46125.179775978191,39890.782495580454,30906.900196332361,27554.682050501222,29339.100227977986,32507.39938686055,44254.87777750651,49519.903100207739,54468.73655557305,55049.967470991294,55319.158191135059,51870.563036611216,{"$f":"EI102","v":45895.606090022586},39692.238576236559,30753.07074712489,27417.537220835689,29193.074013778474,32345.603952472677,44034.612935998215,49273.433238451216,54197.63541989962,54775.973439847512,55043.824347200331,51612.393498698446,45667.175035435343,39494.682847282595,30600.006935988313,27281.074986754815,29047.77459948312,32184.613804360633,43815.444393990489,49028.190103504588,53927.883605514209,54503.343128476015,54769.860891537886,51355.508919081978,45439.880925125457,39298.110390309332,30447.704952198117,27145.291950852123,28903.198367672245,32024.424934463335,43597.366694994751,48784.167589717988,53659.474396591198,54232.069749387243,54497.261003467771,56409.002621493833,50173.881786909667,43620.568348523811,33974.521443782294,30448.958092497851,32591.395542740287,36300.91126785439,49679.312822705841,55882.181874648064,61790.257324924147,62778.206304675368,63417.122574980065,59776.580304173331,53169.227152130072,46224.685522194821,36002.776418639856,32266.739421148195,34537.078876543688,38468.05007487836,52645.132769482414,59218.308730200675,65479.092119091423,66526.020956333814,67203.080077477716,63345.200000039593,56343.392523644827,48984.266654978564,38152.116785379738,34193.041013406655,{"$f":"GU102","v":36598.918133479492},40764.565540638388,55788.010075890539,62753.600006736429,69388.147749483804,70497.577500123109,71215.05657340688,67126.863775525722,59707.053329744274,51908.592835616873,40429.771256520355,36234.341452493281,38783.847740257523,43198.181360437928,59118.514941457586,66499.945679757773,73530.571244746854,74706.233169243642,75466.545237310027,71134.290211968197,63271.522314260365,55007.499227305358,42843.40009362049,38397.506088478352,41099.216103972649,45777.082328744022,62647.848599169673,70469.945547921059,77920.294501866345,79166.142614299752,79971.844776735903,75380.957181041595,67048.787583855359,58291.408145547786,45401.120870452833,40689.810127990633,43552.810326442079,48509.941866482448,66387.880987724275,74676.951608978299,82572.081142254741,83892.305508556572,84746.107521991929,79881.147173856138,71051.552926706427,61771.364110734663,48111.535774220611,43118.963102364942,46152.882393970802,51405.95119169254,70351.190672789628,79135.112965532957,87501.576165113132,88900.616995196804,89805.390386820902,84649.995336170818,75293.280538187508,65459.070993336369,50983.760536637667,45693.134796520659,48908.176930627735,54474.850231649958,74551.107151535296,83859.423411637312,{"$f":"JG102","v":92725.35856506355},94207.921146243621,95166.708871394614,89703.54037127475,79788.236297244235,69366.931376638022,54027.455092173695,48420.982725776528,51827.960608372923,57726.960380421006,79001.755682713134,88865.771860276509,98260.997091017241,99832.067612943181,100848.09428924722,95058.778481734451,84551.53774573635,73508.088269401749,57252.856066575026,51311.681253011309,54922.053312948519,61173.219212020296,83718.104793062972,94170.995781337784,104127.10933380773,105791.9716581354,106868.65441061737,100733.72053142579,89599.204932113498,77896.469308745785,60670.81120492726,54374.952444098868,58200.861170351491,64825.217265918967,88716.016619816684,99792.937829788512,110343.42434131417,112107.67777251465,113248.63772615387,106747.45262009863,94948.21429042198,82546.833601904087,64292.81585504899,57621.098765390831,61675.411544963637,68695.237028622272,94012.300258614559,105750.50585451674,116930.8489716632,118800.42708873638,120009.50154712035,113120.20027420027,100616.55573585052,87474.821364405565,0,0,0,0,0,0,0,0,0,0,{"$f":"LS102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gross Plant",null,null,null,null,null,null,null,{"$f":"K130","v":0},0,0,0,10265.867862098266,20585.751582373407,850990.32241595071,1681394.893249528,2511799.4640831053,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"BW130","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"EI130","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"GU130","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"JG130","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"LS130","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,{"$f":"OE130","v":3342204.0349166826},3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826,3342204.0349166826]
[null,null,"Less: Accumulated Depreciation",null,null,null,null,null,null,null,{"$f":"-K134","v":0},0,0,0,0,0,0,0,0,0,-34814.625363715444,-69629.250727430888,-104443.87609114633,-139258.50145486178,-174073.12681857724,-208887.75218229269,-243702.37754600815,-278517.00290972361,-313331.62827343907,-348146.25363715453,-382960.87900086999,-417775.50436458545,-452590.1297283009,-487404.75509201636,-522219.38045573182,-557034.00581944722,-591848.63118316268,-626663.25654687814,-661477.8819105936,-696292.50727430906,-731107.13263802452,-765921.75800173997,-800736.38336545543,-835551.00872917089,-870365.63409288635,-905180.25945660181,-939994.88482031727,-974809.51018403273,-1009624.1355477482,-1044438.7609114636,-1079253.386275179,-1114068.0116388944,-1148882.6370026099,-1183697.2623663254,-1218511.8877300408,-1253326.5130937563,-1288141.1384574717,-1322955.7638211872,-1357770.3891849027,-1392585.0145486181,-1427399.6399123336,-1462214.265276049,-1497028.8906397645,-1531843.5160034799,-1566658.1413671954,-1601472.7667309109,-1636287.3920946263,-1671102.0174583418,-1705916.6428220572,-1740731.2681857727,-1775545.8935494882,-1810360.5189132036,-1845175.1442769191,-1879989.7696406345,{"$f":"-BW134","v":-1914804.39500435},-1949619.0203680655,-1984433.6457317809,-2019248.2710954964,-2054062.8964592118,-2088877.5218229273,-2123692.1471866425,-2158506.772550358,-2193321.3979140734,-2228136.0232777889,-2262950.6486415043,-2297765.2740052198,-2332579.8993689353,-2367394.5247326507,-2402209.1500963662,-2437023.7754600816,-2471838.4008237971,-2506653.0261875126,-2541467.651551228,-2576282.2769149435,-2611096.9022786589,-2645911.5276423744,-2680726.1530060899,-2715540.7783698053,-2750355.4037335208,-2785170.0290972362,-2819984.6544609517,-2854799.2798246671,-2889613.9051883826,-2924428.5305520981,-2959243.1559158135,-2994057.781279529,-3028872.4066432444,-3063687.0320069599,-3098501.6573706754,-3133316.2827343908,-3168130.9080981063,-3202945.5334618217,-3237760.1588255372,-3272574.7841892526,-3307389.4095529681,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,{"$f":"-EI134","v":-3342204.0349166826},-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,{"$f":"-GU134","v":-3342204.0349166826},-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,{"$f":"-JG134","v":-3342204.0349166826},-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,{"$f":"-LS134","v":-3342204.0349166826},-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,{"$f":"-OE134","v":-3342204.0349166826},-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826,-3342204.0349166826]
[null,null,"IDC Net Plant",null,null,null,null,null,null,null,{"$f":"K250","v":0},0,0,0,0,42.346704931155351,127.43761036628669,3638.2983704748444,10589.060285907355,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,20993.91294892953,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"BW250","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"EI250","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"GU250","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"JG250","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"LS250","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"OE250","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454]
[null,null,"UnAmortized signing fees"]
[null,null,"Total assets",null,null,null,null,null,null,null,{"$f":"SUM(K309:K314)","v":0},{"$f":"SUM(L309:L314)","v":0},0,0,10265.867862098266,20628.098287304561,851117.76002631697,1685033.191620003,2522388.5243690126,3363197.9478656123,3360709.7797352667,3322388.968508855,3289440.7198291235,3257939.9139235718,3235412.3298154599,3206104.5529174828,3176466.0614278764,3142259.3629740295,3228745.8104518848,3190324.1956110704,3149260.1829267838,3107957.2687549568,3063792.8986839419,3025489.5384033276,2992532.0004161764,2961014.7010085657,2938425.9619875788,2931592.6241739611,2959160.762677921,2987580.9936483637,2743138.0725263106,2755602.8039859096,2762229.5194602972,2762827.4872722109,2754521.6225500857,2743179.5808891854,2507060.2694146833,2499648.6002318612,2504454.2666000626,2514561.7074544397,2529881.3653922104,2545930.8603395228,2325076.0215369673,2337094.9168879264,2343303.1918885303,2343511.0521985707,2334857.7107319119,2323181.6065249559,2092356.7295009971,2084617.2692756567,2089032.7730132553,2098722.088222079,2113596.0916904472,2129194.7013595505,1925403.1876721701,1936993.1957558978,1942799.9005338864,1942634.4405264554,1933650.2554592306,1921656.7134154711,1671207.5800537232,1662963.2504734064,1666810.7521674202,1675903.1635557145,1690151.7870149591,{"$f":"SUM(BX309:BX314)","v":1705118.7210398947},1505587.4261245851,1516582.4592040291,1521820.3587715125,1521113.1855078691,1511628.5290478193,1499146.8250835426,1253282.3605776331,1244534.2927314243,1247815.1986831566,1256312.2170003452,1269937.0731362258,1284273.9353455962,1082543.2871501348,1092907.1368750464,1097539.6321992045,1096253.7496869504,1086231.1567573734,1073223.4990047589,835357.88626178156,826087.34126113297,828783.06853730173,836666.0961929335,849648.56955615839,863336.61569323426,659594.48531051294,669309.249880324,673318.15408330632,671435.08471530478,660855.71581120125,647303.04505294689,417434.15339736629,407621.26259750861,409712.08845551254,416961.37878050643,429281.6955239427,442301.01410088583,236746.75463570503,245793.4215180272,249159.42919890943,246659.56901647092,270318.07610493933,291014.81628184521,103955.03438519257,128393.35947781558,164672.98095564067,206082.19728154677,252533.98372511368,299678.05406706303,130065.04678573589,173253.96297207417,210787.21275391837,242480.48682276846,265557.26063210878,285683.66004768887,103808.27773557453,127660.86557185686,163292.45377762138,204024.72318463481,249771.05901781272,296202.80391325324,129788.33569873161,172294.22321739781,209169.18998200528,{"$f":"SUM(EJ309:EJ314)","v":240229.82062891999},262713.38634364528,282257.78791047761,103662.25152137493,126905.43707792311,161865.43958979135,201897.15473235061,246914.37426127528,292609.960623755,338811.32480390125,126081.5710062947,120136.35254303169,113963.86035487884,105069.18444358454,101750.25249435137,103516.95210707969,106653.79131195731,118284.62190158702,123497.36761110126,128397.06111311064,128972.52063607228,129239.0383991342,125824.68642667857,119909.0584327219,113767.2878979057,104916.88245979453,101614.4694584486,103372.3758752685,106493.60244205956,118066.54420259119,123253.34509731446,128128.65190418753,128701.2472569839,128966.43851106417,130878.18012909022,124643.05929450634,118089.74585612015,108443.69895137883,104918.13560009412,107060.57305033681,110770.08877545073,124148.49033030252,130351.35938224466,136259.43483252067,137247.38381227187,137886.30008257634,134245.75781176973,127638.40465972656,120693.86302979141,110471.95392623627,106735.91692874477,109006.25638414024,112937.2275824746,127114.31027707866,133687.4862377973,139948.2696266881,140995.19846393017,141672.25758507417,137814.37750763621,130812.57003124141,123453.44416257496,112621.29429297605,108662.21852100304,111068.095641076,{"$f":"SUM(GV309:GV314)","v":115233.74304823474},130257.18758348691,137222.77751433279,143857.32525708003,144966.7550077195,145684.23408100323,141596.04128312215,134176.23083734082,126377.77034321324,114898.94876411687,110703.51896008979,113253.02524785408,117667.35886803445,133587.6924490541,140969.12318735418,147999.74875234335,149175.41067684011,149935.72274490667,145603.46771956456,137740.69982185669,129476.67673490186,117312.5776012171,112866.68359607494,115568.39361156932,120246.25983634069,137117.02610676631,144939.12305551756,152389.47200946265,153635.32012189634,154441.02228433255,149850.13468863803,141517.96509145189,132760.58565314428,119870.29837804929,115158.98763558724,118021.98783403858,122979.11937407906,140857.05849532073,149146.12911657465,157041.25864985108,158361.48301615322,159215.28502958815,154350.32468145236,145520.73043430306,136240.54161833122,122580.71328181717,117588.14060996137,120622.05990156707,125875.12869928907,144820.36818038614,153604.29047312948,161970.75367270957,163369.79450279323,164274.56789441721,159119.17284376721,149762.4580457838,139928.24850093282,125452.93804423408,120162.31230411715,123377.35443822424,128944.02773924627,149020.28465913178,158328.60091923352,167194.53607266012,{"$f":"SUM(JH309:JH314)","v":168677.09865384025},169635.88637899084,164172.71787887102,154257.41380484065,143836.10888423433,128496.63259976999,122890.16023337319,126297.13811596938,132196.13788801746,153470.93319030979,163334.94936787279,172730.17459861364,174301.24512053968,175317.27179684385,169527.95598933089,159020.71525333298,147977.26577699825,131722.03357417125,125780.85876060779,129391.23082054489,135642.39671961672,158187.28230065934,168640.17328893428,178596.28684140404,180261.14916573174,181337.83191821387,175202.89803902234,164068.38243971008,152365.64681634202,135139.98871252348,128844.12995169534,132670.03867794794,139294.39477351529,163185.19412741333,174262.11533738475,184812.60184891045,186576.85528011096,187717.81523375015,181216.63012769527,169417.39179801836,157016.01110950054,138761.9933626455,132090.27627298736,136144.58905256016,143164.41453621851,168481.47776621103,180219.6833621132,191400.02647925948,193269.604596333,194478.67905471695,187589.37778179662,175085.73324344715,161943.998872002,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"SUM(LT309:LT314)","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,{"$f":"SUM(OF309:OF314)","v":74469.177507596454},74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454,74469.177507596454]
[]
[null,"Liabilities and Equity"]
[null,null,"Liabilities"]
[null,null,"Accounts Payable",null,null,null,null,null,null,null,{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,5418.5486287900158,5336.4683559769792,5582.1006719804836,5670.5793478188225,5983.4182087134868,6126.7820459391296,6261.9079712294724,6282.8588328720307,6295.6806575835099,6211.3193065979976,6060.9285977852187,5904.5961009895473,5676.7581177127031,5595.476452838624,5851.7707825839943,5940.2032781808366,6251.8813501714267,6394.9299925732612,6529.7838206918686,6551.0329629513926,6564.1956461557866,6480.6609818646348,6331.4277407464051,6176.2844367833832,5949.9937056449344,5869.5320290230247,6137.0866201758436,6225.498788037803,6536.0476060662631,6678.8085154335931,6813.4176299057344,6834.9897343880148,6848.5178834515864,6765.8322335658122,6617.7772806251915,6463.8439719391954,6239.1196538542908,6159.5008874676996,6438.9467464897853,6527.3659759235188,6836.8185922124976,6979.3207766974956,7113.7141166565161,7135.635442925638,7149.5552524915702,7067.742552341575,6920.8883322262845,6768.1874546072513,6545.050361145748,6466.2990680998255,6758.3017607131678,6846.7570784321706,7155.1481637585694,7297.4222795776868,{"$f":"BW109","v":7431.6304419960161},7453.9289302727893,7468.2682854949053,7387.3541817476998,7241.724867492846,7090.2805948442183,6868.753293506501,6790.8957839492277,7096.1573346980913,7184.6795119653661,7492.0454635034839,7634.1239232435382,7768.1792718031647,7790.8846523382817,7805.673238824661,7725.6851999466016,7581.3068039785685,7431.1451599021111,7211.2520862478914,7134.3165301788704,7453.5774265550062,7542.1990932864774,7848.5781494478333,7990.4952374061113,8124.4320184401067,8147.5759279959084,8162.8453488985551,8083.8127828019906,7940.713275164273,7791.8622518048551,7573.6298288803118,7497.6463762960821,7831.6876831941463,7920.443449475265,8225.8758121999417,8367.6678072155555,8501.5222731802933,8525.1383790832188,8540.9222797982384,8462.8766591390395,8321.0860934093944,8173.5757780315507,7957.0325435691848,7882.0334524216887,8231.6790430106958,8320.6056285081177,8625.1335934920517,8766.8388997555121,8900.6494407231039,8924.7735729788801,8941.1077739518696,8864.0827695751177,8723.6334169739457,8577.4961267728013,8362.6728686691586,8288.6926411451932,8654.8115505783244,8743.947922359881,9047.6160177339971,9189.2753040936022,9323.0825877859097,9347.7528797816158,9364.675517945132,9288.7071410085409,{"$f":"EI109","v":9149.6336332308747},9004.9040589125998,8791.8339595219131,8718.9094871844136,9102.4183959246111,9191.8059152340793,9494.6610492446998,9636.3173975620812,9770.1645184814988,9795.4215568326126,9812.9732362367504,9738.0999895759342,9600.4394709140652,9457.1548296158326,9245.873619432492,9174.0443377996635,9575.9101917132157,9665.5927702820045,9967.6843885577,10109.383451700751,10243.316089949105,10269.203074085972,10287.427026319656,10213.690065655852,10077.482355016427,9935.6825531729774,9726.2286745131496,9655.536727688881,10076.77950245484,10166.803768970512,10468.184021998513,10609.974192098131,10744.040782513453,10770.60369464026,10789.545949679623,10849.716748289959,10706.281110933463,10554.956126500017,10326.378617898476,10250.879356909354,10702.406986308661,10807.918065934891,11155.21849990685,11323.198183539494,11483.875944855714,11521.618819496349,11550.704510730993,11472.872733900891,11320.940043535946,11160.647364662969,10918.490589252189,10838.551075589436,11315.081691289772,11426.95941486891,11795.061503016228,11973.137876594988,12143.47676825543,12183.542009092891,12214.433602589525,12132.025196289742,11971.092471814358,11801.301042995006,11544.758660324711,11460.118169032763,{"$f":"GU109","v":11963.03879613233},12081.667648767429,12471.817659281794,12660.597935460199,12841.179190918037,12883.709935884335,12916.519760689886,12829.266045095377,12658.800556443566,12478.947898651013,12207.165711907803,12117.548236009985,12648.322997759313,12774.110704104596,13187.629594076796,13387.757524755529,13579.197367292207,13624.345591682963,13659.192976476357,13566.809526978246,13386.2470372403,13195.737390173499,12907.810507493301,12812.923864065793,13373.098276836317,13506.477207076026,13944.765100062412,14156.923176546803,14359.874927029163,14407.801990076427,14444.813700130024,14346.999426571901,14155.742330347806,13953.944684954149,13648.914512456729,13548.449396531791,14139.654904628102,14281.08356559986,14745.624497711326,14970.536283438048,15185.692595134879,15236.569820444223,15275.88052191233,15172.316694104897,14969.732045972576,14755.978060773978,14432.829117350775,14326.458100612377,14950.416864357419,15100.38148098181,15592.748431604885,15831.181035431538,16059.276263554684,16113.285555508439,16155.038308754858,16045.387525142805,15830.80495176266,15604.386746130123,15262.043289426631,15149.419760485467,15807.949711762005,15966.965904253195,16488.82612847969,16741.592827013337,{"$f":"JG109","v":16983.405541111322},17040.740039470595,17085.086823254816,16968.991919428539,16741.701408424229,16501.869225542083,16139.191677950857,16019.948720799206,16714.968901027514,16883.583463692121,17436.704144558695,17704.667162510897,17961.02281033379,18021.887585410645,18068.989853866293,17946.072747419181,17705.322305770704,17451.282037603989,17067.06320042253,16940.812407472258,17674.348603845487,17853.141391629299,18439.395631354735,18723.46908945308,18995.242821427739,19059.855612346502,19109.88488680722,18979.745354836283,18724.738529093789,18455.649095219454,18048.610138426,17914.940354324379,18034.439599962032,18224.025529278199,18845.398699837977,19146.551740399187,19434.671404405832,19503.263403129102,19556.401900985918,19418.61628631896,19148.509536492984,18863.480108176038,18432.2663225338,18290.742314731171,18417.502010988119,18618.533181756808,19277.129656355261,19596.389757235,19901.839073961368,19974.655757922774,20031.097060834236,19885.216902839657,19599.116821343887,19297.203881732006,0,0,0,0,0,0,0,0,0,0,{"$f":"LS109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accrued Interest",null,null,null,null,null,null,null,{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11140.680116388943,22327.77973326284,33561.492265207045,44842.011932701018,56169.533765476219,67544.253605887978,78966.368112301454,90436.074762491655,101953.57185705764,113519.05852285099,125132.73471641848,0,11014.173927093982,22028.347854187963,33042.521781281946,44056.695708375926,55070.869635469906,0,10366.281343147277,20732.562686294554,31098.844029441832,41465.125372589107,51831.406715736382,0,9718.3887592005722,19436.777518401144,29155.166277601718,38873.555036802289,48591.943796002859,0,9070.4961752538657,18140.992350507731,27211.488525761597,36281.984701015463,45352.480876269328,0,8422.603591307161,16845.207182614322,25267.810773921483,33690.414365228644,42113.017956535805,0,7774.7110073604563,15549.422014720913,23324.133022081369,{"$f":"BW223","v":31098.844029441825},38873.555036802281,0,7126.8184234137507,14253.636846827501,21380.455270241251,28507.273693655003,35634.092117068751,0,6478.925839467046,12957.851678934092,19436.777518401137,25915.703357868184,32394.629197335231,0,5831.0332555203404,11662.066511040681,17493.099766561019,23324.133022081362,29155.166277601704,0,5183.1406715736357,10366.281343147271,15549.422014720907,20732.562686294543,25915.70335786818,0,4535.2480876269301,9070.4961752538602,13605.744262880791,18140.99235050772,22676.24043813465,0,3887.355503680225,7774.7110073604499,11662.066511040675,15549.4220147209,19436.777518401126,0,3239.4629197335198,6478.9258394670396,9718.3887592005594,12957.851678934079,16197.314598667599,0,2591.5703357868147,5183.1406715736293,7774.7110073604435,10366.281343147259,12957.851678934074,0,1943.67775184011,3887.35550368022,5831.0332555203295,7774.7110073604399,9718.3887592005503,0,1295.7851678934051,2591.5703357868101,3887.3555036802154,5183.1406715736202,6478.9258394670251,0,647.89258394670003,{"$f":"EI223","v":1295.7851678934001},1943.6777518401,2591.5703357868001,3239.4629197335003,0,-4.850638409455617E-12,-9.701276818911234E-12,-1.4551915228366852E-11,-1.9402553637822468E-11,-2.4253192047278084E-11,-2.91038304567337E-11,-3.3954468866189317E-11,-3.8805107275644936E-11,-4.3655745685100555E-11,-4.8506384094556175E-11,-5.3357022504011794E-11,-5.8207660913467407E-11,-6.305829932292302E-11,-6.7908937732378633E-11,-7.2759576141834246E-11,-7.7610214551289859E-11,-8.2460852960745472E-11,-8.7311491370201085E-11,-9.2162129779656698E-11,-9.7012768189112311E-11,-1.0186340659856792E-10,-1.0671404500802354E-10,-1.1156468341747915E-10,-1.1641532182693476E-10,-1.2126596023639039E-10,-1.2611659864584601E-10,-1.3096723705530164E-10,-1.3581787546475727E-10,-1.4066851387421289E-10,-1.4551915228366852E-10,-1.5036979069312414E-10,-1.5522042910257977E-10,-1.600710675120354E-10,-1.6492170592149102E-10,-1.6977234433094665E-10,-1.7462298274040227E-10,-1.794736211498579E-10,-1.8432425955931353E-10,-1.8917489796876915E-10,-1.9402553637822478E-10,-1.988761747876804E-10,-2.0372681319713603E-10,-2.0857745160659165E-10,-2.1342809001604728E-10,-2.1827872842550291E-10,-2.2312936683495853E-10,-2.2798000524441416E-10,-2.3283064365386978E-10,-2.3768128206332538E-10,-2.4253192047278098E-10,-2.4738255888223658E-10,-2.5223319729169218E-10,-2.5708383570114778E-10,-2.6193447411060338E-10,-2.6678511252005898E-10,-2.7163575092951458E-10,-2.7648638933897018E-10,-2.8133702774842578E-10,-2.8618766615788138E-10,{"$f":"GU223","v":-2.9103830456733698E-10},-2.9588894297679258E-10,-3.0073958138624818E-10,-3.0559021979570378E-10,-3.1044085820515938E-10,-3.1529149661461498E-10,-3.2014213502407058E-10,-3.2499277343352618E-10,-3.2984341184298178E-10,-3.3469405025243738E-10,-3.3954468866189298E-10,-3.4439532707134858E-10,-3.4924596548080418E-10,-3.5409660389025978E-10,-3.5894724229971538E-10,-3.6379788070917098E-10,-3.6864851911862659E-10,-3.7349915752808219E-10,-3.7834979593753779E-10,-3.8320043434699339E-10,-3.8805107275644899E-10,-3.9290171116590459E-10,-3.9775234957536019E-10,-4.0260298798481579E-10,-4.0745362639427139E-10,-4.1230426480372699E-10,-4.1715490321318259E-10,-4.2200554162263819E-10,-4.2685618003209379E-10,-4.3170681844154939E-10,-4.3655745685100499E-10,-4.4140809526046059E-10,-4.4625873366991619E-10,-4.5110937207937179E-10,-4.5596001048882739E-10,-4.6081064889828299E-10,-4.6566128730773859E-10,-4.7051192571719419E-10,-4.7536256412664984E-10,-4.8021320253610549E-10,-4.8506384094556114E-10,-4.8991447935501679E-10,-4.9476511776447244E-10,-4.996157561739281E-10,-5.0446639458338375E-10,-5.093170329928394E-10,-5.1416767140229505E-10,-5.190183098117507E-10,-5.2386894822120635E-10,-5.2871958663066201E-10,-5.3357022504011766E-10,-5.3842086344957331E-10,-5.4327150185902896E-10,-5.4812214026848461E-10,-5.5297277867794027E-10,-5.5782341708739592E-10,-5.6267405549685157E-10,-5.6752469390630722E-10,-5.7237533231576287E-10,-5.7722597072521852E-10,-5.8207660913467418E-10,-5.8692724754412983E-10,-5.9177788595358548E-10,-5.9662852436304113E-10,{"$f":"JG223","v":-6.0147916277249678E-10},-6.0632980118195243E-10,-6.1118043959140809E-10,-6.1603107800086374E-10,-6.2088171641031939E-10,-6.2573235481977504E-10,-6.3058299322923069E-10,-6.3543363163868634E-10,-6.40284270048142E-10,-6.4513490845759765E-10,-6.499855468670533E-10,-6.5483618527650895E-10,-6.596868236859646E-10,-6.6453746209542026E-10,-6.6938810050487591E-10,-6.7423873891433156E-10,-6.7908937732378721E-10,-6.8394001573324286E-10,-6.8879065414269851E-10,-6.9364129255215417E-10,-6.9849193096160982E-10,-7.0334256937106547E-10,-7.0819320778052112E-10,-7.1304384618997677E-10,-7.1789448459943242E-10,-7.2274512300888808E-10,-7.2759576141834373E-10,-7.3244639982779938E-10,-7.3729703823725503E-10,-7.4214767664671068E-10,-7.4699831505616633E-10,-7.5184895346562199E-10,-7.5669959187507764E-10,-7.6155023028453329E-10,-7.6640086869398894E-10,-7.7125150710344459E-10,-7.7610214551290025E-10,-7.809527839223559E-10,-7.8580342233181155E-10,-7.906540607412672E-10,-7.9550469915072285E-10,-8.003553375601785E-10,-8.0520597596963416E-10,-8.1005661437908981E-10,-8.1490725278854546E-10,-8.1975789119800111E-10,-8.2460852960745676E-10,-8.2945916801691241E-10,-8.3430980642636807E-10,-8.3916044483582372E-10,-8.4401108324527937E-10,-8.4886172165473502E-10,-8.5371236006419067E-10,-8.5856299847364632E-10,-8.6341363688310198E-10,-8.6826427529255763E-10,-8.7311491370201328E-10,-8.7796555211146893E-10,-8.8281619052092458E-10,-8.8766682893038023E-10,-8.9251746733983589E-10,-8.9736810574929154E-10,-9.0221874415874719E-10,-9.0706938256820284E-10,{"$f":"LS223","v":-9.1192002097765849E-10},-9.1677065938711415E-10,-9.216212977965698E-10,-9.2647193620602545E-10,-9.31322574615481E-10,-9.3617321302493655E-10,-9.4102385143439209E-10,-9.4587448984384764E-10,-9.5072512825330319E-10,-9.5557576666275874E-10,-9.6042640507221429E-10,-9.6527704348166984E-10,-9.7012768189112538E-10,-9.7497832030058093E-10,-9.7982895871003648E-10,-9.8467959711949203E-10,-9.8953023552894758E-10,-9.9438087393840313E-10,-9.9923151234785867E-10,-1.0040821507573142E-9,-1.0089327891667698E-9,-1.0137834275762253E-9,-1.0186340659856809E-9,-1.0234847043951364E-9,-1.028335342804592E-9,-1.0331859812140475E-9,-1.0380366196235031E-9,-1.0428872580329586E-9,-1.0477378964424142E-9,-1.0525885348518697E-9,-1.0574391732613253E-9,-1.0622898116707808E-9,-1.0671404500802364E-9,-1.0719910884896919E-9,-1.0768417268991474E-9,-1.081692365308603E-9,-1.0865430037180585E-9,-1.0913936421275141E-9,-1.0962442805369696E-9,-1.1010949189464252E-9,-1.1059455573558807E-9,-1.1107961957653363E-9,-1.1156468341747918E-9,-1.1204974725842474E-9,-1.1253481109937029E-9,-1.1301987494031585E-9,-1.135049387812614E-9,-1.1399000262220696E-9,-1.1447506646315251E-9,-1.1496013030409807E-9,-1.1544519414504362E-9,-1.1593025798598918E-9,-1.1641532182693473E-9,-1.1690038566788029E-9,-1.1738544950882584E-9,-1.178705133497714E-9,-1.1835557719071695E-9,-1.1884064103166251E-9,-1.1932570487260806E-9,-1.1981076871355362E-9,-1.2029583255449917E-9,-1.2078089639544473E-9,-1.2126596023639028E-9,-1.2175102407733583E-9,{"$f":"OE223","v":-1.2223608791828139E-9},-1.2272115175922694E-9,-1.232062156001725E-9,-1.2369127944111805E-9,-1.2417634328206361E-9,-1.2466140712300916E-9,-1.2514647096395472E-9,-1.2563153480490027E-9,-1.2611659864584583E-9,-1.2660166248679138E-9,-1.2708672632773694E-9,-1.2757179016868249E-9,-1.2805685400962805E-9,-1.285419178505736E-9,-1.2902698169151916E-9,-1.2951204553246471E-9]
[null,null,"Debt Fund",null,null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,9239.2810758884407,18565.288458574109,766005.98402368533,1516529.8724580025,2270149.6719321115,3026878.1530790511,3026878.1530790511,2999970.2444744715,3139851.1577430377,3114746.6103603607,3086416.722195358,3046112.6316356473,3014406.4060090864,2977513.8522329186,387121.52176825859,325796.848443033,267667.31232402858,215323.73286116694,169025.39450153313,131589.75998315911,104541.422880406,68522.304357002926,29081.612602749323,0,0,0,30415.299886231151,30415.299886231151,30415.299886231151,30415.299886231151,30415.299886231151,30415.299886231151,26795.684717994198,26795.684717994198,26795.684717994198,26795.684717994198,26795.684717994198,26795.684717994198,7032.8759870215563,7032.8759870215563,7032.8759870215563,7032.8759870215563,7032.8759870215563,7032.8759870215563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4735123378691592E-26,6.9470246757383184E-26,1.0420537013607478E-25,1.3974828708171268E-25,1.7529120402735059E-25,2.108341209729885E-25,2.4637703791862641E-25,2.8191995486426431E-25,3.1827066537684858E-25,{"$f":"LS176","v":3.5462137588943276E-25},3.9097208640201699E-25,4.2732279691460121E-25,4.6367350742718543E-25,3.9743443493758747E-25,3.3038756888104323E-25,2.63340702824499E-25,1.9548604320100847E-25,1.276313835775179E-25,5.9776723954027356E-26,-8.8208378573729864E-42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Debt",null,null,null,null,null,null,null,{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2673763.2279333463,2684903.9080497352,2696091.0076666093,2707324.7201985535,2718605.2398660476,2729932.761698823,2741307.4815392345,2752729.5960456482,2764199.3026958383,2775716.7997904043,2787282.2864561975,2798895.962649765,2643401.7425025557,2643401.7425025557,2643401.7425025557,2643401.7425025557,2643401.7425025557,2643401.7425025557,2487907.5223553465,2487907.5223553465,2487907.5223553465,2487907.5223553465,2487907.5223553465,2487907.5223553465,2332413.3022081372,2332413.3022081372,2332413.3022081372,2332413.3022081372,2332413.3022081372,2332413.3022081372,2176919.082060928,2176919.082060928,2176919.082060928,2176919.082060928,2176919.082060928,2176919.082060928,2021424.8619137187,2021424.8619137187,2021424.8619137187,2021424.8619137187,2021424.8619137187,2021424.8619137187,1865930.6417665095,1865930.6417665095,1865930.6417665095,1865930.6417665095,{"$f":"BW216","v":1865930.6417665095},1865930.6417665095,1710436.4216193003,1710436.4216193003,1710436.4216193003,1710436.4216193003,1710436.4216193003,1710436.4216193003,1554942.201472091,1554942.201472091,1554942.201472091,1554942.201472091,1554942.201472091,1554942.201472091,1399447.9813248818,1399447.9813248818,1399447.9813248818,1399447.9813248818,1399447.9813248818,1399447.9813248818,1243953.7611776725,1243953.7611776725,1243953.7611776725,1243953.7611776725,1243953.7611776725,1243953.7611776725,1088459.5410304633,1088459.5410304633,1088459.5410304633,1088459.5410304633,1088459.5410304633,1088459.5410304633,932965.32088325405,932965.32088325405,932965.32088325405,932965.32088325405,932965.32088325405,932965.32088325405,777471.10073604481,777471.10073604481,777471.10073604481,777471.10073604481,777471.10073604481,777471.10073604481,621976.88058883557,621976.88058883557,621976.88058883557,621976.88058883557,621976.88058883557,621976.88058883557,466482.66044162639,466482.66044162639,466482.66044162639,466482.66044162639,466482.66044162639,466482.66044162639,310988.4402944172,310988.4402944172,310988.4402944172,310988.4402944172,310988.4402944172,310988.4402944172,155494.22014720802,155494.22014720802,{"$f":"EI216","v":155494.22014720802},155494.22014720802,155494.22014720802,155494.22014720802,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,{"$f":"GU216","v":-1.1641532182693481E-9},-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,{"$f":"JG216","v":-1.1641532182693481E-9},-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,{"$f":"LS216","v":-1.1641532182693481E-9},-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,{"$f":"OE216","v":-1.1641532182693481E-9},-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9,-1.1641532182693481E-9]
[null,null,"Rooftop Equity",null,null,null,null,null,null,null,{"$f":"K335","v":0},{"$f":"L335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development Co. Equity",null,null,null,null,null,null,null,{"$f":"K342","v":0},{"$f":"L342","v":0},0,0,1026.5867862098266,2062.8098287304565,85111.776002631712,168503.31916200032,252238.8524369013,336319.79478656128,328413.07802742545,317082.25567840668,144007.46141410549,137522.72421539266,143012.18941138848,153865.13923589725,155797.74744756109,158462.65190823961,161565.38009269684,162271.43969531564,157113.15460509827,145842.72732904032,125643.4942659481,102202.00650303136,73287.071608064361,54856.229215433254,48457.090576328883,47527.322533926526,51829.633878181332,57001.26331922962,62756.834491368449,64290.926688164662,60052.701476576389,49791.638665359504,30697.89074727866,8422.1368359063526,-13780.024278832461,-31646.386972664044,-37517.550765638123,-37919.152163775769,-33100.384683624696,-27438.743183941526,-21218.674541642416,-18835.482299998333,-22197.541105654531,-31554.13624612819,-49701.142153902547,-71016.016353672807,-91001.29930642026,-107899.67493644837,-112864.11999039268,-112387.80314130754,-106718.68918815235,-100212.49702057196,-103171.22949403976,-99922.012301469324,-102391.05689467271,-110826.41961579172,-128010.07118086205,-148347.46552288259,-201481.36347349884,-217588.85937889526,-221824.45977756809,-220649.03351245358,-214309.32922298764,{"$f":"BX342","v":-207139.4046936892},-212317.26378020959,-208368.13502043195,-210111.4245621076,-217793.9719765159,-234183.91955864223,-253714.58443677545,-308755.9982291559,-324071.5140920991,-327576.89993137168,-325700.88591339038,-318689.01096553617,-310853.77997616789,-324710.36741357128,-320097.56290530227,-321151.72244069644,-328118.47656439408,-343752.20967583748,-362513.96512790339,-416049.45234244579,-430591.75968139921,-433385.55213296571,-430827.58223686542,-423162.1863262484,-414680.42477030196,-437027.90106884862,-431769.35202056775,-432152.5963975747,-438422.06282984355,-453318.44739864965,-471330.38279194676,-523362.85516908125,-537151.8572389005,-539253.81924730144,-536033.67642100353,-527734.56964721216,-518626.2226798521,-549265.26838013786,-543380.01879688981,-543111.68347001134,-548703.49625680572,-528067.90885360842,-510535.63250528858,-526253.52524665359,-504495.69707531453,-471112.17389826052,-432436.23321440443,-388709.82764759212,-344181.45177368517,-345358.72142984194,-304036.45799096732,-268306.43660836207,-238410.70300115083,-217062.78368554678,-198806.08179428312,-215834.97410942081,-193367.30781281352,-159335.17287031622,-120040.34791755577,-75723.604535963823,-30612.315100412095,-35070.559966421351,6863.4033452346484,43229.551033673299,{"$f":"EJ342","v":73787.0186709595},95835.761901128819,114805.19535635215,94559.833125451813,117713.63116269045,152370.77854054817,192260.83733479018,237144.20974279512,282814.53906692378,328998.35156766593,116343.47101672055,110535.91307211932,104506.70552526481,95823.310824153887,92576.208156553228,93941.041915367998,96988.198541676727,108316.93751303091,113387.98415940197,118153.74502316324,118703.31756198818,118951.61137281639,115610.9963610243,109831.57607770723,103831.60534473456,95190.653785283183,91958.932730761459,93295.59637281562,96326.798673091049,107598.36018059446,112643.37090521809,117384.61112167599,117930.64356234523,118176.8925613864,120028.46338080213,113936.77818357447,107534.78972962208,98117.320333482101,94667.25624318677,96358.166064029909,99962.170709517784,112993.27183039729,119028.16119870688,124775.55888766673,125725.76499277732,126335.59557184736,122772.88507787074,116317.46461619245,109533.21566513018,99553.463336985995,95897.365853157098,97691.174692852263,101510.26816760779,115319.24877406454,121714.34836120406,127804.79285843438,128811.65645483931,129457.82398248657,125682.35231134822,118841.47755942884,111652.14311958195,101076.53563265342,97202.100351972287,99105.05684494556,{"$f":"GV342","v":103152.07539946937},117785.36992420716,124562.17957887467,131016.14606616419,132083.0450718372,132767.71432031546,128766.77523802881,121517.43028089918,113898.82244456434,102691.78305221105,98585.970724081795,100604.70225009671,104893.24816393183,120400.0628549793,127581.36566260076,134420.55138505317,135551.06508515921,136276.5297684322,132036.65819258848,124354.4527846186,116280.9393447304,104404.76709372574,100053.75973201111,102195.29533473488,106739.78262926656,123172.26100670584,130782.19987897284,138029.59708243576,139227.51813182191,139996.20858420449,135503.1352620683,127362.22276110617,118806.64096819225,106221.38386559472,101610.53823905747,103882.3329294126,108698.0358084812,126111.43399761157,134175.59283313889,141855.56605471851,143124.91319571098,143939.40450767823,139178.00798734988,130550.99838833249,121484.56355755932,108147.88416446847,103261.6825093512,105671.64303721202,110774.74721830936,129227.61974878339,137773.10943770007,145911.47740915709,147256.50894728702,148119.52958566468,143073.78531862667,133931.65309402352,124323.86175480492,110190.89475480972,105012.89254363388,107569.40472646442,112977.06183499546,132531.45853065432,141587.00809222268,150211.13053155091,{"$f":"JH342","v":151636.35861437171},152550.79955573849,147203.72595944488,137515.71239641868,127334.23965869463,112357.44092182152,106870.211512576,109582.16921494409,115312.55442432758,136034.22904575313,145630.28220536432,154769.15178828215,156279.35753513122,157248.28194297961,151581.88324191395,141315.39294756434,130525.98373939646,114654.97037375119,108840.04635313776,111716.88221670175,117789.25532798973,139747.88666930696,149916.70419948344,159601.04401997873,161201.29355338763,162227.9470314089,156223.15268418827,145343.6439106185,133909.99772112514,117091.37857410008,110929.1895973733,114635.59907798827,121070.36924423958,144339.79542757751,155115.56359698816,165377.93044450716,167073.5918769844,168161.4133327668,161798.0138413785,150268.88226152782,138152.53100132689,120329.72704011404,113799.53395825853,117727.08704157438,124545.88135446435,149204.34810985817,160623.29360488063,171498.18740530073,173294.94883841253,174447.58199388505,167704.16087895952,155486.61642210555,142646.79499027246,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,{"$f":"LT342","v":74469.177507598914},74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,{"$f":"OF342","v":74469.177507598914},74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914]
[null,null,null,"Total Liabilities and Equity",null,null,null,null,null,null,{"$f":"SUM(K319:K324)","v":0},{"$f":"SUM(L319:L324)","v":0},0,0,10265.867862098268,20628.098287304565,851117.76002631709,1685033.191620003,2522388.5243690126,3363197.9478656123,3360709.7797352662,3322388.9685088554,3289440.7198291235,3257939.9139235718,3235412.3298154604,3206104.5529174837,3176466.0614278768,3142259.3629740304,3228745.8104518852,3190324.1956110708,3149260.1829267838,3107957.2687549577,3063792.8986839424,3025489.5384033285,2992532.0004161769,2961014.7010085667,2938425.9619875797,2931592.6241739616,2959160.7626779214,2987580.9936483647,2743138.072526311,2755602.80398591,2762229.5194602977,2762827.4872722118,2754521.6225500861,2743179.5808891859,2507060.2694146838,2499648.6002318617,2504454.2666000631,2514561.7074544406,2529881.3653922109,2545930.8603395233,2325076.0215369682,2337094.9168879269,2343303.1918885307,2343511.0521985716,2334857.7107319129,2323181.6065249564,2092356.7295009978,2084617.2692756571,2089032.7730132556,2098722.0882220794,2113596.0916904472,2129194.7013595509,1925403.1876721706,1936993.1957558983,1942799.9005338866,1942634.4405264559,1933650.2554592311,1921656.7134154718,1671207.5800537239,1662963.2504734069,1666810.7521674209,1675903.163555715,1690151.7870149596,{"$f":"SUM(BX319:BX324)","v":1705118.7210398954},1505587.4261245858,1516582.4592040298,1521820.358771513,1521113.1855078698,1511628.5290478196,1499146.8250835428,1253282.3605776331,1244534.2927314243,1247815.1986831569,1256312.2170003452,1269937.0731362263,1284273.9353455966,1082543.287150135,1092907.1368750464,1097539.6321992045,1096253.7496869508,1086231.1567573736,1073223.4990047589,835357.88626178191,826087.34126113355,828783.06853730185,836666.0961929342,849648.56955615873,863336.61569323461,659594.48531051329,669309.24988032458,673318.15408330667,671435.08471530536,660855.71581120172,647303.04505294736,417434.15339736699,407621.26259750908,409712.088455513,416961.37878050678,429281.69552394305,442301.01410088636,236746.75463570515,245793.42151802755,249159.4291989099,246659.56901647116,270318.07610493968,291014.81628184556,103955.03438519267,128393.35947781597,164672.98095564073,206082.19728154712,252533.98372511385,299678.05406706338,130065.04678573634,173253.96297207428,210787.21275391849,242480.48682276867,265557.26063210919,285683.66004768899,103808.27773557472,127660.86557185699,163292.45377762176,204024.72318463522,249771.05901781292,296202.80391325371,129788.33569873181,172294.22321739793,209169.18998200557,{"$f":"SUM(EJ319:EJ324)","v":240229.82062892022},262713.38634364557,282257.78791047807,103662.25152137526,126905.43707792336,161865.4395897917,201897.15473235107,246914.37426127543,292609.96062375524,338811.32480390149,126081.57100629529,120136.35254303219,113963.86035487943,105069.18444358517,101750.25249435168,103516.95210708,106653.79131195751,118284.62190158738,123497.36761110148,128397.06111311111,128972.52063607291,129239.03839913479,125824.68642667889,119909.05843272239,113767.28789790627,104916.88245979506,101614.46945844906,103372.37587526918,106493.60244206028,118066.54420259169,123253.34509731493,128128.65190418814,128701.24725698418,128966.43851106471,130878.18012909078,124643.05929450662,118089.74585612077,108443.69895137925,104918.13560009479,107060.57305033723,110770.08877545132,124148.4903303028,130351.35938224502,136259.43483252107,137247.38381227231,137886.30008257699,134245.75781177025,127638.40465972702,120693.86302979177,110471.95392623679,106735.91692874514,109006.25638414064,112937.2275824753,127114.31027707936,133687.48623779762,139948.26962668839,140995.19846393078,141672.25758507467,137814.37750763653,130812.57003124176,123453.44416257551,112621.29429297669,108662.2185210036,111068.09564107643,{"$f":"SUM(GV319:GV324)","v":115233.74304823534},130257.1875834875,137222.7775143334,143857.32525708075,144966.75500772006,145684.23408100384,141596.0412831227,134176.23083734125,126377.77034321385,114898.94876411735,110703.51896009027,113253.02524785452,117667.35886803491,133587.69244905456,140969.12318735477,147999.74875234385,149175.41067684063,149935.72274490702,145603.46771956517,137740.69982185736,129476.67673490234,117312.57760121748,112866.68359607534,115568.39361156963,120246.25983634101,137117.02610676666,144939.12305551805,152389.47200946332,153635.32012189674,154441.02228433292,149850.13468863859,141517.96509145235,132760.58565314478,119870.29837804983,115158.98763558763,118021.98783403907,122979.11937407943,140857.05849532125,149146.12911657529,157041.25864985175,158361.48301615354,159215.28502958891,154350.32468145312,145520.7304343034,136240.54161833163,122580.71328181757,117588.14060996189,120622.05990156776,125875.12869928947,144820.36818038658,153604.29047312989,161970.75367271007,163369.79450279375,164274.56789441782,159119.17284376777,149762.45804578447,139928.24850093332,125452.93804423462,120162.3123041176,123377.35443822468,128944.0277392469,149020.28465913224,158328.60091923425,167194.53607266047,{"$f":"SUM(JH319:JH324)","v":168677.09865384054},169635.88637899153,164172.71787887166,154257.41380484111,143836.10888423491,128496.63259977057,122890.1602333734,126297.13811596981,132196.1378880179,153470.93319031002,163334.9493678734,172730.1745986141,174301.24512054003,175317.27179684406,169527.9559893313,159020.71525333321,147977.2657769986,131722.03357417186,125780.85876060816,129391.23082054537,135642.39671961716,158187.2823006598,168640.17328893463,178596.2868414046,180261.14916573223,181337.83191821421,175202.89803902266,164068.38243971037,152365.64681634269,135139.98871252418,128844.12995169577,132670.03867794838,139294.39477351587,163185.19412741356,174262.11533738542,184812.60184891106,186576.85528011154,187717.81523375076,181216.63012769551,169417.39179801883,157016.01110950095,138761.99336264588,132090.27627298771,136144.58905256054,143164.41453621918,168481.47776621144,180219.68336211363,191400.02647926009,193269.60459633329,194478.67905471727,187589.37778179717,175085.73324344741,161943.99887200244,74469.177507596891,74469.177507596876,74469.177507596876,74469.177507596876,74469.177507596862,74469.177507596862,74469.177507596862,74469.177507596847,74469.177507596847,74469.177507596847,74469.177507596833,{"$f":"SUM(LT319:LT324)","v":74469.177507596833},74469.177507596833,74469.177507596818,74469.177507596818,74469.177507596818,74469.177507596803,74469.177507596803,74469.177507596803,74469.177507596789,74469.177507596789,74469.177507596789,74469.177507596774,74469.177507596774,74469.177507596774,74469.17750759676,74469.17750759676,74469.17750759676,74469.177507596745,74469.177507596745,74469.177507596745,74469.177507596731,74469.177507596731,74469.177507596731,74469.177507596716,74469.177507596716,74469.177507596716,74469.177507596702,74469.177507596702,74469.177507596702,74469.177507596687,74469.177507596687,74469.177507596687,74469.177507596673,74469.177507596673,74469.177507596673,74469.177507596658,74469.177507596658,74469.177507596658,74469.177507596643,74469.177507596643,74469.177507596643,74469.177507596629,74469.177507596629,74469.177507596629,74469.177507596614,74469.177507596614,74469.177507596614,74469.1775075966,74469.1775075966,74469.1775075966,74469.177507596585,74469.177507596585,74469.177507596585,74469.177507596571,74469.177507596571,74469.177507596571,74469.177507596556,74469.177507596556,74469.177507596556,74469.177507596542,74469.177507596542,74469.177507596542,74469.177507596527,74469.177507596527,{"$f":"SUM(OF319:OF324)","v":74469.177507596527},74469.177507596512,74469.177507596512,74469.177507596512,74469.177507596498,74469.177507596498,74469.177507596498,74469.177507596483,74469.177507596483,74469.177507596483,74469.177507596469,74469.177507596469,74469.177507596469,74469.177507596454,74469.177507596454]
[]
[null,null,"Difference",null,null,null,null,null,null,null,{"$f":"ROUND(K315-K325,0)","v":0},{"$f":"ROUND(L315-L325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BX315-BX325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(EJ315-EJ325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(GV315-GV325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(JH315-JH325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(LT315-LT325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OF315-OF325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test",null,null,null,null,null,{"$f":"AND(K328:OT328)","v":true},null,{"$f":"K327=0","v":true},{"$f":"L327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Rooftop Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J335","v":0},{"$f":"K335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K331+K332+K333-K334","v":0},{"$f":"L331+L332+L333-L334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX331+BX332+BX333-BX334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ331+EJ332+EJ333-EJ334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV331+GV332+GV333-GV334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH331+JH332+JH333-JH334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT331+LT332+LT333-LT334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF331+OF332+OF333-OF334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Development Co. Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J342","v":0},{"$f":"K342","v":0},0,0,0,1026.5867862098266,2062.8098287304565,85111.776002631712,168503.31916200032,252238.8524369013,336319.79478656128,328413.07802742545,317082.25567840668,144007.46141410549,137522.72421539266,143012.18941138848,153865.13923589725,155797.74744756109,158462.65190823961,161565.38009269684,162271.43969531564,157113.15460509827,145842.72732904032,125643.4942659481,102202.00650303136,73287.071608064361,54856.229215433254,48457.090576328883,47527.322533926526,51829.633878181332,57001.26331922962,62756.834491368449,64290.926688164662,60052.701476576389,49791.638665359504,30697.89074727866,8422.1368359063526,-13780.024278832461,-31646.386972664044,-37517.550765638123,-37919.152163775769,-33100.384683624696,-27438.743183941526,-21218.674541642416,-18835.482299998333,-22197.541105654531,-31554.13624612819,-49701.142153902547,-71016.016353672807,-91001.29930642026,-107899.67493644837,-112864.11999039268,-112387.80314130754,-106718.68918815235,-100212.49702057196,-103171.22949403976,-99922.012301469324,-102391.05689467271,-110826.41961579172,-128010.07118086205,-148347.46552288259,-201481.36347349884,-217588.85937889526,-221824.45977756809,-220649.03351245358,{"$f":"BW342","v":-214309.32922298764},-207139.4046936892,-212317.26378020959,-208368.13502043195,-210111.4245621076,-217793.9719765159,-234183.91955864223,-253714.58443677545,-308755.9982291559,-324071.5140920991,-327576.89993137168,-325700.88591339038,-318689.01096553617,-310853.77997616789,-324710.36741357128,-320097.56290530227,-321151.72244069644,-328118.47656439408,-343752.20967583748,-362513.96512790339,-416049.45234244579,-430591.75968139921,-433385.55213296571,-430827.58223686542,-423162.1863262484,-414680.42477030196,-437027.90106884862,-431769.35202056775,-432152.5963975747,-438422.06282984355,-453318.44739864965,-471330.38279194676,-523362.85516908125,-537151.8572389005,-539253.81924730144,-536033.67642100353,-527734.56964721216,-518626.2226798521,-549265.26838013786,-543380.01879688981,-543111.68347001134,-548703.49625680572,-528067.90885360842,-510535.63250528858,-526253.52524665359,-504495.69707531453,-471112.17389826052,-432436.23321440443,-388709.82764759212,-344181.45177368517,-345358.72142984194,-304036.45799096732,-268306.43660836207,-238410.70300115083,-217062.78368554678,-198806.08179428312,-215834.97410942081,-193367.30781281352,-159335.17287031622,-120040.34791755577,-75723.604535963823,-30612.315100412095,-35070.559966421351,6863.4033452346484,{"$f":"EI342","v":43229.551033673299},73787.0186709595,95835.761901128819,114805.19535635215,94559.833125451813,117713.63116269045,152370.77854054817,192260.83733479018,237144.20974279512,282814.53906692378,328998.35156766593,116343.47101672055,110535.91307211932,104506.70552526481,95823.310824153887,92576.208156553228,93941.041915367998,96988.198541676727,108316.93751303091,113387.98415940197,118153.74502316324,118703.31756198818,118951.61137281639,115610.9963610243,109831.57607770723,103831.60534473456,95190.653785283183,91958.932730761459,93295.59637281562,96326.798673091049,107598.36018059446,112643.37090521809,117384.61112167599,117930.64356234523,118176.8925613864,120028.46338080213,113936.77818357447,107534.78972962208,98117.320333482101,94667.25624318677,96358.166064029909,99962.170709517784,112993.27183039729,119028.16119870688,124775.55888766673,125725.76499277732,126335.59557184736,122772.88507787074,116317.46461619245,109533.21566513018,99553.463336985995,95897.365853157098,97691.174692852263,101510.26816760779,115319.24877406454,121714.34836120406,127804.79285843438,128811.65645483931,129457.82398248657,125682.35231134822,118841.47755942884,111652.14311958195,101076.53563265342,97202.100351972287,{"$f":"GU342","v":99105.05684494556},103152.07539946937,117785.36992420716,124562.17957887467,131016.14606616419,132083.0450718372,132767.71432031546,128766.77523802881,121517.43028089918,113898.82244456434,102691.78305221105,98585.970724081795,100604.70225009671,104893.24816393183,120400.0628549793,127581.36566260076,134420.55138505317,135551.06508515921,136276.5297684322,132036.65819258848,124354.4527846186,116280.9393447304,104404.76709372574,100053.75973201111,102195.29533473488,106739.78262926656,123172.26100670584,130782.19987897284,138029.59708243576,139227.51813182191,139996.20858420449,135503.1352620683,127362.22276110617,118806.64096819225,106221.38386559472,101610.53823905747,103882.3329294126,108698.0358084812,126111.43399761157,134175.59283313889,141855.56605471851,143124.91319571098,143939.40450767823,139178.00798734988,130550.99838833249,121484.56355755932,108147.88416446847,103261.6825093512,105671.64303721202,110774.74721830936,129227.61974878339,137773.10943770007,145911.47740915709,147256.50894728702,148119.52958566468,143073.78531862667,133931.65309402352,124323.86175480492,110190.89475480972,105012.89254363388,107569.40472646442,112977.06183499546,132531.45853065432,141587.00809222268,{"$f":"JG342","v":150211.13053155091},151636.35861437171,152550.79955573849,147203.72595944488,137515.71239641868,127334.23965869463,112357.44092182152,106870.211512576,109582.16921494409,115312.55442432758,136034.22904575313,145630.28220536432,154769.15178828215,156279.35753513122,157248.28194297961,151581.88324191395,141315.39294756434,130525.98373939646,114654.97037375119,108840.04635313776,111716.88221670175,117789.25532798973,139747.88666930696,149916.70419948344,159601.04401997873,161201.29355338763,162227.9470314089,156223.15268418827,145343.6439106185,133909.99772112514,117091.37857410008,110929.1895973733,114635.59907798827,121070.36924423958,144339.79542757751,155115.56359698816,165377.93044450716,167073.5918769844,168161.4133327668,161798.0138413785,150268.88226152782,138152.53100132689,120329.72704011404,113799.53395825853,117727.08704157438,124545.88135446435,149204.34810985817,160623.29360488063,171498.18740530073,173294.94883841253,174447.58199388505,167704.16087895952,155486.61642210555,142646.79499027246,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,{"$f":"LS342","v":74469.177507598914},74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,{"$f":"OE342","v":74469.177507598914},74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K150","v":0},0,0,0,1026.5867862098266,1036.2230425206296,83048.966173901252,83391.543159368593,83735.533274900983,84080.942349659963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K271","v":0},0,0,0,0,0,0,0,0,0,-7906.716759135852,-11330.822349018781,-173074.79426430119,-6484.7371987128281,5489.4651959958137,10852.949824508782,1932.6082116638481,2664.9044606785174,3102.7281844572353,706.0596026188058,-5158.2850902173695,-11270.427276057941,-20199.233063092219,-23441.487762916742,-28914.934894966998,-18430.842392631108,-6399.1386391043725,-929.7680424023539,4302.3113442548083,5171.6294410482897,5755.5711721388288,1534.0921967962131,-4238.2252115882748,-10261.062811216887,-19093.747918080844,-22275.753911372307,-22202.161114738814,-17866.362693831583,-5871.1637929740828,-401.6013981376488,4818.767480151073,5661.6414996831691,6220.0686422991093,2383.192241644083,-3362.0588056561965,-9356.5951404736588,-18147.005907774354,-21314.874199770256,-19985.28295274745,-16898.375630028102,-4964.4450539443096,476.31684908513574,5669.1139531551935,6506.1921675803951,7060.2275249424911,3249.2171925704247,-2469.044593203394,-8435.3627211190033,-17183.651565070333,-20337.394342020521,-18646.729513815473,-16107.495905396419,-4235.6003986728201,1175.4262651145154,{"$f":"BW271","v":6339.7042894659335},7169.9245292984415,7718.4924243362202,3949.1287597776268,-1743.2895416756492,-7682.5474144082846,-16389.947582126322,-19530.664878133208,-17865.312049917244,-15315.515862943183,-3505.3858392725979,1876.0140179813222,7011.8749478541949,7835.2309893682568,8378.3178767546924,4612.8045082689814,-1054.1595353941457,-6966.7541236976685,-15633.733111443415,-18761.755452065881,-17122.62974623741,-14542.307338953438,-2793.7924515664854,2557.969896100305,7665.3959106170187,8481.7615559464393,9019.2332418779133,5258.5490482808618,-383.24437700692926,-6269.4664322688304,-14896.38456880607,-18011.935393297143,-16399.883463905877,-13789.002069819213,-2101.9620084008861,3220.1428262979016,8299.1067737913363,9108.3469673600739,9640.0603733404314,5885.2495832480481,268.33532687841733,-5591.8127867943731,20635.587403197333,17532.276348319821,19116.358149175678,21757.828171339079,33383.523177054005,38675.940683856097,43726.405566812318,44528.375873906916,45054.178511411592,41322.263438874637,35730.021382605257,29895.73360721123,21347.919315604067,18256.701891263659,19811.959761748858,22467.666296607287,34032.134942497294,39294.824952760449,44316.743381591943,45111.289435551727,45631.018849082109,41933.963311656,{"$f":"EI271","v":36366.14768843865},30557.467637286205,22048.743230169315,18969.43345522333,20494.927627469129,23153.798037238637,34657.147377857706,39890.058794242002,44883.372408004943,45670.329324128674,46183.812500742119,43095.200392992338,36066.735564521325,30037.528017666798,21354.133316555857,18107.030648955184,19471.864407769939,22519.021034078669,33847.760005432829,38918.806651803876,43684.567515565141,44234.140054390075,44482.433865218249,41141.81885342615,35362.398570109057,29362.427837136373,20721.476277684986,17489.755223163262,18826.418865217423,21857.621165492841,33129.182672996256,38174.193397619885,42915.433614077767,43461.466054747005,43707.715053788161,45559.285873203895,39467.600675976231,33065.612222023825,23648.14282588385,20198.07873558853,21888.988556431661,25492.993201919529,38524.094322799028,44558.983691108609,50306.381380068473,51256.58748517905,51866.418064249112,48303.707570272476,41848.287108594166,35064.038157531897,25084.285829387696,21428.188345558792,23221.997185253946,27041.090660009479,40850.071266466206,47245.170853605712,53335.615350836022,54342.478947240976,54988.646474888235,51213.174803749891,44372.300051830513,37182.9656119836,26607.35812505506,22732.922844373916,{"$f":"GU271","v":24635.879337347189},28682.897891870991,43316.192416608777,50093.002071276271,56546.968558565808,57613.867564238804,58298.536812717022,54297.59773043036,47048.252773300723,39429.644936965873,28222.605544612568,24116.793216483315,26135.524742498219,30424.070656333341,45930.88534738079,53112.188155002259,59951.373877454658,61081.887577560694,61807.352260833701,57567.480684989983,49885.275277020097,41811.761837131904,29935.589586127226,25584.582224412588,27726.117827136361,32270.605121668032,48703.083499107299,56313.022371374282,63560.419574837208,64758.340624223369,65527.031076605919,61033.957754469731,52893.045253507589,44337.463460593681,31752.20635799615,27141.360731458899,29413.155421814026,34228.858300882639,51642.256490013002,59706.4153255403,67386.388547119917,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733903,47015.386049960747,33678.706656869894,28792.505001752612,31202.46552961343,36305.569710710792,54758.442241184799,63303.931930101462,71442.299901558494,72787.331439688438,73650.35207806612,68604.607811028065,59462.475586424909,49854.684247206293,35721.717247211076,30543.715036035235,33100.227218865773,38507.884327396801,58062.281023055635,67117.830584623996,{"$f":"JG271","v":75741.953023952272},77167.18110677306,78081.622048139834,72734.548451846247,63046.534888820039,52865.062151095968,37888.263414222871,32401.034004977359,35112.991707345449,40843.376916728936,61565.05153815449,71161.104697765652,80299.974280683469,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797796,40185.792866152529,34370.868845539095,37247.704709103076,43320.077820391052,65278.709161708299,75447.526691884763,85131.866512380075,86732.116045788978,87758.769523810217,81753.975176589563,70874.466403019775,59440.820213526407,42622.201066501329,36460.012089774566,40166.421570389539,46601.191736640845,69870.617919978773,80646.386089389373,90908.752936908393,92604.414369385617,93692.235825167998,87328.836333779705,75799.704753929022,63683.353493728056,45860.549532515193,39330.356450659667,43257.909533975529,50076.703846865472,74735.170602259284,86154.116097281716,97029.009897701791,98825.771330813572,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673522,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556154E-12,{"$f":"LS271","v":4.8506384094556154E-12},4.8506384094556154E-12,4.8506384094556154E-12,4.8506384094556154E-12,4.8506384094556146E-12,4.8506384094556154E-12,4.8506384094556154E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.8506384094556162E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,{"$f":"OE271","v":4.850638409455617E-12},4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12,4.850638409455617E-12]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K303","v":0},{"$f":"L303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10018.959998410282,0,0,0,0,0,34487.16843680077,0,0,0,0,{"$f":"BX303","v":0},12896.351510856621,0,0,0,0,0,37176.101742463186,0,0,0,0,0,22234.905314158066,0,0,0,0,0,36412.857468304981,0,0,0,0,0,31366.709540424577,0,0,0,0,0,35632.588913228625,0,0,0,0,0,40279.106073626142,0,0,0,0,0,34834.250890540628,0,0,0,0,0,46231.448167568393,0,0,0,0,0,36840.852076886542,0,0,0,0,0,50089.263715091365,0,0,{"$f":"EJ303","v":0},0,0,40740.289858369477,0,0,0,0,0,0,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,21354.13331655585,18107.03064895518,19471.864407769943,22519.021034078658,33847.760005432821,38918.806651803869,43684.567515565126,44234.140054390053,44482.433865218249,41141.81885342615,35362.398570109042,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996256,38174.193397619871,42915.43361407776,43461.46605474699,43707.715053788161,45559.285873203895,39467.600675976224,33065.612222023818,23648.14282588385,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108609,50306.381380068451,51256.587485179058,51866.418064249097,48303.707570272469,41848.287108594166,35064.038157531875,25084.285829387696,21428.188345558785,23221.997185253942,27041.090660009464,40850.071266466206,47245.170853605705,53335.615350836037,54342.478947240961,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983585,26607.358125055049,22732.922844373912,{"$f":"GV303","v":24635.879337347189},28682.897891870991,43316.19241660877,50093.002071276271,56546.968558565786,57613.867564238797,58298.536812717,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612568,24116.793216483304,26135.524742498215,30424.070656333322,45930.885347380798,53112.188155002244,59951.373877454658,61081.887577560701,61807.352260833701,57567.480684989976,49885.275277020097,41811.761837131897,29935.589586127215,25584.582224412585,27726.117827136364,32270.605121668024,48703.083499107277,56313.022371374274,63560.419574837222,64758.340624223354,65527.031076605912,61033.957754469724,52893.045253507589,44337.463460593681,31752.206357996154,27141.360731458888,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540307,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733911,47015.386049960733,33678.706656869879,28792.505001752608,31202.465529613441,36305.569710710777,54758.442241184777,63303.931930101462,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.475586424887,49854.684247206271,35721.717247211083,30543.715036035228,33100.227218865759,38507.884327396787,58062.281023055635,67117.830584624011,{"$f":"JH303","v":75741.953023952257},77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820031,52865.062151095968,37888.263414222864,32401.034004977351,35112.991707345456,40843.376916728928,61565.051538154483,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152529,34370.868845539087,37247.704709103076,43320.07782039106,65278.709161708292,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526385,42622.201066501329,36460.012089774566,40166.421570389524,46601.191736640831,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728049,45860.549532515186,39330.356450659667,43257.909533975515,50076.70384686545,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,0,0,0,0,0,0,0,0,0,0,{"$f":"LT303","v":0},0,0,0,0,0,0,0,0,8.8857292364095114E-27,6.8662453190436879E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF303","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K338+K339+K340-K341","v":0},{"$f":"L338+L339+L340-L341","v":0},0,0,1026.5867862098266,2062.8098287304565,85111.776002631712,168503.31916200032,252238.8524369013,336319.79478656128,328413.07802742545,317082.25567840668,144007.46141410549,137522.72421539266,143012.18941138848,153865.13923589725,155797.74744756109,158462.65190823961,161565.38009269684,162271.43969531564,157113.15460509827,145842.72732904032,125643.4942659481,102202.00650303136,73287.071608064361,54856.229215433254,48457.090576328883,47527.322533926526,51829.633878181332,57001.26331922962,62756.834491368449,64290.926688164662,60052.701476576389,49791.638665359504,30697.89074727866,8422.1368359063526,-13780.024278832461,-31646.386972664044,-37517.550765638123,-37919.152163775769,-33100.384683624696,-27438.743183941526,-21218.674541642416,-18835.482299998333,-22197.541105654531,-31554.13624612819,-49701.142153902547,-71016.016353672807,-91001.29930642026,-107899.67493644837,-112864.11999039268,-112387.80314130754,-106718.68918815235,-100212.49702057196,-103171.22949403976,-99922.012301469324,-102391.05689467271,-110826.41961579172,-128010.07118086205,-148347.46552288259,-201481.36347349884,-217588.85937889526,-221824.45977756809,-220649.03351245358,-214309.32922298764,{"$f":"BX338+BX339+BX340-BX341","v":-207139.4046936892},-212317.26378020959,-208368.13502043195,-210111.4245621076,-217793.9719765159,-234183.91955864223,-253714.58443677545,-308755.9982291559,-324071.5140920991,-327576.89993137168,-325700.88591339038,-318689.01096553617,-310853.77997616789,-324710.36741357128,-320097.56290530227,-321151.72244069644,-328118.47656439408,-343752.20967583748,-362513.96512790339,-416049.45234244579,-430591.75968139921,-433385.55213296571,-430827.58223686542,-423162.1863262484,-414680.42477030196,-437027.90106884862,-431769.35202056775,-432152.5963975747,-438422.06282984355,-453318.44739864965,-471330.38279194676,-523362.85516908125,-537151.8572389005,-539253.81924730144,-536033.67642100353,-527734.56964721216,-518626.2226798521,-549265.26838013786,-543380.01879688981,-543111.68347001134,-548703.49625680572,-528067.90885360842,-510535.63250528858,-526253.52524665359,-504495.69707531453,-471112.17389826052,-432436.23321440443,-388709.82764759212,-344181.45177368517,-345358.72142984194,-304036.45799096732,-268306.43660836207,-238410.70300115083,-217062.78368554678,-198806.08179428312,-215834.97410942081,-193367.30781281352,-159335.17287031622,-120040.34791755577,-75723.604535963823,-30612.315100412095,-35070.559966421351,6863.4033452346484,43229.551033673299,{"$f":"EJ338+EJ339+EJ340-EJ341","v":73787.0186709595},95835.761901128819,114805.19535635215,94559.833125451813,117713.63116269045,152370.77854054817,192260.83733479018,237144.20974279512,282814.53906692378,328998.35156766593,116343.47101672055,110535.91307211932,104506.70552526481,95823.310824153887,92576.208156553228,93941.041915367998,96988.198541676727,108316.93751303091,113387.98415940197,118153.74502316324,118703.31756198818,118951.61137281639,115610.9963610243,109831.57607770723,103831.60534473456,95190.653785283183,91958.932730761459,93295.59637281562,96326.798673091049,107598.36018059446,112643.37090521809,117384.61112167599,117930.64356234523,118176.8925613864,120028.46338080213,113936.77818357447,107534.78972962208,98117.320333482101,94667.25624318677,96358.166064029909,99962.170709517784,112993.27183039729,119028.16119870688,124775.55888766673,125725.76499277732,126335.59557184736,122772.88507787074,116317.46461619245,109533.21566513018,99553.463336985995,95897.365853157098,97691.174692852263,101510.26816760779,115319.24877406454,121714.34836120406,127804.79285843438,128811.65645483931,129457.82398248657,125682.35231134822,118841.47755942884,111652.14311958195,101076.53563265342,97202.100351972287,99105.05684494556,{"$f":"GV338+GV339+GV340-GV341","v":103152.07539946937},117785.36992420716,124562.17957887467,131016.14606616419,132083.0450718372,132767.71432031546,128766.77523802881,121517.43028089918,113898.82244456434,102691.78305221105,98585.970724081795,100604.70225009671,104893.24816393183,120400.0628549793,127581.36566260076,134420.55138505317,135551.06508515921,136276.5297684322,132036.65819258848,124354.4527846186,116280.9393447304,104404.76709372574,100053.75973201111,102195.29533473488,106739.78262926656,123172.26100670584,130782.19987897284,138029.59708243576,139227.51813182191,139996.20858420449,135503.1352620683,127362.22276110617,118806.64096819225,106221.38386559472,101610.53823905747,103882.3329294126,108698.0358084812,126111.43399761157,134175.59283313889,141855.56605471851,143124.91319571098,143939.40450767823,139178.00798734988,130550.99838833249,121484.56355755932,108147.88416446847,103261.6825093512,105671.64303721202,110774.74721830936,129227.61974878339,137773.10943770007,145911.47740915709,147256.50894728702,148119.52958566468,143073.78531862667,133931.65309402352,124323.86175480492,110190.89475480972,105012.89254363388,107569.40472646442,112977.06183499546,132531.45853065432,141587.00809222268,150211.13053155091,{"$f":"JH338+JH339+JH340-JH341","v":151636.35861437171},152550.79955573849,147203.72595944488,137515.71239641868,127334.23965869463,112357.44092182152,106870.211512576,109582.16921494409,115312.55442432758,136034.22904575313,145630.28220536432,154769.15178828215,156279.35753513122,157248.28194297961,151581.88324191395,141315.39294756434,130525.98373939646,114654.97037375119,108840.04635313776,111716.88221670175,117789.25532798973,139747.88666930696,149916.70419948344,159601.04401997873,161201.29355338763,162227.9470314089,156223.15268418827,145343.6439106185,133909.99772112514,117091.37857410008,110929.1895973733,114635.59907798827,121070.36924423958,144339.79542757751,155115.56359698816,165377.93044450716,167073.5918769844,168161.4133327668,161798.0138413785,150268.88226152782,138152.53100132689,120329.72704011404,113799.53395825853,117727.08704157438,124545.88135446435,149204.34810985817,160623.29360488063,171498.18740530073,173294.94883841253,174447.58199388505,167704.16087895952,155486.61642210555,142646.79499027246,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,{"$f":"LT338+LT339+LT340-LT341","v":74469.177507598914},74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,{"$f":"OF338+OF339+OF340-OF341","v":74469.177507598914},74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914,74469.177507598914]
[]
[]
[]
[]
[null,"Equity Cash Flow",null,null,null,null,null,null,null,null,{"$f":"K300-(K149+K150)-0.00001","v":-1.0000000000000001E-5},{"$f":"L300-(L149+L150)","v":0},0,0,-1026.5867862098266,-1036.2230425206296,-83048.966173901252,-83391.543159368593,-83735.533274900983,-84080.942349659963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10018.959998410282,0,0,0,0,0,34487.16843680077,0,0,0,0,{"$f":"BX300-(BX149+BX150)","v":0},12896.351510856621,0,0,0,0,0,37176.101742463186,0,0,0,0,0,22234.905314158066,0,0,0,0,0,36412.857468304981,0,0,0,0,0,31366.709540424577,0,0,0,0,0,35632.588913228625,0,0,0,0,0,40279.106073626142,0,0,0,0,0,34834.250890540628,0,0,0,0,0,46231.448167568393,0,0,0,0,0,36840.852076886542,0,0,0,0,0,50089.263715091365,0,0,{"$f":"EJ300-(EJ149+EJ150)","v":0},0,0,40740.289858369477,0,0,0,0,0,0,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,21354.13331655585,18107.03064895518,19471.864407769943,22519.021034078658,33847.760005432821,38918.806651803869,43684.567515565126,44234.140054390053,44482.433865218249,41141.81885342615,35362.398570109042,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996256,38174.193397619871,42915.43361407776,43461.46605474699,43707.715053788161,45559.285873203895,39467.600675976224,33065.612222023818,23648.14282588385,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108609,50306.381380068451,51256.587485179058,51866.418064249097,48303.707570272469,41848.287108594166,35064.038157531875,25084.285829387696,21428.188345558785,23221.997185253942,27041.090660009464,40850.071266466206,47245.170853605705,53335.615350836037,54342.478947240961,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983585,26607.358125055049,22732.922844373912,{"$f":"GV300-(GV149+GV150)","v":24635.879337347189},28682.897891870991,43316.19241660877,50093.002071276271,56546.968558565786,57613.867564238797,58298.536812717,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612568,24116.793216483304,26135.524742498215,30424.070656333322,45930.885347380798,53112.188155002244,59951.373877454658,61081.887577560701,61807.352260833701,57567.480684989976,49885.275277020097,41811.761837131897,29935.589586127215,25584.582224412585,27726.117827136364,32270.605121668024,48703.083499107277,56313.022371374274,63560.419574837222,64758.340624223354,65527.031076605912,61033.957754469724,52893.045253507589,44337.463460593681,31752.206357996154,27141.360731458888,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540307,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733911,47015.386049960733,33678.706656869879,28792.505001752608,31202.465529613441,36305.569710710777,54758.442241184777,63303.931930101462,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.475586424887,49854.684247206271,35721.717247211083,30543.715036035228,33100.227218865759,38507.884327396787,58062.281023055635,67117.830584624011,{"$f":"JH300-(JH149+JH150)","v":75741.953023952257},77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820031,52865.062151095968,37888.263414222864,32401.034004977351,35112.991707345456,40843.376916728928,61565.051538154483,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152529,34370.868845539087,37247.704709103076,43320.07782039106,65278.709161708292,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526385,42622.201066501329,36460.012089774566,40166.421570389524,46601.191736640831,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728049,45860.549532515186,39330.356450659667,43257.909533975515,50076.70384686545,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,0,0,0,0,0,0,0,0,0,0,{"$f":"LT300-(LT149+LT150)","v":0},0,0,0,0,0,0,0,0,8.8857292364095114E-27,6.8662453190436879E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF300-(OF149+OF150)","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,"IRR (EGP)",null,null,null,null,{"$f":"XIRR(K347:OT347,K2:OT2)","v":0.23665474057197569}]
[]
[null,"Equity cash Flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K347/K55","v":-6.8846229220452803E-7},0,0,0,-70.676629198089685,-71.34004910889027,-5717.608161730036,-5741.1932953971718,-5764.8757177406851,-5788.6558300763663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,557.94304099328735,0,0,0,0,0,1821.3630704811619,0,0,0,{"$f":"BW347/BW55","v":0},0,681.0921119506429,0,0,0,0,0,1861.9782454606075,0,0,0,0,0,1113.6431213698218,0,0,0,0,0,1729.5665671834256,0,0,0,0,0,1489.8806607224806,0,0,0,0,0,1605.0984081886793,0,0,0,0,0,1814.4044823540232,0,0,0,0,0,1488.1014094843647,0,0,0,0,0,1974.9838570331931,0,0,0,0,0,1492.5451749699218,0,0,0,0,0,2029.2822956355922,0,{"$f":"EI347/EI55","v":0},0,0,0,1565.2859936932748,0,0,0,0,0,0,9826.1946829331882,1608.8556402886134,1385.7229836519323,1154.0743096005281,820.44889479344397,659.7639585099173,709.49426166570038,820.52318501317188,1233.3072473794371,1418.0804370902115,1591.7299610649336,1611.7546774711216,1620.8017327659097,1499.0800972991478,1288.495972384452,1069.8756740884351,755.02623705580663,604.36158006738947,650.55022824587309,755.29395897986024,1144.7847571975308,1319.1159936320107,1482.9503865172012,1501.8186339226229,1510.327811566998,1574.3091681812259,1363.8099105247327,1142.5880690389445,817.16575112396322,661.90390520769711,717.31609705137373,835.42162483268191,1262.4591086438973,1460.2262771291992,1648.5721601661464,1679.7110194585762,1699.6955559625512,1582.9432638283231,1371.3950235586258,1149.0708642465243,822.02802391115779,665.95073656673401,721.69918803591759,840.38995514679084,1269.5489982635461,1468.2975444212454,1657.5779415104369,1688.8695067531448,1708.9512670047711,1591.6161895014725,1379.0137283724757,1155.5817476360851,826.91030411573593,{"$f":"GU347/GU55","v":670.01371479755335},726.10007719290616,845.37897300995633,1276.670104879202,1476.4048878758117,1666.6244250172031,1698.0694341345284,1718.2488800298484,1600.3280972271643,1386.6661507266324,1162.120817381089,831.81264950678099,674.09288041736329,730.51881304221342,850.3887411006159,1283.8225433211389,1484.5484462753598,1675.7117722604353,1707.3109666315556,1727.5885621476264,1609.0791393771572,1394.3524165939284,1168.688171728121,836.73511772337781,678.18827374704904,734.95544394509318,855.41932200689678,1291.0064285865551,1492.7283586862682,1684.8401452092382,1716.5942696832051,1736.9704808862839,1617.8694686660845,1402.0726521566039,1175.2839089930956,841.67776626979492,682.29993490621541,739.41001809939053,860.47077822214112,1298.2218758363624,1500.944764456174,1694.0097062257157,1725.9195091365448,1746.3948041902966,1626.6992381490099,1409.8269838031808,1181.9081275574101,846.64065251059674,686.42790380817087,743.88258353469166,865.5431721403769,1305.4690003919177,1509.197803211275,1703.2206180628061,1735.286851244608,1755.8617004183327,1635.5686012189337,1417.6155381252743,1188.5609258640386,851.62383366569622,690.57222015483876,748.37318810740453,870.63656605172389,1312.7479177317009,{"$f":"JG347/JG55","v":1517.4876148535673},1712.4730438620468,1744.6964626642261,1765.3713383411082,1644.4777116042371,1425.4384419143496,1195.2424024135585,856.62736680533033,694.73292343161347,752.88187949578253,875.75102213773334,1320.0587434879276,1525.8143395580314,1721.7671471513154,1754.148510453811,1774.9238871391769,1653.4267233660794,1433.2958221584163,1201.9526557601164,861.65130884497955,698.91005290213889,757.40870519487066,880.88660246666552,1327.4015934431143,1534.1781177697685,1731.1030918424888,1763.6431620710766,1784.5195164006857,1662.4157908957332,1441.1878060386719,1208.6917845073365,866.69571654020899,741.39146999725176,816.75898129918949,947.60599530743457,1420.7751769736087,1639.8936617343288,1848.5724527341545,1883.0526640666812,1905.1728308458703,1775.7770947313654,1541.339437696839,1294.9610368974945,932.54550078245563,799.75812165592606,879.62244936821503,1018.2783534527939,1519.6928036357922,1751.889895768614,1973.0240380422156,2009.5600544551867,2032.9981264832263,1895.8748890883796,1647.4387881260295,1386.3490753083347,0,0,0,0,0,0,0,0,0,{"$f":"LS347/LS55","v":0},0,0,0,0,0,0,0,0,0,1.8068572891194391E-28,1.3962079052286523E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,{"$f":"OE347/OE55","v":1.396207905228652E-27},1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27]
[null,"IRR (EURO)",null,null,null,null,{"$f":"XIRR(K350:OT350,K2:OT2)","v":0.17205206751823424}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,26907.908604579592,23483.803014696663,25104.547382676996,28329.888165002623,40304.090559711251,45667.575188224226,50708.583137042668,51295.559185268947,63098.980299996845,59622.771674368276,53570.387977680068,47285.238801914151,38210.334243172743,34850.078998784353,36498.266711604934,39754.752315889869,51716.751031003521,57232.392584374007,62629.955190739929,136740.98677201872,62021.971020994119,58813.201168722029,53022.165936199301,46965.547297714293,38097.531915459178,171931.28268443354,34611.136533693068,37944.350820676824,49958.993471541733,55498.641281841541,60751.324772357009,185746.12377628658,60155.316991047293,56960.856521633141,51196.971121594615,45168.812121943593,36343.2370938116,175885.63370493965,32881.076496449292,36196.137136068719,48149.405565883615,53659.894868086987,58884.836493086565,192971.46724902993,58380.636139492977,55200.471595431285,49463.65884981709,43463.875980885401,34680.588403531969,198403.99217531711,31096.670425579709,34392.596236312886,46283.717976932436,{"$f":"BW285","v":51764.109517540041},56960.356492545012,192796.51774101012,56472.190032362822,53305.238971372775,47594.346788730385,41621.775378265673,32879.535210653259,199797.14031308613,29313.31457219625,32590.161780647279,44419.40674636716,49869.810532587784,55037.465484546941,195852.94106215533,54527.623601204345,51373.559826708268,45688.197077693898,39742.43787335448,31040.77529025008,197738.1108710345,27511.139361179914,30768.846026931991,42536.364203202487,47956.770406897529,53095.815457602454,198796.546934232,52565.242957576877,49423.845557324879,43763.727313868949,37844.487902186891,29183.040869081502,195662.05714806475,25689.015436817968,28927.51065086665,40633.441934366929,46023.831368219471,51134.239254077045,201620.41826417891,50583.936933716293,47454.976884845426,41819.81036152404,35926.790443130973,27305.189319884194,193567.93395748333,23845.748170372113,27064.951546947777,38709.425239026066,44069.768842365294,49151.502396340969,204317.2386505644,48598.439256027821,45481.771717995936,39871.349101088039,34004.333860428735,25422.295313251056,194278.74997593585,21980.073845293089,25179.894983012262,36763.029252205626,42093.287545705745,47146.299147915997,206879.26903019394,46602.375257136642,{"$f":"EI285","v":43497.816295143006},37911.89074464736,32070.6261277837,23527.827677068432,196882.40258952536,20090.655617853896,23270.993528342777,34792.894840106368,40093.017347475943,45117.248342531879,45933.513272793425,255750.08094393773,41874.293509122537,36066.735564521303,30037.528017666791,21354.133316555846,18107.030648955177,19471.864407769939,22519.021034078654,33847.760005432814,38918.806651803861,43684.567515565119,44234.140054390045,44482.433865218241,41141.818853426143,35362.398570109035,29362.427837136365,20721.476277684978,17489.755223163254,18826.418865217416,21857.621165492834,33129.182672996249,38174.193397619863,42915.433614077752,43461.466054746983,43707.715053788153,45559.285873203888,39467.600675976217,33065.61222202381,23648.142825883846,20198.078735588522,21888.988556431654,25492.993201919522,38524.094322799014,44558.983691108602,50306.381380068444,51256.58748517905,51866.41806424909,48303.707570272461,41848.287108594159,35064.038157531868,25084.285829387693,21428.188345558781,23221.997185253938,27041.09066000946,40850.071266466199,47245.170853605698,53335.615350836029,54342.478947240954,54988.646474888221,51213.174803749876,44372.300051830498,37182.965611983578,26607.358125055045,{"$f":"GU285","v":22732.922844373908},24635.879337347185,28682.897891870987,43316.192416608763,50093.002071276263,56546.968558565779,57613.86756423879,58298.536812716993,54297.597730430345,47048.252773300708,39429.644936965859,28222.605544612565,24116.7932164833,26135.524742498212,30424.070656333319,45930.88534738079,53112.188155002237,59951.373877454651,61081.887577560694,61807.352260833693,57567.480684989969,49885.27527702009,41811.761837131889,29935.589586127211,25584.582224412581,27726.117827136361,32270.605121668021,48703.08349910727,56313.022371374267,63560.419574837215,64758.340624223347,65527.031076605905,61033.957754469717,52893.045253507582,44337.463460593674,31752.20635799615,27141.360731458884,29413.155421814019,34228.858300882624,51642.256490012987,59706.4153255403,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751276,56081.820880733903,47015.386049960725,33678.706656869872,28792.505001752605,31202.465529613437,36305.56971071077,54758.44224118477,63303.931930101455,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.47558642488,49854.684247206264,35721.717247211076,30543.715036035224,33100.227218865752,38507.88432739678,58062.281023055628,{"$f":"JG285","v":67117.830584624011},75741.953023952257,77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820024,52865.062151095961,37888.263414222856,32401.034004977348,35112.991707345449,40843.376916728921,61565.051538154476,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797782,40185.792866152522,34370.86884553908,37247.704709103069,43320.077820391052,65278.709161708284,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526378,42622.201066501322,36460.012089774558,40166.421570389517,46601.191736640823,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728042,45860.549532515179,39330.356450659659,43257.909533975508,50076.703846865443,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,{"$f":"LS285","v":-4.8506384094556517E-12},-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,{"$f":"OE285","v":-4.8506384094555483E-12},-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12]
[null,null,"Total Debt Service",null,null,null,null,null,null,null,{"$f":"K286+K287+K288+K293","v":0},0,0,0,0,0,0,0,0,0,0,26907.908604579588,23483.803014696663,25104.547382676996,28329.888165002623,40304.090559711251,45667.575188224226,50708.583137042668,51295.559185268947,63098.980299996845,59622.771674368276,53570.387977680068,47285.238801914151,38210.334243172743,34850.078998784353,36498.266711604934,39754.752315889869,29214.903327178592,0,0,136740.98677201872,11153.577384905875,11153.577384905875,11153.577384905875,11153.577384905875,11153.577384905875,171931.28268443357,10489.09489810475,10489.09489810475,10489.09489810475,10489.09489810475,10489.09489810475,185746.12377628658,9750.6227741410876,9750.6227741410876,9750.6227741410876,9750.6227741410876,9750.6227741410876,172662.45262134995,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,164564.71632246306,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,163916.82373851634,7774.7110073604563,7774.7110073604563,7774.7110073604563,{"$f":"BW286+BW287+BW288+BW293","v":7774.7110073604563},7774.7110073604563,163268.93115456964,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,162621.03857062294,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,161973.14598667622,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,161325.25340272952,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,160677.36081878282,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,160029.46823483612,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,159381.5756508894,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,158733.6830669427,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,158085.790482996,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,157437.89789904931,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,156790.00531510258,647.89258394670003,{"$f":"EI286+EI287+EI288+EI293","v":647.89258394670003},647.89258394670003,647.89258394670003,647.89258394670003,156142.11273115588,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"GU286+GU287+GU288+GU293","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"JG286+JG287+JG288+JG293","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,{"$f":"LS286+LS287+LS288+LS293","v":-4.8506384094556517E-12},-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555572E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"OE286+OE287+OE288+OE293","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12]
[null,null,"DSCR",null,null,null,null,null,null,null,{"$f":"IF(K355>0.1,K354/K355)","v":false},{"$f":"IF(L355>0.1,L354/L355)","v":false},false,false,false,false,false,false,false,false,false,1.0000000000000002,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.7702181127154881,false,false,1,5.5607244994712088,5.2730347528062049,4.7538259794524889,4.2108057062725655,3.4157230994798611,0.99999999999999978,3.2997257504026276,3.6175047694089315,4.7629460841820306,5.2910800999492782,5.7918557666337849,1,6.1693820368664865,5.841765991880524,5.2506360165394108,4.6324027878232039,3.7272734199291184,1.0186675275061576,3.6250581954001007,3.9905355161076024,5.3083541005446717,5.9158720571959398,6.491909081416761,1.1726175061178004,6.9314239363878798,6.553848937210204,5.8727278701407446,5.1603848512761301,4.11756151498395,1.2103943185954813,3.9997204264106978,4.4236494711832774,5.953111045943035,6.6580107567386158,{"$f":"IF(BX355>0.1,BX354/BX355)","v":7.3263631842546477},1.1808524523167618,7.9238990917510437,7.4795281434768937,6.6782039279082213,5.8401621741232486,4.613494164890473,1.2286057331156348,4.5244096472954149,5.0301797841427573,6.855983205700821,7.6972343515341199,8.4948441837812894,1.2091692105447285,9.3512798181320775,8.8103698908031483,7.8353518279869334,6.8156767646162235,5.3233747656752328,1.2257108338606142,5.3078125994267777,5.9363324240224351,8.2066775529532681,9.2524539551687557,10.24394644521238,1.2372405541216305,11.590378727237754,10.897715979896024,9.6496876175892581,8.3445243062742858,6.4347176395264274,1.2226626714833506,6.6083524937448468,7.4414368903179779,10.452720852491769,11.839367746183218,13.153990985817325,1.2650170977466668,15.614914628464819,14.649026107311981,12.909488825068621,11.090353967097217,8.4289247929191724,1.2194509080712881,9.2012737764002903,10.443456298758225,14.936667820467886,17.005044483573887,18.965914880877932,1.2924453110321836,25.003341839982951,23.399851994466488,20.513353647918855,17.494841327599858,13.079480530753296,1.2340024388569342,16.962745360812182,19.432152494805859,28.371237889666798,32.484773393523255,36.384348514007982,1.3194671982721502,71.929169142906048,67.137388778509973,{"$f":"IF(EJ355>0.1,EJ354/EJ355)","v":58.515704121358247},49.499912365754206,36.31439571934348,1.26091801337744,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GV355>0.1,GV354/GV355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JH355>0.1,JH354/JH355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT355>0.1,LT354/LT355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF355>0.1,OF354/OF355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"DSCR after re-financing",null,null,null,null,null,null,null,{"$f":"IF(K197,K356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1,5.5607244994712088,5.2730347528062049,4.7538259794524889,4.2108057062725655,3.4157230994798611,0.99999999999999978,3.2997257504026276,3.6175047694089315,4.7629460841820306,5.2910800999492782,5.7918557666337849,1,6.1693820368664865,5.841765991880524,5.2506360165394108,4.6324027878232039,3.7272734199291184,1.0186675275061576,3.6250581954001007,3.9905355161076024,5.3083541005446717,5.9158720571959398,6.491909081416761,1.1726175061178004,6.9314239363878798,6.553848937210204,5.8727278701407446,5.1603848512761301,4.11756151498395,1.2103943185954813,3.9997204264106978,4.4236494711832774,5.953111045943035,{"$f":"IF(BW197,BW356)","v":6.6580107567386158},7.3263631842546477,1.1808524523167618,7.9238990917510437,7.4795281434768937,6.6782039279082213,5.8401621741232486,4.613494164890473,1.2286057331156348,4.5244096472954149,5.0301797841427573,6.855983205700821,7.6972343515341199,8.4948441837812894,1.2091692105447285,9.3512798181320775,8.8103698908031483,7.8353518279869334,6.8156767646162235,5.3233747656752328,1.2257108338606142,5.3078125994267777,5.9363324240224351,8.2066775529532681,9.2524539551687557,10.24394644521238,1.2372405541216305,11.590378727237754,10.897715979896024,9.6496876175892581,8.3445243062742858,6.4347176395264274,1.2226626714833506,6.6083524937448468,7.4414368903179779,10.452720852491769,11.839367746183218,13.153990985817325,1.2650170977466668,15.614914628464819,14.649026107311981,12.909488825068621,11.090353967097217,8.4289247929191724,1.2194509080712881,9.2012737764002903,10.443456298758225,14.936667820467886,17.005044483573887,18.965914880877932,1.2924453110321836,25.003341839982951,23.399851994466488,20.513353647918855,17.494841327599858,13.079480530753296,1.2340024388569342,16.962745360812182,19.432152494805859,28.371237889666798,32.484773393523255,36.384348514007982,1.3194671982721502,71.929169142906048,{"$f":"IF(EI197,EI356)","v":67.137388778509973},58.515704121358247,49.499912365754206,36.31439571934348,1.26091801337744,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU197,GU356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG197,JG356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS197,LS356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE197,OE356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Average DSCR",null,null,null,{"$f":"AVERAGE(357:357)","v":10.326469030498455}]
[null,null,"Minimum DSCR",null,null,null,{"$f":"MIN(357:357)","v":0.99999999999999978}]
[]
[null,null,"Post re-finance",null,null,null,{"$f":"I195","v":"2018-07-01"},null,null,null,{"$f":"K2>=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BW2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EI2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GU2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JG2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LS2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OE2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Cash flow after refinancing",null,null,null,null,null,null,null,{"$f":"IF(K361,K354)","v":false},{"$f":"IF(L361,L354)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,51295.559185268947,63098.980299996845,59622.771674368276,53570.387977680068,47285.238801914151,38210.334243172743,34850.078998784353,36498.266711604934,39754.752315889869,51716.751031003521,57232.392584374007,62629.955190739929,136740.98677201872,62021.971020994119,58813.201168722029,53022.165936199301,46965.547297714293,38097.531915459178,171931.28268443354,34611.136533693068,37944.350820676824,49958.993471541733,55498.641281841541,60751.324772357009,185746.12377628658,60155.316991047293,56960.856521633141,51196.971121594615,45168.812121943593,36343.2370938116,175885.63370493965,32881.076496449292,36196.137136068719,48149.405565883615,53659.894868086987,58884.836493086565,192971.46724902993,58380.636139492977,55200.471595431285,49463.65884981709,43463.875980885401,34680.588403531969,198403.99217531711,31096.670425579709,34392.596236312886,46283.717976932436,51764.109517540041,{"$f":"IF(BX361,BX354)","v":56960.356492545012},192796.51774101012,56472.190032362822,53305.238971372775,47594.346788730385,41621.775378265673,32879.535210653259,199797.14031308613,29313.31457219625,32590.161780647279,44419.40674636716,49869.810532587784,55037.465484546941,195852.94106215533,54527.623601204345,51373.559826708268,45688.197077693898,39742.43787335448,31040.77529025008,197738.1108710345,27511.139361179914,30768.846026931991,42536.364203202487,47956.770406897529,53095.815457602454,198796.546934232,52565.242957576877,49423.845557324879,43763.727313868949,37844.487902186891,29183.040869081502,195662.05714806475,25689.015436817968,28927.51065086665,40633.441934366929,46023.831368219471,51134.239254077045,201620.41826417891,50583.936933716293,47454.976884845426,41819.81036152404,35926.790443130973,27305.189319884194,193567.93395748333,23845.748170372113,27064.951546947777,38709.425239026066,44069.768842365294,49151.502396340969,204317.2386505644,48598.439256027821,45481.771717995936,39871.349101088039,34004.333860428735,25422.295313251056,194278.74997593585,21980.073845293089,25179.894983012262,36763.029252205626,42093.287545705745,47146.299147915997,206879.26903019394,46602.375257136642,43497.816295143006,{"$f":"IF(EJ361,EJ354)","v":37911.89074464736},32070.6261277837,23527.827677068432,196882.40258952536,20090.655617853896,23270.993528342777,34792.894840106368,40093.017347475943,45117.248342531879,45933.513272793425,255750.08094393773,41874.293509122537,36066.735564521303,30037.528017666791,21354.133316555846,18107.030648955177,19471.864407769939,22519.021034078654,33847.760005432814,38918.806651803861,43684.567515565119,44234.140054390045,44482.433865218241,41141.818853426143,35362.398570109035,29362.427837136365,20721.476277684978,17489.755223163254,18826.418865217416,21857.621165492834,33129.182672996249,38174.193397619863,42915.433614077752,43461.466054746983,43707.715053788153,45559.285873203888,39467.600675976217,33065.61222202381,23648.142825883846,20198.078735588522,21888.988556431654,25492.993201919522,38524.094322799014,44558.983691108602,50306.381380068444,51256.58748517905,51866.41806424909,48303.707570272461,41848.287108594159,35064.038157531868,25084.285829387693,21428.188345558781,23221.997185253938,27041.09066000946,40850.071266466199,47245.170853605698,53335.615350836029,54342.478947240954,54988.646474888221,51213.174803749876,44372.300051830498,37182.965611983578,26607.358125055045,22732.922844373908,{"$f":"IF(GV361,GV354)","v":24635.879337347185},28682.897891870987,43316.192416608763,50093.002071276263,56546.968558565779,57613.86756423879,58298.536812716993,54297.597730430345,47048.252773300708,39429.644936965859,28222.605544612565,24116.7932164833,26135.524742498212,30424.070656333319,45930.88534738079,53112.188155002237,59951.373877454651,61081.887577560694,61807.352260833693,57567.480684989969,49885.27527702009,41811.761837131889,29935.589586127211,25584.582224412581,27726.117827136361,32270.605121668021,48703.08349910727,56313.022371374267,63560.419574837215,64758.340624223347,65527.031076605905,61033.957754469717,52893.045253507582,44337.463460593674,31752.20635799615,27141.360731458884,29413.155421814019,34228.858300882624,51642.256490012987,59706.4153255403,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751276,56081.820880733903,47015.386049960725,33678.706656869872,28792.505001752605,31202.465529613437,36305.56971071077,54758.44224118477,63303.931930101455,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.47558642488,49854.684247206264,35721.717247211076,30543.715036035224,33100.227218865752,38507.88432739678,58062.281023055628,67117.830584624011,{"$f":"IF(JH361,JH354)","v":75741.953023952257},77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820024,52865.062151095961,37888.263414222856,32401.034004977348,35112.991707345449,40843.376916728921,61565.051538154476,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797782,40185.792866152522,34370.86884553908,37247.704709103069,43320.077820391052,65278.709161708284,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526378,42622.201066501322,36460.012089774558,40166.421570389517,46601.191736640823,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728042,45860.549532515179,39330.356450659659,43257.909533975508,50076.703846865443,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,{"$f":"IF(LT361,LT354)","v":-4.8506384094556517E-12},-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,{"$f":"IF(OF361,OF354)","v":-4.8506384094555483E-12},-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12]
[null,null,"NPV of Cash flow",null,null,null,{"$f":"(1+I196)^(1/12)-1","v":4.0741237836483535E-3},null,{"$f":"NPV(G363,362:362)","v":9950873.3417735733}]
[null,null,"Loan Value - local banks",null,null,null,null,null,{"$f":"J201","v":2673763.2279333463}]
[null,null,"Debt fund loan amount at re-financing date",null,null,null,null,null,{"$f":"INDEX(176:176,MATCH(G361,2:2))","v":387121.52176825859}]
[null,null,"Total debt",null,null,null,null,null,{"$f":"SUM(I364:I365)","v":3060884.7497016047}]
[null,null,"PLCR 9total NPV Coverage of loan value)",null,null,null,null,null,{"$f":"I363/I366","v":3.2509794244110792}]
[]
[null,null,"Loan to value",null,null,null,null,null,{"$f":"I366/I363","v":0.30759960905663125}]
[]
["Summary"]
[null,"Total uses of funds"]
[null,null,"Capex"]
[null,null,"Development Costs"]
[null,null,"IDC"]
[null,null,null,"Total"]
[]
[null,"Sources of funds"]
[null,null,"Rooftop Owner",null,null,{"$f":"SUM(K149:OT149)","v":0}]
[null,null,"Developer",null,null,{"$f":"SUM(K150:OT150)","v":336319.79478656128}]
[null,null,"Debt Fund",null,null,{"$f":"SUM(K151:OT151)","v":3026878.1530790511}]
[]
[null,null,"Period of debt fund repayment",null,null,{"$f":"MATCH(TRUE,165:165,0)","v":38},{"$f":"INDEX(2:2,F383)","v":"2019-04-01"}]
[null,null,"Average life ",null,null,{"$f":"SUMIF(6:6,TRUE,164:164)","v":1748352.6540286534},{"$f":"SUMIF(2:2,H6,164:164)","v":208389.14714926115},{"$f":"F384/G384","v":8.3898450468554184},{"$f":"H384/12","v":0.6991537539046182}]
[]
[null,null,"Chart title",null,null,"Repayment date",{"$f":"G383","v":"2019-04-01"},"Average life",{"$f":"I384","v":0.6991537539046182}," \n","equity contribution",{"$f":"F32","v":0.1},"refinancing",{"$f":"I201","v":0.8},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"Grace Period",{"$f":"F197","v":12}]
[null,null,null,null,null,"Cash Waterfall","Avg. DSCR",{"$f":"G358","v":10.326469030498455},"PLCR",{"$f":"I367","v":3.2509794244110792},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"switching allowed",{"$f":"'General Assumptions'!F23","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K164>0,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW164>0,BW2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EI164>0,EI2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GU164>0,GU2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JG164>0,JG2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01",{"$f":"IF(LS164>0,LS2,NA())","v":"2043-09-01"},"2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE164>0,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Debt fund balance",null,null,null,null,null,null,null,{"$f":"K164","v":0},0,0,0,636.0896627828073,1278.1501047628199,52736.623560333137,104407.36321890767,156291.24467857386,208389.14714926115,208389.14714926115,206536.63910562726,205003.36305100666,203364.26731596503,201514.58653273355,198883.10061370285,196812.97608978394,194404.23210298587,25275.47004137683,21271.53366411481,17476.21031969336,14058.65665714092,11035.801562881985,8591.5994053085342,6473.0967367022595,4242.830186385082,1800.7033618841142,0,0,0,1883.2838985232956,1883.2838985232956,1883.2838985232956,1883.2838985232956,1883.2838985232956,1883.2838985232956,1573.4766978531491,1573.4766978531491,1573.4766978531491,1573.4766978531491,1573.4766978531491,1573.4766978531491,412.9794256400603,412.9794256400603,412.9794256400603,412.9794256400603,412.9794256400603,412.9794256400603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0631694029214162E-28,1.4126338805842832E-27,2.1189508208764249E-27,2.8416937365241975E-27,3.5644366521719705E-27,4.2871795678197435E-27,5.0099224834675164E-27,5.7326653991152894E-27,6.4718342901186938E-27,{"$f":"LS164","v":7.2110031811220974E-27},7.9501720721255011E-27,8.6893409631289048E-27,9.4285098541323085E-27,8.0815798749705497E-27,6.7182239204531602E-27,5.3548679659357708E-27,3.9750860360627498E-27,2.5953041061897289E-27,1.215522176316708E-27,-1.7936620343357659E-43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Cash flow Waterfall"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K6,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW6,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI6,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU6,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG6,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS6,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE6,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,26907.908604579592,23483.803014696663,25104.547382676996,28329.888165002623,40304.090559711251,45667.575188224226,50708.583137042668,51295.559185268947,63098.980299996845,59622.771674368276,53570.387977680068,47285.238801914151,38210.334243172743,34850.078998784353,36498.266711604934,39754.752315889869,51716.751031003521,57232.392584374007,62629.955190739929,136740.98677201872,62021.971020994119,58813.201168722029,53022.165936199301,46965.547297714293,38097.531915459178,171931.28268443354,34611.136533693068,37944.350820676824,49958.993471541733,55498.641281841541,60751.324772357009,185746.12377628658,60155.316991047293,56960.856521633141,51196.971121594615,45168.812121943593,36343.2370938116,175885.63370493965,32881.076496449292,36196.137136068719,48149.405565883615,53659.894868086987,58884.836493086565,192971.46724902993,58380.636139492977,55200.471595431285,49463.65884981709,43463.875980885401,34680.588403531969,198403.99217531711,31096.670425579709,34392.596236312886,46283.717976932436,{"$f":"BW285","v":51764.109517540041},56960.356492545012,192796.51774101012,56472.190032362822,53305.238971372775,47594.346788730385,41621.775378265673,32879.535210653259,199797.14031308613,29313.31457219625,32590.161780647279,44419.40674636716,49869.810532587784,55037.465484546941,195852.94106215533,54527.623601204345,51373.559826708268,45688.197077693898,39742.43787335448,31040.77529025008,197738.1108710345,27511.139361179914,30768.846026931991,42536.364203202487,47956.770406897529,53095.815457602454,198796.546934232,52565.242957576877,49423.845557324879,43763.727313868949,37844.487902186891,29183.040869081502,195662.05714806475,25689.015436817968,28927.51065086665,40633.441934366929,46023.831368219471,51134.239254077045,201620.41826417891,50583.936933716293,47454.976884845426,41819.81036152404,35926.790443130973,27305.189319884194,193567.93395748333,23845.748170372113,27064.951546947777,38709.425239026066,44069.768842365294,49151.502396340969,204317.2386505644,48598.439256027821,45481.771717995936,39871.349101088039,34004.333860428735,25422.295313251056,194278.74997593585,21980.073845293089,25179.894983012262,36763.029252205626,42093.287545705745,47146.299147915997,206879.26903019394,46602.375257136642,{"$f":"EI285","v":43497.816295143006},37911.89074464736,32070.6261277837,23527.827677068432,196882.40258952536,20090.655617853896,23270.993528342777,34792.894840106368,40093.017347475943,45117.248342531879,45933.513272793425,255750.08094393773,41874.293509122537,36066.735564521303,30037.528017666791,21354.133316555846,18107.030648955177,19471.864407769939,22519.021034078654,33847.760005432814,38918.806651803861,43684.567515565119,44234.140054390045,44482.433865218241,41141.818853426143,35362.398570109035,29362.427837136365,20721.476277684978,17489.755223163254,18826.418865217416,21857.621165492834,33129.182672996249,38174.193397619863,42915.433614077752,43461.466054746983,43707.715053788153,45559.285873203888,39467.600675976217,33065.61222202381,23648.142825883846,20198.078735588522,21888.988556431654,25492.993201919522,38524.094322799014,44558.983691108602,50306.381380068444,51256.58748517905,51866.41806424909,48303.707570272461,41848.287108594159,35064.038157531868,25084.285829387693,21428.188345558781,23221.997185253938,27041.09066000946,40850.071266466199,47245.170853605698,53335.615350836029,54342.478947240954,54988.646474888221,51213.174803749876,44372.300051830498,37182.965611983578,26607.358125055045,{"$f":"GU285","v":22732.922844373908},24635.879337347185,28682.897891870987,43316.192416608763,50093.002071276263,56546.968558565779,57613.86756423879,58298.536812716993,54297.597730430345,47048.252773300708,39429.644936965859,28222.605544612565,24116.7932164833,26135.524742498212,30424.070656333319,45930.88534738079,53112.188155002237,59951.373877454651,61081.887577560694,61807.352260833693,57567.480684989969,49885.27527702009,41811.761837131889,29935.589586127211,25584.582224412581,27726.117827136361,32270.605121668021,48703.08349910727,56313.022371374267,63560.419574837215,64758.340624223347,65527.031076605905,61033.957754469717,52893.045253507582,44337.463460593674,31752.20635799615,27141.360731458884,29413.155421814019,34228.858300882624,51642.256490012987,59706.4153255403,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751276,56081.820880733903,47015.386049960725,33678.706656869872,28792.505001752605,31202.465529613437,36305.56971071077,54758.44224118477,63303.931930101455,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.47558642488,49854.684247206264,35721.717247211076,30543.715036035224,33100.227218865752,38507.88432739678,58062.281023055628,{"$f":"JG285","v":67117.830584624011},75741.953023952257,77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820024,52865.062151095961,37888.263414222856,32401.034004977348,35112.991707345449,40843.376916728921,61565.051538154476,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797782,40185.792866152522,34370.86884553908,37247.704709103069,43320.077820391052,65278.709161708284,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526378,42622.201066501322,36460.012089774558,40166.421570389517,46601.191736640823,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728042,45860.549532515179,39330.356450659659,43257.909533975508,50076.703846865443,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,{"$f":"LS285","v":-4.8506384094556517E-12},-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094556517E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,{"$f":"OE285","v":-4.8506384094555483E-12},-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12,-4.8506384094555483E-12]
[null,null,null,"Debt Service to local Banks",null,null,null,null,null,null,{"$f":"K288+K287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167156.28665824988,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,11014.173927093982,166508.39407430316,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,10366.281343147277,165860.50149035646,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,9718.3887592005722,165212.60890640976,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,9070.4961752538657,164564.71632246306,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,8422.603591307161,163916.82373851634,7774.7110073604563,7774.7110073604563,7774.7110073604563,{"$f":"BW288+BW287","v":7774.7110073604563},7774.7110073604563,163268.93115456964,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,7126.8184234137507,162621.03857062294,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,6478.925839467046,161973.14598667622,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,5831.0332555203404,161325.25340272952,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,5183.1406715736357,160677.36081878282,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,4535.2480876269301,160029.46823483612,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,3887.355503680225,159381.5756508894,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,3239.4629197335198,158733.6830669427,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,2591.5703357868147,158085.790482996,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,1943.67775184011,157437.89789904931,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,1295.7851678934051,156790.00531510258,647.89258394670003,{"$f":"EI288+EI287","v":647.89258394670003},647.89258394670003,647.89258394670003,647.89258394670003,156142.11273115588,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"GU288+GU287","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"JG288+JG287","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"LS288+LS287","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,{"$f":"OE288+OE287","v":-4.850638409455617E-12},-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12,-4.850638409455617E-12]
[null,null,null,"Debt Service to Debt Fund",null,null,null,null,null,null,{"$f":"K293+K286","v":0},0,0,0,0,0,0,0,0,0,0,26907.908604579588,23483.803014696663,25104.547382676996,28329.888165002623,40304.090559711251,45667.575188224226,50708.583137042668,51295.559185268947,63098.980299996845,59622.771674368276,53570.387977680068,47285.238801914151,38210.334243172743,34850.078998784353,36498.266711604934,39754.752315889869,29214.903327178592,0,0,-30415.299886231151,139.40345781189276,139.40345781189276,139.40345781189276,139.40345781189276,139.40345781189276,5422.8886101303924,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,122.8135549574734,19885.622285930112,32.234014940515465,32.234014940515465,32.234014940515465,32.234014940515465,32.234014940515465,7449.8437149402043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW293+BW286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI293+EI286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293+GU286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293+JG286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.4735123378691592E-26,-3.457592072987259E-26,-3.4416718081053588E-26,-3.5065308999180897E-26,-3.4902403963180061E-26,-3.4739498927179219E-26,-3.4576593891178378E-26,-3.4413688855177536E-26,-3.5058577386123011E-26,{"$f":"LS293+LS286","v":-3.4891969962940336E-26},-3.4725362539757655E-26,-3.4558755116574979E-26,-3.4392147693392304E-26,6.8364242731972515E-26,6.8868440550008174E-26,6.8561142413915684E-26,6.906163784476951E-26,6.8750637321495174E-26,6.8439636798220838E-26,6.0050700605483318E-26,-8.8612666975526123E-42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE293+OE286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to Rooftop owners",null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to Development Co.",null,null,null,null,null,null,{"$f":"K303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10018.959998410282,0,0,0,0,0,34487.16843680077,0,0,0,0,0,12896.351510856621,0,0,0,0,0,37176.101742463186,0,0,0,0,0,22234.905314158066,0,0,0,0,0,36412.857468304981,0,0,0,0,0,31366.709540424577,0,0,0,0,0,35632.588913228625,0,0,0,0,0,40279.106073626142,0,0,0,0,0,34834.250890540628,0,0,0,0,0,46231.448167568393,0,0,0,0,0,36840.852076886542,0,0,0,0,0,50089.263715091365,0,0,0,0,0,40740.289858369477,0,0,0,0,0,0,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,21354.13331655585,18107.03064895518,19471.864407769943,22519.021034078658,33847.760005432821,38918.806651803869,43684.567515565126,44234.140054390053,44482.433865218249,41141.81885342615,35362.398570109042,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996256,38174.193397619871,42915.43361407776,43461.46605474699,43707.715053788161,45559.285873203895,39467.600675976224,33065.612222023818,23648.14282588385,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108609,50306.381380068451,51256.587485179058,51866.418064249097,48303.707570272469,41848.287108594166,35064.038157531875,25084.285829387696,21428.188345558785,23221.997185253942,27041.090660009464,40850.071266466206,47245.170853605705,53335.615350836037,54342.478947240961,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983585,26607.358125055049,22732.922844373912,24635.879337347189,28682.897891870991,43316.19241660877,50093.002071276271,56546.968558565786,57613.867564238797,58298.536812717,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612568,24116.793216483304,26135.524742498215,30424.070656333322,45930.885347380798,53112.188155002244,59951.373877454658,61081.887577560701,61807.352260833701,57567.480684989976,49885.275277020097,41811.761837131897,29935.589586127215,25584.582224412585,27726.117827136364,32270.605121668024,48703.083499107277,56313.022371374274,63560.419574837222,64758.340624223354,65527.031076605912,61033.957754469724,52893.045253507589,44337.463460593681,31752.206357996154,27141.360731458888,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540307,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733911,47015.386049960733,33678.706656869879,28792.505001752608,31202.465529613441,36305.569710710777,54758.442241184777,63303.931930101462,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.475586424887,49854.684247206271,35721.717247211083,30543.715036035228,33100.227218865759,38507.884327396787,58062.281023055635,67117.830584624011,75741.953023952257,77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820031,52865.062151095968,37888.263414222864,32401.034004977351,35112.991707345456,40843.376916728928,61565.051538154483,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152529,34370.868845539087,37247.704709103076,43320.07782039106,65278.709161708292,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526385,42622.201066501329,36460.012089774566,40166.421570389524,46601.191736640831,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728049,45860.549532515186,39330.356450659667,43257.909533975515,50076.70384686545,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8857292364095114E-27,6.8662453190436879E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[]
[null,null,null,"Equity Cash flows",null,null,null,null,null,null,{"$f":"OR(K4:K6)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(BW4:BW6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(EI4:EI6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU4:GU6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG4:JG6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(LS4:LS6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(OE4:OE6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K402,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW402,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI402,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU402,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG402,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS402,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE402,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Equity cash flow EGP",null,null,null,null,null,null,{"$f":"K347","v":-1.0000000000000001E-5},{"$f":"L347","v":0},0,0,-1026.5867862098266,-1036.2230425206296,-83048.966173901252,-83391.543159368593,-83735.533274900983,-84080.942349659963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10018.959998410282,0,0,0,0,0,34487.16843680077,0,0,0,0,{"$f":"BX347","v":0},12896.351510856621,0,0,0,0,0,37176.101742463186,0,0,0,0,0,22234.905314158066,0,0,0,0,0,36412.857468304981,0,0,0,0,0,31366.709540424577,0,0,0,0,0,35632.588913228625,0,0,0,0,0,40279.106073626142,0,0,0,0,0,34834.250890540628,0,0,0,0,0,46231.448167568393,0,0,0,0,0,36840.852076886542,0,0,0,0,0,50089.263715091365,0,0,{"$f":"EJ347","v":0},0,0,40740.289858369477,0,0,0,0,0,0,255750.08094393773,41874.293509122544,36066.73556452131,30037.528017666795,21354.13331655585,18107.03064895518,19471.864407769943,22519.021034078658,33847.760005432821,38918.806651803869,43684.567515565126,44234.140054390053,44482.433865218249,41141.81885342615,35362.398570109042,29362.427837136369,20721.476277684982,17489.755223163258,18826.41886521742,21857.621165492837,33129.182672996256,38174.193397619871,42915.43361407776,43461.46605474699,43707.715053788161,45559.285873203895,39467.600675976224,33065.612222023818,23648.14282588385,20198.078735588526,21888.988556431657,25492.993201919526,38524.094322799021,44558.983691108609,50306.381380068451,51256.587485179058,51866.418064249097,48303.707570272469,41848.287108594166,35064.038157531875,25084.285829387696,21428.188345558785,23221.997185253942,27041.090660009464,40850.071266466206,47245.170853605705,53335.615350836037,54342.478947240961,54988.646474888228,51213.174803749884,44372.300051830505,37182.965611983585,26607.358125055049,22732.922844373912,{"$f":"GV347","v":24635.879337347189},28682.897891870991,43316.19241660877,50093.002071276271,56546.968558565786,57613.867564238797,58298.536812717,54297.597730430352,47048.252773300715,39429.644936965866,28222.605544612568,24116.793216483304,26135.524742498215,30424.070656333322,45930.885347380798,53112.188155002244,59951.373877454658,61081.887577560701,61807.352260833701,57567.480684989976,49885.275277020097,41811.761837131897,29935.589586127215,25584.582224412585,27726.117827136364,32270.605121668024,48703.083499107277,56313.022371374274,63560.419574837222,64758.340624223354,65527.031076605912,61033.957754469724,52893.045253507589,44337.463460593681,31752.206357996154,27141.360731458888,29413.155421814023,34228.858300882632,51642.256490012995,59706.415325540307,67386.388547119903,68655.7356881124,69470.227000079642,64708.830479751283,56081.820880733911,47015.386049960733,33678.706656869879,28792.505001752608,31202.465529613441,36305.569710710777,54758.442241184777,63303.931930101462,71442.299901558523,72787.331439688438,73650.352078066106,68604.607811028065,59462.475586424887,49854.684247206271,35721.717247211083,30543.715036035228,33100.227218865759,38507.884327396787,58062.281023055635,67117.830584624011,{"$f":"JH347","v":75741.953023952257},77167.18110677306,78081.622048139849,72734.548451846233,63046.534888820031,52865.062151095968,37888.263414222864,32401.034004977351,35112.991707345456,40843.376916728928,61565.051538154483,71161.104697765622,80299.974280683484,81810.180027532566,82779.104435380956,77112.705734315299,66846.215439965672,56056.806231797789,40185.792866152529,34370.868845539087,37247.704709103076,43320.07782039106,65278.709161708292,75447.526691884792,85131.866512380075,86732.116045788964,87758.769523810202,81753.975176589578,70874.466403019775,59440.820213526385,42622.201066501329,36460.012089774566,40166.421570389524,46601.191736640831,69870.617919978758,80646.386089389387,90908.752936908408,92604.414369385588,93692.235825167983,87328.836333779705,75799.704753928992,63683.353493728049,45860.549532515186,39330.356450659667,43257.909533975515,50076.70384686545,74735.17060225927,86154.116097281702,97029.009897701791,98825.771330813586,99978.40448628609,93234.983371360577,81017.438914506609,68177.617482673551,0,0,0,0,0,0,0,0,0,0,{"$f":"LT347","v":0},0,0,0,0,0,0,0,0,8.8857292364095114E-27,6.8662453190436879E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF347","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,null,null,"Equity cash flow EURO",null,null,null,null,null,null,{"$f":"K350","v":-6.8846229220452803E-7},{"$f":"L350","v":0},0,0,-70.676629198089685,-71.34004910889027,-5717.608161730036,-5741.1932953971718,-5764.8757177406851,-5788.6558300763663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,557.94304099328735,0,0,0,0,0,1821.3630704811619,0,0,0,0,{"$f":"BX350","v":0},681.0921119506429,0,0,0,0,0,1861.9782454606075,0,0,0,0,0,1113.6431213698218,0,0,0,0,0,1729.5665671834256,0,0,0,0,0,1489.8806607224806,0,0,0,0,0,1605.0984081886793,0,0,0,0,0,1814.4044823540232,0,0,0,0,0,1488.1014094843647,0,0,0,0,0,1974.9838570331931,0,0,0,0,0,1492.5451749699218,0,0,0,0,0,2029.2822956355922,0,0,{"$f":"EJ350","v":0},0,0,1565.2859936932748,0,0,0,0,0,0,9826.1946829331882,1608.8556402886134,1385.7229836519323,1154.0743096005281,820.44889479344397,659.7639585099173,709.49426166570038,820.52318501317188,1233.3072473794371,1418.0804370902115,1591.7299610649336,1611.7546774711216,1620.8017327659097,1499.0800972991478,1288.495972384452,1069.8756740884351,755.02623705580663,604.36158006738947,650.55022824587309,755.29395897986024,1144.7847571975308,1319.1159936320107,1482.9503865172012,1501.8186339226229,1510.327811566998,1574.3091681812259,1363.8099105247327,1142.5880690389445,817.16575112396322,661.90390520769711,717.31609705137373,835.42162483268191,1262.4591086438973,1460.2262771291992,1648.5721601661464,1679.7110194585762,1699.6955559625512,1582.9432638283231,1371.3950235586258,1149.0708642465243,822.02802391115779,665.95073656673401,721.69918803591759,840.38995514679084,1269.5489982635461,1468.2975444212454,1657.5779415104369,1688.8695067531448,1708.9512670047711,1591.6161895014725,1379.0137283724757,1155.5817476360851,826.91030411573593,670.01371479755335,{"$f":"GV350","v":726.10007719290616},845.37897300995633,1276.670104879202,1476.4048878758117,1666.6244250172031,1698.0694341345284,1718.2488800298484,1600.3280972271643,1386.6661507266324,1162.120817381089,831.81264950678099,674.09288041736329,730.51881304221342,850.3887411006159,1283.8225433211389,1484.5484462753598,1675.7117722604353,1707.3109666315556,1727.5885621476264,1609.0791393771572,1394.3524165939284,1168.688171728121,836.73511772337781,678.18827374704904,734.95544394509318,855.41932200689678,1291.0064285865551,1492.7283586862682,1684.8401452092382,1716.5942696832051,1736.9704808862839,1617.8694686660845,1402.0726521566039,1175.2839089930956,841.67776626979492,682.29993490621541,739.41001809939053,860.47077822214112,1298.2218758363624,1500.944764456174,1694.0097062257157,1725.9195091365448,1746.3948041902966,1626.6992381490099,1409.8269838031808,1181.9081275574101,846.64065251059674,686.42790380817087,743.88258353469166,865.5431721403769,1305.4690003919177,1509.197803211275,1703.2206180628061,1735.286851244608,1755.8617004183327,1635.5686012189337,1417.6155381252743,1188.5609258640386,851.62383366569622,690.57222015483876,748.37318810740453,870.63656605172389,1312.7479177317009,1517.4876148535673,{"$f":"JH350","v":1712.4730438620468},1744.6964626642261,1765.3713383411082,1644.4777116042371,1425.4384419143496,1195.2424024135585,856.62736680533033,694.73292343161347,752.88187949578253,875.75102213773334,1320.0587434879276,1525.8143395580314,1721.7671471513154,1754.148510453811,1774.9238871391769,1653.4267233660794,1433.2958221584163,1201.9526557601164,861.65130884497955,698.91005290213889,757.40870519487066,880.88660246666552,1327.4015934431143,1534.1781177697685,1731.1030918424888,1763.6431620710766,1784.5195164006857,1662.4157908957332,1441.1878060386719,1208.6917845073365,866.69571654020899,741.39146999725176,816.75898129918949,947.60599530743457,1420.7751769736087,1639.8936617343288,1848.5724527341545,1883.0526640666812,1905.1728308458703,1775.7770947313654,1541.339437696839,1294.9610368974945,932.54550078245563,799.75812165592606,879.62244936821503,1018.2783534527939,1519.6928036357922,1751.889895768614,1973.0240380422156,2009.5600544551867,2032.9981264832263,1895.8748890883796,1647.4387881260295,1386.3490753083347,0,0,0,0,0,0,0,0,0,0,{"$f":"LT350","v":0},0,0,0,0,0,0,0,0,1.8068572891194391E-28,1.3962079052286523E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,{"$f":"OF350","v":1.396207905228652E-27},1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27]
[]
[null,null,null,"Equity cash flow to all owners",null," \n","Project Pre-tax IRR EGP",{"$f":"H124","v":0.13641496300697328},"Project pre-tax IRR EURO",{"$f":"H127","v":7.6965472102165228E-2}," \n","Equity IRR EGP",{"$f":"G348","v":0.23665474057197569},"Equity IRR EURO",{"$f":"G351","v":0.17205206751823424}]
[]
[]
[null,null,null,null,"Two way data table",null,null,{"$f":"H407","v":0.13641496300697328},10,12,15,20]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]
[]
[null,null,null,null,"One way data table",null,null,null,{"$f":"H407","v":0.13641496300697328},{"$f":"J407","v":7.6965472102165228E-2},{"$f":"M407","v":0.23665474057197569},{"$f":"O407","v":0.17205206751823424}]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]

{"sheet":"TAI","index":25,"n_rows":420,"n_cols":410,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
["Time Period",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400]
[null,"Month",null,null,null,null,null,null,null,null,{"$f":"'General Assumptions'!E3","v":"2017-01-01"},{"$f":"EDATE(K2,1)","v":"2017-02-01"},{"$f":"EDATE(L2,1)","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",{"$f":"EDATE(BX2,1)","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01",{"$f":"EDATE(EJ2,1)","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01",{"$f":"EDATE(GV2,1)","v":"2033-03-01"},"2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01",{"$f":"EDATE(JH2,1)","v":"2038-07-01"},"2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01",{"$f":"EDATE(LT2,1)","v":"2043-11-01"},"2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01",{"$f":"EDATE(OF2,1)","v":"2049-03-01"},"2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01"]
[null,"Year",null,null,null,null,null,"Balance sheet",null,{"$f":"I328","v":true},{"$f":"YEAR(K2)","v":2017},{"$f":"YEAR(L2)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,{"$f":"YEAR(BX2)","v":2022},2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,{"$f":"YEAR(EJ2)","v":2027},2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,{"$f":"YEAR(GV2)","v":2033},2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,{"$f":"YEAR(JH2)","v":2038},2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,{"$f":"YEAR(LT2)","v":2043},2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,{"$f":"YEAR(OF2)","v":2049},2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050]
[null,"Development",null,null,null,null,{"$f":"'Risk Analysis'!$P$4","v":"Base case"},{"$f":"F14","v":"2017-09-01"},{"$f":"F15","v":"2017-11-01"},null,{"$f":"AND(K$2>=$H4,K$2<$I4)","v":false},{"$f":"AND(L$2>=$H4,L$2<$I4)","v":false},false,false,false,false,false,false,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H4,BX$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H4,EJ$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H4,GV$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H4,JH$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H4,LT$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H4,OF$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Construction",null,null,null,null,null,{"$f":"F15","v":"2017-11-01"},{"$f":"F17","v":"2018-03-01"},null,{"$f":"AND(K$2>=$H5,K$2<$I5)","v":false},false,false,false,false,false,false,false,false,false,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation",null,null,null,null,null,{"$f":"F17","v":"2018-03-01"},{"$f":"F18","v":"2043-03-01"},null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Assumptions"]
[null,"SPV Name",null,null,null,"TAI"]
[null,"Row No. (Assimp)",null,null,null,{"$f":"MATCH(F9,'SPV Assumptions'!E:E,0)","v":12}]
[]
[]
[null,"Operating Assumptions"]
[null,null,"Contracy signing Date",null,null,{"$f":"INDEX('SPV Assumptions'!G:G,TAI!F10)","v":"2017-09-01"}]
[null,null,"Construction Start Date",null,null,{"$f":"INDEX('SPV Assumptions'!I:I,TAI!F10)","v":"2017-11-01"}]
[null,null,"Construction Months",null,null,{"$f":"INDEX('SPV Assumptions'!J:J,TAI!F10)","v":4}]
[null,null,"Operation Date",null,null,{"$f":"INDEX('SPV Assumptions'!K:K,TAI!F10)","v":"2018-03-01"}]
[null,null,"End Date",null,null,{"$f":"INDEX('SPV Assumptions'!M:M,TAI!F10)","v":"2043-03-01"}]
[null,null,"Re-financing date",null,null,{"$f":"INDEX('SPV Assumptions'!AA:AA,TAI!F10)","v":"2018-11-01"}]
[]
[null,null,"Input Capacity",null,null,{"$f":"INDEX('SPV Assumptions'!P:P,TAI!F10)","v":277.06635622817225}]
[null,null,"Input Yeild",null,null,{"$f":"INDEX('SPV Assumptions'!Q:Q,TAI!F10)","v":1709.6774193548388}]
[null,null,"Degradation rate",null,null,{"$f":"INDEX('SPV Assumptions'!R:R,TAI!F10)","v":5.0000000000000001E-3}]
[]
[null,null,"Input Interconnection costs",null,null,{"$f":"INDEX('SPV Assumptions'!S:S,TAI!F10)","v":20000}]
[null,null,"Capex/kW (EURO)",null,null,{"$f":"LOOKUP($F$21,'General Assumptions'!32:32,'General Assumptions'!33:33)","v":930}]
[]
[null,null,"O&M/kW/yr (EURO)",null,null,{"$f":"INDEX('SPV Assumptions'!T:T,TAI!F10)","v":15}]
[]
[]
[null,"Financing Assumptions"]
[null,null,"Equity requirements",null,null,{"$f":"INDEX('SPV Assumptions'!U:U,TAI!F10)","v":0.1}]
[null,null,"Rent Model",null,null,{"$f":"INDEX('SPV Assumptions'!V:V,TAI!F10)","v":true}]
[null,null,"Rental payments as % of rev",null,null,{"$f":"IF(F33,INDEX('SPV Assumptions'!X:X,TAI!F10))*1","v":2.5000000000000001E-2}]
[null,null,"Equity contribution by rooftop owner",null,null,{"$f":"IF(F33,0,INDEX('SPV Assumptions'!Y:Y,TAI!F10))","v":0}]
[null,null,"Ownership % Rooftop",null,null,{"$f":"F35/F32","v":0}]
[null,null,"Ownership% Development Co.",null,null,{"$f":"1-F36","v":1}]
[]
["Capacity & Production"]
[null,"Capacity",null,null,null,"kW",null,null,{"$f":"F21","v":277.06635622817225},null,{"$f":"$I$40*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,{"$f":"$I$40*BW6","v":277.06635622817225},277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,{"$f":"$I$40*EI6","v":277.06635622817225},277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,{"$f":"$I$40*GU6","v":277.06635622817225},277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,{"$f":"$I$40*JG6","v":277.06635622817225},277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,277.06635622817225,0,0,0,0,0,0,{"$f":"$I$40*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$40*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Yield",null,null,null,"kWh/kW",null,{"$f":"'Risk Analysis'!P8","v":1},{"$f":"F22","v":1709.6774193548388},null,{"$f":"$I$41*K6*$H$41","v":0},{"$f":"$I$41*L6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*BX6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*EJ6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*GV6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*JH6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,0,0,0,0,0,0,0,{"$f":"$I$41*LT6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*OF6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Monthly Factor",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(MONTH(K2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(L2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(M2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(N2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(O2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(P2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(Q2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(R2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(S2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(T2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(U2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(V2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(W2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(X2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(Y2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(Z2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ED2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(EF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(EG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(EH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(EP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(ER2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(ES2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(ET2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(ID2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(II2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(IP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(IU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(ME2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ML2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(MQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(MX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ND2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(NP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(OB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(OI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(OJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(OK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(OL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ON2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2}]
[null,"Production before degredation",null,null,null,"kWh",null,null,null,null,{"$f":"(K40*K41*K42)","v":0},{"$f":"(L40*L41*L42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,{"$f":"(BX40*BX41*BX42)","v":50519.265852253229},50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,{"$f":"(EJ40*EJ41*EJ42)","v":36486.136448849546},28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,{"$f":"(GV40*GV41*GV42)","v":29782.412211554802},40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,{"$f":"(JH40*JH41*JH42)","v":50519.265852253229},50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,40562.000785124757,45406.558833943098,49965.091315303529,50519.265852253229,50787.414821745013,47641.13357970801,42170.894602075496,36486.136448849546,28280.777982400778,25223.879730194374,26868.526743077349,29782.412211554802,0,0,0,0,0,0,0,{"$f":"(LT40*LT41*LT42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF40*OF41*OF42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Degredation",null,null,null,"%",{"$f":"(1+F23)^(1/12)-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J45*(1-$G$45*K6)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,{"$f":"BV45*(1-$G$45*BW6)","v":0.97901739822646427},0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,{"$f":"EH45*(1-$G$45*EI6)","v":0.9533080864025627},0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,{"$f":"GT45*(1-$G$45*GU6)","v":0.92827390937775223},0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,{"$f":"JF45*(1-$G$45*JG6)","v":0.90389713789502002},0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"LR45*(1-$G$45*LS6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"OD45*(1-$G$45*OE6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743]
[null,"Production after degredation",null,null,null,null,null,null,null,null,{"$f":"K43*K45","v":0},{"$f":"L43*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,40545.138559266474,45368.814319940902,49902.803525906013,50435.311786781618,50681.937144148324,47522.426251858553,42048.330074188867,36364.970227506717,28175.143107024025,25119.216262701961,26745.915711492013,29634.179550321533,40343.337786850192,45143.005206969399,49654.427896789712,50184.285764000837,50429.683620626827,47285.898207671395,41839.047635176299,36183.974938266831,28034.910126105107,24994.193203848801,26612.796263850465,29486.684670893857,40142.541414793493,44918.319988379204,49407.288479845476,49934.509144899363,50178.685610286448,47050.54740800013,41630.806834183641,36003.880496587713,27895.375111079833,24869.792408249457,26480.339376710916,29339.923901193106,39942.744444007061,44694.753070336832,49161.37912221306,49685.975710960338,49928.936864202202,46816.36799347763,41423.602486782765,35824.682418781813,27756.534588040828,24746.010778782809,26348.541752385274,29193.893587417246,39743.941900283004,44472.298886850338,48916.693701656164,{"$f":"BX43*BX45","v":49438.679274617629},49680.431164551148,46583.354133899913,41217.429434349418,35646.376243477716,27618.38510037099,24622.845233742686,26217.400109598657,29048.590093949904,39546.128834171017,44250.951899630782,48673.226126410016,49192.613679101807,49433.162324457677,46351.500028081042,41012.28254393478,35468.957531509091,27480.923208657445,24500.292706761131,26086.911183407676,28904.009803269837,39349.300320855087,44030.706597954304,48430.97033502967,48947.772798286795,49187.124187839334,46120.799903708627,40808.156708137656,35292.421865804172,27344.145490605923,24378.350146732093,25957.071725119204,28760.149115860884,39153.45146003097,43811.557498524955,48189.920296239143,48704.150536537418,48942.31062925372,45891.248017200218,40605.046844977398,35116.764851275795,27208.048540955566,24257.014517735442,25827.878502209463,28617.004450122371,38958.57737578416,43593.49914533821,47950.070008781266,48461.740828557638,48698.715553745875,45662.838653560219,40402.947897767306,34941.982114711973,27072.628971394144,24136.282798961409,25699.328298243563,28474.572242279923,38764.673216468487,43376.526109545077,47711.413501268245,48220.537639239526,48456.332896696607,45435.56612623766,40201.85483498875,{"$f":"EJ43*EJ45","v":34768.069304667013},26937.883410473678,24016.151984635344,25571.417912795401,28332.848946296715,38571.734154585327,43160.632989316975,47473.94483203299,47980.534963513004,48215.156623671428,45209.42477698459,40001.76265016594,34595.022091353188,26803.808503526529,23896.619083942907,25444.144161368011,28191.831033785245,38379.755386663433,42945.814409711245,47237.658088981225,47741.726826196384,47975.180730270404,44984.408975715225,39802.66636174122,34422.836166532921,26670.400912581863,23777.681120955604,25317.503875314247,28051.514993919434,38188.732133139347,42732.06502253731,47002.547389444269,47504.107281847566,47736.399241978615,44760.513120365787,39604.561012951126,34251.507243411572,26537.657316282559,23659.335134556703,25191.493901757931,27911.89733334726,37998.659638238372,42519.379506223559,46768.606880032588,47267.670414616012,47498.806214017415,44537.731636755001,39407.441671702902,34081.031056530665,26405.574409802517,23541.578178367494,25066.111103515341,27772.974576103763,37809.533169856215,42307.75256568483,46535.830736490061,47032.410338095513,47262.39573119644,44316.058978445348,39211.303430451742,33911.403361661709,26274.148904764363,23424.407320673956,24941.352359017095,{"$f":"GV43*GV45","v":27634.743263524506},37621.348019441139,42097.178932190604,46304.213163548993,46798.321195177603,47027.161907766356,44095.489626604984,39016.141406078656,33742.619935700553,26143.377529157617,23307.819644353764,24817.214562230467,27497.199954159492,37434.099501876772,41887.653363233825,46073.748394785835,46565.39715790574,46793.098887272288,43876.018089870304,38821.950739768807,33574.676576562197,26013.257027257183,23191.812246803634,24693.694622582021,27360.341223687454,37247.78295536543,41679.170642400357,45844.430692477574,46333.632427330209,46560.200842408056,43657.638904209278,38628.726596890614,33407.569103076246,25883.784159542352,23076.382239867118,24570.789464880698,27224.163664830623,37062.393741312088,41471.725579239173,45616.254347458977,46103.021233363783,46328.461974871068,43440.346632785375,38436.464166875368,33241.293354882757,25754.955702616091,22961.526749762648,24448.49602924124,27088.663887269886,36877.927244208862,41265.313009133075,45389.213678980348,45873.557834638006,46097.876515217969,43224.135865822209,38245.158663097449,33075.845192328678,25626.768449124833,22847.242917011998,24326.811271008009,26953.838517560387,36694.378871520123,41059.927793170122,45163.303034566183,{"$f":"JH43*JH45","v":45645.236518360325},45868.438722721017,43009.00122046889,38054.805322755194,32911.220496364789,25499.219207678612,22733.527896369123,24205.732160679203,26819.684199047548,36511.744053568182,40855.564818015751,44938.516789874397,45418.051600171828,45640.142885225163,42794.93734066598,37865.39940675228,32747.415168443153,25372.304802771607,22620.378856749285,24085.255683831398,26686.197591783472,36330.018243419443,40652.218995785377,44714.849348556316,45191.997424005691,45412.983319005791,42581.938897012165,37676.936199579774,32584.425130415086,25246.022074703087,22507.7929811586,23965.378841044541,26553.375372443832,36149.19691677131,40449.885263917793,44492.295142117342,44967.068361946433,45186.954368627274,42370.000586631533,37489.411009198695,32422.246324429601,25120.367879498743,22395.767466623885,23846.098647827246,26421.21423424509,35969.275571839433,40248.55858504909,44270.848629778324,44743.25881408975,44962.05040680214,42159.117133041611,37302.819166923233,32260.874712832407,24995.339088832417,22284.299524122871,23727.412134542505,26289.710886862205,0,0,0,0,0,0,0,{"$f":"LT43*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF43*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Macro Economic"]
[null,"EURO Annual Inflation rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01}]
[null,"EURO Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K49)^(1/12)-1","v":8.295381143461622E-4},{"$f":"(1+L49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+BX49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+EJ49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+GV49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+JH49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+LT49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+OF49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4]
[null,"EURO Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J51*(1+K50)","v":1.0008295381143462},{"$f":"K51*(1+L50)","v":1.0016597643621754},1.0024906793143209,1.003322283542089,1.00415457761726,1.0049875621120887,1.0058212375993045,1.006655604652112,1.0074906638441912,1.0083264157496978,1.0091628609432644,1.0099999999999993,1.0108378334954891,1.0116763620057967,1.0125155861074635,1.0133555063775093,1.014196123393432,1.015037437733209,1.015879449975297,1.0167221606986325,1.0175655704826325,1.0184096799071942,1.0192544895526963,1.0200999999999987,1.0209462118304431,1.0217931256258537,1.0226407419685373,1.0234890614412835,1.0243380846273653,1.02518781211054,1.0260382444750489,1.0268893823056178,1.0277412261874577,1.028593776706265,1.0294470344482221,1.0303009999999975,1.0311556739487464,1.0320110568821113,1.0328671493882216,1.0337239520556951,1.0345814654736378,1.0354396902316443,1.0362986269197982,1.0371582761286728,1.0380186384493311,1.0388797144733264,1.039741504792703,1.0406040099999962,1.0414672306882327,1.042331167450931,1.0431958208821024,1.0440611915762508,1.0449272801283729,1.0457940871339595,1.046661613188995,1.0475298588899582,1.0483988248338232,1.0492685116180587,1.050138919840629,1.051010050099995,1.0518819029951139,1.0527544791254393,1.0536277790909225,1.0545018034920124,1.0553765529296557,{"$f":"BW51*(1+BX50)","v":1.056252028005298},1.0571282293208839,1.0580051574788569,1.0588828130821604,1.0597611967342382,1.0606403090390344,1.0615201506009941,1.0624007220250642,1.0632820239166929,1.0641640568818309,1.0650468215269315,1.0659303184589513,1.0668145482853502,1.0676995116140919,1.0685852090536445,1.069471641212981,1.0703588087015794,1.0712467121294236,1.0721353521070029,1.0730247292453137,1.0739148441558586,1.0748056974506479,1.0756972897421997,1.0765896216435398,1.0774826937682025,1.0783765067302316,1.0792710611441798,1.0801663576251097,1.0810623967885942,1.0819591792507168,1.082856705628072,1.0837549765377659,1.0846539925974163,1.0855537544251537,1.086454262639621,1.0873555178599743,1.0882575207058838,1.0891602717975331,1.0900637717556207,1.0909680212013599,1.0918730207564793,1.0927787710432231,1.0936852726843518,1.0945925263031426,1.0955005325233895,1.0964092919694042,1.0973188052660161,1.0982290730385731,1.0991400959129416,1.1000518745155075,1.1009644094731761,1.1018777014133727,1.1027917509640432,1.1037065587536545,1.1046221254111945,1.1055384515661733,1.1064555378486227,1.1073733848890974,1.1082919933186755,1.109211363768958,1.1101314968720704,1.111052393260662,1.1119740535679072,1.1128964784275057,{"$f":"EI51*(1+EJ50)","v":1.113819668473683},1.1147436243411903,1.1156683466653057,1.1165938360818342,1.1175200932271081,1.1184471187379876,1.1193749132518613,1.1203034774066467,1.1212328118407902,1.1221629171932677,1.1230937941035855,1.12402544321178,1.1249578651584191,1.1258910605846015,1.126825030131958,1.1277597744426517,1.1286952941593784,1.1296315899253668,1.1305686623843794,1.1315065121807126,1.1324451399591975,1.1333845463651997,1.1343247320446206,1.1352656976438971,1.1362074438100025,1.1371499711904467,1.1380932804332768,1.1390373721870775,1.1399822471009713,1.1409279058246196,1.1418743490082222,1.1428215773025188,1.1437695913587884,1.1447183918288506,1.1456679793650657,1.146618354620335,1.1475695182481014,1.1485214709023501,1.1494742132376086,1.1504277459089471,1.1513820695719799,1.1523371848828645,1.1532930924983031,1.1542497930755427,1.1552072872723751,1.1561655757471381,1.1571246591587152,1.1580845381665372,1.1590452134305813,1.1600066856113724,1.1609689553699833,1.1619320233680355,1.1628958902676987,1.1638605567316922,1.1648260234232852,1.1657922910062972,1.1667593601450978,1.1677272315046083,1.1686959057503012,1.1696653835482014,1.170635665564886,1.1716067524674849,1.1725786449236819,1.1735513436017144,{"$f":"GU51*(1+GV50)","v":1.1745248491703741},1.1754991622990076,1.1764742836575166,1.1774502139163585,1.1784269537465473,1.1794045038196528,1.1803828648078027,1.181362037383682,1.1823420222205334,1.1833228199921584,1.1843044313729174,1.1852868570377304,1.1862700976620768,1.1872541539219967,1.1882390264940907,1.1892247160555212,1.1902112232840116,1.1911985488578483,1.1921866934558796,1.1931756577575177,1.1941654424427375,1.1951560481920789,1.1961474756866455,1.1971397256081064,1.1981327986386963,1.1991266954612152,1.2001214167590302,1.201116963216075,1.2021133355168505,1.2031105343464255,1.2041085603904371,1.2051074143350915,1.2061070968671637,1.2071076086739985,1.2081089504435107,1.2091111228641864,1.2101141266250821,1.2111179624158264,1.2121226309266195,1.2131281328482346,1.2141344688720179,1.2151416396898886,1.2161496459943404,1.2171584884784412,1.218168167835834,1.2191786847607371,1.2201900399479446,1.221202234092827,1.2222152678913316,1.2232291420399832,1.2242438572358842,1.2252594141767155,1.2262758135607366,1.2272930560867861,1.2283111424542825,1.2293300733632244,1.2303498495141911,1.2313704716083431,1.2323919403474226,1.2334142564337538,1.2344374205702435,1.2354614334603817,1.2364862958082419,1.2375120083184814,{"$f":"JG51*(1+JH50)","v":1.2385385716963426},1.2395659866476525,1.2405942538788239,1.2416233740968552,1.2426533480093316,1.2436841763244253,1.2447158597508956,1.2457483989980902,1.2467817947759448,1.2478160477949842,1.2488511587663229,1.249887128401665,1.2509239574133049,1.2519616465141279,1.253000196417611,1.2540396078378226,1.2550798814894237,1.2561210180876683,1.2571630183484033,1.2582058829880698,1.2592496127237029,1.2602942082729329,1.261339670353985,1.2623859996856803,1.2634331969874366,1.2644812629792679,1.2655301983817857,1.2665800039161994,1.2676306803043167,1.2686822282685437,1.2697346485318861,1.2707879418179493,1.2718421088509388,1.2728971503556612,1.2739530670575239,1.2750098596825363,1.2760675289573102,1.2771260756090599,1.2781855003656029,1.2792458039553607,1.2803069871073591,1.2813690505512283,1.2824319950172041,1.2834958212361278,1.2845605299394471,1.2856261218592167,1.2866925977280979,1.2877599582793604,1.2888282042468819,1.2898973363651491,1.2909673553692576,1.2920382619949131,1.2931100569784315,1.2941827410567395,1.295256314967375,1.296330779448488,1.2974061352388406,1.2984823830778078,1.2995595237053779,1.300637557862153,1.3017164862893498,1.3027963097287996,1.3038770289229491,1.3049586446148611,{"$f":"LS51*(1+LT50)","v":1.3060411575482147},1.3071245684673056,1.3082088781170476,1.3092940872429717,1.3103801965912278,1.3114672069085846,1.3125551189424305,1.3136439334407735,1.3147336511522423,1.3158242728260865,1.3169157992121776,1.3180082310610088,1.3191015691236958,1.3201958141519778,1.3212909668982171,1.3223870281154004,1.3234839985571392,1.3245818789776695,1.3256806701318538,1.3267803727751801,1.3278809876637636,1.3289825155543464,1.3300849572042983,1.3311883133716178,1.3322925848149318,1.3333977722934967,1.3345038765671984,1.3356108983965536,1.3367188385427096,1.3378276977674453,1.3389374768331714,1.3400481765029311,1.3411597975404004,1.3422723407098889,1.3433858067763405,1.3445001965053331,1.3456155106630803,1.3467317500164306,1.3478489153328694,1.3489670073805182,1.3500860269281358,1.3512059747451188,1.3523268516015021,1.3534486582679592,1.3545713955158032,1.3556950641169867,1.3568196648441027,1.3579451984703852,1.3590716657697097,1.3601990675165936,1.3613274044861967,1.3624566774543219,1.3635868871974157,1.3647180344925687,1.3658501201175159,1.3669831448506378,1.3681171094709601,1.3692520147581553,1.3703878614925424,1.3715246504550878,1.3726623824274056,1.3738010581917584,1.3749406785310576,1.3760812442288641,{"$f":"OE51*(1+OF50)","v":1.3772227560693888},1.3783652148374932,1.3795086213186898,1.3806529762991429,1.3817982805656686,1.3829445349057359,1.3840917401074668,1.3852398969596378,1.3863890062516788,1.3875390687736751,1.3886900853163673,1.3898420566711518,1.3909949836300817,1.392148866985867,1.3933037075318757]
[null,"EGP Annual Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2}]
[null,"EGP Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K52)^(1/12)-1","v":5.2616942768477504E-3},{"$f":"(1+L52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+BX52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+EJ52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+GV52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+JH52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+LT52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+OF52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3]
[null,"EGP Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J54*(1+K53)","v":1.0052616942768478},{"$f":"K54*(1+L53)","v":1.0105510739803585},1.0158682847827833,1.0212134731228562,1.0265867862098266,1.0319883720275143,1.0374183793383849,1.0428769576876464,1.0483642574073679,1.0538804296206201,1.0594256262456367,1.0649999999999993,1.0706037044048422,1.0762368937890812,1.0818997232936636,1.087592348875841,1.0933149273134644,1.0990676162093018,1.1048505739953791,1.1106639599373425,1.1165079341388457,1.1223826575459592,1.128288291951602,1.134224999999998,1.1401929451911557,1.1461922918853702,1.1522232053077504,1.1582858515527694,1.1643803975888383,1.1705070112629052,1.1766658613050773,1.1828571173332685,1.1890809498578696,1.1953375302864455,1.2016270309284551,1.207949624999997,1.2143054866285798,1.2206947908579182,1.2271177136527531,1.2335744319036983,1.2400651234321116,1.2465899669949929,1.2531491422899064,1.2597428299599298,1.2663712115986299,1.2730344697550631,1.2797327879388032,1.2864663506249951,1.2932353432594359,1.3000399522636814,1.3068803650401806,1.3137567699774373,1.3206693564551975,1.3276183148496659,1.3346038365387487,1.3416261139073238,1.3486853403525394,1.3557817102891407,1.3629154191548241,1.3700866634156186,1.3772956405712979,1.3845425491608192,1.3918275887677909,1.3991509600259693,1.406512864624784,{"$f":"BW54*(1+BX53)","v":1.413913505314893},1.4213530859137662,1.4288318113112985,1.4363498874754532,1.4439075214579338,1.4515049213998863,1.4591422965376324,1.466819857208431,1.4745378148562713,1.4822963820376962,1.490095772427656,1.4979362008253936,1.5058178831603597,1.5137410364981596,1.5217058790465317,1.5297126301613564,1.537761510352698,1.5458527412908776,1.5539865458125772,1.5621631479269777,1.5703827728219275,1.5786456468701449,1.586951997635452,1.5953020538790426,1.6036960455657814,1.6121342038705382,1.6206167611845543,1.6291439511218426,1.6377160085256215,1.6463331694747827,1.6549956712903928,1.6637037525422294,1.672457653055351,1.6812576139167026,1.6901038774817547,1.6989966873811786,1.7079362885275555,1.7169229271221216,1.7259568506615488,1.7350383079447609,1.7441675490797854,1.7533448254906421,1.7625703899242668,1.7718444964574727,1.7811674005039471,1.7905393588212866,1.7999606295180672,1.8094314720609537,1.8189521472818451,1.8285229173850579,1.8381440459545477,1.8478157979611685,1.8575384397699697,1.8673122391475321,1.8771374652693424,1.8870143887272066,1.896943281536702,1.9069244171446684,1.9169580704367397,1.9270445177449138,1.9371840368551632,1.9473769070150848,1.9576234089415916,1.9679238248286428,{"$f":"EI54*(1+EJ53)","v":1.978278438355016},1.98868753469212,1.999151400511848,2.0096703239944733,2.0202445948365857,2.0308745042590699,2.0415603450151258,2.0523024113983315,2.063100999250747,2.0739564059710633,2.0848689305227932,2.0958388734425029,2.1068665368480901,2.1179522244471056,2.129096241545116,2.1402988950541122,2.1515604935009618,2.1628813470359076,2.1742617674411071,2.185702068139221,2.1972025642020432,2.2087635723591803,2.2203854110067724,2.2320684002162632,2.2438128617432138,2.2556191190361656,2.2674874972455465,2.2794183232326271,2.2914119255785219,2.3034686345932389,2.3155887823247765,2.3277727025682675,2.3400207308751733,2.352333204562524,2.3647104627222095,2.3771528462303171,2.3896606977565193,2.4022343617735129,2.4148741845665036,2.4275805142427447,2.4403537007411229,2.4531940958417966,2.4661020531758839,2.4790779282352018,2.4921220783820566,2.5052348628590853,2.5184166427991506,2.531667781235285,2.5449886431106905,2.5583795952887884,2.5718410065633237,2.5853732476685205,2.5989766912892933,2.6126517120715107,2.6263986866323137,2.6402179935704875,2.6541100134768878,2.6680751289449236,2.6821137245810931,2.6962261870155761,2.7104129049128831,2.7246742689825574,2.7390106719899374,2.7534225087669717,{"$f":"GU54*(1+GV53)","v":2.7679101762230944},2.7824740733561559,2.7971146012634112,2.811832163152566,2.8266271643528822,2.8415000123263403,2.8564511166788606,2.8714808891715853,2.886589743732217,2.9017780964664204,2.9170463656692798,2.9323949718368212,2.9478243376775919,2.9633348881243027,2.9789270503455296,2.9946012537574798,3.0103579300358168,3.0261975131275496,3.0421204392629839,3.0581271469677356,3.0742180770748084,3.0903936727367349,3.1066543794377801,3.1230006450062118,3.1394329196266328,3.1559516558523799,3.1725573086179866,3.1892503352517134,3.206031195488142,3.2229003514808374,3.2398582678150749,3.2569054115206355,3.2740422520846679,3.2912692614646195,3.308586914101233,3.3259956869316127,3.3434960594023613,3.3610885134827817,3.3787735336781526,3.3965516070430715,3.4144232231948681,3.4323888743270885,3.4504490552230513,3.4686042632694734,3.486854998470168,3.5052017634598163,3.5236450635178094,3.5421854065821639,3.5608233032635108,3.5795592668591585,3.5983938133672289,3.6173274615008677,3.6363607327025309,3.6554941511583459,3.6747282438125461,3.6940635403819853,3.7135005733707249,3.7330398780847007,3.7526819926464636,3.772427458010001,3.7922768179756354,3.8122306192050002,3.8322894112360948,3.8524537464984201,{"$f":"JG54*(1+JH53)","v":3.8727241803281913},3.8931012709836339,3.9135855796603574,3.9341776705068101,3.9548781106398181,3.9756874701602021,3.9966063221684793,4.0176352427806465,4.0387748111440471,4.0600256094533202,4.081388222966436,4.1028632400208123,4.1244512520495187,4.1461528535975649,4.1679686423382751,4.1898992190897477,4.2119451878314011,4.2341071557206105,4.2563857331094255,4.2787815335613839,4.3012951738684055,4.3239272740677821,4.3466784574592507,4.3695493506221617,4.3925405834327345,4.4156527890814044,4.4388866040902606,4.4622426683305783,4.4857216250404388,4.5093241208424466,4.5330508057615351,4.5569023332428706,4.580879360169849,4.6049825468821846,4.6292125571940987,4.6535700584125985,4.6780557213558582,4.702670220371691,4.7274142333561233,4.7522884417720617,4.7772935306680635,4.8024301886972012,4.8276991081360299,4.8531009849036524,4.8786365185808842,4.9043064124295217,4.9301113734117097,4.9560521122094121,4.9821293432439839,5.0083437846958461,5.034696158524266,5.0611871904872405,5.0878176101614825,5.114588150962514,5.141499550164867,5.1685525489223849,5.1957478922886366,5.2230863292374359,5.2505686126834661,5.2781954995030187,5.3059677505548377,5.333886130701071,5.3619514088283386,5.3901643578689065,{"$f":"LS54*(1+LT53)","v":5.4185257548219736},5.4470363807750726,5.475697020925578,5.5045084646023348,5.5334715052873928,5.5625869406378632,5.5918555725078853,5.6212782069707092,5.6508556543408961,5.6805887291966339,5.7104782504021738,5.7405250411303781,5.7707299288853946,5.8010937455254448,5.8316173272857332,5.8623015148014783,5.8931471531310651,5.9241550917793164,5.9553261847208905,5.9866612904237977,6.0181612718730468,6.0498269965944083,6.0816593366783085,6.1136591688038466,6.1458273742629395,6.1781648389845927,6.2106724535593001,6.2433511132635688,6.2762017180845788,6.3092251727449664,6.3424223867277423,6.3757942743013389,6.4093417545447888,6.4430657513730383,6.4769671935623911,6.5110470147760893,6.5453061535900234,6.5797455535185847,6.6143661630406481,6.6491689356256947,6.6841548297600699,6.7193248089733828,6.7546798418650393,6.7902209021309199,6.8259489685901942,6.8618650252122801,6.8979700611439414,6.9342650707365294,6.9707510535733688,7.0074290144972862,7.0442999636382835,7.0813649164413581,7.1186248936944683,7.1560809215566463,7.1937340315862599,7.231585260769422,7.2696356515485494,7.3078862518510705,7.3463381151182894,7.384992300334396,7.4238498720556301,7.4629119004396021,7.5021794612747641,7.5416536360100386,{"$f":"OE54*(1+OF53)","v":7.5813355117846006},7.6212261814578204,7.6613267436393588,7.7016383027194264,7.7421619688991967,7.7828988582213823,7.8238500926009706,7.8650167998561242,7.906400113739239,7.9480011739681693,7.9898211262576169,8.0318611223506835,8.0741223200505914,8.1166058832525696,8.1593129819759085]
[null,"Exchange rate",null,null,null,null,"Flat Exchange rate",null,false,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"IF($I$55,K55,LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,L55,LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,M55,LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,N55,LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,O55,LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,P55,LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,Q55,LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,R55,LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,S55,LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,T55,LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,U55,LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,V55,LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,W55,LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,X55,LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Y55,LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Z55,LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AA55,LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AB55,LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AC55,LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AD55,LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AE55,LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AF55,LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AG55,LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AH55,LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AI55,LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AJ55,LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AK55,LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AL55,LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AM55,LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AN55,LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AO55,LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AP55,LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AQ55,LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AR55,LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AS55,LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AT55,LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AU55,LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AV55,LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AW55,LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AX55,LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AY55,LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AZ55,LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BA55,LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BB55,LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BC55,LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BD55,LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BE55,LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BF55,LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BG55,LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BH55,LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BI55,LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BJ55,LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BK55,LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BL55,LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BM55,LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BN55,LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BO55,LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BP55,LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BQ55,LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BR55,LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BS55,LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BT55,LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BU55,LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BV55,LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BW55,LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BX55,LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BY55,LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BZ55,LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CA55,LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CB55,LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CC55,LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CD55,LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CE55,LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CF55,LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CG55,LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CH55,LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CI55,LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CJ55,LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CK55,LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CL55,LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CM55,LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CN55,LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CO55,LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CP55,LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CQ55,LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CR55,LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CS55,LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CT55,LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CU55,LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CV55,LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CW55,LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CX55,LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CY55,LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CZ55,LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DA55,LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DB55,LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DC55,LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DD55,LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DE55,LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DF55,LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DG55,LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DH55,LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DI55,LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DJ55,LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DK55,LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DL55,LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DM55,LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DN55,LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DO55,LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DP55,LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DQ55,LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DR55,LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DS55,LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DT55,LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DU55,LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DV55,LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DW55,LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DX55,LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DY55,LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DZ55,LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EA55,LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EB55,LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EC55,LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,ED55,LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EE55,LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EF55,LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EG55,LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EH55,LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EI55,LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EJ55,LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EK55,LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EL55,LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EM55,LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EN55,LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EO55,LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EP55,LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EQ55,LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ER55,LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ES55,LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ET55,LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EU55,LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EV55,LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EW55,LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EX55,LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EY55,LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EZ55,LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FA55,LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FB55,LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FC55,LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FD55,LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FE55,LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FF55,LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FG55,LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FH55,LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FI55,LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FJ55,LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FK55,LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FL55,LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FM55,LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FN55,LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FO55,LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FP55,LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FQ55,LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FR55,LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FS55,LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FT55,LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FU55,LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FV55,LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FW55,LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FX55,LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FY55,LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FZ55,LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GA55,LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GB55,LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GC55,LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GD55,LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GE55,LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GF55,LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GG55,LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GH55,LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GI55,LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GJ55,LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GK55,LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GL55,LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GM55,LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GN55,LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GO55,LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GP55,LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GQ55,LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GR55,LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GS55,LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GT55,LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GU55,LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GV55,LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GW55,LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GX55,LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GY55,LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GZ55,LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HA55,LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HB55,LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HC55,LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HD55,LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HE55,LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HF55,LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HG55,LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HH55,LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HI55,LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HJ55,LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HK55,LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HL55,LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HM55,LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HN55,LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HO55,LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HP55,LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HQ55,LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HR55,LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HS55,LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HT55,LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HU55,LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HV55,LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HW55,LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HX55,LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HY55,LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HZ55,LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IA55,LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IB55,LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IC55,LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,ID55,LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IE55,LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IF55,LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IG55,LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IH55,LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,II55,LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IJ55,LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IK55,LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IL55,LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IM55,LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IN55,LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IO55,LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IP55,LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IQ55,LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IR55,LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IS55,LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IT55,LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IU55,LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IV55,LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IW55,LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IX55,LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IY55,LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IZ55,LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JA55,LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JB55,LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JC55,LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JD55,LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JE55,LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JF55,LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JG55,LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JH55,LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JI55,LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JJ55,LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JK55,LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JL55,LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JM55,LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JN55,LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JO55,LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JP55,LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JQ55,LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JR55,LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JS55,LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JT55,LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JU55,LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JV55,LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JW55,LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JX55,LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JY55,LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JZ55,LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KA55,LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KB55,LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KC55,LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KD55,LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KE55,LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KF55,LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KG55,LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KH55,LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KI55,LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KJ55,LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KK55,LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KL55,LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KM55,LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KN55,LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KO55,LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KP55,LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KQ55,LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KR55,LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KS55,LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KT55,LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KU55,LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KV55,LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KW55,LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KX55,LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KY55,LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KZ55,LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LA55,LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LB55,LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LC55,LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LD55,LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LE55,LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LF55,LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LG55,LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LH55,LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LI55,LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LJ55,LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LK55,LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LL55,LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LM55,LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LN55,LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LO55,LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LP55,LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LQ55,LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LR55,LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LS55,LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LT55,LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LU55,LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LV55,LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LW55,LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LX55,LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LY55,LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LZ55,LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MA55,LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MB55,LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MC55,LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MD55,LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ME55,LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MF55,LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MG55,LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MH55,LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MI55,LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MJ55,LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MK55,LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ML55,LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MM55,LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MN55,LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MO55,LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MP55,LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MQ55,LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MR55,LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MS55,LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MT55,LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MU55,LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MV55,LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MW55,LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MX55,LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MY55,LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MZ55,LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NA55,LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NB55,LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NC55,LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ND55,LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NE55,LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NF55,LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NG55,LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NH55,LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NI55,LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NJ55,LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NK55,LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NL55,LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NM55,LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NN55,LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NO55,LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NP55,LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NQ55,LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NR55,LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NS55,LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NT55,LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NU55,LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NV55,LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NW55,LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NX55,LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NY55,LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NZ55,LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OA55,LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OB55,LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OC55,LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OD55,LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OE55,LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OF55,LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OG55,LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OH55,LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OI55,LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OJ55,LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OK55,LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OL55,LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OM55,LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ON55,LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OO55,LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OP55,LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OQ55,LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OR55,LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OS55,LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944}]
[]
[null,"Cost in EURO",null,null,null,null,{"$f":"F26","v":930},null,null,null,{"$f":"$G$57*K51","v":930.77147044634194},{"$f":"$G$57*L51","v":931.54358085682316},932.31633176231844,933.08972369414278,933.86375718405179,934.63843276424257,935.41375096735317,936.18971232646413,936.96631737509779,937.74356664721904,938.52146067723584,939.29999999999939,940.07918515080485,940.85901666539087,941.63949507994107,942.42062093108359,943.20239475589176,943.98481709188434,944.76788847702619,945.55160944972829,946.33598054884828,947.12100231369061,947.90667528400752,948.69299999999873,949.47997700231213,950.26760683204395,951.05589003073965,951.84482714039359,952.63441870344968,953.42466526280225,954.21556736179548,955.00712554422455,955.79934035433564,956.59221233682638,957.38574203684652,958.17992999999763,958.97477677233417,959.77028290036344,960.56644893104601,961.36327541179651,962.16076289048317,962.95891191542921,963.75772303541237,964.55719679966569,965.35733375787788,966.15813446019354,966.95959945721381,967.76172929999655,968.56452454005637,969.36798572936584,970.17211342035523,970.97690816591319,971.78237051938675,972.58850103458235,973.39530026576529,974.20276876766115,975.01090709545554,975.81971580479455,976.62919545178499,977.43934659299543,978.25016978545591,979.06166558665859,979.8738345545579,980.68667724757154,981.50019422457979,{"$f":"$G$57*BX51","v":982.31438604492723},983.12925326842208,983.94479645533693,984.76101616640915,985.57791296284154,986.39548740630198,987.2137400589246,988.03267148330974,988.85228224252444,989.67257290010275,990.49354402004633,991.31519616682465,992.13752990537569,992.96054580110547,993.78424441988943,994.60862632807232,995.43369209246885,996.25944228036394,997.08587745951274,997.91299819814174,998.74080506494852,999.5692986291026,1000.3984794602458,1001.228348128492,1002.0589052044284,1002.8901512591153,1003.7220868640873,1004.554712591352,1005.3880290133926,1006.2220367031666,1007.056736234107,1007.8921281801223,1008.7282131155972,1009.564991615393,1010.4024642548475,1011.2406316097761,1012.0794942564719,1012.9190527717058,1013.7593077327273,1014.6002597172647,1015.4419093035258,1016.2842570701974,1017.1273035964472,1017.9710494619227,1018.8154952467522,1019.6606415315459,1020.506488897395,1021.353037925873,1022.2002891990356,1023.048243299422,1023.8969008100538,1024.7462623144365,1025.5963283965602,1026.4470996408986,1027.2985766324109,1028.1507599565412,1029.0036501992192,1029.8572479468605,1030.7115537863681,1031.5665683051309,1032.4222920910254,1033.2787257324155,1034.1358698181537,1034.9937249375803,{"$f":"$G$57*EJ51","v":1035.8522916805252},1036.711570637307,1037.5715623987344,1038.4322675561057,1039.2936867012106,1040.1558204263285,1041.018669324231,1041.8822339881815,1042.7465150119349,1043.6115129897389,1044.4772285163344,1045.3436621869555,1046.2108145973298,1047.0786863436795,1047.9472780227209,1048.8165902316662,1049.6866235682219,1050.5573786305911,1051.4288560174728,1052.3010563280627,1053.1739801620536,1054.0476281196356,1054.9220008014972,1055.7970988088243,1056.6729227433023,1057.5494732071154,1058.4267508029475,1059.304756133982,1060.1834898039033,1061.0629524168962,1061.9431445776465,1062.8240668913425,1063.7057199636731,1064.5881044008311,1065.4712208095111,1066.3550697969115,1067.2396519707343,1068.1249679391856,1069.0110183109759,1069.8978036953208,1070.7853247019414,1071.673581941064,1072.562576023422,1073.4523075602547,1074.3427771633089,1075.2339854448385,1076.1259330176051,1077.0186204948795,1077.9120484904406,1078.8062176185763,1079.7011284940845,1080.596781732273,1081.4931779489598,1082.3903177604736,1083.2882017836553,1084.1868306358565,1085.086204934941,1085.9863252992857,1086.8871923477802,1087.7888066998273,1088.691168975344,1089.594279794761,1090.4981397790241,1091.4027495495943,{"$f":"$G$57*GV51","v":1092.308109728448},1093.214220938077,1094.1210838014904,1095.0286989422134,1095.937066984289,1096.846188552277,1097.7560642712565,1098.6666947668243,1099.578080665096,1100.4902225927074,1101.4031211768131,1102.3167770450893,1103.2311908257313,1104.1463631474569,1105.0622946395044,1105.9789859316347,1106.8964376541308,1107.8146504377989,1108.733624913968,1109.6533617144914,1110.5738614717459,1111.4951248186333,1112.4171523885802,1113.339944815539,1114.2635027339875,1115.1878267789302,1116.112917585898,1117.0387757909498,1117.9654020306709,1118.8927969421757,1119.8209611631066,1120.7498953316351,1121.6796000864622,1122.6100760668185,1123.541323912465,1124.4733442636934,1125.4061377613264,1126.3397050467186,1127.2740467617562,1128.2091635488582,1129.1450560509766,1130.0817249115964,1131.0191707747365,1131.9573942849504,1132.8963960873257,1133.8361768274856,1134.7767371515886,1135.718077706329,1136.6601991389384,1137.6031020971843,1138.5467872293723,1139.4912551843454,1140.4365066114849,1141.382542160711,1142.3293624824828,1143.2769682277988,1144.2253600481977,1145.174538595759,1146.124504523103,1147.0752584833911,1148.0268011303265,1148.979133118155,1149.9322551016649,1150.8861677361876,{"$f":"$G$57*JH51","v":1151.8408716775987},1152.7963675823169,1153.7526561073062,1154.7097379100753,1155.6676136486783,1156.6262839817155,1157.5857495683329,1158.5460110682238,1159.5070691416286,1160.4689244493354,1161.4315776526803,1162.3950294135484,1163.3592803943736,1164.324331258139,1165.2901826683783,1166.2568352891751,1167.224289785164,1168.1925468215316,1169.161607064015,1170.1314711789048,1171.1021398330438,1172.0736136938276,1173.045893429206,1174.0189797076828,1174.9928731983161,1175.9675745707191,1176.9430844950607,1177.9194036420654,1178.8965326830146,1179.8744722897457,1180.8532231346542,1181.8327858906928,1182.8131612313732,1183.794349830765,1184.7763523634972,1185.7591695047588,1186.7428019302986,1187.7272503164256,1188.7125153400107,1189.6985976784854,1190.685498009844,1191.6732170126422,1192.6617553659999,1193.6511137495988,1194.6412928436857,1195.6322933290714,1196.624115887131,1197.6167611998051,1198.6102299496001,1199.6045228195887,1200.5996404934094,1201.5955836552691,1202.5923529899412,1203.5899491827677,1204.5883729196587,1205.5876248870939,1206.5877057721218,1207.5886162623613,1208.5903570460014,1209.5929288118023,1210.5963322490952,1211.6005680477836,1212.6056368983427,1213.6115394918208,{"$f":"$G$57*LT51","v":1214.6182765198396},1215.6258486745942,1216.6342566488543,1217.6435011359638,1218.653582829842,1219.6645024249838,1220.6762606164602,1221.6888580999193,1222.7022955715854,1223.7165737282605,1224.7316932673252,1225.7476548867382,1226.764459285037,1227.7821071613394,1228.8005992153419,1229.8199361473223,1230.8401186581393,1231.8611474492327,1232.8830232226239,1233.9057466809174,1234.9293185273002,1235.9537394655422,1236.9790101999974,1238.0051314356047,1239.0321038778866,1240.059928232952,1241.0886052074945,1242.1181355087949,1243.1485198447199,1244.1797589237242,1245.2118534548495,1246.244804147726,1247.2786117125725,1248.3132768601968,1249.3488003019966,1250.3851827499598,1251.4224249166646,1252.4605275152805,1253.4994912595687,1254.539316863882,1255.5800050431662,1256.6215565129605,1257.6639719893969,1258.7072521892021,1259.751397829697,1260.7964096287976,1261.8422883050155,1262.8890345774582,1263.93664916583,1264.9851327904321,1266.034486172163,1267.0847100325193,1268.1358050935967,1269.187772078089,1270.2406117092899,1271.2943247110932,1272.3489118079929,1273.4043737250845,1274.4607111880646,1275.5179249232317,1276.5760156574872,1277.6349841183353,1278.6948310338835,1279.7555571328437,{"$f":"$G$57*OF51","v":1280.8171631445316},1281.8796497988687,1282.9430178263815,1284.0072679582029,1285.0724009260719,1286.1384174623345,1287.2053182999441,1288.273104172463,1289.3417758140613,1290.4113339595178,1291.4817793442216,1292.5531127041711,1293.6253347759759,1294.6984462968564,1295.7724480046445]
[null,"Cost in EGP",null,null,null,null,null,null,null,null,{"$f":"K57*K55","v":13519.570802722032},{"$f":"L57*L55","v":13530.78580199249},13542.010104532297,13553.243718058869,13564.486650296021,13575.738908973983,13587.000501829389,13598.271436605297,13609.551721051186,13620.841362922965,13632.140369982972,13643.448749999989,14398.342904898953,14410.286879121992,14422.240761326886,14434.204559732683,14446.178282565252,14458.161938057279,14470.155534448288,14482.159079984631,14494.172582919504,14506.196051512945,14518.229494031852,14530.272918749975,15334.235193717373,15346.95552626491,15359.686410813121,15372.427856115297,15385.179870931979,15397.94246403099,15410.715644187412,15423.499420183616,15436.293800809255,15449.098794861269,15461.914411143907,15474.740658468709,16330.960481308983,16344.50763547211,16358.066027515953,16371.63566676277,16385.216562542537,16398.808724192982,16412.412161059572,16426.026882495531,16439.652897861833,16453.290216527232,16466.938847868238,16480.598801269152,17392.472912594047,17406.900631777775,17421.340319304469,17435.791985102329,17450.255639107781,17464.731291265507,17479.218951528423,17493.718629857718,17508.230336222834,17522.754080601484,17537.289872979658,17551.837723351629,18522.98365191264,18538.349172843311,18553.727440059243,18569.118464133964,18584.522255649768,{"$f":"BX57*BX55","v":18599.938825197743},18615.368183377755,18630.810340798453,18646.265308077298,18661.733095840562,18677.213714723315,18692.707175369469,19726.977589286944,19743.341869078111,19759.719723663078,19776.111164302652,19792.516202266987,19808.934848835583,19825.367115297289,19841.813012950333,19858.272553102306,19874.745747070174,19891.232606180311,19907.733141768462,21009.231132590568,21026.659090568159,21044.101505701146,21061.558389982296,21079.029755414314,21096.515614009866,21114.015977791583,21131.530858792081,21149.060269053927,21166.604220629713,21184.162725582006,21201.73579598339,22374.831156208937,22393.391931455069,22411.968103571708,22430.559685331129,22449.166689516227,22467.789128920489,22486.427016348021,22505.080364613543,22523.749186542413,22542.433494970624,22561.133302744816,22579.848622722289,23829.195181362495,23848.962406999628,23868.746030303842,23888.546064877628,23908.36252433476,23928.195422300298,23948.04477241062,23967.910588313407,23987.792883667651,24007.691672143697,24027.606967423209,24047.538783199219,25378.092868151038,25399.14496345459,25420.214522273571,25441.301559094652,25462.406088416497,25483.528124749802,25504.667682617295,25525.82477655376,25546.999421106033,{"$f":"EJ57*EJ55","v":25568.191630833022},25589.401420305701,25610.628804107153,27027.668904580831,27050.089386079115,27072.528466221338,27094.986160435787,27117.462484163552,27139.957452858518,27162.471081987398,27185.003387029734,27207.554383477909,27230.12408683715,27252.712512625556,27275.319676374093,28784.467383378571,28808.345196174236,28832.242816525704,28856.160260864097,28880.097545634166,28904.054687294305,28928.031702316559,28952.02860718665,28976.045418403952,29000.08215248154,29024.138825946193,29048.215455338392,30655.457763298153,30680.887633925537,30706.338599599854,30731.810677820235,30757.303886100362,30782.818241968405,30808.353762967112,30833.910466653753,30859.488370600178,30885.087492392813,30910.707849632669,30936.349459935362,32648.062517912505,32675.145330130668,32702.250608573806,32729.37837187852,32756.528638696847,32783.701427696324,32810.896757559945,32838.114646986214,32865.355114689155,32892.618179398312,32919.903859858758,32947.212174831126,34770.186581576774,34799.029776589123,34827.896898131061,34856.787966050586,34885.70300021211,34914.64202049654,34943.605046801291,34972.592099040274,35001.603197143908,35030.638361059166,35059.697610749528,35088.780966195096,37030.248709379215,{"$f":"GV57*GV55","v":37060.966712067369},37091.710196509535,37122.479183843825,37153.273695225842,37184.093751828768,37214.939374843329,37245.810585477841,37276.707404958222,37307.629854527957,37338.577955448214,37369.551728997736,39437.214875488826,39469.929548351698,39502.67135928262,39535.440330793637,39568.236485415488,39601.059845697593,39633.910434208105,39666.788273533857,39699.693386280458,39732.625795072236,39765.585522552297,39798.572591382544,42000.633842395553,42035.474968994517,42070.344997635941,42105.243952295168,42140.171856967449,42175.128735667895,42210.114612431586,42245.12951131352,42280.173456388642,42315.246471751889,42350.348581518156,42385.479809822376,44730.675042151233,44767.780841979125,44804.917422482249,44842.084809194326,44879.283027670295,44916.512103486275,44953.772062239608,44991.062929548862,45028.384731053869,45065.737492415719,45103.121239316803,45140.535997460793,47638.168919891003,47677.68659670771,47717.237054943522,47756.820321791885,47796.436424468797,47836.085390212815,47875.767246285111,47915.48201996948,47955.229738572314,47995.010429422677,48034.824119872326,48074.670837295671,50734.649899683856,50776.736225493652,50818.857463514803,50861.013642708305,50903.204792059209,{"$f":"JH57*JH55","v":50945.430940576596},50987.692117293591,51029.988351267435,51072.319671579447,51114.686107335096,51157.087687663974,51199.524441719841,54032.402143163257,54077.224080150685,54122.083198643209,54166.979529484292,54211.913103543011,54256.88395171403,54301.892104917621,54346.937594099771,54392.02045023207,54437.140704311823,54482.298387362076,54527.493530431573,57544.5082824688,57592.243645360424,57640.018606554957,57687.833198900713,57735.687455273241,57783.581408575374,57831.515091737201,57879.488537716185,57927.501779497077,57975.554850092034,58023.647782540553,58071.780609909569,58119.953365293433,58168.166081813972,58216.418792620461,58264.711530889675,58313.044329825934,58361.41722266109,58409.830242654542,58458.283423093315,58506.776797292012,58555.310398592919,58603.884260365914,58652.498416008624,58701.152898946326,58749.847742632053,58798.582980546606,58847.358646198518,58896.174773124134,58945.031394887628,58993.928545081028,59042.866257324182,59091.844565264881,59140.863502578788,59189.923102969522,59239.023400168655,59288.164427935742,59337.346220058338,59386.56881035203,59435.832232660454,59485.136520855332,59534.481708836465,59583.867830531788,59633.29491989738,59682.763010917479,{"$f":"LT57*LT55","v":59732.272137604523},59781.82233399916,59831.413634170291,59881.046072215046,59930.719682258867,59980.434498455492,60030.190554986999,60079.987886063835,60129.826525924793,60179.706508837065,60229.627869096308,60279.590641026618,60329.594858980519,60379.640557339117,60429.727770511949,60479.856532937141,60530.026879081408,60580.238843440005,60630.492460536829,60680.787764924418,60731.124791183989,60781.503573925387,60831.92414778722,60882.386547436836,60932.890807570286,60983.436962912463,61034.02504821703,61084.655098266485,61135.32714787218,61186.041231874362,61236.797385142163,61287.595642573637,61338.436039095788,61389.318609664602,61440.243389265052,61491.210412911154,61542.219715645944,61593.271332541546,61644.365298699158,61695.501649249112,61746.680419350858,61797.901644193065,61849.16535899353,61900.471598999313,61951.820399486685,62003.211795761192,62054.645823157654,62106.12251704021,62157.641912802348,62209.2040458669,62260.808951686085,62312.45666574152,62364.147223544307,62415.880660634939,62467.657012583419,62519.476314989261,62571.338603481498,62623.243913718747,62675.19228138918,62727.18374221056,62779.218331930315,62831.296086325514,62883.417041202891,62935.581232398901,{"$f":"OF57*OF55","v":62987.788695779702},63040.039467241229,63092.333582709187,63144.671078139094,63197.051989516272,63249.476352855898,63301.944204203013,63354.455579632617,63407.010515249582,63459.609047188729,63512.251211614886,63564.937044722836,63617.666582737445,63670.439861913597,63723.256918536237]
[]
[null,"Cost Applied",null,null,null,null,{"$f":"INDEX(58:58,MATCH(H5,2:2))","v":13632.140369982972}]
[]
["Capital Expenditures"]
[null,"Interconnection Costs",null,null,null,null,null,null,{"$f":"F25","v":20000},{"$f":"COUNTIF(4:4,TRUE)","v":2},{"$f":"($I$63/$J$63)*K4*K54","v":0},0,0,0,0,0,0,0,10483.642574073679,10538.804296206201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*BW4*BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*EI4*EI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*GU4*GU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*JG4*JG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*LS4*LS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*OE4*OE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incorporation fees"]
[null,"Other costs"]
[null,null,null,null,null,null,null,null,"EGP"]
[null,"Construction Costs",null,null,null,"EGP",null,{"$f":"'Risk Analysis'!$P$10","v":1},{"$f":"G60*F21","v":3777007.4599021501},{"$f":"COUNTIF(5:5,TRUE)","v":4},{"$f":"$I$67/$J$67*K5*$H$67","v":0},{"$f":"$I$67/$J$67*L5*$H$67","v":0},0,0,0,0,0,0,0,0,944251.86497553752,944251.86497553752,944251.86497553752,944251.86497553752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*BX5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*EJ5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*GV5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*JH5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*LT5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*OF5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Pre-COD Costs",null,null,null,null,null,null,null,{"$f":"SUM(K63:K67)","v":0},{"$f":"SUM(L63:L67)","v":0},0,0,0,0,0,0,10483.642574073679,10538.804296206201,944251.86497553752,944251.86497553752,944251.86497553752,944251.86497553752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX63:BX67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ63:EJ67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV63:GV67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH63:JH67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT63:LT67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF63:OF67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Revenues"]
[null,"Energy production",null,null,null,null,null,null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,40545.138559266474,45368.814319940902,49902.803525906013,50435.311786781618,50681.937144148324,47522.426251858553,42048.330074188867,36364.970227506717,28175.143107024025,25119.216262701961,26745.915711492013,29634.179550321533,40343.337786850192,45143.005206969399,49654.427896789712,50184.285764000837,50429.683620626827,47285.898207671395,41839.047635176299,36183.974938266831,28034.910126105107,24994.193203848801,26612.796263850465,29486.684670893857,40142.541414793493,44918.319988379204,49407.288479845476,49934.509144899363,50178.685610286448,47050.54740800013,41630.806834183641,36003.880496587713,27895.375111079833,24869.792408249457,26480.339376710916,29339.923901193106,39942.744444007061,44694.753070336832,49161.37912221306,49685.975710960338,49928.936864202202,46816.36799347763,41423.602486782765,35824.682418781813,27756.534588040828,24746.010778782809,26348.541752385274,29193.893587417246,39743.941900283004,44472.298886850338,48916.693701656164,{"$f":"BX46","v":49438.679274617629},49680.431164551148,46583.354133899913,41217.429434349418,35646.376243477716,27618.38510037099,24622.845233742686,26217.400109598657,29048.590093949904,39546.128834171017,44250.951899630782,48673.226126410016,49192.613679101807,49433.162324457677,46351.500028081042,41012.28254393478,35468.957531509091,27480.923208657445,24500.292706761131,26086.911183407676,28904.009803269837,39349.300320855087,44030.706597954304,48430.97033502967,48947.772798286795,49187.124187839334,46120.799903708627,40808.156708137656,35292.421865804172,27344.145490605923,24378.350146732093,25957.071725119204,28760.149115860884,39153.45146003097,43811.557498524955,48189.920296239143,48704.150536537418,48942.31062925372,45891.248017200218,40605.046844977398,35116.764851275795,27208.048540955566,24257.014517735442,25827.878502209463,28617.004450122371,38958.57737578416,43593.49914533821,47950.070008781266,48461.740828557638,48698.715553745875,45662.838653560219,40402.947897767306,34941.982114711973,27072.628971394144,24136.282798961409,25699.328298243563,28474.572242279923,38764.673216468487,43376.526109545077,47711.413501268245,48220.537639239526,48456.332896696607,45435.56612623766,40201.85483498875,{"$f":"EJ46","v":34768.069304667013},26937.883410473678,24016.151984635344,25571.417912795401,28332.848946296715,38571.734154585327,43160.632989316975,47473.94483203299,47980.534963513004,48215.156623671428,45209.42477698459,40001.76265016594,34595.022091353188,26803.808503526529,23896.619083942907,25444.144161368011,28191.831033785245,38379.755386663433,42945.814409711245,47237.658088981225,47741.726826196384,47975.180730270404,44984.408975715225,39802.66636174122,34422.836166532921,26670.400912581863,23777.681120955604,25317.503875314247,28051.514993919434,38188.732133139347,42732.06502253731,47002.547389444269,47504.107281847566,47736.399241978615,44760.513120365787,39604.561012951126,34251.507243411572,26537.657316282559,23659.335134556703,25191.493901757931,27911.89733334726,37998.659638238372,42519.379506223559,46768.606880032588,47267.670414616012,47498.806214017415,44537.731636755001,39407.441671702902,34081.031056530665,26405.574409802517,23541.578178367494,25066.111103515341,27772.974576103763,37809.533169856215,42307.75256568483,46535.830736490061,47032.410338095513,47262.39573119644,44316.058978445348,39211.303430451742,33911.403361661709,26274.148904764363,23424.407320673956,24941.352359017095,{"$f":"GV46","v":27634.743263524506},37621.348019441139,42097.178932190604,46304.213163548993,46798.321195177603,47027.161907766356,44095.489626604984,39016.141406078656,33742.619935700553,26143.377529157617,23307.819644353764,24817.214562230467,27497.199954159492,37434.099501876772,41887.653363233825,46073.748394785835,46565.39715790574,46793.098887272288,43876.018089870304,38821.950739768807,33574.676576562197,26013.257027257183,23191.812246803634,24693.694622582021,27360.341223687454,37247.78295536543,41679.170642400357,45844.430692477574,46333.632427330209,46560.200842408056,43657.638904209278,38628.726596890614,33407.569103076246,25883.784159542352,23076.382239867118,24570.789464880698,27224.163664830623,37062.393741312088,41471.725579239173,45616.254347458977,46103.021233363783,46328.461974871068,43440.346632785375,38436.464166875368,33241.293354882757,25754.955702616091,22961.526749762648,24448.49602924124,27088.663887269886,36877.927244208862,41265.313009133075,45389.213678980348,45873.557834638006,46097.876515217969,43224.135865822209,38245.158663097449,33075.845192328678,25626.768449124833,22847.242917011998,24326.811271008009,26953.838517560387,36694.378871520123,41059.927793170122,45163.303034566183,{"$f":"JH46","v":45645.236518360325},45868.438722721017,43009.00122046889,38054.805322755194,32911.220496364789,25499.219207678612,22733.527896369123,24205.732160679203,26819.684199047548,36511.744053568182,40855.564818015751,44938.516789874397,45418.051600171828,45640.142885225163,42794.93734066598,37865.39940675228,32747.415168443153,25372.304802771607,22620.378856749285,24085.255683831398,26686.197591783472,36330.018243419443,40652.218995785377,44714.849348556316,45191.997424005691,45412.983319005791,42581.938897012165,37676.936199579774,32584.425130415086,25246.022074703087,22507.7929811586,23965.378841044541,26553.375372443832,36149.19691677131,40449.885263917793,44492.295142117342,44967.068361946433,45186.954368627274,42370.000586631533,37489.411009198695,32422.246324429601,25120.367879498743,22395.767466623885,23846.098647827246,26421.21423424509,35969.275571839433,40248.55858504909,44270.848629778324,44743.25881408975,44962.05040680214,42159.117133041611,37302.819166923233,32260.874712832407,24995.339088832417,22284.299524122871,23727.412134542505,26289.710886862205,0,0,0,0,0,0,0,{"$f":"LT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FiT price no escalation",null,null,null,null,null,{"$f":"'Risk Analysis'!P11","v":1.2},{"$f":"'General Assumptions'!F17","v":1.08},null,{"$f":"$I$75*$H$75","v":1.296},{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Pct subject to inflation",null,null,null,null,null,null,{"$f":"'General Assumptions'!F18","v":0},null,{"$f":"$I$76","v":0},{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FiT Price subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K76*K75","v":0},{"$f":"L76*L75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX76*BX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ76*EJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV76*GV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH76*JH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT76*LT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF76*OF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fit Price not subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K75-K77","v":1.296},{"$f":"L75-L77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BX75-BX77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EJ75-EJ77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GV75-GV77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JH75-JH77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LT75-LT77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OF75-OF77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Fit Price with inflation",null,null,null,null,null,null,null,null,{"$f":"K77*K54+K78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BW77*BW54+BW78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EI77*EI54+EI78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GU77*GU54+GU78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JG77*JG54+JG78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LS77*LS54+LS78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OE77*OE54+OE78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[]
[null,"Retail Price without inflation",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009}]
[null,"Retail use price",null,null,null,null,null,{"$f":"'General Assumptions'!F21","v":true},null,null,{"$f":"IF($H$82,K81*K54,K81)","v":0.50263084713842388},0.50527553699017924,0.50793414239139167,0.51060673656142808,0.51329339310491329,0.51599418601375713,0.51870918966919244,0.52143847884382322,0.52418212870368397,0.52694021481031006,0.52971281312281837,0.53249999999999964,0.58883203742266321,0.59193029158399468,0.59504484781151501,0.59817579188171255,0.60132321002240541,0.6044871889151161,0.60766781569745854,0.61086517796553841,0.61407936377636518,0.61731046165027759,0.6205585605733811,0.62382374999999901,0.68981673184064929,0.69344633659064903,0.69709503921118909,0.70076294018942564,0.70445014054124722,0.70815674181405774,0.71188284608957186,0.71562855598662756,0.71939397466401123,0.72317920582329964,0.72698435371171544,0.73080952312499836,0.73465481941029087,0.73852034846904058,0.7424062167599158,0.74631253130173758,0.75023939967642761,0.75418693003197079,0.75815523108539351,0.76214441212575768,0.76615458301717121,0.77018585420181329,0.77423833670297604,0.77831214212812216,0.78240738267195886,0.78652417111952733,0.79066262084930938,0.79482284583634966,0.79900496065539461,0.80320908048404793,0.80743532110594307,0.81168379891393105,0.81595463091328646,0.82024793472493029,0.82456382858866872,0.82890243136644937,0.83326386254563534,0.83764824224229573,0.84205569120451362,0.84648633081571156,{"$f":"IF($H$82,BW81*BW54,BW81)","v":0.85094028309799441},0.85541767071551045,0.85991861697782868,0.86444324584333576,0.86899168192264931,0.8735640504820501,0.87816047744693138,0.88278108940526778,0.88742601361110085,0.89209537798804428,0.89678931113280635,0.90150794231873199,0.90625140149936323,0.91101981931201781,0.91581332708138674,0.92063205682315175,0.92547614124762079,0.93034571376338249,0.93524090848098107,0.94016186021660941,0.94510870449582163,0.9500815775572663,0.95508061635643782,0.96010595856944858,0.96515774259682086,0.97023610756729783,0.97534119334167579,0.98047314051665557,0.98563209042871491,0.99081818515800113,0.99603156753224364,1.0012723811306878,1.0065407702880489,1.0118368800984876,1.0171608564196053,1.0225128458764619,1.0278929958656131,1.0333014545591712,1.0387383709088838,1.0442038946502372,1.0496981763065805,1.0552213671932704,1.0607736194218387,1.0663550859041817,1.0719659203567711,1.0776062773048882,1.0832763120868785,1.0889761808584308,1.0947060405968772,1.1004660491055165,1.1062563650179602,1.1120771478025016,1.117928557766507,1.1238107560608319,1.1297239046842571,1.1356681664879524,1.1416437051799602,1.1476506853297048,1.1536892723725245,1.1597596326142277,1.165861933235673,1.1719963422973738,1.1781630287441265,1.1843621624096632,{"$f":"IF($H$82,EI81*EI54,EI81)","v":1.1905939140213291},1.196858455204785,1.2031559584887328,1.2094865973096682,1.2158505460166567,1.2222479798761345,1.2286790750767376,1.2351440087341514,1.2416429588959907,1.2481761045467021,1.2547436256124935,1.26134570296629,1.2679825184327145,1.2746542547930948,1.2813610957904991,1.2881032261347953,1.294880831507738,1.301694098568082,1.3085432149567242,1.31542836930187,1.3223497512242288,1.3293075513422363,1.3363019612773044,1.3433331736590974,1.3504013821308394,1.3575067813546446,1.3646495670168803,1.3718299358335559,1.3790480855557397,1.386304214975006,1.3935985239289097,1.40093121330649,1.408302485053802,1.4157125421794801,1.4231615887603273,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,{"$f":"IF($H$82,GU81*GU54,GU81)","v":1.6658206178040182},1.6745856566149724,1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,{"$f":"IF($H$82,JG81*JG54,JG81)","v":2.3307345166315443},2.342998129098556,2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,{"$f":"IF($H$82,LS81*LS54,LS81)","v":3.2610494365106888},3.2782080816672945,3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,{"$f":"IF($H$82,OE81*OE54,OE81)","v":4.5627004497860737},4.5867079846296841,4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[null,"Pct reatil price above Fit Price",null,null,null,null,null,null,null,null,{"$f":"K82/K79-1","v":-0.6121675562203519},{"$f":"L82/L79-1","v":-0.61012690047054075},-0.60807550741404959,-0.60601332055445367,-0.60394028309806069,-0.60185633795234783,-0.59976142772438856,-0.59765549471927226,-0.59553848093851547,-0.5934103280784645,-0.59127097752868951,-0.58912037037037068,-0.54565429211214256,-0.5432636639012387,-0.5408604569355594,-0.53844460502954283,-0.53601604164937855,-0.5335746999111759,-0.53112051257912152,-0.5286534120636277,-0.52617333041947134,-0.52368019934392163,-0.52117395017486023,-0.51865451388888961,-0.46773400320937553,-0.46493338226030168,-0.46211802530000845,-0.45928785479210987,-0.45644279279224753,-0.45358276094594308,-0.4507076804864415,-0.44781747223254054,-0.44491205658641109,-0.44199135353140462,-0.43905528262984916,-0.43610376302083464,-0.43313671341798543,-0.4301540521072218,-0.42715569694450939,-0.42414156535359759,-0.42111157432374413,-0.41806564040742999,-0.41500367971806063,-0.41192560792765609,-0.40883134026452839,-0.40572079151094653,-0.40259387600079011,-0.3994505076171897,-0.39629059979015524,-0.39311406549419192,-0.38992081724590333,-0.38671076710158203,-0.38348382665478808,-0.38023990703391364,-0.37697891889973534,-0.37370077244295441,-0.37040537738172341,-0.36709264295915878,-0.36376247794084204,-0.36041479061230763,-0.35704948877651599,-0.35366647975131504,-0.3502656703668876,-0.34684696696318551,-0.34341027538735003,{"$f":"BX82/BX79-1","v":-0.33995550099111849},-0.33648254862821858,-0.33299132265174713,-0.3294817269115361,-0.32595366475150456,-0.32240703900699741,-0.31884175200210818,-0.31525770554699006,-0.31165480093515108,-0.30803293894073591,-0.30439201981579322,-0.30073194328752839,-0.29705260855554183,-0.29335391428905344,-0.28963575862411128,-0.28589803916078649,-0.28214065296035307,-0.27836349654245285,-0.27456646588224587,-0.27074945640754511,-0.26691236299593657,-0.26305507997188438,-0.25917750110382054,-0.25527951960121853,-0.25136102811165295,-0.2474219187178428,-0.24346208293467941,-0.23948141170623849,-0.23547979540277697,-0.23145712381771322,-0.22741328616459278,-0.22334817107403637,-0.21926166659067314,-0.21515366017005766,-0.21102403867556963,-0.2068726883752986,-0.20269949493891115,-0.19850434343450329,-0.19428711832543422,-0.19004770346714472,-0.18578598210395803,-0.1815018368658653,-0.17719514976529194,-0.1728658021938495,-0.16851367491906777,-0.16413864808111234,-0.15974060118948241,-0.15531941311969355,-0.150874962109941,-0.14640712575774673,-0.1419157810165883,-0.13740080419251,-0.13286207094071611,-0.12829945626214734,-0.12371283450003678,-0.11910207933645056,-0.114467063788808,-0.10980766020638544,-0.10512374026679971,-0.10041517497247454,-9.5681834647088126E-2,-9.0923588932001254E-2,-8.6140306782667375E-2,-8.1331856465023833E-2,{"$f":"EJ82/EJ79-1","v":-7.6498105551863538E-2},-7.1638920919187665E-2,-6.6754168742539921E-2,-6.184371449332049E-2,-5.6907422935081442E-2,-5.1945158119801271E-2,-4.6956783384142442E-2,-4.194216134568618E-2,-3.6901153899149608E-2,-3.1833622212582235E-2,-2.6739426723541682E-2,-2.1618427135251195E-2,-1.6470482412735521E-2,-1.12954507789359E-2,-6.0931897108060795E-3,-8.6355593538733899E-4,4.3935945741373494E-3,9.6784066024107052E-3,1.4991025695887394E-2,2.0331598166843268E-2,2.5700271097404581E-2,3.1097192343598978E-2,3.65225105394269E-2,4.1976375100956309E-2,4.7458936230435622E-2,5.29703449204324E-2,5.8510752957990686E-2,6.4080312928811445E-2,6.9679178221455196E-2,7.5307503031566192E-2,8.0965442366118801E-2,8.6653152047686754E-2,9.2370788718734609E-2,9.8118509845931401E-2,0.10389647372448829,0.10970483948251708,0.11554376708541225,0.12141341734025879,0.1273139519002584,0.13324553326918265,0.13920832480584844,0.14520249072861668,0.15122819611991511,0.15728560693078486,0.16337488998545102,0.16949621298591566,0.175649744516579,0.18183565404887947,0.18805411194596289,0.19430528946737424,0.20058935877377393,0.2069064929316784,0.21325686591822746,0.21964065262597532,0.22605802886770832,0.2325091713812848,0.23899425783450412,0.24551346682999919,0.25206697791015542,0.25865497156205541,0.26527762922244946,0.27193513328275265,0.27862766709406817,0.28535541497223615,{"$f":"GV82/GV79-1","v":0.29211856220291077},0.29891729504666231,0.30575180074410802,0.31262226752106681,0.31952888459374518,0.32647184217394765,0.33345133147431394,0.34046754471358742,0.3475206751219071,0.35461091694613001,0.36173846545518096,0.36890351694542978,0.37610626874609832,0.38334691922469388,0.39062566779247354,0.39794271490993482,0.40529826209233755,0.41269251191525269,0.42012566802014306,0.42759793511996924,0.43510951900482975,0.44266062654762739,0.45025146570976626,0.45788224554688139,0.46555317621459347,0.47326446897429797,0.48101633619898321,0.4888089913790794,0.496642649128338,0.50451752518974291,0.51243383644145113,0.52039180090276593,0.52839163774014231,0.53643356727322145,0.54451781098089969,0.5526445915074274,0.56081413266854052,0.56902665945762565,0.5772823980519155,0.58558157581871795,0.59392442132167855,0.60231116432707488,0.61074203581014364,0.61921726796144405,0.62773709419325008,0.63630174914597926,0.64491146869465665,0.65356648995540856,0.66226705129199415,0.67101339232236956,0.67980575392528841,0.68864437824693314,0.69752950870758612,0.70646139000833275,0.71544026813780159,0.72446639037893612,0.73354000531580921,0.74266136284046613,0.75183071415980751,0.7610483118025082,0.7703144096259722,0.77962926282332212,0.7889931279304303,0.79840626283298155,{"$f":"JH82/JH79-1","v":0.80786892677357702},0.81738138035887253,0.82694388556675658,0.836556705753565,0.84622010566133521,0.85593435142509455,0.86569971058019313,0.87551645206966922,0.88538484625165803,0.89530516490683576,0.9052776812459058,0.91530266991712317,0.92538040701385715,0.93551117008219675,0.94569523812859324,0.95593289162754447,0.96622441252931957,0.97657008426772363,0.98697019176790346,0.99742502145419554,1.0079348612580139,1.0185000006257781,1.0291207305268881,1.0397973434617347,1.0505301334697568,1.0613193961375385,1.0721654286069504,1.0830685295833336,1.0940289993437236,1.1050471397451238,1.1161232542328157,1.1272576478487171,1.1384506272397834,1.1497025006664523,1.1610135780111346,1.1723841707867457,1.1838145921452892,1.1953051568864761,1.2068561814664003,1.218467984006248,1.2301408843010639,1.2418752038285548,1.2536712657579465,1.2655293949588815,1.2774499180103667,1.2894331632097691,1.3014794605818554,1.3135891418878818,1.3257625406347304,1.3379999920840953,1.3503018332617143,1.3626684029666518,1.3751000417806307,1.3875970920774088,1.4001598980322107,1.4127888056312061,1.4254841626810384,1.4382463188184023,1.4510756255196737,1.4639724361105912,1.4769371057759857,1.4899699915695588,1.5030714524237232,1.5162418491594822,{"$f":"LT82/LT79-1","v":1.529481544496369},1.5427909030624378,1.5561702914043019,1.5696200779972322,1.5831406332553031,1.5967323295415952,1.6103955411784501,1.6241306444577774,1.6379380176514218,1.6518180410215773,1.665771096831262,1.6797975693548448,1.6938978448886299,1.7080723117614927,1.7223213603455778,1.7366453830670485,1.751044774416894,1.7655199309617955,1.7800712513550456,1.7946991363475293,1.8094039887987607,1.8241862136879763,1.8390462181252909,1.8539844113629069,1.8690012048063882,1.884097012025987,1.8992722487680376,1.9145273329664043,1.9298626847539899,1.9452787264743092,1.9607758826931208,1.9763545802101161,1.9920152480706772,2.0077583175776916,2.0235842223034313,2.0394933981014929,2.0554862831187997,2.0715633178076733,2.0877249449379573,2.1039716096092174,2.1203037592629959,2.1367218436951365,2.1532263150681703,2.1698176279237713,2.1864962391952685,2.2032626082202391,2.2201171967531517,2.2370604689780866,2.2540928915215188,2.2712149334651688,2.2884270663589215,2.3057297642338135,2.3231235036150877,2.3406087635353172,2.3581860255475986,2.3758557737388126,2.3936184947429573,2.4114746777545513,2.4294248145421031,2.4474693994616592,2.465608929470414,2.483843904140401,2.5021748256722476,2.5206021989090073,{"$f":"OF82/OF79-1","v":2.5391265313500648},2.5577483331651099,2.5764681172081887,2.5952863990318313,2.6142036969012463,2.6332205318085928,2.6523374274873364,2.6715549104266634,2.6908735098859879,2.7102937579095241,2.7298161893409403,2.7494413418380894,2.7691697558878152,2.7890019748208372,2.808938544826717]
[null,"Period when retail exceeds Fit",null,null,null,{"$f":"MATCH(0,83:83)","v":155},{"$f":"INDEX(2:2,F84)","v":"2029-01-01"},"switch date",{"$f":"MATCH(I85,83:83)","v":173},{"$f":"INDEX(2:2,I84)","v":"2030-07-01"}]
[null,"Pct before switch",null,null,null,null,null,null,{"$f":"'General Assumptions'!F24","v":0.1},null,{"$f":"$I$85","v":0.1},{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Switch to use retail tariff",null,null,null,null,null,null,{"$f":"'General Assumptions'!F23","v":true},null,{"$f":"IF($I$86,K85<=K83,FALSE)","v":false},{"$f":"IF($I$86,L85<=L83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,BX85<=BX83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,EJ85<=EJ83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,GV85<=GV83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,JH85<=JH83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,LT85<=LT83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,OF85<=OF83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Tariff applied",null,null,null,null,null,null,null,{"$f":"IF(K86,K82,K79)","v":1.296},{"$f":"IF(L86,L82,L79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(BX86,BX82,BX79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(EJ86,EJ82,EJ79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,1.6658206178040182,{"$f":"IF(GV86,GV82,GV79)","v":1.6745856566149724},1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,2.3307345166315443,{"$f":"IF(JH86,JH82,JH79)","v":2.342998129098556},2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,3.2610494365106888,{"$f":"IF(LT86,LT82,LT79)","v":3.2782080816672945},3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,4.5627004497860737,{"$f":"IF(OF86,OF82,OF79)","v":4.5867079846296841},4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[]
[null,null,"Total Revenues",null,null,null,null,null,null,null,{"$f":"K87*K73","v":0},{"$f":"L87*L73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,52546.499572809349,58797.983358643411,64674.033369574194,65364.164075668981,65683.790538816233,61589.064422408686,54494.635776148774,47129.00141484871,36514.98546670314,32554.504276461743,34662.70676209365,38405.896697216711,52284.965771757852,58505.334748232344,64352.138554239471,65038.834350145087,65356.869972332373,61282.52407714213,54223.405735188484,46894.431519993814,36333.243523432218,32392.474392188047,34490.183957950205,38214.743333478444,52024.733673572366,58214.142704939448,64031.84586987974,64715.123851789576,65031.57655093124,60977.509440768168,53953.525657102,46661.029123577675,36152.406143959466,32231.250961091297,34318.519832217346,38024.541375946268,51765.796799433156,57924.399979156537,63713.147342388125,64393.024521404601,64707.902176006057,60674.012919547007,53684.988822870466,46428.788414741233,35972.468826100914,32070.829969302522,34147.710111091314,37835.286089292749,51508.148702766775,57636.099357358042,63396.035037346388,{"$f":"BX87*BX73","v":64072.528339904449},64385.83878925829,60372.02695753429,53417.788546916847,46197.70361154712,35793.427090080804,31911.207422930522,33977.750542039859,37646.972761759076,51251.782969085638,57349.233661921491,63080.50105982738,63753.627328115945,64065.378372497151,60071.544036393032,53151.918176939478,45967.768960835783,35615.276478420048,31752.379347962426,33808.636893696348,37459.596705037708,50996.693215828192,57063.795750948782,62766.537554198454,63436.313546579688,63746.512947439776,59772.556675206382,52887.371093746406,45738.978738082209,35438.012555825277,31594.341790164792,33640.364955754492,37273.15325415571,50742.873092200141,56779.778518088344,62454.136703925928,63120.579095352492,63429.234575512819,59475.057430291483,52624.140711090709,45511.32724725343,35261.630909078413,31437.090814985135,33472.930538863468,37087.637767358596,50490.316279016275,56497.174892358322,62143.290731380519,62806.416113810701,63113.535357654655,59179.038895014048,52362.22047550643,45284.808820666716,35086.12714692681,31280.622507453987,33306.329474523656,36903.045625994782,50239.016488543159,56215.977837970422,61833.991897643646,62493.816780454428,62799.407434118802,58884.493699604012,52101.603866145422,{"$f":"EJ87*EJ73","v":45059.417818848451},34911.496899973885,31124.932972087408,33140.557614982841,36719.372234400544,49988.967464342582,55936.1803541548,61526.232502314757,62182.773312712852,62486.84298427817,58591.414510972027,51842.284394615061,44835.148630393734,34737.735820570379,30970.018332790009,32975.610833132945,36536.613019785676,49740.162981115813,55657.775474985778,61220.004883319671,61873.277966750516,62175.834226430445,58299.79403252693,51584.255604816623,44611.995671826669,34564.839582706096,30815.874732758464,32811.485022407265,36354.763432119587,49492.596844548592,55380.756269208359,60915.301416719776,61565.323037274444,61866.373417604285,64036.620483988954,56958.387436061617,49518.935822594547,38568.55173311726,34566.262172471193,36998.399730946359,41209.515681044868,56396.942922029164,63438.563105537833,70145.527735611671,71267.067045540316,71992.377489284248,67859.561574848267,60358.763004801207,52475.181375545842,40871.067077010732,36629.843651596813,39207.178107419837,43669.694710493619,59763.800649153905,67225.800592592132,74333.166282020131,75521.660697957399,76290.271663778578,71910.729553287238,63962.138597399608,55607.912703568196,43311.040963437765,38816.619490000943,41547.818995565569,{"$f":"GV87*GV73","v":46276.744693335371},63331.657408626386,71239.133487253435,78770.803896957412,80030.25059152217,80844.747090057514,76203.749403572248,67780.633172146496,58927.665882993722,45896.679570466003,41133.944304068507,44028.194494354502,49039.43372192941,67112.512700953957,75492.059525936667,83473.365348541076,84808.000122739148,85671.121487937926,80753.059511923464,71827.089180596362,62445.605986482638,48636.678979207565,43589.61177559691,46656.646661515602,51967.053337566533,71119.082388363444,79998.88225040352,88456.666403021882,89870.977932192487,90785.627034309276,85573.960226037947,76115.115759606313,66173.564633660513,51540.254420685385,46191.880863691586,49442.015569742245,55069.449780001116,75364.841461090618,84774.759113773442,93737.467016744122,95236.211946979267,96205.464955576012,90682.66531358198,80659.134501908105,70124.079783502122,54617.171268716826,48949.503581493147,52393.669037834487,58357.057102558327,79864.069356787237,89835.752458429648,99333.527703628424,100921.7466494379,101948.86337923037,96096.356492719293,85474.427959150882,74310.437902292513,57877.777883050629,51871.754431155685,55521.534136769566,61840.932264189847,84631.897985464428,95198.883537270129,105263.66926775358,{"$f":"JH87*JH73","v":106946.70376477933},108035.1386391234,101833.24121807318,90577.191040541657,78746.71864898577,61333.040413215916,54968.46159607252,58836.130576662494,65532.792316500512,89684.362621491557,100882.18975998927,111547.83610193142,113331.34657172691,114484.76024061705,107912.61391646994,95984.585479948044,83447.84222824793,64994.579680136514,58250.039995255647,62348.606086904707,69445.053810814352,95038.455833811371,106904.78535692212,118207.163265162,120097.14805245624,121319.41970411051,114354.92087841309,101714.79755464898,88429.619570443523,68874.710259551604,61727.526311038673,66070.773908472154,73590.874557814561,100712.18463575121,113286.92566447724,125264.04756456522,127266.86311103815,128562.10351847598,121181.82902353228,107787.09924985365,93708.80550733149,72986.481898688988,65412.616107908449,70015.152524497447,77984.197880204505,106724.63104663711,120050.07524836472,132742.22288085421,134864.60510327213,136237.17044976377,128416.29877128202,114221.91307469975,99303.155122313008,77343.723405484649,69317.703167305241,74195.007762729569,82639.799507221629,0,0,0,0,0,0,0,{"$f":"LT87*LT73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF87*OF73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Costs"]
[null,"O&M Contract costs",null,null,null,null,null,{"$f":"'Risk Analysis'!P9","v":1},{"$f":"(F28*F21)/12","v":346.33294528521532},null,{"$f":"$I$92*K6*K55*$H$92","v":0},{"$f":"$I$92*L6*L55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5304.4685854630407,5304.4685854630407,5304.4685854630407,5304.4685854630407,5304.4685854630407,5304.4685854630407,5304.4685854630407,5304.4685854630407,5304.4685854630407,5304.4685854630407,5593.3257856615228,5593.3257856615228,5593.3257856615228,5593.3257856615228,5593.3257856615228,5593.3257856615228,5593.3257856615228,5593.3257856615228,5593.3257856615228,5593.3257856615228,5593.3257856615228,5593.3257856615228,5897.912833395565,5897.912833395565,5897.912833395565,5897.912833395565,5897.912833395565,5897.912833395565,5897.912833395565,5897.912833395565,5897.912833395565,5897.912833395565,5897.912833395565,5897.912833395565,6219.0863045210663,6219.0863045210663,6219.0863045210663,6219.0863045210663,6219.0863045210663,6219.0863045210663,6219.0863045210663,6219.0863045210663,6219.0863045210663,6219.0863045210663,6219.0863045210663,6219.0863045210663,6557.7494201137979,6557.7494201137979,6557.7494201137979,6557.7494201137979,6557.7494201137979,{"$f":"$I$92*BX6*BX55*$H$92","v":6557.7494201137979},6557.7494201137979,6557.7494201137979,6557.7494201137979,6557.7494201137979,6557.7494201137979,6557.7494201137979,6914.854586555638,6914.854586555638,6914.854586555638,6914.854586555638,6914.854586555638,6914.854586555638,6914.854586555638,6914.854586555638,6914.854586555638,6914.854586555638,6914.854586555638,6914.854586555638,7291.4060739423294,7291.4060739423294,7291.4060739423294,7291.4060739423294,7291.4060739423294,7291.4060739423294,7291.4060739423294,7291.4060739423294,7291.4060739423294,7291.4060739423294,7291.4060739423294,7291.4060739423294,7688.4628403451288,7688.4628403451288,7688.4628403451288,7688.4628403451288,7688.4628403451288,7688.4628403451288,7688.4628403451288,7688.4628403451288,7688.4628403451288,7688.4628403451288,7688.4628403451288,7688.4628403451288,8107.1415098688731,8107.1415098688731,8107.1415098688731,8107.1415098688731,8107.1415098688731,8107.1415098688731,8107.1415098688731,8107.1415098688731,8107.1415098688731,8107.1415098688731,8107.1415098688731,8107.1415098688731,8548.6195128815343,8548.6195128815343,8548.6195128815343,8548.6195128815343,8548.6195128815343,8548.6195128815343,8548.6195128815343,8548.6195128815343,8548.6195128815343,{"$f":"$I$92*EJ6*EJ55*$H$92","v":8548.6195128815343},8548.6195128815343,8548.6195128815343,9014.13839724637,9014.13839724637,9014.13839724637,9014.13839724637,9014.13839724637,9014.13839724637,9014.13839724637,9014.13839724637,9014.13839724637,9014.13839724637,9014.13839724637,9014.13839724637,9505.0073198686969,9505.0073198686969,9505.0073198686969,9505.0073198686969,9505.0073198686969,9505.0073198686969,9505.0073198686969,9505.0073198686969,9505.0073198686969,9505.0073198686969,9505.0073198686969,9505.0073198686969,10022.606728376399,10022.606728376399,10022.606728376399,10022.606728376399,10022.606728376399,10022.606728376399,10022.606728376399,10022.606728376399,10022.606728376399,10022.606728376399,10022.606728376399,10022.606728376399,10568.392243287986,10568.392243287986,10568.392243287986,10568.392243287986,10568.392243287986,10568.392243287986,10568.392243287986,10568.392243287986,10568.392243287986,10568.392243287986,10568.392243287986,10568.392243287986,11143.898751585843,11143.898751585843,11143.898751585843,11143.898751585843,11143.898751585843,11143.898751585843,11143.898751585843,11143.898751585843,11143.898751585843,11143.898751585843,11143.898751585843,11143.898751585843,11750.744723206853,{"$f":"$I$92*GV6*GV55*$H$92","v":11750.744723206853},11750.744723206853,11750.744723206853,11750.744723206853,11750.744723206853,11750.744723206853,11750.744723206853,11750.744723206853,11750.744723206853,11750.744723206853,11750.744723206853,12390.636762589404,12390.636762589404,12390.636762589404,12390.636762589404,12390.636762589404,12390.636762589404,12390.636762589404,12390.636762589404,12390.636762589404,12390.636762589404,12390.636762589404,12390.636762589404,13065.374408076947,13065.374408076947,13065.374408076947,13065.374408076947,13065.374408076947,13065.374408076947,13065.374408076947,13065.374408076947,13065.374408076947,13065.374408076947,13065.374408076947,13065.374408076947,13776.855192675197,13776.855192675197,13776.855192675197,13776.855192675197,13776.855192675197,13776.855192675197,13776.855192675197,13776.855192675197,13776.855192675197,13776.855192675197,13776.855192675197,13776.855192675197,14527.07998039513,14527.07998039513,14527.07998039513,14527.07998039513,14527.07998039513,14527.07998039513,14527.07998039513,14527.07998039513,14527.07998039513,14527.07998039513,14527.07998039513,14527.07998039513,15318.158593188926,15318.158593188926,15318.158593188926,15318.158593188926,15318.158593188926,{"$f":"$I$92*JH6*JH55*$H$92","v":15318.158593188926},15318.158593188926,15318.158593188926,15318.158593188926,15318.158593188926,15318.158593188926,15318.158593188926,16152.315744303172,16152.315744303172,16152.315744303172,16152.315744303172,16152.315744303172,16152.315744303172,16152.315744303172,16152.315744303172,16152.315744303172,16152.315744303172,16152.315744303172,16152.315744303172,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,17031.897294735521,0,0,0,0,0,0,0,{"$f":"$I$92*LT6*LT55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*OF6*OF55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adminstrative costs",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!42:42)*K54/12*K6","v":0},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!42:42)*L54/12*L6","v":0},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!42:42)*M54/12*M6","v":0},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!42:42)*N54/12*N6","v":0},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!42:42)*O54/12*O6","v":0},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!42:42)*P54/12*P6","v":0},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Q54/12*Q6","v":0},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!42:42)*R54/12*R6","v":0},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!42:42)*S54/12*S6","v":0},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!42:42)*T54/12*T6","v":0},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!42:42)*U54/12*U6","v":0},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!42:42)*V54/12*V6","v":0},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!42:42)*W54/12*W6","v":0},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!42:42)*X54/12*X6","v":0},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Y54/12*Y6","v":1081.8997232936636},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Z54/12*Z6","v":1087.592348875841},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AA54/12*AA6","v":1093.3149273134643},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AB54/12*AB6","v":1099.0676162093018},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AC54/12*AC6","v":1104.8505739953791},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AD54/12*AD6","v":1110.6639599373425},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AE54/12*AE6","v":1116.5079341388457},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AF54/12*AF6","v":1122.3826575459591},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AG54/12*AG6","v":1128.2882919516021},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AH54/12*AH6","v":1134.2249999999981},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AI54/12*AI6","v":1140.1929451911558},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AJ54/12*AJ6","v":1146.1922918853702},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AK54/12*AK6","v":1152.2232053077503},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AL54/12*AL6","v":1158.2858515527694},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AM54/12*AM6","v":1164.3803975888384},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AN54/12*AN6","v":1170.5070112629053},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AO54/12*AO6","v":1176.6658613050774},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AP54/12*AP6","v":1182.8571173332684},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AQ54/12*AQ6","v":1189.0809498578697},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AR54/12*AR6","v":1195.3375302864454},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AS54/12*AS6","v":1201.6270309284553},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AT54/12*AT6","v":1207.949624999997},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AU54/12*AU6","v":1214.30548662858},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AV54/12*AV6","v":1220.6947908579182},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AW54/12*AW6","v":1227.1177136527531},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AX54/12*AX6","v":1233.5744319036983},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AY54/12*AY6","v":1240.0651234321115},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AZ54/12*AZ6","v":1246.5899669949929},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BA54/12*BA6","v":1253.1491422899064},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BB54/12*BB6","v":1259.7428299599298},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BC54/12*BC6","v":1266.3712115986298},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BD54/12*BD6","v":1273.0344697550631},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BE54/12*BE6","v":1279.7327879388033},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BF54/12*BF6","v":1286.4663506249951},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BG54/12*BG6","v":1293.2353432594359},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BH54/12*BH6","v":1300.0399522636815},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BI54/12*BI6","v":1306.8803650401805},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BJ54/12*BJ6","v":1313.7567699774372},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BK54/12*BK6","v":1320.6693564551974},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BL54/12*BL6","v":1327.6183148496659},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BM54/12*BM6","v":1334.6038365387487},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BN54/12*BN6","v":1341.6261139073238},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BO54/12*BO6","v":1348.6853403525395},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BP54/12*BP6","v":1355.7817102891406},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BQ54/12*BQ6","v":1362.9154191548241},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BR54/12*BR6","v":1370.0866634156184},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BS54/12*BS6","v":1377.2956405712978},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BT54/12*BT6","v":1384.5425491608191},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BU54/12*BU6","v":1391.827588767791},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BV54/12*BV6","v":1399.1509600259694},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BW54/12*BW6","v":1406.512864624784},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BX54/12*BX6","v":1413.913505314893},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BY54/12*BY6","v":1421.3530859137663},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BZ54/12*BZ6","v":1428.8318113112985},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CA54/12*CA6","v":1436.3498874754532},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CB54/12*CB6","v":1443.9075214579336},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CC54/12*CC6","v":1451.5049213998864},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CD54/12*CD6","v":1459.1422965376323},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CE54/12*CE6","v":1466.8198572084311},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CF54/12*CF6","v":1474.5378148562713},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CG54/12*CG6","v":1482.2963820376963},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CH54/12*CH6","v":1490.0957724276559},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CI54/12*CI6","v":1497.9362008253936},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CJ54/12*CJ6","v":1505.8178831603598},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CK54/12*CK6","v":1513.7410364981597},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CL54/12*CL6","v":1521.7058790465317},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CM54/12*CM6","v":1529.7126301613564},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CN54/12*CN6","v":1537.761510352698},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CO54/12*CO6","v":1545.8527412908777},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CP54/12*CP6","v":1553.9865458125771},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CQ54/12*CQ6","v":1562.1631479269779},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CR54/12*CR6","v":1570.3827728219276},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CS54/12*CS6","v":1578.6456468701447},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CT54/12*CT6","v":1586.951997635452},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CU54/12*CU6","v":1595.3020538790424},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CV54/12*CV6","v":1603.6960455657816},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CW54/12*CW6","v":1612.1342038705382},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CX54/12*CX6","v":1620.6167611845542},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CY54/12*CY6","v":1629.1439511218425},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CZ54/12*CZ6","v":1637.7160085256216},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DA54/12*DA6","v":1646.3331694747828},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DB54/12*DB6","v":1654.9956712903929},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DC54/12*DC6","v":1663.7037525422293},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DD54/12*DD6","v":1672.4576530553511},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DE54/12*DE6","v":1681.2576139167024},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DF54/12*DF6","v":1690.1038774817546},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DG54/12*DG6","v":1698.9966873811784},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DH54/12*DH6","v":1707.9362885275557},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DI54/12*DI6","v":1716.9229271221218},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DJ54/12*DJ6","v":1725.9568506615487},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DK54/12*DK6","v":1735.0383079447608},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DL54/12*DL6","v":1744.1675490797854},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DM54/12*DM6","v":1753.3448254906423},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DN54/12*DN6","v":1762.5703899242669},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DO54/12*DO6","v":1771.8444964574726},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DP54/12*DP6","v":1781.167400503947},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DQ54/12*DQ6","v":1790.5393588212864},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DR54/12*DR6","v":1799.9606295180672},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DS54/12*DS6","v":1809.4314720609536},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DT54/12*DT6","v":1818.9521472818451},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DU54/12*DU6","v":1828.5229173850578},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DV54/12*DV6","v":1838.1440459545477},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DW54/12*DW6","v":1847.8157979611685},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DX54/12*DX6","v":1857.5384397699697},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DY54/12*DY6","v":1867.312239147532},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DZ54/12*DZ6","v":1877.1374652693423},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EA54/12*EA6","v":1887.0143887272068},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EB54/12*EB6","v":1896.943281536702},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EC54/12*EC6","v":1906.9244171446683},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ED54/12*ED6","v":1916.9580704367397},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EE54/12*EE6","v":1927.0445177449137},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EF54/12*EF6","v":1937.1840368551632},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EG54/12*EG6","v":1947.3769070150847},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EH54/12*EH6","v":1957.6234089415914},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EI54/12*EI6","v":1967.9238248286429},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EJ54/12*EJ6","v":1978.2784383550161},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EK54/12*EK6","v":1988.6875346921199},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EL54/12*EL6","v":1999.1514005118479},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EM54/12*EM6","v":2009.6703239944734},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EN54/12*EN6","v":2020.2445948365857},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EO54/12*EO6","v":2030.8745042590699},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EP54/12*EP6","v":2041.5603450151259},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EQ54/12*EQ6","v":2052.3024113983315},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ER54/12*ER6","v":2063.100999250747},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ES54/12*ES6","v":2073.9564059710633},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ET54/12*ET6","v":2084.8689305227931},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EU54/12*EU6","v":2095.838873442503},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EV54/12*EV6","v":2106.8665368480902},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EW54/12*EW6","v":2117.9522244471059},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EX54/12*EX6","v":2129.0962415451163},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EY54/12*EY6","v":2140.2988950541121},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EZ54/12*EZ6","v":2151.5604935009619},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FA54/12*FA6","v":2162.8813470359078},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FB54/12*FB6","v":2174.2617674411072},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FC54/12*FC6","v":2185.702068139221},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FD54/12*FD6","v":2197.202564202043},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FE54/12*FE6","v":2208.7635723591802},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FF54/12*FF6","v":2220.3854110067723},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FG54/12*FG6","v":2232.0684002162629},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FH54/12*FH6","v":2243.8128617432139},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FI54/12*FI6","v":2255.6191190361656},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FJ54/12*FJ6","v":2267.4874972455468},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FK54/12*FK6","v":2279.4183232326272},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FL54/12*FL6","v":2291.4119255785222},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FM54/12*FM6","v":2303.4686345932391},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FN54/12*FN6","v":2315.5887823247763},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FO54/12*FO6","v":2327.7727025682675},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FP54/12*FP6","v":2340.0207308751733},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FQ54/12*FQ6","v":2352.3332045625243},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FR54/12*FR6","v":2364.7104627222093},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FS54/12*FS6","v":2377.1528462303172},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FT54/12*FT6","v":2389.6606977565193},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FU54/12*FU6","v":2402.2343617735128},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FV54/12*FV6","v":2414.8741845665036},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FW54/12*FW6","v":2427.5805142427448},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FX54/12*FX6","v":2440.3537007411228},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FY54/12*FY6","v":2453.1940958417968},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FZ54/12*FZ6","v":2466.1020531758841},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GA54/12*GA6","v":2479.0779282352019},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GB54/12*GB6","v":2492.1220783820568},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GC54/12*GC6","v":2505.2348628590853},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GD54/12*GD6","v":2518.4166427991508},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GE54/12*GE6","v":2531.667781235285},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GF54/12*GF6","v":2544.9886431106906},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GG54/12*GG6","v":2558.3795952887886},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GH54/12*GH6","v":2571.8410065633238},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GI54/12*GI6","v":2585.3732476685204},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GJ54/12*GJ6","v":2598.9766912892933},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GK54/12*GK6","v":2612.6517120715107},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GL54/12*GL6","v":2626.3986866323135},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GM54/12*GM6","v":2640.2179935704876},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GN54/12*GN6","v":2654.1100134768881},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GO54/12*GO6","v":2668.0751289449236},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GP54/12*GP6","v":2682.1137245810928},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GQ54/12*GQ6","v":2696.2261870155762},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GR54/12*GR6","v":2710.4129049128828},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GS54/12*GS6","v":2724.6742689825574},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GT54/12*GT6","v":2739.0106719899377},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GU54/12*GU6","v":2753.4225087669715},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GV54/12*GV6","v":2767.9101762230944},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GW54/12*GW6","v":2782.4740733561557},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GX54/12*GX6","v":2797.1146012634113},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GY54/12*GY6","v":2811.8321631525664},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GZ54/12*GZ6","v":2826.6271643528821},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HA54/12*HA6","v":2841.5000123263403},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HB54/12*HB6","v":2856.4511166788602},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HC54/12*HC6","v":2871.4808891715852},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HD54/12*HD6","v":2886.5897437322169},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HE54/12*HE6","v":2901.7780964664203},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HF54/12*HF6","v":2917.0463656692796},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HG54/12*HG6","v":2932.3949718368208},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HH54/12*HH6","v":2947.8243376775918},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HI54/12*HI6","v":2963.3348881243023},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HJ54/12*HJ6","v":2978.9270503455296},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HK54/12*HK6","v":2994.6012537574802},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HL54/12*HL6","v":3010.3579300358165},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HM54/12*HM6","v":3026.1975131275499},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HN54/12*HN6","v":3042.1204392629838},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HO54/12*HO6","v":3058.1271469677358},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HP54/12*HP6","v":3074.2180770748087},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HQ54/12*HQ6","v":3090.393672736735},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HR54/12*HR6","v":3106.6543794377799},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HS54/12*HS6","v":3123.0006450062119},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HT54/12*HT6","v":3139.4329196266331},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HU54/12*HU6","v":3155.9516558523796},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HV54/12*HV6","v":3172.5573086179866},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HW54/12*HW6","v":3189.2503352517138},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HX54/12*HX6","v":3206.0311954881417},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HY54/12*HY6","v":3222.9003514808373},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HZ54/12*HZ6","v":3239.8582678150747},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IA54/12*IA6","v":3256.9054115206359},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IB54/12*IB6","v":3274.0422520846678},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IC54/12*IC6","v":3291.2692614646198},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ID54/12*ID6","v":3308.5869141012331},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IE54/12*IE6","v":3325.9956869316125},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IF54/12*IF6","v":3343.4960594023614},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IG54/12*IG6","v":3361.0885134827818},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IH54/12*IH6","v":3378.7735336781529},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!42:42)*II54/12*II6","v":3396.5516070430713},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IJ54/12*IJ6","v":3414.4232231948681},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IK54/12*IK6","v":3432.3888743270886},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IL54/12*IL6","v":3450.4490552230513},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IM54/12*IM6","v":3468.6042632694734},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IN54/12*IN6","v":3486.8549984701681},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IO54/12*IO6","v":3505.201763459816},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IP54/12*IP6","v":3523.6450635178094},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IQ54/12*IQ6","v":3542.185406582164},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IR54/12*IR6","v":3560.8233032635108},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IS54/12*IS6","v":3579.5592668591585},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IT54/12*IT6","v":3598.3938133672291},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IU54/12*IU6","v":3617.3274615008681},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IV54/12*IV6","v":3636.3607327025311},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IW54/12*IW6","v":3655.4941511583456},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IX54/12*IX6","v":3674.7282438125462},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IY54/12*IY6","v":3694.0635403819851},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IZ54/12*IZ6","v":3713.5005733707253},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JA54/12*JA6","v":3733.0398780847008},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JB54/12*JB6","v":3752.6819926464636},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JC54/12*JC6","v":3772.4274580100009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JD54/12*JD6","v":3792.2768179756354},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JE54/12*JE6","v":3812.230619205},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JF54/12*JF6","v":3832.289411236095},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JG54/12*JG6","v":3852.4537464984201},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JH54/12*JH6","v":3872.7241803281918},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JI54/12*JI6","v":3893.1012709836341},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JJ54/12*JJ6","v":3913.5855796603573},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JK54/12*JK6","v":3934.17767050681},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JL54/12*JL6","v":3954.8781106398183},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JM54/12*JM6","v":3975.6874701602023},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JN54/12*JN6","v":3996.6063221684794},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JO54/12*JO6","v":4017.6352427806464},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JP54/12*JP6","v":4038.7748111440469},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JQ54/12*JQ6","v":4060.0256094533202},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JR54/12*JR6","v":4081.3882229664359},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JS54/12*JS6","v":4102.8632400208126},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JT54/12*JT6","v":4124.4512520495182},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JU54/12*JU6","v":4146.1528535975649},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JV54/12*JV6","v":4167.9686423382745},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JW54/12*JW6","v":4189.8992190897479},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JX54/12*JX6","v":4211.9451878314012},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JY54/12*JY6","v":4234.1071557206105},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JZ54/12*JZ6","v":4256.385733109425},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KA54/12*KA6","v":4278.7815335613841},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KB54/12*KB6","v":4301.2951738684051},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KC54/12*KC6","v":4323.9272740677816},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KD54/12*KD6","v":4346.6784574592502},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KE54/12*KE6","v":4369.5493506221619},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KF54/12*KF6","v":4392.5405834327348},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KG54/12*KG6","v":4415.6527890814041},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KH54/12*KH6","v":4438.8866040902603},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KI54/12*KI6","v":4462.2426683305785},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KJ54/12*KJ6","v":4485.721625040439},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KK54/12*KK6","v":4509.324120842447},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KL54/12*KL6","v":4533.0508057615352},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KM54/12*KM6","v":4556.9023332428706},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KN54/12*KN6","v":4580.879360169849},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KO54/12*KO6","v":4604.9825468821846},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KP54/12*KP6","v":4629.2125571940987},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KQ54/12*KQ6","v":4653.570058412598},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KR54/12*KR6","v":4678.0557213558577},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KS54/12*KS6","v":4702.6702203716914},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KT54/12*KT6","v":4727.4142333561231},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KU54/12*KU6","v":4752.2884417720616},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KV54/12*KV6","v":4777.2935306680638},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KW54/12*KW6","v":4802.4301886972016},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KX54/12*KX6","v":4827.6991081360293},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KY54/12*KY6","v":4853.1009849036518},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KZ54/12*KZ6","v":4878.6365185808836},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LA54/12*LA6","v":4904.3064124295215},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LB54/12*LB6","v":4930.1113734117098},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LC54/12*LC6","v":4956.0521122094124},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LD54/12*LD6","v":4982.1293432439843},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LE54/12*LE6","v":5008.3437846958459},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LF54/12*LF6","v":5034.6961585242661},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LG54/12*LG6","v":5061.1871904872405},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LH54/12*LH6","v":5087.8176101614827},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LI54/12*LI6","v":5114.5881509625142},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LJ54/12*LJ6","v":5141.4995501648673},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LK54/12*LK6","v":5168.5525489223846},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LL54/12*LL6","v":5195.7478922886366},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LM54/12*LM6","v":0},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LN54/12*LN6","v":0},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LO54/12*LO6","v":0},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LP54/12*LP6","v":0},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LQ54/12*LQ6","v":0},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LR54/12*LR6","v":0},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LS54/12*LS6","v":0},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LT54/12*LT6","v":0},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LU54/12*LU6","v":0},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LV54/12*LV6","v":0},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LW54/12*LW6","v":0},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LX54/12*LX6","v":0},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LY54/12*LY6","v":0},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LZ54/12*LZ6","v":0},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MA54/12*MA6","v":0},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MB54/12*MB6","v":0},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MC54/12*MC6","v":0},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MD54/12*MD6","v":0},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ME54/12*ME6","v":0},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MF54/12*MF6","v":0},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MG54/12*MG6","v":0},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MH54/12*MH6","v":0},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MI54/12*MI6","v":0},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MJ54/12*MJ6","v":0},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MK54/12*MK6","v":0},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ML54/12*ML6","v":0},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MM54/12*MM6","v":0},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MN54/12*MN6","v":0},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MO54/12*MO6","v":0},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MP54/12*MP6","v":0},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MQ54/12*MQ6","v":0},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MR54/12*MR6","v":0},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MS54/12*MS6","v":0},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MT54/12*MT6","v":0},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MU54/12*MU6","v":0},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MV54/12*MV6","v":0},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MW54/12*MW6","v":0},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MX54/12*MX6","v":0},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MY54/12*MY6","v":0},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MZ54/12*MZ6","v":0},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NA54/12*NA6","v":0},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NB54/12*NB6","v":0},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NC54/12*NC6","v":0},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ND54/12*ND6","v":0},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NE54/12*NE6","v":0},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NF54/12*NF6","v":0},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NG54/12*NG6","v":0},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NH54/12*NH6","v":0},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NI54/12*NI6","v":0},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NJ54/12*NJ6","v":0},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NK54/12*NK6","v":0},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NL54/12*NL6","v":0},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NM54/12*NM6","v":0},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NN54/12*NN6","v":0},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NO54/12*NO6","v":0},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NP54/12*NP6","v":0},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NQ54/12*NQ6","v":0},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NR54/12*NR6","v":0},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NS54/12*NS6","v":0},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NT54/12*NT6","v":0},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NU54/12*NU6","v":0},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NV54/12*NV6","v":0},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NW54/12*NW6","v":0},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NX54/12*NX6","v":0},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NY54/12*NY6","v":0},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NZ54/12*NZ6","v":0},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OA54/12*OA6","v":0},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OB54/12*OB6","v":0},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OC54/12*OC6","v":0},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OD54/12*OD6","v":0},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OE54/12*OE6","v":0},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OF54/12*OF6","v":0},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OG54/12*OG6","v":0},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OH54/12*OH6","v":0},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OI54/12*OI6","v":0},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OJ54/12*OJ6","v":0},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OK54/12*OK6","v":0},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OL54/12*OL6","v":0},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OM54/12*OM6","v":0},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ON54/12*ON6","v":0},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OO54/12*OO6","v":0},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OP54/12*OP6","v":0},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OQ54/12*OQ6","v":0},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OR54/12*OR6","v":0},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OS54/12*OS6","v":0},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OT54/12*OT6","v":0}]
[null,"Rental payments to rooftop owners",null,null,null,null,{"$f":"F34","v":2.5000000000000001E-2},null,null,null,{"$f":"$G$94*K89","v":0},{"$f":"$G$94*L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1313.6624893202338,1469.9495839660854,1616.850834239355,1634.1041018917247,1642.094763470406,1539.7266105602173,1362.3658944037195,1178.2250353712177,912.87463666757856,813.86260691154359,866.56766905234133,960.14741743041782,1307.1241442939463,1462.6333687058086,1608.8034638559868,1625.9708587536272,1633.9217493083095,1532.0631019285534,1355.5851433797122,1172.3607879998453,908.3310880858055,809.81185980470127,862.25459894875519,955.36858333696114,1300.6183418393093,1455.3535676234862,1600.7961467469936,1617.8780962947394,1625.789413773281,1524.4377360192043,1348.83814142755,1166.5257280894418,903.81015359898674,805.78127402728251,857.96299580543371,950.61353439865672,1294.1449199858289,1448.1099994789136,1592.8286835597032,1609.8256130351151,1617.6975544001516,1516.8503229886753,1342.1247205717618,1160.719710368531,899.31172065252292,801.77074923256305,853.69275277728286,945.88215223231873,1287.7037175691694,1440.9024839339511,1584.9008759336598,{"$f":"$G$94*BX89","v":1601.8132084976114},1609.6459697314574,1509.3006739383572,1335.4447136729214,1154.942590288678,894.8356772520201,797.78018557326311,849.44376355099655,941.17431904397699,1281.2945742271411,1433.7308415480375,1577.0125264956846,1593.8406832028986,1601.6344593124288,1501.7886009098258,1328.797954423487,1149.1942240208946,890.38191196050127,793.80948369906071,845.2159223424087,936.48991762594278,1274.917330395705,1426.5948937737196,1569.1634388549614,1585.9078386644924,1593.6628236859945,1494.3139168801597,1322.1842773436601,1143.4744684520554,885.95031389563201,789.85854475411986,841.00912389386235,931.82883135389284,1268.5718273050036,1419.4944629522088,1561.3534175981483,1578.0144773838124,1585.7308643878205,1486.8764357572873,1315.6035177772678,1137.7831811813357,881.54077272696031,785.92727037462839,836.82326347158676,927.19094418396492,1262.257906975407,1412.4293723089581,1553.582268284513,1570.1604028452675,1577.8383839413664,1479.4759723753514,1309.0555118876609,1132.120220516668,877.15317867317026,782.01556268634977,832.65823686309147,922.57614064986956,1255.9754122135791,1405.3994459492606,1545.8497974410911,1562.3454195113609,1569.9851858529701,1472.1123424901004,1302.5400966536356,{"$f":"$G$94*EJ89","v":1126.4854454712113},872.78742249934714,778.12332430218521,828.51394037457112,917.98430586001359,1249.7241866085647,1398.4045088538701,1538.155812557869,1554.5693328178213,1562.1710746069543,1464.7853627743007,1296.0571098653766,1120.8787157598433,868.44339551425946,774.25045831975024,824.39027082832365,913.41532549464193,1243.5040745278955,1391.4443868746446,1530.5001220829918,1546.831949168763,1554.3958556607613,1457.4948508131733,1289.6063901204157,1115.2998917956668,864.12098956765249,770.39686831896165,820.28712556018172,908.86908580298973,1237.3149211137149,1384.518906730209,1522.8825354179944,1539.1330759318612,1546.6593354401073,1600.9155120997239,1423.9596859015405,1237.9733955648637,964.21379332793151,864.15655431177993,924.95999327365905,1030.2378920261217,1409.9235730507291,1585.9640776384458,1753.6381933902919,1781.6766761385079,1799.8094372321063,1696.4890393712067,1508.9690751200303,1311.8795343886461,1021.7766769252684,915.7460912899204,980.17945268549602,1091.7423677623406,1494.0950162288477,1680.6450148148033,1858.3291570505035,1888.0415174489351,1907.2567915944646,1797.7682388321809,1599.0534649349902,1390.197817589205,1082.7760240859441,970.4154872500236,1038.6954748891392,{"$f":"$G$94*GV89","v":1156.9186173333844},1583.2914352156597,1780.978337181336,1969.2700974239353,2000.7562647880543,2021.1186772514379,1905.0937350893064,1694.5158293036625,1473.1916470748431,1147.4169892616501,1028.3486076017127,1100.7048623588626,1225.9858430482352,1677.8128175238489,1887.3014881484169,2086.8341337135271,2120.200003068479,2141.7780371984481,2018.8264877980866,1795.6772295149092,1561.1401496620661,1215.9169744801891,1089.7402943899228,1166.4161665378901,1299.1763334391635,1777.9770597090862,1999.972056260088,2211.416660075547,2246.7744483048123,2269.6406758577318,2139.3490056509486,1902.8778939901579,1654.3391158415129,1288.5063605171347,1154.7970215922896,1236.0503892435563,1376.7362445000281,1884.1210365272655,2119.3689778443363,2343.436675418603,2380.9052986744819,2405.1366238894002,2267.0666328395496,2016.4783625477028,1753.1019945875532,1365.4292817179207,1223.7375895373286,1309.8417259458622,1458.9264275639582,1996.601733919681,2245.8938114607413,2483.3381925907106,2523.043666235948,2548.7215844807597,2402.4089123179824,2136.8606989787722,1857.7609475573129,1446.9444470762658,1296.7938607788922,1388.0383534192392,1546.0233066047463,2115.797449636611,2379.9720884317535,2631.5917316938394,{"$f":"$G$94*JH89","v":2673.6675941194835},2700.8784659780849,2545.8310304518295,2264.4297760135414,1968.6679662246443,1533.326010330398,1374.211539901813,1470.9032644165625,1638.3198079125129,2242.1090655372891,2522.0547439997317,2788.6959025482856,2833.2836642931729,2862.1190060154263,2697.8153479117486,2399.6146369987014,2086.1960557061984,1624.864492003413,1456.2509998813912,1558.7151521726178,1736.1263452703588,2375.9613958452842,2672.6196339230532,2955.1790816290504,3002.4287013114063,3032.9854926027629,2858.8730219603276,2542.8699388662244,2210.740489261088,1721.8677564887903,1543.1881577759668,1651.7693477118039,1839.7718639453642,2517.8046158937805,2832.173141611931,3131.6011891141306,3181.6715777759541,3214.0525879618999,3029.5457255883071,2694.6774812463414,2342.7201376832872,1824.6620474672247,1635.3154026977113,1750.3788131124363,1949.6049470051128,2668.1157761659279,3001.2518812091184,3318.5555720213556,3371.6151275818033,3405.9292612440945,3210.4074692820504,2855.5478268674942,2482.5788780578255,1933.5930851371163,1732.9425791826311,1854.8751940682394,2065.9949876805408,0,0,0,0,0,0,0,{"$f":"$G$94*LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total operating Costs",null,null,null,null,null,null,null,{"$f":"SUM(K92:K94)","v":0},{"$f":"SUM(L92:L94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7700.0307980769376,7862.0105183049673,8014.6343470158599,8037.6403035640678,8051.4139229288257,7954.8591559606011,7783.3424140056059,7605.0762783802174,7345.6315140822217,7252.5561923745827,7600.0863999050198,7699.6654949773101,8052.6731352632196,8214.2450059201001,8366.509647106348,8389.8036556780553,8403.9133962749092,8308.246004923345,8137.9918788991054,7961.0241039478133,7703.2839046757836,7611.0872704662206,7974.4729189729005,8073.9762075904446,8425.6488888876265,8586.8408329227495,8738.7741035746694,8762.3808966852976,8776.8513894587522,8682.0933993746985,8513.1221864217441,8337.4730312400698,8081.4557749333544,7990.1604580478433,8370.2846435859356,8469.739791183405,8820.1115895470757,8980.9530739774164,9132.584344535966,9156.5302324058466,9171.3876954599655,9077.5627414170649,8909.8963654453673,8735.5877251787369,8481.3134443284125,8390.943717169248,8788.7378134623777,8888.174121506936,9237.2807264507574,9397.8028640737193,9549.1631606722422,{"$f":"SUM(BX92:BX94)","v":9573.4761339263023},9588.7484757590209,9495.8819053634543,9329.5440212621725,9156.5995318604091,8904.0900187657044,8814.6719022246925,9231.1182073150667,9330.5667204558868,9678.4455428204747,9838.6812005313295,9989.803313876715,10014.513152918895,10030.230082366226,9938.3490665119953,9773.3651711404818,9601.8103209292312,9351.0892398070173,9262.6506160672761,9698.7851442117171,9798.2787643901993,10144.96905120818,10304.9529653515,10455.871566676333,10481.009958172603,10497.203101498862,10406.336752007042,10242.734302407833,10072.596550920007,9823.689557312744,9736.2602899868416,10193.175716781221,10292.749324754372,10638.292281566835,10798.061180779092,10948.812945324455,10974.413606256498,10991.116631855071,10901.296126763966,10739.104666067158,10570.41357060625,10323.348438562731,10236.960500644023,10715.809269797932,10815.499854556785,11159.938775665567,11319.531511695897,11470.15525021434,11496.254059995987,11513.502811195296,11424.761528198771,11264.012819717704,11096.800170155511,10851.606927689576,10766.294537824564,11268.292138471832,11368.138935068106,11711.519342239782,11870.977029267535,12021.51382806754,12048.148969248059,12065.981605749588,11978.355264313226,11819.083434363813,{"$f":"SUM(EJ92:EJ94)","v":11653.383396707763},11410.094470073002,11325.894237695567,11852.322661615413,11952.367297942968,12294.737088114005,12454.103251115366,12604.596621202571,12631.808729314936,12650.265877824388,12563.792690543463,12406.034380554249,12241.883649854304,12000.534017207736,11917.485097111236,12469.696485751134,12569.9831388643,12911.392741432499,13070.713474184447,13221.20951009091,13249.041833239504,13268.166747888637,13182.887581688641,13026.682110205376,12864.120073407577,12624.747428472516,12542.891685433206,13122.312177169208,13222.887739757911,13563.390284083353,13722.714417431383,13873.261966362661,13901.760535183434,13921.59926837903,13988.232703198331,13823.719260508256,13650.240821697782,13389.054883477844,13301.637467254681,13920.93275080439,14038.983836055231,14431.509912180512,14620.458374102316,14801.10836491348,14842.190997808551,14873.436543379179,14783.297925458344,14609.029099643301,14425.260420787325,14148.548515502043,14055.97934114123,14709.451451939858,14834.617810637477,15250.645479886201,15450.94245303296,15642.445902206833,15686.050282511666,15719.230672125232,15623.780714999117,15439.178403536409,15244.50947408793,14951.349044654344,14853.324910825804,15542.862706862963,{"$f":"SUM(GV92:GV94)","v":15675.573516763332},16116.51023177867,16328.8376616516,16531.846983783355,16578.128152347788,16613.363412784631,16512.289574975021,16316.741441682101,16110.526114013914,15799.939808934923,15696.139696477845,16423.736596785086,16564.44694331523,17031.784468237554,17256.865301083351,17472.072150060412,17521.194695693699,17558.6123129154,17451.583689650473,17244.441139072049,17025.994989326278,16696.947409806326,16587.031436417106,17354.791219621049,17503.983661142745,17999.303123638412,18237.903772955022,18466.041403404208,18518.180051869902,18557.915435415514,18444.581681542968,18225.157713587741,17993.755776003127,17645.150030058703,17528.758343770471,18338.901268850364,18497.087496577587,19022.064742685245,19274.997704197685,19516.84347513687,19572.18371454455,19614.380690891685,19494.370880737799,19261.937818492373,19016.812185732917,18647.486237852932,18524.237845730335,19379.107112923157,19546.829711222599,20103.240981173971,20371.367605223099,20627.74563448671,20686.484379333611,20731.295716034234,20604.217136525662,20358.004219755887,20098.341501323168,19707.064305556098,19576.555833820486,20478.624404618167,20656.45871776931,21246.186662030537,21530.420092856773,21802.204071381184,{"$f":"SUM(JH92:JH94)","v":21864.550367636602},21912.138330150643,21777.575203301116,21516.766039709277,21241.70467005339,20827.172073679525,20688.976455259217,21640.854251500383,21829.410363359733,22454.450419293782,22755.75871126934,23043.874886872272,23110.050660645862,23160.587603916163,23018.099734553198,22741.829600391622,22450.456987840771,22011.287392027196,21864.952477293988,22869.393980469526,23069.318813874284,23731.785964648585,24051.195386117823,24356.625726986735,24426.866579479662,24480.535576419687,24329.65692078611,24037.009901932324,23728.359409037046,23263.089172066761,23108.136258273025,23240.568975690196,23452.548518850734,24154.684457511485,24493.28299354155,24817.068542262252,24891.624593867331,24948.620103069115,24788.857253679955,24478.863217753926,24151.91096308687,23658.989530899948,23494.91180556926,23635.377092751609,23860.138760321515,24604.319483330968,24963.26054935635,25306.504978966292,25385.641765561311,25446.170340675464,25277.00092254184,24948.632312090253,24602.293782954828,24080.078530835151,23906.33942408302,24055.325037726143,24293.640174704698,0,0,0,0,0,0,0,{"$f":"SUM(LT92:LT94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF92:OF94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Working Capital"]
[null,"A/R"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J102","v":0},{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,52546.499572809349,58797.983358643411,64674.033369574187,65364.164075668967,65683.790538816218,61589.064422408672,54494.63577614876,47129.001414848695,36514.985466703118,32554.504276461717,34662.706762093629,38405.896697216689,52284.965771757838,58505.33474823233,64352.138554239456,65038.834350145073,65356.869972332366,61282.52407714213,54223.405735188477,46894.431519993814,36333.243523432218,32392.474392188044,34490.183957950212,38214.743333478451,52024.73367357238,58214.14270493947,64031.845869879755,64715.123851789591,65031.576550931255,60977.509440768183,53953.525657102022,46661.029123577697,36152.406143959488,32231.250961091311,34318.519832217353,38024.541375946275,51765.79679943317,57924.399979156558,63713.147342388147,64393.02452140463,64707.902176006086,60674.012919547036,53684.988822870495,46428.78841474127,35972.468826100951,32070.829969302562,34147.71011109135,37835.286089292793,51508.148702766812,57636.099357358078,{"$f":"BW102","v":63396.035037346424},64072.528339904486,64385.83878925832,60372.026957534319,53417.788546916876,46197.703611547149,35793.427090080841,31911.207422930558,33977.750542039888,37646.972761759105,51251.782969085667,57349.233661921528,63080.501059827424,63753.627328115996,64065.378372497195,60071.544036393076,53151.918176939529,45967.768960835834,35615.276478420106,31752.37934796248,33808.636893696399,37459.596705037759,50996.693215828243,57063.795750948826,62766.53755419849,63436.313546579724,63746.51294743982,59772.556675206426,52887.371093746442,45738.978738082238,35438.012555825306,31594.341790164821,33640.364955754521,37273.153254155732,50742.873092200171,56779.778518088366,62454.136703925957,63120.579095352521,63429.234575512855,59475.057430291519,52624.140711090738,45511.327247253466,35261.630909078449,31437.090814985168,33472.930538863497,37087.637767358625,50490.316279016304,56497.174892358351,62143.290731380548,62806.41611381073,63113.535357654677,59179.03889501407,52362.220475506459,45284.808820666745,35086.127146926839,31280.622507454013,33306.329474523678,36903.045625994804,50239.016488543173,56215.977837970437,61833.99189764366,62493.816780454436,62799.407434118817,58884.493699604027,{"$f":"EI102","v":52101.603866145444},45059.41781884848,34911.496899973921,31124.932972087445,33140.557614982878,36719.37223440058,49988.967464342619,55936.180354154829,61526.232502314786,62182.773312712874,62486.842984278184,58591.414510972034,51842.284394615068,44835.148630393734,34737.735820570371,30970.018332790001,32975.610833132938,36536.613019785669,49740.162981115798,55657.775474985763,61220.004883319656,61873.277966750502,62175.83422643043,58299.794032526908,51584.255604816601,44611.995671826655,34564.839582706081,30815.87473275845,32811.485022407251,36354.763432119573,49492.596844548571,55380.75626920833,60915.30141671974,61565.323037274407,61866.373417604249,64036.620483988918,56958.387436061574,49518.935822594503,38568.551733117216,34566.26217247115,36998.399730946316,41209.515681044824,56396.94292202912,63438.563105537789,70145.527735611613,71267.067045540243,71992.377489284176,67859.561574848209,60358.763004801149,52475.181375545784,40871.067077010681,36629.84365159677,39207.178107419801,43669.694710493583,59763.800649153876,67225.800592592102,74333.166282020102,75521.660697957355,76290.271663778534,71910.729553287209,63962.138597399578,55607.912703568174,43311.040963437736,38816.619490000907,{"$f":"GU102","v":41547.818995565525},46276.744693335335,63331.65740862635,71239.133487253406,78770.803896957383,80030.250591522155,80844.747090057499,76203.749403572248,67780.633172146496,58927.665882993722,45896.679570466003,41133.9443040685,44028.194494354488,49039.433721929388,67112.512700953928,75492.059525936638,83473.365348541061,84808.000122739133,85671.121487937897,80753.059511923435,71827.089180596347,62445.605986482624,48636.678979207558,43589.61177559691,46656.646661515602,51967.053337566533,71119.082388363458,79998.882250403534,88456.666403021896,89870.977932192516,90785.627034309306,85573.960226037991,76115.115759606357,66173.564633660557,51540.254420685436,46191.880863691644,49442.015569742311,55069.449780001189,75364.841461090691,84774.759113773514,93737.467016744195,95236.211946979354,96205.464955576099,90682.665313582067,80659.134501908193,70124.079783502195,54617.171268716891,48949.503581493213,52393.669037834552,58357.057102558399,79864.06935678731,89835.752458429735,99333.527703628512,100921.74664943798,101948.86337923046,96096.35649271938,85474.427959150955,74310.437902292571,57877.777883050687,51871.754431155743,55521.534136769624,61840.932264189905,84631.897985464486,95198.883537270187,{"$f":"JG102","v":105263.66926775363},106946.70376477941,108035.13863912346,101833.24121807325,90577.191040541744,78746.718648985872,61333.040413216004,54968.461596072608,58836.130576662588,65532.792316500614,89684.362621491659,100882.18975998937,111547.83610193152,113331.346571727,114484.76024061714,107912.61391647001,95984.585479948117,83447.842228248002,64994.57968013658,58250.039995255713,62348.606086904765,69445.053810814396,95038.455833811415,106904.78535692216,118207.16326516205,120097.14805245629,121319.41970411057,114354.92087841316,101714.79755464905,88429.61957044361,68874.710259551706,61727.526311038775,66070.773908472256,73590.874557814677,100712.18463575133,113286.92566447737,125264.04756456536,127266.8631110383,128562.10351847614,121181.82902353242,107787.09924985381,93708.805507331665,72986.481898689162,65412.616107908616,70015.152524497622,77984.19788020468,106724.63104663728,120050.07524836491,132742.22288085439,134864.6051032723,136237.17044976394,128416.29877128219,114221.91307469993,99303.155122313183,77343.723405484809,69317.703167305401,74195.007762729743,82639.799507221818,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,{"$f":"LS102","v":1.8917489796876907E-10},1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,{"$f":"OE102","v":1.8917489796876907E-10},1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10]
[null,null,"Add: Revenues",null,null,null,null,null,null,null,{"$f":"K89","v":0},{"$f":"L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,52546.499572809349,58797.983358643411,64674.033369574194,65364.164075668981,65683.790538816233,61589.064422408686,54494.635776148774,47129.00141484871,36514.98546670314,32554.504276461743,34662.70676209365,38405.896697216711,52284.965771757852,58505.334748232344,64352.138554239471,65038.834350145087,65356.869972332373,61282.52407714213,54223.405735188484,46894.431519993814,36333.243523432218,32392.474392188047,34490.183957950205,38214.743333478444,52024.733673572366,58214.142704939448,64031.84586987974,64715.123851789576,65031.57655093124,60977.509440768168,53953.525657102,46661.029123577675,36152.406143959466,32231.250961091297,34318.519832217346,38024.541375946268,51765.796799433156,57924.399979156537,63713.147342388125,64393.024521404601,64707.902176006057,60674.012919547007,53684.988822870466,46428.788414741233,35972.468826100914,32070.829969302522,34147.710111091314,37835.286089292749,51508.148702766775,57636.099357358042,63396.035037346388,{"$f":"BX89","v":64072.528339904449},64385.83878925829,60372.02695753429,53417.788546916847,46197.70361154712,35793.427090080804,31911.207422930522,33977.750542039859,37646.972761759076,51251.782969085638,57349.233661921491,63080.50105982738,63753.627328115945,64065.378372497151,60071.544036393032,53151.918176939478,45967.768960835783,35615.276478420048,31752.379347962426,33808.636893696348,37459.596705037708,50996.693215828192,57063.795750948782,62766.537554198454,63436.313546579688,63746.512947439776,59772.556675206382,52887.371093746406,45738.978738082209,35438.012555825277,31594.341790164792,33640.364955754492,37273.15325415571,50742.873092200141,56779.778518088344,62454.136703925928,63120.579095352492,63429.234575512819,59475.057430291483,52624.140711090709,45511.32724725343,35261.630909078413,31437.090814985135,33472.930538863468,37087.637767358596,50490.316279016275,56497.174892358322,62143.290731380519,62806.416113810701,63113.535357654655,59179.038895014048,52362.22047550643,45284.808820666716,35086.12714692681,31280.622507453987,33306.329474523656,36903.045625994782,50239.016488543159,56215.977837970422,61833.991897643646,62493.816780454428,62799.407434118802,58884.493699604012,52101.603866145422,{"$f":"EJ89","v":45059.417818848451},34911.496899973885,31124.932972087408,33140.557614982841,36719.372234400544,49988.967464342582,55936.1803541548,61526.232502314757,62182.773312712852,62486.84298427817,58591.414510972027,51842.284394615061,44835.148630393734,34737.735820570379,30970.018332790009,32975.610833132945,36536.613019785676,49740.162981115813,55657.775474985778,61220.004883319671,61873.277966750516,62175.834226430445,58299.79403252693,51584.255604816623,44611.995671826669,34564.839582706096,30815.874732758464,32811.485022407265,36354.763432119587,49492.596844548592,55380.756269208359,60915.301416719776,61565.323037274444,61866.373417604285,64036.620483988954,56958.387436061617,49518.935822594547,38568.55173311726,34566.262172471193,36998.399730946359,41209.515681044868,56396.942922029164,63438.563105537833,70145.527735611671,71267.067045540316,71992.377489284248,67859.561574848267,60358.763004801207,52475.181375545842,40871.067077010732,36629.843651596813,39207.178107419837,43669.694710493619,59763.800649153905,67225.800592592132,74333.166282020131,75521.660697957399,76290.271663778578,71910.729553287238,63962.138597399608,55607.912703568196,43311.040963437765,38816.619490000943,41547.818995565569,{"$f":"GV89","v":46276.744693335371},63331.657408626386,71239.133487253435,78770.803896957412,80030.25059152217,80844.747090057514,76203.749403572248,67780.633172146496,58927.665882993722,45896.679570466003,41133.944304068507,44028.194494354502,49039.43372192941,67112.512700953957,75492.059525936667,83473.365348541076,84808.000122739148,85671.121487937926,80753.059511923464,71827.089180596362,62445.605986482638,48636.678979207565,43589.61177559691,46656.646661515602,51967.053337566533,71119.082388363444,79998.88225040352,88456.666403021882,89870.977932192487,90785.627034309276,85573.960226037947,76115.115759606313,66173.564633660513,51540.254420685385,46191.880863691586,49442.015569742245,55069.449780001116,75364.841461090618,84774.759113773442,93737.467016744122,95236.211946979267,96205.464955576012,90682.66531358198,80659.134501908105,70124.079783502122,54617.171268716826,48949.503581493147,52393.669037834487,58357.057102558327,79864.069356787237,89835.752458429648,99333.527703628424,100921.7466494379,101948.86337923037,96096.356492719293,85474.427959150882,74310.437902292513,57877.777883050629,51871.754431155685,55521.534136769566,61840.932264189847,84631.897985464428,95198.883537270129,105263.66926775358,{"$f":"JH89","v":106946.70376477933},108035.1386391234,101833.24121807318,90577.191040541657,78746.71864898577,61333.040413215916,54968.46159607252,58836.130576662494,65532.792316500512,89684.362621491557,100882.18975998927,111547.83610193142,113331.34657172691,114484.76024061705,107912.61391646994,95984.585479948044,83447.84222824793,64994.579680136514,58250.039995255647,62348.606086904707,69445.053810814352,95038.455833811371,106904.78535692212,118207.163265162,120097.14805245624,121319.41970411051,114354.92087841309,101714.79755464898,88429.619570443523,68874.710259551604,61727.526311038673,66070.773908472154,73590.874557814561,100712.18463575121,113286.92566447724,125264.04756456522,127266.86311103815,128562.10351847598,121181.82902353228,107787.09924985365,93708.80550733149,72986.481898688988,65412.616107908449,70015.152524497447,77984.197880204505,106724.63104663711,120050.07524836472,132742.22288085421,134864.60510327213,136237.17044976377,128416.29877128202,114221.91307469975,99303.155122313008,77343.723405484649,69317.703167305241,74195.007762729569,82639.799507221629,0,0,0,0,0,0,0,{"$f":"LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Collections",null,null,null,{"$f":"'General Assumptions'!F26","v":1},null,null,null,{"$f":"OFFSET(K100,0,-$G101)","v":0},{"$f":"OFFSET(L100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,52546.499572809349,58797.983358643411,64674.033369574194,65364.164075668981,65683.790538816233,61589.064422408686,54494.635776148774,47129.00141484871,36514.98546670314,32554.504276461743,34662.70676209365,38405.896697216711,52284.965771757852,58505.334748232344,64352.138554239471,65038.834350145087,65356.869972332373,61282.52407714213,54223.405735188484,46894.431519993814,36333.243523432218,32392.474392188047,34490.183957950205,38214.743333478444,52024.733673572366,58214.142704939448,64031.84586987974,64715.123851789576,65031.57655093124,60977.509440768168,53953.525657102,46661.029123577675,36152.406143959466,32231.250961091297,34318.519832217346,38024.541375946268,51765.796799433156,57924.399979156537,63713.147342388125,64393.024521404601,64707.902176006057,60674.012919547007,53684.988822870466,46428.788414741233,35972.468826100914,32070.829969302522,34147.710111091314,37835.286089292749,51508.148702766775,57636.099357358042,{"$f":"OFFSET(BX100,0,-$G101)","v":63396.035037346388},64072.528339904449,64385.83878925829,60372.02695753429,53417.788546916847,46197.70361154712,35793.427090080804,31911.207422930522,33977.750542039859,37646.972761759076,51251.782969085638,57349.233661921491,63080.50105982738,63753.627328115945,64065.378372497151,60071.544036393032,53151.918176939478,45967.768960835783,35615.276478420048,31752.379347962426,33808.636893696348,37459.596705037708,50996.693215828192,57063.795750948782,62766.537554198454,63436.313546579688,63746.512947439776,59772.556675206382,52887.371093746406,45738.978738082209,35438.012555825277,31594.341790164792,33640.364955754492,37273.15325415571,50742.873092200141,56779.778518088344,62454.136703925928,63120.579095352492,63429.234575512819,59475.057430291483,52624.140711090709,45511.32724725343,35261.630909078413,31437.090814985135,33472.930538863468,37087.637767358596,50490.316279016275,56497.174892358322,62143.290731380519,62806.416113810701,63113.535357654655,59179.038895014048,52362.22047550643,45284.808820666716,35086.12714692681,31280.622507453987,33306.329474523656,36903.045625994782,50239.016488543159,56215.977837970422,61833.991897643646,62493.816780454428,62799.407434118802,58884.493699604012,{"$f":"OFFSET(EJ100,0,-$G101)","v":52101.603866145422},45059.417818848451,34911.496899973885,31124.932972087408,33140.557614982841,36719.372234400544,49988.967464342582,55936.1803541548,61526.232502314757,62182.773312712852,62486.84298427817,58591.414510972027,51842.284394615061,44835.148630393734,34737.735820570379,30970.018332790009,32975.610833132945,36536.613019785676,49740.162981115813,55657.775474985778,61220.004883319671,61873.277966750516,62175.834226430445,58299.79403252693,51584.255604816623,44611.995671826669,34564.839582706096,30815.874732758464,32811.485022407265,36354.763432119587,49492.596844548592,55380.756269208359,60915.301416719776,61565.323037274444,61866.373417604285,64036.620483988954,56958.387436061617,49518.935822594547,38568.55173311726,34566.262172471193,36998.399730946359,41209.515681044868,56396.942922029164,63438.563105537833,70145.527735611671,71267.067045540316,71992.377489284248,67859.561574848267,60358.763004801207,52475.181375545842,40871.067077010732,36629.843651596813,39207.178107419837,43669.694710493619,59763.800649153905,67225.800592592132,74333.166282020131,75521.660697957399,76290.271663778578,71910.729553287238,63962.138597399608,55607.912703568196,43311.040963437765,38816.619490000943,{"$f":"OFFSET(GV100,0,-$G101)","v":41547.818995565569},46276.744693335371,63331.657408626386,71239.133487253435,78770.803896957412,80030.25059152217,80844.747090057514,76203.749403572248,67780.633172146496,58927.665882993722,45896.679570466003,41133.944304068507,44028.194494354502,49039.43372192941,67112.512700953957,75492.059525936667,83473.365348541076,84808.000122739148,85671.121487937926,80753.059511923464,71827.089180596362,62445.605986482638,48636.678979207565,43589.61177559691,46656.646661515602,51967.053337566533,71119.082388363444,79998.88225040352,88456.666403021882,89870.977932192487,90785.627034309276,85573.960226037947,76115.115759606313,66173.564633660513,51540.254420685385,46191.880863691586,49442.015569742245,55069.449780001116,75364.841461090618,84774.759113773442,93737.467016744122,95236.211946979267,96205.464955576012,90682.66531358198,80659.134501908105,70124.079783502122,54617.171268716826,48949.503581493147,52393.669037834487,58357.057102558327,79864.069356787237,89835.752458429648,99333.527703628424,100921.7466494379,101948.86337923037,96096.356492719293,85474.427959150882,74310.437902292513,57877.777883050629,51871.754431155685,55521.534136769566,61840.932264189847,84631.897985464428,95198.883537270129,{"$f":"OFFSET(JH100,0,-$G101)","v":105263.66926775358},106946.70376477933,108035.1386391234,101833.24121807318,90577.191040541657,78746.71864898577,61333.040413215916,54968.46159607252,58836.130576662494,65532.792316500512,89684.362621491557,100882.18975998927,111547.83610193142,113331.34657172691,114484.76024061705,107912.61391646994,95984.585479948044,83447.84222824793,64994.579680136514,58250.039995255647,62348.606086904707,69445.053810814352,95038.455833811371,106904.78535692212,118207.163265162,120097.14805245624,121319.41970411051,114354.92087841309,101714.79755464898,88429.619570443523,68874.710259551604,61727.526311038673,66070.773908472154,73590.874557814561,100712.18463575121,113286.92566447724,125264.04756456522,127266.86311103815,128562.10351847598,121181.82902353228,107787.09924985365,93708.80550733149,72986.481898688988,65412.616107908449,70015.152524497447,77984.197880204505,106724.63104663711,120050.07524836472,132742.22288085421,134864.60510327213,136237.17044976377,128416.29877128202,114221.91307469975,99303.155122313008,77343.723405484649,69317.703167305241,74195.007762729569,82639.799507221629,0,0,0,0,0,0,{"$f":"OFFSET(LT100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/R Closing balance",null,null,null,null,null,null,null,{"$f":"K99+K100-K101","v":0},{"$f":"L99+L100-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,52546.499572809349,58797.983358643411,64674.033369574187,65364.164075668967,65683.790538816218,61589.064422408672,54494.63577614876,47129.001414848695,36514.985466703118,32554.504276461717,34662.706762093629,38405.896697216689,52284.965771757838,58505.33474823233,64352.138554239456,65038.834350145073,65356.869972332366,61282.52407714213,54223.405735188477,46894.431519993814,36333.243523432218,32392.474392188044,34490.183957950212,38214.743333478451,52024.73367357238,58214.14270493947,64031.845869879755,64715.123851789591,65031.576550931255,60977.509440768183,53953.525657102022,46661.029123577697,36152.406143959488,32231.250961091311,34318.519832217353,38024.541375946275,51765.79679943317,57924.399979156558,63713.147342388147,64393.02452140463,64707.902176006086,60674.012919547036,53684.988822870495,46428.78841474127,35972.468826100951,32070.829969302562,34147.71011109135,37835.286089292793,51508.148702766812,57636.099357358078,63396.035037346424,{"$f":"BX99+BX100-BX101","v":64072.528339904486},64385.83878925832,60372.026957534319,53417.788546916876,46197.703611547149,35793.427090080841,31911.207422930558,33977.750542039888,37646.972761759105,51251.782969085667,57349.233661921528,63080.501059827424,63753.627328115996,64065.378372497195,60071.544036393076,53151.918176939529,45967.768960835834,35615.276478420106,31752.37934796248,33808.636893696399,37459.596705037759,50996.693215828243,57063.795750948826,62766.53755419849,63436.313546579724,63746.51294743982,59772.556675206426,52887.371093746442,45738.978738082238,35438.012555825306,31594.341790164821,33640.364955754521,37273.153254155732,50742.873092200171,56779.778518088366,62454.136703925957,63120.579095352521,63429.234575512855,59475.057430291519,52624.140711090738,45511.327247253466,35261.630909078449,31437.090814985168,33472.930538863497,37087.637767358625,50490.316279016304,56497.174892358351,62143.290731380548,62806.41611381073,63113.535357654677,59179.03889501407,52362.220475506459,45284.808820666745,35086.127146926839,31280.622507454013,33306.329474523678,36903.045625994804,50239.016488543173,56215.977837970437,61833.99189764366,62493.816780454436,62799.407434118817,58884.493699604027,52101.603866145444,{"$f":"EJ99+EJ100-EJ101","v":45059.41781884848},34911.496899973921,31124.932972087445,33140.557614982878,36719.37223440058,49988.967464342619,55936.180354154829,61526.232502314786,62182.773312712874,62486.842984278184,58591.414510972034,51842.284394615068,44835.148630393734,34737.735820570371,30970.018332790001,32975.610833132938,36536.613019785669,49740.162981115798,55657.775474985763,61220.004883319656,61873.277966750502,62175.83422643043,58299.794032526908,51584.255604816601,44611.995671826655,34564.839582706081,30815.87473275845,32811.485022407251,36354.763432119573,49492.596844548571,55380.75626920833,60915.30141671974,61565.323037274407,61866.373417604249,64036.620483988918,56958.387436061574,49518.935822594503,38568.551733117216,34566.26217247115,36998.399730946316,41209.515681044824,56396.94292202912,63438.563105537789,70145.527735611613,71267.067045540243,71992.377489284176,67859.561574848209,60358.763004801149,52475.181375545784,40871.067077010681,36629.84365159677,39207.178107419801,43669.694710493583,59763.800649153876,67225.800592592102,74333.166282020102,75521.660697957355,76290.271663778534,71910.729553287209,63962.138597399578,55607.912703568174,43311.040963437736,38816.619490000907,41547.818995565525,{"$f":"GV99+GV100-GV101","v":46276.744693335335},63331.65740862635,71239.133487253406,78770.803896957383,80030.250591522155,80844.747090057499,76203.749403572248,67780.633172146496,58927.665882993722,45896.679570466003,41133.9443040685,44028.194494354488,49039.433721929388,67112.512700953928,75492.059525936638,83473.365348541061,84808.000122739133,85671.121487937897,80753.059511923435,71827.089180596347,62445.605986482624,48636.678979207558,43589.61177559691,46656.646661515602,51967.053337566533,71119.082388363458,79998.882250403534,88456.666403021896,89870.977932192516,90785.627034309306,85573.960226037991,76115.115759606357,66173.564633660557,51540.254420685436,46191.880863691644,49442.015569742311,55069.449780001189,75364.841461090691,84774.759113773514,93737.467016744195,95236.211946979354,96205.464955576099,90682.665313582067,80659.134501908193,70124.079783502195,54617.171268716891,48949.503581493213,52393.669037834552,58357.057102558399,79864.06935678731,89835.752458429735,99333.527703628512,100921.74664943798,101948.86337923046,96096.35649271938,85474.427959150955,74310.437902292571,57877.777883050687,51871.754431155743,55521.534136769624,61840.932264189905,84631.897985464486,95198.883537270187,105263.66926775363,{"$f":"JH99+JH100-JH101","v":106946.70376477941},108035.13863912346,101833.24121807325,90577.191040541744,78746.718648985872,61333.040413216004,54968.461596072608,58836.130576662588,65532.792316500614,89684.362621491659,100882.18975998937,111547.83610193152,113331.346571727,114484.76024061714,107912.61391647001,95984.585479948117,83447.842228248002,64994.57968013658,58250.039995255713,62348.606086904765,69445.053810814396,95038.455833811415,106904.78535692216,118207.16326516205,120097.14805245629,121319.41970411057,114354.92087841316,101714.79755464905,88429.61957044361,68874.710259551706,61727.526311038775,66070.773908472256,73590.874557814677,100712.18463575133,113286.92566447737,125264.04756456536,127266.8631110383,128562.10351847614,121181.82902353242,107787.09924985381,93708.805507331665,72986.481898689162,65412.616107908616,70015.152524497622,77984.19788020468,106724.63104663728,120050.07524836491,132742.22288085439,134864.6051032723,136237.17044976394,128416.29877128219,114221.91307469993,99303.155122313183,77343.723405484809,69317.703167305401,74195.007762729743,82639.799507221818,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,{"$f":"LT99+LT100-LT101","v":1.8917489796876907E-10},1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,{"$f":"OF99+OF100-OF101","v":1.8917489796876907E-10},1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10]
[]
[]
[null,"A/P"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J109","v":0},{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7700.0307980769376,7862.0105183049673,8014.6343470158608,8037.6403035640697,8051.4139229288276,7954.8591559606039,7783.3424140056086,7605.0762783802193,7345.6315140822235,7252.5561923745854,7600.0863999050216,7699.665494977311,8052.6731352632205,8214.2450059201001,8366.509647106348,8389.8036556780535,8403.9133962749056,8308.2460049233432,8137.9918788991017,7961.0241039478096,7703.2839046757799,7611.0872704662179,7974.4729189728978,8073.9762075904418,8425.6488888876265,8586.8408329227495,8738.7741035746694,8762.3808966852994,8776.8513894587541,8682.0933993747021,8513.1221864217478,8337.4730312400716,8081.4557749333562,7990.1604580478452,8370.2846435859374,8469.7397911834087,8820.1115895470793,8980.95307397742,9132.5843445359678,9156.5302324058484,9171.3876954599655,9077.5627414170631,8909.8963654453637,8735.5877251787333,8481.3134443284089,8390.9437171692425,8788.7378134623723,8888.1741215069287,9237.2807264507483,9397.8028640737102,{"$f":"BW109","v":9549.1631606722349},9573.4761339262932,9588.74847575901,9495.8819053634434,9329.5440212621616,9156.5995318604,8904.0900187656971,8814.6719022246853,9231.1182073150612,9330.5667204558813,9678.4455428204692,9838.6812005313259,9989.8033138767096,10014.513152918889,10030.230082366223,9938.3490665119934,9773.36517114048,9601.8103209292312,9351.0892398070173,9262.6506160672761,9698.7851442117171,9798.2787643901975,10144.969051208178,10304.952965351498,10455.871566676329,10481.009958172601,10497.203101498861,10406.336752007041,10242.734302407833,10072.596550920007,9823.689557312744,9736.2602899868398,10193.175716781219,10292.749324754372,10638.292281566835,10798.061180779092,10948.812945324455,10974.413606256498,10991.116631855071,10901.296126763966,10739.10466606716,10570.41357060625,10323.348438562733,10236.960500644025,10715.809269797932,10815.499854556785,11159.938775665565,11319.531511695895,11470.155250214337,11496.254059995981,11513.502811195289,11424.761528198764,11264.012819717696,11096.800170155504,10851.606927689569,10766.294537824557,11268.292138471825,11368.138935068098,11711.519342239775,11870.977029267528,12021.513828067535,12048.148969248052,12065.981605749579,11978.355264313217,{"$f":"EI109","v":11819.083434363803},11653.383396707752,11410.094470072992,11325.894237695558,11852.322661615406,11952.367297942961,12294.737088113998,12454.103251115357,12604.596621202561,12631.808729314926,12650.265877824379,12563.792690543456,12406.034380554242,12241.883649854297,12000.534017207729,11917.48509711123,12469.69648575113,12569.983138864296,12911.392741432493,13070.713474184444,13221.209510090908,13249.041833239502,13268.166747888636,13182.887581688639,13026.682110205375,12864.120073407576,12624.747428472516,12542.891685433207,13122.312177169209,13222.887739757914,13563.390284083356,13722.714417431389,13873.261966362665,13901.760535183435,13921.599268379034,13988.232703198335,13823.719260508258,13650.240821697782,13389.054883477842,13301.637467254679,13920.932750804386,14038.983836055228,14431.509912180511,14620.458374102314,14801.108364913478,14842.190997808548,14873.436543379177,14783.297925458344,14609.0290996433,14425.260420787325,14148.548515502041,14055.979341141228,14709.451451939856,14834.617810637475,15250.645479886198,15450.942453032958,15642.445902206829,15686.050282511664,15719.23067212523,15623.780714999113,15439.178403536407,15244.50947408793,14951.349044654342,14853.324910825802,{"$f":"GU109","v":15542.862706862963},15675.573516763334,16116.510231778673,16328.837661651603,16531.846983783358,16578.128152347796,16613.363412784638,16512.289574975031,16316.741441682108,16110.526114013923,15799.939808934932,15696.139696477854,16423.736596785093,16564.446943315234,17031.784468237554,17256.865301083355,17472.072150060412,17521.194695693703,17558.612312915404,17451.583689650477,17244.441139072052,17025.994989326282,16696.947409806326,16587.031436417103,17354.791219621045,17503.983661142742,17999.303123638412,18237.903772955018,18466.041403404201,18518.180051869898,18557.915435415511,18444.581681542961,18225.157713587734,17993.755776003123,17645.150030058699,17528.758343770463,18338.901268850361,18497.08749657758,19022.064742685237,19274.997704197674,19516.843475136859,19572.183714544539,19614.38069089167,19494.370880737788,19261.937818492363,19016.812185732906,18647.486237852921,18524.237845730324,19379.10711292315,19546.829711222592,20103.240981173964,20371.367605223095,20627.745634486706,20686.484379333604,20731.295716034227,20604.217136525651,20358.004219755876,20098.341501323157,19707.064305556083,19576.555833820468,20478.624404618153,20656.458717769296,21246.186662030523,21530.420092856759,{"$f":"JG109","v":21802.204071381173},21864.550367636595,21912.138330150632,21777.575203301109,21516.76603970927,21241.704670053383,20827.172073679518,20688.97645525921,21640.854251500372,21829.410363359722,22454.450419293767,22755.758711269322,23043.87488687225,23110.05066064584,23160.587603916141,23018.099734553176,22741.8296003916,22450.456987840746,22011.287392027174,21864.952477293962,22869.3939804695,23069.318813874255,23731.785964648559,24051.195386117794,24356.625726986702,24426.866579479625,24480.53557641965,24329.656920786074,24037.009901932288,23728.35940903701,23263.089172066728,23108.136258272989,23240.568975690159,23452.548518850697,24154.684457511448,24493.282993541517,24817.068542262219,24891.624593867298,24948.620103069079,24788.857253679918,24478.863217753889,24151.910963086833,23658.989530899911,23494.911805569223,23635.377092751572,23860.138760321475,24604.319483330928,24963.26054935631,25306.504978966255,25385.641765561271,25446.170340675424,25277.0009225418,24948.632312090216,24602.293782954788,24080.078530835108,23906.339424082977,24055.325037726103,24293.640174704662,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,{"$f":"LS109","v":-3.637978807091713E-11},-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,{"$f":"OE109","v":-3.637978807091713E-11},-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11]
[null,null,"Add: Operating expenses",null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7700.0307980769376,7862.0105183049673,8014.6343470158599,8037.6403035640678,8051.4139229288257,7954.8591559606011,7783.3424140056059,7605.0762783802174,7345.6315140822217,7252.5561923745827,7600.0863999050198,7699.6654949773101,8052.6731352632196,8214.2450059201001,8366.509647106348,8389.8036556780553,8403.9133962749092,8308.246004923345,8137.9918788991054,7961.0241039478133,7703.2839046757836,7611.0872704662206,7974.4729189729005,8073.9762075904446,8425.6488888876265,8586.8408329227495,8738.7741035746694,8762.3808966852976,8776.8513894587522,8682.0933993746985,8513.1221864217441,8337.4730312400698,8081.4557749333544,7990.1604580478433,8370.2846435859356,8469.739791183405,8820.1115895470757,8980.9530739774164,9132.584344535966,9156.5302324058466,9171.3876954599655,9077.5627414170649,8909.8963654453673,8735.5877251787369,8481.3134443284125,8390.943717169248,8788.7378134623777,8888.174121506936,9237.2807264507574,9397.8028640737193,{"$f":"BW95","v":9549.1631606722422},9573.4761339263023,9588.7484757590209,9495.8819053634543,9329.5440212621725,9156.5995318604091,8904.0900187657044,8814.6719022246925,9231.1182073150667,9330.5667204558868,9678.4455428204747,9838.6812005313295,9989.803313876715,10014.513152918895,10030.230082366226,9938.3490665119953,9773.3651711404818,9601.8103209292312,9351.0892398070173,9262.6506160672761,9698.7851442117171,9798.2787643901993,10144.96905120818,10304.9529653515,10455.871566676333,10481.009958172603,10497.203101498862,10406.336752007042,10242.734302407833,10072.596550920007,9823.689557312744,9736.2602899868416,10193.175716781221,10292.749324754372,10638.292281566835,10798.061180779092,10948.812945324455,10974.413606256498,10991.116631855071,10901.296126763966,10739.104666067158,10570.41357060625,10323.348438562731,10236.960500644023,10715.809269797932,10815.499854556785,11159.938775665567,11319.531511695897,11470.15525021434,11496.254059995987,11513.502811195296,11424.761528198771,11264.012819717704,11096.800170155511,10851.606927689576,10766.294537824564,11268.292138471832,11368.138935068106,11711.519342239782,11870.977029267535,12021.51382806754,12048.148969248059,12065.981605749588,11978.355264313226,{"$f":"EI95","v":11819.083434363813},11653.383396707763,11410.094470073002,11325.894237695567,11852.322661615413,11952.367297942968,12294.737088114005,12454.103251115366,12604.596621202571,12631.808729314936,12650.265877824388,12563.792690543463,12406.034380554249,12241.883649854304,12000.534017207736,11917.485097111236,12469.696485751134,12569.9831388643,12911.392741432499,13070.713474184447,13221.20951009091,13249.041833239504,13268.166747888637,13182.887581688641,13026.682110205376,12864.120073407577,12624.747428472516,12542.891685433206,13122.312177169208,13222.887739757911,13563.390284083353,13722.714417431383,13873.261966362661,13901.760535183434,13921.59926837903,13988.232703198331,13823.719260508256,13650.240821697782,13389.054883477844,13301.637467254681,13920.93275080439,14038.983836055231,14431.509912180512,14620.458374102316,14801.10836491348,14842.190997808551,14873.436543379179,14783.297925458344,14609.029099643301,14425.260420787325,14148.548515502043,14055.97934114123,14709.451451939858,14834.617810637477,15250.645479886201,15450.94245303296,15642.445902206833,15686.050282511666,15719.230672125232,15623.780714999117,15439.178403536409,15244.50947408793,14951.349044654344,14853.324910825804,{"$f":"GU95","v":15542.862706862963},15675.573516763332,16116.51023177867,16328.8376616516,16531.846983783355,16578.128152347788,16613.363412784631,16512.289574975021,16316.741441682101,16110.526114013914,15799.939808934923,15696.139696477845,16423.736596785086,16564.44694331523,17031.784468237554,17256.865301083351,17472.072150060412,17521.194695693699,17558.6123129154,17451.583689650473,17244.441139072049,17025.994989326278,16696.947409806326,16587.031436417106,17354.791219621049,17503.983661142745,17999.303123638412,18237.903772955022,18466.041403404208,18518.180051869902,18557.915435415514,18444.581681542968,18225.157713587741,17993.755776003127,17645.150030058703,17528.758343770471,18338.901268850364,18497.087496577587,19022.064742685245,19274.997704197685,19516.84347513687,19572.18371454455,19614.380690891685,19494.370880737799,19261.937818492373,19016.812185732917,18647.486237852932,18524.237845730335,19379.107112923157,19546.829711222599,20103.240981173971,20371.367605223099,20627.74563448671,20686.484379333611,20731.295716034234,20604.217136525662,20358.004219755887,20098.341501323168,19707.064305556098,19576.555833820486,20478.624404618167,20656.45871776931,21246.186662030537,21530.420092856773,{"$f":"JG95","v":21802.204071381184},21864.550367636602,21912.138330150643,21777.575203301116,21516.766039709277,21241.70467005339,20827.172073679525,20688.976455259217,21640.854251500383,21829.410363359733,22454.450419293782,22755.75871126934,23043.874886872272,23110.050660645862,23160.587603916163,23018.099734553198,22741.829600391622,22450.456987840771,22011.287392027196,21864.952477293988,22869.393980469526,23069.318813874284,23731.785964648585,24051.195386117823,24356.625726986735,24426.866579479662,24480.535576419687,24329.65692078611,24037.009901932324,23728.359409037046,23263.089172066761,23108.136258273025,23240.568975690196,23452.548518850734,24154.684457511485,24493.28299354155,24817.068542262252,24891.624593867331,24948.620103069115,24788.857253679955,24478.863217753926,24151.91096308687,23658.989530899948,23494.91180556926,23635.377092751609,23860.138760321515,24604.319483330968,24963.26054935635,25306.504978966292,25385.641765561311,25446.170340675464,25277.00092254184,24948.632312090253,24602.293782954828,24080.078530835151,23906.33942408302,24055.325037726143,24293.640174704698,0,0,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Payments in prior month",null,null,null,{"$f":"'General Assumptions'!F27","v":1},null,null,null,{"$f":"OFFSET(K107,0,-$G108)","v":0},{"$f":"OFFSET(L107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7700.0307980769376,7862.0105183049673,8014.6343470158599,8037.6403035640678,8051.4139229288257,7954.8591559606011,7783.3424140056059,7605.0762783802174,7345.6315140822217,7252.5561923745827,7600.0863999050198,7699.6654949773101,8052.6731352632196,8214.2450059201001,8366.509647106348,8389.8036556780553,8403.9133962749092,8308.246004923345,8137.9918788991054,7961.0241039478133,7703.2839046757836,7611.0872704662206,7974.4729189729005,8073.9762075904446,8425.6488888876265,8586.8408329227495,8738.7741035746694,8762.3808966852976,8776.8513894587522,8682.0933993746985,8513.1221864217441,8337.4730312400698,8081.4557749333544,7990.1604580478433,8370.2846435859356,8469.739791183405,8820.1115895470757,8980.9530739774164,9132.584344535966,9156.5302324058466,9171.3876954599655,9077.5627414170649,8909.8963654453673,8735.5877251787369,8481.3134443284125,8390.943717169248,8788.7378134623777,8888.174121506936,9237.2807264507574,9397.8028640737193,{"$f":"OFFSET(BX107,0,-$G108)","v":9549.1631606722422},9573.4761339263023,9588.7484757590209,9495.8819053634543,9329.5440212621725,9156.5995318604091,8904.0900187657044,8814.6719022246925,9231.1182073150667,9330.5667204558868,9678.4455428204747,9838.6812005313295,9989.803313876715,10014.513152918895,10030.230082366226,9938.3490665119953,9773.3651711404818,9601.8103209292312,9351.0892398070173,9262.6506160672761,9698.7851442117171,9798.2787643901993,10144.96905120818,10304.9529653515,10455.871566676333,10481.009958172603,10497.203101498862,10406.336752007042,10242.734302407833,10072.596550920007,9823.689557312744,9736.2602899868416,10193.175716781221,10292.749324754372,10638.292281566835,10798.061180779092,10948.812945324455,10974.413606256498,10991.116631855071,10901.296126763966,10739.104666067158,10570.41357060625,10323.348438562731,10236.960500644023,10715.809269797932,10815.499854556785,11159.938775665567,11319.531511695897,11470.15525021434,11496.254059995987,11513.502811195296,11424.761528198771,11264.012819717704,11096.800170155511,10851.606927689576,10766.294537824564,11268.292138471832,11368.138935068106,11711.519342239782,11870.977029267535,12021.51382806754,12048.148969248059,12065.981605749588,11978.355264313226,{"$f":"OFFSET(EJ107,0,-$G108)","v":11819.083434363813},11653.383396707763,11410.094470073002,11325.894237695567,11852.322661615413,11952.367297942968,12294.737088114005,12454.103251115366,12604.596621202571,12631.808729314936,12650.265877824388,12563.792690543463,12406.034380554249,12241.883649854304,12000.534017207736,11917.485097111236,12469.696485751134,12569.9831388643,12911.392741432499,13070.713474184447,13221.20951009091,13249.041833239504,13268.166747888637,13182.887581688641,13026.682110205376,12864.120073407577,12624.747428472516,12542.891685433206,13122.312177169208,13222.887739757911,13563.390284083353,13722.714417431383,13873.261966362661,13901.760535183434,13921.59926837903,13988.232703198331,13823.719260508256,13650.240821697782,13389.054883477844,13301.637467254681,13920.93275080439,14038.983836055231,14431.509912180512,14620.458374102316,14801.10836491348,14842.190997808551,14873.436543379179,14783.297925458344,14609.029099643301,14425.260420787325,14148.548515502043,14055.97934114123,14709.451451939858,14834.617810637477,15250.645479886201,15450.94245303296,15642.445902206833,15686.050282511666,15719.230672125232,15623.780714999117,15439.178403536409,15244.50947408793,14951.349044654344,14853.324910825804,{"$f":"OFFSET(GV107,0,-$G108)","v":15542.862706862963},15675.573516763332,16116.51023177867,16328.8376616516,16531.846983783355,16578.128152347788,16613.363412784631,16512.289574975021,16316.741441682101,16110.526114013914,15799.939808934923,15696.139696477845,16423.736596785086,16564.44694331523,17031.784468237554,17256.865301083351,17472.072150060412,17521.194695693699,17558.6123129154,17451.583689650473,17244.441139072049,17025.994989326278,16696.947409806326,16587.031436417106,17354.791219621049,17503.983661142745,17999.303123638412,18237.903772955022,18466.041403404208,18518.180051869902,18557.915435415514,18444.581681542968,18225.157713587741,17993.755776003127,17645.150030058703,17528.758343770471,18338.901268850364,18497.087496577587,19022.064742685245,19274.997704197685,19516.84347513687,19572.18371454455,19614.380690891685,19494.370880737799,19261.937818492373,19016.812185732917,18647.486237852932,18524.237845730335,19379.107112923157,19546.829711222599,20103.240981173971,20371.367605223099,20627.74563448671,20686.484379333611,20731.295716034234,20604.217136525662,20358.004219755887,20098.341501323168,19707.064305556098,19576.555833820486,20478.624404618167,20656.45871776931,21246.186662030537,21530.420092856773,{"$f":"OFFSET(JH107,0,-$G108)","v":21802.204071381184},21864.550367636602,21912.138330150643,21777.575203301116,21516.766039709277,21241.70467005339,20827.172073679525,20688.976455259217,21640.854251500383,21829.410363359733,22454.450419293782,22755.75871126934,23043.874886872272,23110.050660645862,23160.587603916163,23018.099734553198,22741.829600391622,22450.456987840771,22011.287392027196,21864.952477293988,22869.393980469526,23069.318813874284,23731.785964648585,24051.195386117823,24356.625726986735,24426.866579479662,24480.535576419687,24329.65692078611,24037.009901932324,23728.359409037046,23263.089172066761,23108.136258273025,23240.568975690196,23452.548518850734,24154.684457511485,24493.28299354155,24817.068542262252,24891.624593867331,24948.620103069115,24788.857253679955,24478.863217753926,24151.91096308687,23658.989530899948,23494.91180556926,23635.377092751609,23860.138760321515,24604.319483330968,24963.26054935635,25306.504978966292,25385.641765561311,25446.170340675464,25277.00092254184,24948.632312090253,24602.293782954828,24080.078530835151,23906.33942408302,24055.325037726143,24293.640174704698,0,0,0,0,0,0,{"$f":"OFFSET(LT107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/P Closing balance",null,null,null,null,null,null,null,{"$f":"K106+K107-K108","v":0},{"$f":"L106+L107-L108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7700.0307980769376,7862.0105183049673,8014.6343470158608,8037.6403035640697,8051.4139229288276,7954.8591559606039,7783.3424140056086,7605.0762783802193,7345.6315140822235,7252.5561923745854,7600.0863999050216,7699.665494977311,8052.6731352632205,8214.2450059201001,8366.509647106348,8389.8036556780535,8403.9133962749056,8308.2460049233432,8137.9918788991017,7961.0241039478096,7703.2839046757799,7611.0872704662179,7974.4729189728978,8073.9762075904418,8425.6488888876265,8586.8408329227495,8738.7741035746694,8762.3808966852994,8776.8513894587541,8682.0933993747021,8513.1221864217478,8337.4730312400716,8081.4557749333562,7990.1604580478452,8370.2846435859374,8469.7397911834087,8820.1115895470793,8980.95307397742,9132.5843445359678,9156.5302324058484,9171.3876954599655,9077.5627414170631,8909.8963654453637,8735.5877251787333,8481.3134443284089,8390.9437171692425,8788.7378134623723,8888.1741215069287,9237.2807264507483,9397.8028640737102,9549.1631606722349,{"$f":"BX106+BX107-BX108","v":9573.4761339262932},9588.74847575901,9495.8819053634434,9329.5440212621616,9156.5995318604,8904.0900187656971,8814.6719022246853,9231.1182073150612,9330.5667204558813,9678.4455428204692,9838.6812005313259,9989.8033138767096,10014.513152918889,10030.230082366223,9938.3490665119934,9773.36517114048,9601.8103209292312,9351.0892398070173,9262.6506160672761,9698.7851442117171,9798.2787643901975,10144.969051208178,10304.952965351498,10455.871566676329,10481.009958172601,10497.203101498861,10406.336752007041,10242.734302407833,10072.596550920007,9823.689557312744,9736.2602899868398,10193.175716781219,10292.749324754372,10638.292281566835,10798.061180779092,10948.812945324455,10974.413606256498,10991.116631855071,10901.296126763966,10739.10466606716,10570.41357060625,10323.348438562733,10236.960500644025,10715.809269797932,10815.499854556785,11159.938775665565,11319.531511695895,11470.155250214337,11496.254059995981,11513.502811195289,11424.761528198764,11264.012819717696,11096.800170155504,10851.606927689569,10766.294537824557,11268.292138471825,11368.138935068098,11711.519342239775,11870.977029267528,12021.513828067535,12048.148969248052,12065.981605749579,11978.355264313217,11819.083434363803,{"$f":"EJ106+EJ107-EJ108","v":11653.383396707752},11410.094470072992,11325.894237695558,11852.322661615406,11952.367297942961,12294.737088113998,12454.103251115357,12604.596621202561,12631.808729314926,12650.265877824379,12563.792690543456,12406.034380554242,12241.883649854297,12000.534017207729,11917.48509711123,12469.69648575113,12569.983138864296,12911.392741432493,13070.713474184444,13221.209510090908,13249.041833239502,13268.166747888636,13182.887581688639,13026.682110205375,12864.120073407576,12624.747428472516,12542.891685433207,13122.312177169209,13222.887739757914,13563.390284083356,13722.714417431389,13873.261966362665,13901.760535183435,13921.599268379034,13988.232703198335,13823.719260508258,13650.240821697782,13389.054883477842,13301.637467254679,13920.932750804386,14038.983836055228,14431.509912180511,14620.458374102314,14801.108364913478,14842.190997808548,14873.436543379177,14783.297925458344,14609.0290996433,14425.260420787325,14148.548515502041,14055.979341141228,14709.451451939856,14834.617810637475,15250.645479886198,15450.942453032958,15642.445902206829,15686.050282511664,15719.23067212523,15623.780714999113,15439.178403536407,15244.50947408793,14951.349044654342,14853.324910825802,15542.862706862963,{"$f":"GV106+GV107-GV108","v":15675.573516763334},16116.510231778673,16328.837661651603,16531.846983783358,16578.128152347796,16613.363412784638,16512.289574975031,16316.741441682108,16110.526114013923,15799.939808934932,15696.139696477854,16423.736596785093,16564.446943315234,17031.784468237554,17256.865301083355,17472.072150060412,17521.194695693703,17558.612312915404,17451.583689650477,17244.441139072052,17025.994989326282,16696.947409806326,16587.031436417103,17354.791219621045,17503.983661142742,17999.303123638412,18237.903772955018,18466.041403404201,18518.180051869898,18557.915435415511,18444.581681542961,18225.157713587734,17993.755776003123,17645.150030058699,17528.758343770463,18338.901268850361,18497.08749657758,19022.064742685237,19274.997704197674,19516.843475136859,19572.183714544539,19614.38069089167,19494.370880737788,19261.937818492363,19016.812185732906,18647.486237852921,18524.237845730324,19379.10711292315,19546.829711222592,20103.240981173964,20371.367605223095,20627.745634486706,20686.484379333604,20731.295716034227,20604.217136525651,20358.004219755876,20098.341501323157,19707.064305556083,19576.555833820468,20478.624404618153,20656.458717769296,21246.186662030523,21530.420092856759,21802.204071381173,{"$f":"JH106+JH107-JH108","v":21864.550367636595},21912.138330150632,21777.575203301109,21516.76603970927,21241.704670053383,20827.172073679518,20688.97645525921,21640.854251500372,21829.410363359722,22454.450419293767,22755.758711269322,23043.87488687225,23110.05066064584,23160.587603916141,23018.099734553176,22741.8296003916,22450.456987840746,22011.287392027174,21864.952477293962,22869.3939804695,23069.318813874255,23731.785964648559,24051.195386117794,24356.625726986702,24426.866579479625,24480.53557641965,24329.656920786074,24037.009901932288,23728.35940903701,23263.089172066728,23108.136258272989,23240.568975690159,23452.548518850697,24154.684457511448,24493.282993541517,24817.068542262219,24891.624593867298,24948.620103069079,24788.857253679918,24478.863217753889,24151.910963086833,23658.989530899911,23494.911805569223,23635.377092751572,23860.138760321475,24604.319483330928,24963.26054935631,25306.504978966255,25385.641765561271,25446.170340675424,25277.0009225418,24948.632312090216,24602.293782954788,24080.078530835108,23906.339424082977,24055.325037726103,24293.640174704662,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,{"$f":"LT106+LT107-LT108","v":-3.637978807091713E-11},-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,{"$f":"OF106+OF107-OF108","v":-3.637978807091713E-11},-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11]
[]
[null,null,"Accounts payab;e balance",null,null,null,null,null,null,{"$f":"J108","v":0},{"$f":"$J$111*K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*BW107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*EI107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*GU107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*JG107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*LS107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*OE107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in A/P",null,null,null,null,null,null,null,null,{"$f":"L111-K111","v":0},{"$f":"M111-L111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY111-BX111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK111-EJ111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW111-GV111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI111-JH111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU111-LT111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG111-OF111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Working capital balance",null,null,null,null,null,null,null,{"$f":"K102-K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,44846.468774732413,50935.972840338443,56659.399022558326,57326.523772104898,57632.376615887391,53634.205266448065,46711.293362143151,39523.925136468475,29169.353952620895,25301.948084087133,27062.620362188609,30706.231202239378,44232.292636494618,50291.08974231223,55985.628907133112,56649.030694467016,56952.956576057462,52974.278072218789,46085.413856289379,38933.407416046,28629.959618756438,24781.387121721826,26515.711038977315,30140.767125888007,43599.084784684754,49627.301872016717,55293.071766305089,55952.742955104288,56254.725161472503,52295.416041393481,45440.403470680278,38323.556092337625,28070.950369026134,24241.090503043466,25948.235188631414,29554.801584762867,42945.685209886091,48943.446905179138,54580.562997852176,55236.49428899878,55536.514480546117,51596.450178129977,44775.092457425133,37693.200689562538,27491.155381772543,23679.886252133321,25358.972297628978,28947.111967785866,42270.867976316062,48238.296493284368,{"$f":"BW102-BW109","v":53846.871876674188},54499.052205978194,54797.090313499313,50876.145052170876,44088.244525654714,37041.104079686746,26889.337071315145,23096.535520705875,24746.632334724825,28316.406041303224,41573.3374262652,47510.552461390202,53090.697745950718,53739.114175197108,54035.148290130972,50133.194969881079,43378.553005799047,36365.958639906603,26264.187238613089,22489.728731895204,24109.851749484682,27661.317940647561,40851.724164620064,46758.842785597328,52310.665987522159,52955.303588407121,53249.309845940959,49366.219923199387,42644.636791338606,35666.382187162235,25614.322998512562,21858.081500177981,23447.189238973304,26980.40392940136,40104.580810633335,45981.717337309274,51505.323758601502,52146.16548909602,52438.11794365778,48573.761303527557,41885.036045023575,34940.913676647215,24938.282470515718,21200.130314341142,22757.121269065567,26272.137912801838,39330.377503350741,45177.643380662455,50673.13548116621,51310.162053814747,51600.032546459392,47754.27736681531,41098.207655788763,34188.008650511241,24234.520219237271,20514.327969629456,22038.037336051853,25534.906690926706,38527.497146303402,44345.000808702913,49812.478069576129,50445.667811206382,50733.42582836924,46906.138435290806,{"$f":"EI102-EI109","v":40282.520431781639},33406.034422140729,23501.402429900929,19799.038734391885,21288.234953367471,24767.004936457619,37694.230376228617,43482.077103039468,48921.635881112226,49550.964583397945,49836.577106453806,46027.621820428576,39436.250014060824,32593.264980539439,22737.201803362645,19052.533235678769,20505.914347381808,23966.629880921373,36828.770239683305,42587.062000801321,47998.79537322875,48624.236133511004,48907.667478541793,45116.906450838273,38557.573494611228,31747.875598419079,21940.092154233564,18272.983047325244,19689.172845238041,23131.87569236166,35929.206560465216,41658.041851776943,47042.039450357071,47663.562502090972,47944.774149225217,50048.387780790581,43134.668175553314,35868.695000896725,25179.496849639374,21264.624705216469,23077.46698014193,27170.531844989597,41965.43300984861,48818.104731435473,55344.419370698131,56424.876047731697,57118.940945905,53076.263649389861,45749.733905157846,38049.920954758461,26722.518561508638,22573.864310455541,24497.726655479943,28835.076899856107,44513.15516926768,51774.858139559146,58690.720379813269,59835.610415445692,60571.040991653303,56286.948838288095,48522.960193863168,40363.403229480245,28359.691918783392,23963.294579175104,{"$f":"GU102-GU109","v":26004.95628870256},30601.171176572003,47215.147176847677,54910.295825601803,62238.956913174028,63452.12243917436,64231.383677272861,59691.459828597217,51463.891730464384,42817.139768979803,30096.739761531069,25437.804607590646,27604.457897569395,32474.986778614155,50080.72823271637,58235.194224853287,66001.293198480649,67286.80542704543,68112.509175022496,63301.475822272958,54582.648041524299,45419.610997156342,31939.731569401232,27002.580339179807,29301.855441894557,34463.069676423795,53119.779264725046,61760.978477448516,69990.624999617692,71352.797880322614,72227.711598893802,67129.378544495034,57889.958046018626,48179.808857657437,33895.104390626737,28663.12251992118,31103.11430089195,36572.362283423608,56342.776718405454,65499.76140957584,74220.623541607332,75664.028232434823,76591.084264684425,71188.294432844283,61397.19668341583,51107.267597769285,35969.68503086397,30425.265735762889,33014.561924911402,38810.227391335808,59760.828375613346,69464.384853206633,78705.782069141802,80235.262270104373,81217.567663196241,75492.139356193729,65116.423739395075,54212.096400969414,38170.713577494607,32295.198597335275,35042.909732151471,41184.47354642061,63385.711323433963,73668.463444413428,{"$f":"JG102-JG109","v":83461.465196372461},85082.153397142814,86123.000308972827,80055.666014772141,69060.425000832474,57505.013978932489,40505.868339536486,34279.485140813398,37195.276325162216,43703.381953140895,67229.912202197884,78126.431048720056,88503.961215059273,90221.295911081164,91324.172636700998,84894.514181916835,73242.755879556513,60997.385240407253,42983.292288109405,36385.087517961751,39479.212106435269,46375.73499694014,71306.669869162855,82853.589970804373,93850.53753817534,95670.281472976669,96838.884127690922,90025.263957627089,77677.787652716768,64701.260161406601,45611.621087484978,38619.390052765782,42830.204932782101,50138.326038963976,76557.500178239876,88793.642670935849,100446.97902230315,102375.238517171,103613.48341540707,96392.971769852506,83308.236032099929,69556.894544244831,49327.492367789251,41917.704302339393,46379.775431746049,54124.059119883204,82120.311563306357,95086.814699008595,107435.71790188813,109478.96333771103,110791.00010908852,103139.29784874039,89273.280762609706,74700.861339358395,53263.644874649704,45411.36374322242,50139.682725003644,58346.159332517156,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,{"$f":"LS102-LS109","v":2.255546860396862E-10},2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,{"$f":"OE102-OE109","v":2.255546860396862E-10},2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10,2.255546860396862E-10]
[null,null,"Change in Working Capital",null,null,null,null,null,null,null,{"$f":"K114-J114","v":0},{"$f":"L114-K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,44846.468774732413,6089.5040656060301,5723.4261822198823,667.12474954657227,305.85284378249344,-3998.1713494393261,-6922.9119043049141,-7187.3682256746761,-10354.57118384758,-3867.4058685337623,1760.672278101476,3643.6108400507692,13526.06143425524,6058.7971058176117,5694.5391648208824,663.40178733390348,303.92588159044681,-3978.6785038386734,-6888.8642159294104,-7152.0064402433782,-10303.447797289562,-3848.5724970346128,1734.3239172554895,3625.0560869106921,13458.317658796746,6028.2170873319628,5665.7698942883726,659.67118879919872,301.98220636821497,-3959.3091200790223,-6855.0125707132029,-7116.8473783426525,-10252.605723311492,-3829.8598659826675,1707.1446855879476,3606.5663961314531,13390.883625123224,5997.7616952930475,5637.1160926730372,655.93129114660405,300.02019154733716,-3940.06430241614,-6821.3577207048438,-7081.8917678625949,-10202.045307789995,-3811.2691296392222,1679.0860454956564,3588.1396701568883,13323.756008530196,5967.4285169683062,5608.5753833898198,{"$f":"BX114-BW114","v":652.18032930400659},298.03810752111895,-3920.9452613284375,-6787.9005265161613,-7047.1404459679688,-10151.7670083716,-3792.8015506092706,1650.0968140189507,3569.7737065783986,13256.931384961976,5937.215035125002,5580.1452845605163,648.41642924639018,296.03411493386375,-3901.9533202498933,-6754.6419640820313,-7012.5943658924443,-10101.771401293514,-3774.458506717885,1620.123017589478,3551.4661911628791,13190.406223972503,5907.1186209772641,5551.8232019248317,644.63760088496201,294.00625753383792,-3883.0899227415721,-6721.5831318607816,-6978.2546041763708,-10052.059188649673,-3756.2414983345807,1589.1077387953228,3533.2146904280562,13124.176881231975,5877.1365266759385,5523.6064212922283,640.84173049451783,291.95245456176053,-3864.3566401302232,-6688.7252585039823,-6944.1223683763601,-10002.631206131497,-3738.1521561745758,1556.9909547244242,3515.0166437362714,13058.239590548903,5847.2658773117146,5495.492100503754,637.02657264853769,289.8704926446444,-3845.7551796440821,-6656.0697110265464,-6910.1990052775218,-9953.4884312739705,-3720.192249607815,1523.7093664223976,3496.8693548748524,12992.590455376696,5817.5036623995111,5467.4772608732164,633.18974163025268,287.75801716285787,-3827.2873930784335,-6623.6180035091675,{"$f":"EJ114-EI114","v":-6876.4860096409102},-9904.6319922397997,-3702.3636955090442,1489.1962189755868,3478.7699830901474,12927.225439770998,5787.8467268108507,5439.5587780727583,629.32870228571846,285.61252305586095,-3808.9552860252297,-6591.3718063677516,-6842.985033521385,-9856.0631771767949,-3684.6685676838752,1453.3811117030382,3460.7155335395655,12862.140358761932,5758.2917611180164,5411.7333724274285,625.4407602822539,283.43134503078909,-3790.7610277035201,-6559.3329562270446,-6809.6978961921486,-9807.7834441855157,-3667.1091069083195,1416.1897979127971,3442.702847123619,12797.330868103556,5728.8352913117269,5383.9975985801284,621.5230517339005,281.21164713424514,2103.6136315653639,-6913.7196052372674,-7265.9731746565885,-10689.198151257351,-3914.872144422905,1812.8422749254605,4093.0648648476672,14794.901164859013,6852.671721586863,6526.3146392626586,1080.4566770335659,694.06489817330294,-4042.6772965151395,-7326.5297442320152,-7699.8129503993841,-11327.402393249824,-4148.6542510530962,1923.8623450244013,4337.3502443761645,15678.078269411573,7261.702970291466,6915.8622402541223,1144.890035632423,735.43057620761101,-4284.0921533652072,-7763.9886444249278,-8159.5569643829222,-12003.711310696854,-4396.3973396082874,2041.661709527456,{"$f":"GV114-GU114","v":4596.2148878694425},16613.976000275674,7695.148648754126,7328.6610875722254,1213.1655260003317,779.26123809850105,-4539.923848675644,-8227.5680981328333,-8646.7519614845805,-12720.400007448734,-4658.9351539404233,2166.6532899787489,4870.5288810447601,17605.741454102215,8154.4659921369166,7766.0989736273623,1285.5122285647813,825.70374797706609,-4811.0333527495386,-8718.8277807486593,-9163.0370443679567,-13479.87942775511,-4937.1512302214251,2299.2751027147497,5161.2142345292377,18656.709588301252,8641.1992127234698,8229.646522169176,1362.1728807049221,874.91371857118793,-5098.3330543987686,-9239.4204984764074,-9710.1491883611889,-14284.7044670307,-5231.9818707055565,2439.9917809707695,5469.2479825316586,19770.414434981845,9156.9846911703862,8720.8621320314924,1443.4046908274904,927.05603224960214,-5402.7898318401421,-9791.0977494284525,-10289.929085646545,-15137.582566905316,-5544.4192951010809,2589.2961891485138,5795.6654664244052,20950.600984277538,9703.5564775932871,9241.3972159351688,1529.480200962571,982.30539309186861,-5725.4283070025122,-10375.715616798654,-10904.327338425661,-16041.382823474807,-5875.5149801593325,2747.7111348161961,6141.5638142691387,22201.237777013353,10282.752120979465,9793.0017519590328,{"$f":"JH114-JG114","v":1620.6882007703534},1040.8469118300127,-6067.3342942006857,-10995.241013939667,-11555.411021899985,-16999.145639396003,-6226.3831987230878,2915.7911843488182,6508.105627978679,23526.530249056988,10896.518846522173,10377.530166339217,1717.3346960218914,1102.8767256198335,-6429.658454784163,-11651.758302360322,-12245.37063914926,-18014.092952297848,-6598.2047701476549,3094.1245884735181,6896.5228905048716,24930.934872222715,11546.920101641517,10996.947567370968,1819.7439348013286,1168.6026547142537,-6813.6201700638339,-12347.47630491032,-12976.527491310168,-19089.639073921622,-6992.231034719196,4210.8148800163181,7308.1211061818758,26419.1741392759,12236.142492695973,11653.336351367296,1928.2594948678598,1238.2448982360656,-7220.5116455545649,-13084.735737752577,-13751.341487855098,-20229.40217645558,-7409.7880654498585,4462.0711294066568,7744.283688137155,27996.252443423153,12966.503135702238,12348.903202879534,2043.2454358229006,1312.0367713774904,-7651.7022603481309,-13866.017086130683,-14572.419423251311,-21437.21646470869,-7852.281131427284,4728.3189817812236,8206.4766075135121,-58346.159332516931,0,0,0,0,0,0,{"$f":"LT114-LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF114-OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Pre-tax cash flows"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K89-K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,44846.468774732413,50935.972840338443,56659.399022558333,57326.523772104912,57632.376615887406,53634.205266448087,46711.293362143166,39523.92513646849,29169.353952620917,25301.948084087162,27062.620362188631,30706.2312022394,44232.292636494632,50291.089742312244,55985.628907133127,56649.03069446703,56952.956576057462,52974.278072218789,46085.413856289379,38933.407416046,28629.959618756435,24781.387121721826,26515.711038977304,30140.767125888,43599.084784684739,49627.301872016702,55293.071766305075,55952.742955104281,56254.725161472488,52295.416041393473,45440.403470680256,38323.556092337603,28070.950369026112,24241.090503043451,25948.23518863141,29554.801584762863,42945.685209886084,48943.446905179124,54580.562997852161,55236.494288998758,55536.514480546088,51596.45017812994,44775.092457425097,37693.200689562495,27491.1553817725,23679.886252133274,25358.972297628934,28947.111967785815,42270.867976316018,48238.296493284324,{"$f":"BW89-BW95","v":53846.871876674144},54499.052205978151,54797.09031349927,50876.145052170832,44088.244525654678,37041.104079686709,26889.337071315102,23096.535520705831,24746.632334724793,28316.406041303191,41573.337426265163,47510.552461390165,53090.697745950667,53739.11417519705,54035.148290130921,50133.194969881035,43378.553005798996,36365.958639906552,26264.187238613031,22489.728731895149,24109.851749484631,27661.31794064751,40851.724164620013,46758.842785597284,52310.665987522123,52955.303588407085,53249.309845940916,49366.219923199344,42644.636791338577,35666.382187162206,25614.322998512533,21858.081500177948,23447.189238973271,26980.403929401338,40104.580810633306,45981.717337309252,51505.323758601473,52146.165489095991,52438.117943657751,48573.761303527514,41885.036045023553,34940.913676647178,24938.282470515682,21200.130314341113,22757.121269065537,26272.137912801809,39330.377503350712,45177.643380662426,50673.13548116618,51310.162053814711,51600.032546459362,47754.27736681528,41098.207655788727,34188.008650511205,24234.520219237234,20514.327969629423,22038.037336051824,25534.906690926677,38527.497146303373,44345.000808702884,49812.478069576107,50445.667811206367,50733.425828369218,46906.138435290784,{"$f":"EI89-EI95","v":40282.52043178161},33406.034422140685,23501.402429900882,19799.038734391841,21288.234953367428,24767.004936457575,37694.230376228574,43482.077103039432,48921.63588111219,49550.964583397916,49836.577106453784,46027.621820428561,39436.25001406081,32593.264980539432,22737.201803362645,19052.533235678773,20505.914347381811,23966.629880921377,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511011,48907.667478541807,45116.906450838287,38557.57349461125,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361675,35929.206560465238,41658.041851776972,47042.039450357115,47663.562502091008,47944.774149225253,50048.387780790625,43134.668175553365,35868.695000896769,25179.496849639414,21264.624705216513,23077.46698014197,27170.531844989637,41965.433009848653,48818.104731435516,55344.41937069819,56424.876047731763,57118.940945905066,53076.263649389919,45749.733905157904,38049.92095475852,26722.518561508688,22573.864310455581,24497.726655479979,28835.07689985614,44513.155169267702,51774.858139559175,58690.720379813298,59835.610415445735,60571.040991653346,56286.948838288125,48522.960193863197,40363.403229480267,28359.691918783421,23963.294579175141,{"$f":"GU89-GU95","v":26004.956288702604},30601.171176572039,47215.14717684772,54910.295825601832,62238.956913174057,63452.122439174382,64231.383677272883,59691.459828597232,51463.891730464398,42817.13976897981,30096.73976153108,25437.80460759066,27604.457897569417,32474.98677861418,50080.728232716399,58235.194224853316,66001.293198480664,67286.805427045445,68112.509175022526,63301.475822272987,54582.648041524313,45419.610997156356,31939.73156940124,27002.580339179804,29301.855441894553,34463.069676423787,53119.779264725032,61760.978477448502,69990.624999617678,71352.797880322585,72227.711598893758,67129.378544494975,57889.958046018568,48179.808857657386,33895.104390626686,28663.122519921115,31103.114300891881,36572.362283423528,56342.776718405374,65499.76140957576,74220.62354160726,75664.028232434721,76591.084264684323,71188.294432844181,61397.196683415736,51107.267597769205,35969.685030863897,30425.265735762812,33014.56192491133,38810.227391335728,59760.828375613266,69464.384853206546,78705.782069141715,80235.262270104286,81217.56766319614,75492.139356193627,65116.423739394995,54212.096400969342,38170.713577494535,32295.198597335198,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,{"$f":"JG89-JG95","v":83461.465196372388},85082.153397142727,86123.000308972754,80055.666014772054,69060.425000832387,57505.01397893238,40505.868339536391,34279.485140813304,37195.276325162107,43703.381953140779,67229.912202197767,78126.431048719925,88503.961215059142,90221.295911081048,91324.172636700881,84894.514181916747,73242.755879556425,60997.385240407159,42983.292288109318,36385.087517961656,39479.212106435181,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175267,95670.281472976581,96838.884127690821,90025.263957626972,77677.787652716652,64701.260161406477,45611.621087484848,38619.390052765651,42830.204932781955,50138.326038963831,76557.50017823973,88793.642670935689,100446.97902230297,102375.23851717083,103613.48341540687,96392.971769852331,83308.236032099725,69556.894544244627,49327.49236778904,41917.704302339189,46379.775431745838,54124.059119882993,82120.311563306139,95086.814699008377,107435.71790188793,109478.96333771083,110791.0001090883,103139.29784874019,89273.280762609502,74700.861339358176,53263.644874649501,45411.363743222217,50139.682725003426,58346.159332516931,0,0,0,0,0,0,{"$f":"LS89-LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89-OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Capex",null,null,null,null,null,null,null,null,{"$f":"K68","v":0},0,0,0,0,0,0,0,10483.642574073679,10538.804296206201,944251.86497553752,944251.86497553752,944251.86497553752,944251.86497553752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less : Working capital change",null,null,null,null,null,null,null,null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,44846.468774732413,6089.5040656060301,5723.4261822198823,667.12474954657227,305.85284378249344,-3998.1713494393261,-6922.9119043049141,-7187.3682256746761,-10354.57118384758,-3867.4058685337623,1760.672278101476,3643.6108400507692,13526.06143425524,6058.7971058176117,5694.5391648208824,663.40178733390348,303.92588159044681,-3978.6785038386734,-6888.8642159294104,-7152.0064402433782,-10303.447797289562,-3848.5724970346128,1734.3239172554895,3625.0560869106921,13458.317658796746,6028.2170873319628,5665.7698942883726,659.67118879919872,301.98220636821497,-3959.3091200790223,-6855.0125707132029,-7116.8473783426525,-10252.605723311492,-3829.8598659826675,1707.1446855879476,3606.5663961314531,13390.883625123224,5997.7616952930475,5637.1160926730372,655.93129114660405,300.02019154733716,-3940.06430241614,-6821.3577207048438,-7081.8917678625949,-10202.045307789995,-3811.2691296392222,1679.0860454956564,3588.1396701568883,13323.756008530196,5967.4285169683062,5608.5753833898198,{"$f":"BX115","v":652.18032930400659},298.03810752111895,-3920.9452613284375,-6787.9005265161613,-7047.1404459679688,-10151.7670083716,-3792.8015506092706,1650.0968140189507,3569.7737065783986,13256.931384961976,5937.215035125002,5580.1452845605163,648.41642924639018,296.03411493386375,-3901.9533202498933,-6754.6419640820313,-7012.5943658924443,-10101.771401293514,-3774.458506717885,1620.123017589478,3551.4661911628791,13190.406223972503,5907.1186209772641,5551.8232019248317,644.63760088496201,294.00625753383792,-3883.0899227415721,-6721.5831318607816,-6978.2546041763708,-10052.059188649673,-3756.2414983345807,1589.1077387953228,3533.2146904280562,13124.176881231975,5877.1365266759385,5523.6064212922283,640.84173049451783,291.95245456176053,-3864.3566401302232,-6688.7252585039823,-6944.1223683763601,-10002.631206131497,-3738.1521561745758,1556.9909547244242,3515.0166437362714,13058.239590548903,5847.2658773117146,5495.492100503754,637.02657264853769,289.8704926446444,-3845.7551796440821,-6656.0697110265464,-6910.1990052775218,-9953.4884312739705,-3720.192249607815,1523.7093664223976,3496.8693548748524,12992.590455376696,5817.5036623995111,5467.4772608732164,633.18974163025268,287.75801716285787,-3827.2873930784335,-6623.6180035091675,{"$f":"EJ115","v":-6876.4860096409102},-9904.6319922397997,-3702.3636955090442,1489.1962189755868,3478.7699830901474,12927.225439770998,5787.8467268108507,5439.5587780727583,629.32870228571846,285.61252305586095,-3808.9552860252297,-6591.3718063677516,-6842.985033521385,-9856.0631771767949,-3684.6685676838752,1453.3811117030382,3460.7155335395655,12862.140358761932,5758.2917611180164,5411.7333724274285,625.4407602822539,283.43134503078909,-3790.7610277035201,-6559.3329562270446,-6809.6978961921486,-9807.7834441855157,-3667.1091069083195,1416.1897979127971,3442.702847123619,12797.330868103556,5728.8352913117269,5383.9975985801284,621.5230517339005,281.21164713424514,2103.6136315653639,-6913.7196052372674,-7265.9731746565885,-10689.198151257351,-3914.872144422905,1812.8422749254605,4093.0648648476672,14794.901164859013,6852.671721586863,6526.3146392626586,1080.4566770335659,694.06489817330294,-4042.6772965151395,-7326.5297442320152,-7699.8129503993841,-11327.402393249824,-4148.6542510530962,1923.8623450244013,4337.3502443761645,15678.078269411573,7261.702970291466,6915.8622402541223,1144.890035632423,735.43057620761101,-4284.0921533652072,-7763.9886444249278,-8159.5569643829222,-12003.711310696854,-4396.3973396082874,2041.661709527456,{"$f":"GV115","v":4596.2148878694425},16613.976000275674,7695.148648754126,7328.6610875722254,1213.1655260003317,779.26123809850105,-4539.923848675644,-8227.5680981328333,-8646.7519614845805,-12720.400007448734,-4658.9351539404233,2166.6532899787489,4870.5288810447601,17605.741454102215,8154.4659921369166,7766.0989736273623,1285.5122285647813,825.70374797706609,-4811.0333527495386,-8718.8277807486593,-9163.0370443679567,-13479.87942775511,-4937.1512302214251,2299.2751027147497,5161.2142345292377,18656.709588301252,8641.1992127234698,8229.646522169176,1362.1728807049221,874.91371857118793,-5098.3330543987686,-9239.4204984764074,-9710.1491883611889,-14284.7044670307,-5231.9818707055565,2439.9917809707695,5469.2479825316586,19770.414434981845,9156.9846911703862,8720.8621320314924,1443.4046908274904,927.05603224960214,-5402.7898318401421,-9791.0977494284525,-10289.929085646545,-15137.582566905316,-5544.4192951010809,2589.2961891485138,5795.6654664244052,20950.600984277538,9703.5564775932871,9241.3972159351688,1529.480200962571,982.30539309186861,-5725.4283070025122,-10375.715616798654,-10904.327338425661,-16041.382823474807,-5875.5149801593325,2747.7111348161961,6141.5638142691387,22201.237777013353,10282.752120979465,9793.0017519590328,{"$f":"JH115","v":1620.6882007703534},1040.8469118300127,-6067.3342942006857,-10995.241013939667,-11555.411021899985,-16999.145639396003,-6226.3831987230878,2915.7911843488182,6508.105627978679,23526.530249056988,10896.518846522173,10377.530166339217,1717.3346960218914,1102.8767256198335,-6429.658454784163,-11651.758302360322,-12245.37063914926,-18014.092952297848,-6598.2047701476549,3094.1245884735181,6896.5228905048716,24930.934872222715,11546.920101641517,10996.947567370968,1819.7439348013286,1168.6026547142537,-6813.6201700638339,-12347.47630491032,-12976.527491310168,-19089.639073921622,-6992.231034719196,4210.8148800163181,7308.1211061818758,26419.1741392759,12236.142492695973,11653.336351367296,1928.2594948678598,1238.2448982360656,-7220.5116455545649,-13084.735737752577,-13751.341487855098,-20229.40217645558,-7409.7880654498585,4462.0711294066568,7744.283688137155,27996.252443423153,12966.503135702238,12348.903202879534,2043.2454358229006,1312.0367713774904,-7651.7022603481309,-13866.017086130683,-14572.419423251311,-21437.21646470869,-7852.281131427284,4728.3189817812236,8206.4766075135121,-58346.159332516931,0,0,0,0,0,0,{"$f":"LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-tax cash flow",null,null,null,null,null,null,null,null,{"$f":"K119-K120-K121-0.0000001","v":-9.9999999999999995E-8},{"$f":"L119-L120-L121","v":0},0,0,0,0,0,0,-10483.642574073679,-10538.804296206201,-944251.86497553752,-944251.86497553752,-944251.86497553752,-944251.86497553752,0,44846.468774732413,50935.972840338451,56659.39902255834,57326.523772104912,57632.376615887413,53634.20526644808,46711.293362143166,39523.925136468497,29169.353952620924,25301.948084087155,27062.620362188631,30706.231202239393,44232.292636494632,50291.089742312244,55985.628907133127,56649.030694467016,56952.956576057462,52974.278072218789,46085.413856289379,38933.407416046,28629.959618756438,24781.387121721815,26515.711038977308,30140.767125887993,43599.084784684739,49627.301872016702,55293.071766305082,55952.742955104273,56254.725161472496,52295.416041393459,45440.403470680256,38323.556092337603,28070.950369026119,24241.090503043462,25948.23518863141,29554.801584762859,42945.685209886076,48943.446905179124,54580.562997852154,55236.494288998751,55536.51448054608,51596.45017812994,44775.092457425089,37693.200689562495,27491.155381772496,23679.886252133278,25358.972297628927,28947.111967785822,42270.867976316018,48238.296493284324,{"$f":"BX119-BX120-BX121","v":53846.871876674144},54499.052205978151,54797.09031349927,50876.145052170839,44088.244525654678,37041.104079686702,26889.337071315102,23096.535520705842,24746.632334724793,28316.406041303188,41573.337426265163,47510.552461390151,53090.69774595066,53739.114175197057,54035.148290130928,50133.194969881028,43378.553005798996,36365.958639906545,26264.187238613034,22489.728731895153,24109.851749484631,27661.31794064751,40851.72416462002,46758.842785597291,52310.665987522123,52955.303588407078,53249.309845940916,49366.219923199358,42644.636791338577,35666.382187162206,25614.322998512529,21858.081500177948,23447.189238973282,26980.403929401331,40104.580810633313,45981.717337309245,51505.323758601473,52146.165489095991,52438.117943657737,48573.761303527535,41885.036045023538,34940.913676647178,24938.282470515689,21200.130314341113,22757.121269065537,26272.137912801809,39330.377503350712,45177.643380662426,50673.135481166173,51310.162053814718,51600.032546459362,47754.277366815273,41098.207655788727,34188.008650511205,24234.520219237238,20514.327969629427,22038.037336051824,25534.906690926677,38527.497146303373,44345.000808702891,49812.478069576115,50445.66781120636,50733.425828369218,46906.138435290777,{"$f":"EJ119-EJ120-EJ121","v":40282.520431781595},33406.034422140685,23501.402429900885,19799.038734391841,21288.234953367428,24767.004936457575,37694.230376228581,43482.077103039432,48921.635881112197,49550.964583397923,49836.577106453791,46027.621820428561,39436.250014060817,32593.264980539439,22737.201803362648,19052.533235678773,20505.914347381811,23966.62988092138,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511018,48907.667478541807,45116.906450838294,38557.573494611242,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361682,35929.206560465245,41658.041851776987,47042.039450357108,47663.562502091008,47944.774149225261,50048.387780790632,43134.668175553357,35868.695000896769,25179.496849639418,21264.624705216509,23077.46698014197,27170.53184498964,41965.433009848653,48818.104731435531,55344.419370698197,56424.876047731763,57118.940945905058,53076.263649389919,45749.733905157904,38049.920954758512,26722.518561508678,22573.864310455578,24497.726655479975,28835.076899856129,44513.155169267709,51774.858139559175,58690.720379813312,59835.610415445735,60571.040991653332,56286.948838288125,48522.960193863189,40363.403229480275,28359.691918783428,23963.294579175148,{"$f":"GV119-GV120-GV121","v":26004.956288702597},30601.171176572047,47215.147176847706,54910.295825601832,62238.95691317405,63452.122439174382,64231.383677272876,59691.459828597232,51463.891730464391,42817.139768979818,30096.739761531084,25437.804607590668,27604.45789756942,32474.986778614184,50080.728232716399,58235.194224853301,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272972,54582.648041524313,45419.610997156349,31939.731569401229,27002.580339179804,29301.85544189455,34463.06967642378,53119.779264725032,61760.978477448502,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018575,48179.808857657386,33895.104390626671,28663.122519921111,31103.11430089187,36572.362283423528,56342.776718405374,65499.761409575767,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.19668341575,51107.267597769212,35969.685030863897,30425.265735762816,33014.561924911322,38810.227391335728,59760.828375613259,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739395002,54212.096400969342,38170.713577494535,32295.198597335202,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,{"$f":"JH119-JH120-JH121","v":83461.465196372374},85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932395,40505.868339536391,34279.485140813289,37195.2763251621,43703.381953140779,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407166,42983.292288109311,36385.087517961663,39479.212106435196,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.26016140647,45611.621087484848,38619.390052765637,42830.204932781955,50138.326038963831,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339182,46379.775431745838,54124.059119882986,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649501,45411.363743222202,50139.682725003418,58346.159332516931,0,0,0,0,0,0,{"$f":"LT119-LT120-LT121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF119-OF120-OF121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EGP)",null,null,null,null,null,{"$f":"XIRR(K123:OT123,K2:OT2)","v":0.13400525450706482},{"$f":"(1+IRR(K123:OT123,0.01))^12-1","v":0.13405601693039904}]
[]
[null,"Pre-trax cash flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K123/K55","v":-6.8846229220452789E-9},0,0,0,0,0,0,0,-721.75925971997424,-725.55693628610481,-65008.180337945894,-65008.180337945894,-61650.950367441656,-61650.950367441656,0,2928.0613818620077,3325.6499139436869,3699.3369317616457,3742.8940337899835,3762.8634076310022,3501.8196410601017,3049.8172526702942,2580.5483020973707,1904.4901678112749,1566.6704456728021,1675.6894513813702,1901.2980645865587,2738.8177933037987,3113.9722411141684,3466.5722141123751,3507.6493663683377,3526.4681424870932,3280.1124862315992,2853.5611418259409,2410.7163031616101,1772.7374764364795,1455.1945802796499,1557.0362872205571,1769.9041926760312,2560.1937281474502,2914.1783050053559,3246.8795215588543,3285.6162530417255,3303.3490324010672,3070.8533635795034,2668.3183040344738,2250.4079714621744,1648.361919357631,1349.9552602672945,1445.0239597574214,1645.869019815658,2391.5901657803038,2725.5978272497414,3039.5215973493564,3076.0495702450517,3092.757310175929,2873.3401791615356,2493.4675106413506,2099.0860349618852,1530.9472077499956,1250.6005070224048,1339.2777007163538,1528.7773141429666,2232.4418437058807,{"$f":"BW123/BW55","v":2547.598303896571},2843.802734249728,2878.2461873057641,2893.9864068494426,2686.9104065843367,2328.4225426777266,1956.2434992082215,1420.1005113296751,1156.7981759620893,1239.4438603291983,1418.2372429412894,2082.2153547767357,2379.5828762723313,2659.0664326263181,2691.5425995364435,2706.3695732126926,2510.9388567960359,2172.6302175491619,1821.4019407388182,1315.451136102937,1068.2348385750302,1145.1887169787271,1313.8790537385987,1940.4073516731635,2220.9883218461846,2484.6931905267202,2515.3126947337282,2529.2776353873387,2344.8355735802816,2025.5685269462829,1694.1098966758393,1216.6492766415408,984.61472747406651,1056.1973539341316,1215.3538297435416,1806.5428525830102,2071.2831583364587,2320.0984183184646,2348.9656455643567,2362.1168769055594,2188.0438476667664,1886.7448797085215,1573.9413450877089,1123.3648386834955,905.65874090865498,972.17259939696828,1122.3323154287939,1680.1736423785628,1929.9658546755772,2164.7304708651718,2191.9439207428818,2204.327040162555,2040.0383427726467,1755.6944437254449,1460.4942710022431,1035.286328095473,831.10350338586738,892.83402628919168,1034.5038083079719,1560.8767639079604,1796.5631428104664,2018.068790615335,2043.7214083055646,2055.3794405133699,{"$f":"EI123/EI55","v":1900.3233272660241},1631.978581293552,1353.3893132435637,952.1198024565166,760.70047923744721,817.91700841598458,951.57511317522085,1448.2530943219849,1670.6284246550686,1879.6221553523342,1903.8016446623405,1914.7751866650347,1768.4310054982816,1515.1833726611133,1252.2684875373084,873.58788173348125,694.21513614870469,747.17182982592408,873.26955528686676,1341.9260016433323,1551.7402688318336,1748.9270247066279,1771.7161434648208,1782.0435013728438,1643.9199431876091,1404.91822279042,1156.7939815853811,799.42881471760154,631.42615583322902,680.36284437009101,799.3260491629494,1241.5400770556398,1439.5009921413791,1625.5459798635345,1647.0228186643849,1656.7401367873008,1729.4308772809352,1490.5260755013041,1239.4490894296546,870.08195982045538,696.85529596232482,756.26329199040867,890.39563466404707,1375.2339693580991,1599.8003864417558,1813.6718740665044,1849.079127563153,1871.8240763566751,1739.3429663913464,1499.2479200846453,1246.920145351389,875.71395400506071,701.55634822115815,761.34663590488299,896.14391990340948,1383.3912598601501,1609.0723283577929,1824.0052698934626,1859.5864562365139,1882.442356419072,1749.3002410407255,1508.0090094596774,1254.4242041154005,881.36978346253102,{"$f":"GU123/GU55","v":706.27680081863241},766.45126037779801,901.91677143905474,1391.5850755857434,1618.3863174395656,1834.3859701631382,1870.1419328391378,1893.1093145748889,1759.3028848617832,1516.8094974994046,1261.9613883359539,887.04952499802675,711.01671045157707,771.577231247074,907.71427123858632,1399.8155577631846,1627.7425221635763,1844.8141692829263,1880.7457557582259,1903.8251516318385,1769.3510819896783,1525.6495384291197,1269.5318208219819,892.75325538138054,715.77613370096037,776.72461427813278,913.53650127522212,1408.0828479189788,1637.1411114379111,1855.2900622186173,1891.3981239570192,1914.5900689835523,1779.4450170604068,1534.5292868240233,1277.1356245738991,898.48105134274499,720.55512702733392,781.89347515954125,919.38354352380043,1416.3870878752755,1646.5822546003208,1865.8138444930987,1902.0992369735659,1925.4042686083712,1789.584875209139,1543.4488976067985,1284.7729227803577,904.23298956818121,725.35374676621484,787.08387949858763,925.25547995672594,1424.7284197472597,1656.0661214162571,1876.3857121849976,1912.8492949194251,1936.2679530680812,1799.770842068519,1552.4085260451207,1292.4438388149529,910.00914669518238,730.17204912340515,792.2958928167983,931.15239253985851,1433.1069859404824,{"$f":"JG123/JG55","v":1665.5928820768556},1887.0058619272734,1923.6484984783385,1947.1813255066072,1810.0031037668971,1561.4083277491238,1300.1484962328659,915.80959930813356,735.01009017025103,797.52958054539135,937.07436322833905,1441.5229291481435,1675.162707196866,1897.6744909057777,1934.4970489048387,1958.144589648658,1820.2818469265337,1570.4484586688052,1307.8870187674447,921.63442393370565,739.86792583883221,802.78500802066685,943.02147396235205,1449.9763923483165,1684.7757678125322,1908.3917968577455,1945.3951480228236,1969.1579497983137,1830.6072586617277,1579.5290750913748,1315.6595303267316,927.48369703618278,785.30106603138506,870.92534465462631,1019.531402065937,1556.7487321919575,1805.5630125443201,2042.5262956787121,2081.7362426725904,2106.9151757749555,1960.0906017773143,1694.0207102136021,1414.3958089653008,1003.0436080982511,852.37021685840921,943.10363366906597,1100.5787835260237,1669.8650114717582,1933.530717254625,2184.637915899913,2226.1860298582942,2252.8654744022751,2097.2729097916945,1815.3161522025609,1518.9951463011178,1083.082799692844,923.41158958665551,1019.5589894253361,1186.4325423073676,0,0,0,0,0,{"$f":"LS123/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EURO)",null,null,null,null,null,{"$f":"XIRR(K126:OT126,K2:OT2)","v":7.5931826233863853E-2}]
[]
["Capital Assets and Taxes"]
[null,"Plant balance",null,null,null,null,null,null,null,null,{"$f":"J130+K68","v":0},0,0,0,0,0,0,0,10483.642574073679,21022.44687027988,965274.31184581737,1909526.1768213548,2853778.0417968924,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"BV130+BW68","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"EH130+EI68","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"GT130+GU68","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"JF130+JG68","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"LR130+LS68","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"OD130+OE68","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301]
[]
[null,null,"Tax Depreciation rate",null,null,null,null,{"$f":"1/'General Assumptions'!F47","v":0.125},null,null,{"$f":"$H$132/12*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*BW6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*EI6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*GU6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*JG6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,0,0,0,0,0,0,{"$f":"$H$132/12*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$132/12*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Expense",null,null,null,null,null,null,null,{"$f":"MIN(K132*K130,J135)","v":0},{"$f":"MIN(L132*L130,K135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,{"$f":"MIN(BX132*BX130,BW135)","v":39562.81152887948},39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.811528872233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ132*EJ130,EI135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV132*GV130,GU135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH132*JH130,JG135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT132*LT130,LS135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF132*OF130,OE135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated depreciation",null,null,null,null,null,null,null,{"$f":"J134+K133","v":0},{"$f":"K134+L133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,39562.81152887948,79125.623057758959,118688.43458663844,158251.24611551792,197814.0576443974,237376.86917327688,276939.68070215639,316502.49223103584,356065.30375991529,395628.11528879474,435190.92681767419,474753.73834655364,514316.54987543309,553879.36140431254,593442.17293319199,633004.98446207144,672567.79599095089,712130.60751983034,751693.41904870979,791256.23057758925,830819.0421064687,870381.85363534815,909944.6651642276,949507.47669310705,989070.2882219865,1028633.0997508659,1068195.9112797454,1107758.7228086249,1147321.5343375043,1186884.3458663838,1226447.1573952632,1266009.9689241427,1305572.7804530221,1345135.5919819016,1384698.403510781,1424261.2150396605,1463824.0265685399,1503386.8380974194,1542949.6496262988,1582512.4611551783,1622075.2726840577,1661638.0842129372,1701200.8957418166,1740763.7072706961,1780326.5187995755,1819889.330328455,1859452.1418573344,1899014.9533862139,1938577.7649150933,1978140.5764439728,2017703.3879728522,{"$f":"BW134+BX133","v":2057266.1995017317},2096829.0110306111,2136391.8225594908,2175954.6340883705,2215517.4456172502,2255080.2571461299,2294643.0686750095,2334205.8802038892,2373768.6917327689,2413331.5032616486,2452894.3147905283,2492457.126319408,2532019.9378482876,2571582.7493771673,2611145.560906047,2650708.3724349267,2690271.1839638064,2729833.9954926861,2769396.8070215657,2808959.6185504454,2848522.4300793251,2888085.2416082048,2927648.0531370845,2967210.8646659642,3006773.6761948438,3046336.4877237235,3085899.2992526032,3125462.1107814829,3165024.9223103626,3204587.7338392423,3244150.5453681219,3283713.3568970016,3323276.1684258813,3362838.979954761,3402401.7914836407,3441964.6030125204,3481527.4145414,3521090.2260702797,3560653.0375991594,3600215.8491280391,3639778.6606569188,3679341.4721857985,3718904.2837146781,3758467.0952435578,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"EI134+EJ133","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"GU134+GV133","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"JG134+JH133","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"LS134+LT133","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"OE134+OF133","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301]
[null,null,"Net Plant balance",null,null,null,null,null,null,null,{"$f":"K130-K134","v":0},{"$f":"L130-L134","v":0},0,0,0,0,0,0,10483.642574073679,21022.44687027988,965274.31184581737,1909526.1768213548,2853778.0417968924,3798029.9067724301,3758467.0952435504,3718904.2837146712,3679341.4721857915,3639778.6606569123,3600215.8491280326,3560653.0375991534,3521090.2260702737,3481527.4145413944,3441964.6030125148,3402401.7914836351,3362838.9799547559,3323276.1684258766,3283713.356896997,3244150.5453681173,3204587.7338392381,3165024.9223103588,3125462.1107814792,3085899.2992525995,3046336.4877237203,3006773.676194841,2967210.8646659614,2927648.0531370817,2888085.2416082025,2848522.4300793232,2808959.6185504436,2769396.8070215639,2729833.9954926847,2690271.1839638054,2650708.3724349258,2611145.5609060461,2571582.7493771669,2532019.9378482876,2492457.126319408,2452894.3147905283,2413331.503261649,2373768.6917327698,2334205.8802038901,2294643.0686750105,2255080.2571461312,2215517.445617252,2175954.6340883723,2136391.8225594927,2096829.0110306134,2057266.199501734,2017703.3879728545,1978140.5764439751,1938577.7649150956,1899014.9533862162,1859452.1418573367,1819889.3303284573,1780326.5187995778,{"$f":"BX130-BX134","v":1740763.7072706984},1701200.8957418189,1661638.0842129393,1622075.2726840596,1582512.4611551799,1542949.6496263002,1503386.8380974205,1463824.0265685408,1424261.2150396612,1384698.4035107815,1345135.5919819018,1305572.7804530221,1266009.9689241424,1226447.1573952627,1186884.3458663831,1147321.5343375034,1107758.7228086237,1068195.911279744,1028633.0997508643,989070.28822198464,949507.47669310495,909944.66516422527,870381.85363534559,830819.0421064659,791256.23057758622,751693.41904870654,712130.60751982685,672567.79599094717,633004.98446206748,593442.1729331878,553879.36140430812,514316.54987542843,474753.73834654875,435190.92681766907,395628.11528878938,356065.3037599097,316502.49223103002,276939.68070215033,237376.86917327065,197814.05764439097,158251.24611551128,118688.4345866316,79125.623057751916,39562.811528872233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ130-EJ134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV130-GV134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH130-JH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT130-LT134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF130-OF134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financing"]
[null,"Capex Finance"]
[null,null,"Funding requirements (EGP)"]
[null,null,null,"Funding Development Costs",null,null,null,null,null,null,{"$f":"K63+K64+K65","v":0},0,0,0,0,0,0,0,10483.642574073679,10538.804296206201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW63+BW64+BW65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI63+EI64+EI65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU63+GU64+GU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG63+JG64+JG65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS63+LS64+LS65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE63+OE64+OE65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction of plant",null,null,null,null,null,null,{"$f":"K67","v":0},0,0,0,0,0,0,0,0,0,944251.86497553752,944251.86497553752,944251.86497553752,944251.86497553752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest during construction",null,null,null,null,null,null,{"$f":"K177","v":0},{"$f":"L177","v":0},0,0,0,0,0,0,0,43.24502561805393,86.895979070579003,3982.2933680083374,8323.6174493087801,12252.991314311272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Funding Requirements",null,null,null,null,null,null,null,{"$f":"SUM(K140:K142)","v":0},{"$f":"SUM(L140:L142)","v":0},0,0,0,0,0,0,10483.642574073679,10582.049321824255,944338.76095460809,948234.15834354586,952575.48242484627,956504.8562898488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX140:BX142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ140:EJ142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV140:GV142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH140:JH142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT140:LT142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF140:OF142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Equity Requirements",null,null,null,null,{"$f":"F32","v":0.1},null,null,{"$f":"K143*$H$145","v":0},{"$f":"L143*$H$145","v":0},0,0,0,0,0,0,1048.3642574073681,1058.2049321824256,94433.876095460815,94823.415834354586,95257.548242484627,95650.485628984883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Sources of Financing"]
[null,null,"Contributions by rooftop owner",null,null,null,null,{"$f":"F35","v":0},null,null,{"$f":"K143*$H$149","v":0},{"$f":"L143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contributions by development Co.",null,null,null,null,null,null,null,{"$f":"K145-K149","v":0},{"$f":"L145-L149","v":0},0,0,0,0,0,0,1048.3642574073681,1058.2049321824256,94433.876095460815,94823.415834354586,95257.548242484627,95650.485628984883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX145-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ145-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV145-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH145-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT145-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF145-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funds by debt funding",null,null,null,null,null,null,null,{"$f":"K143-K150-K149","v":0},{"$f":"L143-L150-L149","v":0},0,0,0,0,0,0,9435.2783166663121,9523.8443896418303,849904.88485914725,853410.74250919127,857317.9341823617,860854.37066086393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143-BX150-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143-EJ150-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143-GV150-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143-JH150-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143-LT150-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143-OF150-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding",null,null,null,null,null,null,{"$f":"SUM(K149:K151)","v":0},{"$f":"SUM(L149:L151)","v":0},0,0,0,0,0,0,10483.642574073679,10582.049321824255,944338.76095460809,948234.15834354586,952575.48242484638,956504.8562898488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX149:BX151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ149:EJ151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV149:GV151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH149:JH151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT149:LT151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF149:OF151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Funding Balance (Debt Schedule)"]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G69","v":6},{"$f":"I5","v":"2018-03-01"},{"$f":"EDATE(H155,G155)","v":"2018-09-01"},null,{"$f":"AND(K$2>=$H155,K$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW$2>=$H155,BW$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI$2>=$H155,EI$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU$2>=$H155,GU$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG$2>=$H155,JG$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LS$2>=$H155,LS$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OE$2>=$H155,OE$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Debt fund (EUROs)"]
[null,null,null,"Funding in EUROs",null,null,null,null,null,null,{"$f":"K151/K55","v":0},0,0,0,0,0,0,0,649.58333374797689,655.68077390920473,58512.746518595392,58754.1115979846,55974.965334872475,56205.862066878821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening balance (EUROs)",null,null,null,null,null,null,{"$f":"J164","v":0},{"$f":"K164","v":0},0,0,0,0,0,0,0,649.58333374797689,1305.2641076571817,59818.010626252573,118572.12222423717,174547.08755910964,230752.94962598846,230752.94962598846,227824.88824412646,224499.23833018276,220799.90139842112,217057.00736463114,213294.14395700014,210769.92247574296,208686.13403441981,17660.064040677971,14980.694304365761,12667.794950369409,10231.995941439473,7556.1307139087203,4027.1741257356634,103.56767555075885,0,0,0,0,0,0,0,0,0,0,0,2701.3672788279296,2701.3672788279296,2701.3672788279296,2701.3672788279296,2701.3672788279296,2701.3672788279296,0,0,0,0,0,0,2272.546480736421,2272.546480736421,2272.546480736421,2272.546480736421,2272.546480736421,2272.546480736421,0,0,0,0,0,0,{"$f":"BW164","v":1887.6667774362948},1887.6667774362948,1887.6667774362948,1887.6667774362948,1887.6667774362948,1887.6667774362948,0,0,0,0,0,0,1543.3681877944484,1543.3681877944484,1543.3681877944484,1543.3681877944484,1543.3681877944484,1543.3681877944484,0,0,0,0,0,0,1236.5197118345745,1236.5197118345745,1236.5197118345745,1236.5197118345745,1236.5197118345745,1236.5197118345745,0,0,0,0,0,0,964.20470110098245,964.20470110098245,964.20470110098245,964.20470110098245,964.20470110098245,964.20470110098245,0,0,0,0,0,0,723.70712610299586,723.70712610299586,723.70712610299586,723.70712610299586,723.70712610299586,723.70712610299586,0,0,0,0,0,0,512.49868738643352,512.49868738643352,512.49868738643352,512.49868738643352,{"$f":"EI164","v":512.49868738643352},512.49868738643352,0,0,0,0,0,0,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2707535924641122E-28,8.5415071849282244E-28,1.2812260777392338E-27,1.7083014369856449E-27,2.135376796232056E-27,{"$f":"LS164","v":4.7635328531330471E-28},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Project funding",null,null,null,null,null,null,{"$f":"K157","v":0},{"$f":"L157","v":0},0,0,0,0,0,0,649.58333374797689,655.68077390920473,58512.746518595392,58754.1115979846,55974.965334872475,56205.862066878821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: cash sweep",null,null,null,null,null,null,{"$f":"K185","v":0},{"$f":"L185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1057.6176857857804,3985.6790676477876,4369.8473183959331,4728.2917741083174,4754.8935818660802,4757.7080247188951,2524.2214812571847,2083.7884413231386,1624.0701877729466,2679.3697363122096,2312.8993539963521,2435.7990089299369,2675.8652275307518,3528.9565881730568,3923.6064501849046,103.56767555075885,0,0,0,0,0,0,0,0,0,0,-2701.3672788279296,0,0,0,0,0,2701.3672788279296,0,0,0,0,0,-2272.546480736421,0,0,0,0,0,2272.546480736421,0,0,0,0,0,-1887.6667774362948,{"$f":"BX185","v":0},0,0,0,0,1887.6667774362948,0,0,0,0,0,-1543.3681877944484,0,0,0,0,0,1543.3681877944484,0,0,0,0,0,-1236.5197118345745,0,0,0,0,0,1236.5197118345745,0,0,0,0,0,-964.20470110098245,0,0,0,0,0,964.20470110098245,0,0,0,0,0,-723.70712610299586,0,0,0,0,0,723.70712610299586,0,0,0,0,0,-512.49868738643352,0,0,0,0,{"$f":"EJ185","v":0},512.49868738643352,0,0,0,0,0,-328.22671989657471,0,0,0,0,0,0,328.22671989657471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.2707535924641122E-28,-4.2707535924641122E-28,-4.2707535924641122E-28,-4.2707535924641122E-28,-4.2707535924641122E-28,1.6590235109187513E-27,{"$f":"LT185","v":4.7635328531330471E-28},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Re-finance",null,null,null,null,null,null,{"$f":"K182","v":0},{"$f":"L182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,189401.9998059689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capitalised interest during grace period",null,null,null,null,null,null,{"$f":"K171*K155","v":0},{"$f":"L171*L155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1057.6176857857804,1057.6176857857804,1044.1974044522462,1028.9548423466711,1011.9995480760969,994.84461708789274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171*BX155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171*LT155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171*OF155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance",null,null,null,null,null,null,{"$f":"K159+K160-K161-K162+K163","v":0},{"$f":"L159+L160-L161-L162+L163","v":0},0,0,0,0,0,0,649.58333374797689,1305.2641076571817,59818.010626252573,118572.12222423717,174547.08755910964,230752.94962598846,230752.94962598846,227824.88824412646,224499.23833018276,220799.90139842112,217057.00736463114,213294.14395700014,210769.92247574296,208686.13403441981,17660.064040677971,14980.694304365761,12667.794950369409,10231.995941439473,7556.1307139087203,4027.1741257356634,103.56767555075885,0,0,0,0,0,0,0,0,0,0,0,2701.3672788279296,2701.3672788279296,2701.3672788279296,2701.3672788279296,2701.3672788279296,2701.3672788279296,0,0,0,0,0,0,2272.546480736421,2272.546480736421,2272.546480736421,2272.546480736421,2272.546480736421,2272.546480736421,0,0,0,0,0,0,1887.6667774362948,{"$f":"BX159+BX160-BX161-BX162+BX163","v":1887.6667774362948},1887.6667774362948,1887.6667774362948,1887.6667774362948,1887.6667774362948,0,0,0,0,0,0,1543.3681877944484,1543.3681877944484,1543.3681877944484,1543.3681877944484,1543.3681877944484,1543.3681877944484,0,0,0,0,0,0,1236.5197118345745,1236.5197118345745,1236.5197118345745,1236.5197118345745,1236.5197118345745,1236.5197118345745,0,0,0,0,0,0,964.20470110098245,964.20470110098245,964.20470110098245,964.20470110098245,964.20470110098245,964.20470110098245,0,0,0,0,0,0,723.70712610299586,723.70712610299586,723.70712610299586,723.70712610299586,723.70712610299586,723.70712610299586,0,0,0,0,0,0,512.49868738643352,512.49868738643352,512.49868738643352,512.49868738643352,512.49868738643352,{"$f":"EJ159+EJ160-EJ161-EJ162+EJ163","v":512.49868738643352},0,0,0,0,0,0,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161-GV162+GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161-JH162+JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2707535924641122E-28,8.5415071849282244E-28,1.2812260777392338E-27,1.7083014369856449E-27,2.135376796232056E-27,4.7635328531330471E-28,{"$f":"LT159+LT160-LT161-LT162+LT163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF159+OF160-OF161-OF162+OF163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Date Switch",null,null,null,null,null,null,{"$f":"AND(K2>$H$6,K164<0.1)","v":false},{"$f":"AND(L2>$H$6,L164<0.1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,false,{"$f":"AND(BX2>$H$6,BX164<0.1)","v":false},false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,{"$f":"AND(EJ2>$H$6,EJ164<0.1)","v":false},true,true,true,true,true,true,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GV2>$H$6,GV164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JH2>$H$6,JH164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LT2>$H$6,LT164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OF2>$H$6,OF164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,null,null,"EURIBOR",null,null,null,{"$f":"'General Assumptions'!G66","v":0.01},null,null,{"$f":"$H$168/12","v":8.3333333333333339E-4},{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4]
[null,null,null,"Credit Spread",null,null,null,{"$f":"'General Assumptions'!G67","v":4.4999999999999998E-2},null,null,{"$f":"$H$169/12","v":3.7499999999999999E-3},{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3]
[null,null,null,"Total rate",null,null,null,null,null,null,{"$f":"K168+K169","v":4.5833333333333334E-3},{"$f":"L168+L169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"BX168+BX169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"EJ168+EJ169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"GV168+GV169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"JH168+JH169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"LT168+LT169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"OF168+OF169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3]
[null,null,null,"Interest cost (EUROs)",null,null,null,null,null,null,{"$f":"K170*K159","v":0},{"$f":"L170*L159","v":0},0,0,0,0,0,0,0,2.9772569463448941,5.98246049342875,274.16588203699098,543.4555601944204,800.00748464591925,1057.6176857857804,1057.6176857857804,1044.1974044522462,1028.9548423466711,1011.9995480760969,994.84461708789274,977.59815980291728,966.02881134715528,956.47811432442415,80.941960186440696,68.66151556167641,58.060726855859791,46.896648064930915,34.632265772081638,18.457881409621791,0.47468517960764472,0,0,0,0,0,0,0,0,0,0,0,12.38126669462801,12.38126669462801,12.38126669462801,12.38126669462801,12.38126669462801,12.38126669462801,0,0,0,0,0,0,10.415838036708596,10.415838036708596,10.415838036708596,10.415838036708596,10.415838036708596,10.415838036708596,0,0,0,0,0,0,{"$f":"BX170*BX159","v":8.6518060632496852},8.6518060632496852,8.6518060632496852,8.6518060632496852,8.6518060632496852,8.6518060632496852,0,0,0,0,0,0,7.0737708607245553,7.0737708607245553,7.0737708607245553,7.0737708607245553,7.0737708607245553,7.0737708607245553,0,0,0,0,0,0,5.6673820125751337,5.6673820125751337,5.6673820125751337,5.6673820125751337,5.6673820125751337,5.6673820125751337,0,0,0,0,0,0,4.4192715467128361,4.4192715467128361,4.4192715467128361,4.4192715467128361,4.4192715467128361,4.4192715467128361,0,0,0,0,0,0,3.316990994638731,3.316990994638731,3.316990994638731,3.316990994638731,3.316990994638731,3.316990994638731,0,0,0,0,0,0,2.3489523171878202,2.3489523171878202,2.3489523171878202,2.3489523171878202,{"$f":"EJ170*EJ159","v":2.3489523171878202},2.3489523171878202,0,0,0,0,0,0,1.5043724661926341,1.5043724661926341,1.5043724661926341,1.5043724661926341,1.5043724661926341,1.5043724661926341,1.5043724661926341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV170*GV159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH170*JH159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9574287298793848E-30,3.9148574597587695E-30,5.8722861896381547E-30,7.8297149195175391E-30,9.7871436493969228E-30,{"$f":"LT170*LT159","v":2.1832858910193132E-30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170*OF159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during construction",null,null,null,null,null,null,{"$f":"K171*(K5+K4)","v":0},0,0,0,0,0,0,0,0,2.9772569463448941,5.98246049342875,274.16588203699098,543.4555601944204,800.00748464591925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW171*(BW5+BW4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI171*(EI5+EI4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU171*(GU5+GU4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG171*(JG5+JG4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS171*(LS5+LS4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE171*(OE5+OE4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest expense (paid after COD)",null,null,null,null,null,null,{"$f":"K171-K172-K163","v":0},{"$f":"L171-L172-L163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,977.59815980291728,966.02881134715528,956.47811432442415,80.941960186440696,68.66151556167641,58.060726855859791,46.896648064930915,34.632265772081638,18.457881409621791,0.47468517960764472,0,0,0,0,0,0,0,0,0,0,0,12.38126669462801,12.38126669462801,12.38126669462801,12.38126669462801,12.38126669462801,12.38126669462801,0,0,0,0,0,0,10.415838036708596,10.415838036708596,10.415838036708596,10.415838036708596,10.415838036708596,10.415838036708596,0,0,0,0,0,0,{"$f":"BX171-BX172-BX163","v":8.6518060632496852},8.6518060632496852,8.6518060632496852,8.6518060632496852,8.6518060632496852,8.6518060632496852,0,0,0,0,0,0,7.0737708607245553,7.0737708607245553,7.0737708607245553,7.0737708607245553,7.0737708607245553,7.0737708607245553,0,0,0,0,0,0,5.6673820125751337,5.6673820125751337,5.6673820125751337,5.6673820125751337,5.6673820125751337,5.6673820125751337,0,0,0,0,0,0,4.4192715467128361,4.4192715467128361,4.4192715467128361,4.4192715467128361,4.4192715467128361,4.4192715467128361,0,0,0,0,0,0,3.316990994638731,3.316990994638731,3.316990994638731,3.316990994638731,3.316990994638731,3.316990994638731,0,0,0,0,0,0,2.3489523171878202,2.3489523171878202,2.3489523171878202,2.3489523171878202,{"$f":"EJ171-EJ172-EJ163","v":2.3489523171878202},2.3489523171878202,0,0,0,0,0,0,1.5043724661926341,1.5043724661926341,1.5043724661926341,1.5043724661926341,1.5043724661926341,1.5043724661926341,1.5043724661926341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171-GV172-GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171-JH172-JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9574287298793848E-30,3.9148574597587695E-30,5.8722861896381547E-30,7.8297149195175391E-30,9.7871436493969228E-30,{"$f":"LT171-LT172-LT163","v":2.1832858910193132E-30},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171-OF172-OF163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest Cost in EGP",null,null,null,null,null,null,{"$f":"K171*K55","v":0},{"$f":"L171*L55","v":0},0,0,0,0,0,0,0,43.24502561805393,86.895979070579003,3982.2933680083374,8323.6174493087801,12252.991314311272,16198.573846506897,16198.573846506897,15993.027531289374,15759.57098910449,15499.882076917764,15237.13550962895,14972.987116806131,14795.789866953608,14649.510475933988,1239.714820376644,1108.8931350653093,937.6889062335315,757.3874632881176,559.31596400493095,298.09738127020546,7.6662324255184089,0,0,0,0,0,0,0,0,0,0,0,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,0,0,0,0,0,0,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,0,0,0,0,0,0,{"$f":"BX171*BX55","v":163.82032655740733},163.82032655740733,163.82032655740733,163.82032655740733,163.82032655740733,163.82032655740733,0,0,0,0,0,0,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,0,0,0,0,0,0,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,0,0,0,0,0,0,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,0,0,0,0,0,0,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,0,0,0,0,0,0,57.979755858927547,57.979755858927547,57.979755858927547,57.979755858927547,{"$f":"EJ171*EJ55","v":57.979755858927547},57.979755858927547,0,0,0,0,0,0,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6262066727769337E-29,1.9252413345553867E-28,2.8878620018330803E-28,3.8504826691107735E-28,4.8131033363884666E-28,{"$f":"LT171*LT55","v":1.0736922827328115E-28},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance in EGP",null,null,null,null,null,null,{"$f":"K164*K55","v":0},0,0,0,0,0,0,0,9435.2783166663121,18959.122706308142,868864.00756545539,1722274.7500746467,2673379.9231224591,3534234.2937833229,3534234.2937833229,3489387.8250085907,3438451.8521682522,3381792.4531456935,3324465.9293735889,3266833.5527577014,3228172.3346080598,3196256.83111287,270483.23353672237,229445.74984193846,204586.67045095234,165248.17380831658,122032.5739647122,65039.428640772094,1672.6325292040165,0,0,0,0,0,0,0,0,0,0,0,46003.214416674338,46003.214416674338,46003.214416674338,46003.214416674338,46003.214416674338,46003.214416674338,0,0,0,0,0,0,40808.022705135227,40808.022705135227,40808.022705135227,40808.022705135227,40808.022705135227,40808.022705135227,0,0,0,0,0,0,{"$f":"BW164*BW55","v":35742.616703434323},35742.616703434323,35742.616703434323,35742.616703434323,35742.616703434323,35742.616703434323,0,0,0,0,0,0,30814.760008828103,30814.760008828103,30814.760008828103,30814.760008828103,30814.760008828103,30814.760008828103,0,0,0,0,0,0,26032.658631407772,26032.658631407772,26032.658631407772,26032.658631407772,26032.658631407772,26032.658631407772,0,0,0,0,0,0,21404.986490083858,21404.986490083858,21404.986490083858,21404.986490083858,21404.986490083858,21404.986490083858,0,0,0,0,0,0,16940.912387603486,16940.912387603486,16940.912387603486,16940.912387603486,16940.912387603486,16940.912387603486,0,0,0,0,0,0,12650.128551038737,12650.128551038737,12650.128551038737,12650.128551038737,{"$f":"EI164*EI55","v":12650.128551038737},12650.128551038737,0,0,0,0,0,0,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1002632740604218E-26,4.2005265481208437E-26,6.3007898221812655E-26,8.4010530962416873E-26,1.0501316370302109E-25,{"$f":"LS164*LS55","v":2.3426013441443161E-26},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE164*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction EGP",null,null,null,null,null,null,{"$f":"K172*K55","v":0},{"$f":"L172*L55","v":0},0,0,0,0,0,0,0,43.24502561805393,86.895979070579003,3982.2933680083374,8323.6174493087801,12252.991314311272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX172*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ172*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV172*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH172*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT172*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF172*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during Grace Period",null,null,null,null,null,null,{"$f":"K163*K55","v":0},{"$f":"L163*L55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,16198.573846506897,16198.573846506897,15993.027531289374,15759.57098910449,15499.882076917764,15237.13550962895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX163*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ163*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV163*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH163*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT163*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF163*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance for re-financing (EUROS)",null,null,null,null,null,null,{"$f":"K159+K160-K161","v":0},{"$f":"L159+L160-L161","v":0},0,0,0,0,0,0,649.58333374797689,1305.2641076571817,59818.010626252573,118572.12222423717,174547.08755910964,230752.94962598846,229695.33194020268,226767.27055834068,223455.04092573051,219770.94655607446,216045.00781655504,212299.29933991225,210769.92247574296,208686.13403441981,207062.06384664687,14980.694304365761,12667.794950369409,10231.995941439473,7556.1307139087203,4027.1741257356634,103.56767555075885,0,0,0,0,0,0,0,0,0,0,0,2701.3672788279296,2701.3672788279296,2701.3672788279296,2701.3672788279296,2701.3672788279296,2701.3672788279296,0,0,0,0,0,0,2272.546480736421,2272.546480736421,2272.546480736421,2272.546480736421,2272.546480736421,2272.546480736421,0,0,0,0,0,0,1887.6667774362948,{"$f":"BX159+BX160-BX161","v":1887.6667774362948},1887.6667774362948,1887.6667774362948,1887.6667774362948,1887.6667774362948,0,0,0,0,0,0,1543.3681877944484,1543.3681877944484,1543.3681877944484,1543.3681877944484,1543.3681877944484,1543.3681877944484,0,0,0,0,0,0,1236.5197118345745,1236.5197118345745,1236.5197118345745,1236.5197118345745,1236.5197118345745,1236.5197118345745,0,0,0,0,0,0,964.20470110098245,964.20470110098245,964.20470110098245,964.20470110098245,964.20470110098245,964.20470110098245,0,0,0,0,0,0,723.70712610299586,723.70712610299586,723.70712610299586,723.70712610299586,723.70712610299586,723.70712610299586,0,0,0,0,0,0,512.49868738643352,512.49868738643352,512.49868738643352,512.49868738643352,512.49868738643352,{"$f":"EJ159+EJ160-EJ161","v":512.49868738643352},0,0,0,0,0,0,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2707535924641122E-28,8.5415071849282244E-28,1.2812260777392338E-27,1.7083014369856449E-27,2.135376796232056E-27,4.7635328531330471E-28,{"$f":"LT159+LT160-LT161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF159+OF160-OF161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance for re-financing in EGP",null,null,null,null,null,null,{"$f":"K180*K55","v":0},0,0,0,0,0,0,0,9435.2783166663121,18959.122706308142,868864.00756545539,1722274.7500746467,2673379.9231224591,3534234.2937833229,3518035.719936816,3473189.2511620838,3422458.8246369627,3366032.8821565895,3308966.0472966712,3251596.4172480726,3228172.3346080598,3196256.83111287,3171382.4164523357,229445.74984193846,204586.67045095234,165248.17380831658,122032.5739647122,65039.428640772094,1672.6325292040165,0,0,0,0,0,0,0,0,0,0,0,46003.214416674338,46003.214416674338,46003.214416674338,46003.214416674338,46003.214416674338,46003.214416674338,0,0,0,0,0,0,40808.022705135227,40808.022705135227,40808.022705135227,40808.022705135227,40808.022705135227,40808.022705135227,0,0,0,0,0,0,{"$f":"BW180*BW55","v":35742.616703434323},35742.616703434323,35742.616703434323,35742.616703434323,35742.616703434323,35742.616703434323,0,0,0,0,0,0,30814.760008828103,30814.760008828103,30814.760008828103,30814.760008828103,30814.760008828103,30814.760008828103,0,0,0,0,0,0,26032.658631407772,26032.658631407772,26032.658631407772,26032.658631407772,26032.658631407772,26032.658631407772,0,0,0,0,0,0,21404.986490083858,21404.986490083858,21404.986490083858,21404.986490083858,21404.986490083858,21404.986490083858,0,0,0,0,0,0,16940.912387603486,16940.912387603486,16940.912387603486,16940.912387603486,16940.912387603486,16940.912387603486,0,0,0,0,0,0,12650.128551038737,12650.128551038737,12650.128551038737,12650.128551038737,{"$f":"EI180*EI55","v":12650.128551038737},12650.128551038737,0,0,0,0,0,0,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1002632740604218E-26,4.2005265481208437E-26,6.3007898221812655E-26,8.4010530962416873E-26,1.0501316370302109E-25,{"$f":"LS180*LS55","v":2.3426013441443161E-26},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount re-financed (EURO)",null,null,null,null,null,null,{"$f":"K206/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,189401.9998059689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project funding (EGP)"]
[null,null,null,"Cash sweep in EURO",null,null,null,null,null,null,{"$f":"K293/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1057.6176857857804,3985.6790676477876,4369.8473183959331,4728.2917741083174,4754.8935818660802,4757.7080247188951,2524.2214812571847,2083.7884413231386,1624.0701877729466,2679.3697363122096,2312.8993539963521,2435.7990089299369,2675.8652275307518,3528.9565881730568,3923.6064501849046,103.56767555075885,0,0,0,0,0,0,0,0,0,0,-2701.3672788279296,0,0,0,0,0,2701.3672788279296,0,0,0,0,0,-2272.546480736421,0,0,0,0,0,2272.546480736421,0,0,0,0,0,{"$f":"BW293/BW55","v":-1887.6667774362948},0,0,0,0,0,1887.6667774362948,0,0,0,0,0,-1543.3681877944484,0,0,0,0,0,1543.3681877944484,0,0,0,0,0,-1236.5197118345745,0,0,0,0,0,1236.5197118345745,0,0,0,0,0,-964.20470110098245,0,0,0,0,0,964.20470110098245,0,0,0,0,0,-723.70712610299586,0,0,0,0,0,723.70712610299586,0,0,0,0,0,-512.49868738643352,0,0,0,{"$f":"EI293/EI55","v":0},0,512.49868738643352,0,0,0,0,0,-328.22671989657471,0,0,0,0,0,0,328.22671989657471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.2707535924641122E-28,-4.2707535924641122E-28,-4.2707535924641122E-28,-4.2707535924641122E-28,-4.2707535924641122E-28,{"$f":"LS293/LS55","v":1.6590235109187513E-27},4.7635328531330471E-28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE293/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest cost (EGP)",null,null,null,null,null,null,{"$f":"K173*K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14972.987116806131,14795.789866953608,14649.510475933988,1239.714820376644,1108.8931350653093,937.6889062335315,757.3874632881176,559.31596400493095,298.09738127020546,7.6662324255184089,0,0,0,0,0,0,0,0,0,0,0,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,0,0,0,0,0,0,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,0,0,0,0,0,{"$f":"BW173*BW55","v":0},163.82032655740733,163.82032655740733,163.82032655740733,163.82032655740733,163.82032655740733,163.82032655740733,0,0,0,0,0,0,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,0,0,0,0,0,0,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,0,0,0,0,0,0,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,0,0,0,0,0,0,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,0,0,0,0,0,0,57.979755858927547,57.979755858927547,57.979755858927547,{"$f":"EI173*EI55","v":57.979755858927547},57.979755858927547,57.979755858927547,0,0,0,0,0,0,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU173*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG173*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6262066727769337E-29,1.9252413345553867E-28,2.8878620018330803E-28,3.8504826691107735E-28,{"$f":"LS173*LS55","v":4.8131033363884666E-28},1.0736922827328115E-28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE173*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Currency Translation Adjustments"]
[null,null,null,"Opening Balance in EGP",null,null,null,null,null,null,{"$f":"K159*K55","v":0},{"$f":"L159*L55","v":0},0,0,0,0,0,0,0,9435.2783166663121,18959.122706308142,868864.00756545539,1816061.9889400974,2673379.9231224591,3534234.2937833229,3534234.2937833229,3489387.8250085907,3438451.8521682522,3381792.4531456935,3324465.9293735889,3266833.5527577014,3228172.3346080598,3196256.83111287,270483.23353672237,241940.32037788563,204586.67045095234,165248.17380831658,122032.5739647122,65039.428640772094,1672.6325292040165,0,0,0,0,0,0,0,0,0,0,0,46003.214416674338,46003.214416674338,46003.214416674338,46003.214416674338,46003.214416674338,46003.214416674338,0,0,0,0,0,0,40808.022705135227,40808.022705135227,40808.022705135227,40808.022705135227,40808.022705135227,40808.022705135227,0,0,0,0,0,0,{"$f":"BX159*BX55","v":35742.616703434323},35742.616703434323,35742.616703434323,35742.616703434323,35742.616703434323,35742.616703434323,0,0,0,0,0,0,30814.760008828103,30814.760008828103,30814.760008828103,30814.760008828103,30814.760008828103,30814.760008828103,0,0,0,0,0,0,26032.658631407772,26032.658631407772,26032.658631407772,26032.658631407772,26032.658631407772,26032.658631407772,0,0,0,0,0,0,21404.986490083858,21404.986490083858,21404.986490083858,21404.986490083858,21404.986490083858,21404.986490083858,0,0,0,0,0,0,16940.912387603486,16940.912387603486,16940.912387603486,16940.912387603486,16940.912387603486,16940.912387603486,0,0,0,0,0,0,12650.128551038737,12650.128551038737,12650.128551038737,12650.128551038737,{"$f":"EJ159*EJ55","v":12650.128551038737},12650.128551038737,0,0,0,0,0,0,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1002632740604218E-26,4.2005265481208437E-26,6.3007898221812655E-26,8.4010530962416873E-26,1.0501316370302109E-25,{"$f":"LT159*LT55","v":2.3426013441443161E-26},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF159*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Currency Adjstment factor",null,null,null,null,null,null,{"$f":"(K55-J55)/K55","v":1},{"$f":"(L55-K55)/L55","v":0},0,0,0,0,0,0,0,0,0,0,5.164319248826274E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263011E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262733E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262928E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,{"$f":"(BX55-BW55)/BX55","v":0},0,0,0,0,0,0,5.1643192488262879E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262692E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262865E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,0,0,0,0,0,0,0,0,{"$f":"(EJ55-EI55)/EJ55","v":0},0,0,5.1643192488262886E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262921E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262608E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,{"$f":"(GV55-GU55)/GV55","v":0},0,0,0,0,0,0,0,0,0,0,5.1643192488262796E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263039E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262719E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262886E-2,0,0,0,0,{"$f":"(JH55-JG55)/JH55","v":0},0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262823E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT55-LS55)/LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF55-OE55)/OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loss",null,null,null,null,null,null,{"$f":"K190*K189","v":0},{"$f":"L190*L189","v":0},0,0,0,0,0,0,0,0,0,0,93787.238865450723,0,0,0,0,0,0,0,0,0,0,0,12494.570535947169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190*BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ190*EJ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV190*GV189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH190*JH189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT190*LT189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF190*OF189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W190*W176","v":138061.8739640702}]
[]
[null,"Re-financing from local Banks"]
[null,null,"Refinancing Date",null,null,null,null,null,{"$f":"F19","v":"2018-11-01"},null,{"$f":"K2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OE2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Interest Rate",null,null,null,null,null,{"$f":"'General Assumptions'!G53","v":0.05},null,{"$f":"$I$196/12","v":4.1666666666666666E-3},{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3]
[null,null,"Repayment",null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"'General Assumptions'!G54","v":10},{"$f":"EDATE(I195,F197)","v":"2019-11-01"},{"$f":"EDATE(H197,G197*12-F197)","v":"2028-11-01"},null,{"$f":"AND(K$2>=$H197,K$2<$I197)","v":false},{"$f":"AND(L$2>=$H197,L$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX$2>=$H197,BX$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ$2>=$H197,EJ$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H197,GV$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H197,JH$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H197,LT$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H197,OF$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Sources and uses for refinancing"]
[null,null,"Sources of Funds"]
[null,null,null,"Local Bank Loan Draws",null,null,null,null,{"$f":"'General Assumptions'!G52","v":0.8},{"$f":"SUM(K201:OT201)","v":3038423.9254179443},{"$f":"$I$201*K130*K195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3038423.9254179443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*BW130*BW195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*EI130*EI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*GU130*GU195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*JG130*JG195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*LS130*LS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*OE130*OE195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Signing fee",null,null,null,null,{"$f":"'General Assumptions'!G55","v":0.02},null,{"$f":"$I$204*K201","v":0},{"$f":"$I$204*L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60768.478508358887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deposit into cash account",null,null,null,null,null,null,{"$f":"K195*K229","v":0},{"$f":"L195*L229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76756.263993972228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX195*BX229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ195*EJ229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV195*GV229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH195*JH229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT195*LT229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF195*OF229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Re-payment of debt fund",null,null,null,null,null,null,{"$f":"MIN(K181*K195,K201-K204-K205)","v":0},{"$f":"MIN(L181*L195,L201-L204-L205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2900899.1829156131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX181*BX195,BX201-BX204-BX205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ181*EJ195,EJ201-EJ204-EJ205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV181*GV195,GV201-GV204-GV205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH181*JH195,JH201-JH204-JH205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT181*LT195,LT201-LT204-LT205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF181*OF195,OF201-OF204-OF205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,null,null,null,{"$f":"K201-K204-K206-K205","v":0},{"$f":"L201-L204-L206-L205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1827872842550278E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201-BX204-BX206-BX205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201-EJ204-EJ206-EJ205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201-GV204-GV206-GV205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201-JH204-JH206-JH205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201-LT204-LT206-LT205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201-OF204-OF206-OF205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Local Debt Balance"]
[null,null,"Repayment Dates",null,null,null,{"$f":"I195","v":"2018-11-01"},{"$f":"MONTH(G210)","v":11},{"$f":"IF(H210>6,H210-6,H210+6)","v":5},null,{"$f":"AND(K197,OR($H$210=MONTH(K2),$I$210=MONTH(K2)))","v":false},{"$f":"AND(L197,OR($H$210=MONTH(L2),$I$210=MONTH(L2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,{"$f":"AND(BX197,OR($H$210=MONTH(BX2),$I$210=MONTH(BX2)))","v":false},false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"AND(EJ197,OR($H$210=MONTH(EJ2),$I$210=MONTH(EJ2)))","v":false},true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV197,OR($H$210=MONTH(GV2),$I$210=MONTH(GV2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH197,OR($H$210=MONTH(JH2),$I$210=MONTH(JH2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT197,OR($H$210=MONTH(LT2),$I$210=MONTH(LT2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF197,OR($H$210=MONTH(OF2),$I$210=MONTH(OF2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"EDATE(I195,0)","v":"2018-11-01"},{"$f":"EDATE(H211,G211-1)","v":"2019-10-01"},null,{"$f":"AND(K$2>=$H211,K$2<=$I211)","v":false},{"$f":"AND(L$2>=$H211,L$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H211,BX$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H211,EJ$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H211,GV$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H211,JH$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H211,LT$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H211,OF$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J216","v":0},{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3038423.9254179443,3051084.0251071858,3063796.8752117991,3076562.6955251815,3089381.7067565364,3102254.1305346885,3115180.1894119163,3128160.1068677991,3141194.1073130816,3154282.416093553,3167425.2594939428,3180622.8647418343,3003921.594478399,3003921.594478399,3003921.594478399,3003921.594478399,3003921.594478399,3003921.594478399,2827220.3242149637,2827220.3242149637,2827220.3242149637,2827220.3242149637,2827220.3242149637,2827220.3242149637,2650519.0539515284,2650519.0539515284,2650519.0539515284,2650519.0539515284,2650519.0539515284,2650519.0539515284,2473817.7836880931,2473817.7836880931,2473817.7836880931,2473817.7836880931,2473817.7836880931,2473817.7836880931,2297116.5134246578,2297116.5134246578,2297116.5134246578,2297116.5134246578,2297116.5134246578,2297116.5134246578,{"$f":"BW216","v":2120415.2431612224},2120415.2431612224,2120415.2431612224,2120415.2431612224,2120415.2431612224,2120415.2431612224,1943713.9728977871,1943713.9728977871,1943713.9728977871,1943713.9728977871,1943713.9728977871,1943713.9728977871,1767012.7026343518,1767012.7026343518,1767012.7026343518,1767012.7026343518,1767012.7026343518,1767012.7026343518,1590311.4323709165,1590311.4323709165,1590311.4323709165,1590311.4323709165,1590311.4323709165,1590311.4323709165,1413610.1621074812,1413610.1621074812,1413610.1621074812,1413610.1621074812,1413610.1621074812,1413610.1621074812,1236908.8918440458,1236908.8918440458,1236908.8918440458,1236908.8918440458,1236908.8918440458,1236908.8918440458,1060207.6215806105,1060207.6215806105,1060207.6215806105,1060207.6215806105,1060207.6215806105,1060207.6215806105,883506.3513171752,883506.3513171752,883506.3513171752,883506.3513171752,883506.3513171752,883506.3513171752,706805.08105373988,706805.08105373988,706805.08105373988,706805.08105373988,706805.08105373988,706805.08105373988,530103.81079030456,530103.81079030456,530103.81079030456,530103.81079030456,530103.81079030456,530103.81079030456,353402.5405268693,353402.5405268693,353402.5405268693,353402.5405268693,{"$f":"EI216","v":353402.5405268693},353402.5405268693,176701.27026343404,176701.27026343404,176701.27026343404,176701.27026343404,176701.27026343404,176701.27026343404,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,{"$f":"GU216","v":-1.2223608791828156E-9},-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,{"$f":"JG216","v":-1.2223608791828156E-9},-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,{"$f":"LS216","v":-1.2223608791828156E-9},-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,{"$f":"OE216","v":-1.2223608791828156E-9},-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9]
[null,null,"Add: funding",null,null,null,null,null,null,null,{"$f":"K201","v":0},{"$f":"L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3038423.9254179443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Capitalised During Grace Period",null,null,null,null,null,null,null,{"$f":"IF(K211,K217,0)","v":0},{"$f":"IF(L211,L217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12660.099689241435,12712.850104613273,12765.820313382495,12819.011231354923,12872.423778152235,12926.058877227868,12979.917455882984,13034.000445282496,13088.308780471174,13142.843400389804,13197.605247891428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX211,BX217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ211,EJ217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV211,GV217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH211,JH217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT211,LT217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF211,OF217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Repayments",null,null,null,{"$f":"'General Assumptions'!G57","v":true},{"$f":"COUNTIF(197:197,TRUE)","v":108},{"$f":"J215/H215*6","v":176701.27026343526},{"$f":"J201+SUM(K214:OT214)","v":3180622.8647418343},{"$f":"IF(K197,$I$215*K210,0)","v":0},{"$f":"IF(L197,$I$215*L210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,{"$f":"IF(BX197,$I$215*BX210,0)","v":0},0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,{"$f":"IF(EJ197,$I$215*EJ210,0)","v":0},176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV197,$I$215*GV210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH197,$I$215*JH210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT197,$I$215*LT210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF197,$I$215*OF210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K212+K213-K215+K214","v":0},{"$f":"L212+L213-L215+L214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3038423.9254179443,3051084.0251071858,3063796.8752117991,3076562.6955251815,3089381.7067565364,3102254.1305346885,3115180.1894119163,3128160.1068677991,3141194.1073130816,3154282.416093553,3167425.2594939428,3180622.8647418343,3003921.594478399,3003921.594478399,3003921.594478399,3003921.594478399,3003921.594478399,3003921.594478399,2827220.3242149637,2827220.3242149637,2827220.3242149637,2827220.3242149637,2827220.3242149637,2827220.3242149637,2650519.0539515284,2650519.0539515284,2650519.0539515284,2650519.0539515284,2650519.0539515284,2650519.0539515284,2473817.7836880931,2473817.7836880931,2473817.7836880931,2473817.7836880931,2473817.7836880931,2473817.7836880931,2297116.5134246578,2297116.5134246578,2297116.5134246578,2297116.5134246578,2297116.5134246578,2297116.5134246578,2120415.2431612224,{"$f":"BX212+BX213-BX215+BX214","v":2120415.2431612224},2120415.2431612224,2120415.2431612224,2120415.2431612224,2120415.2431612224,1943713.9728977871,1943713.9728977871,1943713.9728977871,1943713.9728977871,1943713.9728977871,1943713.9728977871,1767012.7026343518,1767012.7026343518,1767012.7026343518,1767012.7026343518,1767012.7026343518,1767012.7026343518,1590311.4323709165,1590311.4323709165,1590311.4323709165,1590311.4323709165,1590311.4323709165,1590311.4323709165,1413610.1621074812,1413610.1621074812,1413610.1621074812,1413610.1621074812,1413610.1621074812,1413610.1621074812,1236908.8918440458,1236908.8918440458,1236908.8918440458,1236908.8918440458,1236908.8918440458,1236908.8918440458,1060207.6215806105,1060207.6215806105,1060207.6215806105,1060207.6215806105,1060207.6215806105,1060207.6215806105,883506.3513171752,883506.3513171752,883506.3513171752,883506.3513171752,883506.3513171752,883506.3513171752,706805.08105373988,706805.08105373988,706805.08105373988,706805.08105373988,706805.08105373988,706805.08105373988,530103.81079030456,530103.81079030456,530103.81079030456,530103.81079030456,530103.81079030456,530103.81079030456,353402.5405268693,353402.5405268693,353402.5405268693,353402.5405268693,353402.5405268693,{"$f":"EJ212+EJ213-EJ215+EJ214","v":353402.5405268693},176701.27026343404,176701.27026343404,176701.27026343404,176701.27026343404,176701.27026343404,176701.27026343404,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,{"$f":"GV212+GV213-GV215+GV214","v":-1.2223608791828156E-9},-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,{"$f":"JH212+JH213-JH215+JH214","v":-1.2223608791828156E-9},-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,{"$f":"LT212+LT213-LT215+LT214","v":-1.2223608791828156E-9},-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,{"$f":"OF212+OF213-OF215+OF214","v":-1.2223608791828156E-9},-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9]
[null,null,"Local Bank Interest",null,null,null,null,null,null,null,{"$f":"K212*K196","v":0},{"$f":"L212*L196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12660.099689241435,12712.850104613273,12765.820313382495,12819.011231354923,12872.423778152235,12926.058877227868,12979.917455882984,13034.000445282496,13088.308780471174,13142.843400389804,13197.605247891428,13252.595269757643,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,{"$f":"BX212*BX196","v":8835.0635131717609},8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,1472.510585528622,1472.510585528622,1472.510585528622,1472.510585528622,{"$f":"EJ212*EJ196","v":1472.510585528622},1472.510585528622,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"GV212*GV196","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"JH212*JH196","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"LT212*LT196","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"OF212*OF196","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12]
[]
[null,"Accrued Interest Expense"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J223","v":0},{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12660.099689241435,25372.949793854707,38138.7701072372,50957.781338592125,63830.205116744357,76756.263993972228,89736.181449855212,102770.18189513771,115858.49067560887,129001.33407599867,142198.93932389011,0,12516.339976993329,25032.679953986659,37549.019930979986,50065.359907973318,62581.699884966649,0,11780.084684229016,23560.169368458031,35340.254052687043,47120.338736916063,58900.423421145082,0,11043.829391464702,22087.658782929404,33131.488174394108,44175.317565858808,55219.146957323508,0,10307.574098700388,20615.148197400777,30922.722296101165,41230.296394801553,51537.870493501941,0,9571.3188059360746,19142.637611872149,28713.956417808222,38285.275223744298,47856.594029680375,{"$f":"BW223","v":0},8835.0635131717609,17670.127026343522,26505.190539515283,35340.254052687043,44175.317565858801,0,8098.8082204074462,16197.616440814892,24296.42466122234,32395.232881629785,40494.041102037234,0,7362.5529276431325,14725.105855286265,22087.658782929397,29450.21171057253,36812.76463821566,0,6626.2976348788188,13252.595269757638,19878.892904636457,26505.190539515275,33131.488174394093,0,5890.0423421145051,11780.08468422901,17670.127026343514,23560.16936845802,29450.211710572526,0,5153.7870493501905,10307.574098700381,15461.361148050572,20615.148197400762,25768.935246750953,0,4417.5317565858768,8835.0635131717536,13252.59526975763,17670.127026343507,22087.658782929386,0,3681.2764638215631,7362.5529276431262,11043.829391464689,14725.105855286252,18406.382319107815,0,2945.0211710572494,5890.0423421144988,8835.0635131717481,11780.084684228998,14725.105855286247,0,2208.7658782929357,4417.5317565858713,6626.297634878807,8835.0635131717427,11043.829391464678,0,1472.510585528622,2945.0211710572439,4417.5317565858659,{"$f":"EI223","v":5890.0423421144878},7362.5529276431098,0,736.25529276430848,1472.510585528617,2208.7658782929257,2945.0211710572339,3681.2764638215422,0,-5.0931703299283978E-12,-1.0186340659856796E-11,-1.5279510989785192E-11,-2.0372681319713591E-11,-2.5465851649641991E-11,-3.055902197957039E-11,-3.565219230949879E-11,-4.0745362639427189E-11,-4.5838532969355588E-11,-5.0931703299283988E-11,-5.6024873629212387E-11,-6.111804395914078E-11,-6.6211214289069173E-11,-7.1304384618997566E-11,-7.6397554948925959E-11,-8.1490725278854352E-11,-8.6583895608782745E-11,-9.1677065938711138E-11,-9.6770236268639531E-11,-1.0186340659856792E-10,-1.0695657692849632E-10,-1.1204974725842471E-10,-1.1714291758835312E-10,-1.2223608791828151E-10,-1.273292582482099E-10,-1.3242242857813829E-10,-1.3751559890806669E-10,-1.4260876923799508E-10,-1.4770193956792347E-10,-1.5279510989785187E-10,-1.5788828022778026E-10,-1.6298145055770865E-10,-1.6807462088763705E-10,-1.7316779121756544E-10,-1.7826096154749383E-10,-1.8335413187742222E-10,-1.8844730220735062E-10,-1.9354047253727901E-10,-1.986336428672074E-10,-2.037268131971358E-10,-2.0881998352706419E-10,-2.1391315385699258E-10,-2.1900632418692097E-10,-2.2409949451684937E-10,-2.2919266484677776E-10,-2.3428583517670618E-10,-2.393790055066346E-10,-2.4447217583656302E-10,-2.4956534616649144E-10,-2.5465851649641985E-10,-2.5975168682634827E-10,-2.6484485715627669E-10,-2.6993802748620511E-10,-2.7503119781613353E-10,-2.8012436814606195E-10,{"$f":"GU223","v":-2.8521753847599037E-10},-2.9031070880591879E-10,-2.9540387913584721E-10,-3.0049704946577562E-10,-3.0559021979570404E-10,-3.1068339012563246E-10,-3.1577656045556088E-10,-3.208697307854893E-10,-3.2596290111541772E-10,-3.3105607144534614E-10,-3.3614924177527456E-10,-3.4124241210520297E-10,-3.4633558243513139E-10,-3.5142875276505981E-10,-3.5652192309498823E-10,-3.6161509342491665E-10,-3.6670826375484507E-10,-3.7180143408477349E-10,-3.7689460441470191E-10,-3.8198777474463033E-10,-3.8708094507455874E-10,-3.9217411540448716E-10,-3.9726728573441558E-10,-4.02360456064344E-10,-4.0745362639427242E-10,-4.1254679672420084E-10,-4.1763996705412926E-10,-4.2273313738405768E-10,-4.2782630771398609E-10,-4.3291947804391451E-10,-4.3801264837384293E-10,-4.4310581870377135E-10,-4.4819898903369977E-10,-4.5329215936362819E-10,-4.5838532969355661E-10,-4.6347850002348503E-10,-4.6857167035341339E-10,-4.7366484068334181E-10,-4.7875801101327023E-10,-4.8385118134319865E-10,-4.8894435167312707E-10,-4.9403752200305549E-10,-4.9913069233298391E-10,-5.0422386266291232E-10,-5.0931703299284074E-10,-5.1441020332276916E-10,-5.1950337365269758E-10,-5.24596543982626E-10,-5.2968971431255442E-10,-5.3478288464248284E-10,-5.3987605497241126E-10,-5.4496922530233968E-10,-5.5006239563226809E-10,-5.5515556596219651E-10,-5.6024873629212493E-10,-5.6534190662205335E-10,-5.7043507695198177E-10,-5.7552824728191019E-10,-5.8062141761183861E-10,-5.8571458794176703E-10,-5.9080775827169544E-10,-5.9590092860162386E-10,-6.0099409893155228E-10,-6.060872692614807E-10,{"$f":"JG223","v":-6.1118043959140912E-10},-6.1627360992133754E-10,-6.2136678025126596E-10,-6.2645995058119438E-10,-6.315531209111228E-10,-6.3664629124105121E-10,-6.4173946157097963E-10,-6.4683263190090805E-10,-6.5192580223083647E-10,-6.5701897256076489E-10,-6.6211214289069331E-10,-6.6720531322062173E-10,-6.7229848355055015E-10,-6.7739165388047856E-10,-6.8248482421040698E-10,-6.875779945403354E-10,-6.9267116487026382E-10,-6.9776433520019224E-10,-7.0285750553012066E-10,-7.0795067586004908E-10,-7.130438461899775E-10,-7.1813701651990592E-10,-7.2323018684983433E-10,-7.2832335717976275E-10,-7.3341652750969117E-10,-7.3850969783961959E-10,-7.4360286816954801E-10,-7.4869603849947643E-10,-7.5378920882940485E-10,-7.5888237915933327E-10,-7.6397554948926168E-10,-7.690687198191901E-10,-7.7416189014911852E-10,-7.7925506047904694E-10,-7.8434823080897536E-10,-7.8944140113890378E-10,-7.945345714688322E-10,-7.9962774179876062E-10,-8.0472091212868903E-10,-8.0981408245861745E-10,-8.1490725278854587E-10,-8.2000042311847429E-10,-8.2509359344840271E-10,-8.3018676377833113E-10,-8.3527993410825955E-10,-8.4037310443818797E-10,-8.4546627476811639E-10,-8.505594450980448E-10,-8.5565261542797322E-10,-8.6074578575790164E-10,-8.6583895608783006E-10,-8.7093212641775848E-10,-8.760252967476869E-10,-8.8111846707761532E-10,-8.8621163740754374E-10,-8.9130480773747215E-10,-8.9639797806740057E-10,-9.0149114839732899E-10,-9.0658431872725741E-10,-9.1167748905718583E-10,-9.1677065938711425E-10,-9.2186382971704267E-10,-9.2695700004697109E-10,-9.3205017037689951E-10,{"$f":"LS223","v":-9.3714334070682782E-10},-9.4223651103675614E-10,-9.4732968136668445E-10,-9.5242285169661277E-10,-9.5751602202654108E-10,-9.626091923564694E-10,-9.6770236268639771E-10,-9.7279553301632603E-10,-9.7788870334625434E-10,-9.8298187367618266E-10,-9.8807504400611097E-10,-9.9316821433603929E-10,-9.9826138466596761E-10,-1.0033545549958959E-9,-1.0084477253258242E-9,-1.0135408956557526E-9,-1.0186340659856809E-9,-1.0237272363156092E-9,-1.0288204066455375E-9,-1.0339135769754658E-9,-1.0390067473053941E-9,-1.0440999176353224E-9,-1.0491930879652508E-9,-1.0542862582951791E-9,-1.0593794286251074E-9,-1.0644725989550357E-9,-1.069565769284964E-9,-1.0746589396148923E-9,-1.0797521099448207E-9,-1.084845280274749E-9,-1.0899384506046773E-9,-1.0950316209346056E-9,-1.1001247912645339E-9,-1.1052179615944622E-9,-1.1103111319243905E-9,-1.1154043022543189E-9,-1.1204974725842472E-9,-1.1255906429141755E-9,-1.1306838132441038E-9,-1.1357769835740321E-9,-1.1408701539039604E-9,-1.1459633242338888E-9,-1.1510564945638171E-9,-1.1561496648937454E-9,-1.1612428352236737E-9,-1.166336005553602E-9,-1.1714291758835303E-9,-1.1765223462134586E-9,-1.181615516543387E-9,-1.1867086868733153E-9,-1.1918018572032436E-9,-1.1968950275331719E-9,-1.2019881978631002E-9,-1.2070813681930285E-9,-1.2121745385229569E-9,-1.2172677088528852E-9,-1.2223608791828135E-9,-1.2274540495127418E-9,-1.2325472198426701E-9,-1.2376403901725984E-9,-1.2427335605025267E-9,-1.2478267308324551E-9,-1.2529199011623834E-9,-1.2580130714923117E-9,{"$f":"OE223","v":-1.26310624182224E-9},-1.2681994121521683E-9,-1.2732925824820966E-9,-1.278385752812025E-9,-1.2834789231419533E-9,-1.2885720934718816E-9,-1.2936652638018099E-9,-1.2987584341317382E-9,-1.3038516044616665E-9,-1.3089447747915948E-9,-1.3140379451215232E-9,-1.3191311154514515E-9,-1.3242242857813798E-9,-1.3293174561113081E-9,-1.3344106264412364E-9]
[null,null,"Add: Accrued Interest Expense",null,null,null,null,null,null,null,{"$f":"K217","v":0},{"$f":"L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12660.099689241435,12712.850104613273,12765.820313382495,12819.011231354923,12872.423778152235,12926.058877227868,12979.917455882984,13034.000445282496,13088.308780471174,13142.843400389804,13197.605247891428,13252.595269757643,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,{"$f":"BX217","v":8835.0635131717609},8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,1472.510585528622,1472.510585528622,1472.510585528622,1472.510585528622,{"$f":"EJ217","v":1472.510585528622},1472.510585528622,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"GV217","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"JH217","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"LT217","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"OF217","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12]
[null,null,"Less: Interest Paid",null,null,null,null,null,null,null,{"$f":"(K221+K220)*K210","v":0},{"$f":"(L221+L220)*L210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155451.53459364775,0,0,0,0,0,75098.039861959973,0,0,0,0,0,70680.508105374101,0,0,0,0,0,66262.976348788216,0,0,0,0,0,61845.44459220233,0,0,0,0,0,57427.912835616451,{"$f":"(BX221+BX220)*BX210","v":0},0,0,0,0,53010.381079030558,0,0,0,0,0,48592.849322444679,0,0,0,0,0,44175.317565858793,0,0,0,0,0,39757.785809272915,0,0,0,0,0,35340.254052687029,0,0,0,0,0,30922.722296101143,0,0,0,0,0,26505.190539515264,0,0,0,0,0,22087.658782929379,0,0,0,0,0,17670.127026343496,0,0,0,0,0,13252.595269757614,0,0,0,0,{"$f":"(EJ221+EJ220)*EJ210","v":0},8835.0635131717318,0,0,0,0,0,4417.5317565858504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV221+GV220)*GV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH221+JH220)*JH210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT221+LT220)*LT210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF221+OF220)*OF210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K220+K221-K222","v":0},{"$f":"L220+L221-L222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12660.099689241435,25372.949793854707,38138.7701072372,50957.781338592125,63830.205116744357,76756.263993972228,89736.181449855212,102770.18189513771,115858.49067560887,129001.33407599867,142198.93932389011,0,12516.339976993329,25032.679953986659,37549.019930979986,50065.359907973318,62581.699884966649,0,11780.084684229016,23560.169368458031,35340.254052687043,47120.338736916063,58900.423421145082,0,11043.829391464702,22087.658782929404,33131.488174394108,44175.317565858808,55219.146957323508,0,10307.574098700388,20615.148197400777,30922.722296101165,41230.296394801553,51537.870493501941,0,9571.3188059360746,19142.637611872149,28713.956417808222,38285.275223744298,47856.594029680375,0,{"$f":"BX220+BX221-BX222","v":8835.0635131717609},17670.127026343522,26505.190539515283,35340.254052687043,44175.317565858801,0,8098.8082204074462,16197.616440814892,24296.42466122234,32395.232881629785,40494.041102037234,0,7362.5529276431325,14725.105855286265,22087.658782929397,29450.21171057253,36812.76463821566,0,6626.2976348788188,13252.595269757638,19878.892904636457,26505.190539515275,33131.488174394093,0,5890.0423421145051,11780.08468422901,17670.127026343514,23560.16936845802,29450.211710572526,0,5153.7870493501905,10307.574098700381,15461.361148050572,20615.148197400762,25768.935246750953,0,4417.5317565858768,8835.0635131717536,13252.59526975763,17670.127026343507,22087.658782929386,0,3681.2764638215631,7362.5529276431262,11043.829391464689,14725.105855286252,18406.382319107815,0,2945.0211710572494,5890.0423421144988,8835.0635131717481,11780.084684228998,14725.105855286247,0,2208.7658782929357,4417.5317565858713,6626.297634878807,8835.0635131717427,11043.829391464678,0,1472.510585528622,2945.0211710572439,4417.5317565858659,5890.0423421144878,{"$f":"EJ220+EJ221-EJ222","v":7362.5529276431098},0,736.25529276430848,1472.510585528617,2208.7658782929257,2945.0211710572339,3681.2764638215422,0,-5.0931703299283978E-12,-1.0186340659856796E-11,-1.5279510989785192E-11,-2.0372681319713591E-11,-2.5465851649641991E-11,-3.055902197957039E-11,-3.565219230949879E-11,-4.0745362639427189E-11,-4.5838532969355588E-11,-5.0931703299283988E-11,-5.6024873629212387E-11,-6.111804395914078E-11,-6.6211214289069173E-11,-7.1304384618997566E-11,-7.6397554948925959E-11,-8.1490725278854352E-11,-8.6583895608782745E-11,-9.1677065938711138E-11,-9.6770236268639531E-11,-1.0186340659856792E-10,-1.0695657692849632E-10,-1.1204974725842471E-10,-1.1714291758835312E-10,-1.2223608791828151E-10,-1.273292582482099E-10,-1.3242242857813829E-10,-1.3751559890806669E-10,-1.4260876923799508E-10,-1.4770193956792347E-10,-1.5279510989785187E-10,-1.5788828022778026E-10,-1.6298145055770865E-10,-1.6807462088763705E-10,-1.7316779121756544E-10,-1.7826096154749383E-10,-1.8335413187742222E-10,-1.8844730220735062E-10,-1.9354047253727901E-10,-1.986336428672074E-10,-2.037268131971358E-10,-2.0881998352706419E-10,-2.1391315385699258E-10,-2.1900632418692097E-10,-2.2409949451684937E-10,-2.2919266484677776E-10,-2.3428583517670618E-10,-2.393790055066346E-10,-2.4447217583656302E-10,-2.4956534616649144E-10,-2.5465851649641985E-10,-2.5975168682634827E-10,-2.6484485715627669E-10,-2.6993802748620511E-10,-2.7503119781613353E-10,-2.8012436814606195E-10,-2.8521753847599037E-10,{"$f":"GV220+GV221-GV222","v":-2.9031070880591879E-10},-2.9540387913584721E-10,-3.0049704946577562E-10,-3.0559021979570404E-10,-3.1068339012563246E-10,-3.1577656045556088E-10,-3.208697307854893E-10,-3.2596290111541772E-10,-3.3105607144534614E-10,-3.3614924177527456E-10,-3.4124241210520297E-10,-3.4633558243513139E-10,-3.5142875276505981E-10,-3.5652192309498823E-10,-3.6161509342491665E-10,-3.6670826375484507E-10,-3.7180143408477349E-10,-3.7689460441470191E-10,-3.8198777474463033E-10,-3.8708094507455874E-10,-3.9217411540448716E-10,-3.9726728573441558E-10,-4.02360456064344E-10,-4.0745362639427242E-10,-4.1254679672420084E-10,-4.1763996705412926E-10,-4.2273313738405768E-10,-4.2782630771398609E-10,-4.3291947804391451E-10,-4.3801264837384293E-10,-4.4310581870377135E-10,-4.4819898903369977E-10,-4.5329215936362819E-10,-4.5838532969355661E-10,-4.6347850002348503E-10,-4.6857167035341339E-10,-4.7366484068334181E-10,-4.7875801101327023E-10,-4.8385118134319865E-10,-4.8894435167312707E-10,-4.9403752200305549E-10,-4.9913069233298391E-10,-5.0422386266291232E-10,-5.0931703299284074E-10,-5.1441020332276916E-10,-5.1950337365269758E-10,-5.24596543982626E-10,-5.2968971431255442E-10,-5.3478288464248284E-10,-5.3987605497241126E-10,-5.4496922530233968E-10,-5.5006239563226809E-10,-5.5515556596219651E-10,-5.6024873629212493E-10,-5.6534190662205335E-10,-5.7043507695198177E-10,-5.7552824728191019E-10,-5.8062141761183861E-10,-5.8571458794176703E-10,-5.9080775827169544E-10,-5.9590092860162386E-10,-6.0099409893155228E-10,-6.060872692614807E-10,-6.1118043959140912E-10,{"$f":"JH220+JH221-JH222","v":-6.1627360992133754E-10},-6.2136678025126596E-10,-6.2645995058119438E-10,-6.315531209111228E-10,-6.3664629124105121E-10,-6.4173946157097963E-10,-6.4683263190090805E-10,-6.5192580223083647E-10,-6.5701897256076489E-10,-6.6211214289069331E-10,-6.6720531322062173E-10,-6.7229848355055015E-10,-6.7739165388047856E-10,-6.8248482421040698E-10,-6.875779945403354E-10,-6.9267116487026382E-10,-6.9776433520019224E-10,-7.0285750553012066E-10,-7.0795067586004908E-10,-7.130438461899775E-10,-7.1813701651990592E-10,-7.2323018684983433E-10,-7.2832335717976275E-10,-7.3341652750969117E-10,-7.3850969783961959E-10,-7.4360286816954801E-10,-7.4869603849947643E-10,-7.5378920882940485E-10,-7.5888237915933327E-10,-7.6397554948926168E-10,-7.690687198191901E-10,-7.7416189014911852E-10,-7.7925506047904694E-10,-7.8434823080897536E-10,-7.8944140113890378E-10,-7.945345714688322E-10,-7.9962774179876062E-10,-8.0472091212868903E-10,-8.0981408245861745E-10,-8.1490725278854587E-10,-8.2000042311847429E-10,-8.2509359344840271E-10,-8.3018676377833113E-10,-8.3527993410825955E-10,-8.4037310443818797E-10,-8.4546627476811639E-10,-8.505594450980448E-10,-8.5565261542797322E-10,-8.6074578575790164E-10,-8.6583895608783006E-10,-8.7093212641775848E-10,-8.760252967476869E-10,-8.8111846707761532E-10,-8.8621163740754374E-10,-8.9130480773747215E-10,-8.9639797806740057E-10,-9.0149114839732899E-10,-9.0658431872725741E-10,-9.1167748905718583E-10,-9.1677065938711425E-10,-9.2186382971704267E-10,-9.2695700004697109E-10,-9.3205017037689951E-10,-9.3714334070682782E-10,{"$f":"LT220+LT221-LT222","v":-9.4223651103675614E-10},-9.4732968136668445E-10,-9.5242285169661277E-10,-9.5751602202654108E-10,-9.626091923564694E-10,-9.6770236268639771E-10,-9.7279553301632603E-10,-9.7788870334625434E-10,-9.8298187367618266E-10,-9.8807504400611097E-10,-9.9316821433603929E-10,-9.9826138466596761E-10,-1.0033545549958959E-9,-1.0084477253258242E-9,-1.0135408956557526E-9,-1.0186340659856809E-9,-1.0237272363156092E-9,-1.0288204066455375E-9,-1.0339135769754658E-9,-1.0390067473053941E-9,-1.0440999176353224E-9,-1.0491930879652508E-9,-1.0542862582951791E-9,-1.0593794286251074E-9,-1.0644725989550357E-9,-1.069565769284964E-9,-1.0746589396148923E-9,-1.0797521099448207E-9,-1.084845280274749E-9,-1.0899384506046773E-9,-1.0950316209346056E-9,-1.1001247912645339E-9,-1.1052179615944622E-9,-1.1103111319243905E-9,-1.1154043022543189E-9,-1.1204974725842472E-9,-1.1255906429141755E-9,-1.1306838132441038E-9,-1.1357769835740321E-9,-1.1408701539039604E-9,-1.1459633242338888E-9,-1.1510564945638171E-9,-1.1561496648937454E-9,-1.1612428352236737E-9,-1.166336005553602E-9,-1.1714291758835303E-9,-1.1765223462134586E-9,-1.181615516543387E-9,-1.1867086868733153E-9,-1.1918018572032436E-9,-1.1968950275331719E-9,-1.2019881978631002E-9,-1.2070813681930285E-9,-1.2121745385229569E-9,-1.2172677088528852E-9,-1.2223608791828135E-9,-1.2274540495127418E-9,-1.2325472198426701E-9,-1.2376403901725984E-9,-1.2427335605025267E-9,-1.2478267308324551E-9,-1.2529199011623834E-9,-1.2580130714923117E-9,-1.26310624182224E-9,{"$f":"OF220+OF221-OF222","v":-1.2681994121521683E-9},-1.2732925824820966E-9,-1.278385752812025E-9,-1.2834789231419533E-9,-1.2885720934718816E-9,-1.2936652638018099E-9,-1.2987584341317382E-9,-1.3038516044616665E-9,-1.3089447747915948E-9,-1.3140379451215232E-9,-1.3191311154514515E-9,-1.3242242857813798E-9,-1.3293174561113081E-9,-1.3344106264412364E-9,-1.3395037967711647E-9]
[]
[null,null,"Debt Service",null,null,null,null,null,null,null,{"$f":"K221+K215","v":0},{"$f":"L221+L215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12660.099689241435,12712.850104613273,12765.820313382495,12819.011231354923,12872.423778152235,12926.058877227868,12979.917455882984,13034.000445282496,13088.308780471174,13142.843400389804,13197.605247891428,189953.8655331929,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,189217.61024042859,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,188481.35494766428,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,187745.09965489997,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,187008.84436213566,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,186272.58906937134,{"$f":"BX221+BX215","v":8835.0635131717609},8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,185536.33377660703,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,184800.07848384272,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,184063.82319107838,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,183327.56789831407,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,182591.31260554976,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,181855.05731278544,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,181118.80202002113,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,180382.54672725682,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,179646.29143449251,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,178910.0361417282,1472.510585528622,1472.510585528622,1472.510585528622,1472.510585528622,{"$f":"EJ221+EJ215","v":1472.510585528622},178173.78084896388,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,177437.52555619957,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"GV221+GV215","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"JH221+JH215","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"LT221+LT215","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"OF221+OF215","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12]
[]
[null,"Minimum Cash Balance"]
[null,null,"Next 6 month debt service",null,null,null,{"$f":"'General Assumptions'!G61","v":6},null,null,null,{"$f":"SUM(OFFSET(K225,0,1,1,$G$228))*OR(K211,K197)","v":0},{"$f":"SUM(OFFSET(L225,0,1,1,$G$228))*OR(L211,L197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76756.263993972228,77076.081760613786,77397.232101283007,77719.720568371675,78043.552737406557,78368.734207145753,255396.5408631108,254932.96338422113,254415.30291593197,253843.33411245412,253216.83068905765,252535.56541815956,251799.31012539525,251063.05483263094,250326.79953986662,249590.54424710231,248854.288954338,248118.03366157369,247381.77836880938,246645.52307604504,245909.26778328075,245173.01249051644,244436.75719775213,243700.50190498782,242964.24661222348,242227.99131945916,241491.73602669488,240755.48073393057,240019.22544116626,239282.97014840195,238546.71485563761,237810.45956287329,237074.20427010898,236337.94897734467,235601.69368458039,234865.43839181607,234129.1830990517,233392.92780628742,232656.67251352311,231920.4172207588,231184.16192799452,230447.9066352302,229711.65134246583,{"$f":"SUM(OFFSET(BX225,0,1,1,$G$228))*OR(BX211,BX197)","v":228975.39604970155},228239.14075693724,227502.88546417293,226766.63017140864,226030.37487864433,225294.11958587996,224557.86429311562,223821.60900035131,223085.35370758697,222349.09841482266,221612.84312205832,220876.58782929403,220140.33253652972,219404.07724376538,218667.82195100107,217931.56665823673,217195.31136547241,216459.05607270816,215722.80077994385,214986.54548717951,214250.2901944152,213514.03490165086,212777.77960888654,212041.52431612229,211305.26902335795,210569.01373059364,209832.75843782932,209096.50314506498,208360.24785230067,207623.99255953639,206887.73726677208,206151.48197400777,205415.22668124345,204678.97138847911,203942.7160957148,203206.46080295052,202470.20551018621,201733.95021742189,200997.69492465755,200261.43963189324,199525.18433912893,198788.92904636465,198052.67375360033,197316.41846083599,196580.16316807168,195843.90787530737,195107.65258254306,194371.39728977875,193635.14199701443,192898.88670425012,192162.63141148581,191426.3761187215,190690.12082595719,189953.86553319287,189217.61024042856,188481.35494766425,187745.09965489994,187008.84436213563,186272.58906937132,185536.333776607,184800.07848384269,184063.82319107838,183327.56789831407,182591.31260554976,{"$f":"SUM(OFFSET(EJ225,0,1,1,$G$228))*OR(EJ211,EJ197)","v":181855.05731278544},181118.8020200211,180382.54672725682,179646.29143449251,178910.0361417282,178173.78084896388,177437.52555619957,-3.055902197957039E-11,-3.055902197957039E-11,-3.055902197957039E-11,-3.055902197957039E-11,-3.055902197957039E-11,-3.055902197957039E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GV225,0,1,1,$G$228))*OR(GV211,GV197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(JH225,0,1,1,$G$228))*OR(JH211,JH197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(LT225,0,1,1,$G$228))*OR(LT211,LT197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(OF225,0,1,1,$G$228))*OR(OF211,OF197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shortfall in cash",null,null,null,null,null,null,null,{"$f":"MAX(K228-K232,0)","v":0},{"$f":"MAX(L228-L232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76756.263993972228,319.8177666413394,640.9681073105603,963.45657439922797,1287.2887434341101,1612.4702131733065,178640.27686913835,178176.69939024869,109926.04644727477,38828.192507980246,0,0,0,251063.05483263094,221696.83992111019,196012.18940884797,168447.68267388322,137101.62171859492,92118.685904811835,246645.52307604504,190827.04408305208,134027.58092967526,76599.100190743309,22799.22392345441,0,242227.99131945916,213420.78565766878,188279.69265137499,161289.09340616438,130538.77742509969,86222.495798230026,237810.45956287329,182680.6780429887,126577.6696622993,69851.668363716366,16739.124515848962,0,233392.92780628742,205165.51713175062,180589.01051379269,154194.34971760883,124061.87521916479,80434.166766824026,{"$f":"MAX(BX228-BX232,0)","v":228975.39604970155},174556.0892068205,119171.4509005931,63169.99225259939,10767.098513028584,0,224557.86429311562,196932.27192903621,172942.62664931669,147167.23978065434,117676.01760455417,74760.126736672624,220140.33253652972,166454.61381452184,111811.60679326369,56558.109605322097,4888.5484932418913,0,215722.80077994385,188722.35824856648,165343.16646501509,140211.76786767796,111386.59807656794,69207.170060245146,211305.26902335795,158377.66409513215,104500.97202648118,50020.287819103687,0,0,206887.73726677208,180537.15897549523,157793.405298395,133332.16680859076,105199.31789304242,63782.478633462568,202470.20551018621,150326.73264689997,97242.542617291154,43561.037180489016,0,0,198052.67375360033,172378.1359903203,150296.27706880355,126532.91117139463,99120.203818389025,58493.64423781645,193635.14199701443,142303.39707152714,90039.485217200418,37185.124873619934,0,0,189217.61024042856,164246.834728427,142854.88343142107,119818.73120796795,93155.626897544324,53348.692179140984,184800.07848384269,134309.32487736118,82895.146955752774,30897.589801646565,{"$f":"MAX(EJ228-EJ232,0)","v":0},0,180382.54672725682,156144.88900459162,135472.50346326106,113194.62760983825,87312.322320054795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GV228-GV232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JH228-JH232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(LT228-LT232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OF228-OF232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76756.263993972447,76756.263993972447,76756.263993972447,76756.263993972447,76756.263993972447,76756.263993972447,76756.263993972447,144489.2564686572,215015.14160447387,286310.66195369523,354097.92895436706,415446.51931078167,0,28629.959618756438,53578.35483825433,80406.606280454784,111016.41194297877,155263.09246399754,0,55082.223700228657,111145.43156084119,167837.65700700882,220901.27798153341,267419.42417436285,0,28070.950369026119,52475.788082555569,78730.132035001894,108744.19272330226,152324.21905740758,0,54393.526227120281,109760.27931504537,165750.02532086402,218126.31387596711,263986.77306027012,0,27491.155381772493,51331.406706966111,76989.812210385673,106386.03141606541,149277.48457564181,{"$f":"BW238","v":0},53683.051550116739,108331.43456357982,163596.63791880925,215263.27636561575,260443.40301017911,0,26889.337071315102,50142.727058270277,75181.858634168311,103936.82551750414,146116.46109262141,0,52949.463429243529,106856.21515773737,161373.45705291463,212306.76287223052,256782.53767807706,0,26264.187238613038,48907.123729400104,73302.267033972908,101391.1815323186,142834.35425587714,0,52191.349635461505,105331.78641134815,159076.2153259613,209251.06348650149,252997.01512945071,0,25614.322998512529,47621.821382848466,71346.804579888369,98743.398202672382,139423.98216948795,0,51407.21757052192,103755.1523073664,156700.40245140422,206090.14324781875,249079.26560704169,0,24938.282470515689,46283.886099268144,69310.996703912737,95987.448764154033,135877.7530519623,0,50595.489632722987,102123.14619428539,154241.25124510156,202817.62339573674,245021.28800622409,0,24234.520219237238,44890.216223478885,67190.113154167673,93116.962171826992,132187.64159746602,0,49754.498313717188,100432.42094256129,151693.72280390319,{"$f":"EI238","v":199426.76153302449},240814.62498455646,0,23501.402429900885,43437.532678467149,64979.153239125633,90125.203236144778,128345.16396458419,0,48882.481010644704,98679.438529470557,149052.49082354543,195910.43063664384,236450.33662561758,270383.74036600563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Increase in cash - Trapped",null,null,null,null,null,null,null,{"$f":"K290","v":0},{"$f":"L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28629.959618756438,24948.395219497892,26828.251442200453,30609.805662523977,44246.680521018781,0,55082.223700228657,56063.207860612529,56692.225446167635,53063.620974524587,46518.146192829445,0,28070.950369026119,24404.83771352945,26254.343952446325,30014.060688300371,43580.026334105336,0,54393.526227120281,55366.753087925092,55989.746005818648,52376.288555103107,45860.459184303021,0,27491.155381772493,23840.251325193618,25658.405503419563,29396.219205679736,42891.453159576398,0,{"$f":"BX290","v":53683.051550116739},54648.383013463084,55265.203355229416,51666.638446806493,45180.126644563366,0,26889.337071315102,23253.389986955179,25039.131575898042,28754.96688333583,42179.635575117274,0,52949.463429243529,53906.751728493844,54517.241895177263,50933.305819315901,44475.774805846544,0,26264.187238613038,22642.936490787062,24395.143304572801,28088.91449834569,41443.172723558535,0,52191.349635461505,53140.43677588665,53744.428914613163,50174.84816054019,43745.951642949221,0,25614.322998512529,22007.498384335937,23724.983197039899,27396.593622784014,40680.583966815568,0,51407.21757052192,52347.93473684448,52945.250144037818,49389.74079641451,42989.122359222929,0,24938.282470515689,21345.603628752455,23027.1106046446,26676.452060241299,39890.304287808278,0,50595.489632722987,51527.656561562413,52118.105050816172,48576.372150635179,42203.664610487336,0,24234.520219237238,20655.696004241643,22299.896930688785,25926.849017659322,39070.679425639028,0,49754.498313717188,50677.922628844113,51261.301861341897,47733.038729121283,{"$f":"EJ290","v":41387.863451531979},0,23501.402429900885,19936.130248566264,21541.620560658484,25146.049997019141,38219.960728439415,0,48882.481010644704,49796.95751882586,50373.052294074878,46857.939813098419,40539.905988973747,33933.40374038805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add : Increase in cash from Grace Period",null,null,null,null,null,null,null,{"$f":"K299","v":0},{"$f":"L299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76756.263993972447,0,0,0,0,0,0,67732.992474684754,70525.885135816672,71295.520349221391,67787.267000671811,61348.590356414621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction in Cash in repayment month",null,null,null,null,null,null,null,{"$f":"K283","v":0},{"$f":"L283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,415446.51931078167,0,0,0,0,0,155263.09246399754,0,0,0,0,0,267419.42417436285,0,0,0,0,0,152324.21905740758,0,0,0,0,0,263986.77306027012,0,0,0,0,0,149277.48457564181,{"$f":"BX283","v":0},0,0,0,0,260443.40301017911,0,0,0,0,0,146116.46109262141,0,0,0,0,0,256782.53767807706,0,0,0,0,0,142834.35425587714,0,0,0,0,0,252997.01512945071,0,0,0,0,0,139423.98216948795,0,0,0,0,0,249079.26560704169,0,0,0,0,0,135877.7530519623,0,0,0,0,0,245021.28800622409,0,0,0,0,0,132187.64159746602,0,0,0,0,{"$f":"EJ283","v":0},240814.62498455646,0,0,0,0,0,128345.16396458419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction after local debt reapyment",null,null,null,null,null,null,null,{"$f":"K284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,270383.74036600563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: cash trapped to meet shortfall",null,null,null,null,null,null,null,{"$f":"K301","v":0},{"$f":"L301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K232+K233-K235+K234-K236+K237","v":0},{"$f":"L232+L233-L235+L234-L236+L237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76756.263993972447,76756.263993972447,76756.263993972447,76756.263993972447,76756.263993972447,76756.263993972447,76756.263993972447,144489.2564686572,215015.14160447387,286310.66195369523,354097.92895436706,415446.51931078167,0,28629.959618756438,53578.35483825433,80406.606280454784,111016.41194297877,155263.09246399754,0,55082.223700228657,111145.43156084119,167837.65700700882,220901.27798153341,267419.42417436285,0,28070.950369026119,52475.788082555569,78730.132035001894,108744.19272330226,152324.21905740758,0,54393.526227120281,109760.27931504537,165750.02532086402,218126.31387596711,263986.77306027012,0,27491.155381772493,51331.406706966111,76989.812210385673,106386.03141606541,149277.48457564181,0,{"$f":"BX232+BX233-BX235+BX234-BX236+BX237","v":53683.051550116739},108331.43456357982,163596.63791880925,215263.27636561575,260443.40301017911,0,26889.337071315102,50142.727058270277,75181.858634168311,103936.82551750414,146116.46109262141,0,52949.463429243529,106856.21515773737,161373.45705291463,212306.76287223052,256782.53767807706,0,26264.187238613038,48907.123729400104,73302.267033972908,101391.1815323186,142834.35425587714,0,52191.349635461505,105331.78641134815,159076.2153259613,209251.06348650149,252997.01512945071,0,25614.322998512529,47621.821382848466,71346.804579888369,98743.398202672382,139423.98216948795,0,51407.21757052192,103755.1523073664,156700.40245140422,206090.14324781875,249079.26560704169,0,24938.282470515689,46283.886099268144,69310.996703912737,95987.448764154033,135877.7530519623,0,50595.489632722987,102123.14619428539,154241.25124510156,202817.62339573674,245021.28800622409,0,24234.520219237238,44890.216223478885,67190.113154167673,93116.962171826992,132187.64159746602,0,49754.498313717188,100432.42094256129,151693.72280390319,199426.76153302449,{"$f":"EJ232+EJ233-EJ235+EJ234-EJ236+EJ237","v":240814.62498455646},0,23501.402429900885,43437.532678467149,64979.153239125633,90125.203236144778,128345.16396458419,0,48882.481010644704,98679.438529470557,149052.49082354543,195910.43063664384,236450.33662561758,270383.74036600563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232+GV233-GV235+GV234-GV236+GV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232+JH233-JH235+JH234-JH236+JH237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232+LT233-LT235+LT234-LT236+LT237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232+OF233-OF235+OF234-OF236+OF237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Positive Balance test",null,null,null,null,{"$f":"AND(K240:OT240)","v":true},null,null,{"$f":"K238>=0","v":true},{"$f":"L238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Interest Income",null,null,null,null,{"$f":"'General Assumptions'!G63/12","v":5.8333333333333336E-3},null,null,{"$f":"K232*$H$242","v":0},{"$f":"L232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,447.74487329817265,447.74487329817265,447.74487329817265,447.74487329817265,447.74487329817265,447.74487329817265,447.74487329817265,842.85399606716703,1254.2549926927643,1670.1455280632222,2065.5712522338081,2423.4380293128934,0,167.00809777607924,312.54040322315029,469.03853663598625,647.59573633404284,905.70137270665236,0,321.3129715846672,648.34835077157356,979.05299920755147,1288.5907882256115,1559.9466410171167,0,163.7472104859857,306.10876381490749,459.25910353751107,634.34112421926318,888.55794450154428,0,317.29556965820166,640.26829600443136,966.87514770504015,1272.4034976098083,1539.9228428515758,0,160.36507306033954,299.43320579063567,449.10723789391642,620.58518326038154,870.78532669124388,{"$f":"BX232*$H$242","v":0},313.15113404234768,631.933368287549,954.31372119305399,1255.7024454660918,1519.2531842260448,0,156.85446624933809,292.49924117324332,438.56084203264851,606.29814885210749,852.34602304029158,0,308.87187000392061,623.32792175346799,941.34516614200209,1238.4561167546781,1497.8981364554495,0,153.20775889190941,285.29155508816729,427.59655769817533,591.44855893852525,833.20039982595006,0,304.44953954019212,614.43542073286426,927.94458940144091,1220.6312036712586,1475.8159215884625,0,149.41688415798976,277.79395806661609,416.18969338268215,576.00315618225557,813.3065626553464,0,299.87543582804454,605.23838845963735,914.08568096652471,1202.1925022789428,1452.9623827077432,0,145.47331441134153,269.98933557906417,404.31414743949097,559.92678445756519,792.62022613644672,0,295.14035619088412,595.71835279999812,899.74063226309249,1183.1028031417977,1429.2908467029738,0,141.36803461221723,261.8595946369602,391.9423267326448,543.18227933565743,771.09457598521851,0,290.23457349668359,585.85578883160758,884.88004968943528,{"$f":"EJ232*$H$242","v":1163.3227756093095},1404.7519790765793,0,137.09151417442183,253.38560729105839,379.04506056156623,525.73035221084456,748.68012312674114,0,285.14780589542744,575.63005808857827,869.47286313734844,1142.8108453804225,1379.2936303161025,1577.2384854683662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IDC and Fee Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J250","v":0},{"$f":"K250","v":0},0,0,0,0,0,0,0,0,43.24502561805393,130.14100468863293,4112.4343726969701,12436.051822005749,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"BW250","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"EI250","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"GU250","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"JG250","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"LS250","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"OE250","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759]
[null,null,"Add: IDC",null,null,null,null,null,null,null,{"$f":"K177","v":0},0,0,0,0,0,0,0,0,43.24502561805393,86.895979070579003,3982.2933680083374,8323.6174493087801,12252.991314311272,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Signing Fees",null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60768.478508358887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation on IDC"]
[null,null,"Less: Amortization ofSigning Fees"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K245+K246+K247-K248-K249","v":0},{"$f":"L245+L246+L247-L248-L249","v":0},0,0,0,0,0,0,0,43.24502561805393,130.14100468863293,4112.4343726969701,12436.051822005749,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"BX245+BX246+BX247-BX248-BX249","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"EJ245+EJ246+EJ247-EJ248-EJ249","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"GV245+GV246+GV247-GV248-GV249","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"JH245+JH246+JH247-JH248-JH249","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"LT245+LT246+LT247-LT248-LT249","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"OF245+OF246+OF247-OF248-OF249","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759]
[]
[]
[]
["Profit and loss Statement"]
[null,"Revenues",null,null,null,null,null,null,null,null,{"$f":"K89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,52546.499572809349,58797.983358643411,64674.033369574194,65364.164075668981,65683.790538816233,61589.064422408686,54494.635776148774,47129.00141484871,36514.98546670314,32554.504276461743,34662.70676209365,38405.896697216711,52284.965771757852,58505.334748232344,64352.138554239471,65038.834350145087,65356.869972332373,61282.52407714213,54223.405735188484,46894.431519993814,36333.243523432218,32392.474392188047,34490.183957950205,38214.743333478444,52024.733673572366,58214.142704939448,64031.84586987974,64715.123851789576,65031.57655093124,60977.509440768168,53953.525657102,46661.029123577675,36152.406143959466,32231.250961091297,34318.519832217346,38024.541375946268,51765.796799433156,57924.399979156537,63713.147342388125,64393.024521404601,64707.902176006057,60674.012919547007,53684.988822870466,46428.788414741233,35972.468826100914,32070.829969302522,34147.710111091314,37835.286089292749,51508.148702766775,57636.099357358042,{"$f":"BW89","v":63396.035037346388},64072.528339904449,64385.83878925829,60372.02695753429,53417.788546916847,46197.70361154712,35793.427090080804,31911.207422930522,33977.750542039859,37646.972761759076,51251.782969085638,57349.233661921491,63080.50105982738,63753.627328115945,64065.378372497151,60071.544036393032,53151.918176939478,45967.768960835783,35615.276478420048,31752.379347962426,33808.636893696348,37459.596705037708,50996.693215828192,57063.795750948782,62766.537554198454,63436.313546579688,63746.512947439776,59772.556675206382,52887.371093746406,45738.978738082209,35438.012555825277,31594.341790164792,33640.364955754492,37273.15325415571,50742.873092200141,56779.778518088344,62454.136703925928,63120.579095352492,63429.234575512819,59475.057430291483,52624.140711090709,45511.32724725343,35261.630909078413,31437.090814985135,33472.930538863468,37087.637767358596,50490.316279016275,56497.174892358322,62143.290731380519,62806.416113810701,63113.535357654655,59179.038895014048,52362.22047550643,45284.808820666716,35086.12714692681,31280.622507453987,33306.329474523656,36903.045625994782,50239.016488543159,56215.977837970422,61833.991897643646,62493.816780454428,62799.407434118802,58884.493699604012,{"$f":"EI89","v":52101.603866145422},45059.417818848451,34911.496899973885,31124.932972087408,33140.557614982841,36719.372234400544,49988.967464342582,55936.1803541548,61526.232502314757,62182.773312712852,62486.84298427817,58591.414510972027,51842.284394615061,44835.148630393734,34737.735820570379,30970.018332790009,32975.610833132945,36536.613019785676,49740.162981115813,55657.775474985778,61220.004883319671,61873.277966750516,62175.834226430445,58299.79403252693,51584.255604816623,44611.995671826669,34564.839582706096,30815.874732758464,32811.485022407265,36354.763432119587,49492.596844548592,55380.756269208359,60915.301416719776,61565.323037274444,61866.373417604285,64036.620483988954,56958.387436061617,49518.935822594547,38568.55173311726,34566.262172471193,36998.399730946359,41209.515681044868,56396.942922029164,63438.563105537833,70145.527735611671,71267.067045540316,71992.377489284248,67859.561574848267,60358.763004801207,52475.181375545842,40871.067077010732,36629.843651596813,39207.178107419837,43669.694710493619,59763.800649153905,67225.800592592132,74333.166282020131,75521.660697957399,76290.271663778578,71910.729553287238,63962.138597399608,55607.912703568196,43311.040963437765,38816.619490000943,{"$f":"GU89","v":41547.818995565569},46276.744693335371,63331.657408626386,71239.133487253435,78770.803896957412,80030.25059152217,80844.747090057514,76203.749403572248,67780.633172146496,58927.665882993722,45896.679570466003,41133.944304068507,44028.194494354502,49039.43372192941,67112.512700953957,75492.059525936667,83473.365348541076,84808.000122739148,85671.121487937926,80753.059511923464,71827.089180596362,62445.605986482638,48636.678979207565,43589.61177559691,46656.646661515602,51967.053337566533,71119.082388363444,79998.88225040352,88456.666403021882,89870.977932192487,90785.627034309276,85573.960226037947,76115.115759606313,66173.564633660513,51540.254420685385,46191.880863691586,49442.015569742245,55069.449780001116,75364.841461090618,84774.759113773442,93737.467016744122,95236.211946979267,96205.464955576012,90682.66531358198,80659.134501908105,70124.079783502122,54617.171268716826,48949.503581493147,52393.669037834487,58357.057102558327,79864.069356787237,89835.752458429648,99333.527703628424,100921.7466494379,101948.86337923037,96096.356492719293,85474.427959150882,74310.437902292513,57877.777883050629,51871.754431155685,55521.534136769566,61840.932264189847,84631.897985464428,95198.883537270129,{"$f":"JG89","v":105263.66926775358},106946.70376477933,108035.1386391234,101833.24121807318,90577.191040541657,78746.71864898577,61333.040413215916,54968.46159607252,58836.130576662494,65532.792316500512,89684.362621491557,100882.18975998927,111547.83610193142,113331.34657172691,114484.76024061705,107912.61391646994,95984.585479948044,83447.84222824793,64994.579680136514,58250.039995255647,62348.606086904707,69445.053810814352,95038.455833811371,106904.78535692212,118207.163265162,120097.14805245624,121319.41970411051,114354.92087841309,101714.79755464898,88429.619570443523,68874.710259551604,61727.526311038673,66070.773908472154,73590.874557814561,100712.18463575121,113286.92566447724,125264.04756456522,127266.86311103815,128562.10351847598,121181.82902353228,107787.09924985365,93708.80550733149,72986.481898688988,65412.616107908449,70015.152524497447,77984.197880204505,106724.63104663711,120050.07524836472,132742.22288085421,134864.60510327213,136237.17044976377,128416.29877128202,114221.91307469975,99303.155122313008,77343.723405484649,69317.703167305241,74195.007762729569,82639.799507221629,0,0,0,0,0,0,{"$f":"LS89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7700.0307980769376,7862.0105183049673,8014.6343470158599,8037.6403035640678,8051.4139229288257,7954.8591559606011,7783.3424140056059,7605.0762783802174,7345.6315140822217,7252.5561923745827,7600.0863999050198,7699.6654949773101,8052.6731352632196,8214.2450059201001,8366.509647106348,8389.8036556780553,8403.9133962749092,8308.246004923345,8137.9918788991054,7961.0241039478133,7703.2839046757836,7611.0872704662206,7974.4729189729005,8073.9762075904446,8425.6488888876265,8586.8408329227495,8738.7741035746694,8762.3808966852976,8776.8513894587522,8682.0933993746985,8513.1221864217441,8337.4730312400698,8081.4557749333544,7990.1604580478433,8370.2846435859356,8469.739791183405,8820.1115895470757,8980.9530739774164,9132.584344535966,9156.5302324058466,9171.3876954599655,9077.5627414170649,8909.8963654453673,8735.5877251787369,8481.3134443284125,8390.943717169248,8788.7378134623777,8888.174121506936,9237.2807264507574,9397.8028640737193,{"$f":"BW95","v":9549.1631606722422},9573.4761339263023,9588.7484757590209,9495.8819053634543,9329.5440212621725,9156.5995318604091,8904.0900187657044,8814.6719022246925,9231.1182073150667,9330.5667204558868,9678.4455428204747,9838.6812005313295,9989.803313876715,10014.513152918895,10030.230082366226,9938.3490665119953,9773.3651711404818,9601.8103209292312,9351.0892398070173,9262.6506160672761,9698.7851442117171,9798.2787643901993,10144.96905120818,10304.9529653515,10455.871566676333,10481.009958172603,10497.203101498862,10406.336752007042,10242.734302407833,10072.596550920007,9823.689557312744,9736.2602899868416,10193.175716781221,10292.749324754372,10638.292281566835,10798.061180779092,10948.812945324455,10974.413606256498,10991.116631855071,10901.296126763966,10739.104666067158,10570.41357060625,10323.348438562731,10236.960500644023,10715.809269797932,10815.499854556785,11159.938775665567,11319.531511695897,11470.15525021434,11496.254059995987,11513.502811195296,11424.761528198771,11264.012819717704,11096.800170155511,10851.606927689576,10766.294537824564,11268.292138471832,11368.138935068106,11711.519342239782,11870.977029267535,12021.51382806754,12048.148969248059,12065.981605749588,11978.355264313226,{"$f":"EI95","v":11819.083434363813},11653.383396707763,11410.094470073002,11325.894237695567,11852.322661615413,11952.367297942968,12294.737088114005,12454.103251115366,12604.596621202571,12631.808729314936,12650.265877824388,12563.792690543463,12406.034380554249,12241.883649854304,12000.534017207736,11917.485097111236,12469.696485751134,12569.9831388643,12911.392741432499,13070.713474184447,13221.20951009091,13249.041833239504,13268.166747888637,13182.887581688641,13026.682110205376,12864.120073407577,12624.747428472516,12542.891685433206,13122.312177169208,13222.887739757911,13563.390284083353,13722.714417431383,13873.261966362661,13901.760535183434,13921.59926837903,13988.232703198331,13823.719260508256,13650.240821697782,13389.054883477844,13301.637467254681,13920.93275080439,14038.983836055231,14431.509912180512,14620.458374102316,14801.10836491348,14842.190997808551,14873.436543379179,14783.297925458344,14609.029099643301,14425.260420787325,14148.548515502043,14055.97934114123,14709.451451939858,14834.617810637477,15250.645479886201,15450.94245303296,15642.445902206833,15686.050282511666,15719.230672125232,15623.780714999117,15439.178403536409,15244.50947408793,14951.349044654344,14853.324910825804,{"$f":"GU95","v":15542.862706862963},15675.573516763332,16116.51023177867,16328.8376616516,16531.846983783355,16578.128152347788,16613.363412784631,16512.289574975021,16316.741441682101,16110.526114013914,15799.939808934923,15696.139696477845,16423.736596785086,16564.44694331523,17031.784468237554,17256.865301083351,17472.072150060412,17521.194695693699,17558.6123129154,17451.583689650473,17244.441139072049,17025.994989326278,16696.947409806326,16587.031436417106,17354.791219621049,17503.983661142745,17999.303123638412,18237.903772955022,18466.041403404208,18518.180051869902,18557.915435415514,18444.581681542968,18225.157713587741,17993.755776003127,17645.150030058703,17528.758343770471,18338.901268850364,18497.087496577587,19022.064742685245,19274.997704197685,19516.84347513687,19572.18371454455,19614.380690891685,19494.370880737799,19261.937818492373,19016.812185732917,18647.486237852932,18524.237845730335,19379.107112923157,19546.829711222599,20103.240981173971,20371.367605223099,20627.74563448671,20686.484379333611,20731.295716034234,20604.217136525662,20358.004219755887,20098.341501323168,19707.064305556098,19576.555833820486,20478.624404618167,20656.45871776931,21246.186662030537,21530.420092856773,{"$f":"JG95","v":21802.204071381184},21864.550367636602,21912.138330150643,21777.575203301116,21516.766039709277,21241.70467005339,20827.172073679525,20688.976455259217,21640.854251500383,21829.410363359733,22454.450419293782,22755.75871126934,23043.874886872272,23110.050660645862,23160.587603916163,23018.099734553198,22741.829600391622,22450.456987840771,22011.287392027196,21864.952477293988,22869.393980469526,23069.318813874284,23731.785964648585,24051.195386117823,24356.625726986735,24426.866579479662,24480.535576419687,24329.65692078611,24037.009901932324,23728.359409037046,23263.089172066761,23108.136258273025,23240.568975690196,23452.548518850734,24154.684457511485,24493.28299354155,24817.068542262252,24891.624593867331,24948.620103069115,24788.857253679955,24478.863217753926,24151.91096308687,23658.989530899948,23494.91180556926,23635.377092751609,23860.138760321515,24604.319483330968,24963.26054935635,25306.504978966292,25385.641765561311,25446.170340675464,25277.00092254184,24948.632312090253,24602.293782954828,24080.078530835151,23906.33942408302,24055.325037726143,24293.640174704698,0,0,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,null,null,{"$f":"K255-K256","v":0},{"$f":"L255-L256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,44846.468774732413,50935.972840338443,56659.399022558333,57326.523772104912,57632.376615887406,53634.205266448087,46711.293362143166,39523.92513646849,29169.353952620917,25301.948084087162,27062.620362188631,30706.2312022394,44232.292636494632,50291.089742312244,55985.628907133127,56649.03069446703,56952.956576057462,52974.278072218789,46085.413856289379,38933.407416046,28629.959618756435,24781.387121721826,26515.711038977304,30140.767125888,43599.084784684739,49627.301872016702,55293.071766305075,55952.742955104281,56254.725161472488,52295.416041393473,45440.403470680256,38323.556092337603,28070.950369026112,24241.090503043451,25948.23518863141,29554.801584762863,42945.685209886084,48943.446905179124,54580.562997852161,55236.494288998758,55536.514480546088,51596.45017812994,44775.092457425097,37693.200689562495,27491.1553817725,23679.886252133274,25358.972297628934,28947.111967785815,42270.867976316018,48238.296493284324,53846.871876674144,{"$f":"BX255-BX256","v":54499.052205978151},54797.09031349927,50876.145052170832,44088.244525654678,37041.104079686709,26889.337071315102,23096.535520705831,24746.632334724793,28316.406041303191,41573.337426265163,47510.552461390165,53090.697745950667,53739.11417519705,54035.148290130921,50133.194969881035,43378.553005798996,36365.958639906552,26264.187238613031,22489.728731895149,24109.851749484631,27661.31794064751,40851.724164620013,46758.842785597284,52310.665987522123,52955.303588407085,53249.309845940916,49366.219923199344,42644.636791338577,35666.382187162206,25614.322998512533,21858.081500177948,23447.189238973271,26980.403929401338,40104.580810633306,45981.717337309252,51505.323758601473,52146.165489095991,52438.117943657751,48573.761303527514,41885.036045023553,34940.913676647178,24938.282470515682,21200.130314341113,22757.121269065537,26272.137912801809,39330.377503350712,45177.643380662426,50673.13548116618,51310.162053814711,51600.032546459362,47754.27736681528,41098.207655788727,34188.008650511205,24234.520219237234,20514.327969629423,22038.037336051824,25534.906690926677,38527.497146303373,44345.000808702884,49812.478069576107,50445.667811206367,50733.425828369218,46906.138435290784,40282.52043178161,{"$f":"EJ255-EJ256","v":33406.034422140685},23501.402429900882,19799.038734391841,21288.234953367428,24767.004936457575,37694.230376228574,43482.077103039432,48921.63588111219,49550.964583397916,49836.577106453784,46027.621820428561,39436.25001406081,32593.264980539432,22737.201803362645,19052.533235678773,20505.914347381811,23966.629880921377,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511011,48907.667478541807,45116.906450838287,38557.57349461125,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361675,35929.206560465238,41658.041851776972,47042.039450357115,47663.562502091008,47944.774149225253,50048.387780790625,43134.668175553365,35868.695000896769,25179.496849639414,21264.624705216513,23077.46698014197,27170.531844989637,41965.433009848653,48818.104731435516,55344.41937069819,56424.876047731763,57118.940945905066,53076.263649389919,45749.733905157904,38049.92095475852,26722.518561508688,22573.864310455581,24497.726655479979,28835.07689985614,44513.155169267702,51774.858139559175,58690.720379813298,59835.610415445735,60571.040991653346,56286.948838288125,48522.960193863197,40363.403229480267,28359.691918783421,23963.294579175141,26004.956288702604,{"$f":"GV255-GV256","v":30601.171176572039},47215.14717684772,54910.295825601832,62238.956913174057,63452.122439174382,64231.383677272883,59691.459828597232,51463.891730464398,42817.13976897981,30096.73976153108,25437.80460759066,27604.457897569417,32474.98677861418,50080.728232716399,58235.194224853316,66001.293198480664,67286.805427045445,68112.509175022526,63301.475822272987,54582.648041524313,45419.610997156356,31939.73156940124,27002.580339179804,29301.855441894553,34463.069676423787,53119.779264725032,61760.978477448502,69990.624999617678,71352.797880322585,72227.711598893758,67129.378544494975,57889.958046018568,48179.808857657386,33895.104390626686,28663.122519921115,31103.114300891881,36572.362283423528,56342.776718405374,65499.76140957576,74220.62354160726,75664.028232434721,76591.084264684323,71188.294432844181,61397.196683415736,51107.267597769205,35969.685030863897,30425.265735762812,33014.56192491133,38810.227391335728,59760.828375613266,69464.384853206546,78705.782069141715,80235.262270104286,81217.56766319614,75492.139356193627,65116.423739394995,54212.096400969342,38170.713577494535,32295.198597335198,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,83461.465196372388,{"$f":"JH255-JH256","v":85082.153397142727},86123.000308972754,80055.666014772054,69060.425000832387,57505.01397893238,40505.868339536391,34279.485140813304,37195.276325162107,43703.381953140779,67229.912202197767,78126.431048719925,88503.961215059142,90221.295911081048,91324.172636700881,84894.514181916747,73242.755879556425,60997.385240407159,42983.292288109318,36385.087517961656,39479.212106435181,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175267,95670.281472976581,96838.884127690821,90025.263957626972,77677.787652716652,64701.260161406477,45611.621087484848,38619.390052765651,42830.204932781955,50138.326038963831,76557.50017823973,88793.642670935689,100446.97902230297,102375.23851717083,103613.48341540687,96392.971769852331,83308.236032099725,69556.894544244627,49327.49236778904,41917.704302339189,46379.775431745838,54124.059119882993,82120.311563306139,95086.814699008377,107435.71790188793,109478.96333771083,110791.0001090883,103139.29784874019,89273.280762609502,74700.861339358176,53263.644874649501,45411.363743222217,50139.682725003426,58346.159332516931,0,0,0,0,0,0,0,{"$f":"LT255-LT256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF255-OF256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation without IDC",null,null,null,null,null,null,null,null,{"$f":"K133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,{"$f":"BW133","v":39562.81152887948},39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.81152887948,39562.811528872233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation on IDC"]
[null,"Amortization Signing fees"]
[null,null,"EBIT",null,null,null,null,null,null,null,{"$f":"K257-K258-K259-K260","v":0},{"$f":"L257-L258-L259-L260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5283.6572458529336,11373.161311458964,17096.587493678853,17763.712243225433,18069.565087007926,14071.393737568607,7148.481833263686,-38.886392410990084,-10393.457576258563,-14260.863444792318,-12500.191166690849,-8856.5803266400799,4669.4811076151527,10728.278213432764,16422.817378253647,17086.21916558755,17390.145047177983,13411.466543339309,6522.6023274098989,-629.4041128334793,-10932.851910123045,-14781.424407157654,-13047.100489902175,-9422.0444029914797,4036.2732558052594,10064.490343137222,15730.260237425595,16389.931426224801,16691.913632593009,12732.604512513994,5877.5919418007761,-1239.2554365418764,-11491.861159853368,-15321.721025836028,-13614.57634024807,-10008.009944116617,3382.8736810066039,9380.6353762996441,15017.751468972681,15673.682760119278,15973.702951666608,12033.638649250461,5212.2809285456169,-1869.6108393169852,-12071.65614710698,-15882.925276746206,-14203.839231250546,-10615.699561093665,2708.0564474365383,8675.4849644048445,14284.060347794664,{"$f":"BX257-BX258-BX259-BX260","v":14936.240677098671},15234.27878461979,11313.333523291352,4525.4329967751983,-2521.7074491927706,-12673.474457564378,-16466.276008173649,-14816.179194154687,-11246.405487576289,2010.5258973856835,7947.7409325106855,13527.886217071187,14176.30264631757,14472.336761251441,10570.383441001555,3815.7414769195166,-3196.8528889729278,-13298.624290266449,-17073.08279698433,-15452.959779394849,-11901.49358823197,1288.912635740533,7196.0312567178044,12747.854458642643,13392.492059527605,13686.498317061436,9803.4083943198639,3081.8252624590968,-3896.4293417172739,-13948.488530366947,-17704.730028701531,-16115.622289906209,-12582.407599478141,541.76928175382636,6418.9058084297722,11942.512229721993,12583.353960216511,12875.306414778272,9010.9497746480338,2322.2245161440733,-4621.8978522323014,-14624.529058363798,-18362.681214538366,-16805.690259813942,-13290.673616070424,39330.377503350712,45177.643380662426,50673.13548116618,51310.162053814711,51600.032546459362,47754.27736681528,41098.207655788727,34188.008650511205,24234.520219237234,20514.327969629423,22038.037336051824,25534.906690926677,38527.497146303373,44345.000808702884,49812.478069576107,50445.667811206367,50733.425828369218,46906.138435290784,40282.52043178161,{"$f":"EJ257-EJ258-EJ259-EJ260","v":33406.034422140685},23501.402429900882,19799.038734391841,21288.234953367428,24767.004936457575,37694.230376228574,43482.077103039432,48921.63588111219,49550.964583397916,49836.577106453784,46027.621820428561,39436.25001406081,32593.264980539432,22737.201803362645,19052.533235678773,20505.914347381811,23966.629880921377,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511011,48907.667478541807,45116.906450838287,38557.57349461125,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361675,35929.206560465238,41658.041851776972,47042.039450357115,47663.562502091008,47944.774149225253,50048.387780790625,43134.668175553365,35868.695000896769,25179.496849639414,21264.624705216513,23077.46698014197,27170.531844989637,41965.433009848653,48818.104731435516,55344.41937069819,56424.876047731763,57118.940945905066,53076.263649389919,45749.733905157904,38049.92095475852,26722.518561508688,22573.864310455581,24497.726655479979,28835.07689985614,44513.155169267702,51774.858139559175,58690.720379813298,59835.610415445735,60571.040991653346,56286.948838288125,48522.960193863197,40363.403229480267,28359.691918783421,23963.294579175141,26004.956288702604,{"$f":"GV257-GV258-GV259-GV260","v":30601.171176572039},47215.14717684772,54910.295825601832,62238.956913174057,63452.122439174382,64231.383677272883,59691.459828597232,51463.891730464398,42817.13976897981,30096.73976153108,25437.80460759066,27604.457897569417,32474.98677861418,50080.728232716399,58235.194224853316,66001.293198480664,67286.805427045445,68112.509175022526,63301.475822272987,54582.648041524313,45419.610997156356,31939.73156940124,27002.580339179804,29301.855441894553,34463.069676423787,53119.779264725032,61760.978477448502,69990.624999617678,71352.797880322585,72227.711598893758,67129.378544494975,57889.958046018568,48179.808857657386,33895.104390626686,28663.122519921115,31103.114300891881,36572.362283423528,56342.776718405374,65499.76140957576,74220.62354160726,75664.028232434721,76591.084264684323,71188.294432844181,61397.196683415736,51107.267597769205,35969.685030863897,30425.265735762812,33014.56192491133,38810.227391335728,59760.828375613266,69464.384853206546,78705.782069141715,80235.262270104286,81217.56766319614,75492.139356193627,65116.423739394995,54212.096400969342,38170.713577494535,32295.198597335198,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,83461.465196372388,{"$f":"JH257-JH258-JH259-JH260","v":85082.153397142727},86123.000308972754,80055.666014772054,69060.425000832387,57505.01397893238,40505.868339536391,34279.485140813304,37195.276325162107,43703.381953140779,67229.912202197767,78126.431048719925,88503.961215059142,90221.295911081048,91324.172636700881,84894.514181916747,73242.755879556425,60997.385240407159,42983.292288109318,36385.087517961656,39479.212106435181,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175267,95670.281472976581,96838.884127690821,90025.263957626972,77677.787652716652,64701.260161406477,45611.621087484848,38619.390052765651,42830.204932781955,50138.326038963831,76557.50017823973,88793.642670935689,100446.97902230297,102375.23851717083,103613.48341540687,96392.971769852331,83308.236032099725,69556.894544244627,49327.49236778904,41917.704302339189,46379.775431745838,54124.059119882993,82120.311563306139,95086.814699008377,107435.71790188793,109478.96333771083,110791.0001090883,103139.29784874019,89273.280762609502,74700.861339358176,53263.644874649501,45411.363743222217,50139.682725003426,58346.159332516931,0,0,0,0,0,0,0,{"$f":"LT257-LT258-LT259-LT260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF257-OF258-OF259-OF260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest expense on Debt fund",null,null,null,null,null,null,null,null,{"$f":"K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14972.987116806131,14795.789866953608,14649.510475933988,1239.714820376644,1108.8931350653093,937.6889062335315,757.3874632881176,559.31596400493095,298.09738127020546,7.6662324255184089,0,0,0,0,0,0,0,0,0,0,0,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,0,0,0,0,0,0,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,0,0,0,0,0,{"$f":"BW186","v":0},163.82032655740733,163.82032655740733,163.82032655740733,163.82032655740733,163.82032655740733,163.82032655740733,0,0,0,0,0,0,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,0,0,0,0,0,0,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,0,0,0,0,0,0,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,0,0,0,0,0,0,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,0,0,0,0,0,0,57.979755858927547,57.979755858927547,57.979755858927547,{"$f":"EI186","v":57.979755858927547},57.979755858927547,57.979755858927547,0,0,0,0,0,0,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6262066727769337E-29,1.9252413345553867E-28,2.8878620018330803E-28,3.8504826691107735E-28,{"$f":"LS186","v":4.8131033363884666E-28},1.0736922827328115E-28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest on Local banks fund",null,null,null,null,null,null,null,null,{"$f":"K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12660.099689241435,12712.850104613273,12765.820313382495,12819.011231354923,12872.423778152235,12926.058877227868,12979.917455882984,13034.000445282496,13088.308780471174,13142.843400389804,13197.605247891428,13252.595269757643,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,{"$f":"BW217","v":9571.3188059360746},8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,1472.510585528622,1472.510585528622,1472.510585528622,{"$f":"EI217","v":1472.510585528622},1472.510585528622,1472.510585528622,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"GU217","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"JG217","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"LS217","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"OE217","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12]
[null,"Interest Income from cash balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,447.74487329817265,447.74487329817265,447.74487329817265,447.74487329817265,447.74487329817265,447.74487329817265,447.74487329817265,842.85399606716703,1254.2549926927643,1670.1455280632222,2065.5712522338081,2423.4380293128934,0,167.00809777607924,312.54040322315029,469.03853663598625,647.59573633404284,905.70137270665236,0,321.3129715846672,648.34835077157356,979.05299920755147,1288.5907882256115,1559.9466410171167,0,163.7472104859857,306.10876381490749,459.25910353751107,634.34112421926318,888.55794450154428,0,317.29556965820166,640.26829600443136,966.87514770504015,1272.4034976098083,1539.9228428515758,0,160.36507306033954,299.43320579063567,449.10723789391642,620.58518326038154,870.78532669124388,{"$f":"BX242","v":0},313.15113404234768,631.933368287549,954.31372119305399,1255.7024454660918,1519.2531842260448,0,156.85446624933809,292.49924117324332,438.56084203264851,606.29814885210749,852.34602304029158,0,308.87187000392061,623.32792175346799,941.34516614200209,1238.4561167546781,1497.8981364554495,0,153.20775889190941,285.29155508816729,427.59655769817533,591.44855893852525,833.20039982595006,0,304.44953954019212,614.43542073286426,927.94458940144091,1220.6312036712586,1475.8159215884625,0,149.41688415798976,277.79395806661609,416.18969338268215,576.00315618225557,813.3065626553464,0,299.87543582804454,605.23838845963735,914.08568096652471,1202.1925022789428,1452.9623827077432,0,145.47331441134153,269.98933557906417,404.31414743949097,559.92678445756519,792.62022613644672,0,295.14035619088412,595.71835279999812,899.74063226309249,1183.1028031417977,1429.2908467029738,0,141.36803461221723,261.8595946369602,391.9423267326448,543.18227933565743,771.09457598521851,0,290.23457349668359,585.85578883160758,884.88004968943528,{"$f":"EJ242","v":1163.3227756093095},1404.7519790765793,0,137.09151417442183,253.38560729105839,379.04506056156623,525.73035221084456,748.68012312674114,0,285.14780589542744,575.63005808857827,869.47286313734844,1142.8108453804225,1379.2936303161025,1577.2384854683662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loss on Currency Translation",null,null,null,null,null,null,null,null,{"$f":"K191","v":0},0,0,0,0,0,0,0,0,0,0,0,93787.238865450723,0,0,0,0,0,0,0,0,0,0,0,12494.570535947169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,null,null,null,null,{"$f":"K261-K262-K263-K265+K264","v":0},{"$f":"L261-L262-L263-L265+L264","v":0},0,0,0,0,0,0,0,0,0,0,-93787.238865450723,0,5283.6572458529336,11373.161311458964,17096.587493678853,17763.712243225433,18069.565087007926,14071.393737568607,-7824.5052835424449,-14834.676259364598,-25042.968052192551,-27712.933081112227,-38368.760069018426,-22112.344672957937,-8459.1727137297166,-2255.716655426229,3646.4059930537464,4546.3803505772203,5198.9985979626535,1577.4127555608995,-4950.0955449166831,-11761.4381084911,-21762.009150567796,-27297.764384150985,-25396.432369119422,-21625.843976761662,-8011.028184552084,-1804.2538975220643,4119.6216331389178,4398.9986759193616,5022.2938538722346,1390.020112980128,-5134.2878092971123,-11941.597398621703,-21922.84726914169,-26365.550417300728,-24494.658521226789,-20745.730571766409,-7201.6966069205873,-1028.8528909457946,4862.480022009524,5179.0718906870206,5796.3876518925517,2179.2960758226345,-4315.4547931816014,-11091.818211139434,-21026.344173687663,-25454.244082682279,-23614.792964126282,-19887.585161239105,-6414.1551206056201,-275.24865827084852,5583.526868549834,{"$f":"BX261-BX262-BX263-BX265+BX264","v":5937.3568373695034},6548.54607893297,2946.3830518497339,-3519.1371217609162,-10264.888843455848,-20153.105113067504,-24565.084228581094,-22758.132948312796,-19052.714466810492,-5649.7214809891138,455.23086095534677,6281.4240197040326,6672.5154019673091,7277.4213869051009,3689.9241184047623,-2746.7006012887427,-9462.1840165685117,-19304.51339816126,-23699.380431863148,-21926.049655381757,-18242.499668022621,-4909.7884414401105,1161.1821807775109,6954.7572235897742,7383.1333653524807,7981.5891624265032,4408.4851208776035,-1999.5888423145864,-8685.1568322211388,-18482.031302953608,-22858.517078051722,-21119.992455098411,-17458.400690761715,-4195.8280742136822,1841.1219152618373,7602.0317430271489,8067.7160155510828,8659.5439059408873,5100.550218442243,-1279.3277475548298,-7935.3432946187868,-17687.204620321481,-22043.95767835993,-20341.493409224164,-16701.960744312924,36053.415186968647,42056.293701298433,47784.479243481059,48287.495034314277,48872.50588314981,45327.328700114842,38975.281268551385,32348.44443415257,22641.144046439778,18305.562091336487,19970.639492371105,23588.000407270702,36710.673594743079,42679.417209745603,48374.80676726839,48915.177469818816,49493.170060478347,45961.50388273484,39636.910140083492,{"$f":"EJ261-EJ262-EJ263-EJ265+EJ264","v":33038.866856362445},23375.664067589911,19062.783441627533,20689.071174777542,24284.135250984324,37337.020144025832,43271.552162485961,48934.060711474616,49511.80971293043,50082.570041881729,46564.097008049655,40266.568006730675,33696.92095545237,24077.340563211263,20590.616850679653,20505.914347381815,23966.62988092138,36828.770239683319,42587.062000801336,47998.795373228764,48624.236133511018,48907.667478541814,45116.906450838294,38557.573494611257,31747.875598419098,21940.092154233582,18272.983047325262,19689.172845238059,23131.875692361678,35929.206560465245,41658.041851776979,47042.039450357122,47663.562502091016,47944.774149225261,50048.387780790632,43134.668175553372,35868.695000896776,25179.496849639418,21264.624705216516,23077.466980141973,27170.53184498964,41965.433009848661,48818.104731435524,55344.419370698197,56424.87604773177,57118.940945905073,53076.263649389926,45749.733905157911,38049.920954758527,26722.518561508692,22573.864310455585,24497.726655479983,28835.076899856143,44513.155169267709,51774.858139559183,58690.720379813305,59835.610415445743,60571.040991653354,56286.948838288132,48522.960193863204,40363.403229480275,28359.691918783425,23963.294579175144,26004.956288702608,{"$f":"GV261-GV262-GV263-GV265+GV264","v":30601.171176572043},47215.147176847728,54910.295825601839,62238.956913174065,63452.122439174389,64231.38367727289,59691.459828597239,51463.891730464406,42817.139768979818,30096.739761531084,25437.804607590664,27604.45789756942,32474.986778614184,50080.728232716407,58235.194224853323,66001.293198480664,67286.805427045445,68112.509175022526,63301.475822272994,54582.64804152432,45419.610997156364,31939.731569401243,27002.580339179807,29301.855441894557,34463.069676423795,53119.779264725039,61760.978477448509,69990.624999617678,71352.797880322585,72227.711598893758,67129.378544494975,57889.958046018575,48179.808857657394,33895.104390626693,28663.122519921119,31103.114300891884,36572.362283423536,56342.776718405381,65499.761409575767,74220.62354160726,75664.028232434721,76591.084264684323,71188.294432844181,61397.196683415743,51107.267597769212,35969.685030863904,30425.265735762816,33014.561924911337,38810.227391335735,59760.828375613273,69464.384853206546,78705.782069141715,80235.262270104286,81217.56766319614,75492.139356193627,65116.423739395002,54212.096400969349,38170.713577494542,32295.198597335202,35042.909732151405,41184.473546420544,63385.711323433898,73668.463444413355,83461.465196372388,{"$f":"JH261-JH262-JH263-JH265+JH264","v":85082.153397142727},86123.000308972754,80055.666014772054,69060.425000832387,57505.013978932388,40505.868339536399,34279.485140813311,37195.276325162115,43703.381953140786,67229.912202197767,78126.431048719925,88503.961215059142,90221.295911081048,91324.172636700881,84894.514181916747,73242.755879556425,60997.385240407166,42983.292288109325,36385.087517961663,39479.212106435189,46375.734996940075,71306.669869162783,82853.5899708043,93850.537538175267,95670.281472976581,96838.884127690821,90025.263957626972,77677.787652716652,64701.260161406484,45611.621087484855,38619.390052765659,42830.204932781962,50138.326038963838,76557.50017823973,88793.642670935689,100446.97902230297,102375.23851717083,103613.48341540687,96392.971769852331,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339196,46379.775431745846,54124.059119883001,82120.311563306139,95086.814699008377,107435.71790188793,109478.96333771083,110791.0001090883,103139.29784874019,89273.280762609502,74700.861339358176,53263.644874649508,45411.363743222224,50139.682725003433,58346.159332516938,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.093170329928397E-12,{"$f":"LT261-LT262-LT263-LT265+LT264","v":5.0931703299283978E-12},5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,{"$f":"OF261-OF262-OF263-OF265+OF264","v":5.0931703299283978E-12},5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12]
[null,"Taxes",null,null,null,"Tax rate",{"$f":"'General Assumptions'!F48","v":0.22500000000000001},{"$f":"'General Assumptions'!F49","v":false},null,null,{"$f":"$G$267*(K266+K265)*$H$267","v":0},{"$f":"$G$267*(L266+L265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(BX266+BX265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(EJ266+EJ265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(GV266+GV265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(JH266+JH265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(LT266+LT265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(OF266+OF265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,null,null,null,null,null,{"$f":"K266-K267","v":0},{"$f":"L266-L267","v":0},0,0,0,0,0,0,0,0,0,0,-93787.238865450723,0,5283.6572458529336,11373.161311458964,17096.587493678853,17763.712243225433,18069.565087007926,14071.393737568607,-7824.5052835424449,-14834.676259364598,-25042.968052192551,-27712.933081112227,-38368.760069018426,-22112.344672957937,-8459.1727137297166,-2255.716655426229,3646.4059930537464,4546.3803505772203,5198.9985979626535,1577.4127555608995,-4950.0955449166831,-11761.4381084911,-21762.009150567796,-27297.764384150985,-25396.432369119422,-21625.843976761662,-8011.028184552084,-1804.2538975220643,4119.6216331389178,4398.9986759193616,5022.2938538722346,1390.020112980128,-5134.2878092971123,-11941.597398621703,-21922.84726914169,-26365.550417300728,-24494.658521226789,-20745.730571766409,-7201.6966069205873,-1028.8528909457946,4862.480022009524,5179.0718906870206,5796.3876518925517,2179.2960758226345,-4315.4547931816014,-11091.818211139434,-21026.344173687663,-25454.244082682279,-23614.792964126282,-19887.585161239105,-6414.1551206056201,-275.24865827084852,5583.526868549834,{"$f":"BX266-BX267","v":5937.3568373695034},6548.54607893297,2946.3830518497339,-3519.1371217609162,-10264.888843455848,-20153.105113067504,-24565.084228581094,-22758.132948312796,-19052.714466810492,-5649.7214809891138,455.23086095534677,6281.4240197040326,6672.5154019673091,7277.4213869051009,3689.9241184047623,-2746.7006012887427,-9462.1840165685117,-19304.51339816126,-23699.380431863148,-21926.049655381757,-18242.499668022621,-4909.7884414401105,1161.1821807775109,6954.7572235897742,7383.1333653524807,7981.5891624265032,4408.4851208776035,-1999.5888423145864,-8685.1568322211388,-18482.031302953608,-22858.517078051722,-21119.992455098411,-17458.400690761715,-4195.8280742136822,1841.1219152618373,7602.0317430271489,8067.7160155510828,8659.5439059408873,5100.550218442243,-1279.3277475548298,-7935.3432946187868,-17687.204620321481,-22043.95767835993,-20341.493409224164,-16701.960744312924,36053.415186968647,42056.293701298433,47784.479243481059,48287.495034314277,48872.50588314981,45327.328700114842,38975.281268551385,32348.44443415257,22641.144046439778,18305.562091336487,19970.639492371105,23588.000407270702,36710.673594743079,42679.417209745603,48374.80676726839,48915.177469818816,49493.170060478347,45961.50388273484,39636.910140083492,{"$f":"EJ266-EJ267","v":33038.866856362445},23375.664067589911,19062.783441627533,20689.071174777542,24284.135250984324,37337.020144025832,43271.552162485961,48934.060711474616,49511.80971293043,50082.570041881729,46564.097008049655,40266.568006730675,33696.92095545237,24077.340563211263,20590.616850679653,20505.914347381815,23966.62988092138,36828.770239683319,42587.062000801336,47998.795373228764,48624.236133511018,48907.667478541814,45116.906450838294,38557.573494611257,31747.875598419098,21940.092154233582,18272.983047325262,19689.172845238059,23131.875692361678,35929.206560465245,41658.041851776979,47042.039450357122,47663.562502091016,47944.774149225261,50048.387780790632,43134.668175553372,35868.695000896776,25179.496849639418,21264.624705216516,23077.466980141973,27170.53184498964,41965.433009848661,48818.104731435524,55344.419370698197,56424.87604773177,57118.940945905073,53076.263649389926,45749.733905157911,38049.920954758527,26722.518561508692,22573.864310455585,24497.726655479983,28835.076899856143,44513.155169267709,51774.858139559183,58690.720379813305,59835.610415445743,60571.040991653354,56286.948838288132,48522.960193863204,40363.403229480275,28359.691918783425,23963.294579175144,26004.956288702608,{"$f":"GV266-GV267","v":30601.171176572043},47215.147176847728,54910.295825601839,62238.956913174065,63452.122439174389,64231.38367727289,59691.459828597239,51463.891730464406,42817.139768979818,30096.739761531084,25437.804607590664,27604.45789756942,32474.986778614184,50080.728232716407,58235.194224853323,66001.293198480664,67286.805427045445,68112.509175022526,63301.475822272994,54582.64804152432,45419.610997156364,31939.731569401243,27002.580339179807,29301.855441894557,34463.069676423795,53119.779264725039,61760.978477448509,69990.624999617678,71352.797880322585,72227.711598893758,67129.378544494975,57889.958046018575,48179.808857657394,33895.104390626693,28663.122519921119,31103.114300891884,36572.362283423536,56342.776718405381,65499.761409575767,74220.62354160726,75664.028232434721,76591.084264684323,71188.294432844181,61397.196683415743,51107.267597769212,35969.685030863904,30425.265735762816,33014.561924911337,38810.227391335735,59760.828375613273,69464.384853206546,78705.782069141715,80235.262270104286,81217.56766319614,75492.139356193627,65116.423739395002,54212.096400969349,38170.713577494542,32295.198597335202,35042.909732151405,41184.473546420544,63385.711323433898,73668.463444413355,83461.465196372388,{"$f":"JH266-JH267","v":85082.153397142727},86123.000308972754,80055.666014772054,69060.425000832387,57505.013978932388,40505.868339536399,34279.485140813311,37195.276325162115,43703.381953140786,67229.912202197767,78126.431048719925,88503.961215059142,90221.295911081048,91324.172636700881,84894.514181916747,73242.755879556425,60997.385240407166,42983.292288109325,36385.087517961663,39479.212106435189,46375.734996940075,71306.669869162783,82853.5899708043,93850.537538175267,95670.281472976581,96838.884127690821,90025.263957626972,77677.787652716652,64701.260161406484,45611.621087484855,38619.390052765659,42830.204932781962,50138.326038963838,76557.50017823973,88793.642670935689,100446.97902230297,102375.23851717083,103613.48341540687,96392.971769852331,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339196,46379.775431745846,54124.059119883001,82120.311563306139,95086.814699008377,107435.71790188793,109478.96333771083,110791.0001090883,103139.29784874019,89273.280762609502,74700.861339358176,53263.644874649508,45411.363743222224,50139.682725003433,58346.159332516938,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.093170329928397E-12,{"$f":"LT266-LT267","v":5.0931703299283978E-12},5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,{"$f":"OF266-OF267","v":5.0931703299283978E-12},5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12]
[]
[null,null,"Earnings to Rooftop Owner",null,null,null,{"$f":"F36","v":0},null,null,null,{"$f":"K268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings to Development Co.",null,null,null,{"$f":"F37","v":1},null,null,null,{"$f":"K268*$G$271","v":0},0,0,0,0,0,0,0,0,0,0,0,-93787.238865450723,0,5283.6572458529336,11373.161311458964,17096.587493678853,17763.712243225433,18069.565087007926,14071.393737568607,-7824.5052835424449,-14834.676259364598,-25042.968052192551,-27712.933081112227,-38368.760069018426,-22112.344672957937,-8459.1727137297166,-2255.716655426229,3646.4059930537464,4546.3803505772203,5198.9985979626535,1577.4127555608995,-4950.0955449166831,-11761.4381084911,-21762.009150567796,-27297.764384150985,-25396.432369119422,-21625.843976761662,-8011.028184552084,-1804.2538975220643,4119.6216331389178,4398.9986759193616,5022.2938538722346,1390.020112980128,-5134.2878092971123,-11941.597398621703,-21922.84726914169,-26365.550417300728,-24494.658521226789,-20745.730571766409,-7201.6966069205873,-1028.8528909457946,4862.480022009524,5179.0718906870206,5796.3876518925517,2179.2960758226345,-4315.4547931816014,-11091.818211139434,-21026.344173687663,-25454.244082682279,-23614.792964126282,-19887.585161239105,-6414.1551206056201,-275.24865827084852,{"$f":"BW268*$G$271","v":5583.526868549834},5937.3568373695034,6548.54607893297,2946.3830518497339,-3519.1371217609162,-10264.888843455848,-20153.105113067504,-24565.084228581094,-22758.132948312796,-19052.714466810492,-5649.7214809891138,455.23086095534677,6281.4240197040326,6672.5154019673091,7277.4213869051009,3689.9241184047623,-2746.7006012887427,-9462.1840165685117,-19304.51339816126,-23699.380431863148,-21926.049655381757,-18242.499668022621,-4909.7884414401105,1161.1821807775109,6954.7572235897742,7383.1333653524807,7981.5891624265032,4408.4851208776035,-1999.5888423145864,-8685.1568322211388,-18482.031302953608,-22858.517078051722,-21119.992455098411,-17458.400690761715,-4195.8280742136822,1841.1219152618373,7602.0317430271489,8067.7160155510828,8659.5439059408873,5100.550218442243,-1279.3277475548298,-7935.3432946187868,-17687.204620321481,-22043.95767835993,-20341.493409224164,-16701.960744312924,36053.415186968647,42056.293701298433,47784.479243481059,48287.495034314277,48872.50588314981,45327.328700114842,38975.281268551385,32348.44443415257,22641.144046439778,18305.562091336487,19970.639492371105,23588.000407270702,36710.673594743079,42679.417209745603,48374.80676726839,48915.177469818816,49493.170060478347,45961.50388273484,{"$f":"EI268*$G$271","v":39636.910140083492},33038.866856362445,23375.664067589911,19062.783441627533,20689.071174777542,24284.135250984324,37337.020144025832,43271.552162485961,48934.060711474616,49511.80971293043,50082.570041881729,46564.097008049655,40266.568006730675,33696.92095545237,24077.340563211263,20590.616850679653,20505.914347381815,23966.62988092138,36828.770239683319,42587.062000801336,47998.795373228764,48624.236133511018,48907.667478541814,45116.906450838294,38557.573494611257,31747.875598419098,21940.092154233582,18272.983047325262,19689.172845238059,23131.875692361678,35929.206560465245,41658.041851776979,47042.039450357122,47663.562502091016,47944.774149225261,50048.387780790632,43134.668175553372,35868.695000896776,25179.496849639418,21264.624705216516,23077.466980141973,27170.53184498964,41965.433009848661,48818.104731435524,55344.419370698197,56424.87604773177,57118.940945905073,53076.263649389926,45749.733905157911,38049.920954758527,26722.518561508692,22573.864310455585,24497.726655479983,28835.076899856143,44513.155169267709,51774.858139559183,58690.720379813305,59835.610415445743,60571.040991653354,56286.948838288132,48522.960193863204,40363.403229480275,28359.691918783425,23963.294579175144,{"$f":"GU268*$G$271","v":26004.956288702608},30601.171176572043,47215.147176847728,54910.295825601839,62238.956913174065,63452.122439174389,64231.38367727289,59691.459828597239,51463.891730464406,42817.139768979818,30096.739761531084,25437.804607590664,27604.45789756942,32474.986778614184,50080.728232716407,58235.194224853323,66001.293198480664,67286.805427045445,68112.509175022526,63301.475822272994,54582.64804152432,45419.610997156364,31939.731569401243,27002.580339179807,29301.855441894557,34463.069676423795,53119.779264725039,61760.978477448509,69990.624999617678,71352.797880322585,72227.711598893758,67129.378544494975,57889.958046018575,48179.808857657394,33895.104390626693,28663.122519921119,31103.114300891884,36572.362283423536,56342.776718405381,65499.761409575767,74220.62354160726,75664.028232434721,76591.084264684323,71188.294432844181,61397.196683415743,51107.267597769212,35969.685030863904,30425.265735762816,33014.561924911337,38810.227391335735,59760.828375613273,69464.384853206546,78705.782069141715,80235.262270104286,81217.56766319614,75492.139356193627,65116.423739395002,54212.096400969349,38170.713577494542,32295.198597335202,35042.909732151405,41184.473546420544,63385.711323433898,73668.463444413355,{"$f":"JG268*$G$271","v":83461.465196372388},85082.153397142727,86123.000308972754,80055.666014772054,69060.425000832387,57505.013978932388,40505.868339536399,34279.485140813311,37195.276325162115,43703.381953140786,67229.912202197767,78126.431048719925,88503.961215059142,90221.295911081048,91324.172636700881,84894.514181916747,73242.755879556425,60997.385240407166,42983.292288109325,36385.087517961663,39479.212106435189,46375.734996940075,71306.669869162783,82853.5899708043,93850.537538175267,95670.281472976581,96838.884127690821,90025.263957626972,77677.787652716652,64701.260161406484,45611.621087484855,38619.390052765659,42830.204932781962,50138.326038963838,76557.50017823973,88793.642670935689,100446.97902230297,102375.23851717083,103613.48341540687,96392.971769852331,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339196,46379.775431745846,54124.059119883001,82120.311563306139,95086.814699008377,107435.71790188793,109478.96333771083,110791.0001090883,103139.29784874019,89273.280762609502,74700.861339358176,53263.644874649508,45411.363743222224,50139.682725003433,58346.159332516938,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,{"$f":"LS268*$G$271","v":5.093170329928397E-12},5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,{"$f":"OE268*$G$271","v":5.0931703299283978E-12},5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12]
[]
[null,"Annual taxes",null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(K2)=1,K267,J273+K267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(BW2)=1,BW267,BV273+BW267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(EI2)=1,EI267,EH273+EI267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(GU2)=1,GU267,GT273+GU267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(JG2)=1,JG267,JF273+JG267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(LS2)=1,LS267,LR273+LS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(OE2)=1,OE267,OD273+OE267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Negative tax test",null,null,null,null,null,{"$f":"COUNTIF(K274:OT274,TRUE)","v":0},null,null,{"$f":"AND(MONTH(K2)=12,K273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(BW2)=12,BW273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(EI2)=12,EI273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(GU2)=12,GU273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(JG2)=12,JG273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(LS2)=12,LS273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(OE2)=12,OE273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
["Cash flow waterfall (EGP)"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,44846.468774732413,50935.972840338443,56659.399022558333,57326.523772104912,57632.376615887406,53634.205266448087,46711.293362143166,39523.92513646849,29169.353952620917,25301.948084087162,27062.620362188631,30706.2312022394,44232.292636494632,50291.089742312244,55985.628907133127,56649.03069446703,56952.956576057462,52974.278072218789,46085.413856289379,38933.407416046,28629.959618756435,24781.387121721826,26515.711038977304,30140.767125888,43599.084784684739,49627.301872016702,55293.071766305075,55952.742955104281,56254.725161472488,52295.416041393473,45440.403470680256,38323.556092337603,28070.950369026112,24241.090503043451,25948.23518863141,29554.801584762863,42945.685209886084,48943.446905179124,54580.562997852161,55236.494288998758,55536.514480546088,51596.45017812994,44775.092457425097,37693.200689562495,27491.1553817725,23679.886252133274,25358.972297628934,28947.111967785815,42270.867976316018,48238.296493284324,{"$f":"BW119","v":53846.871876674144},54499.052205978151,54797.09031349927,50876.145052170832,44088.244525654678,37041.104079686709,26889.337071315102,23096.535520705831,24746.632334724793,28316.406041303191,41573.337426265163,47510.552461390165,53090.697745950667,53739.11417519705,54035.148290130921,50133.194969881035,43378.553005798996,36365.958639906552,26264.187238613031,22489.728731895149,24109.851749484631,27661.31794064751,40851.724164620013,46758.842785597284,52310.665987522123,52955.303588407085,53249.309845940916,49366.219923199344,42644.636791338577,35666.382187162206,25614.322998512533,21858.081500177948,23447.189238973271,26980.403929401338,40104.580810633306,45981.717337309252,51505.323758601473,52146.165489095991,52438.117943657751,48573.761303527514,41885.036045023553,34940.913676647178,24938.282470515682,21200.130314341113,22757.121269065537,26272.137912801809,39330.377503350712,45177.643380662426,50673.13548116618,51310.162053814711,51600.032546459362,47754.27736681528,41098.207655788727,34188.008650511205,24234.520219237234,20514.327969629423,22038.037336051824,25534.906690926677,38527.497146303373,44345.000808702884,49812.478069576107,50445.667811206367,50733.425828369218,46906.138435290784,{"$f":"EI119","v":40282.52043178161},33406.034422140685,23501.402429900882,19799.038734391841,21288.234953367428,24767.004936457575,37694.230376228574,43482.077103039432,48921.63588111219,49550.964583397916,49836.577106453784,46027.621820428561,39436.25001406081,32593.264980539432,22737.201803362645,19052.533235678773,20505.914347381811,23966.629880921377,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511011,48907.667478541807,45116.906450838287,38557.57349461125,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361675,35929.206560465238,41658.041851776972,47042.039450357115,47663.562502091008,47944.774149225253,50048.387780790625,43134.668175553365,35868.695000896769,25179.496849639414,21264.624705216513,23077.46698014197,27170.531844989637,41965.433009848653,48818.104731435516,55344.41937069819,56424.876047731763,57118.940945905066,53076.263649389919,45749.733905157904,38049.92095475852,26722.518561508688,22573.864310455581,24497.726655479979,28835.07689985614,44513.155169267702,51774.858139559175,58690.720379813298,59835.610415445735,60571.040991653346,56286.948838288125,48522.960193863197,40363.403229480267,28359.691918783421,23963.294579175141,{"$f":"GU119","v":26004.956288702604},30601.171176572039,47215.14717684772,54910.295825601832,62238.956913174057,63452.122439174382,64231.383677272883,59691.459828597232,51463.891730464398,42817.13976897981,30096.73976153108,25437.80460759066,27604.457897569417,32474.98677861418,50080.728232716399,58235.194224853316,66001.293198480664,67286.805427045445,68112.509175022526,63301.475822272987,54582.648041524313,45419.610997156356,31939.73156940124,27002.580339179804,29301.855441894553,34463.069676423787,53119.779264725032,61760.978477448502,69990.624999617678,71352.797880322585,72227.711598893758,67129.378544494975,57889.958046018568,48179.808857657386,33895.104390626686,28663.122519921115,31103.114300891881,36572.362283423528,56342.776718405374,65499.76140957576,74220.62354160726,75664.028232434721,76591.084264684323,71188.294432844181,61397.196683415736,51107.267597769205,35969.685030863897,30425.265735762812,33014.56192491133,38810.227391335728,59760.828375613266,69464.384853206546,78705.782069141715,80235.262270104286,81217.56766319614,75492.139356193627,65116.423739394995,54212.096400969342,38170.713577494535,32295.198597335198,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,{"$f":"JG119","v":83461.465196372388},85082.153397142727,86123.000308972754,80055.666014772054,69060.425000832387,57505.01397893238,40505.868339536391,34279.485140813304,37195.276325162107,43703.381953140779,67229.912202197767,78126.431048719925,88503.961215059142,90221.295911081048,91324.172636700881,84894.514181916747,73242.755879556425,60997.385240407159,42983.292288109318,36385.087517961656,39479.212106435181,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175267,95670.281472976581,96838.884127690821,90025.263957626972,77677.787652716652,64701.260161406477,45611.621087484848,38619.390052765651,42830.204932781955,50138.326038963831,76557.50017823973,88793.642670935689,100446.97902230297,102375.23851717083,103613.48341540687,96392.971769852331,83308.236032099725,69556.894544244627,49327.49236778904,41917.704302339189,46379.775431745838,54124.059119882993,82120.311563306139,95086.814699008377,107435.71790188793,109478.96333771083,110791.0001090883,103139.29784874019,89273.280762609502,74700.861339358176,53263.644874649501,45411.363743222217,50139.682725003426,58346.159332516931,0,0,0,0,0,0,{"$f":"LS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: taxes",null,null,null,null,null,null,null,null,{"$f":"K267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: working capital changes",null,null,null,null,null,null,null,null,{"$f":"K121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,44846.468774732413,6089.5040656060301,5723.4261822198823,667.12474954657227,305.85284378249344,-3998.1713494393261,-6922.9119043049141,-7187.3682256746761,-10354.57118384758,-3867.4058685337623,1760.672278101476,3643.6108400507692,13526.06143425524,6058.7971058176117,5694.5391648208824,663.40178733390348,303.92588159044681,-3978.6785038386734,-6888.8642159294104,-7152.0064402433782,-10303.447797289562,-3848.5724970346128,1734.3239172554895,3625.0560869106921,13458.317658796746,6028.2170873319628,5665.7698942883726,659.67118879919872,301.98220636821497,-3959.3091200790223,-6855.0125707132029,-7116.8473783426525,-10252.605723311492,-3829.8598659826675,1707.1446855879476,3606.5663961314531,13390.883625123224,5997.7616952930475,5637.1160926730372,655.93129114660405,300.02019154733716,-3940.06430241614,-6821.3577207048438,-7081.8917678625949,-10202.045307789995,-3811.2691296392222,1679.0860454956564,3588.1396701568883,13323.756008530196,5967.4285169683062,{"$f":"BW121","v":5608.5753833898198},652.18032930400659,298.03810752111895,-3920.9452613284375,-6787.9005265161613,-7047.1404459679688,-10151.7670083716,-3792.8015506092706,1650.0968140189507,3569.7737065783986,13256.931384961976,5937.215035125002,5580.1452845605163,648.41642924639018,296.03411493386375,-3901.9533202498933,-6754.6419640820313,-7012.5943658924443,-10101.771401293514,-3774.458506717885,1620.123017589478,3551.4661911628791,13190.406223972503,5907.1186209772641,5551.8232019248317,644.63760088496201,294.00625753383792,-3883.0899227415721,-6721.5831318607816,-6978.2546041763708,-10052.059188649673,-3756.2414983345807,1589.1077387953228,3533.2146904280562,13124.176881231975,5877.1365266759385,5523.6064212922283,640.84173049451783,291.95245456176053,-3864.3566401302232,-6688.7252585039823,-6944.1223683763601,-10002.631206131497,-3738.1521561745758,1556.9909547244242,3515.0166437362714,13058.239590548903,5847.2658773117146,5495.492100503754,637.02657264853769,289.8704926446444,-3845.7551796440821,-6656.0697110265464,-6910.1990052775218,-9953.4884312739705,-3720.192249607815,1523.7093664223976,3496.8693548748524,12992.590455376696,5817.5036623995111,5467.4772608732164,633.18974163025268,287.75801716285787,-3827.2873930784335,{"$f":"EI121","v":-6623.6180035091675},-6876.4860096409102,-9904.6319922397997,-3702.3636955090442,1489.1962189755868,3478.7699830901474,12927.225439770998,5787.8467268108507,5439.5587780727583,629.32870228571846,285.61252305586095,-3808.9552860252297,-6591.3718063677516,-6842.985033521385,-9856.0631771767949,-3684.6685676838752,1453.3811117030382,3460.7155335395655,12862.140358761932,5758.2917611180164,5411.7333724274285,625.4407602822539,283.43134503078909,-3790.7610277035201,-6559.3329562270446,-6809.6978961921486,-9807.7834441855157,-3667.1091069083195,1416.1897979127971,3442.702847123619,12797.330868103556,5728.8352913117269,5383.9975985801284,621.5230517339005,281.21164713424514,2103.6136315653639,-6913.7196052372674,-7265.9731746565885,-10689.198151257351,-3914.872144422905,1812.8422749254605,4093.0648648476672,14794.901164859013,6852.671721586863,6526.3146392626586,1080.4566770335659,694.06489817330294,-4042.6772965151395,-7326.5297442320152,-7699.8129503993841,-11327.402393249824,-4148.6542510530962,1923.8623450244013,4337.3502443761645,15678.078269411573,7261.702970291466,6915.8622402541223,1144.890035632423,735.43057620761101,-4284.0921533652072,-7763.9886444249278,-8159.5569643829222,-12003.711310696854,-4396.3973396082874,{"$f":"GU121","v":2041.661709527456},4596.2148878694425,16613.976000275674,7695.148648754126,7328.6610875722254,1213.1655260003317,779.26123809850105,-4539.923848675644,-8227.5680981328333,-8646.7519614845805,-12720.400007448734,-4658.9351539404233,2166.6532899787489,4870.5288810447601,17605.741454102215,8154.4659921369166,7766.0989736273623,1285.5122285647813,825.70374797706609,-4811.0333527495386,-8718.8277807486593,-9163.0370443679567,-13479.87942775511,-4937.1512302214251,2299.2751027147497,5161.2142345292377,18656.709588301252,8641.1992127234698,8229.646522169176,1362.1728807049221,874.91371857118793,-5098.3330543987686,-9239.4204984764074,-9710.1491883611889,-14284.7044670307,-5231.9818707055565,2439.9917809707695,5469.2479825316586,19770.414434981845,9156.9846911703862,8720.8621320314924,1443.4046908274904,927.05603224960214,-5402.7898318401421,-9791.0977494284525,-10289.929085646545,-15137.582566905316,-5544.4192951010809,2589.2961891485138,5795.6654664244052,20950.600984277538,9703.5564775932871,9241.3972159351688,1529.480200962571,982.30539309186861,-5725.4283070025122,-10375.715616798654,-10904.327338425661,-16041.382823474807,-5875.5149801593325,2747.7111348161961,6141.5638142691387,22201.237777013353,10282.752120979465,{"$f":"JG121","v":9793.0017519590328},1620.6882007703534,1040.8469118300127,-6067.3342942006857,-10995.241013939667,-11555.411021899985,-16999.145639396003,-6226.3831987230878,2915.7911843488182,6508.105627978679,23526.530249056988,10896.518846522173,10377.530166339217,1717.3346960218914,1102.8767256198335,-6429.658454784163,-11651.758302360322,-12245.37063914926,-18014.092952297848,-6598.2047701476549,3094.1245884735181,6896.5228905048716,24930.934872222715,11546.920101641517,10996.947567370968,1819.7439348013286,1168.6026547142537,-6813.6201700638339,-12347.47630491032,-12976.527491310168,-19089.639073921622,-6992.231034719196,4210.8148800163181,7308.1211061818758,26419.1741392759,12236.142492695973,11653.336351367296,1928.2594948678598,1238.2448982360656,-7220.5116455545649,-13084.735737752577,-13751.341487855098,-20229.40217645558,-7409.7880654498585,4462.0711294066568,7744.283688137155,27996.252443423153,12966.503135702238,12348.903202879534,2043.2454358229006,1312.0367713774904,-7651.7022603481309,-13866.017086130683,-14572.419423251311,-21437.21646470869,-7852.281131427284,4728.3189817812236,8206.4766075135121,-58346.159332516931,0,0,0,0,0,{"$f":"LS121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Change in Accrued Interest",null,null,null,null,null,null,null,null,{"$f":"K223-K220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12660.099689241435,12712.850104613271,12765.820313382494,12819.011231354925,12872.423778152232,12926.058877227872,12979.917455882984,13034.000445282494,13088.308780471169,13142.8434003898,13197.605247891435,-142198.93932389011,12516.339976993329,12516.339976993329,12516.339976993328,12516.339976993331,12516.339976993331,-62581.699884966649,11780.084684229016,11780.084684229016,11780.084684229012,11780.084684229019,11780.084684229019,-58900.423421145082,11043.829391464702,11043.829391464702,11043.829391464704,11043.8293914647,11043.8293914647,-55219.146957323508,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,-51537.870493501941,9571.3188059360746,9571.3188059360746,9571.3188059360727,9571.3188059360764,9571.3188059360764,{"$f":"BW223-BW220","v":-47856.594029680375},8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717572,-44175.317565858801,8098.8082204074462,8098.8082204074462,8098.8082204074472,8098.8082204074453,8098.808220407449,-40494.041102037234,7362.5529276431325,7362.5529276431325,7362.5529276431316,7362.5529276431334,7362.5529276431298,-36812.76463821566,6626.2976348788188,6626.2976348788188,6626.2976348788197,6626.2976348788179,6626.2976348788179,-33131.488174394093,5890.0423421145051,5890.0423421145051,5890.0423421145042,5890.042342114506,5890.042342114506,-29450.211710572526,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,-25768.935246750953,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858786,-22087.658782929386,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,-18406.382319107815,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,-14725.105855286247,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,-11043.829391464678,1472.510585528622,1472.510585528622,1472.510585528622,{"$f":"EI223-EI220","v":1472.510585528622},1472.510585528622,-7362.5529276431098,736.25529276430848,736.25529276430848,736.25529276430871,736.25529276430825,736.25529276430825,-3681.2764638215422,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283962E-12,-5.0931703299283994E-12,-5.0931703299283994E-12,-5.0931703299283994E-12,-5.0931703299283994E-12,-5.0931703299283994E-12,-5.0931703299283994E-12,-5.0931703299283994E-12,-5.0931703299283994E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.0931703299284059E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.093170329928393E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,{"$f":"GU223-GU220","v":-5.0931703299284188E-12},-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299283671E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,{"$f":"JG223-JG220","v":-5.0931703299284188E-12},-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,{"$f":"LS223-LS220","v":-5.0931703299283154E-12},-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,{"$f":"OE223-OE220","v":-5.0931703299283154E-12},-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12]
[null,"Add: Interest Income from Cash Balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,447.74487329817265,447.74487329817265,447.74487329817265,447.74487329817265,447.74487329817265,447.74487329817265,447.74487329817265,842.85399606716703,1254.2549926927643,1670.1455280632222,2065.5712522338081,2423.4380293128934,0,167.00809777607924,312.54040322315029,469.03853663598625,647.59573633404284,905.70137270665236,0,321.3129715846672,648.34835077157356,979.05299920755147,1288.5907882256115,1559.9466410171167,0,163.7472104859857,306.10876381490749,459.25910353751107,634.34112421926318,888.55794450154428,0,317.29556965820166,640.26829600443136,966.87514770504015,1272.4034976098083,1539.9228428515758,0,160.36507306033954,299.43320579063567,449.10723789391642,620.58518326038154,870.78532669124388,{"$f":"BX242","v":0},313.15113404234768,631.933368287549,954.31372119305399,1255.7024454660918,1519.2531842260448,0,156.85446624933809,292.49924117324332,438.56084203264851,606.29814885210749,852.34602304029158,0,308.87187000392061,623.32792175346799,941.34516614200209,1238.4561167546781,1497.8981364554495,0,153.20775889190941,285.29155508816729,427.59655769817533,591.44855893852525,833.20039982595006,0,304.44953954019212,614.43542073286426,927.94458940144091,1220.6312036712586,1475.8159215884625,0,149.41688415798976,277.79395806661609,416.18969338268215,576.00315618225557,813.3065626553464,0,299.87543582804454,605.23838845963735,914.08568096652471,1202.1925022789428,1452.9623827077432,0,145.47331441134153,269.98933557906417,404.31414743949097,559.92678445756519,792.62022613644672,0,295.14035619088412,595.71835279999812,899.74063226309249,1183.1028031417977,1429.2908467029738,0,141.36803461221723,261.8595946369602,391.9423267326448,543.18227933565743,771.09457598521851,0,290.23457349668359,585.85578883160758,884.88004968943528,{"$f":"EJ242","v":1163.3227756093095},1404.7519790765793,0,137.09151417442183,253.38560729105839,379.04506056156623,525.73035221084456,748.68012312674114,0,285.14780589542744,575.63005808857827,869.47286313734844,1142.8108453804225,1379.2936303161025,1577.2384854683662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash Balance Available in Repayment Month",null,null,null,null,null,null,null,null,{"$f":"K232*K210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,415446.51931078167,0,0,0,0,0,155263.09246399754,0,0,0,0,0,267419.42417436285,0,0,0,0,0,152324.21905740758,0,0,0,0,0,263986.77306027012,0,0,0,0,0,{"$f":"BW232*BW210","v":149277.48457564181},0,0,0,0,0,260443.40301017911,0,0,0,0,0,146116.46109262141,0,0,0,0,0,256782.53767807706,0,0,0,0,0,142834.35425587714,0,0,0,0,0,252997.01512945071,0,0,0,0,0,139423.98216948795,0,0,0,0,0,249079.26560704169,0,0,0,0,0,135877.7530519623,0,0,0,0,0,245021.28800622409,0,0,0,0,0,132187.64159746602,0,0,0,{"$f":"EI232*EI210","v":0},0,240814.62498455646,0,0,0,0,0,128345.16396458419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU232*GU210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG232*JG210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS232*LS210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE232*OE210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: cash available after local debt repaid",null,null,null,null,null,{"$f":"I197","v":"2028-11-01"},null,null,{"$f":"(K2>$H$284)*K232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW2>$H$284)*BW232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI2>$H$284)*EI232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,270383.74036600563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU2>$H$284)*GU232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG2>$H$284)*JG232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS2>$H$284)*LS232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE2>$H$284)*OE232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash available for debt service",null,null,null,null,null,null,null,{"$f":"K278-K279-K280+K281+K283+K284+K282","v":0},{"$f":"L278-L279-L280+L281+L283+L284+L282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,44846.468774732413,50935.972840338451,56659.39902255834,57326.523772104912,57632.376615887413,53634.20526644808,46711.293362143166,39523.925136468497,42277.198515160533,38462.5430619986,40276.185548869296,43972.987306892494,57552.461287945036,63664.893492838288,69413.291236314282,70525.885135816672,71295.520349221391,67787.267000671811,61348.590356414621,314604.42543225043,41146.29959574977,37464.735196491223,39344.591419193785,43126.145639517308,56763.020498012113,143214.39582375425,67073.156450534094,68054.140610917966,68683.158196473072,65054.553724830032,58509.078943134889,248402.5034865725,39114.779760490819,35448.667104994151,37298.173343911025,41057.890079765071,54623.855725570036,146937.07694976474,64888.137096552542,65861.363957357345,66484.356875250902,62870.899424535368,56355.070053735282,251682.02609918226,37062.474187708569,33411.570131129694,35229.724309355639,38967.538011615812,52462.771965512475,150529.97236593702,{"$f":"BX278-BX279-BX280+BX281+BX283+BX284+BX282","v":62681.935389845909},63647.266853192254,64264.087194958578,60665.522286535655,54179.010484292528,254828.44270823308,34988.145291722547,31352.198207362624,33137.939796305487,36853.775103743275,50278.443795524719,153985.31847501462,60453.250673593793,61410.538972844108,62021.029139527527,58437.093063666165,51979.562050196808,257833.6298162234,32890.484873491856,29269.23412566588,31021.440939451619,34715.212133224508,48069.470358437356,157294.9092669063,58200.708329636625,59149.79547006177,59753.787608788283,56184.20685471531,49755.310337124341,260689.00152762883,30768.11004786272,27161.285433686127,28878.77024639009,32550.380672134204,45834.371016165758,160450.07082270159,55922.855515187352,56863.572681509911,57460.88808870325,53905.378741079941,47504.760303888361,263385.48288346722,28619.558934337252,25026.880092574018,26708.387068466163,30357.728524062863,43571.580751629837,163441.63433965333,53618.156652223421,54550.323581062847,55140.772070316605,51599.039170135613,45226.33162998777,265913.48164815205,26443.286097530174,22864.461882534579,24508.66280898172,28135.614895952258,41279.445303931963,166259.90759068946,51284.988655104738,52208.412970231664,52791.792202729448,49263.529070508834,{"$f":"EJ278-EJ279-EJ280+EJ281+EJ283+EJ284+EJ282","v":42918.35379291953},268262.85845813062,24237.657722665193,20672.385541330572,22277.875853422793,25882.30528978345,38956.216021203727,168894.64472692882,48921.63588111219,49836.112389293346,50412.207164542364,46897.094683565905,40579.060859441233,33972.558610855536,294698.18065483664,19052.533235678769,20505.914347381808,23966.629880921377,36828.770239683305,42587.062000801321,47998.79537322875,48624.236133511011,48907.6674785418,45116.906450838287,38557.573494611235,31747.87559841909,21940.092154233575,18272.983047325255,19689.172845238052,23131.875692361678,35929.206560465238,41658.041851776979,47042.039450357101,47663.562502091001,47944.774149225253,50048.387780790625,43134.66817555335,35868.695000896761,25179.496849639414,21264.624705216505,23077.466980141966,27170.531844989637,41965.433009848646,48818.104731435524,55344.41937069819,56424.876047731756,57118.940945905051,53076.263649389912,45749.733905157897,38049.920954758505,26722.518561508674,22573.864310455574,24497.726655479972,28835.076899856125,44513.155169267702,51774.858139559168,58690.720379813305,59835.610415445728,60571.040991653324,56286.948838288117,48522.960193863182,40363.403229480267,28359.691918783425,23963.294579175144,{"$f":"GV278-GV279-GV280+GV281+GV283+GV284+GV282","v":26004.956288702593},30601.171176572043,47215.147176847699,54910.295825601825,62238.956913174043,63452.122439174374,64231.383677272868,59691.459828597224,51463.891730464384,42817.13976897981,30096.73976153108,25437.804607590664,27604.457897569417,32474.98677861418,50080.728232716392,58235.194224853294,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272965,54582.648041524306,45419.610997156342,31939.731569401225,27002.5803391798,29301.855441894546,34463.069676423773,53119.779264725024,61760.978477448494,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018568,48179.808857657379,33895.104390626664,28663.122519921108,31103.114300891866,36572.362283423521,56342.776718405366,65499.76140957576,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.196683415743,51107.267597769205,35969.68503086389,30425.265735762812,33014.561924911315,38810.22739133572,59760.828375613251,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739394995,54212.096400969334,38170.713577494527,32295.198597335198,35042.909732151391,41184.47354642053,63385.711323433883,73668.463444413355,{"$f":"JH278-JH279-JH280+JH281+JH283+JH284+JH282","v":83461.465196372374},85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932388,40505.868339536384,34279.485140813282,37195.276325162093,43703.381953140772,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407159,42983.292288109304,36385.087517961656,39479.212106435189,46375.73499694006,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.260161406462,45611.62108748484,38619.39005276563,42830.204932781948,50138.326038963824,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.49236778904,41917.704302339174,46379.775431745831,54124.059119882979,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649493,45411.363743222195,50139.682725003411,58346.159332516923,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299283154E-12,{"$f":"LT278-LT279-LT280+LT281+LT283+LT284+LT282","v":-5.0931703299283154E-12},-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,{"$f":"OF278-OF279-OF280+OF281+OF283+OF284+OF282","v":-5.0931703299283154E-12},-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12]
[null,"Interest on debt fund",null,null,null,null,null,null,null,null,{"$f":"K186-K178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-16198.573846506897,-16198.573846506897,-15993.027531289374,-15759.57098910449,-15499.882076917764,-15237.13550962895,14972.987116806131,14795.789866953608,14649.510475933988,1239.714820376644,1108.8931350653093,937.6889062335315,757.3874632881176,559.31596400493095,298.09738127020546,7.6662324255184089,0,0,0,0,0,0,0,0,0,0,0,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,0,0,0,0,0,0,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,0,0,0,0,0,{"$f":"BW186-BW178","v":0},163.82032655740733,163.82032655740733,163.82032655740733,163.82032655740733,163.82032655740733,163.82032655740733,0,0,0,0,0,0,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,0,0,0,0,0,0,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,0,0,0,0,0,0,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,0,0,0,0,0,0,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,0,0,0,0,0,0,57.979755858927547,57.979755858927547,57.979755858927547,{"$f":"EI186-EI178","v":57.979755858927547},57.979755858927547,57.979755858927547,0,0,0,0,0,0,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186-GU178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186-JG178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6262066727769337E-29,1.9252413345553867E-28,2.8878620018330803E-28,3.8504826691107735E-28,{"$f":"LS186-LS178","v":4.8131033363884666E-28},1.0736922827328115E-28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE186-OE178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest for local banks",null,null,null,null,null,null,null,null,{"$f":"K217-K214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13252.595269757643,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,{"$f":"BW217-BW214","v":9571.3188059360746},8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,1472.510585528622,1472.510585528622,1472.510585528622,{"$f":"EI217-EI214","v":1472.510585528622},1472.510585528622,1472.510585528622,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"GU217-GU214","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"JG217-JG214","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"LS217-LS214","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"OE217-OE214","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12]
[null,"Repayments to local banks",null,null,null,null,null,null,null,null,{"$f":"K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,{"$f":"BW215","v":176701.27026343526},0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,{"$f":"EI215","v":0},0,176701.27026343526,0,0,0,0,0,176701.27026343526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K285-K286-K287-K288","v":0},{"$f":"L285-L286-L287-L288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,16198.573846506897,61045.042621239307,66929.00037162783,72418.970011662837,72826.405849022674,72869.512125516369,38661.218149641951,31915.503495189558,24874.414660534509,41037.483694783892,37353.649926933293,39338.496642635764,43215.599843604374,56993.145323940102,63366.796111568081,69405.625003888767,70525.885135816672,71295.520349221391,67787.267000671811,61348.590356414621,124650.55989905755,28629.959618756438,24948.395219497892,26828.251442200453,30609.805662523977,44246.680521018781,-46003.214416674338,55082.223700228657,56063.207860612529,56692.225446167635,53063.620974524587,46518.146192829445,59710.30047283179,28070.950369026119,24404.83771352945,26254.343952446325,30014.060688300371,43580.026334105336,-40808.022705135227,54393.526227120281,55366.753087925092,55989.746005818648,52376.288555103107,45860.459184303021,64486.144966314721,27491.155381772493,23840.251325193618,25658.405503419563,29396.219205679736,42891.453159576398,-35742.616703434323,{"$f":"BX285-BX286-BX287-BX288","v":53683.051550116739},54648.383013463084,55265.203355229416,51666.638446806493,45180.126644563366,69128.288605068636,26889.337071315102,23253.389986955179,25039.131575898042,28754.96688333583,42179.635575117274,-30814.760008828103,52949.463429243529,53906.751728493844,54517.241895177263,50933.305819315901,44475.774805846544,73628.572308437899,26264.187238613038,22642.936490787062,24395.143304572801,28088.91449834569,41443.172723558535,-26032.658631407772,52191.349635461505,53140.43677588665,53744.428914613163,50174.84816054019,43745.951642949221,77978.372570018459,25614.322998512529,22007.498384335937,23724.983197039899,27396.593622784014,40680.583966815568,-21404.986490083858,51407.21757052192,52347.93473684448,52945.250144037818,49389.74079641451,42989.122359222929,82168.574675366515,24938.282470515689,21345.603628752455,23027.1106046446,26676.452060241299,39890.304287808278,-16940.912387603486,50595.489632722987,51527.656561562413,52118.105050816172,48576.372150635179,42203.664610487336,86189.544365216338,24234.520219237238,20655.696004241643,22299.896930688785,25926.849017659322,39070.679425639028,-12650.128551038739,49754.498313717188,50677.922628844113,51261.301861341897,47733.038729121283,{"$f":"EJ285-EJ286-EJ287-EJ288","v":41387.863451531979},90031.097853307787,23501.402429900885,19936.130248566264,21541.620560658484,25146.049997019141,38219.960728439415,-8542.8808292707545,48882.481010644704,49796.95751882586,50373.052294074878,46857.939813098419,40539.905988973747,33933.40374038805,294659.02578436915,19052.533235678773,20505.914347381811,23966.62988092138,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511018,48907.667478541807,45116.906450838294,38557.573494611242,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361682,35929.206560465245,41658.041851776987,47042.039450357108,47663.562502091008,47944.774149225261,50048.387780790632,43134.668175553357,35868.695000896769,25179.496849639418,21264.624705216509,23077.46698014197,27170.53184498964,41965.433009848653,48818.104731435531,55344.419370698197,56424.876047731763,57118.940945905058,53076.263649389919,45749.733905157904,38049.920954758512,26722.518561508678,22573.864310455578,24497.726655479975,28835.076899856129,44513.155169267709,51774.858139559175,58690.720379813312,59835.610415445735,60571.040991653332,56286.948838288125,48522.960193863189,40363.403229480275,28359.691918783428,23963.294579175148,{"$f":"GV285-GV286-GV287-GV288","v":26004.956288702597},30601.171176572047,47215.147176847706,54910.295825601832,62238.95691317405,63452.122439174382,64231.383677272876,59691.459828597232,51463.891730464391,42817.139768979818,30096.739761531084,25437.804607590668,27604.45789756942,32474.986778614184,50080.728232716399,58235.194224853301,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272972,54582.648041524313,45419.610997156349,31939.731569401229,27002.580339179804,29301.85544189455,34463.06967642378,53119.779264725032,61760.978477448502,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018575,48179.808857657386,33895.104390626671,28663.122519921111,31103.11430089187,36572.362283423528,56342.776718405374,65499.761409575767,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.19668341575,51107.267597769212,35969.685030863897,30425.265735762816,33014.561924911322,38810.227391335728,59760.828375613259,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739395002,54212.096400969342,38170.713577494535,32295.198597335202,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,{"$f":"JH285-JH286-JH287-JH288","v":83461.465196372374},85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932395,40505.868339536391,34279.485140813289,37195.2763251621,43703.381953140779,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407166,42983.292288109311,36385.087517961663,39479.212106435196,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.26016140647,45611.621087484848,38619.390052765637,42830.204932781955,50138.326038963831,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339182,46379.775431745838,54124.059119882986,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649501,45411.363743222202,50139.682725003418,58346.159332516931,-2.1002632740604218E-26,-2.1002632740604218E-26,-2.1002632740604218E-26,-2.1002632740604218E-26,-2.1002632740604218E-26,8.1587150261577925E-26,{"$f":"LT285-LT286-LT287-LT288","v":8.2394943828524241E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,{"$f":"OF285-OF286-OF287-OF288","v":8.2394943828524241E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26]
[null,"Cash Deposited",null,null,null,null,null,null,null,null,{"$f":"K289*NOT(K305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28629.959618756438,24948.395219497892,26828.251442200453,30609.805662523977,44246.680521018781,0,55082.223700228657,56063.207860612529,56692.225446167635,53063.620974524587,46518.146192829445,0,28070.950369026119,24404.83771352945,26254.343952446325,30014.060688300371,43580.026334105336,0,54393.526227120281,55366.753087925092,55989.746005818648,52376.288555103107,45860.459184303021,0,27491.155381772493,23840.251325193618,25658.405503419563,29396.219205679736,42891.453159576398,{"$f":"BW289*NOT(BW305)","v":0},53683.051550116739,54648.383013463084,55265.203355229416,51666.638446806493,45180.126644563366,0,26889.337071315102,23253.389986955179,25039.131575898042,28754.96688333583,42179.635575117274,0,52949.463429243529,53906.751728493844,54517.241895177263,50933.305819315901,44475.774805846544,0,26264.187238613038,22642.936490787062,24395.143304572801,28088.91449834569,41443.172723558535,0,52191.349635461505,53140.43677588665,53744.428914613163,50174.84816054019,43745.951642949221,0,25614.322998512529,22007.498384335937,23724.983197039899,27396.593622784014,40680.583966815568,0,51407.21757052192,52347.93473684448,52945.250144037818,49389.74079641451,42989.122359222929,0,24938.282470515689,21345.603628752455,23027.1106046446,26676.452060241299,39890.304287808278,0,50595.489632722987,51527.656561562413,52118.105050816172,48576.372150635179,42203.664610487336,0,24234.520219237238,20655.696004241643,22299.896930688785,25926.849017659322,39070.679425639028,0,49754.498313717188,50677.922628844113,51261.301861341897,{"$f":"EI289*NOT(EI305)","v":47733.038729121283},41387.863451531979,0,23501.402429900885,19936.130248566264,21541.620560658484,25146.049997019141,38219.960728439415,0,48882.481010644704,49796.95751882586,50373.052294074878,46857.939813098419,40539.905988973747,33933.40374038805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU289*NOT(GU305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG289*NOT(JG305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS289*NOT(LS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE289*NOT(OE305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash after Deposit",null,null,null,null,null,null,null,{"$f":"K289-K290","v":0},{"$f":"L289-L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,16198.573846506897,61045.042621239307,66929.00037162783,72418.970011662837,72826.405849022674,72869.512125516369,38661.218149641951,31915.503495189558,24874.414660534509,41037.483694783892,37353.649926933293,39338.496642635764,43215.599843604374,56993.145323940102,63366.796111568081,69405.625003888767,70525.885135816672,71295.520349221391,67787.267000671811,61348.590356414621,124650.55989905755,0,0,0,0,0,-46003.214416674338,0,0,0,0,0,59710.30047283179,0,0,0,0,0,-40808.022705135227,0,0,0,0,0,64486.144966314721,0,0,0,0,0,-35742.616703434323,{"$f":"BX289-BX290","v":0},0,0,0,0,69128.288605068636,0,0,0,0,0,-30814.760008828103,0,0,0,0,0,73628.572308437899,0,0,0,0,0,-26032.658631407772,0,0,0,0,0,77978.372570018459,0,0,0,0,0,-21404.986490083858,0,0,0,0,0,82168.574675366515,0,0,0,0,0,-16940.912387603486,0,0,0,0,0,86189.544365216338,0,0,0,0,0,-12650.128551038739,0,0,0,0,{"$f":"EJ289-EJ290","v":0},90031.097853307787,0,0,0,0,0,-8542.8808292707545,0,0,0,0,0,0,294659.02578436915,19052.533235678773,20505.914347381811,23966.62988092138,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511018,48907.667478541807,45116.906450838294,38557.573494611242,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361682,35929.206560465245,41658.041851776987,47042.039450357108,47663.562502091008,47944.774149225261,50048.387780790632,43134.668175553357,35868.695000896769,25179.496849639418,21264.624705216509,23077.46698014197,27170.53184498964,41965.433009848653,48818.104731435531,55344.419370698197,56424.876047731763,57118.940945905058,53076.263649389919,45749.733905157904,38049.920954758512,26722.518561508678,22573.864310455578,24497.726655479975,28835.076899856129,44513.155169267709,51774.858139559175,58690.720379813312,59835.610415445735,60571.040991653332,56286.948838288125,48522.960193863189,40363.403229480275,28359.691918783428,23963.294579175148,{"$f":"GV289-GV290","v":26004.956288702597},30601.171176572047,47215.147176847706,54910.295825601832,62238.95691317405,63452.122439174382,64231.383677272876,59691.459828597232,51463.891730464391,42817.139768979818,30096.739761531084,25437.804607590668,27604.45789756942,32474.986778614184,50080.728232716399,58235.194224853301,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272972,54582.648041524313,45419.610997156349,31939.731569401229,27002.580339179804,29301.85544189455,34463.06967642378,53119.779264725032,61760.978477448502,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018575,48179.808857657386,33895.104390626671,28663.122519921111,31103.11430089187,36572.362283423528,56342.776718405374,65499.761409575767,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.19668341575,51107.267597769212,35969.685030863897,30425.265735762816,33014.561924911322,38810.227391335728,59760.828375613259,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739395002,54212.096400969342,38170.713577494535,32295.198597335202,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,{"$f":"JH289-JH290","v":83461.465196372374},85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932395,40505.868339536391,34279.485140813289,37195.2763251621,43703.381953140779,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407166,42983.292288109311,36385.087517961663,39479.212106435196,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.26016140647,45611.621087484848,38619.390052765637,42830.204932781955,50138.326038963831,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339182,46379.775431745838,54124.059119882986,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649501,45411.363743222202,50139.682725003418,58346.159332516931,-2.1002632740604218E-26,-2.1002632740604218E-26,-2.1002632740604218E-26,-2.1002632740604218E-26,-2.1002632740604218E-26,8.1587150261577925E-26,{"$f":"LT289-LT290","v":8.2394943828524241E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,{"$f":"OF289-OF290","v":8.2394943828524241E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26]
[null,"Cash Sweep Percent",null,null,null,null,null,null,{"$f":"'General Assumptions'!G68","v":1},null,{"$f":"IF(K211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BW211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EI211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GU211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JG211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LS211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OE211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cash sweep to debt fund",null,null,null,null,null,null,null,null,{"$f":"MIN(K291*K292,K159*K55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,16198.573846506897,61045.042621239307,66929.00037162783,72418.970011662837,72826.405849022674,72869.512125516369,38661.218149641951,31915.503495189558,24874.414660534509,41037.483694783892,37353.649926933293,39338.496642635764,43215.599843604374,56993.145323940102,63366.796111568081,1672.6325292040165,0,0,0,0,0,0,0,0,0,0,-46003.214416674338,0,0,0,0,0,46003.214416674338,0,0,0,0,0,-40808.022705135227,0,0,0,0,0,40808.022705135227,0,0,0,0,0,{"$f":"MIN(BW291*BW292,BW159*BW55)","v":-35742.616703434323},0,0,0,0,0,35742.616703434323,0,0,0,0,0,-30814.760008828103,0,0,0,0,0,30814.760008828103,0,0,0,0,0,-26032.658631407772,0,0,0,0,0,26032.658631407772,0,0,0,0,0,-21404.986490083858,0,0,0,0,0,21404.986490083858,0,0,0,0,0,-16940.912387603486,0,0,0,0,0,16940.912387603486,0,0,0,0,0,-12650.128551038739,0,0,0,{"$f":"MIN(EI291*EI292,EI159*EI55)","v":0},0,12650.128551038737,0,0,0,0,0,-8542.8808292707545,0,0,0,0,0,0,8542.8808292707545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GU291*GU292,GU159*GU55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JG291*JG292,JG159*JG55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.1002632740604218E-26,-2.1002632740604218E-26,-2.1002632740604218E-26,-2.1002632740604218E-26,-2.1002632740604218E-26,{"$f":"MIN(LS291*LS292,LS159*LS55)","v":8.1587150261577925E-26},2.3426013441443161E-26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OE291*OE292,OE159*OE55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K291-K293","v":0},{"$f":"L291-L293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67732.992474684754,70525.885135816672,71295.520349221391,67787.267000671811,61348.590356414621,124650.55989905755,0,0,0,0,0,0,0,0,0,0,0,13707.086056157452,0,0,0,0,0,0,0,0,0,0,0,23678.122261179495,0,0,0,0,0,0,{"$f":"BX291-BX293","v":0},0,0,0,0,33385.671901634312,0,0,0,0,0,0,0,0,0,0,0,42813.812299609795,0,0,0,0,0,0,0,0,0,0,0,51945.713938610686,0,0,0,0,0,0,0,0,0,0,0,60763.588185282657,0,0,0,0,0,0,0,0,0,0,0,69248.631977612851,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ291-EJ293","v":0},77380.969302269048,0,0,0,0,0,0,0,0,0,0,0,0,286116.1449550984,19052.533235678773,20505.914347381811,23966.62988092138,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511018,48907.667478541807,45116.906450838294,38557.573494611242,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361682,35929.206560465245,41658.041851776987,47042.039450357108,47663.562502091008,47944.774149225261,50048.387780790632,43134.668175553357,35868.695000896769,25179.496849639418,21264.624705216509,23077.46698014197,27170.53184498964,41965.433009848653,48818.104731435531,55344.419370698197,56424.876047731763,57118.940945905058,53076.263649389919,45749.733905157904,38049.920954758512,26722.518561508678,22573.864310455578,24497.726655479975,28835.076899856129,44513.155169267709,51774.858139559175,58690.720379813312,59835.610415445735,60571.040991653332,56286.948838288125,48522.960193863189,40363.403229480275,28359.691918783428,23963.294579175148,{"$f":"GV291-GV293","v":26004.956288702597},30601.171176572047,47215.147176847706,54910.295825601832,62238.95691317405,63452.122439174382,64231.383677272876,59691.459828597232,51463.891730464391,42817.139768979818,30096.739761531084,25437.804607590668,27604.45789756942,32474.986778614184,50080.728232716399,58235.194224853301,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272972,54582.648041524313,45419.610997156349,31939.731569401229,27002.580339179804,29301.85544189455,34463.06967642378,53119.779264725032,61760.978477448502,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018575,48179.808857657386,33895.104390626671,28663.122519921111,31103.11430089187,36572.362283423528,56342.776718405374,65499.761409575767,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.19668341575,51107.267597769212,35969.685030863897,30425.265735762816,33014.561924911322,38810.227391335728,59760.828375613259,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739395002,54212.096400969342,38170.713577494535,32295.198597335202,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,{"$f":"JH291-JH293","v":83461.465196372374},85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932395,40505.868339536391,34279.485140813289,37195.2763251621,43703.381953140779,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407166,42983.292288109311,36385.087517961663,39479.212106435196,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.26016140647,45611.621087484848,38619.390052765637,42830.204932781955,50138.326038963831,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339182,46379.775431745838,54124.059119882986,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649501,45411.363743222202,50139.682725003418,58346.159332516931,0,0,0,0,0,0,{"$f":"LT291-LT293","v":5.8968930387081074E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,{"$f":"OF291-OF293","v":8.2394943828524241E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26]
[null,"Add: Cash from re-financing",null,null,null,null,null,null,null,null,{"$f":"K201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3038423.9254179443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: fees paid at re-financing",null,null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60768.478508358887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayments of debt fund",null,null,null,null,null,null,null,null,{"$f":"K206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2900899.1829156131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash flow after re-financing",null,null,null,null,null,null,null,null,{"$f":"K294+K295-K296-K297","v":0},{"$f":"L294+L295-L296-L297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76756.263993972447,0,0,0,0,0,0,67732.992474684754,70525.885135816672,71295.520349221391,67787.267000671811,61348.590356414621,124650.55989905755,0,0,0,0,0,0,0,0,0,0,0,13707.086056157452,0,0,0,0,0,0,0,0,0,0,0,23678.122261179495,0,0,0,0,0,0,{"$f":"BX294+BX295-BX296-BX297","v":0},0,0,0,0,33385.671901634312,0,0,0,0,0,0,0,0,0,0,0,42813.812299609795,0,0,0,0,0,0,0,0,0,0,0,51945.713938610686,0,0,0,0,0,0,0,0,0,0,0,60763.588185282657,0,0,0,0,0,0,0,0,0,0,0,69248.631977612851,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ294+EJ295-EJ296-EJ297","v":0},77380.969302269048,0,0,0,0,0,0,0,0,0,0,0,0,286116.1449550984,19052.533235678773,20505.914347381811,23966.62988092138,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511018,48907.667478541807,45116.906450838294,38557.573494611242,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361682,35929.206560465245,41658.041851776987,47042.039450357108,47663.562502091008,47944.774149225261,50048.387780790632,43134.668175553357,35868.695000896769,25179.496849639418,21264.624705216509,23077.46698014197,27170.53184498964,41965.433009848653,48818.104731435531,55344.419370698197,56424.876047731763,57118.940945905058,53076.263649389919,45749.733905157904,38049.920954758512,26722.518561508678,22573.864310455578,24497.726655479975,28835.076899856129,44513.155169267709,51774.858139559175,58690.720379813312,59835.610415445735,60571.040991653332,56286.948838288125,48522.960193863189,40363.403229480275,28359.691918783428,23963.294579175148,{"$f":"GV294+GV295-GV296-GV297","v":26004.956288702597},30601.171176572047,47215.147176847706,54910.295825601832,62238.95691317405,63452.122439174382,64231.383677272876,59691.459828597232,51463.891730464391,42817.139768979818,30096.739761531084,25437.804607590668,27604.45789756942,32474.986778614184,50080.728232716399,58235.194224853301,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272972,54582.648041524313,45419.610997156349,31939.731569401229,27002.580339179804,29301.85544189455,34463.06967642378,53119.779264725032,61760.978477448502,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018575,48179.808857657386,33895.104390626671,28663.122519921111,31103.11430089187,36572.362283423528,56342.776718405374,65499.761409575767,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.19668341575,51107.267597769212,35969.685030863897,30425.265735762816,33014.561924911322,38810.227391335728,59760.828375613259,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739395002,54212.096400969342,38170.713577494535,32295.198597335202,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,{"$f":"JH294+JH295-JH296-JH297","v":83461.465196372374},85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932395,40505.868339536391,34279.485140813289,37195.2763251621,43703.381953140779,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407166,42983.292288109311,36385.087517961663,39479.212106435196,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.26016140647,45611.621087484848,38619.390052765637,42830.204932781955,50138.326038963831,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339182,46379.775431745838,54124.059119882986,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649501,45411.363743222202,50139.682725003418,58346.159332516931,0,0,0,0,0,0,{"$f":"LT294+LT295-LT296-LT297","v":5.8968930387081074E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,{"$f":"OF294+OF295-OF296-OF297","v":8.2394943828524241E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26]
[null,"Less: Increase in cash balance",null,null,null,null,null,null,null,null,{"$f":"K298*OR(K211,K155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76756.263993972447,0,0,0,0,0,0,67732.992474684754,70525.885135816672,71295.520349221391,67787.267000671811,61348.590356414621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW298*OR(BW211,BW155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI298*OR(EI211,EI155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU298*OR(GU211,GU155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG298*OR(JG211,JG155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS298*OR(LS211,LS155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE298*OR(OE211,OE155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends Paid",null,null,null,null,null,null,null,{"$f":"MAX(K298-K299-K229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124650.55989905755,0,0,0,0,0,0,0,0,0,0,0,13707.086056157452,0,0,0,0,0,0,0,0,0,0,0,23678.122261179495,0,0,0,0,0,{"$f":"MAX(BW298-BW299-BW229,0)","v":0},0,0,0,0,0,33385.671901634312,0,0,0,0,0,0,0,0,0,0,0,42813.812299609795,0,0,0,0,0,0,0,0,0,0,0,51945.713938610686,0,0,0,0,0,0,0,0,0,0,0,60763.588185282657,0,0,0,0,0,0,0,0,0,0,0,69248.631977612851,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EI298-EI299-EI229,0)","v":0},0,77380.969302269048,0,0,0,0,0,0,0,0,0,0,0,0,286116.1449550984,19052.533235678773,20505.914347381811,23966.62988092138,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511018,48907.667478541807,45116.906450838294,38557.573494611242,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361682,35929.206560465245,41658.041851776987,47042.039450357108,47663.562502091008,47944.774149225261,50048.387780790632,43134.668175553357,35868.695000896769,25179.496849639418,21264.624705216509,23077.46698014197,27170.53184498964,41965.433009848653,48818.104731435531,55344.419370698197,56424.876047731763,57118.940945905058,53076.263649389919,45749.733905157904,38049.920954758512,26722.518561508678,22573.864310455578,24497.726655479975,28835.076899856129,44513.155169267709,51774.858139559175,58690.720379813312,59835.610415445735,60571.040991653332,56286.948838288125,48522.960193863189,40363.403229480275,28359.691918783428,{"$f":"MAX(GU298-GU299-GU229,0)","v":23963.294579175148},26004.956288702597,30601.171176572047,47215.147176847706,54910.295825601832,62238.95691317405,63452.122439174382,64231.383677272876,59691.459828597232,51463.891730464391,42817.139768979818,30096.739761531084,25437.804607590668,27604.45789756942,32474.986778614184,50080.728232716399,58235.194224853301,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272972,54582.648041524313,45419.610997156349,31939.731569401229,27002.580339179804,29301.85544189455,34463.06967642378,53119.779264725032,61760.978477448502,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018575,48179.808857657386,33895.104390626671,28663.122519921111,31103.11430089187,36572.362283423528,56342.776718405374,65499.761409575767,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.19668341575,51107.267597769212,35969.685030863897,30425.265735762816,33014.561924911322,38810.227391335728,59760.828375613259,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739395002,54212.096400969342,38170.713577494535,32295.198597335202,35042.909732151398,41184.473546420537,63385.71132343389,{"$f":"MAX(JG298-JG299-JG229,0)","v":73668.463444413355},83461.465196372374,85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932395,40505.868339536391,34279.485140813289,37195.2763251621,43703.381953140779,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407166,42983.292288109311,36385.087517961663,39479.212106435196,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.26016140647,45611.621087484848,38619.390052765637,42830.204932781955,50138.326038963831,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339182,46379.775431745838,54124.059119882986,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649501,45411.363743222202,50139.682725003418,58346.159332516931,0,0,0,0,0,{"$f":"MAX(LS298-LS299-LS229,0)","v":0},5.8968930387081074E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,{"$f":"MAX(OE298-OE299-OE229,0)","v":8.2394943828524241E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26]
[null,"Less: cash trapped",null,null,null,null,null,null,null,null,{"$f":"K298-K299-K300","v":0},{"$f":"L298-L299-L300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX298-BX299-BX300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ298-EJ299-EJ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV298-GV299-GV300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH298-JH299-JH300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT298-LT299-LT300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF298-OF299-OF300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Rooftop owners",null,null,null,{"$f":"F36","v":0},null,null,null,{"$f":"K300*$G$302","v":0},{"$f":"L300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Development Co.",null,null,null,{"$f":"F37","v":1},null,null,null,{"$f":"K300*$G$303","v":0},{"$f":"L300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124650.55989905755,0,0,0,0,0,0,0,0,0,0,0,13707.086056157452,0,0,0,0,0,0,0,0,0,0,0,23678.122261179495,0,0,0,0,0,0,{"$f":"BX300*$G$303","v":0},0,0,0,0,33385.671901634312,0,0,0,0,0,0,0,0,0,0,0,42813.812299609795,0,0,0,0,0,0,0,0,0,0,0,51945.713938610686,0,0,0,0,0,0,0,0,0,0,0,60763.588185282657,0,0,0,0,0,0,0,0,0,0,0,69248.631977612851,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ300*$G$303","v":0},77380.969302269048,0,0,0,0,0,0,0,0,0,0,0,0,286116.1449550984,19052.533235678773,20505.914347381811,23966.62988092138,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511018,48907.667478541807,45116.906450838294,38557.573494611242,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361682,35929.206560465245,41658.041851776987,47042.039450357108,47663.562502091008,47944.774149225261,50048.387780790632,43134.668175553357,35868.695000896769,25179.496849639418,21264.624705216509,23077.46698014197,27170.53184498964,41965.433009848653,48818.104731435531,55344.419370698197,56424.876047731763,57118.940945905058,53076.263649389919,45749.733905157904,38049.920954758512,26722.518561508678,22573.864310455578,24497.726655479975,28835.076899856129,44513.155169267709,51774.858139559175,58690.720379813312,59835.610415445735,60571.040991653332,56286.948838288125,48522.960193863189,40363.403229480275,28359.691918783428,23963.294579175148,{"$f":"GV300*$G$303","v":26004.956288702597},30601.171176572047,47215.147176847706,54910.295825601832,62238.95691317405,63452.122439174382,64231.383677272876,59691.459828597232,51463.891730464391,42817.139768979818,30096.739761531084,25437.804607590668,27604.45789756942,32474.986778614184,50080.728232716399,58235.194224853301,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272972,54582.648041524313,45419.610997156349,31939.731569401229,27002.580339179804,29301.85544189455,34463.06967642378,53119.779264725032,61760.978477448502,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018575,48179.808857657386,33895.104390626671,28663.122519921111,31103.11430089187,36572.362283423528,56342.776718405374,65499.761409575767,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.19668341575,51107.267597769212,35969.685030863897,30425.265735762816,33014.561924911322,38810.227391335728,59760.828375613259,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739395002,54212.096400969342,38170.713577494535,32295.198597335202,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,{"$f":"JH300*$G$303","v":83461.465196372374},85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932395,40505.868339536391,34279.485140813289,37195.2763251621,43703.381953140779,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407166,42983.292288109311,36385.087517961663,39479.212106435196,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.26016140647,45611.621087484848,38619.390052765637,42830.204932781955,50138.326038963831,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339182,46379.775431745838,54124.059119882986,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649501,45411.363743222202,50139.682725003418,58346.159332516931,0,0,0,0,0,0,{"$f":"LT300*$G$303","v":5.8968930387081074E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,{"$f":"OF300*$G$303","v":8.2394943828524241E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26]
[]
[null,null,"Dividends allowed",null,null,null,null,{"$f":"H197","v":"2019-11-01"},{"$f":"I197","v":"2028-11-01"},null,{"$f":"OR(K2<$H$305,K2>$I$305,K210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"OR(BW2<$H$305,BW2>$I$305,BW210)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"OR(EI2<$H$305,EI2>$I$305,EI210)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU2<$H$305,GU2>$I$305,GU210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG2<$H$305,JG2>$I$305,JG210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(LS2<$H$305,LS2>$I$305,LS210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(OE2<$H$305,OE2>$I$305,OE210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Balance Sheet"]
[null,"Assets"]
[null,null,"Cash",null,null,null,null,null,null,null,{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76756.263993972447,76756.263993972447,76756.263993972447,76756.263993972447,76756.263993972447,76756.263993972447,76756.263993972447,144489.2564686572,215015.14160447387,286310.66195369523,354097.92895436706,415446.51931078167,0,28629.959618756438,53578.35483825433,80406.606280454784,111016.41194297877,155263.09246399754,0,55082.223700228657,111145.43156084119,167837.65700700882,220901.27798153341,267419.42417436285,0,28070.950369026119,52475.788082555569,78730.132035001894,108744.19272330226,152324.21905740758,0,54393.526227120281,109760.27931504537,165750.02532086402,218126.31387596711,263986.77306027012,0,27491.155381772493,51331.406706966111,76989.812210385673,106386.03141606541,149277.48457564181,{"$f":"BW238","v":0},53683.051550116739,108331.43456357982,163596.63791880925,215263.27636561575,260443.40301017911,0,26889.337071315102,50142.727058270277,75181.858634168311,103936.82551750414,146116.46109262141,0,52949.463429243529,106856.21515773737,161373.45705291463,212306.76287223052,256782.53767807706,0,26264.187238613038,48907.123729400104,73302.267033972908,101391.1815323186,142834.35425587714,0,52191.349635461505,105331.78641134815,159076.2153259613,209251.06348650149,252997.01512945071,0,25614.322998512529,47621.821382848466,71346.804579888369,98743.398202672382,139423.98216948795,0,51407.21757052192,103755.1523073664,156700.40245140422,206090.14324781875,249079.26560704169,0,24938.282470515689,46283.886099268144,69310.996703912737,95987.448764154033,135877.7530519623,0,50595.489632722987,102123.14619428539,154241.25124510156,202817.62339573674,245021.28800622409,0,24234.520219237238,44890.216223478885,67190.113154167673,93116.962171826992,132187.64159746602,0,49754.498313717188,100432.42094256129,151693.72280390319,{"$f":"EI238","v":199426.76153302449},240814.62498455646,0,23501.402429900885,43437.532678467149,64979.153239125633,90125.203236144778,128345.16396458419,0,48882.481010644704,98679.438529470557,149052.49082354543,195910.43063664384,236450.33662561758,270383.74036600563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accounts Recievables",null,null,null,null,null,null,null,{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,52546.499572809349,58797.983358643411,64674.033369574187,65364.164075668967,65683.790538816218,61589.064422408672,54494.63577614876,47129.001414848695,36514.985466703118,32554.504276461717,34662.706762093629,38405.896697216689,52284.965771757838,58505.33474823233,64352.138554239456,65038.834350145073,65356.869972332366,61282.52407714213,54223.405735188477,46894.431519993814,36333.243523432218,32392.474392188044,34490.183957950212,38214.743333478451,52024.73367357238,58214.14270493947,64031.845869879755,64715.123851789591,65031.576550931255,60977.509440768183,53953.525657102022,46661.029123577697,36152.406143959488,32231.250961091311,34318.519832217353,38024.541375946275,51765.79679943317,57924.399979156558,63713.147342388147,64393.02452140463,64707.902176006086,60674.012919547036,53684.988822870495,46428.78841474127,35972.468826100951,32070.829969302562,34147.71011109135,37835.286089292793,51508.148702766812,57636.099357358078,{"$f":"BW102","v":63396.035037346424},64072.528339904486,64385.83878925832,60372.026957534319,53417.788546916876,46197.703611547149,35793.427090080841,31911.207422930558,33977.750542039888,37646.972761759105,51251.782969085667,57349.233661921528,63080.501059827424,63753.627328115996,64065.378372497195,60071.544036393076,53151.918176939529,45967.768960835834,35615.276478420106,31752.37934796248,33808.636893696399,37459.596705037759,50996.693215828243,57063.795750948826,62766.53755419849,63436.313546579724,63746.51294743982,59772.556675206426,52887.371093746442,45738.978738082238,35438.012555825306,31594.341790164821,33640.364955754521,37273.153254155732,50742.873092200171,56779.778518088366,62454.136703925957,63120.579095352521,63429.234575512855,59475.057430291519,52624.140711090738,45511.327247253466,35261.630909078449,31437.090814985168,33472.930538863497,37087.637767358625,50490.316279016304,56497.174892358351,62143.290731380548,62806.41611381073,63113.535357654677,59179.03889501407,52362.220475506459,45284.808820666745,35086.127146926839,31280.622507454013,33306.329474523678,36903.045625994804,50239.016488543173,56215.977837970437,61833.99189764366,62493.816780454436,62799.407434118817,58884.493699604027,{"$f":"EI102","v":52101.603866145444},45059.41781884848,34911.496899973921,31124.932972087445,33140.557614982878,36719.37223440058,49988.967464342619,55936.180354154829,61526.232502314786,62182.773312712874,62486.842984278184,58591.414510972034,51842.284394615068,44835.148630393734,34737.735820570371,30970.018332790001,32975.610833132938,36536.613019785669,49740.162981115798,55657.775474985763,61220.004883319656,61873.277966750502,62175.83422643043,58299.794032526908,51584.255604816601,44611.995671826655,34564.839582706081,30815.87473275845,32811.485022407251,36354.763432119573,49492.596844548571,55380.75626920833,60915.30141671974,61565.323037274407,61866.373417604249,64036.620483988918,56958.387436061574,49518.935822594503,38568.551733117216,34566.26217247115,36998.399730946316,41209.515681044824,56396.94292202912,63438.563105537789,70145.527735611613,71267.067045540243,71992.377489284176,67859.561574848209,60358.763004801149,52475.181375545784,40871.067077010681,36629.84365159677,39207.178107419801,43669.694710493583,59763.800649153876,67225.800592592102,74333.166282020102,75521.660697957355,76290.271663778534,71910.729553287209,63962.138597399578,55607.912703568174,43311.040963437736,38816.619490000907,{"$f":"GU102","v":41547.818995565525},46276.744693335335,63331.65740862635,71239.133487253406,78770.803896957383,80030.250591522155,80844.747090057499,76203.749403572248,67780.633172146496,58927.665882993722,45896.679570466003,41133.9443040685,44028.194494354488,49039.433721929388,67112.512700953928,75492.059525936638,83473.365348541061,84808.000122739133,85671.121487937897,80753.059511923435,71827.089180596347,62445.605986482624,48636.678979207558,43589.61177559691,46656.646661515602,51967.053337566533,71119.082388363458,79998.882250403534,88456.666403021896,89870.977932192516,90785.627034309306,85573.960226037991,76115.115759606357,66173.564633660557,51540.254420685436,46191.880863691644,49442.015569742311,55069.449780001189,75364.841461090691,84774.759113773514,93737.467016744195,95236.211946979354,96205.464955576099,90682.665313582067,80659.134501908193,70124.079783502195,54617.171268716891,48949.503581493213,52393.669037834552,58357.057102558399,79864.06935678731,89835.752458429735,99333.527703628512,100921.74664943798,101948.86337923046,96096.35649271938,85474.427959150955,74310.437902292571,57877.777883050687,51871.754431155743,55521.534136769624,61840.932264189905,84631.897985464486,95198.883537270187,{"$f":"JG102","v":105263.66926775363},106946.70376477941,108035.13863912346,101833.24121807325,90577.191040541744,78746.718648985872,61333.040413216004,54968.461596072608,58836.130576662588,65532.792316500614,89684.362621491659,100882.18975998937,111547.83610193152,113331.346571727,114484.76024061714,107912.61391647001,95984.585479948117,83447.842228248002,64994.57968013658,58250.039995255713,62348.606086904765,69445.053810814396,95038.455833811415,106904.78535692216,118207.16326516205,120097.14805245629,121319.41970411057,114354.92087841316,101714.79755464905,88429.61957044361,68874.710259551706,61727.526311038775,66070.773908472256,73590.874557814677,100712.18463575133,113286.92566447737,125264.04756456536,127266.8631110383,128562.10351847614,121181.82902353242,107787.09924985381,93708.805507331665,72986.481898689162,65412.616107908616,70015.152524497622,77984.19788020468,106724.63104663728,120050.07524836491,132742.22288085439,134864.6051032723,136237.17044976394,128416.29877128219,114221.91307469993,99303.155122313183,77343.723405484809,69317.703167305401,74195.007762729743,82639.799507221818,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,{"$f":"LS102","v":1.8917489796876907E-10},1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,{"$f":"OE102","v":1.8917489796876907E-10},1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10,1.8917489796876907E-10]
[null,null,"Gross Plant",null,null,null,null,null,null,null,{"$f":"K130","v":0},0,0,0,0,0,0,0,10483.642574073679,21022.44687027988,965274.31184581737,1909526.1768213548,2853778.0417968924,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"BW130","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"EI130","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"GU130","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"JG130","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"LS130","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,{"$f":"OE130","v":3798029.9067724301},3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301,3798029.9067724301]
[null,null,"Less: Accumulated Depreciation",null,null,null,null,null,null,null,{"$f":"-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,-39562.81152887948,-79125.623057758959,-118688.43458663844,-158251.24611551792,-197814.0576443974,-237376.86917327688,-276939.68070215639,-316502.49223103584,-356065.30375991529,-395628.11528879474,-435190.92681767419,-474753.73834655364,-514316.54987543309,-553879.36140431254,-593442.17293319199,-633004.98446207144,-672567.79599095089,-712130.60751983034,-751693.41904870979,-791256.23057758925,-830819.0421064687,-870381.85363534815,-909944.6651642276,-949507.47669310705,-989070.2882219865,-1028633.0997508659,-1068195.9112797454,-1107758.7228086249,-1147321.5343375043,-1186884.3458663838,-1226447.1573952632,-1266009.9689241427,-1305572.7804530221,-1345135.5919819016,-1384698.403510781,-1424261.2150396605,-1463824.0265685399,-1503386.8380974194,-1542949.6496262988,-1582512.4611551783,-1622075.2726840577,-1661638.0842129372,-1701200.8957418166,-1740763.7072706961,-1780326.5187995755,-1819889.330328455,-1859452.1418573344,-1899014.9533862139,-1938577.7649150933,-1978140.5764439728,{"$f":"-BW134","v":-2017703.3879728522},-2057266.1995017317,-2096829.0110306111,-2136391.8225594908,-2175954.6340883705,-2215517.4456172502,-2255080.2571461299,-2294643.0686750095,-2334205.8802038892,-2373768.6917327689,-2413331.5032616486,-2452894.3147905283,-2492457.126319408,-2532019.9378482876,-2571582.7493771673,-2611145.560906047,-2650708.3724349267,-2690271.1839638064,-2729833.9954926861,-2769396.8070215657,-2808959.6185504454,-2848522.4300793251,-2888085.2416082048,-2927648.0531370845,-2967210.8646659642,-3006773.6761948438,-3046336.4877237235,-3085899.2992526032,-3125462.1107814829,-3165024.9223103626,-3204587.7338392423,-3244150.5453681219,-3283713.3568970016,-3323276.1684258813,-3362838.979954761,-3402401.7914836407,-3441964.6030125204,-3481527.4145414,-3521090.2260702797,-3560653.0375991594,-3600215.8491280391,-3639778.6606569188,-3679341.4721857985,-3718904.2837146781,-3758467.0952435578,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,{"$f":"-EI134","v":-3798029.9067724301},-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,{"$f":"-GU134","v":-3798029.9067724301},-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,{"$f":"-JG134","v":-3798029.9067724301},-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,{"$f":"-LS134","v":-3798029.9067724301},-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,{"$f":"-OE134","v":-3798029.9067724301},-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301,-3798029.9067724301]
[null,null,"IDC Net Plant",null,null,null,null,null,null,null,{"$f":"K250","v":0},0,0,0,0,0,0,0,0,43.24502561805393,130.14100468863293,4112.4343726969701,12436.051822005749,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,24689.043136317021,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"BW250","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"EI250","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"GU250","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"JG250","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"LS250","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"OE250","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759]
[null,null,"UnAmortized signing fees"]
[null,null,"Total assets",null,null,null,null,null,null,null,{"$f":"SUM(K309:K314)","v":0},{"$f":"SUM(L309:L314)","v":0},0,0,0,0,0,0,10483.642574073679,21065.691895897933,965404.45285050606,1913638.6111940518,2866214.0936188982,3822718.9499087469,3835702.6379526765,3802391.3102096315,3768704.5486916825,3729831.867868898,3690588.6828031656,3646931.1451578788,3600273.9049827391,3553345.4590925598,3640693.3741178666,3597170.081398746,3559715.472355498,3523895.8507617414,3498212.1083074035,3464869.6657549981,3431153.6580321263,3460010.5347738368,3491291.6440029615,3518950.0069281133,3540115.3440579521,3554572.1486702925,3089001.6298340699,3074128.0087927021,3061611.3020490832,3052601.3013379322,3057458.2858116706,3068331.5638351776,2879323.3630072405,2895526.0531604998,2912342.9021913745,2925418.2489984995,2931895.0746604782,2931557.9127909038,2614067.0541080437,2598654.0377653223,2585583.3328210982,2575980.8867883943,2580173.3913713018,2590349.2093562512,2404250.9261331954,2419761.5180104524,2435880.3372240998,2448273.3824445801,2454097.8353741271,2453139.2826214219,2139133.3784436318,2123160.0834397259,2109514.4033778291,2099297.5733305705,2102803.8436208451,2112260.4359061331,1929180.0754816004,{"$f":"SUM(BX309:BX314)","v":1943976.8088053954},1959375.6907393329,1971064.2707339588,1976213.8592412679,1974611.0894215822,1664200.598361057,1647644.9042363421,1633402.0258135267,1622547.5680802644,1625344.5336420473,1634058.8083811204,1454110.8031575254,1468170.581326178,1482826.272570173,1493786.8686003664,1498237.7370313492,1495966.5510922123,1189268.7094028399,1172107.1879821157,1157243.570489757,1145726.8620767917,1147790.0615570482,1155737.5252868475,979043.10130534018,992341.41540430323,1006229.2400521704,1016436.9011656705,1020163.7522158709,1017198.4999742762,714337.7071336892,696545.54783766135,681036.25785870734,668831.21782526863,670134.71975721768,677289.3976210414,503976.96210851171,516487.8105415802,529581.58922970551,539009.85069964244,541985.86324797641,538299.36061448208,239407.58714038579,220958.51798792862,204777.14981167976,191856.15611594709,231935.28668784609,277832.44958899659,147600.81237605659,198859.42739120944,250694.20319661617,298877.81178479153,340637.36551591917,375763.61847156682,120543.64879160261,140972.66437136734,163654.06734267835,189550.68042483859,228813.50030504612,273861.14108011243,147291.51354231944,197705.83673884746,248689.35002135605,296035.73814818333,336985.88704384561,{"$f":"SUM(EJ309:EJ314)","v":371331.56444808072},120369.01854464997,140083.85704666402,162035.61193812572,187156.04711820211,225571.69234516312,269738.86596341501,146983.75414699063,196522.77596803362,246623.80315842459,293101.42697919323,333210.23667593463,366743.006900687,390578.99783125171,116427.53997746602,118433.13247780901,121994.13466446174,135197.68462579165,141115.2971196615,146677.52652799551,147330.79961142622,147633.35587110629,143757.31567720303,137041.7772494925,130069.51731650278,120022.36122738177,116273.39637743428,118269.00666708293,121812.28507679541,134950.11848922426,140838.27791388406,146372.8230613957,147022.84468195008,147323.89506228015,149494.1421286648,142415.90908073753,134976.45746727035,124026.07337779299,120023.78381714717,122455.9213756223,126667.03732572056,141854.46456670508,148896.08475021346,155603.04938028732,156724.58869021598,157449.89913396005,153317.08321952427,145816.28464947714,137932.70302022182,126328.58872168677,122087.36529627282,124664.69975209588,129127.21635516945,145221.3222938299,152683.32223726789,159790.68792669594,160979.1823426334,161747.79330845436,157368.25119796328,149419.66024207536,141065.43434824402,128768.56260811377,124274.14113467679,127005.34064024154,{"$f":"SUM(GV309:GV314)","v":131734.26633801105},148789.17905330218,156696.65513192935,164228.32554163344,165487.77223619798,166302.26873473337,161661.27104824808,153238.15481682241,144385.18752766939,131354.20121514171,126591.46594874447,129485.71613903044,134496.95536660522,152570.03434562989,160949.58117061274,168930.88699321708,170265.5217674149,171128.64313261377,166210.58115659913,157284.61082527207,147903.12763115836,134094.20062388366,129047.13342027299,132114.16830619171,137424.57498224246,156576.60403303921,165456.40389507942,173914.18804769756,175328.49957686829,176243.14867898522,171031.48187071391,161572.63740428237,151631.08627833638,136997.77606536148,131649.40250836758,134899.5372144182,140526.97142467721,160822.36310576674,170232.2807584496,179194.98866142033,180693.73359165507,181662.98660025213,176140.18695825784,166116.65614658387,155581.60142817794,140074.69291339282,134407.02522616906,137851.19068251064,143814.5787472341,165321.59100146338,175293.2741031058,184791.04934830431,186379.26829411395,187406.38502390616,181553.87813739551,170931.949603827,159767.9595469686,143335.2995277264,137329.27607583141,140979.05578144573,147298.4539088656,170089.41963014033,180656.40518194603,190721.19091242951,{"$f":"SUM(JH309:JH314)","v":192404.22540945539},193492.66028379955,187290.76286274919,176034.71268521788,164204.24029366186,146790.56205789212,140425.98324074855,144293.65222133862,150990.31396117646,175141.88426616768,186339.71140466517,197005.35774660742,198788.86821640309,199942.28188529311,193370.1355611461,181442.1071246241,168905.36387292368,150452.10132481231,143707.56163993178,147806.12773158055,154902.5754554903,180495.97747848721,192362.30700159798,203664.68490983805,205554.66969713222,206776.94134878626,199812.44252308903,187172.31919932485,173887.14121511931,154332.23190422755,147185.04795571489,151528.29555314805,159048.39620249046,186169.70628042732,198744.44730915342,210721.5692092411,212724.38475571413,214019.62516315214,206639.35066820847,193244.62089452965,179166.32715200752,158444.00354336508,150870.13775258444,155472.67416917373,163441.71952488067,192182.15269131333,205507.59689304073,218199.74452553017,220322.12674794838,221694.6920944399,213873.82041595809,199679.43471937606,184760.67676698908,162801.24505016094,154775.22481198123,159652.52940740556,168097.32115189757,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"SUM(LT309:LT314)","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,{"$f":"SUM(OF309:OF314)","v":85457.5216446759},85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759,85457.5216446759]
[]
[null,"Liabilities and Equity"]
[null,null,"Liabilities"]
[null,null,"Accounts Payable",null,null,null,null,null,null,null,{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7700.0307980769376,7862.0105183049673,8014.6343470158608,8037.6403035640697,8051.4139229288276,7954.8591559606039,7783.3424140056086,7605.0762783802193,7345.6315140822235,7252.5561923745854,7600.0863999050216,7699.665494977311,8052.6731352632205,8214.2450059201001,8366.509647106348,8389.8036556780535,8403.9133962749056,8308.2460049233432,8137.9918788991017,7961.0241039478096,7703.2839046757799,7611.0872704662179,7974.4729189728978,8073.9762075904418,8425.6488888876265,8586.8408329227495,8738.7741035746694,8762.3808966852994,8776.8513894587541,8682.0933993747021,8513.1221864217478,8337.4730312400716,8081.4557749333562,7990.1604580478452,8370.2846435859374,8469.7397911834087,8820.1115895470793,8980.95307397742,9132.5843445359678,9156.5302324058484,9171.3876954599655,9077.5627414170631,8909.8963654453637,8735.5877251787333,8481.3134443284089,8390.9437171692425,8788.7378134623723,8888.1741215069287,9237.2807264507483,9397.8028640737102,{"$f":"BW109","v":9549.1631606722349},9573.4761339262932,9588.74847575901,9495.8819053634434,9329.5440212621616,9156.5995318604,8904.0900187656971,8814.6719022246853,9231.1182073150612,9330.5667204558813,9678.4455428204692,9838.6812005313259,9989.8033138767096,10014.513152918889,10030.230082366223,9938.3490665119934,9773.36517114048,9601.8103209292312,9351.0892398070173,9262.6506160672761,9698.7851442117171,9798.2787643901975,10144.969051208178,10304.952965351498,10455.871566676329,10481.009958172601,10497.203101498861,10406.336752007041,10242.734302407833,10072.596550920007,9823.689557312744,9736.2602899868398,10193.175716781219,10292.749324754372,10638.292281566835,10798.061180779092,10948.812945324455,10974.413606256498,10991.116631855071,10901.296126763966,10739.10466606716,10570.41357060625,10323.348438562733,10236.960500644025,10715.809269797932,10815.499854556785,11159.938775665565,11319.531511695895,11470.155250214337,11496.254059995981,11513.502811195289,11424.761528198764,11264.012819717696,11096.800170155504,10851.606927689569,10766.294537824557,11268.292138471825,11368.138935068098,11711.519342239775,11870.977029267528,12021.513828067535,12048.148969248052,12065.981605749579,11978.355264313217,{"$f":"EI109","v":11819.083434363803},11653.383396707752,11410.094470072992,11325.894237695558,11852.322661615406,11952.367297942961,12294.737088113998,12454.103251115357,12604.596621202561,12631.808729314926,12650.265877824379,12563.792690543456,12406.034380554242,12241.883649854297,12000.534017207729,11917.48509711123,12469.69648575113,12569.983138864296,12911.392741432493,13070.713474184444,13221.209510090908,13249.041833239502,13268.166747888636,13182.887581688639,13026.682110205375,12864.120073407576,12624.747428472516,12542.891685433207,13122.312177169209,13222.887739757914,13563.390284083356,13722.714417431389,13873.261966362665,13901.760535183435,13921.599268379034,13988.232703198335,13823.719260508258,13650.240821697782,13389.054883477842,13301.637467254679,13920.932750804386,14038.983836055228,14431.509912180511,14620.458374102314,14801.108364913478,14842.190997808548,14873.436543379177,14783.297925458344,14609.0290996433,14425.260420787325,14148.548515502041,14055.979341141228,14709.451451939856,14834.617810637475,15250.645479886198,15450.942453032958,15642.445902206829,15686.050282511664,15719.23067212523,15623.780714999113,15439.178403536407,15244.50947408793,14951.349044654342,14853.324910825802,{"$f":"GU109","v":15542.862706862963},15675.573516763334,16116.510231778673,16328.837661651603,16531.846983783358,16578.128152347796,16613.363412784638,16512.289574975031,16316.741441682108,16110.526114013923,15799.939808934932,15696.139696477854,16423.736596785093,16564.446943315234,17031.784468237554,17256.865301083355,17472.072150060412,17521.194695693703,17558.612312915404,17451.583689650477,17244.441139072052,17025.994989326282,16696.947409806326,16587.031436417103,17354.791219621045,17503.983661142742,17999.303123638412,18237.903772955018,18466.041403404201,18518.180051869898,18557.915435415511,18444.581681542961,18225.157713587734,17993.755776003123,17645.150030058699,17528.758343770463,18338.901268850361,18497.08749657758,19022.064742685237,19274.997704197674,19516.843475136859,19572.183714544539,19614.38069089167,19494.370880737788,19261.937818492363,19016.812185732906,18647.486237852921,18524.237845730324,19379.10711292315,19546.829711222592,20103.240981173964,20371.367605223095,20627.745634486706,20686.484379333604,20731.295716034227,20604.217136525651,20358.004219755876,20098.341501323157,19707.064305556083,19576.555833820468,20478.624404618153,20656.458717769296,21246.186662030523,21530.420092856759,{"$f":"JG109","v":21802.204071381173},21864.550367636595,21912.138330150632,21777.575203301109,21516.76603970927,21241.704670053383,20827.172073679518,20688.97645525921,21640.854251500372,21829.410363359722,22454.450419293767,22755.758711269322,23043.87488687225,23110.05066064584,23160.587603916141,23018.099734553176,22741.8296003916,22450.456987840746,22011.287392027174,21864.952477293962,22869.3939804695,23069.318813874255,23731.785964648559,24051.195386117794,24356.625726986702,24426.866579479625,24480.53557641965,24329.656920786074,24037.009901932288,23728.35940903701,23263.089172066728,23108.136258272989,23240.568975690159,23452.548518850697,24154.684457511448,24493.282993541517,24817.068542262219,24891.624593867298,24948.620103069079,24788.857253679918,24478.863217753889,24151.910963086833,23658.989530899911,23494.911805569223,23635.377092751572,23860.138760321475,24604.319483330928,24963.26054935631,25306.504978966255,25385.641765561271,25446.170340675424,25277.0009225418,24948.632312090216,24602.293782954788,24080.078530835108,23906.339424082977,24055.325037726103,24293.640174704662,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,{"$f":"LS109","v":-3.637978807091713E-11},-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,{"$f":"OE109","v":-3.637978807091713E-11},-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11,-3.637978807091713E-11]
[null,null,"Accrued Interest",null,null,null,null,null,null,null,{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12660.099689241435,25372.949793854707,38138.7701072372,50957.781338592125,63830.205116744357,76756.263993972228,89736.181449855212,102770.18189513771,115858.49067560887,129001.33407599867,142198.93932389011,0,12516.339976993329,25032.679953986659,37549.019930979986,50065.359907973318,62581.699884966649,0,11780.084684229016,23560.169368458031,35340.254052687043,47120.338736916063,58900.423421145082,0,11043.829391464702,22087.658782929404,33131.488174394108,44175.317565858808,55219.146957323508,0,10307.574098700388,20615.148197400777,30922.722296101165,41230.296394801553,51537.870493501941,0,9571.3188059360746,19142.637611872149,28713.956417808222,38285.275223744298,47856.594029680375,{"$f":"BW223","v":0},8835.0635131717609,17670.127026343522,26505.190539515283,35340.254052687043,44175.317565858801,0,8098.8082204074462,16197.616440814892,24296.42466122234,32395.232881629785,40494.041102037234,0,7362.5529276431325,14725.105855286265,22087.658782929397,29450.21171057253,36812.76463821566,0,6626.2976348788188,13252.595269757638,19878.892904636457,26505.190539515275,33131.488174394093,0,5890.0423421145051,11780.08468422901,17670.127026343514,23560.16936845802,29450.211710572526,0,5153.7870493501905,10307.574098700381,15461.361148050572,20615.148197400762,25768.935246750953,0,4417.5317565858768,8835.0635131717536,13252.59526975763,17670.127026343507,22087.658782929386,0,3681.2764638215631,7362.5529276431262,11043.829391464689,14725.105855286252,18406.382319107815,0,2945.0211710572494,5890.0423421144988,8835.0635131717481,11780.084684228998,14725.105855286247,0,2208.7658782929357,4417.5317565858713,6626.297634878807,8835.0635131717427,11043.829391464678,0,1472.510585528622,2945.0211710572439,4417.5317565858659,{"$f":"EI223","v":5890.0423421144878},7362.5529276431098,0,736.25529276430848,1472.510585528617,2208.7658782929257,2945.0211710572339,3681.2764638215422,0,-5.0931703299283978E-12,-1.0186340659856796E-11,-1.5279510989785192E-11,-2.0372681319713591E-11,-2.5465851649641991E-11,-3.055902197957039E-11,-3.565219230949879E-11,-4.0745362639427189E-11,-4.5838532969355588E-11,-5.0931703299283988E-11,-5.6024873629212387E-11,-6.111804395914078E-11,-6.6211214289069173E-11,-7.1304384618997566E-11,-7.6397554948925959E-11,-8.1490725278854352E-11,-8.6583895608782745E-11,-9.1677065938711138E-11,-9.6770236268639531E-11,-1.0186340659856792E-10,-1.0695657692849632E-10,-1.1204974725842471E-10,-1.1714291758835312E-10,-1.2223608791828151E-10,-1.273292582482099E-10,-1.3242242857813829E-10,-1.3751559890806669E-10,-1.4260876923799508E-10,-1.4770193956792347E-10,-1.5279510989785187E-10,-1.5788828022778026E-10,-1.6298145055770865E-10,-1.6807462088763705E-10,-1.7316779121756544E-10,-1.7826096154749383E-10,-1.8335413187742222E-10,-1.8844730220735062E-10,-1.9354047253727901E-10,-1.986336428672074E-10,-2.037268131971358E-10,-2.0881998352706419E-10,-2.1391315385699258E-10,-2.1900632418692097E-10,-2.2409949451684937E-10,-2.2919266484677776E-10,-2.3428583517670618E-10,-2.393790055066346E-10,-2.4447217583656302E-10,-2.4956534616649144E-10,-2.5465851649641985E-10,-2.5975168682634827E-10,-2.6484485715627669E-10,-2.6993802748620511E-10,-2.7503119781613353E-10,-2.8012436814606195E-10,{"$f":"GU223","v":-2.8521753847599037E-10},-2.9031070880591879E-10,-2.9540387913584721E-10,-3.0049704946577562E-10,-3.0559021979570404E-10,-3.1068339012563246E-10,-3.1577656045556088E-10,-3.208697307854893E-10,-3.2596290111541772E-10,-3.3105607144534614E-10,-3.3614924177527456E-10,-3.4124241210520297E-10,-3.4633558243513139E-10,-3.5142875276505981E-10,-3.5652192309498823E-10,-3.6161509342491665E-10,-3.6670826375484507E-10,-3.7180143408477349E-10,-3.7689460441470191E-10,-3.8198777474463033E-10,-3.8708094507455874E-10,-3.9217411540448716E-10,-3.9726728573441558E-10,-4.02360456064344E-10,-4.0745362639427242E-10,-4.1254679672420084E-10,-4.1763996705412926E-10,-4.2273313738405768E-10,-4.2782630771398609E-10,-4.3291947804391451E-10,-4.3801264837384293E-10,-4.4310581870377135E-10,-4.4819898903369977E-10,-4.5329215936362819E-10,-4.5838532969355661E-10,-4.6347850002348503E-10,-4.6857167035341339E-10,-4.7366484068334181E-10,-4.7875801101327023E-10,-4.8385118134319865E-10,-4.8894435167312707E-10,-4.9403752200305549E-10,-4.9913069233298391E-10,-5.0422386266291232E-10,-5.0931703299284074E-10,-5.1441020332276916E-10,-5.1950337365269758E-10,-5.24596543982626E-10,-5.2968971431255442E-10,-5.3478288464248284E-10,-5.3987605497241126E-10,-5.4496922530233968E-10,-5.5006239563226809E-10,-5.5515556596219651E-10,-5.6024873629212493E-10,-5.6534190662205335E-10,-5.7043507695198177E-10,-5.7552824728191019E-10,-5.8062141761183861E-10,-5.8571458794176703E-10,-5.9080775827169544E-10,-5.9590092860162386E-10,-6.0099409893155228E-10,-6.060872692614807E-10,{"$f":"JG223","v":-6.1118043959140912E-10},-6.1627360992133754E-10,-6.2136678025126596E-10,-6.2645995058119438E-10,-6.315531209111228E-10,-6.3664629124105121E-10,-6.4173946157097963E-10,-6.4683263190090805E-10,-6.5192580223083647E-10,-6.5701897256076489E-10,-6.6211214289069331E-10,-6.6720531322062173E-10,-6.7229848355055015E-10,-6.7739165388047856E-10,-6.8248482421040698E-10,-6.875779945403354E-10,-6.9267116487026382E-10,-6.9776433520019224E-10,-7.0285750553012066E-10,-7.0795067586004908E-10,-7.130438461899775E-10,-7.1813701651990592E-10,-7.2323018684983433E-10,-7.2832335717976275E-10,-7.3341652750969117E-10,-7.3850969783961959E-10,-7.4360286816954801E-10,-7.4869603849947643E-10,-7.5378920882940485E-10,-7.5888237915933327E-10,-7.6397554948926168E-10,-7.690687198191901E-10,-7.7416189014911852E-10,-7.7925506047904694E-10,-7.8434823080897536E-10,-7.8944140113890378E-10,-7.945345714688322E-10,-7.9962774179876062E-10,-8.0472091212868903E-10,-8.0981408245861745E-10,-8.1490725278854587E-10,-8.2000042311847429E-10,-8.2509359344840271E-10,-8.3018676377833113E-10,-8.3527993410825955E-10,-8.4037310443818797E-10,-8.4546627476811639E-10,-8.505594450980448E-10,-8.5565261542797322E-10,-8.6074578575790164E-10,-8.6583895608783006E-10,-8.7093212641775848E-10,-8.760252967476869E-10,-8.8111846707761532E-10,-8.8621163740754374E-10,-8.9130480773747215E-10,-8.9639797806740057E-10,-9.0149114839732899E-10,-9.0658431872725741E-10,-9.1167748905718583E-10,-9.1677065938711425E-10,-9.2186382971704267E-10,-9.2695700004697109E-10,-9.3205017037689951E-10,{"$f":"LS223","v":-9.3714334070682782E-10},-9.4223651103675614E-10,-9.4732968136668445E-10,-9.5242285169661277E-10,-9.5751602202654108E-10,-9.626091923564694E-10,-9.6770236268639771E-10,-9.7279553301632603E-10,-9.7788870334625434E-10,-9.8298187367618266E-10,-9.8807504400611097E-10,-9.9316821433603929E-10,-9.9826138466596761E-10,-1.0033545549958959E-9,-1.0084477253258242E-9,-1.0135408956557526E-9,-1.0186340659856809E-9,-1.0237272363156092E-9,-1.0288204066455375E-9,-1.0339135769754658E-9,-1.0390067473053941E-9,-1.0440999176353224E-9,-1.0491930879652508E-9,-1.0542862582951791E-9,-1.0593794286251074E-9,-1.0644725989550357E-9,-1.069565769284964E-9,-1.0746589396148923E-9,-1.0797521099448207E-9,-1.084845280274749E-9,-1.0899384506046773E-9,-1.0950316209346056E-9,-1.1001247912645339E-9,-1.1052179615944622E-9,-1.1103111319243905E-9,-1.1154043022543189E-9,-1.1204974725842472E-9,-1.1255906429141755E-9,-1.1306838132441038E-9,-1.1357769835740321E-9,-1.1408701539039604E-9,-1.1459633242338888E-9,-1.1510564945638171E-9,-1.1561496648937454E-9,-1.1612428352236737E-9,-1.166336005553602E-9,-1.1714291758835303E-9,-1.1765223462134586E-9,-1.181615516543387E-9,-1.1867086868733153E-9,-1.1918018572032436E-9,-1.1968950275331719E-9,-1.2019881978631002E-9,-1.2070813681930285E-9,-1.2121745385229569E-9,-1.2172677088528852E-9,-1.2223608791828135E-9,-1.2274540495127418E-9,-1.2325472198426701E-9,-1.2376403901725984E-9,-1.2427335605025267E-9,-1.2478267308324551E-9,-1.2529199011623834E-9,-1.2580130714923117E-9,{"$f":"OE223","v":-1.26310624182224E-9},-1.2681994121521683E-9,-1.2732925824820966E-9,-1.278385752812025E-9,-1.2834789231419533E-9,-1.2885720934718816E-9,-1.2936652638018099E-9,-1.2987584341317382E-9,-1.3038516044616665E-9,-1.3089447747915948E-9,-1.3140379451215232E-9,-1.3191311154514515E-9,-1.3242242857813798E-9,-1.3293174561113081E-9,-1.3344106264412364E-9,-1.3395037967711647E-9]
[null,null,"Debt Fund",null,null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,9435.2783166663121,18959.122706308142,868864.00756545539,1722274.7500746467,2673379.9231224591,3534234.2937833229,3534234.2937833229,3489387.8250085907,3438451.8521682522,3381792.4531456935,3324465.9293735889,3266833.5527577014,3228172.3346080598,3196256.83111287,270483.23353672237,229445.74984193846,204586.67045095234,165248.17380831658,122032.5739647122,65039.428640772094,1672.6325292040165,0,0,0,0,0,0,0,0,0,0,0,46003.214416674338,46003.214416674338,46003.214416674338,46003.214416674338,46003.214416674338,46003.214416674338,0,0,0,0,0,0,40808.022705135227,40808.022705135227,40808.022705135227,40808.022705135227,40808.022705135227,40808.022705135227,0,0,0,0,0,0,{"$f":"BW176","v":35742.616703434323},35742.616703434323,35742.616703434323,35742.616703434323,35742.616703434323,35742.616703434323,0,0,0,0,0,0,30814.760008828103,30814.760008828103,30814.760008828103,30814.760008828103,30814.760008828103,30814.760008828103,0,0,0,0,0,0,26032.658631407772,26032.658631407772,26032.658631407772,26032.658631407772,26032.658631407772,26032.658631407772,0,0,0,0,0,0,21404.986490083858,21404.986490083858,21404.986490083858,21404.986490083858,21404.986490083858,21404.986490083858,0,0,0,0,0,0,16940.912387603486,16940.912387603486,16940.912387603486,16940.912387603486,16940.912387603486,16940.912387603486,0,0,0,0,0,0,12650.128551038737,12650.128551038737,12650.128551038737,12650.128551038737,{"$f":"EI176","v":12650.128551038737},12650.128551038737,0,0,0,0,0,0,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,8542.8808292707545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1002632740604218E-26,4.2005265481208437E-26,6.3007898221812655E-26,8.4010530962416873E-26,1.0501316370302109E-25,{"$f":"LS176","v":2.3426013441443161E-26},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Debt",null,null,null,null,null,null,null,{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3038423.9254179443,3051084.0251071858,3063796.8752117991,3076562.6955251815,3089381.7067565364,3102254.1305346885,3115180.1894119163,3128160.1068677991,3141194.1073130816,3154282.416093553,3167425.2594939428,3180622.8647418343,3003921.594478399,3003921.594478399,3003921.594478399,3003921.594478399,3003921.594478399,3003921.594478399,2827220.3242149637,2827220.3242149637,2827220.3242149637,2827220.3242149637,2827220.3242149637,2827220.3242149637,2650519.0539515284,2650519.0539515284,2650519.0539515284,2650519.0539515284,2650519.0539515284,2650519.0539515284,2473817.7836880931,2473817.7836880931,2473817.7836880931,2473817.7836880931,2473817.7836880931,2473817.7836880931,2297116.5134246578,2297116.5134246578,2297116.5134246578,2297116.5134246578,2297116.5134246578,2297116.5134246578,{"$f":"BW216","v":2120415.2431612224},2120415.2431612224,2120415.2431612224,2120415.2431612224,2120415.2431612224,2120415.2431612224,1943713.9728977871,1943713.9728977871,1943713.9728977871,1943713.9728977871,1943713.9728977871,1943713.9728977871,1767012.7026343518,1767012.7026343518,1767012.7026343518,1767012.7026343518,1767012.7026343518,1767012.7026343518,1590311.4323709165,1590311.4323709165,1590311.4323709165,1590311.4323709165,1590311.4323709165,1590311.4323709165,1413610.1621074812,1413610.1621074812,1413610.1621074812,1413610.1621074812,1413610.1621074812,1413610.1621074812,1236908.8918440458,1236908.8918440458,1236908.8918440458,1236908.8918440458,1236908.8918440458,1236908.8918440458,1060207.6215806105,1060207.6215806105,1060207.6215806105,1060207.6215806105,1060207.6215806105,1060207.6215806105,883506.3513171752,883506.3513171752,883506.3513171752,883506.3513171752,883506.3513171752,883506.3513171752,706805.08105373988,706805.08105373988,706805.08105373988,706805.08105373988,706805.08105373988,706805.08105373988,530103.81079030456,530103.81079030456,530103.81079030456,530103.81079030456,530103.81079030456,530103.81079030456,353402.5405268693,353402.5405268693,353402.5405268693,353402.5405268693,{"$f":"EI216","v":353402.5405268693},353402.5405268693,176701.27026343404,176701.27026343404,176701.27026343404,176701.27026343404,176701.27026343404,176701.27026343404,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,{"$f":"GU216","v":-1.2223608791828156E-9},-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,{"$f":"JG216","v":-1.2223608791828156E-9},-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,{"$f":"LS216","v":-1.2223608791828156E-9},-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,{"$f":"OE216","v":-1.2223608791828156E-9},-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9,-1.2223608791828156E-9]
[null,null,"Rooftop Equity",null,null,null,null,null,null,null,{"$f":"K335","v":0},{"$f":"L335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development Co. Equity",null,null,null,null,null,null,null,{"$f":"K342","v":0},{"$f":"L342","v":0},0,0,0,0,0,0,1048.3642574073681,2106.5691895897935,96540.445285050606,191363.86111940519,192834.1704964391,288484.65612542396,293768.31337127689,305141.47468273586,322238.06217641471,340001.77441964013,358071.33950664807,372142.73324421665,364318.22796067421,349483.55170130963,324440.58364911709,296727.65056800487,258358.89049898644,236246.54582602851,227787.37311229878,225531.65645687256,229178.06244992631,233724.44280050352,238923.44139846618,240500.85415402707,235550.75860911037,223789.32050061927,77376.751450993936,50078.98706684295,24682.554697723528,3056.7107209618662,-4954.3174635902178,-6758.5713611122819,-2638.9497279733641,1760.0489479459975,6782.3428018182321,8172.3629147983602,3038.0751055012479,-8903.5222931204553,-44533.455618419597,-70899.006035720318,-95393.6645569471,-116139.39512871351,-123341.09173563409,-124369.94462657989,-119507.46460457037,-114328.39271388335,-108532.0050619908,-106352.70898616816,-110668.16377934976,-121759.98199048921,-166464.44842535636,-191918.69250803863,-215533.4854721649,-235421.07063340402,-241835.22575400965,-242110.47441228048,-236526.94754373064,{"$f":"BX342","v":-230589.59070636114},-224041.04462742817,-221094.66157557844,-224613.79869733937,-234878.68754079522,-288417.46455549705,-312982.54878407816,-335740.68173239095,-354793.39619920147,-360443.1176801906,-359987.88681923522,-353706.46279953117,-347033.94739756384,-339756.52601065877,-336066.60189225402,-338813.30249354278,-348275.48651011131,-410393.81220788241,-434093.19263974554,-456019.2422951273,-474261.74196314992,-479171.53040459001,-478010.34822381253,-471055.59100022278,-463672.45763487031,-455690.86847244384,-451282.38335156621,-453281.97219388082,-461967.12902610196,-532394.87426766625,-555253.39134571794,-576373.38380081637,-593831.78449157812,-598027.61256579182,-596186.49065052997,-588584.45890750282,-580516.7428919517,-571857.19898601086,-566756.64876756864,-568035.9765151235,-575971.31980974227,-654422.11261534644,-676466.07029370638,-696807.56370293058,-713509.52444724354,-677456.10926027491,-635399.81555897649,-587615.33631549543,-539327.8412811812,-490455.3353980314,-445128.00669791654,-406152.72542936518,-373804.28099521261,-420411.76892638567,-402106.2068350492,-382135.56734267808,-358547.56693540741,-321836.89334066433,-279157.47613091872,-230782.66936365032,-181867.49189383149,-132374.32183335314,-86412.817950618308,-46775.907810534816,{"$f":"EJ342","v":-13737.040954172371},-67742.346188851516,-48679.562747223987,-27990.491572446444,-3706.3563214621208,33630.663822563714,76902.215985049668,125836.27669652429,175348.08640945473,225430.65645133646,271994.75345938612,312261.32146611682,345958.24242156919,370035.58298478043,104510.05488036165,105963.4359920647,109424.15152560426,122286.2918843662,128044.58364548424,133456.31701791167,134081.75777819395,134365.18912322476,130574.42809552123,124015.09513929419,117205.39724310205,107397.61379891653,103730.50469200822,105146.69448992104,108589.39733704465,121386.72820514822,127115.56349645994,132499.56109504006,133121.08414677397,133402.29579390824,135505.9094254736,128592.18982023635,121326.21664557979,110637.01849432244,106722.14634989954,108534.98862482501,112628.05348967269,127422.95465453171,134275.62637611857,140801.94101538122,141882.39769241479,142576.46259058811,138533.78529407299,131207.25554984098,123507.44259944161,112180.0402061918,108031.38595513871,109955.24830016312,114292.59854453929,129970.67681395088,137232.37978424237,144148.24202449649,145293.13206012893,146028.56263633657,141744.47048297137,133980.48183854646,125820.92487416352,113817.21356346666,109420.81622385838,111462.47793338582,{"$f":"GV342","v":116058.69282125526},132672.66882153094,140367.81747028508,147696.47855785734,148909.64408385768,149688.90532195618,145148.98147328052,136921.41337514771,128274.66141366315,115554.26140621443,110895.32625227401,113061.97954225278,117932.50842329754,135538.24987739976,143692.71586953668,151458.81484316406,152744.32707172883,153570.03081970592,148758.99746695638,140040.16968620772,130877.13264183977,117397.25321408466,112460.10198386325,114759.377086578,119920.59132110723,138577.30090940848,147218.50012213195,155448.14664430113,156810.31952500605,157685.23324357724,152586.90018917847,143347.47969070208,133637.33050234089,119352.62603531018,114120.64416460464,116560.63594557543,122029.8839281071,141800.29836308892,150957.28305425931,159678.14518629081,161121.54987711832,162048.60590936791,156645.81607752776,146854.71832809932,136564.78924245277,121427.20667554747,115882.78738044637,118472.08356959491,124267.74903601933,145218.35002029687,154921.90649789016,164163.30371382533,165692.7839147879,166675.0893078798,160949.66100087727,150573.9453840786,139669.61804565293,123628.23522217813,117752.7202420188,120500.43137683501,126641.99519110416,148843.23296811752,159125.985089097,168918.98684105603,{"$f":"JH342","v":170539.67504182638},171580.5219536564,165513.1876594557,154517.94664551603,142962.53562361607,125963.38998422006,119737.00678549698,122652.79796984582,129160.90359782451,152687.4338468815,163583.95269340364,173961.48285974289,175678.81755576481,176781.69428138467,170352.03582660051,158700.27752424017,146454.90688509092,128440.81393279307,121842.60916264541,124936.73375111894,131833.2566416238,156764.19151384651,168311.11161548801,179308.05918285903,181127.80311766034,182296.40577237459,175482.78560231079,163135.30929740047,150158.78180609029,131069.14273216866,124076.91169744948,128287.7265774658,135595.84768364768,162015.02182292359,174251.16431561956,185904.50066698686,187832.76016185473,189071.00506009077,181850.49341453623,168765.75767678363,155014.41618892853,134785.01401247294,127375.22594702309,131837.29707642976,139581.58076456693,167577.83320799007,180544.33634369232,192893.23954657183,194936.48498239476,196248.52175377222,188596.81949342409,174730.80240729341,160158.38298404211,138721.16651933343,130868.88538790616,135597.20436968739,143803.68097720089,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,{"$f":"LT342","v":85457.521644683962},85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,{"$f":"OF342","v":85457.521644683962},85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962]
[null,null,null,"Total Liabilities and Equity",null,null,null,null,null,null,{"$f":"SUM(K319:K324)","v":0},{"$f":"SUM(L319:L324)","v":0},0,0,0,0,0,0,10483.642574073679,21065.691895897937,965404.45285050594,1913638.6111940518,2866214.0936188982,3822718.9499087469,3835702.637952677,3802391.3102096315,3768704.548691683,3729831.867868898,3690588.6828031656,3646931.1451578783,3600273.9049827396,3553345.4590925598,3640693.3741178657,3597170.0813987451,3559715.4723554975,3523895.8507617409,3498212.1083074026,3464869.6657549972,3431153.6580321253,3460010.5347738359,3491291.6440029601,3518950.0069281124,3540115.3440579511,3554572.1486702915,3089001.6298340689,3074128.0087927016,3061611.3020490822,3052601.3013379313,3057458.2858116697,3068331.5638351762,2879323.3630072391,2895526.0531604984,2912342.9021913731,2925418.2489984981,2931895.0746604772,2931557.9127909024,2614067.0541080423,2598654.0377653204,2585583.3328210968,2575980.8867883924,2580173.3913713004,2590349.2093562493,2404250.9261331935,2419761.518010451,2435880.3372240984,2448273.3824445782,2454097.8353741253,2453139.28262142,2139133.3784436299,2123160.0834397245,2109514.4033778273,2099297.5733305691,2102803.8436208433,2112260.4359061313,1929180.0754815985,{"$f":"SUM(BX319:BX324)","v":1943976.8088053938},1959375.6907393313,1971064.2707339569,1976213.8592412667,1974611.0894215805,1664200.5983610558,1647644.9042363411,1633402.025813526,1622547.5680802639,1625344.5336420469,1634058.8083811204,1454110.8031575254,1468170.581326178,1482826.2725701735,1493786.8686003671,1498237.7370313499,1495966.5510922135,1189268.7094028411,1172107.1879821171,1157243.5704897584,1145726.8620767931,1147790.0615570499,1155737.5252868496,979043.10130534251,992341.41540430568,1006229.2400521729,1016436.9011656733,1020163.752215874,1017198.4999742797,714337.70713369234,696545.54783766484,681036.25785871118,668831.21782527259,670134.71975722152,677289.39762104582,503976.96210851602,516487.81054158509,529581.5892297104,539009.85069964733,541985.86324798164,538299.36061448767,239407.58714039146,220958.51798793441,204777.14981168567,191856.15611595311,231935.28668785212,277832.44958900241,147600.81237606227,198859.42739121534,250694.20319662173,298877.81178479735,340637.36551592487,375763.61847157252,120543.6487916084,140972.6643713729,163654.06734268414,189550.68042484409,228813.5003050518,273861.14108011802,147291.51354232524,197705.83673885322,248689.35002136172,296035.7381481888,336985.88704385154,{"$f":"SUM(EJ319:EJ324)","v":371331.56444808654},120369.01854465553,140083.85704666993,162035.61193813159,187156.04711820782,225571.69234516899,269738.8659634206,146983.75414699639,196522.77596803918,246623.80315843035,293101.42697919911,333210.23667594057,366743.006900693,390578.99783125764,116427.53997747162,118433.13247781456,121994.13466446729,135197.68462579744,141115.2971196674,146677.5265280013,147330.79961143216,147633.35587111209,143757.31567720856,137041.77724949826,130069.51731650831,120022.36122738774,116273.39637744011,118269.00666708892,121812.28507680123,134950.11848923023,140838.27791388999,146372.82306140137,147022.84468195605,147323.89506228591,149494.14212867056,142415.90908074324,134976.4574672762,124026.07337779891,120023.78381715284,122455.92137562801,126667.03732572653,141854.46456671084,148896.08475021948,155603.04938029329,156724.58869022192,157449.89913396587,153317.08321952992,145816.28464948284,137932.70302022749,126328.5887216924,122087.3652962785,124664.69975210153,129127.2163551753,145221.32229383563,152683.32223727385,159790.68792670185,160979.18234263913,161747.79330846033,157368.25119796902,149419.66024208139,141065.43434824995,128768.56260811951,124274.14113468268,127005.34064024728,{"$f":"SUM(GV319:GV324)","v":131734.26633801707},148789.17905330809,156696.65513193517,164228.32554163918,165487.77223620395,166302.26873473928,161661.27104825401,153238.15481682826,144385.18752767553,131354.2012151478,126591.46594875029,129485.7161390363,134496.95536661119,152570.03434563574,160949.58117061845,168930.88699322287,170265.52176742093,171128.64313261973,166210.58115660524,157284.61082527816,147903.12763116445,134094.20062388937,129047.13342027873,132114.16830619742,137424.57498224833,156576.60403304527,165456.40389508533,173914.18804770368,175328.49957687431,176243.1486789911,171031.48187071976,161572.63740428814,151631.08627834235,136997.77606536722,131649.40250837343,134899.53721442411,140526.971424683,160822.36310577247,170232.28075845528,179194.98866142597,180693.73359166115,181662.98660025786,176140.18695826383,166116.65614658996,155581.60142818393,140074.69291339864,134407.02522617494,137851.19068251632,143814.57874724016,165321.59100146906,175293.27410311147,184791.04934831028,186379.26829411971,187406.38502391224,181553.87813740113,170931.94960383268,159767.95954697428,143335.29952773242,137329.27607583746,140979.05578145134,147298.45390887163,170089.41963014621,180656.40518195194,190721.19091243536,{"$f":"SUM(JH319:JH324)","v":192404.22540946113},193492.66028380519,187290.76286275496,176034.71268522344,164204.24029366759,146790.56205789771,140425.98324075431,144293.65222134432,150990.31396118234,175141.88426617338,186339.71140467108,197005.35774661324,198788.86821640874,199942.2818852989,193370.13556115178,181442.10712462987,168905.36387292974,150452.10132481833,143707.56163993746,147806.12773158652,154902.57545549612,180495.97747849312,192362.30700160385,203664.68490984378,205554.66969713802,206776.94134879229,199812.44252309488,187172.31919933078,173887.14121512533,154332.2319042334,147185.04795572048,151528.29555315396,159048.39620249637,186169.70628043302,198744.44730915906,210721.56920924707,212724.38475572001,214019.62516315782,206639.35066821412,193244.62089453547,179166.32715201331,158444.00354337081,150870.13775259026,155472.67416917928,163441.71952488634,192182.15269131894,205507.59689304658,218199.74452553602,220322.12674795394,221694.69209444555,213873.8204159638,199679.43471938153,184760.67676699479,162801.24505016644,154775.22481198702,159652.52940741138,168097.32115190342,85457.521644681794,85457.521644681794,85457.521644681779,85457.521644681779,85457.521644681779,85457.521644681765,85457.521644681765,{"$f":"SUM(LT319:LT324)","v":85457.521644681765},85457.52164468175,85457.52164468175,85457.52164468175,85457.521644681736,85457.521644681736,85457.521644681736,85457.521644681721,85457.521644681721,85457.521644681721,85457.521644681707,85457.521644681707,85457.521644681707,85457.521644681692,85457.521644681692,85457.521644681692,85457.521644681678,85457.521644681678,85457.521644681663,85457.521644681663,85457.521644681663,85457.521644681648,85457.521644681648,85457.521644681648,85457.521644681634,85457.521644681634,85457.521644681634,85457.521644681619,85457.521644681619,85457.521644681619,85457.521644681605,85457.521644681605,85457.521644681605,85457.52164468159,85457.52164468159,85457.521644681576,85457.521644681576,85457.521644681576,85457.521644681561,85457.521644681561,85457.521644681561,85457.521644681547,85457.521644681547,85457.521644681547,85457.521644681532,85457.521644681532,85457.521644681532,85457.521644681518,85457.521644681518,85457.521644681518,85457.521644681503,85457.521644681503,85457.521644681503,85457.521644681488,85457.521644681488,85457.521644681488,85457.521644681474,85457.521644681474,85457.521644681459,85457.521644681459,85457.521644681459,85457.521644681445,85457.521644681445,85457.521644681445,{"$f":"SUM(OF319:OF324)","v":85457.52164468143},85457.52164468143,85457.52164468143,85457.521644681416,85457.521644681416,85457.521644681416,85457.521644681401,85457.521644681401,85457.521644681401,85457.521644681387,85457.521644681387,85457.521644681372,85457.521644681372,85457.521644681372,85457.521644681357]
[]
[null,null,"Difference",null,null,null,null,null,null,null,{"$f":"ROUND(K315-K325,0)","v":0},{"$f":"ROUND(L315-L325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BX315-BX325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(EJ315-EJ325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(GV315-GV325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(JH315-JH325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(LT315-LT325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OF315-OF325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test",null,null,null,null,null,{"$f":"AND(K328:OT328)","v":true},null,{"$f":"K327=0","v":true},{"$f":"L327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Rooftop Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J335","v":0},{"$f":"K335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K331+K332+K333-K334","v":0},{"$f":"L331+L332+L333-L334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX331+BX332+BX333-BX334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ331+EJ332+EJ333-EJ334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV331+GV332+GV333-GV334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH331+JH332+JH333-JH334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT331+LT332+LT333-LT334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF331+OF332+OF333-OF334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Development Co. Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J342","v":0},{"$f":"K342","v":0},0,0,0,0,0,0,0,1048.3642574073681,2106.5691895897935,96540.445285050606,191363.86111940519,192834.1704964391,288484.65612542396,293768.31337127689,305141.47468273586,322238.06217641471,340001.77441964013,358071.33950664807,372142.73324421665,364318.22796067421,349483.55170130963,324440.58364911709,296727.65056800487,258358.89049898644,236246.54582602851,227787.37311229878,225531.65645687256,229178.06244992631,233724.44280050352,238923.44139846618,240500.85415402707,235550.75860911037,223789.32050061927,77376.751450993936,50078.98706684295,24682.554697723528,3056.7107209618662,-4954.3174635902178,-6758.5713611122819,-2638.9497279733641,1760.0489479459975,6782.3428018182321,8172.3629147983602,3038.0751055012479,-8903.5222931204553,-44533.455618419597,-70899.006035720318,-95393.6645569471,-116139.39512871351,-123341.09173563409,-124369.94462657989,-119507.46460457037,-114328.39271388335,-108532.0050619908,-106352.70898616816,-110668.16377934976,-121759.98199048921,-166464.44842535636,-191918.69250803863,-215533.4854721649,-235421.07063340402,-241835.22575400965,-242110.47441228048,{"$f":"BW342","v":-236526.94754373064},-230589.59070636114,-224041.04462742817,-221094.66157557844,-224613.79869733937,-234878.68754079522,-288417.46455549705,-312982.54878407816,-335740.68173239095,-354793.39619920147,-360443.1176801906,-359987.88681923522,-353706.46279953117,-347033.94739756384,-339756.52601065877,-336066.60189225402,-338813.30249354278,-348275.48651011131,-410393.81220788241,-434093.19263974554,-456019.2422951273,-474261.74196314992,-479171.53040459001,-478010.34822381253,-471055.59100022278,-463672.45763487031,-455690.86847244384,-451282.38335156621,-453281.97219388082,-461967.12902610196,-532394.87426766625,-555253.39134571794,-576373.38380081637,-593831.78449157812,-598027.61256579182,-596186.49065052997,-588584.45890750282,-580516.7428919517,-571857.19898601086,-566756.64876756864,-568035.9765151235,-575971.31980974227,-654422.11261534644,-676466.07029370638,-696807.56370293058,-713509.52444724354,-677456.10926027491,-635399.81555897649,-587615.33631549543,-539327.8412811812,-490455.3353980314,-445128.00669791654,-406152.72542936518,-373804.28099521261,-420411.76892638567,-402106.2068350492,-382135.56734267808,-358547.56693540741,-321836.89334066433,-279157.47613091872,-230782.66936365032,-181867.49189383149,-132374.32183335314,-86412.817950618308,{"$f":"EI342","v":-46775.907810534816},-13737.040954172371,-67742.346188851516,-48679.562747223987,-27990.491572446444,-3706.3563214621208,33630.663822563714,76902.215985049668,125836.27669652429,175348.08640945473,225430.65645133646,271994.75345938612,312261.32146611682,345958.24242156919,370035.58298478043,104510.05488036165,105963.4359920647,109424.15152560426,122286.2918843662,128044.58364548424,133456.31701791167,134081.75777819395,134365.18912322476,130574.42809552123,124015.09513929419,117205.39724310205,107397.61379891653,103730.50469200822,105146.69448992104,108589.39733704465,121386.72820514822,127115.56349645994,132499.56109504006,133121.08414677397,133402.29579390824,135505.9094254736,128592.18982023635,121326.21664557979,110637.01849432244,106722.14634989954,108534.98862482501,112628.05348967269,127422.95465453171,134275.62637611857,140801.94101538122,141882.39769241479,142576.46259058811,138533.78529407299,131207.25554984098,123507.44259944161,112180.0402061918,108031.38595513871,109955.24830016312,114292.59854453929,129970.67681395088,137232.37978424237,144148.24202449649,145293.13206012893,146028.56263633657,141744.47048297137,133980.48183854646,125820.92487416352,113817.21356346666,109420.81622385838,{"$f":"GU342","v":111462.47793338582},116058.69282125526,132672.66882153094,140367.81747028508,147696.47855785734,148909.64408385768,149688.90532195618,145148.98147328052,136921.41337514771,128274.66141366315,115554.26140621443,110895.32625227401,113061.97954225278,117932.50842329754,135538.24987739976,143692.71586953668,151458.81484316406,152744.32707172883,153570.03081970592,148758.99746695638,140040.16968620772,130877.13264183977,117397.25321408466,112460.10198386325,114759.377086578,119920.59132110723,138577.30090940848,147218.50012213195,155448.14664430113,156810.31952500605,157685.23324357724,152586.90018917847,143347.47969070208,133637.33050234089,119352.62603531018,114120.64416460464,116560.63594557543,122029.8839281071,141800.29836308892,150957.28305425931,159678.14518629081,161121.54987711832,162048.60590936791,156645.81607752776,146854.71832809932,136564.78924245277,121427.20667554747,115882.78738044637,118472.08356959491,124267.74903601933,145218.35002029687,154921.90649789016,164163.30371382533,165692.7839147879,166675.0893078798,160949.66100087727,150573.9453840786,139669.61804565293,123628.23522217813,117752.7202420188,120500.43137683501,126641.99519110416,148843.23296811752,159125.985089097,{"$f":"JG342","v":168918.98684105603},170539.67504182638,171580.5219536564,165513.1876594557,154517.94664551603,142962.53562361607,125963.38998422006,119737.00678549698,122652.79796984582,129160.90359782451,152687.4338468815,163583.95269340364,173961.48285974289,175678.81755576481,176781.69428138467,170352.03582660051,158700.27752424017,146454.90688509092,128440.81393279307,121842.60916264541,124936.73375111894,131833.2566416238,156764.19151384651,168311.11161548801,179308.05918285903,181127.80311766034,182296.40577237459,175482.78560231079,163135.30929740047,150158.78180609029,131069.14273216866,124076.91169744948,128287.7265774658,135595.84768364768,162015.02182292359,174251.16431561956,185904.50066698686,187832.76016185473,189071.00506009077,181850.49341453623,168765.75767678363,155014.41618892853,134785.01401247294,127375.22594702309,131837.29707642976,139581.58076456693,167577.83320799007,180544.33634369232,192893.23954657183,194936.48498239476,196248.52175377222,188596.81949342409,174730.80240729341,160158.38298404211,138721.16651933343,130868.88538790616,135597.20436968739,143803.68097720089,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,{"$f":"LS342","v":85457.521644683962},85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,{"$f":"OE342","v":85457.521644683962},85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K150","v":0},0,0,0,0,0,0,0,1048.3642574073681,1058.2049321824256,94433.876095460815,94823.415834354586,95257.548242484627,95650.485628984883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K271","v":0},0,0,0,0,0,0,0,0,0,0,0,-93787.238865450723,0,5283.6572458529336,11373.161311458964,17096.587493678853,17763.712243225433,18069.565087007926,14071.393737568607,-7824.5052835424449,-14834.676259364598,-25042.968052192551,-27712.933081112227,-38368.760069018426,-22112.344672957937,-8459.1727137297166,-2255.716655426229,3646.4059930537464,4546.3803505772203,5198.9985979626535,1577.4127555608995,-4950.0955449166831,-11761.4381084911,-21762.009150567796,-27297.764384150985,-25396.432369119422,-21625.843976761662,-8011.028184552084,-1804.2538975220643,4119.6216331389178,4398.9986759193616,5022.2938538722346,1390.020112980128,-5134.2878092971123,-11941.597398621703,-21922.84726914169,-26365.550417300728,-24494.658521226789,-20745.730571766409,-7201.6966069205873,-1028.8528909457946,4862.480022009524,5179.0718906870206,5796.3876518925517,2179.2960758226345,-4315.4547931816014,-11091.818211139434,-21026.344173687663,-25454.244082682279,-23614.792964126282,-19887.585161239105,-6414.1551206056201,-275.24865827084852,{"$f":"BW271","v":5583.526868549834},5937.3568373695034,6548.54607893297,2946.3830518497339,-3519.1371217609162,-10264.888843455848,-20153.105113067504,-24565.084228581094,-22758.132948312796,-19052.714466810492,-5649.7214809891138,455.23086095534677,6281.4240197040326,6672.5154019673091,7277.4213869051009,3689.9241184047623,-2746.7006012887427,-9462.1840165685117,-19304.51339816126,-23699.380431863148,-21926.049655381757,-18242.499668022621,-4909.7884414401105,1161.1821807775109,6954.7572235897742,7383.1333653524807,7981.5891624265032,4408.4851208776035,-1999.5888423145864,-8685.1568322211388,-18482.031302953608,-22858.517078051722,-21119.992455098411,-17458.400690761715,-4195.8280742136822,1841.1219152618373,7602.0317430271489,8067.7160155510828,8659.5439059408873,5100.550218442243,-1279.3277475548298,-7935.3432946187868,-17687.204620321481,-22043.95767835993,-20341.493409224164,-16701.960744312924,36053.415186968647,42056.293701298433,47784.479243481059,48287.495034314277,48872.50588314981,45327.328700114842,38975.281268551385,32348.44443415257,22641.144046439778,18305.562091336487,19970.639492371105,23588.000407270702,36710.673594743079,42679.417209745603,48374.80676726839,48915.177469818816,49493.170060478347,45961.50388273484,{"$f":"EI271","v":39636.910140083492},33038.866856362445,23375.664067589911,19062.783441627533,20689.071174777542,24284.135250984324,37337.020144025832,43271.552162485961,48934.060711474616,49511.80971293043,50082.570041881729,46564.097008049655,40266.568006730675,33696.92095545237,24077.340563211263,20590.616850679653,20505.914347381815,23966.62988092138,36828.770239683319,42587.062000801336,47998.795373228764,48624.236133511018,48907.667478541814,45116.906450838294,38557.573494611257,31747.875598419098,21940.092154233582,18272.983047325262,19689.172845238059,23131.875692361678,35929.206560465245,41658.041851776979,47042.039450357122,47663.562502091016,47944.774149225261,50048.387780790632,43134.668175553372,35868.695000896776,25179.496849639418,21264.624705216516,23077.466980141973,27170.53184498964,41965.433009848661,48818.104731435524,55344.419370698197,56424.87604773177,57118.940945905073,53076.263649389926,45749.733905157911,38049.920954758527,26722.518561508692,22573.864310455585,24497.726655479983,28835.076899856143,44513.155169267709,51774.858139559183,58690.720379813305,59835.610415445743,60571.040991653354,56286.948838288132,48522.960193863204,40363.403229480275,28359.691918783425,23963.294579175144,{"$f":"GU271","v":26004.956288702608},30601.171176572043,47215.147176847728,54910.295825601839,62238.956913174065,63452.122439174389,64231.38367727289,59691.459828597239,51463.891730464406,42817.139768979818,30096.739761531084,25437.804607590664,27604.45789756942,32474.986778614184,50080.728232716407,58235.194224853323,66001.293198480664,67286.805427045445,68112.509175022526,63301.475822272994,54582.64804152432,45419.610997156364,31939.731569401243,27002.580339179807,29301.855441894557,34463.069676423795,53119.779264725039,61760.978477448509,69990.624999617678,71352.797880322585,72227.711598893758,67129.378544494975,57889.958046018575,48179.808857657394,33895.104390626693,28663.122519921119,31103.114300891884,36572.362283423536,56342.776718405381,65499.761409575767,74220.62354160726,75664.028232434721,76591.084264684323,71188.294432844181,61397.196683415743,51107.267597769212,35969.685030863904,30425.265735762816,33014.561924911337,38810.227391335735,59760.828375613273,69464.384853206546,78705.782069141715,80235.262270104286,81217.56766319614,75492.139356193627,65116.423739395002,54212.096400969349,38170.713577494542,32295.198597335202,35042.909732151405,41184.473546420544,63385.711323433898,73668.463444413355,{"$f":"JG271","v":83461.465196372388},85082.153397142727,86123.000308972754,80055.666014772054,69060.425000832387,57505.013978932388,40505.868339536399,34279.485140813311,37195.276325162115,43703.381953140786,67229.912202197767,78126.431048719925,88503.961215059142,90221.295911081048,91324.172636700881,84894.514181916747,73242.755879556425,60997.385240407166,42983.292288109325,36385.087517961663,39479.212106435189,46375.734996940075,71306.669869162783,82853.5899708043,93850.537538175267,95670.281472976581,96838.884127690821,90025.263957626972,77677.787652716652,64701.260161406484,45611.621087484855,38619.390052765659,42830.204932781962,50138.326038963838,76557.50017823973,88793.642670935689,100446.97902230297,102375.23851717083,103613.48341540687,96392.971769852331,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339196,46379.775431745846,54124.059119883001,82120.311563306139,95086.814699008377,107435.71790188793,109478.96333771083,110791.0001090883,103139.29784874019,89273.280762609502,74700.861339358176,53263.644874649508,45411.363743222224,50139.682725003433,58346.159332516938,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,{"$f":"LS271","v":5.093170329928397E-12},5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,{"$f":"OE271","v":5.0931703299283978E-12},5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12,5.0931703299283978E-12]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K303","v":0},{"$f":"L303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124650.55989905755,0,0,0,0,0,0,0,0,0,0,0,13707.086056157452,0,0,0,0,0,0,0,0,0,0,0,23678.122261179495,0,0,0,0,0,0,{"$f":"BX303","v":0},0,0,0,0,33385.671901634312,0,0,0,0,0,0,0,0,0,0,0,42813.812299609795,0,0,0,0,0,0,0,0,0,0,0,51945.713938610686,0,0,0,0,0,0,0,0,0,0,0,60763.588185282657,0,0,0,0,0,0,0,0,0,0,0,69248.631977612851,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ303","v":0},77380.969302269048,0,0,0,0,0,0,0,0,0,0,0,0,286116.1449550984,19052.533235678773,20505.914347381811,23966.62988092138,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511018,48907.667478541807,45116.906450838294,38557.573494611242,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361682,35929.206560465245,41658.041851776987,47042.039450357108,47663.562502091008,47944.774149225261,50048.387780790632,43134.668175553357,35868.695000896769,25179.496849639418,21264.624705216509,23077.46698014197,27170.53184498964,41965.433009848653,48818.104731435531,55344.419370698197,56424.876047731763,57118.940945905058,53076.263649389919,45749.733905157904,38049.920954758512,26722.518561508678,22573.864310455578,24497.726655479975,28835.076899856129,44513.155169267709,51774.858139559175,58690.720379813312,59835.610415445735,60571.040991653332,56286.948838288125,48522.960193863189,40363.403229480275,28359.691918783428,23963.294579175148,{"$f":"GV303","v":26004.956288702597},30601.171176572047,47215.147176847706,54910.295825601832,62238.95691317405,63452.122439174382,64231.383677272876,59691.459828597232,51463.891730464391,42817.139768979818,30096.739761531084,25437.804607590668,27604.45789756942,32474.986778614184,50080.728232716399,58235.194224853301,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272972,54582.648041524313,45419.610997156349,31939.731569401229,27002.580339179804,29301.85544189455,34463.06967642378,53119.779264725032,61760.978477448502,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018575,48179.808857657386,33895.104390626671,28663.122519921111,31103.11430089187,36572.362283423528,56342.776718405374,65499.761409575767,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.19668341575,51107.267597769212,35969.685030863897,30425.265735762816,33014.561924911322,38810.227391335728,59760.828375613259,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739395002,54212.096400969342,38170.713577494535,32295.198597335202,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,{"$f":"JH303","v":83461.465196372374},85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932395,40505.868339536391,34279.485140813289,37195.2763251621,43703.381953140779,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407166,42983.292288109311,36385.087517961663,39479.212106435196,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.26016140647,45611.621087484848,38619.390052765637,42830.204932781955,50138.326038963831,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339182,46379.775431745838,54124.059119882986,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649501,45411.363743222202,50139.682725003418,58346.159332516931,0,0,0,0,0,0,{"$f":"LT303","v":5.8968930387081074E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,{"$f":"OF303","v":8.2394943828524241E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K338+K339+K340-K341","v":0},{"$f":"L338+L339+L340-L341","v":0},0,0,0,0,0,0,1048.3642574073681,2106.5691895897935,96540.445285050606,191363.86111940519,192834.1704964391,288484.65612542396,293768.31337127689,305141.47468273586,322238.06217641471,340001.77441964013,358071.33950664807,372142.73324421665,364318.22796067421,349483.55170130963,324440.58364911709,296727.65056800487,258358.89049898644,236246.54582602851,227787.37311229878,225531.65645687256,229178.06244992631,233724.44280050352,238923.44139846618,240500.85415402707,235550.75860911037,223789.32050061927,77376.751450993936,50078.98706684295,24682.554697723528,3056.7107209618662,-4954.3174635902178,-6758.5713611122819,-2638.9497279733641,1760.0489479459975,6782.3428018182321,8172.3629147983602,3038.0751055012479,-8903.5222931204553,-44533.455618419597,-70899.006035720318,-95393.6645569471,-116139.39512871351,-123341.09173563409,-124369.94462657989,-119507.46460457037,-114328.39271388335,-108532.0050619908,-106352.70898616816,-110668.16377934976,-121759.98199048921,-166464.44842535636,-191918.69250803863,-215533.4854721649,-235421.07063340402,-241835.22575400965,-242110.47441228048,-236526.94754373064,{"$f":"BX338+BX339+BX340-BX341","v":-230589.59070636114},-224041.04462742817,-221094.66157557844,-224613.79869733937,-234878.68754079522,-288417.46455549705,-312982.54878407816,-335740.68173239095,-354793.39619920147,-360443.1176801906,-359987.88681923522,-353706.46279953117,-347033.94739756384,-339756.52601065877,-336066.60189225402,-338813.30249354278,-348275.48651011131,-410393.81220788241,-434093.19263974554,-456019.2422951273,-474261.74196314992,-479171.53040459001,-478010.34822381253,-471055.59100022278,-463672.45763487031,-455690.86847244384,-451282.38335156621,-453281.97219388082,-461967.12902610196,-532394.87426766625,-555253.39134571794,-576373.38380081637,-593831.78449157812,-598027.61256579182,-596186.49065052997,-588584.45890750282,-580516.7428919517,-571857.19898601086,-566756.64876756864,-568035.9765151235,-575971.31980974227,-654422.11261534644,-676466.07029370638,-696807.56370293058,-713509.52444724354,-677456.10926027491,-635399.81555897649,-587615.33631549543,-539327.8412811812,-490455.3353980314,-445128.00669791654,-406152.72542936518,-373804.28099521261,-420411.76892638567,-402106.2068350492,-382135.56734267808,-358547.56693540741,-321836.89334066433,-279157.47613091872,-230782.66936365032,-181867.49189383149,-132374.32183335314,-86412.817950618308,-46775.907810534816,{"$f":"EJ338+EJ339+EJ340-EJ341","v":-13737.040954172371},-67742.346188851516,-48679.562747223987,-27990.491572446444,-3706.3563214621208,33630.663822563714,76902.215985049668,125836.27669652429,175348.08640945473,225430.65645133646,271994.75345938612,312261.32146611682,345958.24242156919,370035.58298478043,104510.05488036165,105963.4359920647,109424.15152560426,122286.2918843662,128044.58364548424,133456.31701791167,134081.75777819395,134365.18912322476,130574.42809552123,124015.09513929419,117205.39724310205,107397.61379891653,103730.50469200822,105146.69448992104,108589.39733704465,121386.72820514822,127115.56349645994,132499.56109504006,133121.08414677397,133402.29579390824,135505.9094254736,128592.18982023635,121326.21664557979,110637.01849432244,106722.14634989954,108534.98862482501,112628.05348967269,127422.95465453171,134275.62637611857,140801.94101538122,141882.39769241479,142576.46259058811,138533.78529407299,131207.25554984098,123507.44259944161,112180.0402061918,108031.38595513871,109955.24830016312,114292.59854453929,129970.67681395088,137232.37978424237,144148.24202449649,145293.13206012893,146028.56263633657,141744.47048297137,133980.48183854646,125820.92487416352,113817.21356346666,109420.81622385838,111462.47793338582,{"$f":"GV338+GV339+GV340-GV341","v":116058.69282125526},132672.66882153094,140367.81747028508,147696.47855785734,148909.64408385768,149688.90532195618,145148.98147328052,136921.41337514771,128274.66141366315,115554.26140621443,110895.32625227401,113061.97954225278,117932.50842329754,135538.24987739976,143692.71586953668,151458.81484316406,152744.32707172883,153570.03081970592,148758.99746695638,140040.16968620772,130877.13264183977,117397.25321408466,112460.10198386325,114759.377086578,119920.59132110723,138577.30090940848,147218.50012213195,155448.14664430113,156810.31952500605,157685.23324357724,152586.90018917847,143347.47969070208,133637.33050234089,119352.62603531018,114120.64416460464,116560.63594557543,122029.8839281071,141800.29836308892,150957.28305425931,159678.14518629081,161121.54987711832,162048.60590936791,156645.81607752776,146854.71832809932,136564.78924245277,121427.20667554747,115882.78738044637,118472.08356959491,124267.74903601933,145218.35002029687,154921.90649789016,164163.30371382533,165692.7839147879,166675.0893078798,160949.66100087727,150573.9453840786,139669.61804565293,123628.23522217813,117752.7202420188,120500.43137683501,126641.99519110416,148843.23296811752,159125.985089097,168918.98684105603,{"$f":"JH338+JH339+JH340-JH341","v":170539.67504182638},171580.5219536564,165513.1876594557,154517.94664551603,142962.53562361607,125963.38998422006,119737.00678549698,122652.79796984582,129160.90359782451,152687.4338468815,163583.95269340364,173961.48285974289,175678.81755576481,176781.69428138467,170352.03582660051,158700.27752424017,146454.90688509092,128440.81393279307,121842.60916264541,124936.73375111894,131833.2566416238,156764.19151384651,168311.11161548801,179308.05918285903,181127.80311766034,182296.40577237459,175482.78560231079,163135.30929740047,150158.78180609029,131069.14273216866,124076.91169744948,128287.7265774658,135595.84768364768,162015.02182292359,174251.16431561956,185904.50066698686,187832.76016185473,189071.00506009077,181850.49341453623,168765.75767678363,155014.41618892853,134785.01401247294,127375.22594702309,131837.29707642976,139581.58076456693,167577.83320799007,180544.33634369232,192893.23954657183,194936.48498239476,196248.52175377222,188596.81949342409,174730.80240729341,160158.38298404211,138721.16651933343,130868.88538790616,135597.20436968739,143803.68097720089,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,{"$f":"LT338+LT339+LT340-LT341","v":85457.521644683962},85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,{"$f":"OF338+OF339+OF340-OF341","v":85457.521644683962},85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962,85457.521644683962]
[]
[]
[]
[]
[null,"Equity Cash Flow",null,null,null,null,null,null,null,null,{"$f":"K300-(K149+K150)-0.00001","v":-1.0000000000000001E-5},{"$f":"L300-(L149+L150)","v":0},0,0,0,0,0,0,-1048.3642574073681,-1058.2049321824256,-94433.876095460815,-94823.415834354586,-95257.548242484627,-95650.485628984883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124650.55989905755,0,0,0,0,0,0,0,0,0,0,0,13707.086056157452,0,0,0,0,0,0,0,0,0,0,0,23678.122261179495,0,0,0,0,0,0,{"$f":"BX300-(BX149+BX150)","v":0},0,0,0,0,33385.671901634312,0,0,0,0,0,0,0,0,0,0,0,42813.812299609795,0,0,0,0,0,0,0,0,0,0,0,51945.713938610686,0,0,0,0,0,0,0,0,0,0,0,60763.588185282657,0,0,0,0,0,0,0,0,0,0,0,69248.631977612851,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ300-(EJ149+EJ150)","v":0},77380.969302269048,0,0,0,0,0,0,0,0,0,0,0,0,286116.1449550984,19052.533235678773,20505.914347381811,23966.62988092138,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511018,48907.667478541807,45116.906450838294,38557.573494611242,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361682,35929.206560465245,41658.041851776987,47042.039450357108,47663.562502091008,47944.774149225261,50048.387780790632,43134.668175553357,35868.695000896769,25179.496849639418,21264.624705216509,23077.46698014197,27170.53184498964,41965.433009848653,48818.104731435531,55344.419370698197,56424.876047731763,57118.940945905058,53076.263649389919,45749.733905157904,38049.920954758512,26722.518561508678,22573.864310455578,24497.726655479975,28835.076899856129,44513.155169267709,51774.858139559175,58690.720379813312,59835.610415445735,60571.040991653332,56286.948838288125,48522.960193863189,40363.403229480275,28359.691918783428,23963.294579175148,{"$f":"GV300-(GV149+GV150)","v":26004.956288702597},30601.171176572047,47215.147176847706,54910.295825601832,62238.95691317405,63452.122439174382,64231.383677272876,59691.459828597232,51463.891730464391,42817.139768979818,30096.739761531084,25437.804607590668,27604.45789756942,32474.986778614184,50080.728232716399,58235.194224853301,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272972,54582.648041524313,45419.610997156349,31939.731569401229,27002.580339179804,29301.85544189455,34463.06967642378,53119.779264725032,61760.978477448502,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018575,48179.808857657386,33895.104390626671,28663.122519921111,31103.11430089187,36572.362283423528,56342.776718405374,65499.761409575767,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.19668341575,51107.267597769212,35969.685030863897,30425.265735762816,33014.561924911322,38810.227391335728,59760.828375613259,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739395002,54212.096400969342,38170.713577494535,32295.198597335202,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,{"$f":"JH300-(JH149+JH150)","v":83461.465196372374},85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932395,40505.868339536391,34279.485140813289,37195.2763251621,43703.381953140779,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407166,42983.292288109311,36385.087517961663,39479.212106435196,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.26016140647,45611.621087484848,38619.390052765637,42830.204932781955,50138.326038963831,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339182,46379.775431745838,54124.059119882986,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649501,45411.363743222202,50139.682725003418,58346.159332516931,0,0,0,0,0,0,{"$f":"LT300-(LT149+LT150)","v":5.8968930387081074E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,{"$f":"OF300-(OF149+OF150)","v":8.2394943828524241E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26]
[null,"IRR (EGP)",null,null,null,null,{"$f":"XIRR(K347:OT347,K2:OT2)","v":0.25029476284980767}]
[]
[null,"Equity cash Flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K347/K55","v":-6.8846229220452803E-7},0,0,0,0,0,0,0,-72.175925971997444,-72.853419323244978,-6501.4162798439329,-6528.2346219982883,-6219.440592763608,-6245.0957852087577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7718.233694157324,0,0,0,0,0,0,0,0,0,0,0,804.89753226377104,0,0,0,0,0,0,0,0,0,0,0,1318.6042804352496,0,0,0,0,0,{"$f":"BW347/BW55","v":0},0,0,0,0,0,1763.1899816962234,0,0,0,0,0,0,0,0,0,0,0,2144.3449789156216,0,0,0,0,0,0,0,0,0,0,0,2467.358410827771,0,0,0,0,0,0,0,0,0,0,0,2737.1443290167722,0,0,0,0,0,0,0,0,0,0,0,2958.26619537649,0,0,0,0,0,0,0,0,0,{"$f":"EI347/EI55","v":0},0,3134.9598572139721,0,0,0,0,0,0,0,0,0,0,0,0,10992.891700688906,694.21513614870469,747.17182982592408,873.26955528686676,1341.9260016433323,1551.7402688318336,1748.9270247066279,1771.7161434648208,1782.0435013728438,1643.9199431876091,1404.91822279042,1156.7939815853811,799.42881471760154,631.42615583322902,680.36284437009101,799.3260491629494,1241.5400770556398,1439.5009921413791,1625.5459798635345,1647.0228186643849,1656.7401367873008,1729.4308772809352,1490.5260755013041,1239.4490894296546,870.08195982045538,696.85529596232482,756.26329199040867,890.39563466404707,1375.2339693580991,1599.8003864417558,1813.6718740665044,1849.079127563153,1871.8240763566751,1739.3429663913464,1499.2479200846453,1246.920145351389,875.71395400506071,701.55634822115815,761.34663590488299,896.14391990340948,1383.3912598601501,1609.0723283577929,1824.0052698934626,1859.5864562365139,1882.442356419072,1749.3002410407255,1508.0090094596774,1254.4242041154005,881.36978346253102,{"$f":"GU347/GU55","v":706.27680081863241},766.45126037779801,901.91677143905474,1391.5850755857434,1618.3863174395656,1834.3859701631382,1870.1419328391378,1893.1093145748889,1759.3028848617832,1516.8094974994046,1261.9613883359539,887.04952499802675,711.01671045157707,771.577231247074,907.71427123858632,1399.8155577631846,1627.7425221635763,1844.8141692829263,1880.7457557582259,1903.8251516318385,1769.3510819896783,1525.6495384291197,1269.5318208219819,892.75325538138054,715.77613370096037,776.72461427813278,913.53650127522212,1408.0828479189788,1637.1411114379111,1855.2900622186173,1891.3981239570192,1914.5900689835523,1779.4450170604068,1534.5292868240233,1277.1356245738991,898.48105134274499,720.55512702733392,781.89347515954125,919.38354352380043,1416.3870878752755,1646.5822546003208,1865.8138444930987,1902.0992369735659,1925.4042686083712,1789.584875209139,1543.4488976067985,1284.7729227803577,904.23298956818121,725.35374676621484,787.08387949858763,925.25547995672594,1424.7284197472597,1656.0661214162571,1876.3857121849976,1912.8492949194251,1936.2679530680812,1799.770842068519,1552.4085260451207,1292.4438388149529,910.00914669518238,730.17204912340515,792.2958928167983,931.15239253985851,1433.1069859404824,{"$f":"JG347/JG55","v":1665.5928820768556},1887.0058619272734,1923.6484984783385,1947.1813255066072,1810.0031037668971,1561.4083277491238,1300.1484962328659,915.80959930813356,735.01009017025103,797.52958054539135,937.07436322833905,1441.5229291481435,1675.162707196866,1897.6744909057777,1934.4970489048387,1958.144589648658,1820.2818469265337,1570.4484586688052,1307.8870187674447,921.63442393370565,739.86792583883221,802.78500802066685,943.02147396235205,1449.9763923483165,1684.7757678125322,1908.3917968577455,1945.3951480228236,1969.1579497983137,1830.6072586617277,1579.5290750913748,1315.6595303267316,927.48369703618278,785.30106603138506,870.92534465462631,1019.531402065937,1556.7487321919575,1805.5630125443201,2042.5262956787121,2081.7362426725904,2106.9151757749555,1960.0906017773143,1694.0207102136021,1414.3958089653008,1003.0436080982511,852.37021685840921,943.10363366906597,1100.5787835260237,1669.8650114717582,1933.530717254625,2184.637915899913,2226.1860298582942,2252.8654744022751,2097.2729097916945,1815.3161522025609,1518.9951463011178,1083.082799692844,923.41158958665551,1019.5589894253361,1186.4325423073676,0,0,0,0,0,{"$f":"LS347/LS55","v":0},1.1990962009610777E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,{"$f":"OE347/OE55","v":1.6754494862743824E-27},1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27]
[null,"IRR (EURO)",null,null,null,null,{"$f":"XIRR(K350:OT350,K2:OT2)","v":0.18712785840034485}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,44846.468774732413,50935.972840338451,56659.39902255834,57326.523772104912,57632.376615887413,53634.20526644808,46711.293362143166,39523.925136468497,42277.198515160533,38462.5430619986,40276.185548869296,43972.987306892494,57552.461287945036,63664.893492838288,69413.291236314282,70525.885135816672,71295.520349221391,67787.267000671811,61348.590356414621,314604.42543225043,41146.29959574977,37464.735196491223,39344.591419193785,43126.145639517308,56763.020498012113,143214.39582375425,67073.156450534094,68054.140610917966,68683.158196473072,65054.553724830032,58509.078943134889,248402.5034865725,39114.779760490819,35448.667104994151,37298.173343911025,41057.890079765071,54623.855725570036,146937.07694976474,64888.137096552542,65861.363957357345,66484.356875250902,62870.899424535368,56355.070053735282,251682.02609918226,37062.474187708569,33411.570131129694,35229.724309355639,38967.538011615812,52462.771965512475,{"$f":"BW285","v":150529.97236593702},62681.935389845909,63647.266853192254,64264.087194958578,60665.522286535655,54179.010484292528,254828.44270823308,34988.145291722547,31352.198207362624,33137.939796305487,36853.775103743275,50278.443795524719,153985.31847501462,60453.250673593793,61410.538972844108,62021.029139527527,58437.093063666165,51979.562050196808,257833.6298162234,32890.484873491856,29269.23412566588,31021.440939451619,34715.212133224508,48069.470358437356,157294.9092669063,58200.708329636625,59149.79547006177,59753.787608788283,56184.20685471531,49755.310337124341,260689.00152762883,30768.11004786272,27161.285433686127,28878.77024639009,32550.380672134204,45834.371016165758,160450.07082270159,55922.855515187352,56863.572681509911,57460.88808870325,53905.378741079941,47504.760303888361,263385.48288346722,28619.558934337252,25026.880092574018,26708.387068466163,30357.728524062863,43571.580751629837,163441.63433965333,53618.156652223421,54550.323581062847,55140.772070316605,51599.039170135613,45226.33162998777,265913.48164815205,26443.286097530174,22864.461882534579,24508.66280898172,28135.614895952258,41279.445303931963,166259.90759068946,51284.988655104738,52208.412970231664,52791.792202729448,{"$f":"EI285","v":49263.529070508834},42918.35379291953,268262.85845813062,24237.657722665193,20672.385541330572,22277.875853422793,25882.30528978345,38956.216021203727,168894.64472692882,48921.63588111219,49836.112389293346,50412.207164542364,46897.094683565905,40579.060859441233,33972.558610855536,294698.18065483664,19052.533235678769,20505.914347381808,23966.629880921377,36828.770239683305,42587.062000801321,47998.79537322875,48624.236133511011,48907.6674785418,45116.906450838287,38557.573494611235,31747.87559841909,21940.092154233575,18272.983047325255,19689.172845238052,23131.875692361678,35929.206560465238,41658.041851776979,47042.039450357101,47663.562502091001,47944.774149225253,50048.387780790625,43134.66817555335,35868.695000896761,25179.496849639414,21264.624705216505,23077.466980141966,27170.531844989637,41965.433009848646,48818.104731435524,55344.41937069819,56424.876047731756,57118.940945905051,53076.263649389912,45749.733905157897,38049.920954758505,26722.518561508674,22573.864310455574,24497.726655479972,28835.076899856125,44513.155169267702,51774.858139559168,58690.720379813305,59835.610415445728,60571.040991653324,56286.948838288117,48522.960193863182,40363.403229480267,28359.691918783425,{"$f":"GU285","v":23963.294579175144},26004.956288702593,30601.171176572043,47215.147176847699,54910.295825601825,62238.956913174043,63452.122439174374,64231.383677272868,59691.459828597224,51463.891730464384,42817.13976897981,30096.73976153108,25437.804607590664,27604.457897569417,32474.98677861418,50080.728232716392,58235.194224853294,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272965,54582.648041524306,45419.610997156342,31939.731569401225,27002.5803391798,29301.855441894546,34463.069676423773,53119.779264725024,61760.978477448494,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018568,48179.808857657379,33895.104390626664,28663.122519921108,31103.114300891866,36572.362283423521,56342.776718405366,65499.76140957576,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.196683415743,51107.267597769205,35969.68503086389,30425.265735762812,33014.561924911315,38810.22739133572,59760.828375613251,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739394995,54212.096400969334,38170.713577494527,32295.198597335198,35042.909732151391,41184.47354642053,63385.711323433883,{"$f":"JG285","v":73668.463444413355},83461.465196372374,85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932388,40505.868339536384,34279.485140813282,37195.276325162093,43703.381953140772,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407159,42983.292288109304,36385.087517961656,39479.212106435189,46375.73499694006,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.260161406462,45611.62108748484,38619.39005276563,42830.204932781948,50138.326038963824,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.49236778904,41917.704302339174,46379.775431745831,54124.059119882979,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649493,45411.363743222195,50139.682725003411,58346.159332516923,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,{"$f":"LS285","v":-5.0931703299283154E-12},-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,{"$f":"OE285","v":-5.0931703299283154E-12},-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12]
[null,null,"Total Debt Service",null,null,null,null,null,null,null,{"$f":"K286+K287+K288+K293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,44846.468774732406,50935.972840338458,56659.399022558347,57326.523772104912,57632.37661588742,53634.20526644808,46711.293362143166,39523.925136468497,42277.198515160533,38462.5430619986,40276.185548869296,43972.987306892494,57552.461287945036,63664.893492838288,1680.298761629535,0,0,0,0,189953.8655331929,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,143214.39582375425,11990.932750305439,11990.932750305439,11990.932750305439,11990.932750305439,11990.932750305439,234695.41743041505,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,146937.07694976474,10494.610869432257,10494.610869432257,10494.610869432257,10494.610869432257,10494.610869432257,228003.90383800273,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,{"$f":"BW286+BW287+BW288+BW293","v":150529.97236593702},8998.8838397291674,8998.8838397291674,8998.8838397291674,8998.8838397291674,8998.8838397291674,221442.77080659874,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,153985.31847501462,7503.7872443502611,7503.7872443502611,7503.7872443502611,7503.7872443502611,7503.7872443502611,215019.81751661364,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,157294.9092669063,6009.3586941751237,6009.3586941751237,6009.3586941751237,6009.3586941751237,6009.3586941751237,208743.28758901815,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,160450.07082270159,4515.6379446654282,4515.6379446654282,4515.6379446654282,4515.6379446654282,4515.6379446654282,202621.89469818454,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,163441.63433965333,3022.6670195004322,3022.6670195004322,3022.6670195004322,3022.6670195004322,3022.6670195004322,196664.84967053917,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,166259.90759068946,1530.4903413875495,1530.4903413875495,1530.4903413875495,{"$f":"EI286+EI287+EI288+EI293","v":1530.4903413875495},1530.4903413875495,190881.88915586154,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,168894.64472692882,39.154870467485864,39.154870467485864,39.154870467485864,39.154870467485864,39.154870467485864,39.154870467485864,8582.0356997382405,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"GU286+GU287+GU288+GU293","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"JG286+JG287+JG288+JG293","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,{"$f":"LS286+LS287+LS288+LS293","v":-5.0931703299283154E-12},-5.0931703299283744E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"OE286+OE287+OE288+OE293","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12]
[null,null,"DSCR",null,null,null,null,null,null,null,{"$f":"IF(K355>0.1,K354/K355)","v":false},{"$f":"IF(L355>0.1,L354/L355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,1.0000000000000002,0.99999999999999989,0.99999999999999989,1,0.99999999999999989,1,1,1,1,1,1,1,1,1,41.310088908830743,false,false,false,false,1.6562149159174433,3.2874066757040836,2.9932660238820858,3.1434581907741634,3.4455875854114546,4.5351133480194665,1,5.5936562940714989,5.6754667904533491,5.7279245598907673,5.4253121987672666,4.8794435063147628,1.0584037226045178,3.541776894047362,3.2098166178111094,3.3772862674551249,3.7177222342366987,4.9460973897139748,1,6.1829960066030436,6.2757318757946807,6.3350950027980986,5.9907794778422865,5.3699056358422181,1.1038496353027485,3.8722432027572462,3.4908010911106668,3.6807596762429831,4.0712820042571751,5.4812479898773594,1,{"$f":"IF(BX355>0.1,BX354/BX355)","v":6.9655233366955427},7.0727956918608026,7.141339786078702,6.7414496471999641,6.0206367199782758,1.1507643341890459,4.3201597493763488,3.871211338028858,4.0917057046497565,4.550518310938493,6.2081287057560726,1,8.0563652333173703,8.1839392526861996,8.2652968587594611,7.7876798955973232,6.9271103187704544,1.1991156573105255,4.9636292671742259,4.4171324227275148,4.6815646759004865,5.2390058590930435,7.2543482057633906,1,9.6850115447511271,9.8429463908346353,9.9434549757709885,9.3494513664452601,8.2796372906400482,1.2488497452472982,5.9700002645126915,5.270160597169169,5.6034077407275173,6.3158179335792077,8.8933381564425975,1,12.384264682081543,12.592588993696003,12.72486607492192,11.93748909935557,10.52005516961526,1.2998865856811432,7.7743574044496118,6.7984244971901431,7.2551973020629834,8.2465223197467381,11.835997969681914,1,17.738691131478021,18.047083330428698,18.242423566532953,17.070699100248092,14.962392925920931,1.3521149411988007,11.971973289431247,10.351691008648496,11.096089019594714,12.738160785830827,18.688918418024073,1,33.508861355250069,34.112213294269651,34.493384750712096,32.18806923397262,{"$f":"IF(EJ355>0.1,EJ354/EJ355)","v":28.042224529172497},1.4053866484896578,32.92018130241707,28.077741164637384,30.258357491433927,35.153981973571966,52.911288250221745,1,1249.4393493585078,1272.7947198976733,1287.5079539952653,1197.7333630182527,1036.3732627627517,867.6457923431592,34.338960005005013,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GV355>0.1,GV354/GV355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JH355>0.1,JH354/JH355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT355>0.1,LT354/LT355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF355>0.1,OF354/OF355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"DSCR after re-financing",null,null,null,null,null,null,null,{"$f":"IF(K197,K356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1.6562149159174433,3.2874066757040836,2.9932660238820858,3.1434581907741634,3.4455875854114546,4.5351133480194665,1,5.5936562940714989,5.6754667904533491,5.7279245598907673,5.4253121987672666,4.8794435063147628,1.0584037226045178,3.541776894047362,3.2098166178111094,3.3772862674551249,3.7177222342366987,4.9460973897139748,1,6.1829960066030436,6.2757318757946807,6.3350950027980986,5.9907794778422865,5.3699056358422181,1.1038496353027485,3.8722432027572462,3.4908010911106668,3.6807596762429831,4.0712820042571751,5.4812479898773594,{"$f":"IF(BW197,BW356)","v":1},6.9655233366955427,7.0727956918608026,7.141339786078702,6.7414496471999641,6.0206367199782758,1.1507643341890459,4.3201597493763488,3.871211338028858,4.0917057046497565,4.550518310938493,6.2081287057560726,1,8.0563652333173703,8.1839392526861996,8.2652968587594611,7.7876798955973232,6.9271103187704544,1.1991156573105255,4.9636292671742259,4.4171324227275148,4.6815646759004865,5.2390058590930435,7.2543482057633906,1,9.6850115447511271,9.8429463908346353,9.9434549757709885,9.3494513664452601,8.2796372906400482,1.2488497452472982,5.9700002645126915,5.270160597169169,5.6034077407275173,6.3158179335792077,8.8933381564425975,1,12.384264682081543,12.592588993696003,12.72486607492192,11.93748909935557,10.52005516961526,1.2998865856811432,7.7743574044496118,6.7984244971901431,7.2551973020629834,8.2465223197467381,11.835997969681914,1,17.738691131478021,18.047083330428698,18.242423566532953,17.070699100248092,14.962392925920931,1.3521149411988007,11.971973289431247,10.351691008648496,11.096089019594714,12.738160785830827,18.688918418024073,1,33.508861355250069,34.112213294269651,34.493384750712096,{"$f":"IF(EI197,EI356)","v":32.18806923397262},28.042224529172497,1.4053866484896578,32.92018130241707,28.077741164637384,30.258357491433927,35.153981973571966,52.911288250221745,1,1249.4393493585078,1272.7947198976733,1287.5079539952653,1197.7333630182527,1036.3732627627517,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU197,GU356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG197,JG356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS197,LS356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE197,OE356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Average DSCR",null,null,null,{"$f":"AVERAGE(357:357)","v":64.584540448461993}]
[null,null,"Minimum DSCR",null,null,null,{"$f":"MIN(357:357)","v":1}]
[]
[null,null,"Post re-finance",null,null,null,{"$f":"I195","v":"2018-11-01"},null,null,null,{"$f":"K2>=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BW2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EI2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GU2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JG2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LS2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OE2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Cash flow after refinancing",null,null,null,null,null,null,null,{"$f":"IF(K361,K354)","v":false},{"$f":"IF(L361,L354)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,39523.925136468497,42277.198515160533,38462.5430619986,40276.185548869296,43972.987306892494,57552.461287945036,63664.893492838288,69413.291236314282,70525.885135816672,71295.520349221391,67787.267000671811,61348.590356414621,314604.42543225043,41146.29959574977,37464.735196491223,39344.591419193785,43126.145639517308,56763.020498012113,143214.39582375425,67073.156450534094,68054.140610917966,68683.158196473072,65054.553724830032,58509.078943134889,248402.5034865725,39114.779760490819,35448.667104994151,37298.173343911025,41057.890079765071,54623.855725570036,146937.07694976474,64888.137096552542,65861.363957357345,66484.356875250902,62870.899424535368,56355.070053735282,251682.02609918226,37062.474187708569,33411.570131129694,35229.724309355639,38967.538011615812,52462.771965512475,150529.97236593702,{"$f":"IF(BX361,BX354)","v":62681.935389845909},63647.266853192254,64264.087194958578,60665.522286535655,54179.010484292528,254828.44270823308,34988.145291722547,31352.198207362624,33137.939796305487,36853.775103743275,50278.443795524719,153985.31847501462,60453.250673593793,61410.538972844108,62021.029139527527,58437.093063666165,51979.562050196808,257833.6298162234,32890.484873491856,29269.23412566588,31021.440939451619,34715.212133224508,48069.470358437356,157294.9092669063,58200.708329636625,59149.79547006177,59753.787608788283,56184.20685471531,49755.310337124341,260689.00152762883,30768.11004786272,27161.285433686127,28878.77024639009,32550.380672134204,45834.371016165758,160450.07082270159,55922.855515187352,56863.572681509911,57460.88808870325,53905.378741079941,47504.760303888361,263385.48288346722,28619.558934337252,25026.880092574018,26708.387068466163,30357.728524062863,43571.580751629837,163441.63433965333,53618.156652223421,54550.323581062847,55140.772070316605,51599.039170135613,45226.33162998777,265913.48164815205,26443.286097530174,22864.461882534579,24508.66280898172,28135.614895952258,41279.445303931963,166259.90759068946,51284.988655104738,52208.412970231664,52791.792202729448,49263.529070508834,{"$f":"IF(EJ361,EJ354)","v":42918.35379291953},268262.85845813062,24237.657722665193,20672.385541330572,22277.875853422793,25882.30528978345,38956.216021203727,168894.64472692882,48921.63588111219,49836.112389293346,50412.207164542364,46897.094683565905,40579.060859441233,33972.558610855536,294698.18065483664,19052.533235678769,20505.914347381808,23966.629880921377,36828.770239683305,42587.062000801321,47998.79537322875,48624.236133511011,48907.6674785418,45116.906450838287,38557.573494611235,31747.87559841909,21940.092154233575,18272.983047325255,19689.172845238052,23131.875692361678,35929.206560465238,41658.041851776979,47042.039450357101,47663.562502091001,47944.774149225253,50048.387780790625,43134.66817555335,35868.695000896761,25179.496849639414,21264.624705216505,23077.466980141966,27170.531844989637,41965.433009848646,48818.104731435524,55344.41937069819,56424.876047731756,57118.940945905051,53076.263649389912,45749.733905157897,38049.920954758505,26722.518561508674,22573.864310455574,24497.726655479972,28835.076899856125,44513.155169267702,51774.858139559168,58690.720379813305,59835.610415445728,60571.040991653324,56286.948838288117,48522.960193863182,40363.403229480267,28359.691918783425,23963.294579175144,{"$f":"IF(GV361,GV354)","v":26004.956288702593},30601.171176572043,47215.147176847699,54910.295825601825,62238.956913174043,63452.122439174374,64231.383677272868,59691.459828597224,51463.891730464384,42817.13976897981,30096.73976153108,25437.804607590664,27604.457897569417,32474.98677861418,50080.728232716392,58235.194224853294,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272965,54582.648041524306,45419.610997156342,31939.731569401225,27002.5803391798,29301.855441894546,34463.069676423773,53119.779264725024,61760.978477448494,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018568,48179.808857657379,33895.104390626664,28663.122519921108,31103.114300891866,36572.362283423521,56342.776718405366,65499.76140957576,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.196683415743,51107.267597769205,35969.68503086389,30425.265735762812,33014.561924911315,38810.22739133572,59760.828375613251,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739394995,54212.096400969334,38170.713577494527,32295.198597335198,35042.909732151391,41184.47354642053,63385.711323433883,73668.463444413355,{"$f":"IF(JH361,JH354)","v":83461.465196372374},85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932388,40505.868339536384,34279.485140813282,37195.276325162093,43703.381953140772,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407159,42983.292288109304,36385.087517961656,39479.212106435189,46375.73499694006,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.260161406462,45611.62108748484,38619.39005276563,42830.204932781948,50138.326038963824,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.49236778904,41917.704302339174,46379.775431745831,54124.059119882979,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649493,45411.363743222195,50139.682725003411,58346.159332516923,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299283154E-12,{"$f":"IF(LT361,LT354)","v":-5.0931703299283154E-12},-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,{"$f":"IF(OF361,OF354)","v":-5.0931703299283154E-12},-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12]
[null,null,"NPV of Cash flow",null,null,null,{"$f":"(1+I196)^(1/12)-1","v":4.0741237836483535E-3},null,{"$f":"NPV(G363,362:362)","v":10937616.89436586}]
[null,null,"Loan Value - local banks",null,null,null,null,null,{"$f":"J201","v":3038423.9254179443}]
[null,null,"Debt fund loan amount at re-financing date",null,null,null,null,null,{"$f":"INDEX(176:176,MATCH(G361,2:2))","v":270483.23353672237}]
[null,null,"Total debt",null,null,null,null,null,{"$f":"SUM(I364:I365)","v":3308907.1589546669}]
[null,null,"PLCR 9total NPV Coverage of loan value)",null,null,null,null,null,{"$f":"I363/I366","v":3.3055073379034354}]
[]
[null,null,"Loan to value",null,null,null,null,null,{"$f":"I366/I363","v":0.30252542129713261}]
[]
["Summary"]
[null,"Total uses of funds"]
[null,null,"Capex"]
[null,null,"Development Costs"]
[null,null,"IDC"]
[null,null,null,"Total"]
[]
[null,"Sources of funds"]
[null,null,"Rooftop Owner",null,null,{"$f":"SUM(K149:OT149)","v":0}]
[null,null,"Developer",null,null,{"$f":"SUM(K150:OT150)","v":382271.89499087469}]
[null,null,"Debt Fund",null,null,{"$f":"SUM(K151:OT151)","v":3440447.054917872}]
[]
[null,null,"Period of debt fund repayment",null,null,{"$f":"MATCH(TRUE,165:165,0)","v":40},{"$f":"INDEX(2:2,F383)","v":"2019-06-01"}]
[null,null,"Average life ",null,null,{"$f":"SUMIF(6:6,TRUE,164:164)","v":1894260.4679291581},{"$f":"SUMIF(2:2,H6,164:164)","v":230752.94962598846},{"$f":"F384/G384","v":8.2090411888534227},{"$f":"H384/12","v":0.68408676573778526}]
[]
[null,null,"Chart title",null,null,"Repayment date",{"$f":"G383","v":"2019-06-01"},"Average life",{"$f":"I384","v":0.68408676573778526}," \n","equity contribution",{"$f":"F32","v":0.1},"refinancing",{"$f":"I201","v":0.8},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"Grace Period",{"$f":"F197","v":12}]
[null,null,null,null,null,"Cash Waterfall","Avg. DSCR",{"$f":"G358","v":64.584540448461993},"PLCR",{"$f":"I367","v":3.3055073379034354},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"switching allowed",{"$f":"'General Assumptions'!F23","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K164>0,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW164>0,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI164>0,EI2,NA())","v":"2027-09-01"},"2027-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GU164>0,GU2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JG164>0,JG2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01",{"$f":"IF(LS164>0,LS2,NA())","v":"2043-09-01"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE164>0,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Debt fund balance",null,null,null,null,null,null,null,{"$f":"K164","v":0},0,0,0,0,0,0,0,649.58333374797689,1305.2641076571817,59818.010626252573,118572.12222423717,174547.08755910964,230752.94962598846,230752.94962598846,227824.88824412646,224499.23833018276,220799.90139842112,217057.00736463114,213294.14395700014,210769.92247574296,208686.13403441981,17660.064040677971,14980.694304365761,12667.794950369409,10231.995941439473,7556.1307139087203,4027.1741257356634,103.56767555075885,0,0,0,0,0,0,0,0,0,0,0,2701.3672788279296,2701.3672788279296,2701.3672788279296,2701.3672788279296,2701.3672788279296,2701.3672788279296,0,0,0,0,0,0,2272.546480736421,2272.546480736421,2272.546480736421,2272.546480736421,2272.546480736421,2272.546480736421,0,0,0,0,0,0,{"$f":"BW164","v":1887.6667774362948},1887.6667774362948,1887.6667774362948,1887.6667774362948,1887.6667774362948,1887.6667774362948,0,0,0,0,0,0,1543.3681877944484,1543.3681877944484,1543.3681877944484,1543.3681877944484,1543.3681877944484,1543.3681877944484,0,0,0,0,0,0,1236.5197118345745,1236.5197118345745,1236.5197118345745,1236.5197118345745,1236.5197118345745,1236.5197118345745,0,0,0,0,0,0,964.20470110098245,964.20470110098245,964.20470110098245,964.20470110098245,964.20470110098245,964.20470110098245,0,0,0,0,0,0,723.70712610299586,723.70712610299586,723.70712610299586,723.70712610299586,723.70712610299586,723.70712610299586,0,0,0,0,0,0,512.49868738643352,512.49868738643352,512.49868738643352,512.49868738643352,{"$f":"EI164","v":512.49868738643352},512.49868738643352,0,0,0,0,0,0,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,328.22671989657471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2707535924641122E-28,8.5415071849282244E-28,1.2812260777392338E-27,1.7083014369856449E-27,2.135376796232056E-27,{"$f":"LS164","v":4.7635328531330471E-28},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Cash flow Waterfall"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K6,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW6,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI6,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU6,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG6,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS6,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE6,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,44846.468774732413,50935.972840338451,56659.39902255834,57326.523772104912,57632.376615887413,53634.20526644808,46711.293362143166,39523.925136468497,42277.198515160533,38462.5430619986,40276.185548869296,43972.987306892494,57552.461287945036,63664.893492838288,69413.291236314282,70525.885135816672,71295.520349221391,67787.267000671811,61348.590356414621,314604.42543225043,41146.29959574977,37464.735196491223,39344.591419193785,43126.145639517308,56763.020498012113,143214.39582375425,67073.156450534094,68054.140610917966,68683.158196473072,65054.553724830032,58509.078943134889,248402.5034865725,39114.779760490819,35448.667104994151,37298.173343911025,41057.890079765071,54623.855725570036,146937.07694976474,64888.137096552542,65861.363957357345,66484.356875250902,62870.899424535368,56355.070053735282,251682.02609918226,37062.474187708569,33411.570131129694,35229.724309355639,38967.538011615812,52462.771965512475,{"$f":"BW285","v":150529.97236593702},62681.935389845909,63647.266853192254,64264.087194958578,60665.522286535655,54179.010484292528,254828.44270823308,34988.145291722547,31352.198207362624,33137.939796305487,36853.775103743275,50278.443795524719,153985.31847501462,60453.250673593793,61410.538972844108,62021.029139527527,58437.093063666165,51979.562050196808,257833.6298162234,32890.484873491856,29269.23412566588,31021.440939451619,34715.212133224508,48069.470358437356,157294.9092669063,58200.708329636625,59149.79547006177,59753.787608788283,56184.20685471531,49755.310337124341,260689.00152762883,30768.11004786272,27161.285433686127,28878.77024639009,32550.380672134204,45834.371016165758,160450.07082270159,55922.855515187352,56863.572681509911,57460.88808870325,53905.378741079941,47504.760303888361,263385.48288346722,28619.558934337252,25026.880092574018,26708.387068466163,30357.728524062863,43571.580751629837,163441.63433965333,53618.156652223421,54550.323581062847,55140.772070316605,51599.039170135613,45226.33162998777,265913.48164815205,26443.286097530174,22864.461882534579,24508.66280898172,28135.614895952258,41279.445303931963,166259.90759068946,51284.988655104738,52208.412970231664,52791.792202729448,{"$f":"EI285","v":49263.529070508834},42918.35379291953,268262.85845813062,24237.657722665193,20672.385541330572,22277.875853422793,25882.30528978345,38956.216021203727,168894.64472692882,48921.63588111219,49836.112389293346,50412.207164542364,46897.094683565905,40579.060859441233,33972.558610855536,294698.18065483664,19052.533235678769,20505.914347381808,23966.629880921377,36828.770239683305,42587.062000801321,47998.79537322875,48624.236133511011,48907.6674785418,45116.906450838287,38557.573494611235,31747.87559841909,21940.092154233575,18272.983047325255,19689.172845238052,23131.875692361678,35929.206560465238,41658.041851776979,47042.039450357101,47663.562502091001,47944.774149225253,50048.387780790625,43134.66817555335,35868.695000896761,25179.496849639414,21264.624705216505,23077.466980141966,27170.531844989637,41965.433009848646,48818.104731435524,55344.41937069819,56424.876047731756,57118.940945905051,53076.263649389912,45749.733905157897,38049.920954758505,26722.518561508674,22573.864310455574,24497.726655479972,28835.076899856125,44513.155169267702,51774.858139559168,58690.720379813305,59835.610415445728,60571.040991653324,56286.948838288117,48522.960193863182,40363.403229480267,28359.691918783425,{"$f":"GU285","v":23963.294579175144},26004.956288702593,30601.171176572043,47215.147176847699,54910.295825601825,62238.956913174043,63452.122439174374,64231.383677272868,59691.459828597224,51463.891730464384,42817.13976897981,30096.73976153108,25437.804607590664,27604.457897569417,32474.98677861418,50080.728232716392,58235.194224853294,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272965,54582.648041524306,45419.610997156342,31939.731569401225,27002.5803391798,29301.855441894546,34463.069676423773,53119.779264725024,61760.978477448494,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018568,48179.808857657379,33895.104390626664,28663.122519921108,31103.114300891866,36572.362283423521,56342.776718405366,65499.76140957576,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.196683415743,51107.267597769205,35969.68503086389,30425.265735762812,33014.561924911315,38810.22739133572,59760.828375613251,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739394995,54212.096400969334,38170.713577494527,32295.198597335198,35042.909732151391,41184.47354642053,63385.711323433883,{"$f":"JG285","v":73668.463444413355},83461.465196372374,85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932388,40505.868339536384,34279.485140813282,37195.276325162093,43703.381953140772,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407159,42983.292288109304,36385.087517961656,39479.212106435189,46375.73499694006,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.260161406462,45611.62108748484,38619.39005276563,42830.204932781948,50138.326038963824,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.49236778904,41917.704302339174,46379.775431745831,54124.059119882979,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649493,45411.363743222195,50139.682725003411,58346.159332516923,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,-5.0931703299284188E-12,{"$f":"LS285","v":-5.0931703299283154E-12},-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,{"$f":"OE285","v":-5.0931703299283154E-12},-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12,-5.0931703299283154E-12]
[null,null,null,"Debt Service to local Banks",null,null,null,null,null,null,{"$f":"K288+K287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,189953.8655331929,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,12516.339976993329,189217.61024042859,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,11780.084684229016,188481.35494766428,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,11043.829391464702,187745.09965489997,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,10307.574098700388,187008.84436213566,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,9571.3188059360746,{"$f":"BW288+BW287","v":186272.58906937134},8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,8835.0635131717609,185536.33377660703,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,8098.8082204074462,184800.07848384272,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,7362.5529276431325,184063.82319107838,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,6626.2976348788188,183327.56789831407,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,5890.0423421145051,182591.31260554976,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,5153.7870493501905,181855.05731278544,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,4417.5317565858768,181118.80202002113,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,3681.2764638215631,180382.54672725682,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,2945.0211710572494,179646.29143449251,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,2208.7658782929357,178910.0361417282,1472.510585528622,1472.510585528622,1472.510585528622,{"$f":"EI288+EI287","v":1472.510585528622},1472.510585528622,178173.78084896388,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,736.25529276430848,177437.52555619957,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"GU288+GU287","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"JG288+JG287","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"LS288+LS287","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,{"$f":"OE288+OE287","v":-5.0931703299283978E-12},-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12,-5.0931703299283978E-12]
[null,null,null,"Debt Service to Debt Fund",null,null,null,null,null,null,{"$f":"K293+K286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,44846.468774732406,50935.972840338458,56659.399022558347,57326.523772104912,57632.37661588742,53634.20526644808,46711.293362143166,39523.925136468497,42277.198515160533,38462.5430619986,40276.185548869296,43972.987306892494,57552.461287945036,63664.893492838288,1680.298761629535,0,0,0,0,0,0,0,0,0,0,-46003.214416674338,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,210.84806607642406,46214.062482750764,0,0,0,0,0,-40808.022705135227,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,187.03677073186981,40995.0594758671,0,0,0,0,0,{"$f":"BW293+BW286","v":-35742.616703434323},163.82032655740733,163.82032655740733,163.82032655740733,163.82032655740733,163.82032655740733,35906.437029991728,0,0,0,0,0,-30814.760008828103,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,141.23431670712881,30955.994325535234,0,0,0,0,0,-26032.658631407772,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,119.31635206061895,26151.97498346839,0,0,0,0,0,-21404.986490083858,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,98.106188079551004,21503.092678163408,0,0,0,0,0,-16940.912387603486,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,77.645848443182643,17018.558236046669,0,0,0,0,0,-12650.128551038739,57.979755858927547,57.979755858927547,57.979755858927547,{"$f":"EI293+EI286","v":57.979755858927547},57.979755858927547,12708.108306897664,0,0,0,0,0,-8542.8808292707545,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,39.154870467490959,8582.035699738246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293+GU286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293+JG286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.1002632740604218E-26,-2.0906370673876448E-26,-2.081010860714868E-26,-2.0713846540420909E-26,-2.0617584473693141E-26,{"$f":"LS293+LS286","v":8.206846059521677E-26},2.3533382669716442E-26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE293+OE286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to Rooftop owners",null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to Development Co.",null,null,null,null,null,null,{"$f":"K303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124650.55989905755,0,0,0,0,0,0,0,0,0,0,0,13707.086056157452,0,0,0,0,0,0,0,0,0,0,0,23678.122261179495,0,0,0,0,0,0,0,0,0,0,0,33385.671901634312,0,0,0,0,0,0,0,0,0,0,0,42813.812299609795,0,0,0,0,0,0,0,0,0,0,0,51945.713938610686,0,0,0,0,0,0,0,0,0,0,0,60763.588185282657,0,0,0,0,0,0,0,0,0,0,0,69248.631977612851,0,0,0,0,0,0,0,0,0,0,0,77380.969302269048,0,0,0,0,0,0,0,0,0,0,0,0,286116.1449550984,19052.533235678773,20505.914347381811,23966.62988092138,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511018,48907.667478541807,45116.906450838294,38557.573494611242,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361682,35929.206560465245,41658.041851776987,47042.039450357108,47663.562502091008,47944.774149225261,50048.387780790632,43134.668175553357,35868.695000896769,25179.496849639418,21264.624705216509,23077.46698014197,27170.53184498964,41965.433009848653,48818.104731435531,55344.419370698197,56424.876047731763,57118.940945905058,53076.263649389919,45749.733905157904,38049.920954758512,26722.518561508678,22573.864310455578,24497.726655479975,28835.076899856129,44513.155169267709,51774.858139559175,58690.720379813312,59835.610415445735,60571.040991653332,56286.948838288125,48522.960193863189,40363.403229480275,28359.691918783428,23963.294579175148,26004.956288702597,30601.171176572047,47215.147176847706,54910.295825601832,62238.95691317405,63452.122439174382,64231.383677272876,59691.459828597232,51463.891730464391,42817.139768979818,30096.739761531084,25437.804607590668,27604.45789756942,32474.986778614184,50080.728232716399,58235.194224853301,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272972,54582.648041524313,45419.610997156349,31939.731569401229,27002.580339179804,29301.85544189455,34463.06967642378,53119.779264725032,61760.978477448502,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018575,48179.808857657386,33895.104390626671,28663.122519921111,31103.11430089187,36572.362283423528,56342.776718405374,65499.761409575767,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.19668341575,51107.267597769212,35969.685030863897,30425.265735762816,33014.561924911322,38810.227391335728,59760.828375613259,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739395002,54212.096400969342,38170.713577494535,32295.198597335202,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,83461.465196372374,85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932395,40505.868339536391,34279.485140813289,37195.2763251621,43703.381953140779,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407166,42983.292288109311,36385.087517961663,39479.212106435196,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.26016140647,45611.621087484848,38619.390052765637,42830.204932781955,50138.326038963831,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339182,46379.775431745838,54124.059119882986,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649501,45411.363743222202,50139.682725003418,58346.159332516931,0,0,0,0,0,0,5.8968930387081074E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26]
[]
[null,null,null,"Equity Cash flows",null,null,null,null,null,null,{"$f":"OR(K4:K6)","v":false},false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(BW4:BW6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(EI4:EI6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU4:GU6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG4:JG6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,{"$f":"OR(LS4:LS6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(OE4:OE6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K402,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW402,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI402,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU402,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG402,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS402,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE402,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Equity cash flow EGP",null,null,null,null,null,null,{"$f":"K347","v":-1.0000000000000001E-5},{"$f":"L347","v":0},0,0,0,0,0,0,-1048.3642574073681,-1058.2049321824256,-94433.876095460815,-94823.415834354586,-95257.548242484627,-95650.485628984883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124650.55989905755,0,0,0,0,0,0,0,0,0,0,0,13707.086056157452,0,0,0,0,0,0,0,0,0,0,0,23678.122261179495,0,0,0,0,0,0,{"$f":"BX347","v":0},0,0,0,0,33385.671901634312,0,0,0,0,0,0,0,0,0,0,0,42813.812299609795,0,0,0,0,0,0,0,0,0,0,0,51945.713938610686,0,0,0,0,0,0,0,0,0,0,0,60763.588185282657,0,0,0,0,0,0,0,0,0,0,0,69248.631977612851,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ347","v":0},77380.969302269048,0,0,0,0,0,0,0,0,0,0,0,0,286116.1449550984,19052.533235678773,20505.914347381811,23966.62988092138,36828.770239683312,42587.062000801328,47998.795373228757,48624.236133511018,48907.667478541807,45116.906450838294,38557.573494611242,31747.875598419094,21940.092154233578,18272.983047325259,19689.172845238056,23131.875692361682,35929.206560465245,41658.041851776987,47042.039450357108,47663.562502091008,47944.774149225261,50048.387780790632,43134.668175553357,35868.695000896769,25179.496849639418,21264.624705216509,23077.46698014197,27170.53184498964,41965.433009848653,48818.104731435531,55344.419370698197,56424.876047731763,57118.940945905058,53076.263649389919,45749.733905157904,38049.920954758512,26722.518561508678,22573.864310455578,24497.726655479975,28835.076899856129,44513.155169267709,51774.858139559175,58690.720379813312,59835.610415445735,60571.040991653332,56286.948838288125,48522.960193863189,40363.403229480275,28359.691918783428,23963.294579175148,{"$f":"GV347","v":26004.956288702597},30601.171176572047,47215.147176847706,54910.295825601832,62238.95691317405,63452.122439174382,64231.383677272876,59691.459828597232,51463.891730464391,42817.139768979818,30096.739761531084,25437.804607590668,27604.45789756942,32474.986778614184,50080.728232716399,58235.194224853301,66001.293198480664,67286.80542704546,68112.509175022526,63301.475822272972,54582.648041524313,45419.610997156349,31939.731569401229,27002.580339179804,29301.85544189455,34463.06967642378,53119.779264725032,61760.978477448502,69990.624999617663,71352.797880322571,72227.711598893744,67129.378544494975,57889.958046018575,48179.808857657386,33895.104390626671,28663.122519921111,31103.11430089187,36572.362283423528,56342.776718405374,65499.761409575767,74220.62354160723,75664.028232434721,76591.084264684323,71188.294432844181,61397.19668341575,51107.267597769212,35969.685030863897,30425.265735762816,33014.561924911322,38810.227391335728,59760.828375613259,69464.384853206546,78705.782069141715,80235.262270104271,81217.56766319614,75492.139356193657,65116.423739395002,54212.096400969342,38170.713577494535,32295.198597335202,35042.909732151398,41184.473546420537,63385.71132343389,73668.463444413355,{"$f":"JH347","v":83461.465196372374},85082.153397142742,86123.00030897274,80055.666014772054,69060.425000832358,57505.013978932395,40505.868339536391,34279.485140813289,37195.2763251621,43703.381953140779,67229.912202197753,78126.431048719925,88503.961215059157,90221.295911081048,91324.172636700911,84894.514181916747,73242.755879556411,60997.385240407166,42983.292288109311,36385.087517961663,39479.212106435196,46375.734996940068,71306.669869162783,82853.5899708043,93850.537538175253,95670.281472976567,96838.884127690806,90025.263957626972,77677.787652716652,64701.26016140647,45611.621087484848,38619.390052765637,42830.204932781955,50138.326038963831,76557.500178239716,88793.642670935675,100446.97902230297,102375.2385171708,103613.4834154069,96392.971769852302,83308.236032099725,69556.894544244627,49327.492367789047,41917.704302339182,46379.775431745838,54124.059119882986,82120.311563306139,95086.814699008391,107435.71790188793,109478.96333771081,110791.00010908832,103139.29784874019,89273.280762609487,74700.861339358191,53263.644874649501,45411.363743222202,50139.682725003418,58346.159332516931,0,0,0,0,0,0,{"$f":"LT347","v":5.8968930387081074E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,{"$f":"OF347","v":8.2394943828524241E-26},8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26,8.2394943828524241E-26]
[null,null,null,"Equity cash flow EURO",null,null,null,null,null,null,{"$f":"K350","v":-6.8846229220452803E-7},{"$f":"L350","v":0},0,0,0,0,0,0,-72.175925971997444,-72.853419323244978,-6501.4162798439329,-6528.2346219982883,-6219.440592763608,-6245.0957852087577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7718.233694157324,0,0,0,0,0,0,0,0,0,0,0,804.89753226377104,0,0,0,0,0,0,0,0,0,0,0,1318.6042804352496,0,0,0,0,0,0,{"$f":"BX350","v":0},0,0,0,0,1763.1899816962234,0,0,0,0,0,0,0,0,0,0,0,2144.3449789156216,0,0,0,0,0,0,0,0,0,0,0,2467.358410827771,0,0,0,0,0,0,0,0,0,0,0,2737.1443290167722,0,0,0,0,0,0,0,0,0,0,0,2958.26619537649,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ350","v":0},3134.9598572139721,0,0,0,0,0,0,0,0,0,0,0,0,10992.891700688906,694.21513614870469,747.17182982592408,873.26955528686676,1341.9260016433323,1551.7402688318336,1748.9270247066279,1771.7161434648208,1782.0435013728438,1643.9199431876091,1404.91822279042,1156.7939815853811,799.42881471760154,631.42615583322902,680.36284437009101,799.3260491629494,1241.5400770556398,1439.5009921413791,1625.5459798635345,1647.0228186643849,1656.7401367873008,1729.4308772809352,1490.5260755013041,1239.4490894296546,870.08195982045538,696.85529596232482,756.26329199040867,890.39563466404707,1375.2339693580991,1599.8003864417558,1813.6718740665044,1849.079127563153,1871.8240763566751,1739.3429663913464,1499.2479200846453,1246.920145351389,875.71395400506071,701.55634822115815,761.34663590488299,896.14391990340948,1383.3912598601501,1609.0723283577929,1824.0052698934626,1859.5864562365139,1882.442356419072,1749.3002410407255,1508.0090094596774,1254.4242041154005,881.36978346253102,706.27680081863241,{"$f":"GV350","v":766.45126037779801},901.91677143905474,1391.5850755857434,1618.3863174395656,1834.3859701631382,1870.1419328391378,1893.1093145748889,1759.3028848617832,1516.8094974994046,1261.9613883359539,887.04952499802675,711.01671045157707,771.577231247074,907.71427123858632,1399.8155577631846,1627.7425221635763,1844.8141692829263,1880.7457557582259,1903.8251516318385,1769.3510819896783,1525.6495384291197,1269.5318208219819,892.75325538138054,715.77613370096037,776.72461427813278,913.53650127522212,1408.0828479189788,1637.1411114379111,1855.2900622186173,1891.3981239570192,1914.5900689835523,1779.4450170604068,1534.5292868240233,1277.1356245738991,898.48105134274499,720.55512702733392,781.89347515954125,919.38354352380043,1416.3870878752755,1646.5822546003208,1865.8138444930987,1902.0992369735659,1925.4042686083712,1789.584875209139,1543.4488976067985,1284.7729227803577,904.23298956818121,725.35374676621484,787.08387949858763,925.25547995672594,1424.7284197472597,1656.0661214162571,1876.3857121849976,1912.8492949194251,1936.2679530680812,1799.770842068519,1552.4085260451207,1292.4438388149529,910.00914669518238,730.17204912340515,792.2958928167983,931.15239253985851,1433.1069859404824,1665.5928820768556,{"$f":"JH350","v":1887.0058619272734},1923.6484984783385,1947.1813255066072,1810.0031037668971,1561.4083277491238,1300.1484962328659,915.80959930813356,735.01009017025103,797.52958054539135,937.07436322833905,1441.5229291481435,1675.162707196866,1897.6744909057777,1934.4970489048387,1958.144589648658,1820.2818469265337,1570.4484586688052,1307.8870187674447,921.63442393370565,739.86792583883221,802.78500802066685,943.02147396235205,1449.9763923483165,1684.7757678125322,1908.3917968577455,1945.3951480228236,1969.1579497983137,1830.6072586617277,1579.5290750913748,1315.6595303267316,927.48369703618278,785.30106603138506,870.92534465462631,1019.531402065937,1556.7487321919575,1805.5630125443201,2042.5262956787121,2081.7362426725904,2106.9151757749555,1960.0906017773143,1694.0207102136021,1414.3958089653008,1003.0436080982511,852.37021685840921,943.10363366906597,1100.5787835260237,1669.8650114717582,1933.530717254625,2184.637915899913,2226.1860298582942,2252.8654744022751,2097.2729097916945,1815.3161522025609,1518.9951463011178,1083.082799692844,923.41158958665551,1019.5589894253361,1186.4325423073676,0,0,0,0,0,0,{"$f":"LT350","v":1.1990962009610777E-27},1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,{"$f":"OF350","v":1.6754494862743824E-27},1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27,1.6754494862743824E-27]
[]
[null,null,null,"Equity cash flow to all owners",null," \n","Project Pre-tax IRR EGP",{"$f":"H124","v":0.13400525450706482},"Project pre-tax IRR EURO",{"$f":"H127","v":7.5931826233863853E-2}," \n","Equity IRR EGP",{"$f":"G348","v":0.25029476284980767},"Equity IRR EURO",{"$f":"G351","v":0.18712785840034485}]
[]
[]
[null,null,null,null,"Two way data table",null,null,{"$f":"H407","v":0.13400525450706482},10,12,15,20]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]
[]
[null,null,null,null,"One way data table",null,null,null,{"$f":"H407","v":0.13400525450706482},{"$f":"J407","v":7.5931826233863853E-2},{"$f":"M407","v":0.25029476284980767},{"$f":"O407","v":0.18712785840034485}]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]

{"sheet":"EGYSphere","index":26,"n_rows":420,"n_cols":410,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
["Time Period",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400]
[null,"Month",null,null,null,null,null,null,null,null,{"$f":"'General Assumptions'!E3","v":"2017-01-01"},{"$f":"EDATE(K2,1)","v":"2017-02-01"},{"$f":"EDATE(L2,1)","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",{"$f":"EDATE(BX2,1)","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01",{"$f":"EDATE(EJ2,1)","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01",{"$f":"EDATE(GV2,1)","v":"2033-03-01"},"2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01",{"$f":"EDATE(JH2,1)","v":"2038-07-01"},"2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01",{"$f":"EDATE(LT2,1)","v":"2043-11-01"},"2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01",{"$f":"EDATE(OF2,1)","v":"2049-03-01"},"2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01"]
[null,"Year",null,null,null,null,null,"Balance sheet",null,{"$f":"I328","v":true},{"$f":"YEAR(K2)","v":2017},{"$f":"YEAR(L2)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,{"$f":"YEAR(BX2)","v":2022},2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,{"$f":"YEAR(EJ2)","v":2027},2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,{"$f":"YEAR(GV2)","v":2033},2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,{"$f":"YEAR(JH2)","v":2038},2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,{"$f":"YEAR(LT2)","v":2043},2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,{"$f":"YEAR(OF2)","v":2049},2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050]
[null,"Development",null,null,null,null,{"$f":"'Risk Analysis'!$P$4","v":"Base case"},{"$f":"F14","v":"2017-11-01"},{"$f":"F15","v":"2018-01-01"},null,{"$f":"AND(K$2>=$H4,K$2<$I4)","v":false},{"$f":"AND(L$2>=$H4,L$2<$I4)","v":false},false,false,false,false,false,false,false,false,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H4,BX$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H4,EJ$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H4,GV$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H4,JH$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H4,LT$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H4,OF$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Construction",null,null,null,null,null,{"$f":"F15","v":"2018-01-01"},{"$f":"F17","v":"2018-05-01"},null,{"$f":"AND(K$2>=$H5,K$2<$I5)","v":false},false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation",null,null,null,null,null,{"$f":"F17","v":"2018-05-01"},{"$f":"F18","v":"2043-05-01"},null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Assumptions"]
[null,"SPV Name",null,null,null,"EGYSphere"]
[null,"Row No. (Assimp)",null,null,null,{"$f":"MATCH(F9,'SPV Assumptions'!E:E,0)","v":13}]
[]
[]
[null,"Operating Assumptions"]
[null,null,"Contracy signing Date",null,null,{"$f":"INDEX('SPV Assumptions'!G:G,EGYSphere!F10)","v":"2017-11-01"}]
[null,null,"Construction Start Date",null,null,{"$f":"INDEX('SPV Assumptions'!I:I,EGYSphere!F10)","v":"2018-01-01"}]
[null,null,"Construction Months",null,null,{"$f":"INDEX('SPV Assumptions'!J:J,EGYSphere!F10)","v":4}]
[null,null,"Operation Date",null,null,{"$f":"INDEX('SPV Assumptions'!K:K,EGYSphere!F10)","v":"2018-05-01"}]
[null,null,"End Date",null,null,{"$f":"INDEX('SPV Assumptions'!M:M,EGYSphere!F10)","v":"2043-05-01"}]
[null,null,"Re-financing date",null,null,{"$f":"INDEX('SPV Assumptions'!AA:AA,EGYSphere!F10)","v":"2018-11-01"}]
[]
[null,null,"Input Capacity",null,null,{"$f":"INDEX('SPV Assumptions'!P:P,EGYSphere!F10)","v":358.55646100116411}]
[null,null,"Input Yeild",null,null,{"$f":"INDEX('SPV Assumptions'!Q:Q,EGYSphere!F10)","v":1709.6774193548388}]
[null,null,"Degradation rate",null,null,{"$f":"INDEX('SPV Assumptions'!R:R,EGYSphere!F10)","v":5.0000000000000001E-3}]
[]
[null,null,"Input Interconnection costs",null,null,{"$f":"INDEX('SPV Assumptions'!S:S,EGYSphere!F10)","v":20000}]
[null,null,"Capex/kW (EURO)",null,null,{"$f":"LOOKUP($F$21,'General Assumptions'!32:32,'General Assumptions'!33:33)","v":890}]
[]
[null,null,"O&M/kW/yr (EURO)",null,null,{"$f":"INDEX('SPV Assumptions'!T:T,EGYSphere!F10)","v":15}]
[]
[]
[null,"Financing Assumptions"]
[null,null,"Equity requirements",null,null,{"$f":"INDEX('SPV Assumptions'!U:U,EGYSphere!F10)","v":0.1}]
[null,null,"Rent Model",null,null,{"$f":"INDEX('SPV Assumptions'!V:V,EGYSphere!F10)","v":true}]
[null,null,"Rental payments as % of rev",null,null,{"$f":"IF(F33,INDEX('SPV Assumptions'!X:X,EGYSphere!F10))*1","v":2.5000000000000001E-2}]
[null,null,"Equity contribution by rooftop owner",null,null,{"$f":"IF(F33,0,INDEX('SPV Assumptions'!Y:Y,EGYSphere!F10))","v":0}]
[null,null,"Ownership % Rooftop",null,null,{"$f":"F35/F32","v":0}]
[null,null,"Ownership% Development Co.",null,null,{"$f":"1-F36","v":1}]
[]
["Capacity & Production"]
[null,"Capacity",null,null,null,"kW",null,null,{"$f":"F21","v":358.55646100116411},null,{"$f":"$I$40*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,{"$f":"$I$40*BW6","v":358.55646100116411},358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,{"$f":"$I$40*EI6","v":358.55646100116411},358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,{"$f":"$I$40*GU6","v":358.55646100116411},358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,{"$f":"$I$40*JG6","v":358.55646100116411},358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,358.55646100116411,0,0,0,0,{"$f":"$I$40*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$40*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Yield",null,null,null,"kWh/kW",null,{"$f":"'Risk Analysis'!P8","v":1},{"$f":"F22","v":1709.6774193548388},null,{"$f":"$I$41*K6*$H$41","v":0},{"$f":"$I$41*L6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*BX6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*EJ6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*GV6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*JH6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,0,0,0,0,0,{"$f":"$I$41*LT6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*OF6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Monthly Factor",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(MONTH(K2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(L2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(M2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(N2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(O2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(P2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(Q2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(R2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(S2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(T2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(U2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(V2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(W2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(X2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(Y2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(Z2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ED2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(EF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(EG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(EH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(EP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(ER2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(ES2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(ET2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(ID2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(II2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(IP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(IU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(ME2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ML2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(MQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(MX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ND2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(NP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(OB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(OI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(OJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(OK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(OL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ON2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2}]
[null,"Production before degredation",null,null,null,"kWh",null,null,null,null,{"$f":"(K40*K41*K42)","v":0},{"$f":"(L40*L41*L42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,{"$f":"(BX40*BX41*BX42)","v":65377.873455857116},65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,{"$f":"(EJ40*EJ41*EJ42)","v":47217.353051452359},36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,{"$f":"(GV40*GV41*GV42)","v":38541.945214953274},52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,{"$f":"(JH40*JH41*JH42)","v":65377.873455857116},65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,64660.706408039856,65377.873455857116,65724.889769317073,61653.231691386834,54574.098896803582,47217.353051452359,36598.653859577476,32642.667886133895,34771.034608688336,38541.945214953274,52492.001016043803,58761.429079220477,0,0,0,0,0,{"$f":"(LT40*LT41*LT42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF40*OF41*OF42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Degredation",null,null,null,"%",{"$f":"(1+F23)^(1/12)-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J45*(1-$G$45*K6)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,{"$f":"BV45*(1-$G$45*BW6)","v":0.97983189021726569},0.9794245595551635,0.97901739822646427,0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,{"$f":"EH45*(1-$G$45*EI6)","v":0.95410118957166656},0.95370455554378797,0.9533080864025627,0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,{"$f":"GT45*(1-$G$45*GU6)","v":0.92904618540249684},0.92865996711178611,0.92827390937775223,0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,{"$f":"JF45*(1-$G$45*JG6)","v":0.90464913370291633},0.90427305762876475,0.90389713789502002,0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"LR45*(1-$G$45*LS6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"OD45*(1-$G$45*OE6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743]
[null,"Production after degredation",null,null,null,null,null,null,null,null,{"$f":"K43*K45","v":0},{"$f":"L43*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,64633.825992515369,65323.527649360025,65642.955403055399,61550.77494814965,54460.756856678672,47099.701656791804,36492.284365311061,32534.265377475389,34641.157208926023,38382.020030039283,52252.460588088856,58468.962406326085,64312.13129685061,64998.400178964832,65316.238080714509,61244.425176790486,54189.695437465911,46865.277592337734,36310.655409686959,32372.336226004525,34468.741660957516,38190.985504959615,51992.390274309721,58177.951395012664,63992.037736127648,64674.890929076239,64991.146891872071,60939.600165801778,53919.983141864832,46632.020300497119,36129.930455500275,32211.213026344521,34297.184257565474,38000.901794603706,51733.614379345454,57888.38880017904,63673.537341197058,64352.991845506753,64667.673742956125,60636.292326164694,53651.613255033764,46399.923974023455,35950.105003366021,32050.891767121801,34126.480727603106,37811.764166588044,51476.126460630432,57600.267412784255,63356.622182573359,{"$f":"BX43*BX45","v":64032.694914156069},64345.810580677964,60334.494106632344,53384.579095552013,46168.982834573973,35771.174576293473,31891.368456928132,33956.626821181941,37623.567912083083,51219.920107664897,57313.580059668122,63041.284370237619,63713.992160811598,64025.549391831599,60034.197993541871,53118.874015253627,45939.191132565829,35593.134719574744,31732.63912422127,33787.618309565965,37436.308345695958,50964.988941855292,57028.319603372591,62727.516053440995,63396.875650949856,63706.882203094261,59735.396510627244,52854.491399061757,45710.543147032884,35415.981000673841,31574.699817226079,33619.450985066389,37249.980805353924,50711.326616355538,56744.478941964066,62415.309420509278,63081.337489538986,63389.801080827921,59438.082218833275,52591.424664824095,45483.033185483371,35239.709009116355,31417.546603836163,33452.120660936889,37064.580652188248,50458.92681590905,56462.051008856659,62104.656698648483,62767.369820842221,63074.298130881747,59142.24771613034,52329.66726314892,45256.655583758104,35064.314356379655,31261.175571515956,33285.623171269384,36880.103270418709,50207.783256691415,56181.028772636186,61795.550153751254,62454.964828222241,62760.365498395608,58847.885637330102,52069.212677242074,{"$f":"EJ43*EJ45","v":45031.404705889494},34889.792675783567,31105.582827203318,33119.954370890257,36696.544067238698,49957.889686154005,55901.405236885126,61487.982090204328,62144.114733946619,62447.995367604446,58554.988653902146,51810.054422744674,44807.274943961194,34716.13962238175,30950.764497212604,32955.110135257244,36513.898472700857,49709.239882868322,55623.173440008461,61181.944850696986,61834.811798994153,62137.179961643778,58263.549473791543,51552.186047571762,44584.260717968551,34543.350872853436,30796.716727138228,32791.086360356654,36332.16193960332,49461.827656371046,55346.326455060305,60877.430816030341,61527.048322862203,61827.911542356,57973.560841237297,51295.60113175158,44362.356475679604,34371.422125395875,30643.435681758718,32627.878962601291,36151.329943376506,49215.646847010001,55070.857389571531,60574.432404927727,61220.816643374972,61520.18241009779,57685.015536591658,51040.293287265784,44141.556692496924,34200.349099617175,30490.917544941207,32465.483878728715,35971.397981970462,48970.691325790729,54796.759385378093,60272.942073845916,60916.109136492756,61213.984903548378,57397.906376140447,50786.256157890399,43921.855871320011,34030.127536429754,30339.158519546443,32303.897065700097,{"$f":"GV43*GV45","v":35792.361575742769},48726.954994223925,54524.025618450301,59972.952316787276,60612.918216122147,60909.311399518861,57112.2262119242,50533.483419037584,43703.248542408503,33860.75319794433,30188.154827334256,32143.114500599604,35614.216267347067,48484.431784173634,54252.649298722987,59674.455665112975,60311.236333927125,60606.154312762366,56827.967931560161,50281.968777598137,43485.729263245921,33692.221867364373,30037.902708869464,31983.132180534172,35436.957621621994,48243.115657706134,53982.623669926383,59377.444687356969,60011.055979141151,60304.506095785182,56545.124458065227,50031.705971784853,43269.292618404259,33524.529348881151,29888.398423428338,31823.946122533926,35260.58122548087,48003.00060693964,53713.942009417959,59081.911989041044,59712.369678380222,60004.359238658966,56263.688749679823,49782.688770976638,43053.933219409089,33357.671467569264,29739.638248905405,31665.552363452953,35085.082687801747,47764.080653894736,53446.597628015013,58787.850212490674,59415.169995456723,59705.706268833623,55983.653799692474,49534.910975563333,42839.64570460542,33191.644069282687,29591.618481720809,31507.946959870667,34910.45763931812,47526.349850345505,53180.58386982821,58495.252036651866,{"$f":"JH43*JH45","v":59119.449531194368},59408.539750951386,55705.012636265463,49288.366416791425,42626.42473902426,33026.443020551371,29444.335436728128,31351.125987993644,34736.701732510155,47289.802277671501,52915.89411209579,58204.110176908915,58825.200923243989,59112.852286661669,55427.758322261223,49043.048956610459,42414.26501424973,32862.064208478325,29297.785447122587,31195.085543557892,34563.810641496428,47054.432046710332,52652.521765018726,57914.417384902954,58532.416845900145,58818.636514436839,55151.883955069592,48798.952487520182,42203.161248286953,32698.503540637215,29151.964864349808,31039.821741731696,34391.780061926249,46820.233297611114,52390.460271596683,57626.166448351643,58241.090009918873,58525.88510938899,54877.382666436017,48556.070932418537,41993.108185430508,32535.756944970482,29006.870058014927,30885.330717018867,34220.6057108725,46587.200199688486,52129.703107464709,57339.350190869438,57951.213162336084,58234.590783087537,54604.247622290532,48314.398244450327,41784.100596133634,32373.820369687957,28862.497415792252,30731.608623162516,34050.283326724952,46355.326951277559,51870.243780730889,0,0,0,0,0,{"$f":"LT43*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF43*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Macro Economic"]
[null,"EURO Annual Inflation rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01}]
[null,"EURO Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K49)^(1/12)-1","v":8.295381143461622E-4},{"$f":"(1+L49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+BX49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+EJ49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+GV49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+JH49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+LT49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+OF49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4]
[null,"EURO Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J51*(1+K50)","v":1.0008295381143462},{"$f":"K51*(1+L50)","v":1.0016597643621754},1.0024906793143209,1.003322283542089,1.00415457761726,1.0049875621120887,1.0058212375993045,1.006655604652112,1.0074906638441912,1.0083264157496978,1.0091628609432644,1.0099999999999993,1.0108378334954891,1.0116763620057967,1.0125155861074635,1.0133555063775093,1.014196123393432,1.015037437733209,1.015879449975297,1.0167221606986325,1.0175655704826325,1.0184096799071942,1.0192544895526963,1.0200999999999987,1.0209462118304431,1.0217931256258537,1.0226407419685373,1.0234890614412835,1.0243380846273653,1.02518781211054,1.0260382444750489,1.0268893823056178,1.0277412261874577,1.028593776706265,1.0294470344482221,1.0303009999999975,1.0311556739487464,1.0320110568821113,1.0328671493882216,1.0337239520556951,1.0345814654736378,1.0354396902316443,1.0362986269197982,1.0371582761286728,1.0380186384493311,1.0388797144733264,1.039741504792703,1.0406040099999962,1.0414672306882327,1.042331167450931,1.0431958208821024,1.0440611915762508,1.0449272801283729,1.0457940871339595,1.046661613188995,1.0475298588899582,1.0483988248338232,1.0492685116180587,1.050138919840629,1.051010050099995,1.0518819029951139,1.0527544791254393,1.0536277790909225,1.0545018034920124,1.0553765529296557,{"$f":"BW51*(1+BX50)","v":1.056252028005298},1.0571282293208839,1.0580051574788569,1.0588828130821604,1.0597611967342382,1.0606403090390344,1.0615201506009941,1.0624007220250642,1.0632820239166929,1.0641640568818309,1.0650468215269315,1.0659303184589513,1.0668145482853502,1.0676995116140919,1.0685852090536445,1.069471641212981,1.0703588087015794,1.0712467121294236,1.0721353521070029,1.0730247292453137,1.0739148441558586,1.0748056974506479,1.0756972897421997,1.0765896216435398,1.0774826937682025,1.0783765067302316,1.0792710611441798,1.0801663576251097,1.0810623967885942,1.0819591792507168,1.082856705628072,1.0837549765377659,1.0846539925974163,1.0855537544251537,1.086454262639621,1.0873555178599743,1.0882575207058838,1.0891602717975331,1.0900637717556207,1.0909680212013599,1.0918730207564793,1.0927787710432231,1.0936852726843518,1.0945925263031426,1.0955005325233895,1.0964092919694042,1.0973188052660161,1.0982290730385731,1.0991400959129416,1.1000518745155075,1.1009644094731761,1.1018777014133727,1.1027917509640432,1.1037065587536545,1.1046221254111945,1.1055384515661733,1.1064555378486227,1.1073733848890974,1.1082919933186755,1.109211363768958,1.1101314968720704,1.111052393260662,1.1119740535679072,1.1128964784275057,{"$f":"EI51*(1+EJ50)","v":1.113819668473683},1.1147436243411903,1.1156683466653057,1.1165938360818342,1.1175200932271081,1.1184471187379876,1.1193749132518613,1.1203034774066467,1.1212328118407902,1.1221629171932677,1.1230937941035855,1.12402544321178,1.1249578651584191,1.1258910605846015,1.126825030131958,1.1277597744426517,1.1286952941593784,1.1296315899253668,1.1305686623843794,1.1315065121807126,1.1324451399591975,1.1333845463651997,1.1343247320446206,1.1352656976438971,1.1362074438100025,1.1371499711904467,1.1380932804332768,1.1390373721870775,1.1399822471009713,1.1409279058246196,1.1418743490082222,1.1428215773025188,1.1437695913587884,1.1447183918288506,1.1456679793650657,1.146618354620335,1.1475695182481014,1.1485214709023501,1.1494742132376086,1.1504277459089471,1.1513820695719799,1.1523371848828645,1.1532930924983031,1.1542497930755427,1.1552072872723751,1.1561655757471381,1.1571246591587152,1.1580845381665372,1.1590452134305813,1.1600066856113724,1.1609689553699833,1.1619320233680355,1.1628958902676987,1.1638605567316922,1.1648260234232852,1.1657922910062972,1.1667593601450978,1.1677272315046083,1.1686959057503012,1.1696653835482014,1.170635665564886,1.1716067524674849,1.1725786449236819,1.1735513436017144,{"$f":"GU51*(1+GV50)","v":1.1745248491703741},1.1754991622990076,1.1764742836575166,1.1774502139163585,1.1784269537465473,1.1794045038196528,1.1803828648078027,1.181362037383682,1.1823420222205334,1.1833228199921584,1.1843044313729174,1.1852868570377304,1.1862700976620768,1.1872541539219967,1.1882390264940907,1.1892247160555212,1.1902112232840116,1.1911985488578483,1.1921866934558796,1.1931756577575177,1.1941654424427375,1.1951560481920789,1.1961474756866455,1.1971397256081064,1.1981327986386963,1.1991266954612152,1.2001214167590302,1.201116963216075,1.2021133355168505,1.2031105343464255,1.2041085603904371,1.2051074143350915,1.2061070968671637,1.2071076086739985,1.2081089504435107,1.2091111228641864,1.2101141266250821,1.2111179624158264,1.2121226309266195,1.2131281328482346,1.2141344688720179,1.2151416396898886,1.2161496459943404,1.2171584884784412,1.218168167835834,1.2191786847607371,1.2201900399479446,1.221202234092827,1.2222152678913316,1.2232291420399832,1.2242438572358842,1.2252594141767155,1.2262758135607366,1.2272930560867861,1.2283111424542825,1.2293300733632244,1.2303498495141911,1.2313704716083431,1.2323919403474226,1.2334142564337538,1.2344374205702435,1.2354614334603817,1.2364862958082419,1.2375120083184814,{"$f":"JG51*(1+JH50)","v":1.2385385716963426},1.2395659866476525,1.2405942538788239,1.2416233740968552,1.2426533480093316,1.2436841763244253,1.2447158597508956,1.2457483989980902,1.2467817947759448,1.2478160477949842,1.2488511587663229,1.249887128401665,1.2509239574133049,1.2519616465141279,1.253000196417611,1.2540396078378226,1.2550798814894237,1.2561210180876683,1.2571630183484033,1.2582058829880698,1.2592496127237029,1.2602942082729329,1.261339670353985,1.2623859996856803,1.2634331969874366,1.2644812629792679,1.2655301983817857,1.2665800039161994,1.2676306803043167,1.2686822282685437,1.2697346485318861,1.2707879418179493,1.2718421088509388,1.2728971503556612,1.2739530670575239,1.2750098596825363,1.2760675289573102,1.2771260756090599,1.2781855003656029,1.2792458039553607,1.2803069871073591,1.2813690505512283,1.2824319950172041,1.2834958212361278,1.2845605299394471,1.2856261218592167,1.2866925977280979,1.2877599582793604,1.2888282042468819,1.2898973363651491,1.2909673553692576,1.2920382619949131,1.2931100569784315,1.2941827410567395,1.295256314967375,1.296330779448488,1.2974061352388406,1.2984823830778078,1.2995595237053779,1.300637557862153,1.3017164862893498,1.3027963097287996,1.3038770289229491,1.3049586446148611,{"$f":"LS51*(1+LT50)","v":1.3060411575482147},1.3071245684673056,1.3082088781170476,1.3092940872429717,1.3103801965912278,1.3114672069085846,1.3125551189424305,1.3136439334407735,1.3147336511522423,1.3158242728260865,1.3169157992121776,1.3180082310610088,1.3191015691236958,1.3201958141519778,1.3212909668982171,1.3223870281154004,1.3234839985571392,1.3245818789776695,1.3256806701318538,1.3267803727751801,1.3278809876637636,1.3289825155543464,1.3300849572042983,1.3311883133716178,1.3322925848149318,1.3333977722934967,1.3345038765671984,1.3356108983965536,1.3367188385427096,1.3378276977674453,1.3389374768331714,1.3400481765029311,1.3411597975404004,1.3422723407098889,1.3433858067763405,1.3445001965053331,1.3456155106630803,1.3467317500164306,1.3478489153328694,1.3489670073805182,1.3500860269281358,1.3512059747451188,1.3523268516015021,1.3534486582679592,1.3545713955158032,1.3556950641169867,1.3568196648441027,1.3579451984703852,1.3590716657697097,1.3601990675165936,1.3613274044861967,1.3624566774543219,1.3635868871974157,1.3647180344925687,1.3658501201175159,1.3669831448506378,1.3681171094709601,1.3692520147581553,1.3703878614925424,1.3715246504550878,1.3726623824274056,1.3738010581917584,1.3749406785310576,1.3760812442288641,{"$f":"OE51*(1+OF50)","v":1.3772227560693888},1.3783652148374932,1.3795086213186898,1.3806529762991429,1.3817982805656686,1.3829445349057359,1.3840917401074668,1.3852398969596378,1.3863890062516788,1.3875390687736751,1.3886900853163673,1.3898420566711518,1.3909949836300817,1.392148866985867,1.3933037075318757]
[null,"EGP Annual Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2}]
[null,"EGP Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K52)^(1/12)-1","v":5.2616942768477504E-3},{"$f":"(1+L52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+BX52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+EJ52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+GV52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+JH52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+LT52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+OF52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3]
[null,"EGP Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J54*(1+K53)","v":1.0052616942768478},{"$f":"K54*(1+L53)","v":1.0105510739803585},1.0158682847827833,1.0212134731228562,1.0265867862098266,1.0319883720275143,1.0374183793383849,1.0428769576876464,1.0483642574073679,1.0538804296206201,1.0594256262456367,1.0649999999999993,1.0706037044048422,1.0762368937890812,1.0818997232936636,1.087592348875841,1.0933149273134644,1.0990676162093018,1.1048505739953791,1.1106639599373425,1.1165079341388457,1.1223826575459592,1.128288291951602,1.134224999999998,1.1401929451911557,1.1461922918853702,1.1522232053077504,1.1582858515527694,1.1643803975888383,1.1705070112629052,1.1766658613050773,1.1828571173332685,1.1890809498578696,1.1953375302864455,1.2016270309284551,1.207949624999997,1.2143054866285798,1.2206947908579182,1.2271177136527531,1.2335744319036983,1.2400651234321116,1.2465899669949929,1.2531491422899064,1.2597428299599298,1.2663712115986299,1.2730344697550631,1.2797327879388032,1.2864663506249951,1.2932353432594359,1.3000399522636814,1.3068803650401806,1.3137567699774373,1.3206693564551975,1.3276183148496659,1.3346038365387487,1.3416261139073238,1.3486853403525394,1.3557817102891407,1.3629154191548241,1.3700866634156186,1.3772956405712979,1.3845425491608192,1.3918275887677909,1.3991509600259693,1.406512864624784,{"$f":"BW54*(1+BX53)","v":1.413913505314893},1.4213530859137662,1.4288318113112985,1.4363498874754532,1.4439075214579338,1.4515049213998863,1.4591422965376324,1.466819857208431,1.4745378148562713,1.4822963820376962,1.490095772427656,1.4979362008253936,1.5058178831603597,1.5137410364981596,1.5217058790465317,1.5297126301613564,1.537761510352698,1.5458527412908776,1.5539865458125772,1.5621631479269777,1.5703827728219275,1.5786456468701449,1.586951997635452,1.5953020538790426,1.6036960455657814,1.6121342038705382,1.6206167611845543,1.6291439511218426,1.6377160085256215,1.6463331694747827,1.6549956712903928,1.6637037525422294,1.672457653055351,1.6812576139167026,1.6901038774817547,1.6989966873811786,1.7079362885275555,1.7169229271221216,1.7259568506615488,1.7350383079447609,1.7441675490797854,1.7533448254906421,1.7625703899242668,1.7718444964574727,1.7811674005039471,1.7905393588212866,1.7999606295180672,1.8094314720609537,1.8189521472818451,1.8285229173850579,1.8381440459545477,1.8478157979611685,1.8575384397699697,1.8673122391475321,1.8771374652693424,1.8870143887272066,1.896943281536702,1.9069244171446684,1.9169580704367397,1.9270445177449138,1.9371840368551632,1.9473769070150848,1.9576234089415916,1.9679238248286428,{"$f":"EI54*(1+EJ53)","v":1.978278438355016},1.98868753469212,1.999151400511848,2.0096703239944733,2.0202445948365857,2.0308745042590699,2.0415603450151258,2.0523024113983315,2.063100999250747,2.0739564059710633,2.0848689305227932,2.0958388734425029,2.1068665368480901,2.1179522244471056,2.129096241545116,2.1402988950541122,2.1515604935009618,2.1628813470359076,2.1742617674411071,2.185702068139221,2.1972025642020432,2.2087635723591803,2.2203854110067724,2.2320684002162632,2.2438128617432138,2.2556191190361656,2.2674874972455465,2.2794183232326271,2.2914119255785219,2.3034686345932389,2.3155887823247765,2.3277727025682675,2.3400207308751733,2.352333204562524,2.3647104627222095,2.3771528462303171,2.3896606977565193,2.4022343617735129,2.4148741845665036,2.4275805142427447,2.4403537007411229,2.4531940958417966,2.4661020531758839,2.4790779282352018,2.4921220783820566,2.5052348628590853,2.5184166427991506,2.531667781235285,2.5449886431106905,2.5583795952887884,2.5718410065633237,2.5853732476685205,2.5989766912892933,2.6126517120715107,2.6263986866323137,2.6402179935704875,2.6541100134768878,2.6680751289449236,2.6821137245810931,2.6962261870155761,2.7104129049128831,2.7246742689825574,2.7390106719899374,2.7534225087669717,{"$f":"GU54*(1+GV53)","v":2.7679101762230944},2.7824740733561559,2.7971146012634112,2.811832163152566,2.8266271643528822,2.8415000123263403,2.8564511166788606,2.8714808891715853,2.886589743732217,2.9017780964664204,2.9170463656692798,2.9323949718368212,2.9478243376775919,2.9633348881243027,2.9789270503455296,2.9946012537574798,3.0103579300358168,3.0261975131275496,3.0421204392629839,3.0581271469677356,3.0742180770748084,3.0903936727367349,3.1066543794377801,3.1230006450062118,3.1394329196266328,3.1559516558523799,3.1725573086179866,3.1892503352517134,3.206031195488142,3.2229003514808374,3.2398582678150749,3.2569054115206355,3.2740422520846679,3.2912692614646195,3.308586914101233,3.3259956869316127,3.3434960594023613,3.3610885134827817,3.3787735336781526,3.3965516070430715,3.4144232231948681,3.4323888743270885,3.4504490552230513,3.4686042632694734,3.486854998470168,3.5052017634598163,3.5236450635178094,3.5421854065821639,3.5608233032635108,3.5795592668591585,3.5983938133672289,3.6173274615008677,3.6363607327025309,3.6554941511583459,3.6747282438125461,3.6940635403819853,3.7135005733707249,3.7330398780847007,3.7526819926464636,3.772427458010001,3.7922768179756354,3.8122306192050002,3.8322894112360948,3.8524537464984201,{"$f":"JG54*(1+JH53)","v":3.8727241803281913},3.8931012709836339,3.9135855796603574,3.9341776705068101,3.9548781106398181,3.9756874701602021,3.9966063221684793,4.0176352427806465,4.0387748111440471,4.0600256094533202,4.081388222966436,4.1028632400208123,4.1244512520495187,4.1461528535975649,4.1679686423382751,4.1898992190897477,4.2119451878314011,4.2341071557206105,4.2563857331094255,4.2787815335613839,4.3012951738684055,4.3239272740677821,4.3466784574592507,4.3695493506221617,4.3925405834327345,4.4156527890814044,4.4388866040902606,4.4622426683305783,4.4857216250404388,4.5093241208424466,4.5330508057615351,4.5569023332428706,4.580879360169849,4.6049825468821846,4.6292125571940987,4.6535700584125985,4.6780557213558582,4.702670220371691,4.7274142333561233,4.7522884417720617,4.7772935306680635,4.8024301886972012,4.8276991081360299,4.8531009849036524,4.8786365185808842,4.9043064124295217,4.9301113734117097,4.9560521122094121,4.9821293432439839,5.0083437846958461,5.034696158524266,5.0611871904872405,5.0878176101614825,5.114588150962514,5.141499550164867,5.1685525489223849,5.1957478922886366,5.2230863292374359,5.2505686126834661,5.2781954995030187,5.3059677505548377,5.333886130701071,5.3619514088283386,5.3901643578689065,{"$f":"LS54*(1+LT53)","v":5.4185257548219736},5.4470363807750726,5.475697020925578,5.5045084646023348,5.5334715052873928,5.5625869406378632,5.5918555725078853,5.6212782069707092,5.6508556543408961,5.6805887291966339,5.7104782504021738,5.7405250411303781,5.7707299288853946,5.8010937455254448,5.8316173272857332,5.8623015148014783,5.8931471531310651,5.9241550917793164,5.9553261847208905,5.9866612904237977,6.0181612718730468,6.0498269965944083,6.0816593366783085,6.1136591688038466,6.1458273742629395,6.1781648389845927,6.2106724535593001,6.2433511132635688,6.2762017180845788,6.3092251727449664,6.3424223867277423,6.3757942743013389,6.4093417545447888,6.4430657513730383,6.4769671935623911,6.5110470147760893,6.5453061535900234,6.5797455535185847,6.6143661630406481,6.6491689356256947,6.6841548297600699,6.7193248089733828,6.7546798418650393,6.7902209021309199,6.8259489685901942,6.8618650252122801,6.8979700611439414,6.9342650707365294,6.9707510535733688,7.0074290144972862,7.0442999636382835,7.0813649164413581,7.1186248936944683,7.1560809215566463,7.1937340315862599,7.231585260769422,7.2696356515485494,7.3078862518510705,7.3463381151182894,7.384992300334396,7.4238498720556301,7.4629119004396021,7.5021794612747641,7.5416536360100386,{"$f":"OE54*(1+OF53)","v":7.5813355117846006},7.6212261814578204,7.6613267436393588,7.7016383027194264,7.7421619688991967,7.7828988582213823,7.8238500926009706,7.8650167998561242,7.906400113739239,7.9480011739681693,7.9898211262576169,8.0318611223506835,8.0741223200505914,8.1166058832525696,8.1593129819759085]
[null,"Exchange rate",null,null,null,null,"Flat Exchange rate",null,false,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"IF($I$55,K55,LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,L55,LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,M55,LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,N55,LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,O55,LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,P55,LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,Q55,LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,R55,LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,S55,LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,T55,LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,U55,LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,V55,LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,W55,LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,X55,LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Y55,LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Z55,LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AA55,LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AB55,LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AC55,LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AD55,LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AE55,LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AF55,LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AG55,LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AH55,LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AI55,LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AJ55,LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AK55,LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AL55,LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AM55,LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AN55,LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AO55,LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AP55,LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AQ55,LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AR55,LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AS55,LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AT55,LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AU55,LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AV55,LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AW55,LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AX55,LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AY55,LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AZ55,LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BA55,LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BB55,LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BC55,LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BD55,LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BE55,LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BF55,LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BG55,LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BH55,LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BI55,LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BJ55,LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BK55,LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BL55,LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BM55,LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BN55,LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BO55,LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BP55,LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BQ55,LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BR55,LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BS55,LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BT55,LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BU55,LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BV55,LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BW55,LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BX55,LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BY55,LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BZ55,LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CA55,LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CB55,LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CC55,LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CD55,LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CE55,LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CF55,LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CG55,LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CH55,LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CI55,LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CJ55,LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CK55,LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CL55,LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CM55,LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CN55,LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CO55,LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CP55,LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CQ55,LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CR55,LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CS55,LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CT55,LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CU55,LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CV55,LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CW55,LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CX55,LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CY55,LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CZ55,LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DA55,LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DB55,LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DC55,LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DD55,LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DE55,LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DF55,LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DG55,LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DH55,LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DI55,LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DJ55,LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DK55,LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DL55,LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DM55,LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DN55,LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DO55,LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DP55,LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DQ55,LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DR55,LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DS55,LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DT55,LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DU55,LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DV55,LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DW55,LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DX55,LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DY55,LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DZ55,LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EA55,LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EB55,LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EC55,LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,ED55,LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EE55,LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EF55,LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EG55,LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EH55,LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EI55,LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EJ55,LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EK55,LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EL55,LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EM55,LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EN55,LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EO55,LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EP55,LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EQ55,LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ER55,LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ES55,LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ET55,LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EU55,LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EV55,LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EW55,LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EX55,LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EY55,LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EZ55,LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FA55,LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FB55,LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FC55,LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FD55,LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FE55,LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FF55,LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FG55,LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FH55,LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FI55,LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FJ55,LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FK55,LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FL55,LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FM55,LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FN55,LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FO55,LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FP55,LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FQ55,LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FR55,LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FS55,LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FT55,LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FU55,LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FV55,LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FW55,LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FX55,LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FY55,LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FZ55,LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GA55,LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GB55,LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GC55,LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GD55,LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GE55,LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GF55,LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GG55,LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GH55,LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GI55,LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GJ55,LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GK55,LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GL55,LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GM55,LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GN55,LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GO55,LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GP55,LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GQ55,LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GR55,LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GS55,LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GT55,LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GU55,LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GV55,LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GW55,LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GX55,LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GY55,LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GZ55,LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HA55,LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HB55,LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HC55,LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HD55,LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HE55,LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HF55,LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HG55,LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HH55,LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HI55,LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HJ55,LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HK55,LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HL55,LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HM55,LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HN55,LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HO55,LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HP55,LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HQ55,LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HR55,LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HS55,LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HT55,LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HU55,LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HV55,LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HW55,LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HX55,LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HY55,LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HZ55,LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IA55,LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IB55,LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IC55,LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,ID55,LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IE55,LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IF55,LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IG55,LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IH55,LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,II55,LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IJ55,LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IK55,LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IL55,LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IM55,LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IN55,LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IO55,LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IP55,LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IQ55,LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IR55,LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IS55,LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IT55,LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IU55,LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IV55,LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IW55,LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IX55,LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IY55,LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IZ55,LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JA55,LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JB55,LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JC55,LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JD55,LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JE55,LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JF55,LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JG55,LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JH55,LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JI55,LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JJ55,LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JK55,LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JL55,LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JM55,LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JN55,LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JO55,LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JP55,LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JQ55,LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JR55,LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JS55,LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JT55,LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JU55,LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JV55,LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JW55,LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JX55,LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JY55,LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JZ55,LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KA55,LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KB55,LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KC55,LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KD55,LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KE55,LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KF55,LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KG55,LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KH55,LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KI55,LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KJ55,LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KK55,LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KL55,LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KM55,LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KN55,LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KO55,LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KP55,LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KQ55,LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KR55,LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KS55,LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KT55,LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KU55,LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KV55,LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KW55,LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KX55,LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KY55,LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KZ55,LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LA55,LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LB55,LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LC55,LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LD55,LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LE55,LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LF55,LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LG55,LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LH55,LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LI55,LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LJ55,LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LK55,LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LL55,LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LM55,LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LN55,LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LO55,LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LP55,LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LQ55,LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LR55,LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LS55,LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LT55,LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LU55,LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LV55,LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LW55,LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LX55,LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LY55,LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LZ55,LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MA55,LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MB55,LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MC55,LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MD55,LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ME55,LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MF55,LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MG55,LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MH55,LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MI55,LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MJ55,LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MK55,LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ML55,LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MM55,LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MN55,LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MO55,LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MP55,LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MQ55,LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MR55,LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MS55,LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MT55,LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MU55,LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MV55,LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MW55,LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MX55,LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MY55,LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MZ55,LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NA55,LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NB55,LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NC55,LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ND55,LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NE55,LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NF55,LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NG55,LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NH55,LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NI55,LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NJ55,LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NK55,LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NL55,LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NM55,LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NN55,LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NO55,LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NP55,LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NQ55,LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NR55,LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NS55,LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NT55,LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NU55,LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NV55,LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NW55,LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NX55,LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NY55,LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NZ55,LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OA55,LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OB55,LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OC55,LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OD55,LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OE55,LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OF55,LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OG55,LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OH55,LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OI55,LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OJ55,LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OK55,LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OL55,LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OM55,LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ON55,LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OO55,LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OP55,LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OQ55,LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OR55,LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OS55,LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944}]
[]
[null,"Cost in EURO",null,null,null,null,{"$f":"F26","v":890},null,null,null,{"$f":"$G$57*K51","v":890.73828892176812},{"$f":"$G$57*L51","v":891.4771902823361},892.21670458974563,892.95683235245917,893.6975740793614,894.43893027975901,895.18090146338102,895.92348814037973,896.66669082133012,897.4105100172311,898.15494623950531,898.89999999999941,899.64567181098528,900.39196218515906,901.13887163564254,901.88640067598328,902.63454982015446,903.38331958255594,904.13271047801436,904.88272302178291,905.63335772954292,906.38461511740286,907.13649570189966,907.88899999999887,908.64212852909441,909.3958818070098,910.15026035199821,910.90526468274231,911.66089531835507,912.41715277838057,913.17403758279352,913.93155025199985,914.68969130683729,915.44846126857578,916.20786065891764,916.96788999999774,917.72854981438434,918.48984062507907,919.25176295551717,920.0143173295686,920.77750427153762,921.54132430616346,922.30577795862041,923.07086575451888,923.83658821990468,924.60294588126044,925.36993926550565,926.13756889999661,926.90583531252707,927.67473903132861,928.44428058507117,929.21446050286318,929.9852793142519,930.756737549224,931.52883573820554,932.30157441206279,933.07495410210265,933.84897534007223,934.62363865815985,935.39894458899562,936.17489366565133,936.95148642164099,937.728723390921,938.506605107891,939.28513210739357,{"$f":"$G$57*BX51","v":940.06430492471532},940.84412409558672,941.62459015618265,942.40570364312271,943.18746509347204,943.96987504474066,944.75293403488479,945.5366426023071,946.32100128585671,947.10601062482954,947.89167115896907,948.67798342846663,949.46494797396167,950.25256533654181,951.0408360577436,951.82976067955303,952.61933974440569,953.40957379518693,954.20046337523263,954.99200902832922,955.78421129871413,956.57707073107667,957.37058787055776,958.1647632627504,958.95959745370021,959.75509098990608,960.55124441832004,961.34805828634762,962.14553314184877,962.94366953313795,963.74246800898413,964.54192911861162,965.34205341170059,966.14284143838677,966.94429374926267,967.74641089537715,968.54919342823655,969.35264189980444,970.15675686250245,970.96153886921036,971.76698847326657,972.57310622846853,973.37989268907313,974.18734840979698,974.99547394581668,975.80426985276972,976.61373668675435,977.42387500433006,978.23468536251801,979.04616831880162,979.85832443112668,980.67115425790166,981.48465835799846,982.29883729075254,983.11369161596315,983.92922189389424,984.74542868527419,985.56231255129671,986.37987405362117,987.19811375437268,988.01703221614264,988.83663000198919,989.65690767543742,990.47786580048012,{"$f":"$G$57*EJ51","v":991.29950494157788},992.12182566365937,992.94482853212207,993.76851411283235,994.59288297212618,995.41793567680895,996.24367279415662,997.07009489191557,997.89720253830319,998.72499630200821,999.55347675219105,1000.3826444584842,1001.212499990993,1002.0430439202954,1002.8742768174426,1003.70619925396,1004.5388118018468,1005.3721150335765,1006.2061095220977,1007.0407958408342,1007.8761745636857,1008.7122462650277,1009.5490115197123,1010.3864709030684,1011.2246249909023,1012.0634743594976,1012.9030195856163,1013.7432612464989,1014.5841999198644,1015.4258361839114,1016.2681706173178,1017.1112037992417,1017.9549363093217,1018.799368727677,1019.6445016349085,1020.4903356120982,1021.3368712408102,1022.1841091030916,1023.0320497814716,1023.8806938589629,1024.7300419190622,1025.5800945457495,1026.4308523234897,1027.282315837233,1028.1344856724138,1028.9873624149529,1029.8409466512564,1030.6952389682181,1031.5502399532174,1032.4059501941215,1033.2623702792853,1034.1195007975516,1034.9773423382519,1035.835895491206,1036.6951608467239,1037.5551389956045,1038.4158305291371,1039.2772360391014,1040.1393561177681,1041.0021913578992,1041.8657423527486,1042.7300096960616,1043.5949939820769,1044.4606958055258,{"$f":"$G$57*GV51","v":1045.327115761633},1046.1942544461167,1047.0621124551899,1047.930690385559,1048.799988834427,1049.6700083994911,1050.5407496789444,1051.412213271477,1052.2843997762748,1053.1573097930209,1054.0309439218966,1054.90530276358,1055.7803869192483,1056.6561969905772,1057.5327335797408,1058.4099972894139,1059.2879887227703,1060.1667084834849,1061.0461571757328,1061.9263354041907,1062.8072437740364,1063.6888828909503,1064.5712533611145,1065.4543557912148,1066.3381907884398,1067.2227589604815,1068.108060915537,1068.9940972623067,1069.8808686099969,1070.7683755683186,1071.6566187474891,1072.5455987582313,1073.4353162117757,1074.3257717198587,1075.2169658947246,1076.108899349126,1077.0015726963231,1077.8949865500854,1078.7891415246913,1079.6840382349287,1080.579677296096,1081.476059324001,1082.3731849349629,1083.2710547458128,1084.1696693738922,1085.0690294370561,1085.9691355536706,1086.8699883426161,1087.771588423285,1088.6739364155851,1089.577032939937,1090.4808786172769,1091.3854740690556,1092.2908199172396,1093.1969167843115,1094.1037652932698,1095.0113660676302,1095.9197197314254,1096.8288269092061,1097.7386882260409,1098.6493043075168,1099.5606757797398,1100.4728032693354,1101.3856874034484,{"$f":"$G$57*JH51","v":1102.299328809745},1103.2137281164107,1104.1288859521533,1105.0448029462011,1105.9614797283052,1106.8789169287386,1107.7971151782972,1108.7160751083002,1109.6357973505908,1110.5562825375359,1111.4775313020275,1112.3995442774819,1113.3223220978414,1114.2458653975739,1115.1701748116739,1116.0952509756621,1117.0210945255872,1117.9477060980248,1118.8750863300788,1119.8032358593821,1120.7321553240956,1121.6618453629103,1122.5923066150467,1123.5235397202555,1124.4555453188186,1125.3883240515484,1126.3218765597892,1127.2562034854175,1128.1913054708418,1129.1271831590038,1130.0638371933787,1131.0012682179749,1131.9394768773357,1132.8784638165384,1133.8182296811963,1134.7587751174574,1135.7001007720062,1136.6422072920634,1137.5850953253866,1138.528765520271,1139.4732185255496,1140.4184549905931,1141.3644755653115,1142.3112809001539,1143.258871646108,1144.2072484547027,1145.1564119780071,1146.1063628686309,1147.0571017797249,1148.0086293649827,1148.9609462786393,1149.9140531754726,1150.8679507108041,1151.8226395404981,1152.7781203209638,1153.7343937091543,1154.6914603625683,1155.649320939249,1156.6079760977864,1157.5674264973161,1158.5276727975213,1159.4887156586317,1160.4505557414248,1161.4131937072264,{"$f":"$G$57*LT51","v":1162.376630217911},1163.340865935902,1164.3059015241722,1165.2717376462449,1166.2383749661929,1167.2058141486402,1168.174055858763,1169.1431007622884,1170.1129495254957,1171.0836028152171,1172.0550612988382,1173.0273256442979,1174.0003965200892,1174.9742745952603,1175.9489605394133,1176.9244550227063,1177.900758715854,1178.8778722901259,1179.8557964173499,1180.8345317699104,1181.8140790207497,1182.7944388433684,1183.7756119118255,1184.7575989007398,1185.7404004852895,1186.7240173412119,1187.7084501448066,1188.6936995729327,1189.6797663030115,1190.6666510130262,1191.6543543815226,1192.6428770876087,1193.6322198109563,1194.622383231801,1195.6133680309431,1196.6051748897464,1197.5978044901415,1198.5912575146233,1199.5855346462538,1200.5806365686612,1201.5765639660408,1202.5733175231558,1203.5708979253368,1204.5693058584836,1205.5685420090649,1206.5686070641182,1207.5695017112514,1208.5712266386429,1209.5737825350416,1210.5771700897683,1211.581389992715,1212.5864429343465,1213.5923296056999,1214.5990506983862,1215.6066069045892,1216.6149989170676,1217.6242274291544,1218.6342931347583,1219.6451967283629,1220.656938905028,1221.6695203603911,1222.6829417906649,1223.6972038926413,1224.712307363689,{"$f":"$G$57*OF51","v":1225.7282529017562},1226.745041205369,1227.7626729736339,1228.7811489062371,1229.8004697034451,1230.820636066105,1231.8416486956455,1232.8635082940775,1233.8862155639943,1234.9097712085709,1235.9341759315669,1236.9594304373252,1237.9855354307726,1239.0124916174216,1240.0402997033693]
[null,"Cost in EGP",null,null,null,null,null,null,null,null,{"$f":"K57*K55","v":12938.083886475923},{"$f":"L57*L55","v":12948.816520186361},12959.558057025533,12970.308504378918,12981.067869638129,12991.836160200908,13002.613383471135,13013.399546858833,13024.194657780168,13034.99872365746,13045.811751919189,13056.63374999999,13779.059339096848,13790.489593998465,13801.92933073218,13813.378557163536,13824.837281164595,13836.305510613955,13847.783253396748,13859.270517404646,13870.767310535868,13882.273640695184,13893.789515793924,13905.314943749978,14674.698196138132,14686.871417608354,14699.054737229762,14711.248163379156,14723.451704440282,14735.66536880385,14747.889164867524,14760.123101035935,14772.367185720685,14784.621427340355,14796.885834320514,14809.160415093711,15628.553578887091,15641.51805975288,15654.493295149676,15667.479293998778,15680.476065228879,15693.483617776081,15706.501960583892,15719.53110260325,15732.571052792509,15745.621820117456,15758.683413551324,15771.755842074779,16644.409561514731,16658.216733636797,16672.035359334386,16685.865448108678,16699.707009468737,16713.560052931505,16727.424588021826,16741.30062427244,16755.188171224003,16769.087238425076,16782.997835432147,16796.919971809624,17726.296183013168,17741.00082132317,17755.717657691101,17770.446702235728,17785.187965084187,{"$f":"BX57*BX55","v":17799.941456372035},17814.707186243228,17829.485164850132,17844.275402353545,17859.077908922689,17873.892694735219,17888.719769977233,18878.50543490901,18894.165874709161,18909.839305441008,18925.525737881031,18941.225182814644,18956.937651036202,18972.663153349022,18988.401700565373,19004.153303506504,19019.917973002641,19035.695719892985,19051.486555025731,20105.608288178071,20122.286656565226,20138.978860294646,20155.684910843273,20172.404819697571,20189.138598353529,20205.886258316677,20222.647811102095,20239.423268234405,20256.212641247788,20273.015941686004,20289.833181102382,21412.472826909623,21430.235289241951,21448.012486213782,21465.804430048069,21483.611132977894,21501.43260724649,21519.268865107246,21537.119918823715,21554.985780669624,21572.866462928876,21590.761977895578,21608.672337874017,22804.283560658732,22823.200583042653,22842.133297817654,22861.081718001173,22880.045856621437,22899.025726717489,22918.021341339194,22937.032713547236,22956.059856413129,22975.102783019236,22994.161506458771,23013.236039835811,24286.561992101531,24306.708620940411,24326.871962175785,24347.052029671231,24367.248837301813,24387.462398954114,24407.692728526232,24427.939839927792,24448.203747079966,{"$f":"EJ57*EJ55","v":24468.484463915473},24488.782004378576,24509.096382425123,25865.188521588108,25886.644681301517,25908.118639717191,25929.610411599839,25951.120011726409,25972.647454886108,25994.192755880413,26015.755929523079,26037.336990640146,26058.935954069959,26080.552834663169,26102.187647282735,27546.425775491316,27569.276585586096,27592.146351298794,27615.035088353816,27637.942812488611,27660.869539453688,27683.815285012624,27706.780064942061,27729.763895031738,27752.766791084487,27775.788768916253,27798.829844356096,29336.943450898234,29361.279563649172,29385.635864133194,29410.012369096788,29434.409095300347,29458.826059518156,29483.263278538416,29507.720769163268,29532.198548208777,29556.696632504947,29581.215038895782,29605.753784239216,31243.844775206588,31269.762735286338,31295.702195301819,31321.663173088044,31347.645686494834,31373.649753386802,31399.675391643388,31425.722619158849,31451.791453842314,31477.881913617744,31503.994016423978,31530.127780214734,33274.694685594979,33302.297313079915,33329.922837996397,33357.571279338728,33385.242656116963,33412.936987356909,33440.65429210016,33468.394589404132,33496.157898342019,33523.944238002856,33551.753627491489,33579.58608592864,35437.549840158608,{"$f":"GV57*GV55","v":35466.946638430061},35496.367822466113,35525.813412495707,35555.283428764516,35584.777891535057,35614.296821086631,35643.840237715354,35673.408161734209,35703.000613472999,35732.617613278388,35762.259181513968,37740.990579768877,37772.29816992797,37803.631730926383,37834.991284307886,37866.376851634173,37897.788454484791,37929.226114457219,37960.689853166812,37992.179692246893,38023.695653348695,38055.237758141448,38086.806028312334,40194.154967453811,40227.497550973254,40260.867793436548,40294.265717787857,40327.691346990352,40361.144704026265,40394.625811896891,40428.134693622618,40461.67137224289,40495.235870816323,40528.828212420609,40562.448420152592,42806.775040338282,42842.284891786483,42877.824200009891,42913.39298944403,42948.991284544689,42984.619109787942,43020.27648967017,43055.963448708048,43091.68001143865,43127.426202419345,43163.202046227903,43199.007567462475,45589.215417960208,45627.033409752534,45664.882773010475,45702.763533757832,45740.675718040031,45778.619351924099,45816.594461498658,45854.601072874022,45892.639212182112,45930.708905576546,45968.810179232656,46006.943059347468,48552.514420127562,48592.790581386398,48633.100153256099,48673.443163452044,48713.819639712579,{"$f":"JH57*JH55","v":48754.229609799113},48794.673101496017,48835.150142610772,48875.660760973886,48916.204984438969,48956.782840882734,48997.394358205012,51708.427857435796,51751.321969176461,51794.251663217692,51837.216969076369,51880.217916293856,51923.254534436004,51966.326853093211,52009.434901880428,52052.578710437134,52095.758308427445,52138.973725540054,52182.224991488278,55069.475668169071,55115.157897172874,55160.878021326789,55206.636072066278,55252.432080852886,55298.266079174282,55344.138098544201,55390.048170502581,55435.996326615481,55481.982598475166,55528.007017700089,55574.069615934968,55620.170424850709,55666.309476144554,55712.486801540006,55758.702432786893,55804.95640166138,55851.248739965988,55897.579479529624,55943.948652207582,55990.356289881609,56036.802424459886,56083.287087877055,56129.810312094269,56176.372129099174,56222.972570905949,56269.61166955535,56316.289457114712,56363.005965677941,56409.761227365583,56456.555274324855,56503.388138729599,56550.259852780371,56597.170448704434,56644.119958755778,56691.108415215167,56738.135850390114,56785.202296614974,56832.307786250873,56879.452351685817,56926.636025334665,56973.858839639201,57021.120827068058,57068.42202011685,57115.762451308125,{"$f":"LT57*LT55","v":57163.142153191424},57210.561158343284,57258.019499367256,57305.517208893973,57353.054319581068,57400.630864113315,57448.246875202618,57495.902385587971,57543.597428035551,57591.332035338695,57639.106240317975,57686.920075821166,57734.773574723295,57782.666769926684,57830.599694360899,57878.572380982856,57926.584862776836,57974.63717275441,58022.729343954605,58070.861409443809,58119.033402315858,58167.245355692045,58215.497302721109,58263.789276579329,58312.121310470495,58360.493437625904,58408.90569130447,58457.358104792656,58505.850711404557,58554.383544481912,58602.956637394112,58651.570023538203,58700.223736338972,58748.917809248909,58797.652275748282,58846.427169345086,58895.242523575158,58944.098372002125,58992.994748217468,59041.931685840544,59090.909218518565,59139.927379926696,59188.986203768,59238.085723773533,59287.22597370232,59336.406987341354,59385.628798505713,59434.891441038482,59484.194948810844,59533.539355722081,59582.924695699578,59632.351002698881,59681.818310703682,59731.326653725911,59780.876065805634,59830.466581011227,59880.098233439283,59929.771057214719,59979.48508649072,60029.240355448805,60079.036898298909,60128.874749279254,60178.753942656527,60228.674512725818,{"$f":"OF57*OF55","v":60278.636493810685},60328.639920263115,60378.684826463636,60428.771246821285,60478.899215773628,60529.068767786819,60579.279937355575,60629.532759003254,60679.827267281864,60730.163496772009,60780.541482083056,60830.961257853043,60881.422858748738,60931.926319465689,60982.471674728222]
[]
[null,"Cost Applied",null,null,null,null,{"$f":"INDEX(58:58,MATCH(H5,2:2))","v":13779.059339096848}]
[]
["Capital Expenditures"]
[null,"Interconnection Costs",null,null,null,null,null,null,{"$f":"F25","v":20000},{"$f":"COUNTIF(4:4,TRUE)","v":2},{"$f":"($I$63/$J$63)*K4*K54","v":0},0,0,0,0,0,0,0,0,0,10594.256262456367,10649.999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*BW4*BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*EI4*EI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*GU4*GU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*JG4*JG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*LS4*LS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*OE4*OE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incorporation fees"]
[null,"Other costs"]
[null,null,null,null,null,null,null,null,"EGP"]
[null,"Construction Costs",null,null,null,"EGP",null,{"$f":"'Risk Analysis'!$P$10","v":1},{"$f":"G60*F21","v":4940570.752551605},{"$f":"COUNTIF(5:5,TRUE)","v":4},{"$f":"$I$67/$J$67*K5*$H$67","v":0},{"$f":"$I$67/$J$67*L5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,1235142.6881379012,1235142.6881379012,1235142.6881379012,1235142.6881379012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*BX5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*EJ5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*GV5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*JH5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*LT5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*OF5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Pre-COD Costs",null,null,null,null,null,null,null,{"$f":"SUM(K63:K67)","v":0},{"$f":"SUM(L63:L67)","v":0},0,0,0,0,0,0,0,0,10594.256262456367,10649.999999999993,1235142.6881379012,1235142.6881379012,1235142.6881379012,1235142.6881379012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX63:BX67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ63:EJ67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV63:GV67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH63:JH67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT63:LT67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF63:OF67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Revenues"]
[null,"Energy production",null,null,null,null,null,null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,64633.825992515369,65323.527649360025,65642.955403055399,61550.77494814965,54460.756856678672,47099.701656791804,36492.284365311061,32534.265377475389,34641.157208926023,38382.020030039283,52252.460588088856,58468.962406326085,64312.13129685061,64998.400178964832,65316.238080714509,61244.425176790486,54189.695437465911,46865.277592337734,36310.655409686959,32372.336226004525,34468.741660957516,38190.985504959615,51992.390274309721,58177.951395012664,63992.037736127648,64674.890929076239,64991.146891872071,60939.600165801778,53919.983141864832,46632.020300497119,36129.930455500275,32211.213026344521,34297.184257565474,38000.901794603706,51733.614379345454,57888.38880017904,63673.537341197058,64352.991845506753,64667.673742956125,60636.292326164694,53651.613255033764,46399.923974023455,35950.105003366021,32050.891767121801,34126.480727603106,37811.764166588044,51476.126460630432,57600.267412784255,63356.622182573359,{"$f":"BX46","v":64032.694914156069},64345.810580677964,60334.494106632344,53384.579095552013,46168.982834573973,35771.174576293473,31891.368456928132,33956.626821181941,37623.567912083083,51219.920107664897,57313.580059668122,63041.284370237619,63713.992160811598,64025.549391831599,60034.197993541871,53118.874015253627,45939.191132565829,35593.134719574744,31732.63912422127,33787.618309565965,37436.308345695958,50964.988941855292,57028.319603372591,62727.516053440995,63396.875650949856,63706.882203094261,59735.396510627244,52854.491399061757,45710.543147032884,35415.981000673841,31574.699817226079,33619.450985066389,37249.980805353924,50711.326616355538,56744.478941964066,62415.309420509278,63081.337489538986,63389.801080827921,59438.082218833275,52591.424664824095,45483.033185483371,35239.709009116355,31417.546603836163,33452.120660936889,37064.580652188248,50458.92681590905,56462.051008856659,62104.656698648483,62767.369820842221,63074.298130881747,59142.24771613034,52329.66726314892,45256.655583758104,35064.314356379655,31261.175571515956,33285.623171269384,36880.103270418709,50207.783256691415,56181.028772636186,61795.550153751254,62454.964828222241,62760.365498395608,58847.885637330102,52069.212677242074,{"$f":"EJ46","v":45031.404705889494},34889.792675783567,31105.582827203318,33119.954370890257,36696.544067238698,49957.889686154005,55901.405236885126,61487.982090204328,62144.114733946619,62447.995367604446,58554.988653902146,51810.054422744674,44807.274943961194,34716.13962238175,30950.764497212604,32955.110135257244,36513.898472700857,49709.239882868322,55623.173440008461,61181.944850696986,61834.811798994153,62137.179961643778,58263.549473791543,51552.186047571762,44584.260717968551,34543.350872853436,30796.716727138228,32791.086360356654,36332.16193960332,49461.827656371046,55346.326455060305,60877.430816030341,61527.048322862203,61827.911542356,57973.560841237297,51295.60113175158,44362.356475679604,34371.422125395875,30643.435681758718,32627.878962601291,36151.329943376506,49215.646847010001,55070.857389571531,60574.432404927727,61220.816643374972,61520.18241009779,57685.015536591658,51040.293287265784,44141.556692496924,34200.349099617175,30490.917544941207,32465.483878728715,35971.397981970462,48970.691325790729,54796.759385378093,60272.942073845916,60916.109136492756,61213.984903548378,57397.906376140447,50786.256157890399,43921.855871320011,34030.127536429754,30339.158519546443,32303.897065700097,{"$f":"GV46","v":35792.361575742769},48726.954994223925,54524.025618450301,59972.952316787276,60612.918216122147,60909.311399518861,57112.2262119242,50533.483419037584,43703.248542408503,33860.75319794433,30188.154827334256,32143.114500599604,35614.216267347067,48484.431784173634,54252.649298722987,59674.455665112975,60311.236333927125,60606.154312762366,56827.967931560161,50281.968777598137,43485.729263245921,33692.221867364373,30037.902708869464,31983.132180534172,35436.957621621994,48243.115657706134,53982.623669926383,59377.444687356969,60011.055979141151,60304.506095785182,56545.124458065227,50031.705971784853,43269.292618404259,33524.529348881151,29888.398423428338,31823.946122533926,35260.58122548087,48003.00060693964,53713.942009417959,59081.911989041044,59712.369678380222,60004.359238658966,56263.688749679823,49782.688770976638,43053.933219409089,33357.671467569264,29739.638248905405,31665.552363452953,35085.082687801747,47764.080653894736,53446.597628015013,58787.850212490674,59415.169995456723,59705.706268833623,55983.653799692474,49534.910975563333,42839.64570460542,33191.644069282687,29591.618481720809,31507.946959870667,34910.45763931812,47526.349850345505,53180.58386982821,58495.252036651866,{"$f":"JH46","v":59119.449531194368},59408.539750951386,55705.012636265463,49288.366416791425,42626.42473902426,33026.443020551371,29444.335436728128,31351.125987993644,34736.701732510155,47289.802277671501,52915.89411209579,58204.110176908915,58825.200923243989,59112.852286661669,55427.758322261223,49043.048956610459,42414.26501424973,32862.064208478325,29297.785447122587,31195.085543557892,34563.810641496428,47054.432046710332,52652.521765018726,57914.417384902954,58532.416845900145,58818.636514436839,55151.883955069592,48798.952487520182,42203.161248286953,32698.503540637215,29151.964864349808,31039.821741731696,34391.780061926249,46820.233297611114,52390.460271596683,57626.166448351643,58241.090009918873,58525.88510938899,54877.382666436017,48556.070932418537,41993.108185430508,32535.756944970482,29006.870058014927,30885.330717018867,34220.6057108725,46587.200199688486,52129.703107464709,57339.350190869438,57951.213162336084,58234.590783087537,54604.247622290532,48314.398244450327,41784.100596133634,32373.820369687957,28862.497415792252,30731.608623162516,34050.283326724952,46355.326951277559,51870.243780730889,0,0,0,0,0,{"$f":"LT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FiT price no escalation",null,null,null,null,null,{"$f":"'Risk Analysis'!P11","v":1.2},{"$f":"'General Assumptions'!F17","v":1.08},null,{"$f":"$I$75*$H$75","v":1.296},{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Pct subject to inflation",null,null,null,null,null,null,{"$f":"'General Assumptions'!F18","v":0},null,{"$f":"$I$76","v":0},{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FiT Price subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K76*K75","v":0},{"$f":"L76*L75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX76*BX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ76*EJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV76*GV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH76*JH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT76*LT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF76*OF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fit Price not subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K75-K77","v":1.296},{"$f":"L75-L77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BX75-BX77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EJ75-EJ77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GV75-GV77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JH75-JH77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LT75-LT77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OF75-OF77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Fit Price with inflation",null,null,null,null,null,null,null,null,{"$f":"K77*K54+K78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BW77*BW54+BW78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EI77*EI54+EI78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GU77*GU54+GU78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JG77*JG54+JG78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LS77*LS54+LS78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OE77*OE54+OE78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[]
[null,"Retail Price without inflation",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009}]
[null,"Retail use price",null,null,null,null,null,{"$f":"'General Assumptions'!F21","v":true},null,null,{"$f":"IF($H$82,K81*K54,K81)","v":0.50263084713842388},0.50527553699017924,0.50793414239139167,0.51060673656142808,0.51329339310491329,0.51599418601375713,0.51870918966919244,0.52143847884382322,0.52418212870368397,0.52694021481031006,0.52971281312281837,0.53249999999999964,0.58883203742266321,0.59193029158399468,0.59504484781151501,0.59817579188171255,0.60132321002240541,0.6044871889151161,0.60766781569745854,0.61086517796553841,0.61407936377636518,0.61731046165027759,0.6205585605733811,0.62382374999999901,0.68981673184064929,0.69344633659064903,0.69709503921118909,0.70076294018942564,0.70445014054124722,0.70815674181405774,0.71188284608957186,0.71562855598662756,0.71939397466401123,0.72317920582329964,0.72698435371171544,0.73080952312499836,0.73465481941029087,0.73852034846904058,0.7424062167599158,0.74631253130173758,0.75023939967642761,0.75418693003197079,0.75815523108539351,0.76214441212575768,0.76615458301717121,0.77018585420181329,0.77423833670297604,0.77831214212812216,0.78240738267195886,0.78652417111952733,0.79066262084930938,0.79482284583634966,0.79900496065539461,0.80320908048404793,0.80743532110594307,0.81168379891393105,0.81595463091328646,0.82024793472493029,0.82456382858866872,0.82890243136644937,0.83326386254563534,0.83764824224229573,0.84205569120451362,0.84648633081571156,{"$f":"IF($H$82,BW81*BW54,BW81)","v":0.85094028309799441},0.85541767071551045,0.85991861697782868,0.86444324584333576,0.86899168192264931,0.8735640504820501,0.87816047744693138,0.88278108940526778,0.88742601361110085,0.89209537798804428,0.89678931113280635,0.90150794231873199,0.90625140149936323,0.91101981931201781,0.91581332708138674,0.92063205682315175,0.92547614124762079,0.93034571376338249,0.93524090848098107,0.94016186021660941,0.94510870449582163,0.9500815775572663,0.95508061635643782,0.96010595856944858,0.96515774259682086,0.97023610756729783,0.97534119334167579,0.98047314051665557,0.98563209042871491,0.99081818515800113,0.99603156753224364,1.0012723811306878,1.0065407702880489,1.0118368800984876,1.0171608564196053,1.0225128458764619,1.0278929958656131,1.0333014545591712,1.0387383709088838,1.0442038946502372,1.0496981763065805,1.0552213671932704,1.0607736194218387,1.0663550859041817,1.0719659203567711,1.0776062773048882,1.0832763120868785,1.0889761808584308,1.0947060405968772,1.1004660491055165,1.1062563650179602,1.1120771478025016,1.117928557766507,1.1238107560608319,1.1297239046842571,1.1356681664879524,1.1416437051799602,1.1476506853297048,1.1536892723725245,1.1597596326142277,1.165861933235673,1.1719963422973738,1.1781630287441265,1.1843621624096632,{"$f":"IF($H$82,EI81*EI54,EI81)","v":1.1905939140213291},1.196858455204785,1.2031559584887328,1.2094865973096682,1.2158505460166567,1.2222479798761345,1.2286790750767376,1.2351440087341514,1.2416429588959907,1.2481761045467021,1.2547436256124935,1.26134570296629,1.2679825184327145,1.2746542547930948,1.2813610957904991,1.2881032261347953,1.294880831507738,1.301694098568082,1.3085432149567242,1.31542836930187,1.3223497512242288,1.3293075513422363,1.3363019612773044,1.3433331736590974,1.3504013821308394,1.3575067813546446,1.3646495670168803,1.3718299358335559,1.3790480855557397,1.386304214975006,1.3935985239289097,1.40093121330649,1.408302485053802,1.4157125421794801,1.4231615887603273,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,{"$f":"IF($H$82,GU81*GU54,GU81)","v":1.6658206178040182},1.6745856566149724,1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,{"$f":"IF($H$82,JG81*JG54,JG81)","v":2.3307345166315443},2.342998129098556,2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,{"$f":"IF($H$82,LS81*LS54,LS81)","v":3.2610494365106888},3.2782080816672945,3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,{"$f":"IF($H$82,OE81*OE54,OE81)","v":4.5627004497860737},4.5867079846296841,4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[null,"Pct reatil price above Fit Price",null,null,null,null,null,null,null,null,{"$f":"K82/K79-1","v":-0.6121675562203519},{"$f":"L82/L79-1","v":-0.61012690047054075},-0.60807550741404959,-0.60601332055445367,-0.60394028309806069,-0.60185633795234783,-0.59976142772438856,-0.59765549471927226,-0.59553848093851547,-0.5934103280784645,-0.59127097752868951,-0.58912037037037068,-0.54565429211214256,-0.5432636639012387,-0.5408604569355594,-0.53844460502954283,-0.53601604164937855,-0.5335746999111759,-0.53112051257912152,-0.5286534120636277,-0.52617333041947134,-0.52368019934392163,-0.52117395017486023,-0.51865451388888961,-0.46773400320937553,-0.46493338226030168,-0.46211802530000845,-0.45928785479210987,-0.45644279279224753,-0.45358276094594308,-0.4507076804864415,-0.44781747223254054,-0.44491205658641109,-0.44199135353140462,-0.43905528262984916,-0.43610376302083464,-0.43313671341798543,-0.4301540521072218,-0.42715569694450939,-0.42414156535359759,-0.42111157432374413,-0.41806564040742999,-0.41500367971806063,-0.41192560792765609,-0.40883134026452839,-0.40572079151094653,-0.40259387600079011,-0.3994505076171897,-0.39629059979015524,-0.39311406549419192,-0.38992081724590333,-0.38671076710158203,-0.38348382665478808,-0.38023990703391364,-0.37697891889973534,-0.37370077244295441,-0.37040537738172341,-0.36709264295915878,-0.36376247794084204,-0.36041479061230763,-0.35704948877651599,-0.35366647975131504,-0.3502656703668876,-0.34684696696318551,-0.34341027538735003,{"$f":"BX82/BX79-1","v":-0.33995550099111849},-0.33648254862821858,-0.33299132265174713,-0.3294817269115361,-0.32595366475150456,-0.32240703900699741,-0.31884175200210818,-0.31525770554699006,-0.31165480093515108,-0.30803293894073591,-0.30439201981579322,-0.30073194328752839,-0.29705260855554183,-0.29335391428905344,-0.28963575862411128,-0.28589803916078649,-0.28214065296035307,-0.27836349654245285,-0.27456646588224587,-0.27074945640754511,-0.26691236299593657,-0.26305507997188438,-0.25917750110382054,-0.25527951960121853,-0.25136102811165295,-0.2474219187178428,-0.24346208293467941,-0.23948141170623849,-0.23547979540277697,-0.23145712381771322,-0.22741328616459278,-0.22334817107403637,-0.21926166659067314,-0.21515366017005766,-0.21102403867556963,-0.2068726883752986,-0.20269949493891115,-0.19850434343450329,-0.19428711832543422,-0.19004770346714472,-0.18578598210395803,-0.1815018368658653,-0.17719514976529194,-0.1728658021938495,-0.16851367491906777,-0.16413864808111234,-0.15974060118948241,-0.15531941311969355,-0.150874962109941,-0.14640712575774673,-0.1419157810165883,-0.13740080419251,-0.13286207094071611,-0.12829945626214734,-0.12371283450003678,-0.11910207933645056,-0.114467063788808,-0.10980766020638544,-0.10512374026679971,-0.10041517497247454,-9.5681834647088126E-2,-9.0923588932001254E-2,-8.6140306782667375E-2,-8.1331856465023833E-2,{"$f":"EJ82/EJ79-1","v":-7.6498105551863538E-2},-7.1638920919187665E-2,-6.6754168742539921E-2,-6.184371449332049E-2,-5.6907422935081442E-2,-5.1945158119801271E-2,-4.6956783384142442E-2,-4.194216134568618E-2,-3.6901153899149608E-2,-3.1833622212582235E-2,-2.6739426723541682E-2,-2.1618427135251195E-2,-1.6470482412735521E-2,-1.12954507789359E-2,-6.0931897108060795E-3,-8.6355593538733899E-4,4.3935945741373494E-3,9.6784066024107052E-3,1.4991025695887394E-2,2.0331598166843268E-2,2.5700271097404581E-2,3.1097192343598978E-2,3.65225105394269E-2,4.1976375100956309E-2,4.7458936230435622E-2,5.29703449204324E-2,5.8510752957990686E-2,6.4080312928811445E-2,6.9679178221455196E-2,7.5307503031566192E-2,8.0965442366118801E-2,8.6653152047686754E-2,9.2370788718734609E-2,9.8118509845931401E-2,0.10389647372448829,0.10970483948251708,0.11554376708541225,0.12141341734025879,0.1273139519002584,0.13324553326918265,0.13920832480584844,0.14520249072861668,0.15122819611991511,0.15728560693078486,0.16337488998545102,0.16949621298591566,0.175649744516579,0.18183565404887947,0.18805411194596289,0.19430528946737424,0.20058935877377393,0.2069064929316784,0.21325686591822746,0.21964065262597532,0.22605802886770832,0.2325091713812848,0.23899425783450412,0.24551346682999919,0.25206697791015542,0.25865497156205541,0.26527762922244946,0.27193513328275265,0.27862766709406817,0.28535541497223615,{"$f":"GV82/GV79-1","v":0.29211856220291077},0.29891729504666231,0.30575180074410802,0.31262226752106681,0.31952888459374518,0.32647184217394765,0.33345133147431394,0.34046754471358742,0.3475206751219071,0.35461091694613001,0.36173846545518096,0.36890351694542978,0.37610626874609832,0.38334691922469388,0.39062566779247354,0.39794271490993482,0.40529826209233755,0.41269251191525269,0.42012566802014306,0.42759793511996924,0.43510951900482975,0.44266062654762739,0.45025146570976626,0.45788224554688139,0.46555317621459347,0.47326446897429797,0.48101633619898321,0.4888089913790794,0.496642649128338,0.50451752518974291,0.51243383644145113,0.52039180090276593,0.52839163774014231,0.53643356727322145,0.54451781098089969,0.5526445915074274,0.56081413266854052,0.56902665945762565,0.5772823980519155,0.58558157581871795,0.59392442132167855,0.60231116432707488,0.61074203581014364,0.61921726796144405,0.62773709419325008,0.63630174914597926,0.64491146869465665,0.65356648995540856,0.66226705129199415,0.67101339232236956,0.67980575392528841,0.68864437824693314,0.69752950870758612,0.70646139000833275,0.71544026813780159,0.72446639037893612,0.73354000531580921,0.74266136284046613,0.75183071415980751,0.7610483118025082,0.7703144096259722,0.77962926282332212,0.7889931279304303,0.79840626283298155,{"$f":"JH82/JH79-1","v":0.80786892677357702},0.81738138035887253,0.82694388556675658,0.836556705753565,0.84622010566133521,0.85593435142509455,0.86569971058019313,0.87551645206966922,0.88538484625165803,0.89530516490683576,0.9052776812459058,0.91530266991712317,0.92538040701385715,0.93551117008219675,0.94569523812859324,0.95593289162754447,0.96622441252931957,0.97657008426772363,0.98697019176790346,0.99742502145419554,1.0079348612580139,1.0185000006257781,1.0291207305268881,1.0397973434617347,1.0505301334697568,1.0613193961375385,1.0721654286069504,1.0830685295833336,1.0940289993437236,1.1050471397451238,1.1161232542328157,1.1272576478487171,1.1384506272397834,1.1497025006664523,1.1610135780111346,1.1723841707867457,1.1838145921452892,1.1953051568864761,1.2068561814664003,1.218467984006248,1.2301408843010639,1.2418752038285548,1.2536712657579465,1.2655293949588815,1.2774499180103667,1.2894331632097691,1.3014794605818554,1.3135891418878818,1.3257625406347304,1.3379999920840953,1.3503018332617143,1.3626684029666518,1.3751000417806307,1.3875970920774088,1.4001598980322107,1.4127888056312061,1.4254841626810384,1.4382463188184023,1.4510756255196737,1.4639724361105912,1.4769371057759857,1.4899699915695588,1.5030714524237232,1.5162418491594822,{"$f":"LT82/LT79-1","v":1.529481544496369},1.5427909030624378,1.5561702914043019,1.5696200779972322,1.5831406332553031,1.5967323295415952,1.6103955411784501,1.6241306444577774,1.6379380176514218,1.6518180410215773,1.665771096831262,1.6797975693548448,1.6938978448886299,1.7080723117614927,1.7223213603455778,1.7366453830670485,1.751044774416894,1.7655199309617955,1.7800712513550456,1.7946991363475293,1.8094039887987607,1.8241862136879763,1.8390462181252909,1.8539844113629069,1.8690012048063882,1.884097012025987,1.8992722487680376,1.9145273329664043,1.9298626847539899,1.9452787264743092,1.9607758826931208,1.9763545802101161,1.9920152480706772,2.0077583175776916,2.0235842223034313,2.0394933981014929,2.0554862831187997,2.0715633178076733,2.0877249449379573,2.1039716096092174,2.1203037592629959,2.1367218436951365,2.1532263150681703,2.1698176279237713,2.1864962391952685,2.2032626082202391,2.2201171967531517,2.2370604689780866,2.2540928915215188,2.2712149334651688,2.2884270663589215,2.3057297642338135,2.3231235036150877,2.3406087635353172,2.3581860255475986,2.3758557737388126,2.3936184947429573,2.4114746777545513,2.4294248145421031,2.4474693994616592,2.465608929470414,2.483843904140401,2.5021748256722476,2.5206021989090073,{"$f":"OF82/OF79-1","v":2.5391265313500648},2.5577483331651099,2.5764681172081887,2.5952863990318313,2.6142036969012463,2.6332205318085928,2.6523374274873364,2.6715549104266634,2.6908735098859879,2.7102937579095241,2.7298161893409403,2.7494413418380894,2.7691697558878152,2.7890019748208372,2.808938544826717]
[null,"Period when retail exceeds Fit",null,null,null,{"$f":"MATCH(0,83:83)","v":155},{"$f":"INDEX(2:2,F84)","v":"2029-01-01"},"switch date",{"$f":"MATCH(I85,83:83)","v":173},{"$f":"INDEX(2:2,I84)","v":"2030-07-01"}]
[null,"Pct before switch",null,null,null,null,null,null,{"$f":"'General Assumptions'!F24","v":0.1},null,{"$f":"$I$85","v":0.1},{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Switch to use retail tariff",null,null,null,null,null,null,{"$f":"'General Assumptions'!F23","v":true},null,{"$f":"IF($I$86,K85<=K83,FALSE)","v":false},{"$f":"IF($I$86,L85<=L83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,BX85<=BX83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,EJ85<=EJ83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,GV85<=GV83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,JH85<=JH83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,LT85<=LT83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,OF85<=OF83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Tariff applied",null,null,null,null,null,null,null,{"$f":"IF(K86,K82,K79)","v":1.296},{"$f":"IF(L86,L82,L79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(BX86,BX82,BX79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(EJ86,EJ82,EJ79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,1.6658206178040182,{"$f":"IF(GV86,GV82,GV79)","v":1.6745856566149724},1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,2.3307345166315443,{"$f":"IF(JH86,JH82,JH79)","v":2.342998129098556},2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,3.2610494365106888,{"$f":"IF(LT86,LT82,LT79)","v":3.2782080816672945},3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,4.5627004497860737,{"$f":"IF(OF86,OF82,OF79)","v":4.5867079846296841},4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[]
[null,null,"Total Revenues",null,null,null,null,null,null,null,{"$f":"K87*K73","v":0},{"$f":"L87*L73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,83765.438486299914,84659.291833570591,85073.270202359796,79769.804332801956,70581.140886255555,61041.213347202181,47294.000537443135,42164.407929208108,44894.939742768125,49743.097958930914,67719.188922163157,75775.775278598609,83348.522160718392,84237.926631938419,84649.84455260601,79372.775029120472,70229.845286955824,60737.399759669708,47058.609410954297,41954.547748901867,44671.489192600944,49495.517214427666,67382.137795505405,75398.625007936411,82933.680906021429,83818.65864408281,84228.526371866203,78977.7218148791,69880.298151856827,60435.098309444271,46824.389870328356,41745.732082142502,44449.150797804854,49249.168725806405,67046.764235631708,75023.35188503204,82520.904394191384,83401.477431776759,83809.305170871143,78584.634854709439,69532.490778523759,60134.301470334402,46591.336084362367,41537.955730189853,44227.919022973627,49004.046359898108,66713.059892977035,74649.9465669684,82110.182348615082,{"$f":"BX87*BX73","v":82986.372608746271},83392.170512558645,78193.504362195526,69186.414507835405,59835.001753607874,46359.442250876345,41331.213520178862,44007.788360251798,48760.144014059675,66381.016459533712,74278.399757329884,81701.504543827963,82573.33384041184,82977.112011813748,77804.320599630271,68842.060723768707,59537.191707805316,46128.702596568866,41125.500304990768,43788.753329197491,48517.455616021965,66050.625668644454,73908.702205970883,81294.860805259537,82162.350843631022,82564.119335210169,77417.073877772913,68499.420853184041,59240.86391855462,45899.111376873298,40920.810963124997,43570.808476646038,48275.975123738688,65721.879294796774,73540.844708785429,80890.241008980025,81753.413386442524,82153.182200752984,77031.754555607928,68158.486365612029,58946.011008386449,45670.6628758148,40717.140398571668,43353.948376574212,48035.696525235973,65394.769153418129,73174.818107478233,80487.635081448432,81346.511287811518,81744.290377622747,76648.353040104921,67819.248773041007,58652.625636550503,45443.351405868038,40514.483540684683,43138.167629965123,47796.613838462647,65069.287100672074,72810.613289336499,80087.032999261632,80941.63441737603,81337.433685920711,76266.859785979817,67481.699629705734,{"$f":"EJ87*EJ73","v":58360.700498832783},45217.171307815501,40312.8353440555,42923.460864673776,47558.721111141356,64745.425033255589,72448.221187003131,79688.424788904813,80538.772695194813,80932.601996415367,75887.265295457182,67145.830531877102,58070.228327373712,44992.116950606753,40112.190788387532,42709.82273529339,47322.012420620311,64423.174888197347,72087.632778250962,79291.800526503299,80137.91609149643,80529.785230290334,75509.560118033842,66811.633117653008,57781.201890487246,44768.182731218054,39912.544878371147,42497.247923022223,47086.481873725905,64102.528642656878,71728.839085758154,78897.150337575324,79739.054626429424,80128.973358893374,82939.864958934544,73772.177958810207,64136.64273652657,49953.767832052261,44770.025261353432,47920.115930362423,53374.329247489506,73044.998232212529,82165.264459540093,90852.08672621107,92304.698032188346,93244.115974652494,87891.316416325426,78176.324966403088,67965.555085336979,52935.972549369399,47442.764202241648,50780.913063070715,56560.73906948034,77405.733122859849,87070.472813285684,96275.892244223811,97815.223420935916,98810.723952184315,93138.366034468505,82843.396444998027,72023.050801616424,56096.212785566495,50275.063773360453,53812.497767461951,{"$f":"GV87*GV73","v":59937.375311115713},82026.80081173731,92268.518647101737,102023.49512735241,103654.72328993627,104709.65450097568,98698.660815135285,87789.088800126556,76322.776151229307,59445.117135588349,53276.449631828844,57025.065941143774,63515.594355520334,86923.742983339369,97776.884152069586,108114.2258499857,109842.8371837016,110960.74704421114,104590.90127366025,93030.035501662962,80879.19207249023,62993.948714003811,56457.016109779346,60429.422169621939,67307.430553884071,92113.029149766429,103614.09519375158,114568.5689022037,116400.37711370359,117585.02540465056,110834.90433295752,98583.863025904822,85707.622811534835,66754.643035379835,59827.46016385535,64037.016064538584,71325.63669967746,97612.112041378554,109799.78361882143,121408.23168370059,123349.39755382441,124604.76851244885,117451.66997226643,104469.25013735628,90824.307461187942,70739.848156087377,63399.117351469395,67859.980771277784,75583.726919149252,103439.48630423259,116354.753281357,128656.21751062652,130713.26961448631,132043.58533418219,124463.45185477989,110705.99070959206,96246.454576665827,74962.967212544623,67183.999954818879,71911.173775447998,80096.022122356473,109614.75070171437,123301.05001085592,136336.90298088614,{"$f":"JH87*JH73","v":138516.7596449249},139926.49427508493,131893.83217169237,117315.06029648265,101992.30005179763,79438.203498963398,71194.837380878613,76204.220145482803,84877.698167588926,116158.67402956482,130662.03575729228,144476.11995809132,146786.1125279626,148280.00732154335,139767.80095438496,124318.68667767488,108081.16845041585,84180.608236205298,75445.118973244302,80753.558356794136,89944.836901175877,123093.26496598664,138462.46716258131,153101.24244989746,155549.13994742106,157132.21920683773,148111.8401214919,131740.42461558778,114533.53799918821,89206.131192404777,79949.139379813088,85574.488851595685,95314.480244333245,130441.84609175306,146728.57882270464,162241.27867291568,164835.31392503605,166512.90190001525,156954.01254351737,139605.2350753482,121371.10946047529,94531.674325607746,84722.046628882323,90683.225497712789,101004.6875089572,138229.13232926445,155488.17152052597,171926.96861383508,174675.86594146027,176453.60473568345,166324.05642454766,147939.56917410131,128616.87911684942,100175.14862883794,89779.893075357977,96096.950119447734,107034.59613513057,146481.31406436246,164770.70572604396,0,0,0,0,0,{"$f":"LT87*LT73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF87*OF73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Costs"]
[null,"O&M Contract costs",null,null,null,null,null,{"$f":"'Risk Analysis'!P9","v":1},{"$f":"(F28*F21)/12","v":448.19557625145512},null,{"$f":"$I$92*K6*K55*$H$92","v":0},{"$f":"$I$92*L6*L55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,6864.6064047168757,6864.6064047168757,6864.6064047168757,6864.6064047168757,6864.6064047168757,6864.6064047168757,6864.6064047168757,6864.6064047168757,7238.4216049737361,7238.4216049737361,7238.4216049737361,7238.4216049737361,7238.4216049737361,7238.4216049737361,7238.4216049737361,7238.4216049737361,7238.4216049737361,7238.4216049737361,7238.4216049737361,7238.4216049737361,7632.5930785119081,7632.5930785119081,7632.5930785119081,7632.5930785119081,7632.5930785119081,7632.5930785119081,7632.5930785119081,7632.5930785119081,7632.5930785119081,7632.5930785119081,7632.5930785119081,7632.5930785119081,8048.2293352625575,8048.2293352625575,8048.2293352625575,8048.2293352625575,8048.2293352625575,8048.2293352625575,8048.2293352625575,8048.2293352625575,8048.2293352625575,8048.2293352625575,8048.2293352625575,8048.2293352625575,8486.4992495590323,8486.4992495590323,8486.4992495590323,8486.4992495590323,8486.4992495590323,{"$f":"$I$92*BX6*BX55*$H$92","v":8486.4992495590323},8486.4992495590323,8486.4992495590323,8486.4992495590323,8486.4992495590323,8486.4992495590323,8486.4992495590323,8948.6353473072959,8948.6353473072959,8948.6353473072959,8948.6353473072959,8948.6353473072959,8948.6353473072959,8948.6353473072959,8948.6353473072959,8948.6353473072959,8948.6353473072959,8948.6353473072959,8948.6353473072959,9435.9372721606615,9435.9372721606615,9435.9372721606615,9435.9372721606615,9435.9372721606615,9435.9372721606615,9435.9372721606615,9435.9372721606615,9435.9372721606615,9435.9372721606615,9435.9372721606615,9435.9372721606615,9949.7754404466377,9949.7754404466377,9949.7754404466377,9949.7754404466377,9949.7754404466377,9949.7754404466377,9949.7754404466377,9949.7754404466377,9949.7754404466377,9949.7754404466377,9949.7754404466377,9949.7754404466377,10491.594895124425,10491.594895124425,10491.594895124425,10491.594895124425,10491.594895124425,10491.594895124425,10491.594895124425,10491.594895124425,10491.594895124425,10491.594895124425,10491.594895124425,10491.594895124425,11062.919369611398,11062.919369611398,11062.919369611398,11062.919369611398,11062.919369611398,11062.919369611398,11062.919369611398,11062.919369611398,11062.919369611398,{"$f":"$I$92*EJ6*EJ55*$H$92","v":11062.919369611398},11062.919369611398,11062.919369611398,11665.355572907069,11665.355572907069,11665.355572907069,11665.355572907069,11665.355572907069,11665.355572907069,11665.355572907069,11665.355572907069,11665.355572907069,11665.355572907069,11665.355572907069,11665.355572907069,12300.597708065374,12300.597708065374,12300.597708065374,12300.597708065374,12300.597708065374,12300.597708065374,12300.597708065374,12300.597708065374,12300.597708065374,12300.597708065374,12300.597708065374,12300.597708065374,12970.432236722399,12970.432236722399,12970.432236722399,12970.432236722399,12970.432236722399,12970.432236722399,12970.432236722399,12970.432236722399,12970.432236722399,12970.432236722399,12970.432236722399,12970.432236722399,13676.74290307857,13676.74290307857,13676.74290307857,13676.74290307857,13676.74290307857,13676.74290307857,13676.74290307857,13676.74290307857,13676.74290307857,13676.74290307857,13676.74290307857,13676.74290307857,14421.516031464032,14421.516031464032,14421.516031464032,14421.516031464032,14421.516031464032,14421.516031464032,14421.516031464032,14421.516031464032,14421.516031464032,14421.516031464032,14421.516031464032,14421.516031464032,15206.846112385339,{"$f":"$I$92*GV6*GV55*$H$92","v":15206.846112385339},15206.846112385339,15206.846112385339,15206.846112385339,15206.846112385339,15206.846112385339,15206.846112385339,15206.846112385339,15206.846112385339,15206.846112385339,15206.846112385339,16034.941692762757,16034.941692762757,16034.941692762757,16034.941692762757,16034.941692762757,16034.941692762757,16034.941692762757,16034.941692762757,16034.941692762757,16034.941692762757,16034.941692762757,16034.941692762757,16908.131586923108,16908.131586923108,16908.131586923108,16908.131586923108,16908.131586923108,16908.131586923108,16908.131586923108,16908.131586923108,16908.131586923108,16908.131586923108,16908.131586923108,16908.131586923108,17828.871425814963,17828.871425814963,17828.871425814963,17828.871425814963,17828.871425814963,17828.871425814963,17828.871425814963,17828.871425814963,17828.871425814963,17828.871425814963,17828.871425814963,17828.871425814963,18799.750562864287,18799.750562864287,18799.750562864287,18799.750562864287,18799.750562864287,18799.750562864287,18799.750562864287,18799.750562864287,18799.750562864287,18799.750562864287,18799.750562864287,18799.750562864287,19823.499355891548,19823.499355891548,19823.499355891548,19823.499355891548,19823.499355891548,{"$f":"$I$92*JH6*JH55*$H$92","v":19823.499355891548},19823.499355891548,19823.499355891548,19823.499355891548,19823.499355891548,19823.499355891548,19823.499355891548,20902.996845568814,20902.996845568814,20902.996845568814,20902.996845568814,20902.996845568814,20902.996845568814,20902.996845568814,20902.996845568814,20902.996845568814,20902.996845568814,20902.996845568814,20902.996845568814,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,22041.278852010677,0,0,0,0,0,{"$f":"$I$92*LT6*LT55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*OF6*OF55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adminstrative costs",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!42:42)*K54/12*K6","v":0},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!42:42)*L54/12*L6","v":0},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!42:42)*M54/12*M6","v":0},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!42:42)*N54/12*N6","v":0},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!42:42)*O54/12*O6","v":0},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!42:42)*P54/12*P6","v":0},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Q54/12*Q6","v":0},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!42:42)*R54/12*R6","v":0},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!42:42)*S54/12*S6","v":0},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!42:42)*T54/12*T6","v":0},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!42:42)*U54/12*U6","v":0},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!42:42)*V54/12*V6","v":0},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!42:42)*W54/12*W6","v":0},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!42:42)*X54/12*X6","v":0},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Y54/12*Y6","v":0},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Z54/12*Z6","v":0},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AA54/12*AA6","v":1093.3149273134643},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AB54/12*AB6","v":1099.0676162093018},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AC54/12*AC6","v":1104.8505739953791},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AD54/12*AD6","v":1110.6639599373425},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AE54/12*AE6","v":1116.5079341388457},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AF54/12*AF6","v":1122.3826575459591},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AG54/12*AG6","v":1128.2882919516021},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AH54/12*AH6","v":1134.2249999999981},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AI54/12*AI6","v":1140.1929451911558},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AJ54/12*AJ6","v":1146.1922918853702},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AK54/12*AK6","v":1152.2232053077503},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AL54/12*AL6","v":1158.2858515527694},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AM54/12*AM6","v":1164.3803975888384},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AN54/12*AN6","v":1170.5070112629053},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AO54/12*AO6","v":1176.6658613050774},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AP54/12*AP6","v":1182.8571173332684},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AQ54/12*AQ6","v":1189.0809498578697},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AR54/12*AR6","v":1195.3375302864454},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AS54/12*AS6","v":1201.6270309284553},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AT54/12*AT6","v":1207.949624999997},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AU54/12*AU6","v":1214.30548662858},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AV54/12*AV6","v":1220.6947908579182},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AW54/12*AW6","v":1227.1177136527531},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AX54/12*AX6","v":1233.5744319036983},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AY54/12*AY6","v":1240.0651234321115},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AZ54/12*AZ6","v":1246.5899669949929},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BA54/12*BA6","v":1253.1491422899064},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BB54/12*BB6","v":1259.7428299599298},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BC54/12*BC6","v":1266.3712115986298},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BD54/12*BD6","v":1273.0344697550631},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BE54/12*BE6","v":1279.7327879388033},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BF54/12*BF6","v":1286.4663506249951},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BG54/12*BG6","v":1293.2353432594359},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BH54/12*BH6","v":1300.0399522636815},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BI54/12*BI6","v":1306.8803650401805},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BJ54/12*BJ6","v":1313.7567699774372},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BK54/12*BK6","v":1320.6693564551974},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BL54/12*BL6","v":1327.6183148496659},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BM54/12*BM6","v":1334.6038365387487},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BN54/12*BN6","v":1341.6261139073238},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BO54/12*BO6","v":1348.6853403525395},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BP54/12*BP6","v":1355.7817102891406},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BQ54/12*BQ6","v":1362.9154191548241},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BR54/12*BR6","v":1370.0866634156184},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BS54/12*BS6","v":1377.2956405712978},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BT54/12*BT6","v":1384.5425491608191},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BU54/12*BU6","v":1391.827588767791},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BV54/12*BV6","v":1399.1509600259694},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BW54/12*BW6","v":1406.512864624784},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BX54/12*BX6","v":1413.913505314893},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BY54/12*BY6","v":1421.3530859137663},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BZ54/12*BZ6","v":1428.8318113112985},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CA54/12*CA6","v":1436.3498874754532},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CB54/12*CB6","v":1443.9075214579336},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CC54/12*CC6","v":1451.5049213998864},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CD54/12*CD6","v":1459.1422965376323},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CE54/12*CE6","v":1466.8198572084311},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CF54/12*CF6","v":1474.5378148562713},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CG54/12*CG6","v":1482.2963820376963},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CH54/12*CH6","v":1490.0957724276559},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CI54/12*CI6","v":1497.9362008253936},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CJ54/12*CJ6","v":1505.8178831603598},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CK54/12*CK6","v":1513.7410364981597},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CL54/12*CL6","v":1521.7058790465317},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CM54/12*CM6","v":1529.7126301613564},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CN54/12*CN6","v":1537.761510352698},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CO54/12*CO6","v":1545.8527412908777},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CP54/12*CP6","v":1553.9865458125771},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CQ54/12*CQ6","v":1562.1631479269779},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CR54/12*CR6","v":1570.3827728219276},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CS54/12*CS6","v":1578.6456468701447},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CT54/12*CT6","v":1586.951997635452},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CU54/12*CU6","v":1595.3020538790424},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CV54/12*CV6","v":1603.6960455657816},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CW54/12*CW6","v":1612.1342038705382},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CX54/12*CX6","v":1620.6167611845542},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CY54/12*CY6","v":1629.1439511218425},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CZ54/12*CZ6","v":1637.7160085256216},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DA54/12*DA6","v":1646.3331694747828},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DB54/12*DB6","v":1654.9956712903929},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DC54/12*DC6","v":1663.7037525422293},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DD54/12*DD6","v":1672.4576530553511},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DE54/12*DE6","v":1681.2576139167024},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DF54/12*DF6","v":1690.1038774817546},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DG54/12*DG6","v":1698.9966873811784},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DH54/12*DH6","v":1707.9362885275557},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DI54/12*DI6","v":1716.9229271221218},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DJ54/12*DJ6","v":1725.9568506615487},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DK54/12*DK6","v":1735.0383079447608},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DL54/12*DL6","v":1744.1675490797854},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DM54/12*DM6","v":1753.3448254906423},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DN54/12*DN6","v":1762.5703899242669},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DO54/12*DO6","v":1771.8444964574726},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DP54/12*DP6","v":1781.167400503947},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DQ54/12*DQ6","v":1790.5393588212864},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DR54/12*DR6","v":1799.9606295180672},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DS54/12*DS6","v":1809.4314720609536},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DT54/12*DT6","v":1818.9521472818451},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DU54/12*DU6","v":1828.5229173850578},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DV54/12*DV6","v":1838.1440459545477},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DW54/12*DW6","v":1847.8157979611685},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DX54/12*DX6","v":1857.5384397699697},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DY54/12*DY6","v":1867.312239147532},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DZ54/12*DZ6","v":1877.1374652693423},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EA54/12*EA6","v":1887.0143887272068},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EB54/12*EB6","v":1896.943281536702},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EC54/12*EC6","v":1906.9244171446683},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ED54/12*ED6","v":1916.9580704367397},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EE54/12*EE6","v":1927.0445177449137},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EF54/12*EF6","v":1937.1840368551632},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EG54/12*EG6","v":1947.3769070150847},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EH54/12*EH6","v":1957.6234089415914},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EI54/12*EI6","v":1967.9238248286429},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EJ54/12*EJ6","v":1978.2784383550161},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EK54/12*EK6","v":1988.6875346921199},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EL54/12*EL6","v":1999.1514005118479},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EM54/12*EM6","v":2009.6703239944734},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EN54/12*EN6","v":2020.2445948365857},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EO54/12*EO6","v":2030.8745042590699},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EP54/12*EP6","v":2041.5603450151259},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EQ54/12*EQ6","v":2052.3024113983315},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ER54/12*ER6","v":2063.100999250747},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ES54/12*ES6","v":2073.9564059710633},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ET54/12*ET6","v":2084.8689305227931},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EU54/12*EU6","v":2095.838873442503},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EV54/12*EV6","v":2106.8665368480902},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EW54/12*EW6","v":2117.9522244471059},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EX54/12*EX6","v":2129.0962415451163},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EY54/12*EY6","v":2140.2988950541121},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EZ54/12*EZ6","v":2151.5604935009619},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FA54/12*FA6","v":2162.8813470359078},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FB54/12*FB6","v":2174.2617674411072},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FC54/12*FC6","v":2185.702068139221},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FD54/12*FD6","v":2197.202564202043},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FE54/12*FE6","v":2208.7635723591802},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FF54/12*FF6","v":2220.3854110067723},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FG54/12*FG6","v":2232.0684002162629},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FH54/12*FH6","v":2243.8128617432139},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FI54/12*FI6","v":2255.6191190361656},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FJ54/12*FJ6","v":2267.4874972455468},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FK54/12*FK6","v":2279.4183232326272},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FL54/12*FL6","v":2291.4119255785222},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FM54/12*FM6","v":2303.4686345932391},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FN54/12*FN6","v":2315.5887823247763},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FO54/12*FO6","v":2327.7727025682675},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FP54/12*FP6","v":2340.0207308751733},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FQ54/12*FQ6","v":2352.3332045625243},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FR54/12*FR6","v":2364.7104627222093},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FS54/12*FS6","v":2377.1528462303172},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FT54/12*FT6","v":2389.6606977565193},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FU54/12*FU6","v":2402.2343617735128},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FV54/12*FV6","v":2414.8741845665036},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FW54/12*FW6","v":2427.5805142427448},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FX54/12*FX6","v":2440.3537007411228},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FY54/12*FY6","v":2453.1940958417968},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FZ54/12*FZ6","v":2466.1020531758841},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GA54/12*GA6","v":2479.0779282352019},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GB54/12*GB6","v":2492.1220783820568},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GC54/12*GC6","v":2505.2348628590853},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GD54/12*GD6","v":2518.4166427991508},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GE54/12*GE6","v":2531.667781235285},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GF54/12*GF6","v":2544.9886431106906},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GG54/12*GG6","v":2558.3795952887886},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GH54/12*GH6","v":2571.8410065633238},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GI54/12*GI6","v":2585.3732476685204},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GJ54/12*GJ6","v":2598.9766912892933},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GK54/12*GK6","v":2612.6517120715107},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GL54/12*GL6","v":2626.3986866323135},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GM54/12*GM6","v":2640.2179935704876},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GN54/12*GN6","v":2654.1100134768881},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GO54/12*GO6","v":2668.0751289449236},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GP54/12*GP6","v":2682.1137245810928},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GQ54/12*GQ6","v":2696.2261870155762},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GR54/12*GR6","v":2710.4129049128828},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GS54/12*GS6","v":2724.6742689825574},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GT54/12*GT6","v":2739.0106719899377},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GU54/12*GU6","v":2753.4225087669715},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GV54/12*GV6","v":2767.9101762230944},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GW54/12*GW6","v":2782.4740733561557},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GX54/12*GX6","v":2797.1146012634113},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GY54/12*GY6","v":2811.8321631525664},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GZ54/12*GZ6","v":2826.6271643528821},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HA54/12*HA6","v":2841.5000123263403},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HB54/12*HB6","v":2856.4511166788602},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HC54/12*HC6","v":2871.4808891715852},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HD54/12*HD6","v":2886.5897437322169},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HE54/12*HE6","v":2901.7780964664203},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HF54/12*HF6","v":2917.0463656692796},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HG54/12*HG6","v":2932.3949718368208},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HH54/12*HH6","v":2947.8243376775918},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HI54/12*HI6","v":2963.3348881243023},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HJ54/12*HJ6","v":2978.9270503455296},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HK54/12*HK6","v":2994.6012537574802},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HL54/12*HL6","v":3010.3579300358165},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HM54/12*HM6","v":3026.1975131275499},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HN54/12*HN6","v":3042.1204392629838},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HO54/12*HO6","v":3058.1271469677358},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HP54/12*HP6","v":3074.2180770748087},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HQ54/12*HQ6","v":3090.393672736735},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HR54/12*HR6","v":3106.6543794377799},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HS54/12*HS6","v":3123.0006450062119},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HT54/12*HT6","v":3139.4329196266331},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HU54/12*HU6","v":3155.9516558523796},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HV54/12*HV6","v":3172.5573086179866},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HW54/12*HW6","v":3189.2503352517138},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HX54/12*HX6","v":3206.0311954881417},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HY54/12*HY6","v":3222.9003514808373},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HZ54/12*HZ6","v":3239.8582678150747},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IA54/12*IA6","v":3256.9054115206359},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IB54/12*IB6","v":3274.0422520846678},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IC54/12*IC6","v":3291.2692614646198},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ID54/12*ID6","v":3308.5869141012331},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IE54/12*IE6","v":3325.9956869316125},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IF54/12*IF6","v":3343.4960594023614},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IG54/12*IG6","v":3361.0885134827818},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IH54/12*IH6","v":3378.7735336781529},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!42:42)*II54/12*II6","v":3396.5516070430713},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IJ54/12*IJ6","v":3414.4232231948681},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IK54/12*IK6","v":3432.3888743270886},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IL54/12*IL6","v":3450.4490552230513},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IM54/12*IM6","v":3468.6042632694734},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IN54/12*IN6","v":3486.8549984701681},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IO54/12*IO6","v":3505.201763459816},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IP54/12*IP6","v":3523.6450635178094},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IQ54/12*IQ6","v":3542.185406582164},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IR54/12*IR6","v":3560.8233032635108},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IS54/12*IS6","v":3579.5592668591585},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IT54/12*IT6","v":3598.3938133672291},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IU54/12*IU6","v":3617.3274615008681},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IV54/12*IV6","v":3636.3607327025311},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IW54/12*IW6","v":3655.4941511583456},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IX54/12*IX6","v":3674.7282438125462},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IY54/12*IY6","v":3694.0635403819851},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IZ54/12*IZ6","v":3713.5005733707253},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JA54/12*JA6","v":3733.0398780847008},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JB54/12*JB6","v":3752.6819926464636},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JC54/12*JC6","v":3772.4274580100009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JD54/12*JD6","v":3792.2768179756354},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JE54/12*JE6","v":3812.230619205},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JF54/12*JF6","v":3832.289411236095},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JG54/12*JG6","v":3852.4537464984201},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JH54/12*JH6","v":3872.7241803281918},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JI54/12*JI6","v":3893.1012709836341},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JJ54/12*JJ6","v":3913.5855796603573},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JK54/12*JK6","v":3934.17767050681},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JL54/12*JL6","v":3954.8781106398183},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JM54/12*JM6","v":3975.6874701602023},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JN54/12*JN6","v":3996.6063221684794},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JO54/12*JO6","v":4017.6352427806464},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JP54/12*JP6","v":4038.7748111440469},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JQ54/12*JQ6","v":4060.0256094533202},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JR54/12*JR6","v":4081.3882229664359},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JS54/12*JS6","v":4102.8632400208126},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JT54/12*JT6","v":4124.4512520495182},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JU54/12*JU6","v":4146.1528535975649},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JV54/12*JV6","v":4167.9686423382745},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JW54/12*JW6","v":4189.8992190897479},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JX54/12*JX6","v":4211.9451878314012},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JY54/12*JY6","v":4234.1071557206105},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JZ54/12*JZ6","v":4256.385733109425},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KA54/12*KA6","v":4278.7815335613841},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KB54/12*KB6","v":4301.2951738684051},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KC54/12*KC6","v":4323.9272740677816},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KD54/12*KD6","v":4346.6784574592502},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KE54/12*KE6","v":4369.5493506221619},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KF54/12*KF6","v":4392.5405834327348},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KG54/12*KG6","v":4415.6527890814041},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KH54/12*KH6","v":4438.8866040902603},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KI54/12*KI6","v":4462.2426683305785},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KJ54/12*KJ6","v":4485.721625040439},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KK54/12*KK6","v":4509.324120842447},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KL54/12*KL6","v":4533.0508057615352},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KM54/12*KM6","v":4556.9023332428706},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KN54/12*KN6","v":4580.879360169849},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KO54/12*KO6","v":4604.9825468821846},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KP54/12*KP6","v":4629.2125571940987},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KQ54/12*KQ6","v":4653.570058412598},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KR54/12*KR6","v":4678.0557213558577},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KS54/12*KS6","v":4702.6702203716914},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KT54/12*KT6","v":4727.4142333561231},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KU54/12*KU6","v":4752.2884417720616},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KV54/12*KV6","v":4777.2935306680638},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KW54/12*KW6","v":4802.4301886972016},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KX54/12*KX6","v":4827.6991081360293},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KY54/12*KY6","v":4853.1009849036518},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KZ54/12*KZ6","v":4878.6365185808836},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LA54/12*LA6","v":4904.3064124295215},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LB54/12*LB6","v":4930.1113734117098},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LC54/12*LC6","v":4956.0521122094124},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LD54/12*LD6","v":4982.1293432439843},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LE54/12*LE6","v":5008.3437846958459},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LF54/12*LF6","v":5034.6961585242661},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LG54/12*LG6","v":5061.1871904872405},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LH54/12*LH6","v":5087.8176101614827},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LI54/12*LI6","v":5114.5881509625142},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LJ54/12*LJ6","v":5141.4995501648673},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LK54/12*LK6","v":5168.5525489223846},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LL54/12*LL6","v":5195.7478922886366},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LM54/12*LM6","v":5223.0863292374361},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LN54/12*LN6","v":5250.5686126834662},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LO54/12*LO6","v":0},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LP54/12*LP6","v":0},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LQ54/12*LQ6","v":0},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LR54/12*LR6","v":0},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LS54/12*LS6","v":0},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LT54/12*LT6","v":0},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LU54/12*LU6","v":0},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LV54/12*LV6","v":0},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LW54/12*LW6","v":0},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LX54/12*LX6","v":0},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LY54/12*LY6","v":0},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LZ54/12*LZ6","v":0},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MA54/12*MA6","v":0},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MB54/12*MB6","v":0},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MC54/12*MC6","v":0},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MD54/12*MD6","v":0},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ME54/12*ME6","v":0},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MF54/12*MF6","v":0},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MG54/12*MG6","v":0},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MH54/12*MH6","v":0},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MI54/12*MI6","v":0},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MJ54/12*MJ6","v":0},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MK54/12*MK6","v":0},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ML54/12*ML6","v":0},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MM54/12*MM6","v":0},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MN54/12*MN6","v":0},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MO54/12*MO6","v":0},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MP54/12*MP6","v":0},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MQ54/12*MQ6","v":0},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MR54/12*MR6","v":0},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MS54/12*MS6","v":0},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MT54/12*MT6","v":0},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MU54/12*MU6","v":0},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MV54/12*MV6","v":0},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MW54/12*MW6","v":0},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MX54/12*MX6","v":0},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MY54/12*MY6","v":0},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MZ54/12*MZ6","v":0},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NA54/12*NA6","v":0},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NB54/12*NB6","v":0},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NC54/12*NC6","v":0},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ND54/12*ND6","v":0},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NE54/12*NE6","v":0},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NF54/12*NF6","v":0},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NG54/12*NG6","v":0},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NH54/12*NH6","v":0},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NI54/12*NI6","v":0},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NJ54/12*NJ6","v":0},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NK54/12*NK6","v":0},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NL54/12*NL6","v":0},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NM54/12*NM6","v":0},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NN54/12*NN6","v":0},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NO54/12*NO6","v":0},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NP54/12*NP6","v":0},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NQ54/12*NQ6","v":0},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NR54/12*NR6","v":0},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NS54/12*NS6","v":0},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NT54/12*NT6","v":0},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NU54/12*NU6","v":0},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NV54/12*NV6","v":0},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NW54/12*NW6","v":0},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NX54/12*NX6","v":0},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NY54/12*NY6","v":0},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NZ54/12*NZ6","v":0},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OA54/12*OA6","v":0},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OB54/12*OB6","v":0},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OC54/12*OC6","v":0},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OD54/12*OD6","v":0},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OE54/12*OE6","v":0},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OF54/12*OF6","v":0},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OG54/12*OG6","v":0},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OH54/12*OH6","v":0},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OI54/12*OI6","v":0},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OJ54/12*OJ6","v":0},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OK54/12*OK6","v":0},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OL54/12*OL6","v":0},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OM54/12*OM6","v":0},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ON54/12*ON6","v":0},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OO54/12*OO6","v":0},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OP54/12*OP6","v":0},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OQ54/12*OQ6","v":0},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OR54/12*OR6","v":0},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OS54/12*OS6","v":0},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OT54/12*OT6","v":0}]
[null,"Rental payments to rooftop owners",null,null,null,null,{"$f":"F34","v":2.5000000000000001E-2},null,null,null,{"$f":"$G$94*K89","v":0},{"$f":"$G$94*L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2094.1359621574979,2116.4822958392647,2126.831755058995,1994.245108320049,1764.528522156389,1526.0303336800546,1182.3500134360784,1054.1101982302027,1122.3734935692032,1243.577448973273,1692.9797230540789,1894.3943819649653,2083.7130540179601,2105.9481657984606,2116.2461138151502,1984.3193757280119,1755.7461321738956,1518.4349939917429,1176.4652352738574,1048.8636937225467,1116.7872298150237,1237.3879303606918,1684.5534448876351,1884.9656251984104,2073.3420226505359,2095.4664661020702,2105.7131592966552,1974.4430453719776,1747.0074537964208,1510.8774577361069,1170.609746758209,1043.6433020535626,1111.2287699451215,1231.2292181451603,1676.1691058907927,1875.5837971258011,2063.0226098547846,2085.0369357944192,2095.2326292717785,1964.615871367736,1738.312269463094,1503.3575367583601,1164.7834021090591,1038.4488932547463,1105.6979755743407,1225.1011589974528,1667.8264973244259,1866.24866417421,2052.7545587153772,{"$f":"$G$94*BX89","v":2074.659315218657},2084.804262813966,1954.8376090548882,1729.6603626958852,1495.8750438401969,1158.9860562719086,1033.2803380044716,1100.1947090062949,1219.003600351492,1659.5254114883428,1856.9599939332472,2042.5376135956992,2064.3333460102963,2074.4278002953438,1945.1080149907568,1721.0515180942177,1488.4297926951331,1153.2175649142216,1028.1375076247693,1094.7188332299372,1212.9363904005493,1651.2656417161115,1847.7175551492721,2032.3715201314885,2054.0587710907757,2064.1029833802545,1935.426846944323,1712.4855213296012,1481.0215979638656,1147.4777844218324,1023.020274078125,1089.2702119161511,1206.8993780934672,1643.0469823699195,1838.5211177196359,2022.2560252245007,2043.8353346610631,2053.8295550188245,1925.7938638901983,1703.9621591403009,1473.6502752096612,1141.7665718953701,1017.9285099642917,1083.8487094143554,1200.8924131308993,1634.8692288354532,1829.370452686956,2012.1908770362108,2033.6627821952879,2043.6072594405687,1916.208826002623,1695.4812193260252,1466.3156409137628,1136.0837851467011,1012.8620885171172,1078.4541907491282,1194.9153459615661,1626.732177516802,1820.2653322334127,2002.1758249815409,2023.5408604344009,2033.4358421480179,1906.6714946494956,1687.0424907426434,{"$f":"$G$94*EJ89","v":1459.0175124708196},1130.4292826953877,1007.8208836013875,1073.0865216168445,1188.968027778534,1618.6356258313899,1811.2055296750784,1992.2106197226203,2013.4693173798705,2023.3150499103842,1897.1816323864296,1678.6457632969277,1451.7557081843429,1124.8029237651688,1002.8047697096883,1067.7455683823348,1183.0503105155078,1610.5793722049339,1802.1908194562741,1982.2950131625826,2003.4479022874109,2013.2446307572584,1887.739002950846,1670.2908279413252,1444.5300472621811,1119.2045682804514,997.81362195927875,1062.4311980755556,1177.1620468431477,1602.563216066422,1793.2209771439539,1972.4287584393833,1993.4763656607356,2003.2243339723345,2073.4966239733635,1844.3044489702552,1603.4160684131643,1248.8441958013066,1119.2506315338358,1198.0028982590607,1334.3582311872378,1826.1249558053132,2054.1316114885026,2271.3021681552768,2307.6174508047088,2331.1028993663126,2197.2829104081356,1954.4081241600773,1699.1388771334246,1323.399313734235,1186.0691050560413,1269.522826576768,1414.0184767370085,1935.1433280714964,2176.7618203321422,2406.8973061055954,2445.3805855233982,2470.2680988046081,2328.4591508617127,2071.0849111249508,1800.5762700404107,1402.4053196391624,1256.8765943340113,1345.3124441865489,{"$f":"$G$94*GV89","v":1498.434382777893},2050.670020293433,2306.7129661775434,2550.5873781838104,2591.3680822484071,2617.7413625243921,2467.4665203783825,2194.7272200031639,1908.0694037807327,1486.1279283897088,1331.9112407957211,1425.6266485285944,1587.8898588880083,2173.0935745834845,2444.4221038017399,2702.8556462496426,2746.0709295925403,2774.0186761052787,2614.7725318415064,2325.7508875415742,2021.9798018122558,1574.8487178500955,1411.4254027444838,1510.7355542405485,1682.685763847102,2302.8257287441606,2590.3523798437895,2864.2142225550924,2910.00942784259,2939.6256351162642,2770.872608323938,2464.5965756476207,2142.690570288371,1668.866075884496,1495.6865040963839,1600.9254016134646,1783.1409174919365,2440.3028010344638,2744.994590470536,3035.2057920925149,3083.7349388456105,3115.1192128112216,2936.2917493066611,2611.7312534339071,2270.6076865296986,1768.4962039021846,1584.9779337867349,1696.4995192819447,1889.5931729787314,2585.9871576058149,2908.8688320339252,3216.405437765663,3267.8317403621581,3301.0896333545552,3111.5862963694976,2767.649767739802,2406.1613644166459,1874.0741803136157,1679.5999988704721,1797.7793443862001,2002.400553058912,2740.3687675428591,3082.5262502713981,3408.4225745221538,{"$f":"$G$94*JH89","v":3462.9189911231224},3498.1623568771233,3297.3458042923094,2932.8765074120665,2549.8075012949412,1985.9550874740851,1779.8709345219654,1905.1055036370701,2121.9424541897233,2903.9668507391207,3266.5508939323072,3611.9029989522833,3669.6528131990653,3707.0001830385841,3494.1950238596241,3107.9671669418722,2702.0292112603966,2104.5152059051325,1886.1279743311077,2018.8389589198534,2248.6209225293969,3077.3316241496664,3461.5616790645327,3827.5310612474368,3888.7284986855266,3928.3054801709436,3702.7960030372979,3293.5106153896945,2863.3384499797053,2230.1532798101193,1998.7284844953274,2139.3622212898922,2382.8620061083311,3261.0461522938267,3668.2144705676164,4056.0319668228922,4120.8828481259015,4162.822547500381,3923.8503135879346,3490.1308768837052,3034.2777365118823,2363.2918581401937,2118.0511657220582,2267.0806374428198,2525.1171877239303,3455.7283082316117,3887.2042880131494,4298.1742153458772,4366.8966485365072,4411.340118392086,4158.1014106136918,3698.4892293525331,3215.4219779212358,2504.3787157209485,2244.4973268839494,2402.4237529861934,2675.8649033782644,3662.0328516090617,4119.267643151099,0,0,0,0,0,{"$f":"$G$94*LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total operating Costs",null,null,null,null,null,null,null,{"$f":"SUM(K92:K94)","v":0},{"$f":"SUM(L92:L94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,10052.057294187838,10080.156316765442,10096.288733771249,9969.5154729742662,9745.6428610121111,9513.0193959428889,9175.2447101045564,9052.9416029470758,9500.9880437340944,9628.1913458323797,10083.624533335566,10291.10183849147,10486.515056580534,10514.876782035102,10531.333580093964,10405.598098035016,10183.248687005502,9952.1941292519241,9616.5138711760483,9495.23492369628,9963.6857949555106,10090.675799730518,10544.264237052295,10751.133135614016,10946.000224594554,10974.649511608972,10991.455380098469,10866.778953843816,10645.971743906959,10416.505006003079,10082.935613208921,9962.7027311904658,10452.693448467115,10579.498505671399,11031.278806193532,11237.569902365794,11431.92130157254,11460.884585906642,11478.065801073086,11354.471320537617,11135.226945078191,10907.368582310059,10575.928156526441,10456.764891932922,10969.492865704671,11096.142957717304,11546.153335651248,11751.898873759212,11945.766672899194,{"$f":"SUM(BX92:BX94)","v":11975.072070092581},11992.656598286765,11870.168669925219,11652.509499730371,11426.281814857162,11096.990227230828,10978.921884101135,11515.649913522022,11642.176762515059,12090.457140833336,12295.691113668199,12489.109161728389,12518.786576477953,12536.804184100798,12415.449241344584,12199.399495562871,11974.826650355128,11647.705653512394,11530.759400744642,12092.819253317577,12219.256435383139,12665.848560746919,12870.606824945386,13063.610846171192,13093.692088817217,13112.174459411455,12991.980880289539,12777.566744612106,12554.674878650148,12229.748226057276,12113.953217529179,12702.749404905018,12829.132471595456,13274.080036733259,13478.400435648029,13671.028153052317,13701.547063635257,13720.527922587584,13601.526154998384,13388.775907531699,13167.593264736086,12844.88683783265,12730.274340335196,13347.288100996251,13473.654708759272,13917.003482781165,14120.925977329447,14313.217244221591,14344.209824601558,14363.725071950052,14245.947767081596,14034.891912411618,13815.448975808156,13494.990919418657,13381.594448910884,14028.387949087732,14154.777997109666,14596.575964272868,14800.14277228155,14992.139712337854,15023.644266900963,15043.7321187745,14927.214273202486,14717.885685182684,{"$f":"SUM(EJ92:EJ94)","v":14500.215320437235},14182.036186998906,14069.891653724633,14748.112418518385,14874.568195522188,15314.865702997529,15518.121447597274,15709.868604028021,15741.925889537684,15762.627028788516,15647.406135816291,15439.8402096465,15223.977817939502,14908.110721119343,14797.256584161873,15508.642171501822,15635.208512081843,16074.058427306216,16277.050294962755,16468.594789367176,16501.248174554828,16522.60591118181,16408.722122022991,16202.956936222963,15988.94061707077,15675.421395381991,15565.898827270199,16312.281758030582,16439.00620914407,16876.464087382061,17079.241996191129,17270.633697730049,17303.929333258307,17325.989775257258,17408.63932341797,17191.88953192297,16963.509002892082,16621.510794297221,16504.55705282274,17302.326315580376,17451.454835006931,17956.061954725679,18196.976567742957,18427.122999469047,18476.482432265337,18513.080665303969,18392.442456285855,18162.81880847393,17920.870423322685,17558.521812101593,17434.653014697935,18276.412105709322,18434.511199490335,18969.311071607041,19224.676538428488,19468.631331140114,19521.006630464319,19559.859259213565,19432.088906906836,19188.82712960456,18932.505206417329,18548.595620085751,18417.403297787983,19305.581065338858,{"$f":"SUM(GV92:GV94)","v":19473.190671386328},20039.99020603493,20310.673679826294,20569.265653721715,20624.841358986629,20666.087487236073,20530.76374944258,20273.054221560087,20001.505259898291,19594.75213724147,19455.80371885034,20392.963313128173,20570.655889328355,21171.370155470544,21458.290846910026,21732.398592769878,21791.370552391116,21835.157881995587,21691.834663867248,21418.819727272064,21131.139571649823,20700.184083349588,20553.021474945021,21541.867786169867,21730.250270396842,22366.908971519646,22671.041275384883,22961.596144729912,23024.172210253841,23070.65757352021,22918.86246306212,22629.633574091364,22324.864409296144,21868.266924272222,21712.405005120723,22755.792514360041,22955.50840270926,23630.262740332208,23952.639549963649,24260.628824950549,24327.029587855443,24376.379512953274,24215.612230344675,23909.206942518344,23586.334110814831,23102.569393176964,22937.494423119504,24038.435488728395,24250.167039106527,24965.29698732926,25307.013208265442,25633.483462130818,25703.943035928976,25756.334347377189,25586.06510304633,25261.463870986074,24919.412500651659,24406.864621262601,24232.032554381221,25393.706158287747,25618.176726926096,26376.098742639406,26738.315017399043,27084.375676912125,{"$f":"SUM(JH92:JH94)","v":27159.142527342861},27214.762983752305,27034.430739844214,26690.553533810427,26328.18496782631,25785.141913525837,25599.976612581992,26825.73759198653,27063.714110902583,27866.989305761257,28250.93596246756,28617.763084541908,28697.100910817397,28756.149882204965,28565.160511766713,28200.863231600433,27816.97124466061,27241.619207194555,27045.510553009346,28338.899344491914,28591.19494840848,29442.537750228123,29849.518988534459,30238.359263880273,30322.547934128939,30385.237121263024,30182.961459138234,29797.032135730951,29390.338927030822,28780.756252663243,28573.058142267542,28737.543406543438,29005.020218288857,29907.307551186688,30338.705879772395,30750.880877246167,30840.217421492434,30906.771619882751,30692.543398954738,30283.698170666445,29852.850119190622,29207.000898848073,28987.029125868765,29161.460474357151,29445.032558315492,30401.31357267181,30858.594513435535,31295.505179565967,31390.304843791171,31460.962755098612,31234.076421148638,30800.955271850449,30344.518440093394,29660.245718694139,29427.275729059493,29612.255153919254,29912.891647677578,30926.398032857174,31411.115107845242,0,0,0,0,0,{"$f":"SUM(LT92:LT94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF92:OF94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Working Capital"]
[null,"A/R"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J102","v":0},{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83765.438486299914,84659.291833570605,85073.27020235981,79769.804332801985,70581.140886255598,61041.213347202211,47294.000537443164,42164.407929208144,44894.939742768162,49743.097958930943,67719.188922163186,75775.775278598652,83348.522160718436,84237.926631938462,84649.844552606068,79372.775029120545,70229.845286955911,60737.399759669788,47058.60941095437,41954.547748901932,44671.489192601017,49495.517214427731,67382.137795505463,75398.625007936469,82933.680906021473,83818.658644082854,84228.526371866261,78977.721814879158,69880.29815185687,60435.098309444307,46824.389870328385,41745.732082142531,44449.150797804883,49249.168725806427,67046.764235631737,75023.351885032054,82520.904394191384,83401.477431776773,83809.305170871143,78584.634854709439,69532.490778523759,60134.301470334409,46591.336084362374,41537.95573018986,44227.919022973634,49004.046359898115,66713.059892977035,74649.9465669684,{"$f":"BW102","v":82110.182348615082},82986.372608746286,83392.170512558674,78193.50436219557,69186.414507835434,59835.00175360791,46359.442250876375,41331.213520178884,44007.788360251812,48760.144014059697,66381.016459533741,74278.399757329898,81701.504543827978,82573.333840411855,82977.112011813748,77804.320599630286,68842.060723768722,59537.191707805338,46128.702596568888,41125.500304990783,43788.753329197498,48517.455616021973,66050.625668644469,73908.702205970898,81294.860805259552,82162.350843631037,82564.119335210184,77417.073877772913,68499.420853184056,59240.863918554634,45899.111376873305,40920.810963125004,43570.808476646052,48275.97512373871,65721.879294796789,73540.844708785429,80890.241008980011,81753.413386442524,82153.182200752984,77031.754555607942,68158.486365612058,58946.011008386486,45670.662875814836,40717.140398571704,43353.948376574241,48035.696525236002,65394.769153418158,73174.818107478262,80487.635081448447,81346.511287811547,81744.290377622776,76648.35304010495,67819.24877304105,58652.62563655054,45443.351405868081,40514.48354068472,43138.167629965159,47796.613838462676,65069.287100672103,72810.613289336528,80087.032999261661,80941.634417376074,81337.433685920769,76266.859785979861,{"$f":"EI102","v":67481.699629705778},58360.700498832826,45217.171307815544,40312.835344055551,42923.460864673827,47558.721111141407,64745.425033255648,72448.22118700319,79688.424788904871,80538.772695194872,80932.601996415411,75887.265295457226,67145.830531877145,58070.228327373756,44992.116950606796,40112.190788387583,42709.822735293441,47322.012420620362,64423.174888197398,72087.632778251005,79291.800526503357,80137.916091496474,80529.785230290363,75509.560118033885,66811.633117653051,57781.201890487297,44768.182731218105,39912.544878371205,42497.247923022282,47086.481873725963,64102.528642656936,71728.839085758213,78897.150337575396,79739.054626429483,80128.973358893447,82939.864958934617,73772.177958810295,64136.642736526643,49953.767832052326,44770.02526135349,47920.115930362481,53374.329247489564,73044.998232212587,82165.264459540165,90852.086726211142,92304.698032188404,93244.115974652552,87891.316416325484,78176.324966403161,67965.555085337066,52935.972549369486,47442.764202241742,50780.913063070817,56560.739069480442,77405.733122859965,87070.4728132858,96275.892244223942,97815.223420936047,98810.723952184431,93138.366034468636,82843.396444998172,72023.050801616584,56096.212785566662,50275.06377336062,{"$f":"GU102","v":53812.497767462119},59937.37531111588,82026.80081173747,92268.518647101882,102023.49512735257,103654.72328993645,104709.65450097584,98698.660815135459,87789.088800126745,76322.776151229496,59445.117135588545,53276.44963182904,57025.06594114397,63515.594355520538,86923.742983339587,97776.88415206979,108114.22584998589,109842.83718370178,110960.74704421131,104590.90127366042,93030.035501663137,80879.192072490405,62993.948714003986,56457.016109779521,60429.422169622107,67307.430553884245,92113.029149766604,103614.09519375174,114568.56890220386,116400.37711370375,117585.0254046507,110834.90433295768,98583.863025904982,85707.62281153501,66754.64303538001,59827.460163855532,64037.016064538759,71325.63669967762,97612.112041378728,109799.7836188216,121408.23168370077,123349.39755382457,124604.76851244899,117451.66997226657,104469.25013735642,90824.307461188058,70739.848156087508,63399.11735146954,67859.980771277929,75583.726919149412,103439.48630423276,116354.75328135717,128656.21751062671,130713.2696144865,132043.58533418237,124463.45185478008,110705.99070959225,96246.454576666001,74962.967212544812,67183.999954819054,71911.173775448158,80096.022122356633,109614.75070171453,123301.05001085607,{"$f":"JG102","v":136336.90298088628},138516.75964492504,139926.49427508505,131893.83217169251,117315.06029648278,101992.30005179775,79438.203498963514,71194.837380878729,76204.220145482934,84877.698167589057,116158.67402956494,130662.0357572924,144476.11995809141,146786.11252796269,148280.00732154347,139767.80095438508,124318.686677675,108081.16845041595,84180.6082362054,75445.118973244389,80753.558356794209,89944.83690117595,123093.26496598672,138462.46716258139,153101.24244989755,155549.13994742115,157132.21920683779,148111.84012149196,131740.42461558784,114533.53799918827,89206.131192404835,79949.139379813161,85574.488851595743,95314.480244333317,130441.84609175313,146728.57882270473,162241.27867291574,164835.31392503608,166512.90190001525,156954.01254351734,139605.2350753482,121371.1094604753,94531.674325607761,84722.046628882323,90683.225497712789,101004.6875089572,138229.13232926445,155488.17152052597,171926.96861383508,174675.86594146027,176453.60473568345,166324.05642454766,147939.56917410131,128616.87911684942,100175.14862883792,89779.893075357963,96096.95011944772,107034.59613513055,146481.31406436244,164770.70572604393,0,0,0,0,{"$f":"LS102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Revenues",null,null,null,null,null,null,null,{"$f":"K89","v":0},{"$f":"L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,83765.438486299914,84659.291833570591,85073.270202359796,79769.804332801956,70581.140886255555,61041.213347202181,47294.000537443135,42164.407929208108,44894.939742768125,49743.097958930914,67719.188922163157,75775.775278598609,83348.522160718392,84237.926631938419,84649.84455260601,79372.775029120472,70229.845286955824,60737.399759669708,47058.609410954297,41954.547748901867,44671.489192600944,49495.517214427666,67382.137795505405,75398.625007936411,82933.680906021429,83818.65864408281,84228.526371866203,78977.7218148791,69880.298151856827,60435.098309444271,46824.389870328356,41745.732082142502,44449.150797804854,49249.168725806405,67046.764235631708,75023.35188503204,82520.904394191384,83401.477431776759,83809.305170871143,78584.634854709439,69532.490778523759,60134.301470334402,46591.336084362367,41537.955730189853,44227.919022973627,49004.046359898108,66713.059892977035,74649.9465669684,82110.182348615082,{"$f":"BX89","v":82986.372608746271},83392.170512558645,78193.504362195526,69186.414507835405,59835.001753607874,46359.442250876345,41331.213520178862,44007.788360251798,48760.144014059675,66381.016459533712,74278.399757329884,81701.504543827963,82573.33384041184,82977.112011813748,77804.320599630271,68842.060723768707,59537.191707805316,46128.702596568866,41125.500304990768,43788.753329197491,48517.455616021965,66050.625668644454,73908.702205970883,81294.860805259537,82162.350843631022,82564.119335210169,77417.073877772913,68499.420853184041,59240.86391855462,45899.111376873298,40920.810963124997,43570.808476646038,48275.975123738688,65721.879294796774,73540.844708785429,80890.241008980025,81753.413386442524,82153.182200752984,77031.754555607928,68158.486365612029,58946.011008386449,45670.6628758148,40717.140398571668,43353.948376574212,48035.696525235973,65394.769153418129,73174.818107478233,80487.635081448432,81346.511287811518,81744.290377622747,76648.353040104921,67819.248773041007,58652.625636550503,45443.351405868038,40514.483540684683,43138.167629965123,47796.613838462647,65069.287100672074,72810.613289336499,80087.032999261632,80941.63441737603,81337.433685920711,76266.859785979817,67481.699629705734,{"$f":"EJ89","v":58360.700498832783},45217.171307815501,40312.8353440555,42923.460864673776,47558.721111141356,64745.425033255589,72448.221187003131,79688.424788904813,80538.772695194813,80932.601996415367,75887.265295457182,67145.830531877102,58070.228327373712,44992.116950606753,40112.190788387532,42709.82273529339,47322.012420620311,64423.174888197347,72087.632778250962,79291.800526503299,80137.91609149643,80529.785230290334,75509.560118033842,66811.633117653008,57781.201890487246,44768.182731218054,39912.544878371147,42497.247923022223,47086.481873725905,64102.528642656878,71728.839085758154,78897.150337575324,79739.054626429424,80128.973358893374,82939.864958934544,73772.177958810207,64136.64273652657,49953.767832052261,44770.025261353432,47920.115930362423,53374.329247489506,73044.998232212529,82165.264459540093,90852.08672621107,92304.698032188346,93244.115974652494,87891.316416325426,78176.324966403088,67965.555085336979,52935.972549369399,47442.764202241648,50780.913063070715,56560.73906948034,77405.733122859849,87070.472813285684,96275.892244223811,97815.223420935916,98810.723952184315,93138.366034468505,82843.396444998027,72023.050801616424,56096.212785566495,50275.063773360453,53812.497767461951,{"$f":"GV89","v":59937.375311115713},82026.80081173731,92268.518647101737,102023.49512735241,103654.72328993627,104709.65450097568,98698.660815135285,87789.088800126556,76322.776151229307,59445.117135588349,53276.449631828844,57025.065941143774,63515.594355520334,86923.742983339369,97776.884152069586,108114.2258499857,109842.8371837016,110960.74704421114,104590.90127366025,93030.035501662962,80879.19207249023,62993.948714003811,56457.016109779346,60429.422169621939,67307.430553884071,92113.029149766429,103614.09519375158,114568.5689022037,116400.37711370359,117585.02540465056,110834.90433295752,98583.863025904822,85707.622811534835,66754.643035379835,59827.46016385535,64037.016064538584,71325.63669967746,97612.112041378554,109799.78361882143,121408.23168370059,123349.39755382441,124604.76851244885,117451.66997226643,104469.25013735628,90824.307461187942,70739.848156087377,63399.117351469395,67859.980771277784,75583.726919149252,103439.48630423259,116354.753281357,128656.21751062652,130713.26961448631,132043.58533418219,124463.45185477989,110705.99070959206,96246.454576665827,74962.967212544623,67183.999954818879,71911.173775447998,80096.022122356473,109614.75070171437,123301.05001085592,136336.90298088614,{"$f":"JH89","v":138516.7596449249},139926.49427508493,131893.83217169237,117315.06029648265,101992.30005179763,79438.203498963398,71194.837380878613,76204.220145482803,84877.698167588926,116158.67402956482,130662.03575729228,144476.11995809132,146786.1125279626,148280.00732154335,139767.80095438496,124318.68667767488,108081.16845041585,84180.608236205298,75445.118973244302,80753.558356794136,89944.836901175877,123093.26496598664,138462.46716258131,153101.24244989746,155549.13994742106,157132.21920683773,148111.8401214919,131740.42461558778,114533.53799918821,89206.131192404777,79949.139379813088,85574.488851595685,95314.480244333245,130441.84609175306,146728.57882270464,162241.27867291568,164835.31392503605,166512.90190001525,156954.01254351737,139605.2350753482,121371.10946047529,94531.674325607746,84722.046628882323,90683.225497712789,101004.6875089572,138229.13232926445,155488.17152052597,171926.96861383508,174675.86594146027,176453.60473568345,166324.05642454766,147939.56917410131,128616.87911684942,100175.14862883794,89779.893075357977,96096.950119447734,107034.59613513057,146481.31406436246,164770.70572604396,0,0,0,0,0,{"$f":"LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Collections",null,null,null,{"$f":"'General Assumptions'!F26","v":1},null,null,null,{"$f":"OFFSET(K100,0,-$G101)","v":0},{"$f":"OFFSET(L100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83765.438486299914,84659.291833570591,85073.270202359796,79769.804332801956,70581.140886255555,61041.213347202181,47294.000537443135,42164.407929208108,44894.939742768125,49743.097958930914,67719.188922163157,75775.775278598609,83348.522160718392,84237.926631938419,84649.84455260601,79372.775029120472,70229.845286955824,60737.399759669708,47058.609410954297,41954.547748901867,44671.489192600944,49495.517214427666,67382.137795505405,75398.625007936411,82933.680906021429,83818.65864408281,84228.526371866203,78977.7218148791,69880.298151856827,60435.098309444271,46824.389870328356,41745.732082142502,44449.150797804854,49249.168725806405,67046.764235631708,75023.35188503204,82520.904394191384,83401.477431776759,83809.305170871143,78584.634854709439,69532.490778523759,60134.301470334402,46591.336084362367,41537.955730189853,44227.919022973627,49004.046359898108,66713.059892977035,74649.9465669684,{"$f":"OFFSET(BX100,0,-$G101)","v":82110.182348615082},82986.372608746271,83392.170512558645,78193.504362195526,69186.414507835405,59835.001753607874,46359.442250876345,41331.213520178862,44007.788360251798,48760.144014059675,66381.016459533712,74278.399757329884,81701.504543827963,82573.33384041184,82977.112011813748,77804.320599630271,68842.060723768707,59537.191707805316,46128.702596568866,41125.500304990768,43788.753329197491,48517.455616021965,66050.625668644454,73908.702205970883,81294.860805259537,82162.350843631022,82564.119335210169,77417.073877772913,68499.420853184041,59240.86391855462,45899.111376873298,40920.810963124997,43570.808476646038,48275.975123738688,65721.879294796774,73540.844708785429,80890.241008980025,81753.413386442524,82153.182200752984,77031.754555607928,68158.486365612029,58946.011008386449,45670.6628758148,40717.140398571668,43353.948376574212,48035.696525235973,65394.769153418129,73174.818107478233,80487.635081448432,81346.511287811518,81744.290377622747,76648.353040104921,67819.248773041007,58652.625636550503,45443.351405868038,40514.483540684683,43138.167629965123,47796.613838462647,65069.287100672074,72810.613289336499,80087.032999261632,80941.63441737603,81337.433685920711,76266.859785979817,{"$f":"OFFSET(EJ100,0,-$G101)","v":67481.699629705734},58360.700498832783,45217.171307815501,40312.8353440555,42923.460864673776,47558.721111141356,64745.425033255589,72448.221187003131,79688.424788904813,80538.772695194813,80932.601996415367,75887.265295457182,67145.830531877102,58070.228327373712,44992.116950606753,40112.190788387532,42709.82273529339,47322.012420620311,64423.174888197347,72087.632778250962,79291.800526503299,80137.91609149643,80529.785230290334,75509.560118033842,66811.633117653008,57781.201890487246,44768.182731218054,39912.544878371147,42497.247923022223,47086.481873725905,64102.528642656878,71728.839085758154,78897.150337575324,79739.054626429424,80128.973358893374,82939.864958934544,73772.177958810207,64136.64273652657,49953.767832052261,44770.025261353432,47920.115930362423,53374.329247489506,73044.998232212529,82165.264459540093,90852.08672621107,92304.698032188346,93244.115974652494,87891.316416325426,78176.324966403088,67965.555085336979,52935.972549369399,47442.764202241648,50780.913063070715,56560.73906948034,77405.733122859849,87070.472813285684,96275.892244223811,97815.223420935916,98810.723952184315,93138.366034468505,82843.396444998027,72023.050801616424,56096.212785566495,50275.063773360453,{"$f":"OFFSET(GV100,0,-$G101)","v":53812.497767461951},59937.375311115713,82026.80081173731,92268.518647101737,102023.49512735241,103654.72328993627,104709.65450097568,98698.660815135285,87789.088800126556,76322.776151229307,59445.117135588349,53276.449631828844,57025.065941143774,63515.594355520334,86923.742983339369,97776.884152069586,108114.2258499857,109842.8371837016,110960.74704421114,104590.90127366025,93030.035501662962,80879.19207249023,62993.948714003811,56457.016109779346,60429.422169621939,67307.430553884071,92113.029149766429,103614.09519375158,114568.5689022037,116400.37711370359,117585.02540465056,110834.90433295752,98583.863025904822,85707.622811534835,66754.643035379835,59827.46016385535,64037.016064538584,71325.63669967746,97612.112041378554,109799.78361882143,121408.23168370059,123349.39755382441,124604.76851244885,117451.66997226643,104469.25013735628,90824.307461187942,70739.848156087377,63399.117351469395,67859.980771277784,75583.726919149252,103439.48630423259,116354.753281357,128656.21751062652,130713.26961448631,132043.58533418219,124463.45185477989,110705.99070959206,96246.454576665827,74962.967212544623,67183.999954818879,71911.173775447998,80096.022122356473,109614.75070171437,123301.05001085592,{"$f":"OFFSET(JH100,0,-$G101)","v":136336.90298088614},138516.7596449249,139926.49427508493,131893.83217169237,117315.06029648265,101992.30005179763,79438.203498963398,71194.837380878613,76204.220145482803,84877.698167588926,116158.67402956482,130662.03575729228,144476.11995809132,146786.1125279626,148280.00732154335,139767.80095438496,124318.68667767488,108081.16845041585,84180.608236205298,75445.118973244302,80753.558356794136,89944.836901175877,123093.26496598664,138462.46716258131,153101.24244989746,155549.13994742106,157132.21920683773,148111.8401214919,131740.42461558778,114533.53799918821,89206.131192404777,79949.139379813088,85574.488851595685,95314.480244333245,130441.84609175306,146728.57882270464,162241.27867291568,164835.31392503605,166512.90190001525,156954.01254351737,139605.2350753482,121371.10946047529,94531.674325607746,84722.046628882323,90683.225497712789,101004.6875089572,138229.13232926445,155488.17152052597,171926.96861383508,174675.86594146027,176453.60473568345,166324.05642454766,147939.56917410131,128616.87911684942,100175.14862883794,89779.893075357977,96096.950119447734,107034.59613513057,146481.31406436246,164770.70572604396,0,0,0,0,{"$f":"OFFSET(LT100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/R Closing balance",null,null,null,null,null,null,null,{"$f":"K99+K100-K101","v":0},{"$f":"L99+L100-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,83765.438486299914,84659.291833570605,85073.27020235981,79769.804332801985,70581.140886255598,61041.213347202211,47294.000537443164,42164.407929208144,44894.939742768162,49743.097958930943,67719.188922163186,75775.775278598652,83348.522160718436,84237.926631938462,84649.844552606068,79372.775029120545,70229.845286955911,60737.399759669788,47058.60941095437,41954.547748901932,44671.489192601017,49495.517214427731,67382.137795505463,75398.625007936469,82933.680906021473,83818.658644082854,84228.526371866261,78977.721814879158,69880.29815185687,60435.098309444307,46824.389870328385,41745.732082142531,44449.150797804883,49249.168725806427,67046.764235631737,75023.351885032054,82520.904394191384,83401.477431776773,83809.305170871143,78584.634854709439,69532.490778523759,60134.301470334409,46591.336084362374,41537.95573018986,44227.919022973634,49004.046359898115,66713.059892977035,74649.9465669684,82110.182348615082,{"$f":"BX99+BX100-BX101","v":82986.372608746286},83392.170512558674,78193.50436219557,69186.414507835434,59835.00175360791,46359.442250876375,41331.213520178884,44007.788360251812,48760.144014059697,66381.016459533741,74278.399757329898,81701.504543827978,82573.333840411855,82977.112011813748,77804.320599630286,68842.060723768722,59537.191707805338,46128.702596568888,41125.500304990783,43788.753329197498,48517.455616021973,66050.625668644469,73908.702205970898,81294.860805259552,82162.350843631037,82564.119335210184,77417.073877772913,68499.420853184056,59240.863918554634,45899.111376873305,40920.810963125004,43570.808476646052,48275.97512373871,65721.879294796789,73540.844708785429,80890.241008980011,81753.413386442524,82153.182200752984,77031.754555607942,68158.486365612058,58946.011008386486,45670.662875814836,40717.140398571704,43353.948376574241,48035.696525236002,65394.769153418158,73174.818107478262,80487.635081448447,81346.511287811547,81744.290377622776,76648.35304010495,67819.24877304105,58652.62563655054,45443.351405868081,40514.48354068472,43138.167629965159,47796.613838462676,65069.287100672103,72810.613289336528,80087.032999261661,80941.634417376074,81337.433685920769,76266.859785979861,67481.699629705778,{"$f":"EJ99+EJ100-EJ101","v":58360.700498832826},45217.171307815544,40312.835344055551,42923.460864673827,47558.721111141407,64745.425033255648,72448.22118700319,79688.424788904871,80538.772695194872,80932.601996415411,75887.265295457226,67145.830531877145,58070.228327373756,44992.116950606796,40112.190788387583,42709.822735293441,47322.012420620362,64423.174888197398,72087.632778251005,79291.800526503357,80137.916091496474,80529.785230290363,75509.560118033885,66811.633117653051,57781.201890487297,44768.182731218105,39912.544878371205,42497.247923022282,47086.481873725963,64102.528642656936,71728.839085758213,78897.150337575396,79739.054626429483,80128.973358893447,82939.864958934617,73772.177958810295,64136.642736526643,49953.767832052326,44770.02526135349,47920.115930362481,53374.329247489564,73044.998232212587,82165.264459540165,90852.086726211142,92304.698032188404,93244.115974652552,87891.316416325484,78176.324966403161,67965.555085337066,52935.972549369486,47442.764202241742,50780.913063070817,56560.739069480442,77405.733122859965,87070.4728132858,96275.892244223942,97815.223420936047,98810.723952184431,93138.366034468636,82843.396444998172,72023.050801616584,56096.212785566662,50275.06377336062,53812.497767462119,{"$f":"GV99+GV100-GV101","v":59937.37531111588},82026.80081173747,92268.518647101882,102023.49512735257,103654.72328993645,104709.65450097584,98698.660815135459,87789.088800126745,76322.776151229496,59445.117135588545,53276.44963182904,57025.06594114397,63515.594355520538,86923.742983339587,97776.88415206979,108114.22584998589,109842.83718370178,110960.74704421131,104590.90127366042,93030.035501663137,80879.192072490405,62993.948714003986,56457.016109779521,60429.422169622107,67307.430553884245,92113.029149766604,103614.09519375174,114568.56890220386,116400.37711370375,117585.0254046507,110834.90433295768,98583.863025904982,85707.62281153501,66754.64303538001,59827.460163855532,64037.016064538759,71325.63669967762,97612.112041378728,109799.7836188216,121408.23168370077,123349.39755382457,124604.76851244899,117451.66997226657,104469.25013735642,90824.307461188058,70739.848156087508,63399.11735146954,67859.980771277929,75583.726919149412,103439.48630423276,116354.75328135717,128656.21751062671,130713.2696144865,132043.58533418237,124463.45185478008,110705.99070959225,96246.454576666001,74962.967212544812,67183.999954819054,71911.173775448158,80096.022122356633,109614.75070171453,123301.05001085607,136336.90298088628,{"$f":"JH99+JH100-JH101","v":138516.75964492504},139926.49427508505,131893.83217169251,117315.06029648278,101992.30005179775,79438.203498963514,71194.837380878729,76204.220145482934,84877.698167589057,116158.67402956494,130662.0357572924,144476.11995809141,146786.11252796269,148280.00732154347,139767.80095438508,124318.686677675,108081.16845041595,84180.6082362054,75445.118973244389,80753.558356794209,89944.83690117595,123093.26496598672,138462.46716258139,153101.24244989755,155549.13994742115,157132.21920683779,148111.84012149196,131740.42461558784,114533.53799918827,89206.131192404835,79949.139379813161,85574.488851595743,95314.480244333317,130441.84609175313,146728.57882270473,162241.27867291574,164835.31392503608,166512.90190001525,156954.01254351734,139605.2350753482,121371.1094604753,94531.674325607761,84722.046628882323,90683.225497712789,101004.6875089572,138229.13232926445,155488.17152052597,171926.96861383508,174675.86594146027,176453.60473568345,166324.05642454766,147939.56917410131,128616.87911684942,100175.14862883792,89779.893075357963,96096.95011944772,107034.59613513055,146481.31406436244,164770.70572604393,0,0,0,0,0,{"$f":"LT99+LT100-LT101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF99+OF100-OF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"A/P"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J109","v":0},{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10052.057294187838,10080.156316765442,10096.288733771249,9969.5154729742681,9745.6428610121129,9513.0193959428907,9175.24471010456,9052.9416029470794,9500.9880437340962,9628.1913458323797,10083.624533335566,10291.101838491468,10486.515056580532,10514.876782035102,10531.333580093964,10405.598098035018,10183.248687005505,9952.1941292519277,9616.5138711760537,9495.2349236962873,9963.685794955516,10090.675799730523,10544.264237052303,10751.133135614022,10946.00022459456,10974.649511608975,10991.455380098472,10866.778953843819,10645.971743906965,10416.505006003083,10082.935613208925,9962.7027311904694,10452.693448467116,10579.498505671399,11031.278806193532,11237.569902365794,11431.92130157254,11460.884585906642,11478.065801073084,11354.471320537616,11135.22694507819,10907.368582310059,10575.928156526441,10456.76489193292,10969.492865704669,11096.142957717302,11546.153335651245,11751.898873759208,{"$f":"BW109","v":11945.76667289919},11975.072070092578,11992.656598286761,11870.168669925213,11652.509499730366,11426.281814857157,11096.990227230823,10978.921884101128,11515.649913522015,11642.176762515053,12090.45714083333,12295.691113668196,12489.109161728386,12518.786576477949,12536.804184100794,12415.449241344581,12199.399495562866,11974.826650355122,11647.705653512388,11530.759400744637,12092.819253317572,12219.256435383131,12665.848560746914,12870.606824945382,13063.610846171188,13093.692088817214,13112.17445941145,12991.980880289533,12777.566744612101,12554.674878650143,12229.748226057272,12113.953217529175,12702.749404905015,12829.132471595451,13274.080036733254,13478.400435648025,13671.028153052313,13701.547063635251,13720.527922587577,13601.526154998379,13388.775907531694,13167.593264736081,12844.886837832644,12730.274340335191,13347.288100996248,13473.65470875927,13917.003482781163,14120.925977329443,14313.217244221589,14344.209824601558,14363.725071950053,14245.947767081598,14034.89191241162,13815.448975808158,13494.99091941866,13381.594448910886,14028.387949087733,14154.777997109666,14596.575964272868,14800.142772281548,14992.139712337852,15023.644266900961,15043.732118774496,14927.214273202484,{"$f":"EI109","v":14717.88568518268},14500.215320437232,14182.036186998901,14069.891653724626,14748.11241851838,14874.568195522183,15314.865702997522,15518.121447597267,15709.868604028015,15741.925889537679,15762.627028788513,15647.406135816287,15439.840209646496,15223.9778179395,14908.110721119343,14797.256584161873,15508.64217150182,15635.208512081841,16074.058427306214,16277.050294962752,16468.594789367173,16501.248174554821,16522.605911181803,16408.722122022984,16202.956936222956,15988.940617070763,15675.421395381982,15565.898827270192,16312.281758030576,16439.006209144067,16876.464087382054,17079.241996191122,17270.633697730045,17303.929333258307,17325.989775257254,17408.63932341797,17191.88953192297,16963.509002892082,16621.510794297224,16504.557052822744,17302.32631558038,17451.454835006934,17956.061954725687,18196.976567742968,18427.122999469062,18476.482432265348,18513.080665303984,18392.442456285869,18162.818808473945,17920.870423322696,17558.521812101604,17434.653014697949,18276.412105709336,18434.511199490349,18969.311071607059,19224.676538428506,19468.631331140132,19521.006630464337,19559.859259213583,19432.088906906854,19188.827129604579,18932.505206417347,18548.595620085769,18417.403297788002,{"$f":"GU109","v":19305.581065338876},19473.190671386346,20039.990206034949,20310.673679826312,20569.265653721734,20624.84135898665,20666.087487236098,20530.763749442602,20273.054221560109,20001.505259898317,19594.752137241496,19455.803718850366,20392.963313128199,20570.65588932838,21171.370155470573,21458.290846910055,21732.398592769907,21791.370552391145,21835.157881995616,21691.834663867277,21418.81972727209,21131.139571649845,20700.18408334961,20553.021474945046,21541.867786169892,21730.250270396864,22366.908971519668,22671.041275384909,22961.596144729938,23024.17221025387,23070.657573520242,22918.862463062153,22629.633574091393,22324.864409296177,21868.266924272251,21712.405005120756,22755.792514360073,22955.508402709293,23630.26274033224,23952.639549963682,24260.628824950581,24327.029587855472,24376.379512953299,24215.612230344697,23909.206942518365,23586.334110814852,23102.569393176986,22937.494423119526,24038.435488728421,24250.167039106553,24965.29698732929,25307.013208265475,25633.483462130851,25703.943035929005,25756.334347377218,25586.065103046356,25261.463870986099,24919.412500651684,24406.86462126263,24232.032554381254,25393.70615828778,25618.176726926129,26376.098742639435,26738.315017399073,{"$f":"JG109","v":27084.375676912154},27159.14252734289,27214.762983752335,27034.43073984424,26690.553533810456,26328.184967826335,25785.141913525862,25599.976612582013,26825.737591986555,27063.714110902612,27866.989305761286,28250.935962467593,28617.763084541944,28697.100910817429,28756.149882204998,28565.160511766746,28200.863231600466,27816.971244660646,27241.619207194588,27045.510553009379,28338.899344491943,28591.194948408509,29442.537750228152,29849.518988534484,30238.359263880295,30322.547934128961,30385.237121263046,30182.961459138256,29797.032135730973,29390.338927030847,28780.756252663272,28573.058142267571,28737.543406543471,29005.02021828889,29907.307551186725,30338.705879772435,30750.880877246207,30840.217421492471,30906.771619882787,30692.543398954778,30283.698170666488,29852.850119190662,29207.000898848117,28987.029125868805,29161.460474357191,29445.032558315532,30401.313572671846,30858.594513435572,31295.505179566004,31390.304843791208,31460.962755098648,31234.076421148675,30800.955271850486,30344.51844009343,29660.245718694176,29427.275729059525,29612.25515391929,29912.891647677618,30926.398032857214,31411.115107845286,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,{"$f":"LS109","v":4.3655745685100555E-11},4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,{"$f":"OE109","v":4.3655745685100555E-11},4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11]
[null,null,"Add: Operating expenses",null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10052.057294187838,10080.156316765442,10096.288733771249,9969.5154729742662,9745.6428610121111,9513.0193959428889,9175.2447101045564,9052.9416029470758,9500.9880437340944,9628.1913458323797,10083.624533335566,10291.10183849147,10486.515056580534,10514.876782035102,10531.333580093964,10405.598098035016,10183.248687005502,9952.1941292519241,9616.5138711760483,9495.23492369628,9963.6857949555106,10090.675799730518,10544.264237052295,10751.133135614016,10946.000224594554,10974.649511608972,10991.455380098469,10866.778953843816,10645.971743906959,10416.505006003079,10082.935613208921,9962.7027311904658,10452.693448467115,10579.498505671399,11031.278806193532,11237.569902365794,11431.92130157254,11460.884585906642,11478.065801073086,11354.471320537617,11135.226945078191,10907.368582310059,10575.928156526441,10456.764891932922,10969.492865704671,11096.142957717304,11546.153335651248,11751.898873759212,{"$f":"BW95","v":11945.766672899194},11975.072070092581,11992.656598286765,11870.168669925219,11652.509499730371,11426.281814857162,11096.990227230828,10978.921884101135,11515.649913522022,11642.176762515059,12090.457140833336,12295.691113668199,12489.109161728389,12518.786576477953,12536.804184100798,12415.449241344584,12199.399495562871,11974.826650355128,11647.705653512394,11530.759400744642,12092.819253317577,12219.256435383139,12665.848560746919,12870.606824945386,13063.610846171192,13093.692088817217,13112.174459411455,12991.980880289539,12777.566744612106,12554.674878650148,12229.748226057276,12113.953217529179,12702.749404905018,12829.132471595456,13274.080036733259,13478.400435648029,13671.028153052317,13701.547063635257,13720.527922587584,13601.526154998384,13388.775907531699,13167.593264736086,12844.88683783265,12730.274340335196,13347.288100996251,13473.654708759272,13917.003482781165,14120.925977329447,14313.217244221591,14344.209824601558,14363.725071950052,14245.947767081596,14034.891912411618,13815.448975808156,13494.990919418657,13381.594448910884,14028.387949087732,14154.777997109666,14596.575964272868,14800.14277228155,14992.139712337854,15023.644266900963,15043.7321187745,14927.214273202486,{"$f":"EI95","v":14717.885685182684},14500.215320437235,14182.036186998906,14069.891653724633,14748.112418518385,14874.568195522188,15314.865702997529,15518.121447597274,15709.868604028021,15741.925889537684,15762.627028788516,15647.406135816291,15439.8402096465,15223.977817939502,14908.110721119343,14797.256584161873,15508.642171501822,15635.208512081843,16074.058427306216,16277.050294962755,16468.594789367176,16501.248174554828,16522.60591118181,16408.722122022991,16202.956936222963,15988.94061707077,15675.421395381991,15565.898827270199,16312.281758030582,16439.00620914407,16876.464087382061,17079.241996191129,17270.633697730049,17303.929333258307,17325.989775257258,17408.63932341797,17191.88953192297,16963.509002892082,16621.510794297221,16504.55705282274,17302.326315580376,17451.454835006931,17956.061954725679,18196.976567742957,18427.122999469047,18476.482432265337,18513.080665303969,18392.442456285855,18162.81880847393,17920.870423322685,17558.521812101593,17434.653014697935,18276.412105709322,18434.511199490335,18969.311071607041,19224.676538428488,19468.631331140114,19521.006630464319,19559.859259213565,19432.088906906836,19188.82712960456,18932.505206417329,18548.595620085751,18417.403297787983,{"$f":"GU95","v":19305.581065338858},19473.190671386328,20039.99020603493,20310.673679826294,20569.265653721715,20624.841358986629,20666.087487236073,20530.76374944258,20273.054221560087,20001.505259898291,19594.75213724147,19455.80371885034,20392.963313128173,20570.655889328355,21171.370155470544,21458.290846910026,21732.398592769878,21791.370552391116,21835.157881995587,21691.834663867248,21418.819727272064,21131.139571649823,20700.184083349588,20553.021474945021,21541.867786169867,21730.250270396842,22366.908971519646,22671.041275384883,22961.596144729912,23024.172210253841,23070.65757352021,22918.86246306212,22629.633574091364,22324.864409296144,21868.266924272222,21712.405005120723,22755.792514360041,22955.50840270926,23630.262740332208,23952.639549963649,24260.628824950549,24327.029587855443,24376.379512953274,24215.612230344675,23909.206942518344,23586.334110814831,23102.569393176964,22937.494423119504,24038.435488728395,24250.167039106527,24965.29698732926,25307.013208265442,25633.483462130818,25703.943035928976,25756.334347377189,25586.06510304633,25261.463870986074,24919.412500651659,24406.864621262601,24232.032554381221,25393.706158287747,25618.176726926096,26376.098742639406,26738.315017399043,{"$f":"JG95","v":27084.375676912125},27159.142527342861,27214.762983752305,27034.430739844214,26690.553533810427,26328.18496782631,25785.141913525837,25599.976612581992,26825.73759198653,27063.714110902583,27866.989305761257,28250.93596246756,28617.763084541908,28697.100910817397,28756.149882204965,28565.160511766713,28200.863231600433,27816.97124466061,27241.619207194555,27045.510553009346,28338.899344491914,28591.19494840848,29442.537750228123,29849.518988534459,30238.359263880273,30322.547934128939,30385.237121263024,30182.961459138234,29797.032135730951,29390.338927030822,28780.756252663243,28573.058142267542,28737.543406543438,29005.020218288857,29907.307551186688,30338.705879772395,30750.880877246167,30840.217421492434,30906.771619882751,30692.543398954738,30283.698170666445,29852.850119190622,29207.000898848073,28987.029125868765,29161.460474357151,29445.032558315492,30401.31357267181,30858.594513435535,31295.505179565967,31390.304843791171,31460.962755098612,31234.076421148638,30800.955271850449,30344.518440093394,29660.245718694139,29427.275729059493,29612.255153919254,29912.891647677578,30926.398032857174,31411.115107845242,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Payments in prior month",null,null,null,{"$f":"'General Assumptions'!F27","v":1},null,null,null,{"$f":"OFFSET(K107,0,-$G108)","v":0},{"$f":"OFFSET(L107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10052.057294187838,10080.156316765442,10096.288733771249,9969.5154729742662,9745.6428610121111,9513.0193959428889,9175.2447101045564,9052.9416029470758,9500.9880437340944,9628.1913458323797,10083.624533335566,10291.10183849147,10486.515056580534,10514.876782035102,10531.333580093964,10405.598098035016,10183.248687005502,9952.1941292519241,9616.5138711760483,9495.23492369628,9963.6857949555106,10090.675799730518,10544.264237052295,10751.133135614016,10946.000224594554,10974.649511608972,10991.455380098469,10866.778953843816,10645.971743906959,10416.505006003079,10082.935613208921,9962.7027311904658,10452.693448467115,10579.498505671399,11031.278806193532,11237.569902365794,11431.92130157254,11460.884585906642,11478.065801073086,11354.471320537617,11135.226945078191,10907.368582310059,10575.928156526441,10456.764891932922,10969.492865704671,11096.142957717304,11546.153335651248,11751.898873759212,{"$f":"OFFSET(BX107,0,-$G108)","v":11945.766672899194},11975.072070092581,11992.656598286765,11870.168669925219,11652.509499730371,11426.281814857162,11096.990227230828,10978.921884101135,11515.649913522022,11642.176762515059,12090.457140833336,12295.691113668199,12489.109161728389,12518.786576477953,12536.804184100798,12415.449241344584,12199.399495562871,11974.826650355128,11647.705653512394,11530.759400744642,12092.819253317577,12219.256435383139,12665.848560746919,12870.606824945386,13063.610846171192,13093.692088817217,13112.174459411455,12991.980880289539,12777.566744612106,12554.674878650148,12229.748226057276,12113.953217529179,12702.749404905018,12829.132471595456,13274.080036733259,13478.400435648029,13671.028153052317,13701.547063635257,13720.527922587584,13601.526154998384,13388.775907531699,13167.593264736086,12844.88683783265,12730.274340335196,13347.288100996251,13473.654708759272,13917.003482781165,14120.925977329447,14313.217244221591,14344.209824601558,14363.725071950052,14245.947767081596,14034.891912411618,13815.448975808156,13494.990919418657,13381.594448910884,14028.387949087732,14154.777997109666,14596.575964272868,14800.14277228155,14992.139712337854,15023.644266900963,15043.7321187745,14927.214273202486,{"$f":"OFFSET(EJ107,0,-$G108)","v":14717.885685182684},14500.215320437235,14182.036186998906,14069.891653724633,14748.112418518385,14874.568195522188,15314.865702997529,15518.121447597274,15709.868604028021,15741.925889537684,15762.627028788516,15647.406135816291,15439.8402096465,15223.977817939502,14908.110721119343,14797.256584161873,15508.642171501822,15635.208512081843,16074.058427306216,16277.050294962755,16468.594789367176,16501.248174554828,16522.60591118181,16408.722122022991,16202.956936222963,15988.94061707077,15675.421395381991,15565.898827270199,16312.281758030582,16439.00620914407,16876.464087382061,17079.241996191129,17270.633697730049,17303.929333258307,17325.989775257258,17408.63932341797,17191.88953192297,16963.509002892082,16621.510794297221,16504.55705282274,17302.326315580376,17451.454835006931,17956.061954725679,18196.976567742957,18427.122999469047,18476.482432265337,18513.080665303969,18392.442456285855,18162.81880847393,17920.870423322685,17558.521812101593,17434.653014697935,18276.412105709322,18434.511199490335,18969.311071607041,19224.676538428488,19468.631331140114,19521.006630464319,19559.859259213565,19432.088906906836,19188.82712960456,18932.505206417329,18548.595620085751,18417.403297787983,{"$f":"OFFSET(GV107,0,-$G108)","v":19305.581065338858},19473.190671386328,20039.99020603493,20310.673679826294,20569.265653721715,20624.841358986629,20666.087487236073,20530.76374944258,20273.054221560087,20001.505259898291,19594.75213724147,19455.80371885034,20392.963313128173,20570.655889328355,21171.370155470544,21458.290846910026,21732.398592769878,21791.370552391116,21835.157881995587,21691.834663867248,21418.819727272064,21131.139571649823,20700.184083349588,20553.021474945021,21541.867786169867,21730.250270396842,22366.908971519646,22671.041275384883,22961.596144729912,23024.172210253841,23070.65757352021,22918.86246306212,22629.633574091364,22324.864409296144,21868.266924272222,21712.405005120723,22755.792514360041,22955.50840270926,23630.262740332208,23952.639549963649,24260.628824950549,24327.029587855443,24376.379512953274,24215.612230344675,23909.206942518344,23586.334110814831,23102.569393176964,22937.494423119504,24038.435488728395,24250.167039106527,24965.29698732926,25307.013208265442,25633.483462130818,25703.943035928976,25756.334347377189,25586.06510304633,25261.463870986074,24919.412500651659,24406.864621262601,24232.032554381221,25393.706158287747,25618.176726926096,26376.098742639406,26738.315017399043,{"$f":"OFFSET(JH107,0,-$G108)","v":27084.375676912125},27159.142527342861,27214.762983752305,27034.430739844214,26690.553533810427,26328.18496782631,25785.141913525837,25599.976612581992,26825.73759198653,27063.714110902583,27866.989305761257,28250.93596246756,28617.763084541908,28697.100910817397,28756.149882204965,28565.160511766713,28200.863231600433,27816.97124466061,27241.619207194555,27045.510553009346,28338.899344491914,28591.19494840848,29442.537750228123,29849.518988534459,30238.359263880273,30322.547934128939,30385.237121263024,30182.961459138234,29797.032135730951,29390.338927030822,28780.756252663243,28573.058142267542,28737.543406543438,29005.020218288857,29907.307551186688,30338.705879772395,30750.880877246167,30840.217421492434,30906.771619882751,30692.543398954738,30283.698170666445,29852.850119190622,29207.000898848073,28987.029125868765,29161.460474357151,29445.032558315492,30401.31357267181,30858.594513435535,31295.505179565967,31390.304843791171,31460.962755098612,31234.076421148638,30800.955271850449,30344.518440093394,29660.245718694139,29427.275729059493,29612.255153919254,29912.891647677578,30926.398032857174,31411.115107845242,0,0,0,0,{"$f":"OFFSET(LT107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/P Closing balance",null,null,null,null,null,null,null,{"$f":"K106+K107-K108","v":0},{"$f":"L106+L107-L108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,10052.057294187838,10080.156316765442,10096.288733771249,9969.5154729742681,9745.6428610121129,9513.0193959428907,9175.24471010456,9052.9416029470794,9500.9880437340962,9628.1913458323797,10083.624533335566,10291.101838491468,10486.515056580532,10514.876782035102,10531.333580093964,10405.598098035018,10183.248687005505,9952.1941292519277,9616.5138711760537,9495.2349236962873,9963.685794955516,10090.675799730523,10544.264237052303,10751.133135614022,10946.00022459456,10974.649511608975,10991.455380098472,10866.778953843819,10645.971743906965,10416.505006003083,10082.935613208925,9962.7027311904694,10452.693448467116,10579.498505671399,11031.278806193532,11237.569902365794,11431.92130157254,11460.884585906642,11478.065801073084,11354.471320537616,11135.22694507819,10907.368582310059,10575.928156526441,10456.76489193292,10969.492865704669,11096.142957717302,11546.153335651245,11751.898873759208,11945.76667289919,{"$f":"BX106+BX107-BX108","v":11975.072070092578},11992.656598286761,11870.168669925213,11652.509499730366,11426.281814857157,11096.990227230823,10978.921884101128,11515.649913522015,11642.176762515053,12090.45714083333,12295.691113668196,12489.109161728386,12518.786576477949,12536.804184100794,12415.449241344581,12199.399495562866,11974.826650355122,11647.705653512388,11530.759400744637,12092.819253317572,12219.256435383131,12665.848560746914,12870.606824945382,13063.610846171188,13093.692088817214,13112.17445941145,12991.980880289533,12777.566744612101,12554.674878650143,12229.748226057272,12113.953217529175,12702.749404905015,12829.132471595451,13274.080036733254,13478.400435648025,13671.028153052313,13701.547063635251,13720.527922587577,13601.526154998379,13388.775907531694,13167.593264736081,12844.886837832644,12730.274340335191,13347.288100996248,13473.65470875927,13917.003482781163,14120.925977329443,14313.217244221589,14344.209824601558,14363.725071950053,14245.947767081598,14034.89191241162,13815.448975808158,13494.99091941866,13381.594448910886,14028.387949087733,14154.777997109666,14596.575964272868,14800.142772281548,14992.139712337852,15023.644266900961,15043.732118774496,14927.214273202484,14717.88568518268,{"$f":"EJ106+EJ107-EJ108","v":14500.215320437232},14182.036186998901,14069.891653724626,14748.11241851838,14874.568195522183,15314.865702997522,15518.121447597267,15709.868604028015,15741.925889537679,15762.627028788513,15647.406135816287,15439.840209646496,15223.9778179395,14908.110721119343,14797.256584161873,15508.64217150182,15635.208512081841,16074.058427306214,16277.050294962752,16468.594789367173,16501.248174554821,16522.605911181803,16408.722122022984,16202.956936222956,15988.940617070763,15675.421395381982,15565.898827270192,16312.281758030576,16439.006209144067,16876.464087382054,17079.241996191122,17270.633697730045,17303.929333258307,17325.989775257254,17408.63932341797,17191.88953192297,16963.509002892082,16621.510794297224,16504.557052822744,17302.32631558038,17451.454835006934,17956.061954725687,18196.976567742968,18427.122999469062,18476.482432265348,18513.080665303984,18392.442456285869,18162.818808473945,17920.870423322696,17558.521812101604,17434.653014697949,18276.412105709336,18434.511199490349,18969.311071607059,19224.676538428506,19468.631331140132,19521.006630464337,19559.859259213583,19432.088906906854,19188.827129604579,18932.505206417347,18548.595620085769,18417.403297788002,19305.581065338876,{"$f":"GV106+GV107-GV108","v":19473.190671386346},20039.990206034949,20310.673679826312,20569.265653721734,20624.84135898665,20666.087487236098,20530.763749442602,20273.054221560109,20001.505259898317,19594.752137241496,19455.803718850366,20392.963313128199,20570.65588932838,21171.370155470573,21458.290846910055,21732.398592769907,21791.370552391145,21835.157881995616,21691.834663867277,21418.81972727209,21131.139571649845,20700.18408334961,20553.021474945046,21541.867786169892,21730.250270396864,22366.908971519668,22671.041275384909,22961.596144729938,23024.17221025387,23070.657573520242,22918.862463062153,22629.633574091393,22324.864409296177,21868.266924272251,21712.405005120756,22755.792514360073,22955.508402709293,23630.26274033224,23952.639549963682,24260.628824950581,24327.029587855472,24376.379512953299,24215.612230344697,23909.206942518365,23586.334110814852,23102.569393176986,22937.494423119526,24038.435488728421,24250.167039106553,24965.29698732929,25307.013208265475,25633.483462130851,25703.943035929005,25756.334347377218,25586.065103046356,25261.463870986099,24919.412500651684,24406.86462126263,24232.032554381254,25393.70615828778,25618.176726926129,26376.098742639435,26738.315017399073,27084.375676912154,{"$f":"JH106+JH107-JH108","v":27159.14252734289},27214.762983752335,27034.43073984424,26690.553533810456,26328.184967826335,25785.141913525862,25599.976612582013,26825.737591986555,27063.714110902612,27866.989305761286,28250.935962467593,28617.763084541944,28697.100910817429,28756.149882204998,28565.160511766746,28200.863231600466,27816.971244660646,27241.619207194588,27045.510553009379,28338.899344491943,28591.194948408509,29442.537750228152,29849.518988534484,30238.359263880295,30322.547934128961,30385.237121263046,30182.961459138256,29797.032135730973,29390.338927030847,28780.756252663272,28573.058142267571,28737.543406543471,29005.02021828889,29907.307551186725,30338.705879772435,30750.880877246207,30840.217421492471,30906.771619882787,30692.543398954778,30283.698170666488,29852.850119190662,29207.000898848117,28987.029125868805,29161.460474357191,29445.032558315532,30401.313572671846,30858.594513435572,31295.505179566004,31390.304843791208,31460.962755098648,31234.076421148675,30800.955271850486,30344.51844009343,29660.245718694176,29427.275729059525,29612.25515391929,29912.891647677618,30926.398032857214,31411.115107845286,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,{"$f":"LT106+LT107-LT108","v":4.3655745685100555E-11},4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,{"$f":"OF106+OF107-OF108","v":4.3655745685100555E-11},4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11]
[]
[null,null,"Accounts payab;e balance",null,null,null,null,null,null,{"$f":"J108","v":0},{"$f":"$J$111*K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*BW107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*EI107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*GU107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*JG107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*LS107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*OE107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in A/P",null,null,null,null,null,null,null,null,{"$f":"L111-K111","v":0},{"$f":"M111-L111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY111-BX111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK111-EJ111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW111-GV111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI111-JH111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU111-LT111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG111-OF111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Working capital balance",null,null,null,null,null,null,null,{"$f":"K102-K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73713.38119211208,74579.135516805167,74976.981468588565,69800.28885982772,60835.498025243483,51528.193951259324,38118.755827338602,33111.466326261063,35393.951699034063,40114.906613098559,57635.564388827624,65484.673440107188,72862.007104137898,73723.049849903357,74118.5109725121,68967.176931085531,60046.596599950404,50785.205630417862,37442.095539778318,32459.312825205645,34707.803397645504,39404.841414697206,56837.873558453161,64647.491872322447,71987.680681426908,72844.009132473875,73237.070991767789,68110.942861035335,59234.326407949906,50018.593303441223,36741.454257119462,31783.029350952063,33996.457349337768,38669.670220135027,56015.485429438209,63785.78198266626,71088.983092618844,71940.592845870124,72331.239369798059,67230.163534171821,58397.26383344557,49226.932888024348,36015.407927835935,31081.190838256938,33258.426157268965,37907.903402180811,55166.90655732579,62898.047693209191,{"$f":"BW102-BW109","v":70164.415675715893},71011.300538653712,71399.513914271913,66323.335692270353,57533.905008105066,48408.719938750757,35262.45202364555,30352.291636077756,32492.138446729798,37117.967251544644,54290.559318700412,61982.708643661703,69212.395382099596,70054.547263933899,70440.307827712953,65388.871358285702,56642.661228205856,47562.365057450217,34480.996943056496,29594.740904246144,31695.934075879926,36298.19918063884,53384.777107897557,61038.095381025516,68231.249959088367,69068.65875481382,69451.944875798741,64425.092997483378,55721.854108571955,46686.189039904493,33669.363150816032,28806.857745595829,30868.059071741038,35446.842652143256,52447.799258063533,60062.4442731374,67219.212855927704,68051.866322807269,68432.654278165413,63430.228400609565,54769.710458080364,45778.417743650403,32825.776037982192,27986.866058236512,30006.660275577993,34562.041816476732,51477.765670636996,59053.892130148815,66174.417837226851,67002.301463209995,67380.565305672717,62402.405273023352,53784.356860629428,44837.176660742378,31948.360486449419,27132.889091773832,29109.779680877426,33641.835841353008,50472.711136399237,58010.470517054979,65094.893286923805,65917.990150475118,66293.701567146272,61339.645512777381,{"$f":"EI102-EI109","v":52763.813944523099},43860.485178395596,31035.135120816645,26242.943690330925,28175.348446155447,32684.152915619226,49430.559330258126,56930.099739405923,63978.556184876856,64796.846805657195,65169.974967626898,60239.859159640939,51705.990322230646,42846.250509434256,30084.006229487451,25314.934204225712,27201.180563791619,31686.803908538521,48349.116460891186,55810.58248328825,62823.205737136188,63636.667916941653,64007.17931910856,59100.837996010901,50608.676181430099,41792.26127341653,29092.761335836123,24346.646051101015,26184.966164991703,30647.475664581896,47226.064555274883,54649.597089567091,61626.516639845351,62435.125293171179,62802.983583636189,65531.225635516646,56580.288426887324,47173.13373363456,33332.257037755102,28265.468208530747,30617.789614782101,35922.874412482633,55088.936277486901,63968.287891797198,72424.963726742077,73828.21559992306,74731.035309348576,69498.873960039607,60013.506157929216,50044.68466201437,35377.450737267878,30008.111187543793,32504.500957361481,38126.227869990093,58436.422051252906,67845.79627485729,76807.26091308381,78294.216790471706,79250.864692970848,73706.277127561785,63654.569315393594,53090.545595199234,37547.617165480893,31857.660475572618,{"$f":"GU102-GU109","v":34506.916702123242},40464.18463972953,61986.810605702522,71957.844967275567,81454.229473630839,83029.881930949792,84043.567013739739,78167.897065692858,67516.034578566643,56321.27089133118,39850.364998347053,33820.645912978674,36632.102628015768,42944.938466192158,65752.372827869011,76318.593305159739,86381.827257215977,88051.466631310628,89125.589162215692,82899.066609793139,71611.21577439105,59748.05250084056,42293.764630654376,35903.994634834475,38887.55438345221,45577.180283487382,69746.120178246929,80943.05391836683,91606.972757473923,93376.204903449892,94514.367831130454,87916.041869895533,75954.22945181359,63382.758402238833,44886.376111107762,38115.055158734773,41281.223550178685,48370.128296968323,73981.849301046488,85847.144068857917,97147.602858750179,99022.367965969097,100228.3889994957,93236.057741921861,80560.043194838043,67237.973350373213,47637.278762910522,40461.622928350014,43821.545282549509,51333.559880042856,78474.189316903474,91047.7400730917,103022.73404849585,105009.32657855749,106287.25098680516,98877.38675173372,85444.526838606151,71327.042076014317,50556.102591282179,42951.967400437803,46517.467617160379,54477.845395430501,83238.651959075098,96562.734993456994,{"$f":"JG102-JG109","v":109252.52730397413},111357.61711758215,112711.73129133272,104859.40143184827,90624.506762672332,75664.11508397141,53653.061585437652,45594.860768296712,49378.482553496375,57813.984056686444,88291.684723803657,102411.09979482481,115858.35687354946,118089.01161714525,119523.85743933846,111202.64044261833,96117.82344607453,80264.197205755307,56938.989029010816,48399.60842023501,52414.659012302262,61353.641952767444,93650.727215758568,108612.94817404691,122862.88318601725,125226.59201329219,126746.98208557474,117928.8786623537,101943.39247985686,85143.199072157411,60425.374939741567,51376.081237545586,56836.945445052275,66309.460026044428,100534.53854056641,116389.8729429323,131490.39779566953,133995.09650354361,135606.13028013246,126261.46914456256,109321.53690468171,91518.259341284633,65324.673426759648,55735.017503013514,61521.765023355598,71559.654950641663,107827.81875659261,124629.5770070904,140631.46343426907,143285.56109766907,144992.6419805848,135089.98000339899,117138.61390225083,98272.360676755983,70514.902910143748,60352.617346298437,66484.694965528426,77121.704487452924,115554.91603150521,133359.59061819865,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,{"$f":"LS102-LS109","v":-4.3655745685100555E-11},-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,{"$f":"OE102-OE109","v":-4.3655745685100555E-11},-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11]
[null,null,"Change in Working Capital",null,null,null,null,null,null,null,{"$f":"K114-J114","v":0},{"$f":"L114-K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,73713.38119211208,865.75432469308726,397.84595178339805,-5176.6926087608445,-8964.790834584237,-9307.3040739841599,-13409.438123920721,-5007.2895010775392,2282.4853727730006,4720.9549140644958,17520.657775729065,7849.1090512795636,7377.3336640307098,861.04274576545868,395.46112260874361,-5151.3340414265695,-8920.5803311351265,-9261.3909695325419,-13343.110090639544,-4982.7827145726733,2248.4905724398595,4697.0380170517019,17433.032143755954,7809.6183138692868,7340.1888091044602,856.32845104696753,393.06185929391359,-5126.1281307324534,-8876.6164530854294,-9215.733104508683,-13277.139046321761,-4958.4249061673981,2213.427998385705,4673.2128707972588,17345.815209303182,7770.2965532280505,7303.2011099525844,851.60975325127947,390.64652392793505,-5101.0758356262377,-8832.8997007262515,-9170.3309454212213,-13211.524960188413,-4934.2170895789968,2177.2353190120266,4649.4772449118464,17259.003155144979,7731.1411358834011,7266.3679825067011,{"$f":"BX114-BW114","v":846.88486293781898},388.2133756182011,-5076.1782220015593,-8789.4306841652869,-9125.1850693543092,-13146.267915105207,-4910.1603875677938,2139.8468106520413,4625.8288048148461,17172.592067155769,7692.1493249612904,7229.6867384378929,842.15188183430291,385.76056377905479,-5051.4364694272517,-8746.2101300798458,-9080.2961707556387,-13081.368114393721,-4886.256038810352,2101.1931716337822,4602.2651047589134,17086.577927258717,7653.3182731279594,7193.1545780628512,837.40879572545236,383.28612098492158,-5026.8518783153631,-8703.2388889114227,-9035.665068667462,-13016.825889088461,-4862.5054052202031,2061.2013261452084,4578.7835804022179,17000.956605920277,7614.6450150738674,7156.7685827903042,832.6534668795648,380.78795535814425,-5002.4258775558483,-8660.5179425292008,-8991.2927144299611,-12952.641705668211,-4838.9099797456802,2019.7942173414813,4555.3815408987393,16915.723854160264,7576.1264595118191,7120.5257070780353,827.88362598314416,378.2638424627221,-4978.1600326493644,-8618.0484123939241,-8947.1801998870505,-12888.816174292959,-4815.4713946755874,1976.8905891035938,4532.0561604755821,16830.875295046229,7537.7593806557416,7084.4227698688264,823.09686355131271,375.71141667115444,-4954.0560543688916,-8575.8315682542816,{"$f":"EJ114-EI114","v":-8903.3287661275026},-12825.350057578951,-4792.19143048572,1932.404755824522,4508.8044694637792,16746.406414638899,7499.5404091477976,7048.4564454709325,818.29062078033894,373.1281619697038,-4930.1158079859597,-8533.8688374102931,-8859.7398127963897,-12762.244279946804,-4769.0720252617393,1886.2463595659065,4485.6233447469021,16662.312552352665,7461.4660223970641,7012.623253847938,813.46217980546498,370.51140216690692,-4906.3413230976585,-8492.1618145808025,-8816.4149080135685,-12699.499937580407,-4746.1152847351077,1838.3201138906879,4462.5094995901927,16578.588890692987,7423.5325342922079,6976.9195502782604,808.60865332582762,367.85829046501021,2728.2420518804574,-8950.9372086293224,-9407.1546932527635,-13840.876695879459,-5066.7888292243551,2352.3214062513543,5305.0847977005324,19166.061865004267,8879.351614310297,8456.6758349448792,1403.2518731809832,902.81970942551561,-5232.1613493089681,-9485.3678021103915,-9968.8214959148463,-14667.233924746492,-5369.3395497240854,2496.3897698176879,5621.7269126286119,20310.194181262814,9409.3742236043836,8961.46463822652,1486.9558773878962,956.64790249914222,-5544.5875654090632,-10051.707812168192,-10564.02372019436,-15542.92842971834,-5689.9566899082747,2649.256226550624,{"$f":"GV114-GU114","v":5957.2679376062879},21522.625965972991,9971.0343615730453,9496.3845063552726,1575.6524573189527,1013.685082789947,-5875.6699480468815,-10651.862487126215,-11194.763687235463,-16470.905892984127,-6029.7190853683787,2811.4567150370931,6312.8358381763901,22807.434361676853,10566.220477290728,10063.233952056238,1669.6393740946514,1074.1225309050642,-6226.5225524225534,-11287.850835402089,-11863.16327355049,-17454.287870186185,-6389.7699958199009,2983.5597486177357,6689.6259000351711,24168.939894759547,11196.933740119901,10663.918839107093,1769.2321459759696,1138.1629276805616,-6598.3259612349211,-11961.812418081943,-12571.471049574757,-18496.382291131071,-6771.3209523729893,3166.1683914439127,7088.904746789638,25611.721004078165,11865.294767811429,11300.458789892262,1874.7651072189183,1206.021033526602,-6992.3312575738382,-12676.014547083818,-13322.06984446483,-19600.694587462691,-7175.6558345605081,3359.9223541994943,7512.0145974933475,27140.629436860618,12573.550756188226,11974.993975404155,1986.5925300616364,1277.9244082476653,-7409.8642350714363,-13432.85991312757,-14117.484762591834,-20770.939484732138,-7604.1351908443758,3565.5002167225757,7960.3777782701218,28760.806563644597,13324.083034381896,12689.792310517136,{"$f":"JH114-JG114","v":2105.0898136080214},1354.1141737505677,-7852.3298594844528,-14234.894669175934,-14960.391678700922,-22011.053498533758,-8058.2008171409398,3783.6217851996626,8435.5015031900693,30477.700667117213,14119.415071021154,13447.257078724651,2230.6547435957909,1434.8458221932087,-8321.2169967201335,-15084.816996543799,-15853.626240319223,-23325.208176744491,-8539.3806087758057,4015.0505920672513,8938.9829404651828,32297.085262991124,14962.220958288337,14249.935011970345,2363.7088272749388,1520.3900722825492,-8818.1034232210368,-15985.486182496839,-16800.193407699451,-24717.824132415844,-9049.2937021959806,5460.8642075066891,9472.5145809921523,34225.078514521985,15855.334402365886,15100.524852737231,2504.6987078740785,1611.0337765888544,-9344.6611355698988,-16939.932239880858,-17803.277563397074,-26193.585914524985,-9589.6559237461333,5786.7475203420836,10037.889927286065,36268.163805950942,16801.758250497791,16001.886427178673,2654.0976633999962,1707.0808829157322,-9902.6619771858095,-17951.36610114816,-18866.253225494846,-27757.457766612235,-10162.285563845311,6132.0776192299891,10637.009521924498,38433.21154405229,17804.674586693436,-133359.59061819868,0,0,0,0,{"$f":"LT114-LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF114-OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Pre-tax cash flows"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K89-K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73713.38119211208,74579.135516805152,74976.98146858855,69800.288859827691,60835.498025243447,51528.193951259294,38118.75582733858,33111.466326261034,35393.951699034034,40114.90661309853,57635.564388827595,65484.673440107137,72862.007104137854,73723.049849903313,74118.510972512042,68967.176931085458,60046.596599950324,50785.205630417782,37442.095539778253,32459.312825205587,34707.803397645432,39404.841414697148,56837.87355845311,64647.491872322396,71987.680681426878,72844.009132473846,73237.07099176773,68110.942861035292,59234.326407949869,50018.593303441194,36741.454257119432,31783.029350952034,33996.457349337739,38669.670220135005,56015.48542943818,63785.781982666245,71088.983092618844,71940.592845870124,72331.239369798059,67230.163534171821,58397.26383344557,49226.932888024341,36015.407927835928,31081.190838256931,33258.426157268957,37907.903402180804,55166.906557325783,62898.047693209184,{"$f":"BW89-BW95","v":70164.415675715893},71011.300538653682,71399.513914271884,66323.33569227031,57533.905008105037,48408.719938750713,35262.452023645514,30352.291636077727,32492.138446729776,37117.967251544615,54290.559318700376,61982.708643661681,69212.395382099581,70054.547263933884,70440.307827712953,65388.871358285687,56642.661228205834,47562.365057450188,34480.996943056474,29594.740904246126,31695.934075879915,36298.199180638825,53384.777107897535,61038.095381025501,68231.249959088338,69068.658754813805,69451.944875798712,64425.092997483371,55721.854108571933,46686.189039904471,33669.363150816018,28806.857745595818,30868.05907174102,35446.842652143234,52447.799258063518,60062.4442731374,67219.212855927704,68051.866322807269,68432.654278165399,63430.228400609543,54769.710458080328,45778.417743650367,32825.776037982148,27986.866058236472,30006.66027557796,34562.041816476703,51477.76567063696,59053.892130148786,66174.417837226836,67002.301463209966,67380.565305672702,62402.405273023323,53784.356860629385,44837.176660742349,31948.360486449383,27132.889091773799,29109.779680877393,33641.835841352979,50472.711136399208,58010.47051705495,65094.893286923776,65917.99015047506,66293.701567146214,61339.64551277733,{"$f":"EI89-EI95","v":52763.813944523048},43860.485178395546,31035.135120816594,26242.943690330867,28175.348446155389,32684.152915619168,49430.55933025806,56930.099739405858,63978.55618487679,64796.846805657129,65169.974967626855,60239.859159640895,51705.990322230602,42846.250509434212,30084.006229487408,25314.934204225661,27201.180563791568,31686.803908538466,48349.116460891135,55810.582483288206,62823.205737136122,63636.667916941602,64007.179319108523,59100.83799601085,50608.676181430041,41792.261273416472,29092.761335836061,24346.64605110095,26184.966164991642,30647.475664581834,47226.064555274817,54649.597089567025,61626.516639845271,62435.125293171121,62802.983583636116,65531.225635516574,56580.288426887237,47173.133733634488,33332.257037755044,28265.468208530692,30617.789614782047,35922.874412482575,55088.93627748685,63968.287891797139,72424.963726742018,73828.215599923016,74731.035309348517,69498.873960039578,60013.506157929158,50044.68466201429,35377.450737267805,30008.111187543713,32504.500957361393,38126.227869990005,58436.422051252812,67845.796274857188,76807.260913083694,78294.216790471604,79250.864692970747,73706.277127561669,63654.56931539347,53090.545595199095,37547.61716548074,31857.660475572469,{"$f":"GU89-GU95","v":34506.916702123097},40464.184639729385,61986.810605702383,71957.84496727545,81454.229473630694,83029.881930949647,84043.567013739608,78167.897065692698,67516.034578566469,56321.27089133102,39850.364998346879,33820.645912978507,36632.1026280156,42944.938466191976,65752.372827868821,76318.593305159564,86381.827257215817,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834322,38887.554383452072,45577.180283487229,69746.120178246783,80943.053918366699,91606.972757473792,93376.204903449747,94514.367831130352,87916.041869895402,75954.229451813459,63382.758402238687,44886.376111107616,38115.055158734627,41281.223550178547,48370.1282969682,73981.849301046343,85847.144068857771,97147.602858750048,99022.367965968966,100228.38899949557,93236.057741921759,80560.043194837941,67237.973350373111,47637.278762910413,40461.622928349891,43821.545282549385,51333.559880042725,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.25098680501,98877.38675173356,85444.526838605991,71327.042076014171,50556.102591282019,42951.967400437657,46517.467617160248,54477.845395430377,83238.651959074952,96562.734993456877,{"$f":"JG89-JG95","v":109252.52730397401},111357.61711758203,112711.73129133263,104859.40143184815,90624.50676267223,75664.115083971323,53653.061585437565,45594.860768296625,49378.482553496273,57813.984056686342,88291.68472380357,102411.09979482472,115858.35687354942,118089.01161714521,119523.85743933839,111202.64044261826,96117.823446074442,80264.197205755234,56938.989029010743,48399.608420234959,52414.659012302218,61353.641952767401,93650.727215758525,108612.94817404685,122862.88318601719,125226.59201329213,126746.98208557471,117928.87866235367,101943.39247985682,85143.199072157382,60425.374939741538,51376.081237545543,56836.945445052246,66309.460026044384,100534.53854056637,116389.87294293224,131490.3977956695,133995.09650354361,135606.13028013249,126261.46914456264,109321.53690468177,91518.259341284662,65324.673426759677,55735.017503013558,61521.765023355634,71559.654950641707,107827.81875659263,124629.57700709044,140631.46343426913,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225086,98272.360676756027,70514.902910143806,60352.617346298488,66484.694965528484,77121.704487452997,115554.91603150529,133359.59061819871,0,0,0,0,{"$f":"LS89-LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89-OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Capex",null,null,null,null,null,null,null,null,{"$f":"K68","v":0},0,0,0,0,0,0,0,0,0,10594.256262456367,10649.999999999993,1235142.6881379012,1235142.6881379012,1235142.6881379012,1235142.6881379012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less : Working capital change",null,null,null,null,null,null,null,null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,73713.38119211208,865.75432469308726,397.84595178339805,-5176.6926087608445,-8964.790834584237,-9307.3040739841599,-13409.438123920721,-5007.2895010775392,2282.4853727730006,4720.9549140644958,17520.657775729065,7849.1090512795636,7377.3336640307098,861.04274576545868,395.46112260874361,-5151.3340414265695,-8920.5803311351265,-9261.3909695325419,-13343.110090639544,-4982.7827145726733,2248.4905724398595,4697.0380170517019,17433.032143755954,7809.6183138692868,7340.1888091044602,856.32845104696753,393.06185929391359,-5126.1281307324534,-8876.6164530854294,-9215.733104508683,-13277.139046321761,-4958.4249061673981,2213.427998385705,4673.2128707972588,17345.815209303182,7770.2965532280505,7303.2011099525844,851.60975325127947,390.64652392793505,-5101.0758356262377,-8832.8997007262515,-9170.3309454212213,-13211.524960188413,-4934.2170895789968,2177.2353190120266,4649.4772449118464,17259.003155144979,7731.1411358834011,7266.3679825067011,{"$f":"BX115","v":846.88486293781898},388.2133756182011,-5076.1782220015593,-8789.4306841652869,-9125.1850693543092,-13146.267915105207,-4910.1603875677938,2139.8468106520413,4625.8288048148461,17172.592067155769,7692.1493249612904,7229.6867384378929,842.15188183430291,385.76056377905479,-5051.4364694272517,-8746.2101300798458,-9080.2961707556387,-13081.368114393721,-4886.256038810352,2101.1931716337822,4602.2651047589134,17086.577927258717,7653.3182731279594,7193.1545780628512,837.40879572545236,383.28612098492158,-5026.8518783153631,-8703.2388889114227,-9035.665068667462,-13016.825889088461,-4862.5054052202031,2061.2013261452084,4578.7835804022179,17000.956605920277,7614.6450150738674,7156.7685827903042,832.6534668795648,380.78795535814425,-5002.4258775558483,-8660.5179425292008,-8991.2927144299611,-12952.641705668211,-4838.9099797456802,2019.7942173414813,4555.3815408987393,16915.723854160264,7576.1264595118191,7120.5257070780353,827.88362598314416,378.2638424627221,-4978.1600326493644,-8618.0484123939241,-8947.1801998870505,-12888.816174292959,-4815.4713946755874,1976.8905891035938,4532.0561604755821,16830.875295046229,7537.7593806557416,7084.4227698688264,823.09686355131271,375.71141667115444,-4954.0560543688916,-8575.8315682542816,{"$f":"EJ115","v":-8903.3287661275026},-12825.350057578951,-4792.19143048572,1932.404755824522,4508.8044694637792,16746.406414638899,7499.5404091477976,7048.4564454709325,818.29062078033894,373.1281619697038,-4930.1158079859597,-8533.8688374102931,-8859.7398127963897,-12762.244279946804,-4769.0720252617393,1886.2463595659065,4485.6233447469021,16662.312552352665,7461.4660223970641,7012.623253847938,813.46217980546498,370.51140216690692,-4906.3413230976585,-8492.1618145808025,-8816.4149080135685,-12699.499937580407,-4746.1152847351077,1838.3201138906879,4462.5094995901927,16578.588890692987,7423.5325342922079,6976.9195502782604,808.60865332582762,367.85829046501021,2728.2420518804574,-8950.9372086293224,-9407.1546932527635,-13840.876695879459,-5066.7888292243551,2352.3214062513543,5305.0847977005324,19166.061865004267,8879.351614310297,8456.6758349448792,1403.2518731809832,902.81970942551561,-5232.1613493089681,-9485.3678021103915,-9968.8214959148463,-14667.233924746492,-5369.3395497240854,2496.3897698176879,5621.7269126286119,20310.194181262814,9409.3742236043836,8961.46463822652,1486.9558773878962,956.64790249914222,-5544.5875654090632,-10051.707812168192,-10564.02372019436,-15542.92842971834,-5689.9566899082747,2649.256226550624,{"$f":"GV115","v":5957.2679376062879},21522.625965972991,9971.0343615730453,9496.3845063552726,1575.6524573189527,1013.685082789947,-5875.6699480468815,-10651.862487126215,-11194.763687235463,-16470.905892984127,-6029.7190853683787,2811.4567150370931,6312.8358381763901,22807.434361676853,10566.220477290728,10063.233952056238,1669.6393740946514,1074.1225309050642,-6226.5225524225534,-11287.850835402089,-11863.16327355049,-17454.287870186185,-6389.7699958199009,2983.5597486177357,6689.6259000351711,24168.939894759547,11196.933740119901,10663.918839107093,1769.2321459759696,1138.1629276805616,-6598.3259612349211,-11961.812418081943,-12571.471049574757,-18496.382291131071,-6771.3209523729893,3166.1683914439127,7088.904746789638,25611.721004078165,11865.294767811429,11300.458789892262,1874.7651072189183,1206.021033526602,-6992.3312575738382,-12676.014547083818,-13322.06984446483,-19600.694587462691,-7175.6558345605081,3359.9223541994943,7512.0145974933475,27140.629436860618,12573.550756188226,11974.993975404155,1986.5925300616364,1277.9244082476653,-7409.8642350714363,-13432.85991312757,-14117.484762591834,-20770.939484732138,-7604.1351908443758,3565.5002167225757,7960.3777782701218,28760.806563644597,13324.083034381896,12689.792310517136,{"$f":"JH115","v":2105.0898136080214},1354.1141737505677,-7852.3298594844528,-14234.894669175934,-14960.391678700922,-22011.053498533758,-8058.2008171409398,3783.6217851996626,8435.5015031900693,30477.700667117213,14119.415071021154,13447.257078724651,2230.6547435957909,1434.8458221932087,-8321.2169967201335,-15084.816996543799,-15853.626240319223,-23325.208176744491,-8539.3806087758057,4015.0505920672513,8938.9829404651828,32297.085262991124,14962.220958288337,14249.935011970345,2363.7088272749388,1520.3900722825492,-8818.1034232210368,-15985.486182496839,-16800.193407699451,-24717.824132415844,-9049.2937021959806,5460.8642075066891,9472.5145809921523,34225.078514521985,15855.334402365886,15100.524852737231,2504.6987078740785,1611.0337765888544,-9344.6611355698988,-16939.932239880858,-17803.277563397074,-26193.585914524985,-9589.6559237461333,5786.7475203420836,10037.889927286065,36268.163805950942,16801.758250497791,16001.886427178673,2654.0976633999962,1707.0808829157322,-9902.6619771858095,-17951.36610114816,-18866.253225494846,-27757.457766612235,-10162.285563845311,6132.0776192299891,10637.009521924498,38433.21154405229,17804.674586693436,-133359.59061819868,0,0,0,0,{"$f":"LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-tax cash flow",null,null,null,null,null,null,null,null,{"$f":"K119-K120-K121-0.0000001","v":-9.9999999999999995E-8},{"$f":"L119-L120-L121","v":0},0,0,0,0,0,0,0,0,-10594.256262456367,-10649.999999999993,-1235142.6881379012,-1235142.6881379012,-1235142.6881379012,-1235142.6881379012,0,73713.381192112065,74579.135516805152,74976.981468588536,69800.288859827677,60835.498025243454,51528.193951259302,38118.755827338573,33111.466326261034,35393.951699034034,40114.90661309853,57635.564388827574,65484.673440107144,72862.007104137854,73723.049849903298,74118.510972512027,68967.176931085443,60046.596599950324,50785.205630417797,37442.09553977826,32459.312825205572,34707.803397645446,39404.841414697155,56837.87355845311,64647.491872322418,71987.680681426878,72844.009132473817,73237.070991767745,68110.942861035292,59234.326407949877,50018.593303441194,36741.454257119432,31783.029350952034,33996.457349337747,38669.670220134998,56015.485429438195,63785.78198266626,71088.983092618844,71940.592845870124,72331.239369798059,67230.163534171821,58397.263833445562,49226.932888024341,36015.407927835928,31081.190838256931,33258.426157268957,37907.903402180804,55166.906557325783,62898.047693209191,{"$f":"BX119-BX120-BX121","v":70164.415675715863},71011.300538653682,71399.513914271869,66323.335692270324,57533.905008105023,48408.719938750721,35262.452023645521,30352.291636077734,32492.138446729768,37117.967251544607,54290.559318700391,61982.708643661688,69212.395382099581,70054.547263933899,70440.307827712939,65388.87135828568,56642.661228205827,47562.365057450195,34480.996943056482,29594.740904246133,31695.934075879912,36298.199180638818,53384.777107897542,61038.095381025487,68231.249959088353,69068.65875481379,69451.944875798741,64425.092997483356,55721.854108571933,46686.189039904479,33669.363150816018,28806.857745595811,30868.059071741016,35446.842652143241,52447.799258063533,60062.4442731374,67219.212855927704,68051.866322807255,68432.654278165399,63430.228400609529,54769.710458080328,45778.41774365036,32825.776037982156,27986.866058236479,30006.660275577964,34562.041816476696,51477.765670636967,59053.892130148801,66174.417837226822,67002.30146320998,67380.565305672688,62402.405273023309,53784.356860629399,44837.176660742341,31948.360486449386,27132.889091773799,29109.779680877396,33641.835841352979,50472.711136399208,58010.47051705495,65094.893286923747,65917.99015047506,66293.701567146229,61339.64551277733,{"$f":"EJ119-EJ120-EJ121","v":52763.813944523048},43860.485178395546,31035.135120816587,26242.943690330867,28175.348446155389,32684.152915619161,49430.55933025806,56930.099739405858,63978.55618487679,64796.846805657151,65169.974967626855,60239.859159640895,51705.990322230602,42846.250509434212,30084.006229487401,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,31857.660475572473,{"$f":"GV119-GV120-GV121","v":34506.916702123097},40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,96562.734993456877,{"$f":"JH119-JH120-JH121","v":109252.52730397401},111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,0,0,0,0,{"$f":"LT119-LT120-LT121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF119-OF120-OF121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EGP)",null,null,null,null,null,{"$f":"XIRR(K123:OT123,K2:OT2)","v":0.13393303751945496},{"$f":"(1+IRR(K123:OT123,0.01))^12-1","v":0.13401625871528045}]
[]
[null,"Pre-trax cash flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K123/K55","v":-6.8846229220452789E-9},0,0,0,0,0,0,0,0,0,-729.37459506528853,-733.21234119782173,-80643.442059890411,-80643.442059890411,-80643.442059890411,-80643.442059890411,0,4812.8049028623755,4869.3306867997298,4895.3063633507318,4557.3160125469385,3971.9977354029838,3364.3164982208368,2488.8036876059123,2050.2277347912318,2191.5568674066321,2483.8735109567083,3568.7345119657684,4054.7432230197751,4511.5400902370029,4564.8549661417592,4589.3415096736908,4270.3762358666945,3718.0231318055494,3144.5673856484818,2318.3758148298471,1906.0521459445654,2038.0863730341525,2313.9024212726267,3337.5922481910798,3796.1829714857372,4227.2081970218615,4277.4928931440772,4300.573985600674,3999.5612199705215,3478.3150084366785,2937.1554356850052,2157.5049388453299,1769.9561681913906,1893.2191364670364,2153.4643715767988,3119.4305884218461,3552.1484442687229,3958.8543535566173,4006.2794092055024,4028.0340134307307,3743.9616382023364,3252.0687750115585,2741.3847982899219,2005.6519064911874,1641.4839415743604,1756.4697808166511,2002.0215768837484,2913.5174289628994,{"$f":"BW123/BW55","v":3321.820447037006},3705.577505089409,3750.3038448911566,3770.806470588408,3502.7194117834142,3038.525185805443,2556.5988389937183,1862.3079481917484,1520.2052952663385,1627.380281972956,1859.0665588574452,2719.1619251957368,3104.4259532299857,3466.5273785413556,3508.706854329645,3528.0278090303032,3275.0248212625838,2836.9677838343005,2382.177928528562,1726.9929653875261,1405.7142995985425,1505.5184268636212,1724.1204375801526,2535.7121660316857,2899.2355018406911,3240.9016202338726,3280.6775223973532,3298.8831482837045,3060.1137807742939,2646.7204890895,2217.5373570423289,1599.2539144915327,1297.6278997007632,1390.4763586103488,1596.7313196024088,2362.5529794402296,2705.560741867489,3027.9430949427883,3065.450634951058,3082.6035323307901,2857.2652659280961,2467.1453227071765,2062.1253658740047,1478.663281930732,1195.5846261537179,1281.8692036845764,1476.4727768474283,2199.1038616645792,2522.7521151682267,2826.9373371863026,2862.3041029188512,2878.4633411035475,2665.7988866703981,2297.640259410513,1915.4212902643133,1364.8176451387455,1099.2433783128572,1179.3337764407872,1362.9424112490569,2044.8170231531119,2350.1966699159611,2637.2101461663815,2670.5565315774056,2685.7778478749588,{"$f":"EI123/EI55","v":2485.0725969473392},2137.6372009950537,1776.9338067488707,1257.3363146553211,1008.2822762076498,1082.5273566661779,1255.7605002910361,1899.1755446281454,2187.3159972951557,2458.1253162668077,2489.5649268324387,2503.9009143233011,2314.4805334582179,1986.600064034664,1646.1992793336224,1155.86005276111,922.39757715115832,991.12653603122351,1154.5687188877198,1761.6916370843605,2033.5642844920667,2289.0824954674476,2318.7225307803351,2332.222815509836,2153.4509762235039,1844.0229753702615,1522.7801988848457,1060.049864333942,841.30265341264067,904.82612955764864,1059.028933303365,1631.904999859014,1888.4264774246135,2129.5151644649468,2157.4567792642742,2170.1681874474993,2264.4430733016507,1955.1418575060875,1630.0759659707387,1151.8020277305261,926.27739671029349,1003.364467489853,1177.215475351748,1805.2995303735779,2096.2815384231176,2373.4121919621057,2419.3976496389264,2448.9836265622821,2277.5223665523217,1966.6808220302755,1639.9961920293913,1159.3415941106923,932.59978053455268,1010.1832224549852,1184.8966941618917,1816.1021211773157,2108.5290680470493,2387.0357658743815,2433.2477622326246,2462.9787112531635,2290.662595975587,1978.273040996974,1649.9616007519571,1166.9144821970058,{"$f":"GU123/GU55","v":938.94962764456466},1017.0318882475398,1192.6120918247398,1826.9543923894348,2120.8334425541161,2400.7230064173791,2447.1626465545228,2477.0392670227538,2303.8640235326916,1989.9187379497419,1659.9723753234462,1174.5208159710421,945.32703483451917,1023.9105736241111,1200.3617981115267,1837.8565506595016,2133.1949040104641,2414.4741893683117,2461.1425836626436,2491.1655781909585,2317.1269120768643,2001.6181371309021,1670.0286994247544,1182.1607196136588,951.73209898215055,1030.8193874822343,1208.1459430368295,1848.8088032606299,2145.6136952797865,2428.289591467445,2475.1878556021766,2505.3579300789061,2330.4515253536288,2013.371463480886,1680.1307572309775,1189.8343175018085,958.16491704517409,1037.7584388570847,1215.9646568557553,1859.8113580885338,2158.0900600232267,2442.1694904188089,2489.2987454062818,2519.6166090098181,2343.8381280011067,2025.1789426375351,1690.2787334096745,1197.5417342053036,964.62558605766435,1044.727836918122,1223.8180700610824,1870.8644236605539,2170.6242426992435,2456.1141648908624,2503.4755370968646,2533.9419023098021,2357.2869855502631,2037.0408009353541,1700.4728131190857,1205.2830944835184,971.11420312637733,1051.7276909656839,1231.7063133803331,1881.968209114614,{"$f":"JG123/JG55","v":2183.2164885634293},2470.1238945171208,2517.7185156852911,2548.3340983086491,2370.7983644251067,2048.9572654047201,1710.7131820062937,1213.058523282026,977.63086542701308,1058.7581104275123,1239.6295177728073,1893.1229242081488,2195.8670436682892,2484.1989598967562,2532.0279671730923,2562.7934863405608,2384.3725319428659,2060.9285637710523,1721.0000262053322,1220.8681457291927,984.17567020042179,1065.8192048552255,1247.5878144265455,1904.3287793169827,2208.5761548629753,2498.339642595141,2546.4041785526138,2577.3203567448563,2398.0097563141126,2072.9549244539253,1731.3335323352521,1228.7120871326913,1044.7003774330792,1155.7436248212011,1348.3612655526415,2044.3067635457469,2366.7150406171863,2673.7747390817603,2724.7062158009303,2757.4655768483017,2567.4477557113369,2222.9848621156048,1860.9663830488398,1328.3362479338998,1133.3366114947237,1251.0064915826845,1455.1206852515443,2192.6110407672591,2534.2642529824179,2859.6525735283208,2913.621984271776,2948.3344029641453,2746.9699848154546,2381.9402182476688,1998.3067960274711,1433.8763080094261,1227.2326071198111,1351.9245581006285,1568.2214728250781,2349.736715694446,2711.7836023534173,0,0,0,{"$f":"LS123/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EURO)",null,null,null,null,null,{"$f":"XIRR(K126:OT126,K2:OT2)","v":7.8535768389701846E-2}]
[]
["Capital Assets and Taxes"]
[null,"Plant balance",null,null,null,null,null,null,null,null,{"$f":"J130+K68","v":0},0,0,0,0,0,0,0,0,0,10594.256262456367,21244.256262456358,1256386.9444003575,2491529.632538259,3726672.32067616,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"BV130+BW68","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"EH130+EI68","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"GT130+GU68","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"JF130+JG68","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"LR130+LS68","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"OD130+OE68","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611]
[]
[null,null,"Tax Depreciation rate",null,null,null,null,{"$f":"1/'General Assumptions'!F47","v":0.125},null,null,{"$f":"$H$132/12*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*BW6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*EI6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*GU6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*JG6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,0,0,0,0,{"$f":"$H$132/12*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$132/12*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Expense",null,null,null,null,null,null,null,{"$f":"MIN(K132*K130,J135)","v":0},{"$f":"MIN(L132*L130,K135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,{"$f":"MIN(BX132*BX130,BW135)","v":51685.573008479798},51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008474894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ132*EJ130,EI135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV132*GV130,GU135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH132*JH130,JG135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT132*LT130,LS135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF132*OF130,OE135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated depreciation",null,null,null,null,null,null,null,{"$f":"J134+K133","v":0},{"$f":"K134+L133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,51685.573008479798,103371.1460169596,155056.71902543941,206742.29203391919,258427.86504239897,310113.43805087876,361799.01105935854,413484.58406783832,465170.15707631811,516855.73008479789,568541.30309327773,620226.87610175752,671912.4491102373,723598.02211871708,775283.59512719687,826969.16813567665,878654.74114415643,930340.31415263622,982025.887161116,1033711.4601695958,1085397.0331780757,1137082.6061865555,1188768.1791950352,1240453.752203515,1292139.3252119948,1343824.8982204746,1395510.4712289544,1447196.0442374342,1498881.6172459139,1550567.1902543937,1602252.7632628735,1653938.3362713533,1705623.9092798331,1757309.4822883129,1808995.0552967926,1860680.6283052724,1912366.2013137522,1964051.774322232,2015737.3473307118,2067422.9203391916,2119108.4933476713,2170794.0663561514,2222479.6393646314,2274165.2123731114,2325850.7853815914,2377536.3583900714,2429221.9313985514,2480907.5044070315,2532593.0774155115,{"$f":"BW134+BX133","v":2584278.6504239915},2635964.2234324715,2687649.7964409515,2739335.3694494315,2791020.9424579116,2842706.5154663916,2894392.0884748716,2946077.6614833516,2997763.2344918316,3049448.8075003116,3101134.3805087917,3152819.9535172717,3204505.5265257517,3256191.0995342317,3307876.6725427117,3359562.2455511917,3411247.8185596718,3462933.3915681518,3514618.9645766318,3566304.5375851118,3617990.1105935918,3669675.6836020718,3721361.2566105518,3773046.8296190319,3824732.4026275119,3876417.9756359919,3928103.5486444719,3979789.1216529519,4031474.6946614319,4083160.267669912,4134845.840678392,4186531.413686872,4238216.986695352,4289902.5597038316,4341588.1327123111,4393273.7057207907,4444959.2787292702,4496644.8517377498,4548330.4247462293,4600015.9977547089,4651701.5707631884,4703387.143771668,4755072.7167801475,4806758.2897886271,4858443.8627971066,4910129.4358055862,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"EI134+EJ133","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"GU134+GV133","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"JG134+JH133","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"LS134+LT133","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"OE134+OF133","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611]
[null,null,"Net Plant balance",null,null,null,null,null,null,null,{"$f":"K130-K134","v":0},{"$f":"L130-L134","v":0},0,0,0,0,0,0,0,0,10594.256262456367,21244.256262456358,1256386.9444003575,2491529.632538259,3726672.32067616,4961815.0088140611,4910129.4358055815,4858443.862797101,4806758.2897886215,4755072.7167801419,4703387.1437716624,4651701.5707631819,4600015.9977547023,4548330.4247462228,4496644.8517377432,4444959.2787292628,4393273.7057207832,4341588.1327123037,4289902.5597038241,4238216.9866953436,4186531.4136868641,4134845.8406783845,4083160.2676699045,4031474.694661425,3979789.1216529449,3928103.5486444654,3876417.9756359854,3824732.4026275054,3773046.8296190258,3721361.2566105463,3669675.6836020662,3617990.1105935862,3566304.5375851067,3514618.9645766271,3462933.3915681471,3411247.8185596671,3359562.2455511875,3307876.672542708,3256191.099534228,3204505.526525748,3152819.9535172684,3101134.3805087889,3049448.8075003088,2997763.2344918288,2946077.6614833493,2894392.0884748697,2842706.5154663897,2791020.9424579097,2739335.3694494297,2687649.7964409497,2635964.2234324696,2584278.6504239896,2532593.0774155096,2480907.5044070296,2429221.9313985496,{"$f":"BX130-BX134","v":2377536.3583900696},2325850.7853815896,2274165.2123731095,2222479.6393646295,2170794.0663561495,2119108.4933476695,2067422.9203391895,2015737.3473307095,1964051.7743222294,1912366.2013137494,1860680.6283052694,1808995.0552967894,1757309.4822883094,1705623.9092798294,1653938.3362713493,1602252.7632628693,1550567.1902543893,1498881.6172459093,1447196.0442374293,1395510.4712289493,1343824.8982204692,1292139.3252119892,1240453.7522035092,1188768.1791950292,1137082.6061865492,1085397.0331780692,1033711.4601695891,982025.88716110913,930340.31415262911,878654.7411441491,826969.16813566908,775283.59512718907,723598.02211870905,671912.4491102295,620226.87610174995,568541.3030932704,516855.73008479085,465170.1570763113,413484.58406783175,361799.0110593522,310113.43805087265,258427.8650423931,206742.29203391355,155056.71902543399,103371.14601695444,51685.573008474894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ130-EJ134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV130-GV134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH130-JH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT130-LT134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF130-OF134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financing"]
[null,"Capex Finance"]
[null,null,"Funding requirements (EGP)"]
[null,null,null,"Funding Development Costs",null,null,null,null,null,null,{"$f":"K63+K64+K65","v":0},0,0,0,0,0,0,0,0,0,10594.256262456367,10649.999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW63+BW64+BW65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI63+EI64+EI65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU63+GU64+GU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG63+JG64+JG65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS63+LS64+LS65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE63+OE64+OE65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction of plant",null,null,null,null,null,null,{"$f":"K67","v":0},0,0,0,0,0,0,0,0,0,0,0,1235142.6881379012,1235142.6881379012,1235142.6881379012,1235142.6881379012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest during construction",null,null,null,null,null,null,{"$f":"K177","v":0},{"$f":"L177","v":0},0,0,0,0,0,0,0,0,0,43.701307082632518,92.594711482852446,5187.9402532365621,10304.304095350006,15441.772938312168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Funding Requirements",null,null,null,null,null,null,null,{"$f":"SUM(K140:K142)","v":0},{"$f":"SUM(L140:L142)","v":0},0,0,0,0,0,0,0,0,10594.256262456367,10693.701307082625,1235235.282849384,1240330.6283911378,1245446.9922332512,1250584.4610762135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX140:BX142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ140:EJ142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV140:GV142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH140:JH142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT140:LT142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF140:OF142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Equity Requirements",null,null,null,null,{"$f":"F32","v":0.1},null,null,{"$f":"K143*$H$145","v":0},{"$f":"L143*$H$145","v":0},0,0,0,0,0,0,0,0,1059.4256262456367,1069.3701307082626,123523.52828493841,124033.06283911379,124544.69922332512,125058.44610762136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Sources of Financing"]
[null,null,"Contributions by rooftop owner",null,null,null,null,{"$f":"F35","v":0},null,null,{"$f":"K143*$H$149","v":0},{"$f":"L143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contributions by development Co.",null,null,null,null,null,null,null,{"$f":"K145-K149","v":0},{"$f":"L145-L149","v":0},0,0,0,0,0,0,0,0,1059.4256262456367,1069.3701307082626,123523.52828493841,124033.06283911379,124544.69922332512,125058.44610762136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX145-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ145-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV145-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH145-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT145-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF145-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funds by debt funding",null,null,null,null,null,null,null,{"$f":"K143-K150-K149","v":0},{"$f":"L143-L150-L149","v":0},0,0,0,0,0,0,0,0,9534.8306362107305,9624.3311763743623,1111711.7545644457,1116297.5655520239,1120902.2930099261,1125526.0149685922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143-BX150-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143-EJ150-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143-GV150-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143-JH150-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143-LT150-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143-OF150-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding",null,null,null,null,null,null,{"$f":"SUM(K149:K151)","v":0},{"$f":"SUM(L149:L151)","v":0},0,0,0,0,0,0,0,0,10594.256262456367,10693.701307082625,1235235.282849384,1240330.6283911378,1245446.9922332512,1250584.4610762135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX149:BX151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ149:EJ151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV149:GV151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH149:JH151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT149:LT151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF149:OF151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Funding Balance (Debt Schedule)"]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G69","v":6},{"$f":"I5","v":"2018-05-01"},{"$f":"EDATE(H155,G155)","v":"2018-11-01"},null,{"$f":"AND(K$2>=$H155,K$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW$2>=$H155,BW$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI$2>=$H155,EI$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU$2>=$H155,GU$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG$2>=$H155,JG$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LS$2>=$H155,LS$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OE$2>=$H155,OE$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Debt fund (EUROs)"]
[null,null,null,"Funding in EUROs",null,null,null,null,null,null,{"$f":"K151/K55","v":0},0,0,0,0,0,0,0,0,0,656.43713555875968,662.59891026221942,72584.538877590385,72883.950100460439,73184.596394624838,73486.48285475267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening balance (EUROs)",null,null,null,null,null,null,{"$f":"J164","v":0},{"$f":"K164","v":0},0,0,0,0,0,0,0,0,0,656.43713555875968,1319.0360458209791,73903.574923411361,146787.5250238718,219972.12141849665,293458.60427324934,293458.60427324934,288645.79937038699,283776.46868358721,278881.1623202365,274323.84630768962,270351.8485722866,20788.444276624679,17276.860224465338,14241.230500986334,11046.073472849843,7539.6526086867489,2927.9789971114287,0,0,0,0,0,0,0,0,0,0,0,0,3534.0393145818689,3534.0393145818689,3534.0393145818689,3534.0393145818689,3534.0393145818689,3534.0393145818689,0,0,0,0,0,0,2963.255548890098,2963.255548890098,2963.255548890098,2963.255548890098,2963.255548890098,2963.255548890098,0,0,0,0,0,0,{"$f":"BW164","v":2450.3841701379147},2450.3841701379147,2450.3841701379147,2450.3841701379147,2450.3841701379147,2450.3841701379147,0,0,0,0,0,0,1991.0061799642974,1991.0061799642974,1991.0061799642974,1991.0061799642974,1991.0061799642974,1991.0061799642974,0,0,0,0,0,0,1581.0033766476097,1581.0033766476097,1581.0033766476097,1581.0033766476097,1581.0033766476097,1581.0033766476097,0,0,0,0,0,0,1216.5391495108497,1216.5391495108497,1216.5391495108497,1216.5391495108497,1216.5391495108497,1216.5391495108497,0,0,0,0,0,0,894.04045053994207,894.04045053994207,894.04045053994207,894.04045053994207,894.04045053994207,894.04045053994207,0,0,0,0,0,0,610.18087308639304,610.18087308639304,610.18087308639304,610.18087308639304,{"$f":"EI164","v":610.18087308639304},610.18087308639304,0,0,0,0,0,0,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.094311857842978E-28,4.1886237156859559E-28,6.3034680427234732E-28,{"$f":"LS164","v":8.4183123697609905E-28},1.0553689165993046E-27,1.2689065962225102E-27,1.4844975227651696E-27,1.7000884493078292E-27,1.9177326227699426E-27,2.135376796232056E-27,2.3550742166136233E-27,2.5747716369951905E-27,2.7965223042962116E-27,3.0182729715972327E-27,3.242076885817708E-27,3.4658808000381833E-27,3.6917379611781121E-27,3.9175951223180409E-27,4.1455055303774239E-27,4.3734159384368069E-27,4.6033795934156433E-27,4.8333432483944805E-27,5.0653601502927712E-27,5.2973770521910618E-27,5.5314472010088067E-27,5.7655173498265515E-27,6.0016407455637499E-27,6.2377641413009482E-27,6.4759407839576007E-27,6.7141174266142533E-27,6.95434731619036E-27,7.1966304526859195E-27,7.4389135891814804E-27,7.6832499725964941E-27,7.9275863560115078E-27,8.1739759863459757E-27,8.4203656166804436E-27,8.6688084939343657E-27,8.9172513711882878E-27,9.1677474953616641E-27,9.4182436195350403E-27,9.6707929906278694E-27,9.9253956086401526E-27,1.0179998226652436E-26,1.0436654091584173E-26,1.0693309956515911E-26,1.0952019068367102E-26,1.1210728180218294E-26,1.147149053898894E-26,1.1734306144679039E-26,1.1997121750369137E-26,1.226199060297869E-26,1.2526859455588243E-26,1.279378155511725E-26,1.3062756901565711E-26,1.3331732248014171E-26,1.3602760841382085E-26,1.3873789434749999E-26,1.4146871275037367E-26,1.4422006362244189E-26,1.4697141449451012E-26,1.4974329783577288E-26,1.5251518117703565E-26,1.5530759698749295E-26,1.581205452671448E-26,1.6093349354679665E-26,1.6376697429564304E-26,{"$f":"OE164","v":1.6662098751368398E-26},1.6947500073172491E-26,1.7234954641896036E-26,1.752240921061958E-26,1.7811917026262579E-26,1.8103478088825032E-26,1.8395039151387486E-26,1.8688653460869393E-26,1.8984321017270754E-26,1.9279988573672116E-26,1.9577709376992931E-26,1.9877483427233201E-26,2.0177257477473471E-26,2.0479084774633195E-26,2.0782965318712373E-26]
[null,null,null,"Add: Project funding",null,null,null,null,null,null,{"$f":"K157","v":0},{"$f":"L157","v":0},0,0,0,0,0,0,0,0,656.43713555875968,662.59891026221942,72584.538877590385,72883.950100460439,73184.596394624838,73486.48285475267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: cash sweep",null,null,null,null,null,null,{"$f":"K185","v":0},{"$f":"L185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1345.0186029190595,6157.8235057814345,6192.2906005806699,6195.9485114838399,5835.5213398480228,5229.3153643132282,2125.2038589311896,3511.5840521593427,3035.629723479004,3195.1570281364902,3506.4208641630939,4611.6736115753201,2927.9789971114287,0,0,0,0,0,0,0,0,0,0,0,-3534.0393145818689,0,0,0,0,0,3534.0393145818689,0,0,0,0,0,-2963.255548890098,0,0,0,0,0,2963.255548890098,0,0,0,0,0,-2450.3841701379147,{"$f":"BX185","v":0},0,0,0,0,2450.3841701379147,0,0,0,0,0,-1991.0061799642974,0,0,0,0,0,1991.0061799642974,0,0,0,0,0,-1581.0033766476097,0,0,0,0,0,1581.0033766476097,0,0,0,0,0,-1216.5391495108497,0,0,0,0,0,1216.5391495108497,0,0,0,0,0,-894.04045053994207,0,0,0,0,0,894.04045053994207,0,0,0,0,0,-610.18087308639304,0,0,0,0,{"$f":"EJ185","v":0},610.18087308639304,0,0,0,0,0,-361.86477161571366,0,0,0,0,0,0,361.86477161571366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.094311857842978E-28,-2.094311857842978E-28,-2.1148443270375173E-28,-2.1148443270375173E-28,{"$f":"LT185","v":-2.1353767962320561E-28},-2.1353767962320561E-28,-2.1559092654265949E-28,-2.1559092654265949E-28,-2.1764417346211342E-28,-2.1764417346211342E-28,-2.1969742038156731E-28,-2.1969742038156731E-28,-2.2175066730102119E-28,-2.2175066730102119E-28,-2.2380391422047512E-28,-2.2380391422047512E-28,-2.25857161139929E-28,-2.25857161139929E-28,-2.2791040805938289E-28,-2.2791040805938289E-28,-2.2996365497883682E-28,-2.2996365497883682E-28,-2.320169018982907E-28,-2.320169018982907E-28,-2.3407014881774459E-28,-2.3407014881774459E-28,-2.3612339573719852E-28,-2.3612339573719852E-28,-2.381766426566524E-28,-2.381766426566524E-28,-2.4022988957610633E-28,-2.4228313649556021E-28,-2.4228313649556021E-28,-2.443363834150141E-28,-2.443363834150141E-28,-2.4638963033446803E-28,-2.4638963033446803E-28,-2.4844287725392191E-28,-2.4844287725392191E-28,-2.5049612417337579E-28,-2.5049612417337579E-28,-2.5254937109282972E-28,-2.5460261801228361E-28,-2.5460261801228361E-28,-2.5665586493173749E-28,-2.5665586493173749E-28,-2.5870911185119142E-28,-2.5870911185119142E-28,-2.607623587706453E-28,-2.6281560569009919E-28,-2.6281560569009919E-28,-2.6486885260955312E-28,-2.6486885260955312E-28,-2.66922099529007E-28,-2.6897534644846093E-28,-2.6897534644846093E-28,-2.7102859336791481E-28,-2.7102859336791481E-28,-2.730818402873687E-28,-2.7513508720682263E-28,-2.7513508720682263E-28,-2.7718833412627651E-28,-2.7718833412627651E-28,-2.792415810457304E-28,-2.8129482796518433E-28,-2.8129482796518433E-28,-2.8334807488463821E-28,-2.8540132180409209E-28,{"$f":"OF185","v":-2.8540132180409209E-28},-2.8745456872354602E-28,-2.8745456872354602E-28,-2.8950781564299991E-28,-2.9156106256245379E-28,-2.9156106256245379E-28,-2.9361430948190772E-28,-2.956675564013616E-28,-2.956675564013616E-28,-2.9772080332081549E-28,-2.9977405024026942E-28,-2.9977405024026942E-28,-3.018272971597233E-28,-3.0388054407917723E-28,-3.0388054407917723E-28]
[null,null,null,"Less: Re-finance",null,null,null,null,null,null,{"$f":"K182","v":0},{"$f":"L182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247438.20043673072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capitalised interest during grace period",null,null,null,null,null,null,{"$f":"K171*K155","v":0},{"$f":"L171*L155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1345.0186029190595,1345.0186029190595,1322.9599137809403,1300.6421481331081,1278.205327301084,1257.3176289102441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171*BX155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171*LT155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171*OF155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance",null,null,null,null,null,null,{"$f":"K159+K160-K161-K162+K163","v":0},{"$f":"L159+L160-L161-L162+L163","v":0},0,0,0,0,0,0,0,0,656.43713555875968,1319.0360458209791,73903.574923411361,146787.5250238718,219972.12141849665,293458.60427324934,293458.60427324934,288645.79937038699,283776.46868358721,278881.1623202365,274323.84630768962,270351.8485722866,20788.444276624679,17276.860224465338,14241.230500986334,11046.073472849843,7539.6526086867489,2927.9789971114287,0,0,0,0,0,0,0,0,0,0,0,0,3534.0393145818689,3534.0393145818689,3534.0393145818689,3534.0393145818689,3534.0393145818689,3534.0393145818689,0,0,0,0,0,0,2963.255548890098,2963.255548890098,2963.255548890098,2963.255548890098,2963.255548890098,2963.255548890098,0,0,0,0,0,0,2450.3841701379147,{"$f":"BX159+BX160-BX161-BX162+BX163","v":2450.3841701379147},2450.3841701379147,2450.3841701379147,2450.3841701379147,2450.3841701379147,0,0,0,0,0,0,1991.0061799642974,1991.0061799642974,1991.0061799642974,1991.0061799642974,1991.0061799642974,1991.0061799642974,0,0,0,0,0,0,1581.0033766476097,1581.0033766476097,1581.0033766476097,1581.0033766476097,1581.0033766476097,1581.0033766476097,0,0,0,0,0,0,1216.5391495108497,1216.5391495108497,1216.5391495108497,1216.5391495108497,1216.5391495108497,1216.5391495108497,0,0,0,0,0,0,894.04045053994207,894.04045053994207,894.04045053994207,894.04045053994207,894.04045053994207,894.04045053994207,0,0,0,0,0,0,610.18087308639304,610.18087308639304,610.18087308639304,610.18087308639304,610.18087308639304,{"$f":"EJ159+EJ160-EJ161-EJ162+EJ163","v":610.18087308639304},0,0,0,0,0,0,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161-GV162+GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161-JH162+JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.094311857842978E-28,4.1886237156859559E-28,6.3034680427234732E-28,8.4183123697609905E-28,{"$f":"LT159+LT160-LT161-LT162+LT163","v":1.0553689165993046E-27},1.2689065962225102E-27,1.4844975227651696E-27,1.7000884493078292E-27,1.9177326227699426E-27,2.135376796232056E-27,2.3550742166136233E-27,2.5747716369951905E-27,2.7965223042962116E-27,3.0182729715972327E-27,3.242076885817708E-27,3.4658808000381833E-27,3.6917379611781121E-27,3.9175951223180409E-27,4.1455055303774239E-27,4.3734159384368069E-27,4.6033795934156433E-27,4.8333432483944805E-27,5.0653601502927712E-27,5.2973770521910618E-27,5.5314472010088067E-27,5.7655173498265515E-27,6.0016407455637499E-27,6.2377641413009482E-27,6.4759407839576007E-27,6.7141174266142533E-27,6.95434731619036E-27,7.1966304526859195E-27,7.4389135891814804E-27,7.6832499725964941E-27,7.9275863560115078E-27,8.1739759863459757E-27,8.4203656166804436E-27,8.6688084939343657E-27,8.9172513711882878E-27,9.1677474953616641E-27,9.4182436195350403E-27,9.6707929906278694E-27,9.9253956086401526E-27,1.0179998226652436E-26,1.0436654091584173E-26,1.0693309956515911E-26,1.0952019068367102E-26,1.1210728180218294E-26,1.147149053898894E-26,1.1734306144679039E-26,1.1997121750369137E-26,1.226199060297869E-26,1.2526859455588243E-26,1.279378155511725E-26,1.3062756901565711E-26,1.3331732248014171E-26,1.3602760841382085E-26,1.3873789434749999E-26,1.4146871275037367E-26,1.4422006362244189E-26,1.4697141449451012E-26,1.4974329783577288E-26,1.5251518117703565E-26,1.5530759698749295E-26,1.581205452671448E-26,1.6093349354679665E-26,1.6376697429564304E-26,1.6662098751368398E-26,{"$f":"OF159+OF160-OF161-OF162+OF163","v":1.6947500073172491E-26},1.7234954641896036E-26,1.752240921061958E-26,1.7811917026262579E-26,1.8103478088825032E-26,1.8395039151387486E-26,1.8688653460869393E-26,1.8984321017270754E-26,1.9279988573672116E-26,1.9577709376992931E-26,1.9877483427233201E-26,2.0177257477473471E-26,2.0479084774633195E-26,2.0782965318712373E-26,2.1086845862791552E-26]
[null,null,null,"Repayment Date Switch",null,null,null,null,null,null,{"$f":"AND(K2>$H$6,K164<0.1)","v":false},{"$f":"AND(L2>$H$6,L164<0.1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,false,{"$f":"AND(BX2>$H$6,BX164<0.1)","v":false},false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,{"$f":"AND(EJ2>$H$6,EJ164<0.1)","v":false},true,true,true,true,true,true,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GV2>$H$6,GV164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JH2>$H$6,JH164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LT2>$H$6,LT164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OF2>$H$6,OF164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,null,null,"EURIBOR",null,null,null,{"$f":"'General Assumptions'!G66","v":0.01},null,null,{"$f":"$H$168/12","v":8.3333333333333339E-4},{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4]
[null,null,null,"Credit Spread",null,null,null,{"$f":"'General Assumptions'!G67","v":4.4999999999999998E-2},null,null,{"$f":"$H$169/12","v":3.7499999999999999E-3},{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3]
[null,null,null,"Total rate",null,null,null,null,null,null,{"$f":"K168+K169","v":4.5833333333333334E-3},{"$f":"L168+L169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"BX168+BX169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"EJ168+EJ169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"GV168+GV169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"JH168+JH169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"LT168+LT169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"OF168+OF169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3]
[null,null,null,"Interest cost (EUROs)",null,null,null,null,null,null,{"$f":"K170*K159","v":0},{"$f":"L170*L159","v":0},0,0,0,0,0,0,0,0,0,3.0086702046443152,6.0455818766794875,338.72471839896872,672.77615635941243,1008.205556501443,1345.0186029190595,1345.0186029190595,1322.9599137809403,1300.6421481331081,1278.205327301084,1257.3176289102441,1239.1126392896469,95.28036960119644,79.185609362132794,65.272306462854033,50.627836750561777,34.556741123147596,13.419903736760714,0,0,0,0,0,0,0,0,0,0,0,0,16.197680191833566,16.197680191833566,16.197680191833566,16.197680191833566,16.197680191833566,16.197680191833566,0,0,0,0,0,0,13.581587932412949,13.581587932412949,13.581587932412949,13.581587932412949,13.581587932412949,13.581587932412949,0,0,0,0,0,0,{"$f":"BX170*BX159","v":11.230927446465442},11.230927446465442,11.230927446465442,11.230927446465442,11.230927446465442,11.230927446465442,0,0,0,0,0,0,9.1254449915030307,9.1254449915030307,9.1254449915030307,9.1254449915030307,9.1254449915030307,9.1254449915030307,0,0,0,0,0,0,7.2462654763015442,7.2462654763015442,7.2462654763015442,7.2462654763015442,7.2462654763015442,7.2462654763015442,0,0,0,0,0,0,5.5758044352580614,5.5758044352580614,5.5758044352580614,5.5758044352580614,5.5758044352580614,5.5758044352580614,0,0,0,0,0,0,4.0976853983080677,4.0976853983080677,4.0976853983080677,4.0976853983080677,4.0976853983080677,4.0976853983080677,0,0,0,0,0,0,2.7966623349793016,2.7966623349793016,2.7966623349793016,2.7966623349793016,{"$f":"EJ170*EJ159","v":2.7966623349793016},2.7966623349793016,0,0,0,0,0,0,1.6585468699053543,1.6585468699053543,1.6585468699053543,1.6585468699053543,1.6585468699053543,1.6585468699053543,1.6585468699053543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV170*GV159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH170*JH159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5989293484469817E-31,1.9197858696893963E-30,2.8890895195815918E-30,{"$f":"LT170*LT159","v":3.8583931694737876E-30},4.8371075344134795E-30,5.815821899353172E-30,6.8039469793403599E-30,7.7920720593275506E-30,8.7896078543622374E-30,9.7871436493969228E-30,1.0794090159479107E-29,1.180103666956129E-29,1.281739389469097E-29,1.383375111982065E-29,1.485951905999783E-29,1.5885287000175006E-29,1.6920465655399681E-29,1.7955644310624353E-29,1.9000233680896527E-29,2.0044823051168699E-29,2.1098823136488366E-29,2.2152823221808036E-29,2.3216234022175202E-29,2.4279644822542366E-29,2.5352466337957031E-29,2.6425287853371693E-29,2.7507520083833854E-29,2.8589752314296015E-29,2.9681395259805669E-29,3.0773038205315329E-29,3.1874091865872482E-29,3.2984556241477129E-29,3.4095020617081786E-29,3.5214895707733932E-29,3.6334770798386077E-29,3.7464056604085721E-29,3.8593342409785365E-29,3.9732038930532508E-29,4.0870735451279651E-29,4.2018842687074293E-29,4.3166949922868935E-29,4.432446787371107E-29,4.5491396539600698E-29,4.6658325205490332E-29,4.7834664586427459E-29,4.9011003967364592E-29,5.0196754063349218E-29,5.1382504159333844E-29,5.2577664970365975E-29,5.3782236496445593E-29,5.4986808022525211E-29,5.6200790263652328E-29,5.7414772504779445E-29,5.8638165460954061E-29,5.9870969132176176E-29,6.1103772803398279E-29,6.2345987189667893E-29,6.3588201575937495E-29,6.4839826677254596E-29,6.6100862493619197E-29,6.7361898309983808E-29,6.8632344841395907E-29,6.9902791372808006E-29,7.1182648619267604E-29,7.24719165807747E-29,7.3761184542281797E-29,7.5059863218836392E-29,{"$f":"OF170*OF159","v":7.6367952610438487E-29},7.7676042002040581E-29,7.8993542108690163E-29,8.0311042215339745E-29,8.1637953037036826E-29,8.2974274573781394E-29,8.4310596110525974E-29,8.5656328362318053E-29,8.7011471329157619E-29,8.8366614295997196E-29,8.9731167977884273E-29,9.1105132374818837E-29,9.2479096771753412E-29,9.3862471883735475E-29,9.5255257710765047E-29]
[null,null,null,"Interest Capitalised during construction",null,null,null,null,null,null,{"$f":"K171*(K5+K4)","v":0},0,0,0,0,0,0,0,0,0,0,3.0086702046443152,6.0455818766794875,338.72471839896872,672.77615635941243,1008.205556501443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW171*(BW5+BW4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI171*(EI5+EI4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU171*(GU5+GU4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG171*(JG5+JG4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS171*(LS5+LS4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE171*(OE5+OE4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest expense (paid after COD)",null,null,null,null,null,null,{"$f":"K171-K172-K163","v":0},{"$f":"L171-L172-L163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1239.1126392896469,95.28036960119644,79.185609362132794,65.272306462854033,50.627836750561777,34.556741123147596,13.419903736760714,0,0,0,0,0,0,0,0,0,0,0,0,16.197680191833566,16.197680191833566,16.197680191833566,16.197680191833566,16.197680191833566,16.197680191833566,0,0,0,0,0,0,13.581587932412949,13.581587932412949,13.581587932412949,13.581587932412949,13.581587932412949,13.581587932412949,0,0,0,0,0,0,{"$f":"BX171-BX172-BX163","v":11.230927446465442},11.230927446465442,11.230927446465442,11.230927446465442,11.230927446465442,11.230927446465442,0,0,0,0,0,0,9.1254449915030307,9.1254449915030307,9.1254449915030307,9.1254449915030307,9.1254449915030307,9.1254449915030307,0,0,0,0,0,0,7.2462654763015442,7.2462654763015442,7.2462654763015442,7.2462654763015442,7.2462654763015442,7.2462654763015442,0,0,0,0,0,0,5.5758044352580614,5.5758044352580614,5.5758044352580614,5.5758044352580614,5.5758044352580614,5.5758044352580614,0,0,0,0,0,0,4.0976853983080677,4.0976853983080677,4.0976853983080677,4.0976853983080677,4.0976853983080677,4.0976853983080677,0,0,0,0,0,0,2.7966623349793016,2.7966623349793016,2.7966623349793016,2.7966623349793016,{"$f":"EJ171-EJ172-EJ163","v":2.7966623349793016},2.7966623349793016,0,0,0,0,0,0,1.6585468699053543,1.6585468699053543,1.6585468699053543,1.6585468699053543,1.6585468699053543,1.6585468699053543,1.6585468699053543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171-GV172-GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171-JH172-JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.5989293484469817E-31,1.9197858696893963E-30,2.8890895195815918E-30,{"$f":"LT171-LT172-LT163","v":3.8583931694737876E-30},4.8371075344134795E-30,5.815821899353172E-30,6.8039469793403599E-30,7.7920720593275506E-30,8.7896078543622374E-30,9.7871436493969228E-30,1.0794090159479107E-29,1.180103666956129E-29,1.281739389469097E-29,1.383375111982065E-29,1.485951905999783E-29,1.5885287000175006E-29,1.6920465655399681E-29,1.7955644310624353E-29,1.9000233680896527E-29,2.0044823051168699E-29,2.1098823136488366E-29,2.2152823221808036E-29,2.3216234022175202E-29,2.4279644822542366E-29,2.5352466337957031E-29,2.6425287853371693E-29,2.7507520083833854E-29,2.8589752314296015E-29,2.9681395259805669E-29,3.0773038205315329E-29,3.1874091865872482E-29,3.2984556241477129E-29,3.4095020617081786E-29,3.5214895707733932E-29,3.6334770798386077E-29,3.7464056604085721E-29,3.8593342409785365E-29,3.9732038930532508E-29,4.0870735451279651E-29,4.2018842687074293E-29,4.3166949922868935E-29,4.432446787371107E-29,4.5491396539600698E-29,4.6658325205490332E-29,4.7834664586427459E-29,4.9011003967364592E-29,5.0196754063349218E-29,5.1382504159333844E-29,5.2577664970365975E-29,5.3782236496445593E-29,5.4986808022525211E-29,5.6200790263652328E-29,5.7414772504779445E-29,5.8638165460954061E-29,5.9870969132176176E-29,6.1103772803398279E-29,6.2345987189667893E-29,6.3588201575937495E-29,6.4839826677254596E-29,6.6100862493619197E-29,6.7361898309983808E-29,6.8632344841395907E-29,6.9902791372808006E-29,7.1182648619267604E-29,7.24719165807747E-29,7.3761184542281797E-29,7.5059863218836392E-29,{"$f":"OF171-OF172-OF163","v":7.6367952610438487E-29},7.7676042002040581E-29,7.8993542108690163E-29,8.0311042215339745E-29,8.1637953037036826E-29,8.2974274573781394E-29,8.4310596110525974E-29,8.5656328362318053E-29,8.7011471329157619E-29,8.8366614295997196E-29,8.9731167977884273E-29,9.1105132374818837E-29,9.2479096771753412E-29,9.3862471883735475E-29,9.5255257710765047E-29]
[]
[null,null,null,"Interest Cost in EGP",null,null,null,null,null,null,{"$f":"K171*K55","v":0},{"$f":"L171*L55","v":0},0,0,0,0,0,0,0,0,0,43.701307082632518,92.594711482852446,5187.9402532365621,10304.304095350006,15441.772938312168,20600.43384025155,20600.43384025155,20262.580843121035,19920.759805335678,19577.115306937983,19257.197316330443,18978.367950381409,1459.3232732873068,1278.8587303867027,1054.1569313529242,817.64668543436994,558.09623030045202,216.73333315172621,0,0,0,0,0,0,0,0,0,0,0,0,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,0,0,0,0,0,0,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,0,0,0,0,0,0,{"$f":"BX171*BX55","v":212.65550665053328},212.65550665053328,212.65550665053328,212.65550665053328,212.65550665053328,212.65550665053328,0,0,0,0,0,0,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,0,0,0,0,0,0,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,0,0,0,0,0,0,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,0,0,0,0,0,0,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,0,0,0,0,0,0,69.030690072110474,69.030690072110474,69.030690072110474,69.030690072110474,{"$f":"EJ171*EJ55","v":69.030690072110474},69.030690072110474,0,0,0,0,0,0,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7205436568425344E-29,9.4410873136850687E-29,1.4207910810300569E-28,{"$f":"LT171*LT55","v":1.8974734306916073E-28},2.3787837643304538E-28,2.8600940979693004E-28,3.346032415585443E-28,3.8319707332015869E-28,4.3225370347950272E-28,4.8131033363884666E-28,5.3082976219592029E-28,5.8034919075299393E-28,6.3033141770779724E-28,6.8031364466260047E-28,7.3075867001513357E-28,7.8120369536766649E-28,8.3211151911792909E-28,8.830193428681917E-28,9.3438996501618408E-28,9.8576058716417628E-28,1.0375940077098983E-27,1.0894274282556202E-27,1.1417236471990718E-27,1.1940198661425234E-27,1.2467788834837048E-27,1.2995379008248859E-27,1.3527597165637969E-27,1.405981532302708E-27,1.4596661464393484E-27,1.5133507605759891E-27,1.5674981731103593E-27,1.622108384042459E-27,1.6767185949745591E-27,1.7317916043043888E-27,1.7868646136342182E-27,1.8424004213617775E-27,1.8979362290893364E-27,1.9539348352146253E-27,2.0099334413399142E-27,2.0663948458629331E-27,2.1228562503859519E-27,2.1797804533067E-27,2.2371674546251777E-27,2.2945544559436554E-27,2.3524042556598627E-27,2.4102540553760704E-27,2.4685666534900076E-27,2.5268792516039449E-27,2.5856546481156121E-27,2.6448928430250082E-27,2.7041310379344046E-27,2.7638320312415307E-27,2.8235330245486567E-27,2.8836968162535127E-27,2.9443234063560983E-27,3.0049499964586832E-27,3.0660393849589987E-27,3.1271287734593136E-27,3.188680960357358E-27,3.2506959456531324E-27,3.3127109309489072E-27,3.3751887146424112E-27,3.4376664983359151E-27,3.5006070804271491E-27,3.564010460916113E-27,3.6274138414050762E-27,3.6912800202917693E-27,{"$f":"OF171*OF55","v":3.7556089975761924E-27},3.8199379748606155E-27,3.8847297505427679E-27,3.9495215262249202E-27,4.0147761003048018E-27,4.0804934727824133E-27,4.1462108452600249E-27,4.2123910161353664E-27,4.2790339854084371E-27,4.3456769546815085E-27,4.4127827223523092E-27,4.4803512884208399E-27,4.5479198544893705E-27,4.6159512189556304E-27,4.6844453818196203E-27]
[null,null,null,"Closing balance in EGP",null,null,null,null,null,null,{"$f":"K164*K55","v":0},0,0,0,0,0,0,0,0,0,9534.8306362107305,19159.161812585091,1131914.2370697954,2248211.8026218195,3369114.0956317456,4494640.1106003383,4494640.1106003383,4420926.729408226,4346347.5938914204,4271370.6124228323,4201570.3235630058,4140734.8255377617,318397.80508086696,264614.04715811927,229997.87593154708,178395.64045840799,121766.45024737138,47287.272687649354,0,0,0,0,0,0,0,0,0,0,0,0,60183.289262393664,60183.289262393664,60183.289262393664,60183.289262393664,60183.289262393664,60183.289262393664,0,0,0,0,0,0,53211.05673536734,53211.05673536734,53211.05673536734,53211.05673536734,53211.05673536734,53211.05673536734,0,0,0,0,0,0,{"$f":"BW164*BW55","v":46397.565087389085},46397.565087389085,46397.565087389085,46397.565087389085,46397.565087389085,46397.565087389085,0,0,0,0,0,0,39752.262679049454,39752.262679049454,39752.262679049454,39752.262679049454,39752.262679049454,39752.262679049454,0,0,0,0,0,0,33285.131490792148,33285.131490792148,33285.131490792148,33285.131490792148,33285.131490792148,33285.131490792148,0,0,0,0,0,0,27006.717588292115,27006.717588292115,27006.717588292115,27006.717588292115,27006.717588292115,27006.717588292115,0,0,0,0,0,0,20928.163337464764,20928.163337464764,20928.163337464764,20928.163337464764,20928.163337464764,20928.163337464764,0,0,0,0,0,0,15061.241470278648,15061.241470278648,15061.241470278648,15061.241470278648,{"$f":"EI164*EI55","v":15061.241470278648},15061.241470278648,0,0,0,0,0,0,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.029936797856553E-26,2.059873595713106E-26,3.099907813156488E-26,{"$f":"LS164*LS55","v":4.13994203059987E-26},5.1900736676300809E-26,6.2402053046602918E-26,7.3004343612773305E-26,8.3606634178943715E-26,9.4309898940982403E-26,1.0501316370302109E-25,1.1581740266092807E-25,1.2662164161883505E-25,1.3752685477261029E-25,1.4843206792638556E-25,1.5943825527602914E-25,1.7044444262567269E-25,1.8155160417118454E-25,1.9265876571669636E-25,2.038669014580765E-25,2.1507503719945666E-25,2.2638414713670504E-25,2.3769325707395351E-25,2.4910334120707022E-25,2.6051342534018694E-25,2.7202448366917194E-25,2.8353554199815695E-25,2.9514757452301024E-25,3.0675960704786353E-25,3.1847261376858512E-25,3.301856204893067E-25,3.4199960140589657E-25,3.5391455651835474E-25,3.6582951163081294E-25,3.7784544093913935E-25,3.898613702474658E-25,4.019782737516605E-25,4.1409517725585528E-25,4.2631305495591832E-25,4.3853093265598135E-25,4.5084978455191267E-25,4.6316863644784399E-25,4.755884625396436E-25,4.881092628273115E-25,5.006300631149794E-25,5.1325183759851558E-25,5.2587361208205177E-25,5.3859636076145625E-25,5.5131910944086073E-25,5.641428323161335E-25,5.7706752938727456E-25,5.8999222645841552E-25,6.0301789772542487E-25,6.1604356899243422E-25,6.2917021445531185E-25,6.4239783411405778E-25,6.556254537728037E-25,6.6895404762741783E-25,6.8228264148203204E-25,6.9571220953251446E-25,7.0924275177886525E-25,7.2277329402521604E-25,7.3640481046743513E-25,7.5003632690965421E-25,7.6376881754774159E-25,7.7760228238169734E-25,7.91435747215653E-25,8.0537018624547705E-25,{"$f":"OE164*OE55","v":8.1940559947116929E-25},8.3344101269686162E-25,8.4757740011842216E-25,8.617137875399825E-25,8.7595114915741133E-25,8.9028948497070844E-25,9.0462782078400555E-25,9.1906713079317076E-25,9.3360741499820445E-25,9.4814769920323814E-25,9.6278895760414012E-25,9.7753119020091057E-25,9.9227342279768084E-25,1.0071166295903194E-24,1.0220608105788262E-24,1.0370049915673331E-24]
[null,null,null,"Interest During Construction EGP",null,null,null,null,null,null,{"$f":"K172*K55","v":0},{"$f":"L172*L55","v":0},0,0,0,0,0,0,0,0,0,43.701307082632518,92.594711482852446,5187.9402532365621,10304.304095350006,15441.772938312168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX172*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ172*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV172*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH172*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT172*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF172*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during Grace Period",null,null,null,null,null,null,{"$f":"K163*K55","v":0},{"$f":"L163*L55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,20600.43384025155,20600.43384025155,20262.580843121035,19920.759805335678,19577.115306937983,19257.197316330443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX163*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ163*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV163*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH163*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT163*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF163*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance for re-financing (EUROS)",null,null,null,null,null,null,{"$f":"K159+K160-K161","v":0},{"$f":"L159+L160-L161","v":0},0,0,0,0,0,0,0,0,656.43713555875968,1319.0360458209791,73903.574923411361,146787.5250238718,219972.12141849665,293458.60427324934,292113.58567033027,287300.78076746792,282453.5087698063,277580.52017210337,273045.6409803885,269094.53094337636,268226.6447133554,17276.860224465338,14241.230500986334,11046.073472849843,7539.6526086867489,2927.9789971114287,0,0,0,0,0,0,0,0,0,0,0,0,3534.0393145818689,3534.0393145818689,3534.0393145818689,3534.0393145818689,3534.0393145818689,3534.0393145818689,0,0,0,0,0,0,2963.255548890098,2963.255548890098,2963.255548890098,2963.255548890098,2963.255548890098,2963.255548890098,0,0,0,0,0,0,2450.3841701379147,{"$f":"BX159+BX160-BX161","v":2450.3841701379147},2450.3841701379147,2450.3841701379147,2450.3841701379147,2450.3841701379147,0,0,0,0,0,0,1991.0061799642974,1991.0061799642974,1991.0061799642974,1991.0061799642974,1991.0061799642974,1991.0061799642974,0,0,0,0,0,0,1581.0033766476097,1581.0033766476097,1581.0033766476097,1581.0033766476097,1581.0033766476097,1581.0033766476097,0,0,0,0,0,0,1216.5391495108497,1216.5391495108497,1216.5391495108497,1216.5391495108497,1216.5391495108497,1216.5391495108497,0,0,0,0,0,0,894.04045053994207,894.04045053994207,894.04045053994207,894.04045053994207,894.04045053994207,894.04045053994207,0,0,0,0,0,0,610.18087308639304,610.18087308639304,610.18087308639304,610.18087308639304,610.18087308639304,{"$f":"EJ159+EJ160-EJ161","v":610.18087308639304},0,0,0,0,0,0,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.094311857842978E-28,4.1886237156859559E-28,6.3034680427234732E-28,8.4183123697609905E-28,{"$f":"LT159+LT160-LT161","v":1.0553689165993046E-27},1.2689065962225102E-27,1.4844975227651696E-27,1.7000884493078292E-27,1.9177326227699426E-27,2.135376796232056E-27,2.3550742166136233E-27,2.5747716369951905E-27,2.7965223042962116E-27,3.0182729715972327E-27,3.242076885817708E-27,3.4658808000381833E-27,3.6917379611781121E-27,3.9175951223180409E-27,4.1455055303774239E-27,4.3734159384368069E-27,4.6033795934156433E-27,4.8333432483944805E-27,5.0653601502927712E-27,5.2973770521910618E-27,5.5314472010088067E-27,5.7655173498265515E-27,6.0016407455637499E-27,6.2377641413009482E-27,6.4759407839576007E-27,6.7141174266142533E-27,6.95434731619036E-27,7.1966304526859195E-27,7.4389135891814804E-27,7.6832499725964941E-27,7.9275863560115078E-27,8.1739759863459757E-27,8.4203656166804436E-27,8.6688084939343657E-27,8.9172513711882878E-27,9.1677474953616641E-27,9.4182436195350403E-27,9.6707929906278694E-27,9.9253956086401526E-27,1.0179998226652436E-26,1.0436654091584173E-26,1.0693309956515911E-26,1.0952019068367102E-26,1.1210728180218294E-26,1.147149053898894E-26,1.1734306144679039E-26,1.1997121750369137E-26,1.226199060297869E-26,1.2526859455588243E-26,1.279378155511725E-26,1.3062756901565711E-26,1.3331732248014171E-26,1.3602760841382085E-26,1.3873789434749999E-26,1.4146871275037367E-26,1.4422006362244189E-26,1.4697141449451012E-26,1.4974329783577288E-26,1.5251518117703565E-26,1.5530759698749295E-26,1.581205452671448E-26,1.6093349354679665E-26,1.6376697429564304E-26,1.6662098751368398E-26,{"$f":"OF159+OF160-OF161","v":1.6947500073172491E-26},1.7234954641896036E-26,1.752240921061958E-26,1.7811917026262579E-26,1.8103478088825032E-26,1.8395039151387486E-26,1.8688653460869393E-26,1.8984321017270754E-26,1.9279988573672116E-26,1.9577709376992931E-26,1.9877483427233201E-26,2.0177257477473471E-26,2.0479084774633195E-26,2.0782965318712373E-26,2.1086845862791552E-26]
[null,null,null,"Balance for re-financing in EGP",null,null,null,null,null,null,{"$f":"K180*K55","v":0},0,0,0,0,0,0,0,0,0,9534.8306362107305,19159.161812585091,1131914.2370697954,2248211.8026218195,3369114.0956317456,4494640.1106003383,4474039.6767600868,4400326.2955679744,4326085.0130482996,4251449.8526174966,4181993.2082560672,4121477.6282214313,4108184.9995368836,264614.04715811927,229997.87593154708,178395.64045840799,121766.45024737138,47287.272687649354,0,0,0,0,0,0,0,0,0,0,0,0,60183.289262393664,60183.289262393664,60183.289262393664,60183.289262393664,60183.289262393664,60183.289262393664,0,0,0,0,0,0,53211.05673536734,53211.05673536734,53211.05673536734,53211.05673536734,53211.05673536734,53211.05673536734,0,0,0,0,0,0,{"$f":"BW180*BW55","v":46397.565087389085},46397.565087389085,46397.565087389085,46397.565087389085,46397.565087389085,46397.565087389085,0,0,0,0,0,0,39752.262679049454,39752.262679049454,39752.262679049454,39752.262679049454,39752.262679049454,39752.262679049454,0,0,0,0,0,0,33285.131490792148,33285.131490792148,33285.131490792148,33285.131490792148,33285.131490792148,33285.131490792148,0,0,0,0,0,0,27006.717588292115,27006.717588292115,27006.717588292115,27006.717588292115,27006.717588292115,27006.717588292115,0,0,0,0,0,0,20928.163337464764,20928.163337464764,20928.163337464764,20928.163337464764,20928.163337464764,20928.163337464764,0,0,0,0,0,0,15061.241470278648,15061.241470278648,15061.241470278648,15061.241470278648,{"$f":"EI180*EI55","v":15061.241470278648},15061.241470278648,0,0,0,0,0,0,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.029936797856553E-26,2.059873595713106E-26,3.099907813156488E-26,{"$f":"LS180*LS55","v":4.13994203059987E-26},5.1900736676300809E-26,6.2402053046602918E-26,7.3004343612773305E-26,8.3606634178943715E-26,9.4309898940982403E-26,1.0501316370302109E-25,1.1581740266092807E-25,1.2662164161883505E-25,1.3752685477261029E-25,1.4843206792638556E-25,1.5943825527602914E-25,1.7044444262567269E-25,1.8155160417118454E-25,1.9265876571669636E-25,2.038669014580765E-25,2.1507503719945666E-25,2.2638414713670504E-25,2.3769325707395351E-25,2.4910334120707022E-25,2.6051342534018694E-25,2.7202448366917194E-25,2.8353554199815695E-25,2.9514757452301024E-25,3.0675960704786353E-25,3.1847261376858512E-25,3.301856204893067E-25,3.4199960140589657E-25,3.5391455651835474E-25,3.6582951163081294E-25,3.7784544093913935E-25,3.898613702474658E-25,4.019782737516605E-25,4.1409517725585528E-25,4.2631305495591832E-25,4.3853093265598135E-25,4.5084978455191267E-25,4.6316863644784399E-25,4.755884625396436E-25,4.881092628273115E-25,5.006300631149794E-25,5.1325183759851558E-25,5.2587361208205177E-25,5.3859636076145625E-25,5.5131910944086073E-25,5.641428323161335E-25,5.7706752938727456E-25,5.8999222645841552E-25,6.0301789772542487E-25,6.1604356899243422E-25,6.2917021445531185E-25,6.4239783411405778E-25,6.556254537728037E-25,6.6895404762741783E-25,6.8228264148203204E-25,6.9571220953251446E-25,7.0924275177886525E-25,7.2277329402521604E-25,7.3640481046743513E-25,7.5003632690965421E-25,7.6376881754774159E-25,7.7760228238169734E-25,7.91435747215653E-25,8.0537018624547705E-25,{"$f":"OE180*OE55","v":8.1940559947116929E-25},8.3344101269686162E-25,8.4757740011842216E-25,8.617137875399825E-25,8.7595114915741133E-25,8.9028948497070844E-25,9.0462782078400555E-25,9.1906713079317076E-25,9.3360741499820445E-25,9.4814769920323814E-25,9.6278895760414012E-25,9.7753119020091057E-25,9.9227342279768084E-25,1.0071166295903194E-24,1.0220608105788262E-24,1.0370049915673331E-24]
[null,null,null,"Amount re-financed (EURO)",null,null,null,null,null,null,{"$f":"K206/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247438.20043673072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project funding (EGP)"]
[null,null,null,"Cash sweep in EURO",null,null,null,null,null,null,{"$f":"K293/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1345.0186029190595,6157.8235057814345,6192.2906005806699,6195.9485114838399,5835.5213398480228,5229.3153643132282,2125.2038589311896,3511.5840521593427,3035.629723479004,3195.1570281364902,3506.4208641630939,4611.6736115753201,2927.9789971114287,0,0,0,0,0,0,0,0,0,0,0,-3534.0393145818689,0,0,0,0,0,3534.0393145818689,0,0,0,0,0,-2963.255548890098,0,0,0,0,0,2963.255548890098,0,0,0,0,0,{"$f":"BW293/BW55","v":-2450.3841701379147},0,0,0,0,0,2450.3841701379147,0,0,0,0,0,-1991.0061799642974,0,0,0,0,0,1991.0061799642974,0,0,0,0,0,-1581.0033766476097,0,0,0,0,0,1581.0033766476097,0,0,0,0,0,-1216.5391495108497,0,0,0,0,0,1216.5391495108497,0,0,0,0,0,-894.04045053994207,0,0,0,0,0,894.04045053994207,0,0,0,0,0,-610.18087308639304,0,0,0,{"$f":"EI293/EI55","v":0},0,610.18087308639304,0,0,0,0,0,-361.86477161571366,0,0,0,0,0,0,361.86477161571366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2.094311857842978E-28,-2.094311857842978E-28,-2.1148443270375173E-28,{"$f":"LS293/LS55","v":-2.1148443270375173E-28},-2.1353767962320561E-28,-2.1353767962320561E-28,-2.1559092654265949E-28,-2.1559092654265949E-28,-2.1764417346211342E-28,-2.1764417346211342E-28,-2.1969742038156731E-28,-2.1969742038156731E-28,-2.2175066730102119E-28,-2.2175066730102119E-28,-2.2380391422047512E-28,-2.2380391422047512E-28,-2.25857161139929E-28,-2.25857161139929E-28,-2.2791040805938289E-28,-2.2791040805938289E-28,-2.2996365497883682E-28,-2.2996365497883682E-28,-2.320169018982907E-28,-2.320169018982907E-28,-2.3407014881774459E-28,-2.3407014881774459E-28,-2.3612339573719852E-28,-2.3612339573719852E-28,-2.381766426566524E-28,-2.381766426566524E-28,-2.4022988957610633E-28,-2.4228313649556021E-28,-2.4228313649556021E-28,-2.443363834150141E-28,-2.443363834150141E-28,-2.4638963033446803E-28,-2.4638963033446803E-28,-2.4844287725392191E-28,-2.4844287725392191E-28,-2.5049612417337579E-28,-2.5049612417337579E-28,-2.5254937109282972E-28,-2.5460261801228361E-28,-2.5460261801228361E-28,-2.5665586493173749E-28,-2.5665586493173749E-28,-2.5870911185119142E-28,-2.5870911185119142E-28,-2.607623587706453E-28,-2.6281560569009919E-28,-2.6281560569009919E-28,-2.6486885260955312E-28,-2.6486885260955312E-28,-2.66922099529007E-28,-2.6897534644846093E-28,-2.6897534644846093E-28,-2.7102859336791481E-28,-2.7102859336791481E-28,-2.730818402873687E-28,-2.7513508720682263E-28,-2.7513508720682263E-28,-2.7718833412627651E-28,-2.7718833412627651E-28,-2.792415810457304E-28,-2.8129482796518433E-28,-2.8129482796518433E-28,-2.8334807488463821E-28,{"$f":"OE293/OE55","v":-2.8540132180409209E-28},-2.8540132180409209E-28,-2.8745456872354602E-28,-2.8745456872354602E-28,-2.8950781564299991E-28,-2.9156106256245379E-28,-2.9156106256245379E-28,-2.9361430948190772E-28,-2.956675564013616E-28,-2.956675564013616E-28,-2.9772080332081549E-28,-2.9977405024026942E-28,-2.9977405024026942E-28,-3.018272971597233E-28,-3.0388054407917723E-28,-3.0388054407917723E-28]
[null,null,null,"Interest cost (EGP)",null,null,null,null,null,null,{"$f":"K173*K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18978.367950381409,1459.3232732873068,1278.8587303867027,1054.1569313529242,817.64668543436994,558.09623030045202,216.73333315172621,0,0,0,0,0,0,0,0,0,0,0,0,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,0,0,0,0,0,0,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,0,0,0,0,0,{"$f":"BW173*BW55","v":0},212.65550665053328,212.65550665053328,212.65550665053328,212.65550665053328,212.65550665053328,212.65550665053328,0,0,0,0,0,0,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,0,0,0,0,0,0,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,0,0,0,0,0,0,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,0,0,0,0,0,0,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,0,0,0,0,0,0,69.030690072110474,69.030690072110474,69.030690072110474,{"$f":"EI173*EI55","v":69.030690072110474},69.030690072110474,69.030690072110474,0,0,0,0,0,0,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU173*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG173*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7205436568425344E-29,9.4410873136850687E-29,{"$f":"LS173*LS55","v":1.4207910810300569E-28},1.8974734306916073E-28,2.3787837643304538E-28,2.8600940979693004E-28,3.346032415585443E-28,3.8319707332015869E-28,4.3225370347950272E-28,4.8131033363884666E-28,5.3082976219592029E-28,5.8034919075299393E-28,6.3033141770779724E-28,6.8031364466260047E-28,7.3075867001513357E-28,7.8120369536766649E-28,8.3211151911792909E-28,8.830193428681917E-28,9.3438996501618408E-28,9.8576058716417628E-28,1.0375940077098983E-27,1.0894274282556202E-27,1.1417236471990718E-27,1.1940198661425234E-27,1.2467788834837048E-27,1.2995379008248859E-27,1.3527597165637969E-27,1.405981532302708E-27,1.4596661464393484E-27,1.5133507605759891E-27,1.5674981731103593E-27,1.622108384042459E-27,1.6767185949745591E-27,1.7317916043043888E-27,1.7868646136342182E-27,1.8424004213617775E-27,1.8979362290893364E-27,1.9539348352146253E-27,2.0099334413399142E-27,2.0663948458629331E-27,2.1228562503859519E-27,2.1797804533067E-27,2.2371674546251777E-27,2.2945544559436554E-27,2.3524042556598627E-27,2.4102540553760704E-27,2.4685666534900076E-27,2.5268792516039449E-27,2.5856546481156121E-27,2.6448928430250082E-27,2.7041310379344046E-27,2.7638320312415307E-27,2.8235330245486567E-27,2.8836968162535127E-27,2.9443234063560983E-27,3.0049499964586832E-27,3.0660393849589987E-27,3.1271287734593136E-27,3.188680960357358E-27,3.2506959456531324E-27,3.3127109309489072E-27,3.3751887146424112E-27,3.4376664983359151E-27,3.5006070804271491E-27,3.564010460916113E-27,3.6274138414050762E-27,{"$f":"OE173*OE55","v":3.6912800202917693E-27},3.7556089975761924E-27,3.8199379748606155E-27,3.8847297505427679E-27,3.9495215262249202E-27,4.0147761003048018E-27,4.0804934727824133E-27,4.1462108452600249E-27,4.2123910161353664E-27,4.2790339854084371E-27,4.3456769546815085E-27,4.4127827223523092E-27,4.4803512884208399E-27,4.5479198544893705E-27,4.6159512189556304E-27,4.6844453818196203E-27]
[]
[null,null,null,"Currency Translation Adjustments"]
[null,null,null,"Opening Balance in EGP",null,null,null,null,null,null,{"$f":"K159*K55","v":0},{"$f":"L159*L55","v":0},0,0,0,0,0,0,0,0,0,9534.8306362107305,20202.482505349624,1131914.2370697954,2248211.8026218195,3369114.0956317456,4494640.1106003383,4494640.1106003383,4420926.729408226,4346347.5938914204,4271370.6124228323,4201570.3235630058,4140734.8255377617,318397.80508086696,279023.72299346246,229997.87593154708,178395.64045840799,121766.45024737138,47287.272687649354,0,0,0,0,0,0,0,0,0,0,0,0,60183.289262393664,60183.289262393664,60183.289262393664,60183.289262393664,60183.289262393664,60183.289262393664,0,0,0,0,0,0,53211.05673536734,53211.05673536734,53211.05673536734,53211.05673536734,53211.05673536734,53211.05673536734,0,0,0,0,0,0,{"$f":"BX159*BX55","v":46397.565087389085},46397.565087389085,46397.565087389085,46397.565087389085,46397.565087389085,46397.565087389085,0,0,0,0,0,0,39752.262679049454,39752.262679049454,39752.262679049454,39752.262679049454,39752.262679049454,39752.262679049454,0,0,0,0,0,0,33285.131490792148,33285.131490792148,33285.131490792148,33285.131490792148,33285.131490792148,33285.131490792148,0,0,0,0,0,0,27006.717588292115,27006.717588292115,27006.717588292115,27006.717588292115,27006.717588292115,27006.717588292115,0,0,0,0,0,0,20928.163337464764,20928.163337464764,20928.163337464764,20928.163337464764,20928.163337464764,20928.163337464764,0,0,0,0,0,0,15061.241470278648,15061.241470278648,15061.241470278648,15061.241470278648,{"$f":"EJ159*EJ55","v":15061.241470278648},15061.241470278648,0,0,0,0,0,0,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.029936797856553E-26,2.059873595713106E-26,3.099907813156488E-26,{"$f":"LT159*LT55","v":4.13994203059987E-26},5.1900736676300809E-26,6.2402053046602918E-26,7.3004343612773305E-26,8.3606634178943715E-26,9.4309898940982403E-26,1.0501316370302109E-25,1.1581740266092807E-25,1.2662164161883505E-25,1.3752685477261029E-25,1.4843206792638556E-25,1.5943825527602914E-25,1.7044444262567269E-25,1.8155160417118454E-25,1.9265876571669636E-25,2.038669014580765E-25,2.1507503719945666E-25,2.2638414713670504E-25,2.3769325707395351E-25,2.4910334120707022E-25,2.6051342534018694E-25,2.7202448366917194E-25,2.8353554199815695E-25,2.9514757452301024E-25,3.0675960704786353E-25,3.1847261376858512E-25,3.301856204893067E-25,3.4199960140589657E-25,3.5391455651835474E-25,3.6582951163081294E-25,3.7784544093913935E-25,3.898613702474658E-25,4.019782737516605E-25,4.1409517725585528E-25,4.2631305495591832E-25,4.3853093265598135E-25,4.5084978455191267E-25,4.6316863644784399E-25,4.755884625396436E-25,4.881092628273115E-25,5.006300631149794E-25,5.1325183759851558E-25,5.2587361208205177E-25,5.3859636076145625E-25,5.5131910944086073E-25,5.641428323161335E-25,5.7706752938727456E-25,5.8999222645841552E-25,6.0301789772542487E-25,6.1604356899243422E-25,6.2917021445531185E-25,6.4239783411405778E-25,6.556254537728037E-25,6.6895404762741783E-25,6.8228264148203204E-25,6.9571220953251446E-25,7.0924275177886525E-25,7.2277329402521604E-25,7.3640481046743513E-25,7.5003632690965421E-25,7.6376881754774159E-25,7.7760228238169734E-25,7.91435747215653E-25,8.0537018624547705E-25,{"$f":"OF159*OF55","v":8.1940559947116929E-25},8.3344101269686162E-25,8.4757740011842216E-25,8.617137875399825E-25,8.7595114915741133E-25,8.9028948497070844E-25,9.0462782078400555E-25,9.1906713079317076E-25,9.3360741499820445E-25,9.4814769920323814E-25,9.6278895760414012E-25,9.7753119020091057E-25,9.9227342279768084E-25,1.0071166295903194E-24,1.0220608105788262E-24]
[null,null,null,"Currency Adjstment factor",null,null,null,null,null,null,{"$f":"(K55-J55)/K55","v":1},{"$f":"(L55-K55)/L55","v":0},0,0,0,0,0,0,0,0,0,0,5.164319248826274E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263011E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262733E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262928E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,{"$f":"(BX55-BW55)/BX55","v":0},0,0,0,0,0,0,5.1643192488262879E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262692E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262865E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,0,0,0,0,0,0,0,0,{"$f":"(EJ55-EI55)/EJ55","v":0},0,0,5.1643192488262886E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262921E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262608E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,{"$f":"(GV55-GU55)/GV55","v":0},0,0,0,0,0,0,0,0,0,0,5.1643192488262796E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263039E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262719E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262886E-2,0,0,0,0,{"$f":"(JH55-JG55)/JH55","v":0},0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262823E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT55-LS55)/LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF55-OE55)/OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loss",null,null,null,null,null,null,{"$f":"K190*K189","v":0},{"$f":"L190*L189","v":0},0,0,0,0,0,0,0,0,0,0,1043.320692764531,0,0,0,0,0,0,0,0,0,0,0,14409.67583534316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190*BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ190*EJ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV190*GV189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH190*JH189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT190*LT189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF190*OF189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W190*W176","v":58455.664825200503}]
[]
[null,"Re-financing from local Banks"]
[null,null,"Refinancing Date",null,null,null,null,null,{"$f":"F19","v":"2018-11-01"},null,{"$f":"K2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OE2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Interest Rate",null,null,null,null,null,{"$f":"'General Assumptions'!G53","v":0.05},null,{"$f":"$I$196/12","v":4.1666666666666666E-3},{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3]
[null,null,"Repayment",null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"'General Assumptions'!G54","v":10},{"$f":"EDATE(I195,F197)","v":"2019-11-01"},{"$f":"EDATE(H197,G197*12-F197)","v":"2028-11-01"},null,{"$f":"AND(K$2>=$H197,K$2<$I197)","v":false},{"$f":"AND(L$2>=$H197,L$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX$2>=$H197,BX$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ$2>=$H197,EJ$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H197,GV$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H197,JH$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H197,LT$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H197,OF$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Sources and uses for refinancing"]
[null,null,"Sources of Funds"]
[null,null,null,"Local Bank Loan Draws",null,null,null,null,{"$f":"'General Assumptions'!G52","v":0.8},{"$f":"SUM(K201:OT201)","v":3969452.007051249},{"$f":"$I$201*K130*K195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3969452.007051249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*BW130*BW195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*EI130*EI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*GU130*GU195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*JG130*JG195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*LS130*LS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*OE130*OE195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Signing fee",null,null,null,null,{"$f":"'General Assumptions'!G55","v":0.02},null,{"$f":"$I$204*K201","v":0},{"$f":"$I$204*L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79389.040141024976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deposit into cash account",null,null,null,null,null,null,{"$f":"K195*K229","v":0},{"$f":"L195*L229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100275.77245420714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX195*BX229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ195*EJ229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV195*GV229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH195*JH229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT195*LT229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF195*OF229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Re-payment of debt fund",null,null,null,null,null,null,{"$f":"MIN(K181*K195,K201-K204-K205)","v":0},{"$f":"MIN(L181*L195,L201-L204-L205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3789787.1944560166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX181*BX195,BX201-BX204-BX205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ181*EJ195,EJ201-EJ204-EJ205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV181*GV195,GV201-GV204-GV205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH181*JH195,JH201-JH204-JH205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT181*LT195,LT201-LT204-LT205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF181*OF195,OF201-OF204-OF205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,null,null,null,{"$f":"K201-K204-K206-K205","v":0},{"$f":"L201-L204-L206-L205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6007106751203537E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201-BX204-BX206-BX205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201-EJ204-EJ206-EJ205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201-GV204-GV206-GV205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201-JH204-JH206-JH205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201-LT204-LT206-LT205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201-OF204-OF206-OF205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Local Debt Balance"]
[null,null,"Repayment Dates",null,null,null,{"$f":"I195","v":"2018-11-01"},{"$f":"MONTH(G210)","v":11},{"$f":"IF(H210>6,H210-6,H210+6)","v":5},null,{"$f":"AND(K197,OR($H$210=MONTH(K2),$I$210=MONTH(K2)))","v":false},{"$f":"AND(L197,OR($H$210=MONTH(L2),$I$210=MONTH(L2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,{"$f":"AND(BX197,OR($H$210=MONTH(BX2),$I$210=MONTH(BX2)))","v":false},false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"AND(EJ197,OR($H$210=MONTH(EJ2),$I$210=MONTH(EJ2)))","v":false},true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV197,OR($H$210=MONTH(GV2),$I$210=MONTH(GV2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH197,OR($H$210=MONTH(JH2),$I$210=MONTH(JH2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT197,OR($H$210=MONTH(LT2),$I$210=MONTH(LT2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF197,OR($H$210=MONTH(OF2),$I$210=MONTH(OF2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"EDATE(I195,0)","v":"2018-11-01"},{"$f":"EDATE(H211,G211-1)","v":"2019-10-01"},null,{"$f":"AND(K$2>=$H211,K$2<=$I211)","v":false},{"$f":"AND(L$2>=$H211,L$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H211,BX$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H211,EJ$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H211,GV$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H211,JH$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H211,LT$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H211,OF$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J216","v":0},{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3969452.007051249,3985991.3904139628,4002599.687874021,4019277.1865734961,4036024.1748508858,4052840.9422460976,4069727.7795054563,4086684.9785867292,4103712.832664174,4120811.6361336079,4137981.684617498,4155223.2749700709,3924377.5374717335,3924377.5374717335,3924377.5374717335,3924377.5374717335,3924377.5374717335,3924377.5374717335,3693531.7999733961,3693531.7999733961,3693531.7999733961,3693531.7999733961,3693531.7999733961,3693531.7999733961,3462686.0624750587,3462686.0624750587,3462686.0624750587,3462686.0624750587,3462686.0624750587,3462686.0624750587,3231840.3249767213,3231840.3249767213,3231840.3249767213,3231840.3249767213,3231840.3249767213,3231840.3249767213,3000994.5874783839,3000994.5874783839,3000994.5874783839,3000994.5874783839,3000994.5874783839,3000994.5874783839,{"$f":"BW216","v":2770148.8499800465},2770148.8499800465,2770148.8499800465,2770148.8499800465,2770148.8499800465,2770148.8499800465,2539303.1124817091,2539303.1124817091,2539303.1124817091,2539303.1124817091,2539303.1124817091,2539303.1124817091,2308457.3749833717,2308457.3749833717,2308457.3749833717,2308457.3749833717,2308457.3749833717,2308457.3749833717,2077611.6374850345,2077611.6374850345,2077611.6374850345,2077611.6374850345,2077611.6374850345,2077611.6374850345,1846765.8999866974,1846765.8999866974,1846765.8999866974,1846765.8999866974,1846765.8999866974,1846765.8999866974,1615920.1624883602,1615920.1624883602,1615920.1624883602,1615920.1624883602,1615920.1624883602,1615920.1624883602,1385074.424990023,1385074.424990023,1385074.424990023,1385074.424990023,1385074.424990023,1385074.424990023,1154228.6874916859,1154228.6874916859,1154228.6874916859,1154228.6874916859,1154228.6874916859,1154228.6874916859,923382.94999334868,923382.94999334868,923382.94999334868,923382.94999334868,923382.94999334868,923382.94999334868,692537.21249501151,692537.21249501151,692537.21249501151,692537.21249501151,692537.21249501151,692537.21249501151,461691.47499667428,461691.47499667428,461691.47499667428,461691.47499667428,{"$f":"EI216","v":461691.47499667428},461691.47499667428,230845.73749833705,230845.73749833705,230845.73749833705,230845.73749833705,230845.73749833705,230845.73749833705,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"GU216","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"JG216","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"LS216","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"OE216","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10]
[null,null,"Add: funding",null,null,null,null,null,null,null,{"$f":"K201","v":0},{"$f":"L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3969452.007051249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Capitalised During Grace Period",null,null,null,null,null,null,null,{"$f":"IF(K211,K217,0)","v":0},{"$f":"IF(L211,L217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16539.383362713539,16608.297460058177,16677.498699475087,16746.988277389566,16816.767395212024,16886.837259358741,16957.199081272734,17027.854077444703,17098.803469434057,17170.048483890034,17241.590352572908,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX211,BX217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ211,EJ217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV211,GV217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH211,JH217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT211,LT217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF211,OF217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Repayments",null,null,null,{"$f":"'General Assumptions'!G57","v":true},{"$f":"COUNTIF(197:197,TRUE)","v":108},{"$f":"J215/H215*6","v":230845.73749833723},{"$f":"J201+SUM(K214:OT214)","v":4155223.2749700705},{"$f":"IF(K197,$I$215*K210,0)","v":0},{"$f":"IF(L197,$I$215*L210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,{"$f":"IF(BX197,$I$215*BX210,0)","v":0},0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,{"$f":"IF(EJ197,$I$215*EJ210,0)","v":0},230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV197,$I$215*GV210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH197,$I$215*JH210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT197,$I$215*LT210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF197,$I$215*OF210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K212+K213-K215+K214","v":0},{"$f":"L212+L213-L215+L214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3969452.007051249,3985991.3904139628,4002599.687874021,4019277.1865734961,4036024.1748508858,4052840.9422460976,4069727.7795054563,4086684.9785867292,4103712.832664174,4120811.6361336079,4137981.684617498,4155223.2749700709,3924377.5374717335,3924377.5374717335,3924377.5374717335,3924377.5374717335,3924377.5374717335,3924377.5374717335,3693531.7999733961,3693531.7999733961,3693531.7999733961,3693531.7999733961,3693531.7999733961,3693531.7999733961,3462686.0624750587,3462686.0624750587,3462686.0624750587,3462686.0624750587,3462686.0624750587,3462686.0624750587,3231840.3249767213,3231840.3249767213,3231840.3249767213,3231840.3249767213,3231840.3249767213,3231840.3249767213,3000994.5874783839,3000994.5874783839,3000994.5874783839,3000994.5874783839,3000994.5874783839,3000994.5874783839,2770148.8499800465,{"$f":"BX212+BX213-BX215+BX214","v":2770148.8499800465},2770148.8499800465,2770148.8499800465,2770148.8499800465,2770148.8499800465,2539303.1124817091,2539303.1124817091,2539303.1124817091,2539303.1124817091,2539303.1124817091,2539303.1124817091,2308457.3749833717,2308457.3749833717,2308457.3749833717,2308457.3749833717,2308457.3749833717,2308457.3749833717,2077611.6374850345,2077611.6374850345,2077611.6374850345,2077611.6374850345,2077611.6374850345,2077611.6374850345,1846765.8999866974,1846765.8999866974,1846765.8999866974,1846765.8999866974,1846765.8999866974,1846765.8999866974,1615920.1624883602,1615920.1624883602,1615920.1624883602,1615920.1624883602,1615920.1624883602,1615920.1624883602,1385074.424990023,1385074.424990023,1385074.424990023,1385074.424990023,1385074.424990023,1385074.424990023,1154228.6874916859,1154228.6874916859,1154228.6874916859,1154228.6874916859,1154228.6874916859,1154228.6874916859,923382.94999334868,923382.94999334868,923382.94999334868,923382.94999334868,923382.94999334868,923382.94999334868,692537.21249501151,692537.21249501151,692537.21249501151,692537.21249501151,692537.21249501151,692537.21249501151,461691.47499667428,461691.47499667428,461691.47499667428,461691.47499667428,461691.47499667428,{"$f":"EJ212+EJ213-EJ215+EJ214","v":461691.47499667428},230845.73749833705,230845.73749833705,230845.73749833705,230845.73749833705,230845.73749833705,230845.73749833705,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"GV212+GV213-GV215+GV214","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"JH212+JH213-JH215+JH214","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"LT212+LT213-LT215+LT214","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"OF212+OF213-OF215+OF214","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10]
[null,null,"Local Bank Interest",null,null,null,null,null,null,null,{"$f":"K212*K196","v":0},{"$f":"L212*L196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16539.383362713539,16608.297460058177,16677.498699475087,16746.988277389566,16816.767395212024,16886.837259358741,16957.199081272734,17027.854077444703,17098.803469434057,17170.048483890034,17241.590352572908,17313.430312375294,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,{"$f":"BX212*BX196","v":11542.286874916861},11542.286874916861,11542.286874916861,11542.286874916861,11542.286874916861,11542.286874916861,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,1923.7144791528094,1923.7144791528094,1923.7144791528094,1923.7144791528094,{"$f":"EJ212*EJ196","v":1923.7144791528094},1923.7144791528094,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"GV212*GV196","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"JH212*JH196","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"LT212*LT196","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"OF212*OF196","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13]
[]
[null,"Accrued Interest Expense"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J223","v":0},{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16539.383362713539,33147.680822771712,49825.179522246799,66572.167799636372,83388.935194848396,100275.77245420714,117232.97153547987,134260.82561292459,151359.62908235865,168529.67756624869,185771.2679188216,0,16351.57307279889,32703.146145597781,49054.719218396669,65406.292291195561,81757.865363994453,0,15389.715833222484,30779.431666444969,46169.147499667451,61558.863332889938,76948.579166112424,0,14427.858593646079,28855.717187292157,43283.575780938234,57711.434374584314,72139.292968230395,0,13466.001354069673,26932.002708139345,40398.004062209016,53864.005416278691,67330.006770348366,0,12504.144114493267,25008.288228986534,37512.432343479799,50016.576457973068,62520.720572466336,{"$f":"BW223","v":0},11542.286874916861,23084.573749833722,34626.860624750581,46169.147499667444,57711.434374584307,0,10580.429635340455,21160.85927068091,31741.288906021364,42321.718541361821,52902.148176702278,0,9618.5723957640494,19237.144791528099,28855.717187292146,38474.289583056197,48092.861978820249,0,8656.7151561876435,17313.430312375287,25970.145468562929,34626.860624750574,43283.575780938219,0,7694.8579166112386,15389.715833222477,23084.573749833715,30779.431666444954,38474.28958305619,0,6733.0006770348336,13466.001354069667,20199.002031104501,26932.002708139335,33665.003385174168,0,5771.1434374584296,11542.286874916859,17313.430312375291,23084.573749833718,28855.717187292146,0,4809.2861978820247,9618.5723957640494,14427.858593646073,19237.144791528099,24046.430989410124,0,3847.4289583056193,7694.8579166112386,11542.286874916857,15389.715833222477,19237.144791528095,0,2885.5717187292148,5771.1434374584296,8656.7151561876453,11542.286874916859,14427.858593646073,0,1923.7144791528094,3847.4289583056188,5771.1434374584278,{"$f":"EI223","v":7694.8579166112377},9618.5723957640475,0,961.85723957640437,1923.7144791528087,2885.571718729213,3847.4289583056175,4809.286197882022,0,-7.2759576141834263E-13,-1.4551915228366853E-12,-2.1827872842550281E-12,-2.9103830456733705E-12,-3.637978807091713E-12,-4.3655745685100554E-12,-5.0931703299283978E-12,-5.8207660913467402E-12,-6.5483618527650827E-12,-7.2759576141834251E-12,-8.0035533756017675E-12,-8.7311491370201108E-12,-9.458744898438454E-12,-1.0186340659856797E-11,-1.091393642127514E-11,-1.1641532182693484E-11,-1.2369127944111827E-11,-1.309672370553017E-11,-1.3824319466948513E-11,-1.4551915228366855E-11,-1.5279510989785198E-11,-1.6007106751203542E-11,-1.6734702512621885E-11,-1.7462298274040228E-11,-1.8189894035458571E-11,-1.8917489796876914E-11,-1.9645085558295258E-11,-2.0372681319713601E-11,-2.1100277081131944E-11,-2.1827872842550287E-11,-2.2555468603968631E-11,-2.3283064365386974E-11,-2.4010660126805317E-11,-2.473825588822366E-11,-2.5465851649642004E-11,-2.6193447411060347E-11,-2.692104317247869E-11,-2.7648638933897033E-11,-2.8376234695315377E-11,-2.9103830456733717E-11,-2.9831426218152057E-11,-3.0559021979570397E-11,-3.1286617740988737E-11,-3.2014213502407077E-11,-3.2741809263825417E-11,-3.3469405025243757E-11,-3.4197000786662097E-11,-3.4924596548080437E-11,-3.5652192309498777E-11,-3.6379788070917117E-11,-3.7107383832335457E-11,-3.7834979593753797E-11,-3.8562575355172137E-11,-3.9290171116590477E-11,-4.0017766878008817E-11,{"$f":"GU223","v":-4.0745362639427157E-11},-4.1472958400845497E-11,-4.2200554162263837E-11,-4.2928149923682177E-11,-4.3655745685100517E-11,-4.4383341446518857E-11,-4.5110937207937197E-11,-4.5838532969355537E-11,-4.6566128730773877E-11,-4.7293724492192217E-11,-4.8021320253610557E-11,-4.8748916015028897E-11,-4.9476511776447237E-11,-5.0204107537865577E-11,-5.0931703299283917E-11,-5.1659299060702257E-11,-5.2386894822120597E-11,-5.3114490583538937E-11,-5.3842086344957277E-11,-5.4569682106375617E-11,-5.5297277867793957E-11,-5.6024873629212297E-11,-5.6752469390630637E-11,-5.7480065152048977E-11,-5.8207660913467317E-11,-5.8935256674885657E-11,-5.9662852436303997E-11,-6.0390448197722337E-11,-6.1118043959140677E-11,-6.1845639720559017E-11,-6.2573235481977357E-11,-6.3300831243395697E-11,-6.4028427004814037E-11,-6.4756022766232377E-11,-6.5483618527650717E-11,-6.6211214289069057E-11,-6.6938810050487397E-11,-6.7666405811905737E-11,-6.8394001573324077E-11,-6.9121597334742417E-11,-6.9849193096160757E-11,-7.0576788857579097E-11,-7.1304384618997437E-11,-7.2031980380415777E-11,-7.2759576141834117E-11,-7.3487171903252457E-11,-7.4214767664670797E-11,-7.4942363426089137E-11,-7.5669959187507477E-11,-7.6397554948925817E-11,-7.7125150710344157E-11,-7.7852746471762497E-11,-7.8580342233180837E-11,-7.9307937994599177E-11,-8.0035533756017517E-11,-8.0763129517435857E-11,-8.1490725278854197E-11,-8.2218321040272537E-11,-8.2945916801690877E-11,-8.3673512563109217E-11,-8.4401108324527557E-11,-8.5128704085945897E-11,-8.5856299847364237E-11,-8.6583895608782577E-11,{"$f":"JG223","v":-8.7311491370200917E-11},-8.8039087131619257E-11,-8.8766682893037597E-11,-8.9494278654455937E-11,-9.0221874415874277E-11,-9.0949470177292617E-11,-9.1677065938710957E-11,-9.2404661700129297E-11,-9.3132257461547637E-11,-9.3859853222965977E-11,-9.4587448984384317E-11,-9.5315044745802657E-11,-9.6042640507220997E-11,-9.6770236268639337E-11,-9.7497832030057677E-11,-9.8225427791476017E-11,-9.8953023552894357E-11,-9.9680619314312697E-11,-1.0040821507573104E-10,-1.0113581083714938E-10,-1.0186340659856772E-10,-1.0259100235998606E-10,-1.033185981214044E-10,-1.0404619388282274E-10,-1.0477378964424108E-10,-1.0550138540565942E-10,-1.0622898116707776E-10,-1.069565769284961E-10,-1.0768417268991444E-10,-1.0841176845133278E-10,-1.0913936421275112E-10,-1.0986695997416946E-10,-1.105945557355878E-10,-1.1132215149700614E-10,-1.1204974725842448E-10,-1.1277734301984282E-10,-1.1350493878126116E-10,-1.142325345426795E-10,-1.1496013030409784E-10,-1.1568772606551618E-10,-1.1641532182693452E-10,-1.1714291758835286E-10,-1.1787051334977121E-10,-1.1859810911118956E-10,-1.1932570487260792E-10,-1.2005330063402627E-10,-1.2078089639544462E-10,-1.2150849215686297E-10,-1.2223608791828133E-10,-1.2296368367969968E-10,-1.2369127944111803E-10,-1.2441887520253639E-10,-1.2514647096395474E-10,-1.2587406672537309E-10,-1.2660166248679145E-10,-1.273292582482098E-10,-1.2805685400962815E-10,-1.287844497710465E-10,-1.2951204553246486E-10,-1.3023964129388321E-10,-1.3096723705530156E-10,-1.3169483281671992E-10,-1.3242242857813827E-10,-1.3315002433955662E-10,{"$f":"LS223","v":-1.3387762010097497E-10},-1.3460521586239333E-10,-1.3533281162381168E-10,-1.3606040738523003E-10,-1.3678800314664839E-10,-1.3751559890806674E-10,-1.3824319466948509E-10,-1.3897079043090345E-10,-1.396983861923218E-10,-1.4042598195374015E-10,-1.411535777151585E-10,-1.4188117347657686E-10,-1.4260876923799521E-10,-1.4333636499941356E-10,-1.4406396076083192E-10,-1.4479155652225027E-10,-1.4551915228366862E-10,-1.4624674804508697E-10,-1.4697434380650533E-10,-1.4770193956792368E-10,-1.4842953532934203E-10,-1.4915713109076039E-10,-1.4988472685217874E-10,-1.5061232261359709E-10,-1.5133991837501544E-10,-1.520675141364338E-10,-1.5279510989785215E-10,-1.535227056592705E-10,-1.5425030142068886E-10,-1.5497789718210721E-10,-1.5570549294352556E-10,-1.5643308870494392E-10,-1.5716068446636227E-10,-1.5788828022778062E-10,-1.5861587598919897E-10,-1.5934347175061733E-10,-1.6007106751203568E-10,-1.6079866327345403E-10,-1.6152625903487239E-10,-1.6225385479629074E-10,-1.6298145055770909E-10,-1.6370904631912744E-10,-1.644366420805458E-10,-1.6516423784196415E-10,-1.658918336033825E-10,-1.6661942936480086E-10,-1.6734702512621921E-10,-1.6807462088763756E-10,-1.6880221664905592E-10,-1.6952981241047427E-10,-1.7025740817189262E-10,-1.7098500393331097E-10,-1.7171259969472933E-10,-1.7244019545614768E-10,-1.7316779121756603E-10,-1.7389538697898439E-10,-1.7462298274040274E-10,-1.7535057850182109E-10,-1.7607817426323944E-10,-1.768057700246578E-10,-1.7753336578607615E-10,-1.782609615474945E-10,-1.7898855730891286E-10,-1.7971615307033121E-10,{"$f":"OE223","v":-1.8044374883174956E-10},-1.8117134459316792E-10,-1.8189894035458627E-10,-1.8262653611600462E-10,-1.8335413187742297E-10,-1.8408172763884133E-10,-1.8480932340025968E-10,-1.8553691916167803E-10,-1.8626451492309639E-10,-1.8699211068451474E-10,-1.8771970644593309E-10,-1.8844730220735144E-10,-1.891748979687698E-10,-1.8990249373018815E-10,-1.906300894916065E-10]
[null,null,"Add: Accrued Interest Expense",null,null,null,null,null,null,null,{"$f":"K217","v":0},{"$f":"L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16539.383362713539,16608.297460058177,16677.498699475087,16746.988277389566,16816.767395212024,16886.837259358741,16957.199081272734,17027.854077444703,17098.803469434057,17170.048483890034,17241.590352572908,17313.430312375294,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,{"$f":"BX217","v":11542.286874916861},11542.286874916861,11542.286874916861,11542.286874916861,11542.286874916861,11542.286874916861,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,1923.7144791528094,1923.7144791528094,1923.7144791528094,1923.7144791528094,{"$f":"EJ217","v":1923.7144791528094},1923.7144791528094,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"GV217","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"JH217","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"LT217","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"OF217","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13]
[null,null,"Less: Interest Paid",null,null,null,null,null,null,null,{"$f":"(K221+K220)*K210","v":0},{"$f":"(L221+L220)*L210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,203084.6982311969,0,0,0,0,0,98109.438436793338,0,0,0,0,0,92338.294999334903,0,0,0,0,0,86567.151561876468,0,0,0,0,0,80796.008124418033,0,0,0,0,0,75024.864686959598,{"$f":"(BX221+BX220)*BX210","v":0},0,0,0,0,69253.721249501163,0,0,0,0,0,63482.577812042735,0,0,0,0,0,57711.4343745843,0,0,0,0,0,51940.290937125865,0,0,0,0,0,46169.14749966743,0,0,0,0,0,40398.004062209002,0,0,0,0,0,34626.860624750574,0,0,0,0,0,28855.71718729215,0,0,0,0,0,23084.573749833715,0,0,0,0,0,17313.430312375287,0,0,0,0,{"$f":"(EJ221+EJ220)*EJ210","v":0},11542.286874916857,0,0,0,0,0,5771.143437458426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV221+GV220)*GV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH221+JH220)*JH210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT221+LT220)*LT210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF221+OF220)*OF210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K220+K221-K222","v":0},{"$f":"L220+L221-L222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16539.383362713539,33147.680822771712,49825.179522246799,66572.167799636372,83388.935194848396,100275.77245420714,117232.97153547987,134260.82561292459,151359.62908235865,168529.67756624869,185771.2679188216,0,16351.57307279889,32703.146145597781,49054.719218396669,65406.292291195561,81757.865363994453,0,15389.715833222484,30779.431666444969,46169.147499667451,61558.863332889938,76948.579166112424,0,14427.858593646079,28855.717187292157,43283.575780938234,57711.434374584314,72139.292968230395,0,13466.001354069673,26932.002708139345,40398.004062209016,53864.005416278691,67330.006770348366,0,12504.144114493267,25008.288228986534,37512.432343479799,50016.576457973068,62520.720572466336,0,{"$f":"BX220+BX221-BX222","v":11542.286874916861},23084.573749833722,34626.860624750581,46169.147499667444,57711.434374584307,0,10580.429635340455,21160.85927068091,31741.288906021364,42321.718541361821,52902.148176702278,0,9618.5723957640494,19237.144791528099,28855.717187292146,38474.289583056197,48092.861978820249,0,8656.7151561876435,17313.430312375287,25970.145468562929,34626.860624750574,43283.575780938219,0,7694.8579166112386,15389.715833222477,23084.573749833715,30779.431666444954,38474.28958305619,0,6733.0006770348336,13466.001354069667,20199.002031104501,26932.002708139335,33665.003385174168,0,5771.1434374584296,11542.286874916859,17313.430312375291,23084.573749833718,28855.717187292146,0,4809.2861978820247,9618.5723957640494,14427.858593646073,19237.144791528099,24046.430989410124,0,3847.4289583056193,7694.8579166112386,11542.286874916857,15389.715833222477,19237.144791528095,0,2885.5717187292148,5771.1434374584296,8656.7151561876453,11542.286874916859,14427.858593646073,0,1923.7144791528094,3847.4289583056188,5771.1434374584278,7694.8579166112377,{"$f":"EJ220+EJ221-EJ222","v":9618.5723957640475},0,961.85723957640437,1923.7144791528087,2885.571718729213,3847.4289583056175,4809.286197882022,0,-7.2759576141834263E-13,-1.4551915228366853E-12,-2.1827872842550281E-12,-2.9103830456733705E-12,-3.637978807091713E-12,-4.3655745685100554E-12,-5.0931703299283978E-12,-5.8207660913467402E-12,-6.5483618527650827E-12,-7.2759576141834251E-12,-8.0035533756017675E-12,-8.7311491370201108E-12,-9.458744898438454E-12,-1.0186340659856797E-11,-1.091393642127514E-11,-1.1641532182693484E-11,-1.2369127944111827E-11,-1.309672370553017E-11,-1.3824319466948513E-11,-1.4551915228366855E-11,-1.5279510989785198E-11,-1.6007106751203542E-11,-1.6734702512621885E-11,-1.7462298274040228E-11,-1.8189894035458571E-11,-1.8917489796876914E-11,-1.9645085558295258E-11,-2.0372681319713601E-11,-2.1100277081131944E-11,-2.1827872842550287E-11,-2.2555468603968631E-11,-2.3283064365386974E-11,-2.4010660126805317E-11,-2.473825588822366E-11,-2.5465851649642004E-11,-2.6193447411060347E-11,-2.692104317247869E-11,-2.7648638933897033E-11,-2.8376234695315377E-11,-2.9103830456733717E-11,-2.9831426218152057E-11,-3.0559021979570397E-11,-3.1286617740988737E-11,-3.2014213502407077E-11,-3.2741809263825417E-11,-3.3469405025243757E-11,-3.4197000786662097E-11,-3.4924596548080437E-11,-3.5652192309498777E-11,-3.6379788070917117E-11,-3.7107383832335457E-11,-3.7834979593753797E-11,-3.8562575355172137E-11,-3.9290171116590477E-11,-4.0017766878008817E-11,-4.0745362639427157E-11,{"$f":"GV220+GV221-GV222","v":-4.1472958400845497E-11},-4.2200554162263837E-11,-4.2928149923682177E-11,-4.3655745685100517E-11,-4.4383341446518857E-11,-4.5110937207937197E-11,-4.5838532969355537E-11,-4.6566128730773877E-11,-4.7293724492192217E-11,-4.8021320253610557E-11,-4.8748916015028897E-11,-4.9476511776447237E-11,-5.0204107537865577E-11,-5.0931703299283917E-11,-5.1659299060702257E-11,-5.2386894822120597E-11,-5.3114490583538937E-11,-5.3842086344957277E-11,-5.4569682106375617E-11,-5.5297277867793957E-11,-5.6024873629212297E-11,-5.6752469390630637E-11,-5.7480065152048977E-11,-5.8207660913467317E-11,-5.8935256674885657E-11,-5.9662852436303997E-11,-6.0390448197722337E-11,-6.1118043959140677E-11,-6.1845639720559017E-11,-6.2573235481977357E-11,-6.3300831243395697E-11,-6.4028427004814037E-11,-6.4756022766232377E-11,-6.5483618527650717E-11,-6.6211214289069057E-11,-6.6938810050487397E-11,-6.7666405811905737E-11,-6.8394001573324077E-11,-6.9121597334742417E-11,-6.9849193096160757E-11,-7.0576788857579097E-11,-7.1304384618997437E-11,-7.2031980380415777E-11,-7.2759576141834117E-11,-7.3487171903252457E-11,-7.4214767664670797E-11,-7.4942363426089137E-11,-7.5669959187507477E-11,-7.6397554948925817E-11,-7.7125150710344157E-11,-7.7852746471762497E-11,-7.8580342233180837E-11,-7.9307937994599177E-11,-8.0035533756017517E-11,-8.0763129517435857E-11,-8.1490725278854197E-11,-8.2218321040272537E-11,-8.2945916801690877E-11,-8.3673512563109217E-11,-8.4401108324527557E-11,-8.5128704085945897E-11,-8.5856299847364237E-11,-8.6583895608782577E-11,-8.7311491370200917E-11,{"$f":"JH220+JH221-JH222","v":-8.8039087131619257E-11},-8.8766682893037597E-11,-8.9494278654455937E-11,-9.0221874415874277E-11,-9.0949470177292617E-11,-9.1677065938710957E-11,-9.2404661700129297E-11,-9.3132257461547637E-11,-9.3859853222965977E-11,-9.4587448984384317E-11,-9.5315044745802657E-11,-9.6042640507220997E-11,-9.6770236268639337E-11,-9.7497832030057677E-11,-9.8225427791476017E-11,-9.8953023552894357E-11,-9.9680619314312697E-11,-1.0040821507573104E-10,-1.0113581083714938E-10,-1.0186340659856772E-10,-1.0259100235998606E-10,-1.033185981214044E-10,-1.0404619388282274E-10,-1.0477378964424108E-10,-1.0550138540565942E-10,-1.0622898116707776E-10,-1.069565769284961E-10,-1.0768417268991444E-10,-1.0841176845133278E-10,-1.0913936421275112E-10,-1.0986695997416946E-10,-1.105945557355878E-10,-1.1132215149700614E-10,-1.1204974725842448E-10,-1.1277734301984282E-10,-1.1350493878126116E-10,-1.142325345426795E-10,-1.1496013030409784E-10,-1.1568772606551618E-10,-1.1641532182693452E-10,-1.1714291758835286E-10,-1.1787051334977121E-10,-1.1859810911118956E-10,-1.1932570487260792E-10,-1.2005330063402627E-10,-1.2078089639544462E-10,-1.2150849215686297E-10,-1.2223608791828133E-10,-1.2296368367969968E-10,-1.2369127944111803E-10,-1.2441887520253639E-10,-1.2514647096395474E-10,-1.2587406672537309E-10,-1.2660166248679145E-10,-1.273292582482098E-10,-1.2805685400962815E-10,-1.287844497710465E-10,-1.2951204553246486E-10,-1.3023964129388321E-10,-1.3096723705530156E-10,-1.3169483281671992E-10,-1.3242242857813827E-10,-1.3315002433955662E-10,-1.3387762010097497E-10,{"$f":"LT220+LT221-LT222","v":-1.3460521586239333E-10},-1.3533281162381168E-10,-1.3606040738523003E-10,-1.3678800314664839E-10,-1.3751559890806674E-10,-1.3824319466948509E-10,-1.3897079043090345E-10,-1.396983861923218E-10,-1.4042598195374015E-10,-1.411535777151585E-10,-1.4188117347657686E-10,-1.4260876923799521E-10,-1.4333636499941356E-10,-1.4406396076083192E-10,-1.4479155652225027E-10,-1.4551915228366862E-10,-1.4624674804508697E-10,-1.4697434380650533E-10,-1.4770193956792368E-10,-1.4842953532934203E-10,-1.4915713109076039E-10,-1.4988472685217874E-10,-1.5061232261359709E-10,-1.5133991837501544E-10,-1.520675141364338E-10,-1.5279510989785215E-10,-1.535227056592705E-10,-1.5425030142068886E-10,-1.5497789718210721E-10,-1.5570549294352556E-10,-1.5643308870494392E-10,-1.5716068446636227E-10,-1.5788828022778062E-10,-1.5861587598919897E-10,-1.5934347175061733E-10,-1.6007106751203568E-10,-1.6079866327345403E-10,-1.6152625903487239E-10,-1.6225385479629074E-10,-1.6298145055770909E-10,-1.6370904631912744E-10,-1.644366420805458E-10,-1.6516423784196415E-10,-1.658918336033825E-10,-1.6661942936480086E-10,-1.6734702512621921E-10,-1.6807462088763756E-10,-1.6880221664905592E-10,-1.6952981241047427E-10,-1.7025740817189262E-10,-1.7098500393331097E-10,-1.7171259969472933E-10,-1.7244019545614768E-10,-1.7316779121756603E-10,-1.7389538697898439E-10,-1.7462298274040274E-10,-1.7535057850182109E-10,-1.7607817426323944E-10,-1.768057700246578E-10,-1.7753336578607615E-10,-1.782609615474945E-10,-1.7898855730891286E-10,-1.7971615307033121E-10,-1.8044374883174956E-10,{"$f":"OF220+OF221-OF222","v":-1.8117134459316792E-10},-1.8189894035458627E-10,-1.8262653611600462E-10,-1.8335413187742297E-10,-1.8408172763884133E-10,-1.8480932340025968E-10,-1.8553691916167803E-10,-1.8626451492309639E-10,-1.8699211068451474E-10,-1.8771970644593309E-10,-1.8844730220735144E-10,-1.891748979687698E-10,-1.8990249373018815E-10,-1.906300894916065E-10,-1.9135768525302486E-10]
[]
[null,null,"Debt Service",null,null,null,null,null,null,null,{"$f":"K221+K215","v":0},{"$f":"L221+L215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16539.383362713539,16608.297460058177,16677.498699475087,16746.988277389566,16816.767395212024,16886.837259358741,16957.199081272734,17027.854077444703,17098.803469434057,17170.048483890034,17241.590352572908,248159.16781071253,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,247197.31057113613,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,246235.45333155972,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,245273.59609198332,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,244311.73885240691,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,243349.8816128305,{"$f":"BX221+BX215","v":11542.286874916861},11542.286874916861,11542.286874916861,11542.286874916861,11542.286874916861,242388.0243732541,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,241426.16713367769,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,240464.30989410129,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,239502.45265452488,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,238540.59541494848,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,237578.73817537207,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,236616.88093579566,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,235655.02369621926,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,234693.16645664285,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,233731.30921706645,1923.7144791528094,1923.7144791528094,1923.7144791528094,1923.7144791528094,{"$f":"EJ221+EJ215","v":1923.7144791528094},232769.45197749004,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,231807.59473791363,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"GV221+GV215","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"JH221+JH215","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"LT221+LT215","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"OF221+OF215","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13]
[]
[null,"Minimum Cash Balance"]
[null,null,"Next 6 month debt service",null,null,null,{"$f":"'General Assumptions'!G61","v":6},null,null,null,{"$f":"SUM(OFFSET(K225,0,1,1,$G$228))*OR(K211,K197)","v":0},{"$f":"SUM(OFFSET(L225,0,1,1,$G$228))*OR(L211,L197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100275.77245420714,100693.58817276632,101113.14479015284,101534.44956011183,101957.50976661229,102382.33272397317,333654.66327532695,333049.03726685315,332372.75626220735,331625.52586557216,330807.05045448104,329917.03317470703,328955.17593513057,327993.31869555416,327031.46145597775,326069.60421640141,325107.746976825,324145.8897372486,323184.03249767213,322222.17525809573,321260.31801851932,320298.46077894297,319336.60353936657,318374.74629979016,317412.8890602137,316451.03182063729,315489.17458106088,314527.31734148454,313565.46010190813,312603.60286233173,311641.74562275526,310679.88838317886,309718.03114360245,308756.1739040261,307794.3166644497,306832.45942487329,305870.60218529683,304908.74494572042,303946.88770614401,302985.03046656767,302023.17322699126,301061.31598741486,300099.45874783839,{"$f":"SUM(OFFSET(BX225,0,1,1,$G$228))*OR(BX211,BX197)","v":299137.60150826199},298175.74426868558,297213.88702910923,296252.02978953283,295290.17254995642,294328.31531037996,293366.45807080355,292404.60083122714,291442.7435916508,290480.88635207439,289519.02911249798,288557.17187292152,287595.31463334511,286633.45739376871,285671.6001541923,284709.74291461596,283747.88567503955,282786.02843546309,281824.17119588668,280862.31395631027,279900.45671673387,278938.59947715752,277976.74223758111,277014.88499800465,276053.02775842824,275091.17051885184,274129.31327927543,273167.45603969909,272205.59880012268,271243.74156054622,270281.88432096981,269320.0270813934,268358.16984181706,267396.31260224065,266434.45536266424,265472.59812308778,264510.74088351137,263548.88364393503,262587.02640435862,261625.16916478222,260663.31192520581,259701.45468562937,258739.59744605297,257777.74020647659,256815.88296690019,255854.02572732378,254892.16848774737,253930.31124817094,252968.45400859453,252006.59676901816,251044.73952944175,250082.88228986535,249121.02505028894,248159.16781071253,247197.31057113613,246235.45333155972,245273.59609198332,244311.73885240691,243349.8816128305,242388.0243732541,241426.16713367769,240464.30989410129,239502.45265452488,238540.59541494848,{"$f":"SUM(OFFSET(EJ225,0,1,1,$G$228))*OR(EJ211,EJ197)","v":237578.73817537207},236616.88093579566,235655.02369621926,234693.16645664285,233731.30921706645,232769.45197749004,231807.59473791363,-4.3655745685100554E-12,-4.3655745685100554E-12,-4.3655745685100554E-12,-4.3655745685100554E-12,-4.3655745685100554E-12,-4.3655745685100554E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GV225,0,1,1,$G$228))*OR(GV211,GV197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(JH225,0,1,1,$G$228))*OR(JH211,JH197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(LT225,0,1,1,$G$228))*OR(LT211,LT197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(OF225,0,1,1,$G$228))*OR(OF211,OF197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shortfall in cash",null,null,null,null,null,null,null,{"$f":"MAX(K228-K232,0)","v":0},{"$f":"MAX(L228-L232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100275.77245420714,417.81571855902439,837.37233594554709,1258.6771059045277,1681.7373124049918,2106.560269765876,233378.89082111965,197320.81812799818,106033.58299296512,13215.136824911344,0,0,0,327993.31869555416,289589.36591619952,255949.78362743554,219871.09070344473,178890.5115542431,120243.45771681264,322222.17525809573,249548.47741287842,175600.13204641466,100832.97030658339,30761.405754566425,0,316451.03182063729,278747.72032394144,245788.50858357988,210429.21761024461,170196.06206933182,112388.00874569133,310679.88838317886,238872.93206102069,165801.10290762963,91917.985727479943,22710.570366636501,0,304908.74494572042,267931.47977830807,235678.34182089576,201065.43607361731,161606.75529846543,104664.50656421098,{"$f":"MAX(BX228-BX232,0)","v":299137.60150826199},228223.98409962025,156055.42989372122,83083.289913233719,14767.268172092445,0,293366.45807080355,257142.14880758163,225622.30229512294,191784.35403458701,153128.79977161399,97080.773542181996,287595.31463334511,217603.25988228142,146366.37709723308,74333.796099390485,6938.0723490518867,0,281824.17119588668,246381.31701325381,215623.57972059675,182590.83995599637,144768.75493857439,89645.073998522828,276053.02775842824,207012.47741242964,136737.39256091812,65674.694427352078,0,0,270281.88432096981,235650.6639305774,205685.54432702548,173490.03770020511,136533.55120489025,82366.13943299657,264510.74088351137,196453.45157695367,127172.11878312562,57111.467759872961,0,0,258739.59744605297,224951.96416849445,195811.75717712665,164487.38226153195,128430.51111859505,75253.195207061595,252968.45400859453,185928.09968042138,117674.40382658155,48649.908405029157,0,0,247197.31057113613,214287.09284511034,186005.98107758918,155588.61640288474,120467.37177433315,68315.988757632964,241426.16713367769,175438.44729724963,108248.3130654553,40296.135801201861,{"$f":"MAX(EJ228-EJ232,0)","v":0},0,235655.02369621926,203658.03133582626,176272.19211771424,146799.80824890287,112652.30850529055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GV228-GV232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JH228-JH232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(LT228-LT232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OF228-OF232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100275.7724542073,100275.7724542073,100275.7724542073,100275.7724542073,100275.7724542073,100275.7724542073,135728.21913885497,226339.17326924222,318410.38904066081,411485.09741867741,500022.65256859519,580227.63832776854,0,37442.09553977826,70119.820588965871,105236.65627338027,145255.37818300549,202940.57478085949,0,71711.8406056409,144698.32873252832,218503.63323278318,287613.34054522373,348249.57136390143,0,36741.454257119432,68738.808757904655,103136.24249166352,142407.54079299991,199253.73687706393,0,70845.099082581743,142955.07099639648,215876.33093696975,284121.88905823679,343932.6465678183,0,36015.407927835928,67306.688645671908,100957.73715337395,139454.56068894942,195434.95218362741,{"$f":"BW238","v":0},69951.760169065325,141158.45713538802,213168.73987629911,280522.90437786398,339480.53748818935,0,35262.452023645521,65820.441296527861,98696.532317487377,136390.22934088399,191476.39833073952,0,69030.197511487277,139305.22305695922,210375.94681522547,276809.81332598766,334885.00059464946,0,34480.996943056482,64276.876996137107,96347.759521161148,133207.98729900672,187369.81099948182,0,68078.693106422215,137391.92071835732,207492.76161234701,272975.67219990294,330137.3275436415,0,33669.363150816018,62672.625514791587,93906.274902035555,129900.904157774,183106.45869009121,0,67095.432066981361,135414.907621233,204513.70140490925,269013.14560810104,325228.31862661563,0,32825.776037982156,61004.125789773534,91366.643465791843,126461.65736915232,178677.11604110934,0,66078.497088596778,133370.3357028602,201432.97388483619,264914.48409022432,320148.25469274999,0,31948.360486449386,59267.615014394141,88723.122449522169,122882.50983849735,174072.03561562113,0,65025.862596851643,131254.13958906959,198244.45961374661,{"$f":"EI238","v":260671.50045086537},314886.86745794635,0,31035.135120816587,57459.117099352217,85969.643728587165,119155.28623262308,169280.91806590479,0,63935.388558963132,129062.02417196723,194941.69332135023,256275.54473278535,309433.3081067102,354041.41862085322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Increase in cash - Trapped",null,null,null,null,null,null,null,{"$f":"K290","v":0},{"$f":"L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37442.09553977826,32677.725049187611,35116.835684414407,40018.721909625208,57685.196597853988,0,71711.8406056409,72986.488126887416,73805.304500254846,69109.707312440558,60636.230818677715,0,36741.454257119432,31997.35450078523,34397.433733758859,39271.29830133637,56846.196084064017,0,70845.099082581743,72109.971913814748,72921.259940573276,68245.558121267051,59810.757509581505,0,36015.407927835928,31291.280717835973,33651.048507702035,38496.823535575488,55980.391494677977,0,{"$f":"BX290","v":69951.760169065325},71206.696966322692,72010.282740911091,67354.164501564868,58957.633110325354,0,35262.452023645521,30557.989272882332,32876.091020959517,37693.69702339662,55086.168989855541,0,69030.197511487277,70275.02554547193,71070.723758266235,66433.866510762193,58075.187268661779,0,34480.996943056482,29795.880053080626,32070.882525024041,36860.22777784559,54161.823700475084,0,68078.693106422215,69313.227611935115,70100.840893989691,65482.910587555911,57161.655343738566,0,33669.363150816018,29003.262363975569,31233.649387243968,35994.629255738451,53205.554532317212,0,67095.432066981361,68319.475554251636,69098.793783676243,64499.444203191808,56215.173018514579,0,32825.776037982156,28178.349751791375,30362.517676018313,35095.013903360479,52215.458671957022,0,66078.497088596778,67291.838614263412,68062.638181975999,63481.510205388149,55233.770602525663,0,31948.360486449386,27319.254527944755,29455.507435128027,34159.387388975192,51189.525777123767,0,65025.862596851643,66228.276992217929,66990.320024677028,62427.040837118737,{"$f":"EJ290","v":54215.367007080982},0,31035.135120816587,26423.98197853563,28510.526629234944,33185.642504035917,50125.631833281695,0,63935.388558963132,65126.635613004109,65879.669149383,61333.851411435113,53157.763373924856,44608.110514143031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add : Increase in cash from Grace Period",null,null,null,null,null,null,null,{"$f":"K299","v":0},{"$f":"L299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100275.7724542073,0,0,0,0,0,35452.446684647672,90610.954130387239,92071.215771418589,93074.708378016614,88537.555149917767,80204.985759173374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction in Cash in repayment month",null,null,null,null,null,null,null,{"$f":"K283","v":0},{"$f":"L283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,580227.63832776854,0,0,0,0,0,202940.57478085949,0,0,0,0,0,348249.57136390143,0,0,0,0,0,199253.73687706393,0,0,0,0,0,343932.6465678183,0,0,0,0,0,195434.95218362741,{"$f":"BX283","v":0},0,0,0,0,339480.53748818935,0,0,0,0,0,191476.39833073952,0,0,0,0,0,334885.00059464946,0,0,0,0,0,187369.81099948182,0,0,0,0,0,330137.3275436415,0,0,0,0,0,183106.45869009121,0,0,0,0,0,325228.31862661563,0,0,0,0,0,178677.11604110934,0,0,0,0,0,320148.25469274999,0,0,0,0,0,174072.03561562113,0,0,0,0,{"$f":"EJ283","v":0},314886.86745794635,0,0,0,0,0,169280.91806590479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction after local debt reapyment",null,null,null,null,null,null,null,{"$f":"K284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354041.41862085322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: cash trapped to meet shortfall",null,null,null,null,null,null,null,{"$f":"K301","v":0},{"$f":"L301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K232+K233-K235+K234-K236+K237","v":0},{"$f":"L232+L233-L235+L234-L236+L237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100275.7724542073,100275.7724542073,100275.7724542073,100275.7724542073,100275.7724542073,100275.7724542073,135728.21913885497,226339.17326924222,318410.38904066081,411485.09741867741,500022.65256859519,580227.63832776854,0,37442.09553977826,70119.820588965871,105236.65627338027,145255.37818300549,202940.57478085949,0,71711.8406056409,144698.32873252832,218503.63323278318,287613.34054522373,348249.57136390143,0,36741.454257119432,68738.808757904655,103136.24249166352,142407.54079299991,199253.73687706393,0,70845.099082581743,142955.07099639648,215876.33093696975,284121.88905823679,343932.6465678183,0,36015.407927835928,67306.688645671908,100957.73715337395,139454.56068894942,195434.95218362741,0,{"$f":"BX232+BX233-BX235+BX234-BX236+BX237","v":69951.760169065325},141158.45713538802,213168.73987629911,280522.90437786398,339480.53748818935,0,35262.452023645521,65820.441296527861,98696.532317487377,136390.22934088399,191476.39833073952,0,69030.197511487277,139305.22305695922,210375.94681522547,276809.81332598766,334885.00059464946,0,34480.996943056482,64276.876996137107,96347.759521161148,133207.98729900672,187369.81099948182,0,68078.693106422215,137391.92071835732,207492.76161234701,272975.67219990294,330137.3275436415,0,33669.363150816018,62672.625514791587,93906.274902035555,129900.904157774,183106.45869009121,0,67095.432066981361,135414.907621233,204513.70140490925,269013.14560810104,325228.31862661563,0,32825.776037982156,61004.125789773534,91366.643465791843,126461.65736915232,178677.11604110934,0,66078.497088596778,133370.3357028602,201432.97388483619,264914.48409022432,320148.25469274999,0,31948.360486449386,59267.615014394141,88723.122449522169,122882.50983849735,174072.03561562113,0,65025.862596851643,131254.13958906959,198244.45961374661,260671.50045086537,{"$f":"EJ232+EJ233-EJ235+EJ234-EJ236+EJ237","v":314886.86745794635},0,31035.135120816587,57459.117099352217,85969.643728587165,119155.28623262308,169280.91806590479,0,63935.388558963132,129062.02417196723,194941.69332135023,256275.54473278535,309433.3081067102,354041.41862085322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232+GV233-GV235+GV234-GV236+GV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232+JH233-JH235+JH234-JH236+JH237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232+LT233-LT235+LT234-LT236+LT237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232+OF233-OF235+OF234-OF236+OF237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Positive Balance test",null,null,null,null,{"$f":"AND(K240:OT240)","v":true},null,null,{"$f":"K238>=0","v":true},{"$f":"L238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Interest Income",null,null,null,null,{"$f":"'General Assumptions'!G63/12","v":5.8333333333333336E-3},null,null,{"$f":"K232*$H$242","v":0},{"$f":"L232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,584.94200598287591,584.94200598287591,584.94200598287591,584.94200598287591,584.94200598287591,584.94200598287591,791.74794497665403,1320.3118440705796,1857.3939360705215,2400.3297349422851,2916.7988066501389,3384.6612235786502,0,218.41222398203985,409.03228676896759,613.88049492805158,847.32303940086547,1183.8200195550137,0,418.31907019957191,844.07358427308191,1274.6045271912353,1677.7444865138052,2031.4558329560919,0,214.32514983319669,400.97638442111048,601.62808120137061,830.71065462583283,1162.3134651162063,0,413.26307798172684,833.90458081231282,1259.2785971323235,1657.377686173048,2006.2737716456068,0,210.08987957904293,392.62235043308613,588.92013339468144,813.48493735220495,1140.0372210711598,{"$f":"BX232*$H$242","v":0},408.05193431954774,823.42433328976347,1243.4843159450782,1636.3836088708733,1980.3031353477713,0,205.69763680459889,383.95257422974589,575.72977185200978,795.60967115515666,1116.9456569293141,0,402.67615215034249,812.61380116559553,1227.1930230888154,1614.7239110682615,1953.4958368021219,0,201.13914883449615,374.94844914413312,562.02859720677338,777.04659257753929,1092.990564163644,0,397.12570978746294,801.45287085708435,1210.374442738691,1592.3580878327673,1925.8010773379087,0,196.40461837976011,365.59031550295094,547.78660359520745,757.7552742536817,1068.1210090255322,0,391.3900203907246,789.92029445719254,1192.9965915286373,1569.2433493805895,1897.1651919885912,0,191.48369355489592,355.85740044034566,532.97208688378578,737.69300132005526,1042.2831769064712,0,385.45789968348123,777.99362493335127,1175.0256809948778,1545.3344905263086,1867.5314857077083,0,186.36543617095475,345.72775425063253,517.55154762221264,716.81464072456788,1015.42020775779,0,379.31753181496794,765.64914760290594,1156.4260144135219,{"$f":"EJ232*$H$242","v":1520.5837526300481},1836.8400601713538,0,181.03828820476343,335.17818307955463,501.48958841675847,695.07250302363468,987.47202205111125,0,372.95643326061827,752.86180766980885,1137.1598777078764,1494.9406776079145,1805.0276306224762,2065.241608621644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IDC and Fee Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J250","v":0},{"$f":"K250","v":0},0,0,0,0,0,0,0,0,0,0,43.701307082632518,136.29601856548496,5324.2362718020468,15628.540367152053,31070.31330546422,31070.31330546422,31070.31330546422,31070.31330546422,31070.31330546422,31070.31330546422,31070.31330546422,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"BW250","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"EI250","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"GU250","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"JG250","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"LS250","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"OE250","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892]
[null,null,"Add: IDC",null,null,null,null,null,null,null,{"$f":"K177","v":0},0,0,0,0,0,0,0,0,0,0,43.701307082632518,92.594711482852446,5187.9402532365621,10304.304095350006,15441.772938312168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Signing Fees",null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79389.040141024976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation on IDC"]
[null,null,"Less: Amortization ofSigning Fees"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K245+K246+K247-K248-K249","v":0},{"$f":"L245+L246+L247-L248-L249","v":0},0,0,0,0,0,0,0,0,0,43.701307082632518,136.29601856548496,5324.2362718020468,15628.540367152053,31070.31330546422,31070.31330546422,31070.31330546422,31070.31330546422,31070.31330546422,31070.31330546422,31070.31330546422,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"BX245+BX246+BX247-BX248-BX249","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"EJ245+EJ246+EJ247-EJ248-EJ249","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"GV245+GV246+GV247-GV248-GV249","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"JH245+JH246+JH247-JH248-JH249","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"LT245+LT246+LT247-LT248-LT249","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"OF245+OF246+OF247-OF248-OF249","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892]
[]
[]
[]
["Profit and loss Statement"]
[null,"Revenues",null,null,null,null,null,null,null,null,{"$f":"K89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83765.438486299914,84659.291833570591,85073.270202359796,79769.804332801956,70581.140886255555,61041.213347202181,47294.000537443135,42164.407929208108,44894.939742768125,49743.097958930914,67719.188922163157,75775.775278598609,83348.522160718392,84237.926631938419,84649.84455260601,79372.775029120472,70229.845286955824,60737.399759669708,47058.609410954297,41954.547748901867,44671.489192600944,49495.517214427666,67382.137795505405,75398.625007936411,82933.680906021429,83818.65864408281,84228.526371866203,78977.7218148791,69880.298151856827,60435.098309444271,46824.389870328356,41745.732082142502,44449.150797804854,49249.168725806405,67046.764235631708,75023.35188503204,82520.904394191384,83401.477431776759,83809.305170871143,78584.634854709439,69532.490778523759,60134.301470334402,46591.336084362367,41537.955730189853,44227.919022973627,49004.046359898108,66713.059892977035,74649.9465669684,{"$f":"BW89","v":82110.182348615082},82986.372608746271,83392.170512558645,78193.504362195526,69186.414507835405,59835.001753607874,46359.442250876345,41331.213520178862,44007.788360251798,48760.144014059675,66381.016459533712,74278.399757329884,81701.504543827963,82573.33384041184,82977.112011813748,77804.320599630271,68842.060723768707,59537.191707805316,46128.702596568866,41125.500304990768,43788.753329197491,48517.455616021965,66050.625668644454,73908.702205970883,81294.860805259537,82162.350843631022,82564.119335210169,77417.073877772913,68499.420853184041,59240.86391855462,45899.111376873298,40920.810963124997,43570.808476646038,48275.975123738688,65721.879294796774,73540.844708785429,80890.241008980025,81753.413386442524,82153.182200752984,77031.754555607928,68158.486365612029,58946.011008386449,45670.6628758148,40717.140398571668,43353.948376574212,48035.696525235973,65394.769153418129,73174.818107478233,80487.635081448432,81346.511287811518,81744.290377622747,76648.353040104921,67819.248773041007,58652.625636550503,45443.351405868038,40514.483540684683,43138.167629965123,47796.613838462647,65069.287100672074,72810.613289336499,80087.032999261632,80941.63441737603,81337.433685920711,76266.859785979817,{"$f":"EI89","v":67481.699629705734},58360.700498832783,45217.171307815501,40312.8353440555,42923.460864673776,47558.721111141356,64745.425033255589,72448.221187003131,79688.424788904813,80538.772695194813,80932.601996415367,75887.265295457182,67145.830531877102,58070.228327373712,44992.116950606753,40112.190788387532,42709.82273529339,47322.012420620311,64423.174888197347,72087.632778250962,79291.800526503299,80137.91609149643,80529.785230290334,75509.560118033842,66811.633117653008,57781.201890487246,44768.182731218054,39912.544878371147,42497.247923022223,47086.481873725905,64102.528642656878,71728.839085758154,78897.150337575324,79739.054626429424,80128.973358893374,82939.864958934544,73772.177958810207,64136.64273652657,49953.767832052261,44770.025261353432,47920.115930362423,53374.329247489506,73044.998232212529,82165.264459540093,90852.08672621107,92304.698032188346,93244.115974652494,87891.316416325426,78176.324966403088,67965.555085336979,52935.972549369399,47442.764202241648,50780.913063070715,56560.73906948034,77405.733122859849,87070.472813285684,96275.892244223811,97815.223420935916,98810.723952184315,93138.366034468505,82843.396444998027,72023.050801616424,56096.212785566495,50275.063773360453,{"$f":"GU89","v":53812.497767461951},59937.375311115713,82026.80081173731,92268.518647101737,102023.49512735241,103654.72328993627,104709.65450097568,98698.660815135285,87789.088800126556,76322.776151229307,59445.117135588349,53276.449631828844,57025.065941143774,63515.594355520334,86923.742983339369,97776.884152069586,108114.2258499857,109842.8371837016,110960.74704421114,104590.90127366025,93030.035501662962,80879.19207249023,62993.948714003811,56457.016109779346,60429.422169621939,67307.430553884071,92113.029149766429,103614.09519375158,114568.5689022037,116400.37711370359,117585.02540465056,110834.90433295752,98583.863025904822,85707.622811534835,66754.643035379835,59827.46016385535,64037.016064538584,71325.63669967746,97612.112041378554,109799.78361882143,121408.23168370059,123349.39755382441,124604.76851244885,117451.66997226643,104469.25013735628,90824.307461187942,70739.848156087377,63399.117351469395,67859.980771277784,75583.726919149252,103439.48630423259,116354.753281357,128656.21751062652,130713.26961448631,132043.58533418219,124463.45185477989,110705.99070959206,96246.454576665827,74962.967212544623,67183.999954818879,71911.173775447998,80096.022122356473,109614.75070171437,123301.05001085592,{"$f":"JG89","v":136336.90298088614},138516.7596449249,139926.49427508493,131893.83217169237,117315.06029648265,101992.30005179763,79438.203498963398,71194.837380878613,76204.220145482803,84877.698167588926,116158.67402956482,130662.03575729228,144476.11995809132,146786.1125279626,148280.00732154335,139767.80095438496,124318.68667767488,108081.16845041585,84180.608236205298,75445.118973244302,80753.558356794136,89944.836901175877,123093.26496598664,138462.46716258131,153101.24244989746,155549.13994742106,157132.21920683773,148111.8401214919,131740.42461558778,114533.53799918821,89206.131192404777,79949.139379813088,85574.488851595685,95314.480244333245,130441.84609175306,146728.57882270464,162241.27867291568,164835.31392503605,166512.90190001525,156954.01254351737,139605.2350753482,121371.10946047529,94531.674325607746,84722.046628882323,90683.225497712789,101004.6875089572,138229.13232926445,155488.17152052597,171926.96861383508,174675.86594146027,176453.60473568345,166324.05642454766,147939.56917410131,128616.87911684942,100175.14862883794,89779.893075357977,96096.950119447734,107034.59613513057,146481.31406436246,164770.70572604396,0,0,0,0,{"$f":"LS89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10052.057294187838,10080.156316765442,10096.288733771249,9969.5154729742662,9745.6428610121111,9513.0193959428889,9175.2447101045564,9052.9416029470758,9500.9880437340944,9628.1913458323797,10083.624533335566,10291.10183849147,10486.515056580534,10514.876782035102,10531.333580093964,10405.598098035016,10183.248687005502,9952.1941292519241,9616.5138711760483,9495.23492369628,9963.6857949555106,10090.675799730518,10544.264237052295,10751.133135614016,10946.000224594554,10974.649511608972,10991.455380098469,10866.778953843816,10645.971743906959,10416.505006003079,10082.935613208921,9962.7027311904658,10452.693448467115,10579.498505671399,11031.278806193532,11237.569902365794,11431.92130157254,11460.884585906642,11478.065801073086,11354.471320537617,11135.226945078191,10907.368582310059,10575.928156526441,10456.764891932922,10969.492865704671,11096.142957717304,11546.153335651248,11751.898873759212,{"$f":"BW95","v":11945.766672899194},11975.072070092581,11992.656598286765,11870.168669925219,11652.509499730371,11426.281814857162,11096.990227230828,10978.921884101135,11515.649913522022,11642.176762515059,12090.457140833336,12295.691113668199,12489.109161728389,12518.786576477953,12536.804184100798,12415.449241344584,12199.399495562871,11974.826650355128,11647.705653512394,11530.759400744642,12092.819253317577,12219.256435383139,12665.848560746919,12870.606824945386,13063.610846171192,13093.692088817217,13112.174459411455,12991.980880289539,12777.566744612106,12554.674878650148,12229.748226057276,12113.953217529179,12702.749404905018,12829.132471595456,13274.080036733259,13478.400435648029,13671.028153052317,13701.547063635257,13720.527922587584,13601.526154998384,13388.775907531699,13167.593264736086,12844.88683783265,12730.274340335196,13347.288100996251,13473.654708759272,13917.003482781165,14120.925977329447,14313.217244221591,14344.209824601558,14363.725071950052,14245.947767081596,14034.891912411618,13815.448975808156,13494.990919418657,13381.594448910884,14028.387949087732,14154.777997109666,14596.575964272868,14800.14277228155,14992.139712337854,15023.644266900963,15043.7321187745,14927.214273202486,{"$f":"EI95","v":14717.885685182684},14500.215320437235,14182.036186998906,14069.891653724633,14748.112418518385,14874.568195522188,15314.865702997529,15518.121447597274,15709.868604028021,15741.925889537684,15762.627028788516,15647.406135816291,15439.8402096465,15223.977817939502,14908.110721119343,14797.256584161873,15508.642171501822,15635.208512081843,16074.058427306216,16277.050294962755,16468.594789367176,16501.248174554828,16522.60591118181,16408.722122022991,16202.956936222963,15988.94061707077,15675.421395381991,15565.898827270199,16312.281758030582,16439.00620914407,16876.464087382061,17079.241996191129,17270.633697730049,17303.929333258307,17325.989775257258,17408.63932341797,17191.88953192297,16963.509002892082,16621.510794297221,16504.55705282274,17302.326315580376,17451.454835006931,17956.061954725679,18196.976567742957,18427.122999469047,18476.482432265337,18513.080665303969,18392.442456285855,18162.81880847393,17920.870423322685,17558.521812101593,17434.653014697935,18276.412105709322,18434.511199490335,18969.311071607041,19224.676538428488,19468.631331140114,19521.006630464319,19559.859259213565,19432.088906906836,19188.82712960456,18932.505206417329,18548.595620085751,18417.403297787983,{"$f":"GU95","v":19305.581065338858},19473.190671386328,20039.99020603493,20310.673679826294,20569.265653721715,20624.841358986629,20666.087487236073,20530.76374944258,20273.054221560087,20001.505259898291,19594.75213724147,19455.80371885034,20392.963313128173,20570.655889328355,21171.370155470544,21458.290846910026,21732.398592769878,21791.370552391116,21835.157881995587,21691.834663867248,21418.819727272064,21131.139571649823,20700.184083349588,20553.021474945021,21541.867786169867,21730.250270396842,22366.908971519646,22671.041275384883,22961.596144729912,23024.172210253841,23070.65757352021,22918.86246306212,22629.633574091364,22324.864409296144,21868.266924272222,21712.405005120723,22755.792514360041,22955.50840270926,23630.262740332208,23952.639549963649,24260.628824950549,24327.029587855443,24376.379512953274,24215.612230344675,23909.206942518344,23586.334110814831,23102.569393176964,22937.494423119504,24038.435488728395,24250.167039106527,24965.29698732926,25307.013208265442,25633.483462130818,25703.943035928976,25756.334347377189,25586.06510304633,25261.463870986074,24919.412500651659,24406.864621262601,24232.032554381221,25393.706158287747,25618.176726926096,26376.098742639406,26738.315017399043,{"$f":"JG95","v":27084.375676912125},27159.142527342861,27214.762983752305,27034.430739844214,26690.553533810427,26328.18496782631,25785.141913525837,25599.976612581992,26825.73759198653,27063.714110902583,27866.989305761257,28250.93596246756,28617.763084541908,28697.100910817397,28756.149882204965,28565.160511766713,28200.863231600433,27816.97124466061,27241.619207194555,27045.510553009346,28338.899344491914,28591.19494840848,29442.537750228123,29849.518988534459,30238.359263880273,30322.547934128939,30385.237121263024,30182.961459138234,29797.032135730951,29390.338927030822,28780.756252663243,28573.058142267542,28737.543406543438,29005.020218288857,29907.307551186688,30338.705879772395,30750.880877246167,30840.217421492434,30906.771619882751,30692.543398954738,30283.698170666445,29852.850119190622,29207.000898848073,28987.029125868765,29161.460474357151,29445.032558315492,30401.31357267181,30858.594513435535,31295.505179565967,31390.304843791171,31460.962755098612,31234.076421148638,30800.955271850449,30344.518440093394,29660.245718694139,29427.275729059493,29612.255153919254,29912.891647677578,30926.398032857174,31411.115107845242,0,0,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,null,null,{"$f":"K255-K256","v":0},{"$f":"L255-L256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,73713.38119211208,74579.135516805152,74976.98146858855,69800.288859827691,60835.498025243447,51528.193951259294,38118.75582733858,33111.466326261034,35393.951699034034,40114.90661309853,57635.564388827595,65484.673440107137,72862.007104137854,73723.049849903313,74118.510972512042,68967.176931085458,60046.596599950324,50785.205630417782,37442.095539778253,32459.312825205587,34707.803397645432,39404.841414697148,56837.87355845311,64647.491872322396,71987.680681426878,72844.009132473846,73237.07099176773,68110.942861035292,59234.326407949869,50018.593303441194,36741.454257119432,31783.029350952034,33996.457349337739,38669.670220135005,56015.48542943818,63785.781982666245,71088.983092618844,71940.592845870124,72331.239369798059,67230.163534171821,58397.26383344557,49226.932888024341,36015.407927835928,31081.190838256931,33258.426157268957,37907.903402180804,55166.906557325783,62898.047693209184,70164.415675715893,{"$f":"BX255-BX256","v":71011.300538653682},71399.513914271884,66323.33569227031,57533.905008105037,48408.719938750713,35262.452023645514,30352.291636077727,32492.138446729776,37117.967251544615,54290.559318700376,61982.708643661681,69212.395382099581,70054.547263933884,70440.307827712953,65388.871358285687,56642.661228205834,47562.365057450188,34480.996943056474,29594.740904246126,31695.934075879915,36298.199180638825,53384.777107897535,61038.095381025501,68231.249959088338,69068.658754813805,69451.944875798712,64425.092997483371,55721.854108571933,46686.189039904471,33669.363150816018,28806.857745595818,30868.05907174102,35446.842652143234,52447.799258063518,60062.4442731374,67219.212855927704,68051.866322807269,68432.654278165399,63430.228400609543,54769.710458080328,45778.417743650367,32825.776037982148,27986.866058236472,30006.66027557796,34562.041816476703,51477.76567063696,59053.892130148786,66174.417837226836,67002.301463209966,67380.565305672702,62402.405273023323,53784.356860629385,44837.176660742349,31948.360486449383,27132.889091773799,29109.779680877393,33641.835841352979,50472.711136399208,58010.47051705495,65094.893286923776,65917.99015047506,66293.701567146214,61339.64551277733,52763.813944523048,{"$f":"EJ255-EJ256","v":43860.485178395546},31035.135120816594,26242.943690330867,28175.348446155389,32684.152915619168,49430.55933025806,56930.099739405858,63978.55618487679,64796.846805657129,65169.974967626855,60239.859159640895,51705.990322230602,42846.250509434212,30084.006229487408,25314.934204225661,27201.180563791568,31686.803908538466,48349.116460891135,55810.582483288206,62823.205737136122,63636.667916941602,64007.179319108523,59100.83799601085,50608.676181430041,41792.261273416472,29092.761335836061,24346.64605110095,26184.966164991642,30647.475664581834,47226.064555274817,54649.597089567025,61626.516639845271,62435.125293171121,62802.983583636116,65531.225635516574,56580.288426887237,47173.133733634488,33332.257037755044,28265.468208530692,30617.789614782047,35922.874412482575,55088.93627748685,63968.287891797139,72424.963726742018,73828.215599923016,74731.035309348517,69498.873960039578,60013.506157929158,50044.68466201429,35377.450737267805,30008.111187543713,32504.500957361393,38126.227869990005,58436.422051252812,67845.796274857188,76807.260913083694,78294.216790471604,79250.864692970747,73706.277127561669,63654.56931539347,53090.545595199095,37547.61716548074,31857.660475572469,34506.916702123097,{"$f":"GV255-GV256","v":40464.184639729385},61986.810605702383,71957.84496727545,81454.229473630694,83029.881930949647,84043.567013739608,78167.897065692698,67516.034578566469,56321.27089133102,39850.364998346879,33820.645912978507,36632.1026280156,42944.938466191976,65752.372827868821,76318.593305159564,86381.827257215817,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834322,38887.554383452072,45577.180283487229,69746.120178246783,80943.053918366699,91606.972757473792,93376.204903449747,94514.367831130352,87916.041869895402,75954.229451813459,63382.758402238687,44886.376111107616,38115.055158734627,41281.223550178547,48370.1282969682,73981.849301046343,85847.144068857771,97147.602858750048,99022.367965968966,100228.38899949557,93236.057741921759,80560.043194837941,67237.973350373111,47637.278762910413,40461.622928349891,43821.545282549385,51333.559880042725,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.25098680501,98877.38675173356,85444.526838605991,71327.042076014171,50556.102591282019,42951.967400437657,46517.467617160248,54477.845395430377,83238.651959074952,96562.734993456877,109252.52730397401,{"$f":"JH255-JH256","v":111357.61711758203},112711.73129133263,104859.40143184815,90624.50676267223,75664.115083971323,53653.061585437565,45594.860768296625,49378.482553496273,57813.984056686342,88291.68472380357,102411.09979482472,115858.35687354942,118089.01161714521,119523.85743933839,111202.64044261826,96117.823446074442,80264.197205755234,56938.989029010743,48399.608420234959,52414.659012302218,61353.641952767401,93650.727215758525,108612.94817404685,122862.88318601719,125226.59201329213,126746.98208557471,117928.87866235367,101943.39247985682,85143.199072157382,60425.374939741538,51376.081237545543,56836.945445052246,66309.460026044384,100534.53854056637,116389.87294293224,131490.3977956695,133995.09650354361,135606.13028013249,126261.46914456264,109321.53690468177,91518.259341284662,65324.673426759677,55735.017503013558,61521.765023355634,71559.654950641707,107827.81875659263,124629.57700709044,140631.46343426913,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225086,98272.360676756027,70514.902910143806,60352.617346298488,66484.694965528484,77121.704487452997,115554.91603150529,133359.59061819871,0,0,0,0,0,{"$f":"LT255-LT256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF255-OF256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation without IDC",null,null,null,null,null,null,null,null,{"$f":"K133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,{"$f":"BW133","v":51685.573008479798},51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008479798,51685.573008474894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation on IDC"]
[null,"Amortization Signing fees"]
[null,null,"EBIT",null,null,null,null,null,null,null,{"$f":"K257-K258-K259-K260","v":0},{"$f":"L257-L258-L259-L260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,22027.808183632282,22893.562508325354,23291.408460108752,18114.715851347893,9149.9250167636492,-157.37905722050346,-13566.817181141218,-18574.106682218764,-16291.621309445763,-11570.666395381268,5949.9913803477975,13799.100431627339,21176.434095658056,22037.476841423515,22432.937964032244,17281.60392260566,8361.0235914705263,-900.36737806201563,-14243.477468701545,-19226.260183274211,-16977.769610834366,-12280.73159378265,5152.3005499733117,12961.918863842599,20302.107672947081,21158.436123994048,21551.497983287933,16425.369852555494,7548.7533994700716,-1666.9797050386042,-14944.118751360365,-19902.543657527764,-17689.115659142059,-13015.902788344792,4329.9124209583824,12100.208974186447,19403.410084139046,20255.019837390326,20645.666361318261,15544.590525692023,6711.6908249657718,-2458.6401204554568,-15670.16508064387,-20604.382170222867,-18427.14685121084,-13777.669606298994,3481.3335488459852,11212.474684729386,18478.842667236095,{"$f":"BX257-BX258-BX259-BX260","v":19325.727530173885},19713.940905792086,14637.762683790512,5848.3319996252394,-3276.8530697290844,-16423.120984834284,-21333.281372402071,-19193.434561750022,-14567.605756935183,2604.9863102205782,10297.135635181883,17526.822373619783,18368.974255454086,18754.734819233156,13703.298349805889,4957.0882197260362,-4123.2079510296098,-17204.576065423324,-22090.832104233672,-19989.638932599883,-15387.373827840973,1699.2040994177369,9352.5223725457035,16545.67695060854,17383.085746334007,17766.371867318914,12739.519989003573,4036.2811000921356,-4999.3839685753264,-18016.20985766378,-22878.715262883979,-20817.513936738778,-16238.730356336564,762.22624958372035,8376.8712646576023,15533.639847447907,16366.293314327471,16747.081269685601,11744.655392129745,3084.1374496005301,-5907.155264829431,-18859.796970497649,-23698.706950243326,-21678.912732901837,-17123.531192003094,-207.80733784283802,7368.3191216738924,66174.417837226836,67002.301463209966,67380.565305672702,62402.405273023323,53784.356860629385,44837.176660742349,31948.360486449383,27132.889091773799,29109.779680877393,33641.835841352979,50472.711136399208,58010.47051705495,65094.893286923776,65917.99015047506,66293.701567146214,61339.64551277733,52763.813944523048,{"$f":"EJ257-EJ258-EJ259-EJ260","v":43860.485178395546},31035.135120816594,26242.943690330867,28175.348446155389,32684.152915619168,49430.55933025806,56930.099739405858,63978.55618487679,64796.846805657129,65169.974967626855,60239.859159640895,51705.990322230602,42846.250509434212,30084.006229487408,25314.934204225661,27201.180563791568,31686.803908538466,48349.116460891135,55810.582483288206,62823.205737136122,63636.667916941602,64007.179319108523,59100.83799601085,50608.676181430041,41792.261273416472,29092.761335836061,24346.64605110095,26184.966164991642,30647.475664581834,47226.064555274817,54649.597089567025,61626.516639845271,62435.125293171121,62802.983583636116,65531.225635516574,56580.288426887237,47173.133733634488,33332.257037755044,28265.468208530692,30617.789614782047,35922.874412482575,55088.93627748685,63968.287891797139,72424.963726742018,73828.215599923016,74731.035309348517,69498.873960039578,60013.506157929158,50044.68466201429,35377.450737267805,30008.111187543713,32504.500957361393,38126.227869990005,58436.422051252812,67845.796274857188,76807.260913083694,78294.216790471604,79250.864692970747,73706.277127561669,63654.56931539347,53090.545595199095,37547.61716548074,31857.660475572469,34506.916702123097,{"$f":"GV257-GV258-GV259-GV260","v":40464.184639729385},61986.810605702383,71957.84496727545,81454.229473630694,83029.881930949647,84043.567013739608,78167.897065692698,67516.034578566469,56321.27089133102,39850.364998346879,33820.645912978507,36632.1026280156,42944.938466191976,65752.372827868821,76318.593305159564,86381.827257215817,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834322,38887.554383452072,45577.180283487229,69746.120178246783,80943.053918366699,91606.972757473792,93376.204903449747,94514.367831130352,87916.041869895402,75954.229451813459,63382.758402238687,44886.376111107616,38115.055158734627,41281.223550178547,48370.1282969682,73981.849301046343,85847.144068857771,97147.602858750048,99022.367965968966,100228.38899949557,93236.057741921759,80560.043194837941,67237.973350373111,47637.278762910413,40461.622928349891,43821.545282549385,51333.559880042725,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.25098680501,98877.38675173356,85444.526838605991,71327.042076014171,50556.102591282019,42951.967400437657,46517.467617160248,54477.845395430377,83238.651959074952,96562.734993456877,109252.52730397401,{"$f":"JH257-JH258-JH259-JH260","v":111357.61711758203},112711.73129133263,104859.40143184815,90624.50676267223,75664.115083971323,53653.061585437565,45594.860768296625,49378.482553496273,57813.984056686342,88291.68472380357,102411.09979482472,115858.35687354942,118089.01161714521,119523.85743933839,111202.64044261826,96117.823446074442,80264.197205755234,56938.989029010743,48399.608420234959,52414.659012302218,61353.641952767401,93650.727215758525,108612.94817404685,122862.88318601719,125226.59201329213,126746.98208557471,117928.87866235367,101943.39247985682,85143.199072157382,60425.374939741538,51376.081237545543,56836.945445052246,66309.460026044384,100534.53854056637,116389.87294293224,131490.3977956695,133995.09650354361,135606.13028013249,126261.46914456264,109321.53690468177,91518.259341284662,65324.673426759677,55735.017503013558,61521.765023355634,71559.654950641707,107827.81875659263,124629.57700709044,140631.46343426913,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225086,98272.360676756027,70514.902910143806,60352.617346298488,66484.694965528484,77121.704487452997,115554.91603150529,133359.59061819871,0,0,0,0,0,{"$f":"LT257-LT258-LT259-LT260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF257-OF258-OF259-OF260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest expense on Debt fund",null,null,null,null,null,null,null,null,{"$f":"K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18978.367950381409,1459.3232732873068,1278.8587303867027,1054.1569313529242,817.64668543436994,558.09623030045202,216.73333315172621,0,0,0,0,0,0,0,0,0,0,0,0,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,0,0,0,0,0,0,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,0,0,0,0,0,{"$f":"BW186","v":0},212.65550665053328,212.65550665053328,212.65550665053328,212.65550665053328,212.65550665053328,212.65550665053328,0,0,0,0,0,0,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,0,0,0,0,0,0,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,0,0,0,0,0,0,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,0,0,0,0,0,0,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,0,0,0,0,0,0,69.030690072110474,69.030690072110474,69.030690072110474,{"$f":"EI186","v":69.030690072110474},69.030690072110474,69.030690072110474,0,0,0,0,0,0,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7205436568425344E-29,9.4410873136850687E-29,{"$f":"LS186","v":1.4207910810300569E-28},1.8974734306916073E-28,2.3787837643304538E-28,2.8600940979693004E-28,3.346032415585443E-28,3.8319707332015869E-28,4.3225370347950272E-28,4.8131033363884666E-28,5.3082976219592029E-28,5.8034919075299393E-28,6.3033141770779724E-28,6.8031364466260047E-28,7.3075867001513357E-28,7.8120369536766649E-28,8.3211151911792909E-28,8.830193428681917E-28,9.3438996501618408E-28,9.8576058716417628E-28,1.0375940077098983E-27,1.0894274282556202E-27,1.1417236471990718E-27,1.1940198661425234E-27,1.2467788834837048E-27,1.2995379008248859E-27,1.3527597165637969E-27,1.405981532302708E-27,1.4596661464393484E-27,1.5133507605759891E-27,1.5674981731103593E-27,1.622108384042459E-27,1.6767185949745591E-27,1.7317916043043888E-27,1.7868646136342182E-27,1.8424004213617775E-27,1.8979362290893364E-27,1.9539348352146253E-27,2.0099334413399142E-27,2.0663948458629331E-27,2.1228562503859519E-27,2.1797804533067E-27,2.2371674546251777E-27,2.2945544559436554E-27,2.3524042556598627E-27,2.4102540553760704E-27,2.4685666534900076E-27,2.5268792516039449E-27,2.5856546481156121E-27,2.6448928430250082E-27,2.7041310379344046E-27,2.7638320312415307E-27,2.8235330245486567E-27,2.8836968162535127E-27,2.9443234063560983E-27,3.0049499964586832E-27,3.0660393849589987E-27,3.1271287734593136E-27,3.188680960357358E-27,3.2506959456531324E-27,3.3127109309489072E-27,3.3751887146424112E-27,3.4376664983359151E-27,3.5006070804271491E-27,3.564010460916113E-27,3.6274138414050762E-27,{"$f":"OE186","v":3.6912800202917693E-27},3.7556089975761924E-27,3.8199379748606155E-27,3.8847297505427679E-27,3.9495215262249202E-27,4.0147761003048018E-27,4.0804934727824133E-27,4.1462108452600249E-27,4.2123910161353664E-27,4.2790339854084371E-27,4.3456769546815085E-27,4.4127827223523092E-27,4.4803512884208399E-27,4.5479198544893705E-27,4.6159512189556304E-27,4.6844453818196203E-27]
[null,"Interest on Local banks fund",null,null,null,null,null,null,null,null,{"$f":"K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16539.383362713539,16608.297460058177,16677.498699475087,16746.988277389566,16816.767395212024,16886.837259358741,16957.199081272734,17027.854077444703,17098.803469434057,17170.048483890034,17241.590352572908,17313.430312375294,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,{"$f":"BW217","v":12504.144114493267},11542.286874916861,11542.286874916861,11542.286874916861,11542.286874916861,11542.286874916861,11542.286874916861,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,1923.7144791528094,1923.7144791528094,1923.7144791528094,{"$f":"EI217","v":1923.7144791528094},1923.7144791528094,1923.7144791528094,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"GU217","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"JG217","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"LS217","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"OE217","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13]
[null,"Interest Income from cash balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,584.94200598287591,584.94200598287591,584.94200598287591,584.94200598287591,584.94200598287591,584.94200598287591,791.74794497665403,1320.3118440705796,1857.3939360705215,2400.3297349422851,2916.7988066501389,3384.6612235786502,0,218.41222398203985,409.03228676896759,613.88049492805158,847.32303940086547,1183.8200195550137,0,418.31907019957191,844.07358427308191,1274.6045271912353,1677.7444865138052,2031.4558329560919,0,214.32514983319669,400.97638442111048,601.62808120137061,830.71065462583283,1162.3134651162063,0,413.26307798172684,833.90458081231282,1259.2785971323235,1657.377686173048,2006.2737716456068,0,210.08987957904293,392.62235043308613,588.92013339468144,813.48493735220495,1140.0372210711598,{"$f":"BX242","v":0},408.05193431954774,823.42433328976347,1243.4843159450782,1636.3836088708733,1980.3031353477713,0,205.69763680459889,383.95257422974589,575.72977185200978,795.60967115515666,1116.9456569293141,0,402.67615215034249,812.61380116559553,1227.1930230888154,1614.7239110682615,1953.4958368021219,0,201.13914883449615,374.94844914413312,562.02859720677338,777.04659257753929,1092.990564163644,0,397.12570978746294,801.45287085708435,1210.374442738691,1592.3580878327673,1925.8010773379087,0,196.40461837976011,365.59031550295094,547.78660359520745,757.7552742536817,1068.1210090255322,0,391.3900203907246,789.92029445719254,1192.9965915286373,1569.2433493805895,1897.1651919885912,0,191.48369355489592,355.85740044034566,532.97208688378578,737.69300132005526,1042.2831769064712,0,385.45789968348123,777.99362493335127,1175.0256809948778,1545.3344905263086,1867.5314857077083,0,186.36543617095475,345.72775425063253,517.55154762221264,716.81464072456788,1015.42020775779,0,379.31753181496794,765.64914760290594,1156.4260144135219,{"$f":"EJ242","v":1520.5837526300481},1836.8400601713538,0,181.03828820476343,335.17818307955463,501.48958841675847,695.07250302363468,987.47202205111125,0,372.95643326061827,752.86180766980885,1137.1598777078764,1494.9406776079145,1805.0276306224762,2065.241608621644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loss on Currency Translation",null,null,null,null,null,null,null,null,{"$f":"K191","v":0},0,0,0,0,0,0,0,0,0,0,0,1043.320692764531,0,0,0,0,0,0,0,0,0,0,0,14409.67583534316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,null,null,null,null,{"$f":"K261-K262-K263-K265+K264","v":0},{"$f":"L261-L262-L263-L265+L264","v":0},0,0,0,0,0,0,0,0,0,0,-1043.320692764531,0,0,0,22027.808183632282,22893.562508325354,23291.408460108752,18114.715851347893,9149.9250167636492,-157.37905722050346,-32545.185131522627,-35987.871312236734,-48003.51132925092,-28717.380020226403,-11029.701576493264,-2990.8211879022615,4657.8055091304659,5872.0257051274348,6725.3957306581206,2040.1943892421248,-6408.6951574772229,-15225.158923984785,-28172.246557498191,-35577.8332560731,-33110.930459651216,-28223.272379812573,-10585.392027897527,-2542.3311695554262,5134.3546197032038,5492.8802149855928,6304.2611444790491,1603.8875278201203,-6842.1979823471484,-15654.791127533255,-28578.218827412729,-34330.402251173844,-31902.649102954943,-27042.784997569761,-9496.318091486326,-1496.9389648337983,6137.8649556091741,6545.1344732835514,7349.0440751932128,2668.6097423975634,-5738.9159420086771,-14511.147798389182,-27373.776673105036,-33108.526284716136,-30721.201086125067,-25889.191370359178,-8433.8904322525996,-478.18449241167559,7114.7357738139872,{"$f":"BX261-BX262-BX263-BX265+BX264","v":7570.7851486064919},8367.0504585442413,3706.2446355128809,-4663.1260659970767,-13395.411842425605,-26197.760231053908,-31913.711007742524,-29568.166560285881,-24764.082818045896,-7399.7135532678676,512.31567099658457,8063.3383952086424,8568.2039890777251,9356.6407050071375,4715.1418845951257,-3616.4890235615076,-12309.254306337707,-25051.850494997565,-30747.547260421314,-28445.214939953032,-23669.140534884486,-6395.4824595631335,1472.8538089355993,8981.95235858454,9535.6709770566376,10316.082807829007,5693.5580905832885,-2600.7592264465425,-11254.440650019929,-23937.823549603239,-29611.715939918813,-27354.10999539385,-22606.140717868446,-5422.9878238559058,2401.6258618764505,9868.7601794386046,10471.369087922703,11243.547063671556,6639.65146018217,-1617.7901852756011,-10232.83614185361,-22857.556004913829,-28507.993148125352,-26296.715237228967,-21576.959989444775,-4484.1214488410769,3296.7259251119231,62407.414816251287,63058.951756274306,63822.673498420525,59237.049191021011,51016.032834688602,42439.161444332996,29872.542265221426,24247.317373044585,26410.573398319135,31101.991876874396,48104.690965292204,55841.713439050298,63224.741775952345,63925.244981250144,64680.273929736264,60112.549491155311,51927.494789711644,{"$f":"EJ261-EJ262-EJ263-EJ265+EJ264","v":43388.323761800668},30879.230011763029,25281.086450754461,27394.529494783746,32057.473859122318,48970.191679098411,56663.315002853087,64004.170967351492,64753.679179743471,65499.763774973813,60949.553341397048,52799.98257402482,44298.023561128466,31845.86623419623,27337.00818693365,27201.180563791568,31686.803908538466,48349.116460891135,55810.582483288206,62823.205737136122,63636.667916941602,64007.179319108523,59100.83799601085,50608.676181430041,41792.261273416472,29092.761335836061,24346.64605110095,26184.966164991642,30647.475664581834,47226.064555274817,54649.597089567025,61626.516639845271,62435.125293171121,62802.983583636116,65531.225635516574,56580.288426887237,47173.133733634488,33332.257037755044,28265.468208530692,30617.789614782047,35922.874412482575,55088.93627748685,63968.287891797139,72424.963726742018,73828.215599923016,74731.035309348517,69498.873960039578,60013.506157929158,50044.68466201429,35377.450737267805,30008.111187543713,32504.500957361393,38126.227869990005,58436.422051252812,67845.796274857188,76807.260913083694,78294.216790471604,79250.864692970747,73706.277127561669,63654.56931539347,53090.545595199095,37547.61716548074,31857.660475572469,34506.916702123097,{"$f":"GV261-GV262-GV263-GV265+GV264","v":40464.184639729385},61986.810605702383,71957.84496727545,81454.229473630694,83029.881930949647,84043.567013739608,78167.897065692698,67516.034578566469,56321.27089133102,39850.364998346879,33820.645912978507,36632.1026280156,42944.938466191976,65752.372827868821,76318.593305159564,86381.827257215817,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834322,38887.554383452072,45577.180283487229,69746.120178246783,80943.053918366699,91606.972757473792,93376.204903449747,94514.367831130352,87916.041869895402,75954.229451813459,63382.758402238687,44886.376111107616,38115.055158734627,41281.223550178547,48370.1282969682,73981.849301046343,85847.144068857771,97147.602858750048,99022.367965968966,100228.38899949557,93236.057741921759,80560.043194837941,67237.973350373111,47637.278762910413,40461.622928349891,43821.545282549385,51333.559880042725,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.25098680501,98877.38675173356,85444.526838605991,71327.042076014171,50556.102591282019,42951.967400437657,46517.467617160248,54477.845395430377,83238.651959074952,96562.734993456877,109252.52730397401,{"$f":"JH261-JH262-JH263-JH265+JH264","v":111357.61711758203},112711.73129133263,104859.40143184815,90624.50676267223,75664.115083971323,53653.061585437565,45594.860768296625,49378.482553496273,57813.984056686342,88291.68472380357,102411.09979482472,115858.35687354942,118089.01161714521,119523.85743933839,111202.64044261826,96117.823446074442,80264.197205755234,56938.989029010743,48399.608420234959,52414.659012302218,61353.641952767401,93650.727215758525,108612.94817404685,122862.88318601719,125226.59201329213,126746.98208557471,117928.87866235367,101943.39247985682,85143.199072157382,60425.374939741538,51376.081237545543,56836.945445052246,66309.460026044384,100534.53854056637,116389.87294293224,131490.3977956695,133995.09650354361,135606.13028013249,126261.46914456264,109321.53690468177,91518.259341284662,65324.673426759677,55735.017503013558,61521.765023355634,71559.654950641707,107827.81875659263,124629.57700709044,140631.46343426913,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225086,98272.360676756027,70514.902910143806,60352.617346298488,66484.694965528484,77121.704487452997,115554.91603150529,133359.59061819871,7.2759576141834263E-13,7.2759576141834263E-13,7.2759576141834263E-13,7.2759576141834253E-13,7.2759576141834253E-13,{"$f":"LT261-LT262-LT263-LT265+LT264","v":7.2759576141834243E-13},7.2759576141834243E-13,7.2759576141834233E-13,7.2759576141834233E-13,7.2759576141834223E-13,7.2759576141834223E-13,7.2759576141834213E-13,7.2759576141834213E-13,7.2759576141834202E-13,7.2759576141834202E-13,7.2759576141834192E-13,7.2759576141834192E-13,7.2759576141834182E-13,7.2759576141834182E-13,7.2759576141834172E-13,7.2759576141834172E-13,7.2759576141834162E-13,7.2759576141834162E-13,7.2759576141834152E-13,7.2759576141834152E-13,7.2759576141834142E-13,7.2759576141834142E-13,7.2759576141834132E-13,7.2759576141834132E-13,7.2759576141834122E-13,7.2759576141834122E-13,7.2759576141834112E-13,7.2759576141834102E-13,7.2759576141834102E-13,7.2759576141834091E-13,7.2759576141834091E-13,7.2759576141834081E-13,7.2759576141834081E-13,7.2759576141834071E-13,7.2759576141834071E-13,7.2759576141834061E-13,7.2759576141834061E-13,7.2759576141834051E-13,7.2759576141834041E-13,7.2759576141834041E-13,7.2759576141834031E-13,7.2759576141834031E-13,7.2759576141834021E-13,7.2759576141834021E-13,7.2759576141834011E-13,7.2759576141834001E-13,7.2759576141834001E-13,7.275957614183399E-13,7.275957614183399E-13,7.275957614183398E-13,7.275957614183397E-13,7.275957614183397E-13,7.275957614183396E-13,7.275957614183396E-13,7.275957614183395E-13,7.275957614183394E-13,7.275957614183394E-13,7.275957614183393E-13,7.275957614183393E-13,7.275957614183392E-13,7.275957614183391E-13,7.275957614183391E-13,7.27595761418339E-13,7.2759576141833889E-13,{"$f":"OF261-OF262-OF263-OF265+OF264","v":7.2759576141833889E-13},7.2759576141833879E-13,7.2759576141833879E-13,7.2759576141833869E-13,7.2759576141833859E-13,7.2759576141833859E-13,7.2759576141833849E-13,7.2759576141833839E-13,7.2759576141833839E-13,7.2759576141833829E-13,7.2759576141833819E-13,7.2759576141833819E-13,7.2759576141833809E-13,7.2759576141833799E-13,7.2759576141833799E-13]
[null,"Taxes",null,null,null,"Tax rate",{"$f":"'General Assumptions'!F48","v":0.22500000000000001},{"$f":"'General Assumptions'!F49","v":false},null,null,{"$f":"$G$267*(K266+K265)*$H$267","v":0},{"$f":"$G$267*(L266+L265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(BX266+BX265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(EJ266+EJ265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(GV266+GV265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(JH266+JH265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(LT266+LT265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(OF266+OF265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,null,null,null,null,null,{"$f":"K266-K267","v":0},{"$f":"L266-L267","v":0},0,0,0,0,0,0,0,0,0,0,-1043.320692764531,0,0,0,22027.808183632282,22893.562508325354,23291.408460108752,18114.715851347893,9149.9250167636492,-157.37905722050346,-32545.185131522627,-35987.871312236734,-48003.51132925092,-28717.380020226403,-11029.701576493264,-2990.8211879022615,4657.8055091304659,5872.0257051274348,6725.3957306581206,2040.1943892421248,-6408.6951574772229,-15225.158923984785,-28172.246557498191,-35577.8332560731,-33110.930459651216,-28223.272379812573,-10585.392027897527,-2542.3311695554262,5134.3546197032038,5492.8802149855928,6304.2611444790491,1603.8875278201203,-6842.1979823471484,-15654.791127533255,-28578.218827412729,-34330.402251173844,-31902.649102954943,-27042.784997569761,-9496.318091486326,-1496.9389648337983,6137.8649556091741,6545.1344732835514,7349.0440751932128,2668.6097423975634,-5738.9159420086771,-14511.147798389182,-27373.776673105036,-33108.526284716136,-30721.201086125067,-25889.191370359178,-8433.8904322525996,-478.18449241167559,7114.7357738139872,{"$f":"BX266-BX267","v":7570.7851486064919},8367.0504585442413,3706.2446355128809,-4663.1260659970767,-13395.411842425605,-26197.760231053908,-31913.711007742524,-29568.166560285881,-24764.082818045896,-7399.7135532678676,512.31567099658457,8063.3383952086424,8568.2039890777251,9356.6407050071375,4715.1418845951257,-3616.4890235615076,-12309.254306337707,-25051.850494997565,-30747.547260421314,-28445.214939953032,-23669.140534884486,-6395.4824595631335,1472.8538089355993,8981.95235858454,9535.6709770566376,10316.082807829007,5693.5580905832885,-2600.7592264465425,-11254.440650019929,-23937.823549603239,-29611.715939918813,-27354.10999539385,-22606.140717868446,-5422.9878238559058,2401.6258618764505,9868.7601794386046,10471.369087922703,11243.547063671556,6639.65146018217,-1617.7901852756011,-10232.83614185361,-22857.556004913829,-28507.993148125352,-26296.715237228967,-21576.959989444775,-4484.1214488410769,3296.7259251119231,62407.414816251287,63058.951756274306,63822.673498420525,59237.049191021011,51016.032834688602,42439.161444332996,29872.542265221426,24247.317373044585,26410.573398319135,31101.991876874396,48104.690965292204,55841.713439050298,63224.741775952345,63925.244981250144,64680.273929736264,60112.549491155311,51927.494789711644,{"$f":"EJ266-EJ267","v":43388.323761800668},30879.230011763029,25281.086450754461,27394.529494783746,32057.473859122318,48970.191679098411,56663.315002853087,64004.170967351492,64753.679179743471,65499.763774973813,60949.553341397048,52799.98257402482,44298.023561128466,31845.86623419623,27337.00818693365,27201.180563791568,31686.803908538466,48349.116460891135,55810.582483288206,62823.205737136122,63636.667916941602,64007.179319108523,59100.83799601085,50608.676181430041,41792.261273416472,29092.761335836061,24346.64605110095,26184.966164991642,30647.475664581834,47226.064555274817,54649.597089567025,61626.516639845271,62435.125293171121,62802.983583636116,65531.225635516574,56580.288426887237,47173.133733634488,33332.257037755044,28265.468208530692,30617.789614782047,35922.874412482575,55088.93627748685,63968.287891797139,72424.963726742018,73828.215599923016,74731.035309348517,69498.873960039578,60013.506157929158,50044.68466201429,35377.450737267805,30008.111187543713,32504.500957361393,38126.227869990005,58436.422051252812,67845.796274857188,76807.260913083694,78294.216790471604,79250.864692970747,73706.277127561669,63654.56931539347,53090.545595199095,37547.61716548074,31857.660475572469,34506.916702123097,{"$f":"GV266-GV267","v":40464.184639729385},61986.810605702383,71957.84496727545,81454.229473630694,83029.881930949647,84043.567013739608,78167.897065692698,67516.034578566469,56321.27089133102,39850.364998346879,33820.645912978507,36632.1026280156,42944.938466191976,65752.372827868821,76318.593305159564,86381.827257215817,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834322,38887.554383452072,45577.180283487229,69746.120178246783,80943.053918366699,91606.972757473792,93376.204903449747,94514.367831130352,87916.041869895402,75954.229451813459,63382.758402238687,44886.376111107616,38115.055158734627,41281.223550178547,48370.1282969682,73981.849301046343,85847.144068857771,97147.602858750048,99022.367965968966,100228.38899949557,93236.057741921759,80560.043194837941,67237.973350373111,47637.278762910413,40461.622928349891,43821.545282549385,51333.559880042725,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.25098680501,98877.38675173356,85444.526838605991,71327.042076014171,50556.102591282019,42951.967400437657,46517.467617160248,54477.845395430377,83238.651959074952,96562.734993456877,109252.52730397401,{"$f":"JH266-JH267","v":111357.61711758203},112711.73129133263,104859.40143184815,90624.50676267223,75664.115083971323,53653.061585437565,45594.860768296625,49378.482553496273,57813.984056686342,88291.68472380357,102411.09979482472,115858.35687354942,118089.01161714521,119523.85743933839,111202.64044261826,96117.823446074442,80264.197205755234,56938.989029010743,48399.608420234959,52414.659012302218,61353.641952767401,93650.727215758525,108612.94817404685,122862.88318601719,125226.59201329213,126746.98208557471,117928.87866235367,101943.39247985682,85143.199072157382,60425.374939741538,51376.081237545543,56836.945445052246,66309.460026044384,100534.53854056637,116389.87294293224,131490.3977956695,133995.09650354361,135606.13028013249,126261.46914456264,109321.53690468177,91518.259341284662,65324.673426759677,55735.017503013558,61521.765023355634,71559.654950641707,107827.81875659263,124629.57700709044,140631.46343426913,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225086,98272.360676756027,70514.902910143806,60352.617346298488,66484.694965528484,77121.704487452997,115554.91603150529,133359.59061819871,7.2759576141834263E-13,7.2759576141834263E-13,7.2759576141834263E-13,7.2759576141834253E-13,7.2759576141834253E-13,{"$f":"LT266-LT267","v":7.2759576141834243E-13},7.2759576141834243E-13,7.2759576141834233E-13,7.2759576141834233E-13,7.2759576141834223E-13,7.2759576141834223E-13,7.2759576141834213E-13,7.2759576141834213E-13,7.2759576141834202E-13,7.2759576141834202E-13,7.2759576141834192E-13,7.2759576141834192E-13,7.2759576141834182E-13,7.2759576141834182E-13,7.2759576141834172E-13,7.2759576141834172E-13,7.2759576141834162E-13,7.2759576141834162E-13,7.2759576141834152E-13,7.2759576141834152E-13,7.2759576141834142E-13,7.2759576141834142E-13,7.2759576141834132E-13,7.2759576141834132E-13,7.2759576141834122E-13,7.2759576141834122E-13,7.2759576141834112E-13,7.2759576141834102E-13,7.2759576141834102E-13,7.2759576141834091E-13,7.2759576141834091E-13,7.2759576141834081E-13,7.2759576141834081E-13,7.2759576141834071E-13,7.2759576141834071E-13,7.2759576141834061E-13,7.2759576141834061E-13,7.2759576141834051E-13,7.2759576141834041E-13,7.2759576141834041E-13,7.2759576141834031E-13,7.2759576141834031E-13,7.2759576141834021E-13,7.2759576141834021E-13,7.2759576141834011E-13,7.2759576141834001E-13,7.2759576141834001E-13,7.275957614183399E-13,7.275957614183399E-13,7.275957614183398E-13,7.275957614183397E-13,7.275957614183397E-13,7.275957614183396E-13,7.275957614183396E-13,7.275957614183395E-13,7.275957614183394E-13,7.275957614183394E-13,7.275957614183393E-13,7.275957614183393E-13,7.275957614183392E-13,7.275957614183391E-13,7.275957614183391E-13,7.27595761418339E-13,7.2759576141833889E-13,{"$f":"OF266-OF267","v":7.2759576141833889E-13},7.2759576141833879E-13,7.2759576141833879E-13,7.2759576141833869E-13,7.2759576141833859E-13,7.2759576141833859E-13,7.2759576141833849E-13,7.2759576141833839E-13,7.2759576141833839E-13,7.2759576141833829E-13,7.2759576141833819E-13,7.2759576141833819E-13,7.2759576141833809E-13,7.2759576141833799E-13,7.2759576141833799E-13]
[]
[null,null,"Earnings to Rooftop Owner",null,null,null,{"$f":"F36","v":0},null,null,null,{"$f":"K268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings to Development Co.",null,null,null,{"$f":"F37","v":1},null,null,null,{"$f":"K268*$G$271","v":0},0,0,0,0,0,0,0,0,0,0,0,-1043.320692764531,0,0,0,22027.808183632282,22893.562508325354,23291.408460108752,18114.715851347893,9149.9250167636492,-157.37905722050346,-32545.185131522627,-35987.871312236734,-48003.51132925092,-28717.380020226403,-11029.701576493264,-2990.8211879022615,4657.8055091304659,5872.0257051274348,6725.3957306581206,2040.1943892421248,-6408.6951574772229,-15225.158923984785,-28172.246557498191,-35577.8332560731,-33110.930459651216,-28223.272379812573,-10585.392027897527,-2542.3311695554262,5134.3546197032038,5492.8802149855928,6304.2611444790491,1603.8875278201203,-6842.1979823471484,-15654.791127533255,-28578.218827412729,-34330.402251173844,-31902.649102954943,-27042.784997569761,-9496.318091486326,-1496.9389648337983,6137.8649556091741,6545.1344732835514,7349.0440751932128,2668.6097423975634,-5738.9159420086771,-14511.147798389182,-27373.776673105036,-33108.526284716136,-30721.201086125067,-25889.191370359178,-8433.8904322525996,-478.18449241167559,{"$f":"BW268*$G$271","v":7114.7357738139872},7570.7851486064919,8367.0504585442413,3706.2446355128809,-4663.1260659970767,-13395.411842425605,-26197.760231053908,-31913.711007742524,-29568.166560285881,-24764.082818045896,-7399.7135532678676,512.31567099658457,8063.3383952086424,8568.2039890777251,9356.6407050071375,4715.1418845951257,-3616.4890235615076,-12309.254306337707,-25051.850494997565,-30747.547260421314,-28445.214939953032,-23669.140534884486,-6395.4824595631335,1472.8538089355993,8981.95235858454,9535.6709770566376,10316.082807829007,5693.5580905832885,-2600.7592264465425,-11254.440650019929,-23937.823549603239,-29611.715939918813,-27354.10999539385,-22606.140717868446,-5422.9878238559058,2401.6258618764505,9868.7601794386046,10471.369087922703,11243.547063671556,6639.65146018217,-1617.7901852756011,-10232.83614185361,-22857.556004913829,-28507.993148125352,-26296.715237228967,-21576.959989444775,-4484.1214488410769,3296.7259251119231,62407.414816251287,63058.951756274306,63822.673498420525,59237.049191021011,51016.032834688602,42439.161444332996,29872.542265221426,24247.317373044585,26410.573398319135,31101.991876874396,48104.690965292204,55841.713439050298,63224.741775952345,63925.244981250144,64680.273929736264,60112.549491155311,{"$f":"EI268*$G$271","v":51927.494789711644},43388.323761800668,30879.230011763029,25281.086450754461,27394.529494783746,32057.473859122318,48970.191679098411,56663.315002853087,64004.170967351492,64753.679179743471,65499.763774973813,60949.553341397048,52799.98257402482,44298.023561128466,31845.86623419623,27337.00818693365,27201.180563791568,31686.803908538466,48349.116460891135,55810.582483288206,62823.205737136122,63636.667916941602,64007.179319108523,59100.83799601085,50608.676181430041,41792.261273416472,29092.761335836061,24346.64605110095,26184.966164991642,30647.475664581834,47226.064555274817,54649.597089567025,61626.516639845271,62435.125293171121,62802.983583636116,65531.225635516574,56580.288426887237,47173.133733634488,33332.257037755044,28265.468208530692,30617.789614782047,35922.874412482575,55088.93627748685,63968.287891797139,72424.963726742018,73828.215599923016,74731.035309348517,69498.873960039578,60013.506157929158,50044.68466201429,35377.450737267805,30008.111187543713,32504.500957361393,38126.227869990005,58436.422051252812,67845.796274857188,76807.260913083694,78294.216790471604,79250.864692970747,73706.277127561669,63654.56931539347,53090.545595199095,37547.61716548074,31857.660475572469,{"$f":"GU268*$G$271","v":34506.916702123097},40464.184639729385,61986.810605702383,71957.84496727545,81454.229473630694,83029.881930949647,84043.567013739608,78167.897065692698,67516.034578566469,56321.27089133102,39850.364998346879,33820.645912978507,36632.1026280156,42944.938466191976,65752.372827868821,76318.593305159564,86381.827257215817,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834322,38887.554383452072,45577.180283487229,69746.120178246783,80943.053918366699,91606.972757473792,93376.204903449747,94514.367831130352,87916.041869895402,75954.229451813459,63382.758402238687,44886.376111107616,38115.055158734627,41281.223550178547,48370.1282969682,73981.849301046343,85847.144068857771,97147.602858750048,99022.367965968966,100228.38899949557,93236.057741921759,80560.043194837941,67237.973350373111,47637.278762910413,40461.622928349891,43821.545282549385,51333.559880042725,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.25098680501,98877.38675173356,85444.526838605991,71327.042076014171,50556.102591282019,42951.967400437657,46517.467617160248,54477.845395430377,83238.651959074952,96562.734993456877,{"$f":"JG268*$G$271","v":109252.52730397401},111357.61711758203,112711.73129133263,104859.40143184815,90624.50676267223,75664.115083971323,53653.061585437565,45594.860768296625,49378.482553496273,57813.984056686342,88291.68472380357,102411.09979482472,115858.35687354942,118089.01161714521,119523.85743933839,111202.64044261826,96117.823446074442,80264.197205755234,56938.989029010743,48399.608420234959,52414.659012302218,61353.641952767401,93650.727215758525,108612.94817404685,122862.88318601719,125226.59201329213,126746.98208557471,117928.87866235367,101943.39247985682,85143.199072157382,60425.374939741538,51376.081237545543,56836.945445052246,66309.460026044384,100534.53854056637,116389.87294293224,131490.3977956695,133995.09650354361,135606.13028013249,126261.46914456264,109321.53690468177,91518.259341284662,65324.673426759677,55735.017503013558,61521.765023355634,71559.654950641707,107827.81875659263,124629.57700709044,140631.46343426913,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225086,98272.360676756027,70514.902910143806,60352.617346298488,66484.694965528484,77121.704487452997,115554.91603150529,133359.59061819871,7.2759576141834263E-13,7.2759576141834263E-13,7.2759576141834263E-13,7.2759576141834253E-13,{"$f":"LS268*$G$271","v":7.2759576141834253E-13},7.2759576141834243E-13,7.2759576141834243E-13,7.2759576141834233E-13,7.2759576141834233E-13,7.2759576141834223E-13,7.2759576141834223E-13,7.2759576141834213E-13,7.2759576141834213E-13,7.2759576141834202E-13,7.2759576141834202E-13,7.2759576141834192E-13,7.2759576141834192E-13,7.2759576141834182E-13,7.2759576141834182E-13,7.2759576141834172E-13,7.2759576141834172E-13,7.2759576141834162E-13,7.2759576141834162E-13,7.2759576141834152E-13,7.2759576141834152E-13,7.2759576141834142E-13,7.2759576141834142E-13,7.2759576141834132E-13,7.2759576141834132E-13,7.2759576141834122E-13,7.2759576141834122E-13,7.2759576141834112E-13,7.2759576141834102E-13,7.2759576141834102E-13,7.2759576141834091E-13,7.2759576141834091E-13,7.2759576141834081E-13,7.2759576141834081E-13,7.2759576141834071E-13,7.2759576141834071E-13,7.2759576141834061E-13,7.2759576141834061E-13,7.2759576141834051E-13,7.2759576141834041E-13,7.2759576141834041E-13,7.2759576141834031E-13,7.2759576141834031E-13,7.2759576141834021E-13,7.2759576141834021E-13,7.2759576141834011E-13,7.2759576141834001E-13,7.2759576141834001E-13,7.275957614183399E-13,7.275957614183399E-13,7.275957614183398E-13,7.275957614183397E-13,7.275957614183397E-13,7.275957614183396E-13,7.275957614183396E-13,7.275957614183395E-13,7.275957614183394E-13,7.275957614183394E-13,7.275957614183393E-13,7.275957614183393E-13,7.275957614183392E-13,7.275957614183391E-13,7.275957614183391E-13,7.27595761418339E-13,{"$f":"OE268*$G$271","v":7.2759576141833889E-13},7.2759576141833889E-13,7.2759576141833879E-13,7.2759576141833879E-13,7.2759576141833869E-13,7.2759576141833859E-13,7.2759576141833859E-13,7.2759576141833849E-13,7.2759576141833839E-13,7.2759576141833839E-13,7.2759576141833829E-13,7.2759576141833819E-13,7.2759576141833819E-13,7.2759576141833809E-13,7.2759576141833799E-13,7.2759576141833799E-13]
[]
[null,"Annual taxes",null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(K2)=1,K267,J273+K267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(BW2)=1,BW267,BV273+BW267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(EI2)=1,EI267,EH273+EI267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(GU2)=1,GU267,GT273+GU267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(JG2)=1,JG267,JF273+JG267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(LS2)=1,LS267,LR273+LS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(OE2)=1,OE267,OD273+OE267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Negative tax test",null,null,null,null,null,{"$f":"COUNTIF(K274:OT274,TRUE)","v":0},null,null,{"$f":"AND(MONTH(K2)=12,K273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(BW2)=12,BW273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(EI2)=12,EI273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(GU2)=12,GU273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(JG2)=12,JG273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(LS2)=12,LS273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(OE2)=12,OE273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
["Cash flow waterfall (EGP)"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73713.38119211208,74579.135516805152,74976.98146858855,69800.288859827691,60835.498025243447,51528.193951259294,38118.75582733858,33111.466326261034,35393.951699034034,40114.90661309853,57635.564388827595,65484.673440107137,72862.007104137854,73723.049849903313,74118.510972512042,68967.176931085458,60046.596599950324,50785.205630417782,37442.095539778253,32459.312825205587,34707.803397645432,39404.841414697148,56837.87355845311,64647.491872322396,71987.680681426878,72844.009132473846,73237.07099176773,68110.942861035292,59234.326407949869,50018.593303441194,36741.454257119432,31783.029350952034,33996.457349337739,38669.670220135005,56015.48542943818,63785.781982666245,71088.983092618844,71940.592845870124,72331.239369798059,67230.163534171821,58397.26383344557,49226.932888024341,36015.407927835928,31081.190838256931,33258.426157268957,37907.903402180804,55166.906557325783,62898.047693209184,{"$f":"BW119","v":70164.415675715893},71011.300538653682,71399.513914271884,66323.33569227031,57533.905008105037,48408.719938750713,35262.452023645514,30352.291636077727,32492.138446729776,37117.967251544615,54290.559318700376,61982.708643661681,69212.395382099581,70054.547263933884,70440.307827712953,65388.871358285687,56642.661228205834,47562.365057450188,34480.996943056474,29594.740904246126,31695.934075879915,36298.199180638825,53384.777107897535,61038.095381025501,68231.249959088338,69068.658754813805,69451.944875798712,64425.092997483371,55721.854108571933,46686.189039904471,33669.363150816018,28806.857745595818,30868.05907174102,35446.842652143234,52447.799258063518,60062.4442731374,67219.212855927704,68051.866322807269,68432.654278165399,63430.228400609543,54769.710458080328,45778.417743650367,32825.776037982148,27986.866058236472,30006.66027557796,34562.041816476703,51477.76567063696,59053.892130148786,66174.417837226836,67002.301463209966,67380.565305672702,62402.405273023323,53784.356860629385,44837.176660742349,31948.360486449383,27132.889091773799,29109.779680877393,33641.835841352979,50472.711136399208,58010.47051705495,65094.893286923776,65917.99015047506,66293.701567146214,61339.64551277733,{"$f":"EI119","v":52763.813944523048},43860.485178395546,31035.135120816594,26242.943690330867,28175.348446155389,32684.152915619168,49430.55933025806,56930.099739405858,63978.55618487679,64796.846805657129,65169.974967626855,60239.859159640895,51705.990322230602,42846.250509434212,30084.006229487408,25314.934204225661,27201.180563791568,31686.803908538466,48349.116460891135,55810.582483288206,62823.205737136122,63636.667916941602,64007.179319108523,59100.83799601085,50608.676181430041,41792.261273416472,29092.761335836061,24346.64605110095,26184.966164991642,30647.475664581834,47226.064555274817,54649.597089567025,61626.516639845271,62435.125293171121,62802.983583636116,65531.225635516574,56580.288426887237,47173.133733634488,33332.257037755044,28265.468208530692,30617.789614782047,35922.874412482575,55088.93627748685,63968.287891797139,72424.963726742018,73828.215599923016,74731.035309348517,69498.873960039578,60013.506157929158,50044.68466201429,35377.450737267805,30008.111187543713,32504.500957361393,38126.227869990005,58436.422051252812,67845.796274857188,76807.260913083694,78294.216790471604,79250.864692970747,73706.277127561669,63654.56931539347,53090.545595199095,37547.61716548074,31857.660475572469,{"$f":"GU119","v":34506.916702123097},40464.184639729385,61986.810605702383,71957.84496727545,81454.229473630694,83029.881930949647,84043.567013739608,78167.897065692698,67516.034578566469,56321.27089133102,39850.364998346879,33820.645912978507,36632.1026280156,42944.938466191976,65752.372827868821,76318.593305159564,86381.827257215817,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834322,38887.554383452072,45577.180283487229,69746.120178246783,80943.053918366699,91606.972757473792,93376.204903449747,94514.367831130352,87916.041869895402,75954.229451813459,63382.758402238687,44886.376111107616,38115.055158734627,41281.223550178547,48370.1282969682,73981.849301046343,85847.144068857771,97147.602858750048,99022.367965968966,100228.38899949557,93236.057741921759,80560.043194837941,67237.973350373111,47637.278762910413,40461.622928349891,43821.545282549385,51333.559880042725,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.25098680501,98877.38675173356,85444.526838605991,71327.042076014171,50556.102591282019,42951.967400437657,46517.467617160248,54477.845395430377,83238.651959074952,96562.734993456877,{"$f":"JG119","v":109252.52730397401},111357.61711758203,112711.73129133263,104859.40143184815,90624.50676267223,75664.115083971323,53653.061585437565,45594.860768296625,49378.482553496273,57813.984056686342,88291.68472380357,102411.09979482472,115858.35687354942,118089.01161714521,119523.85743933839,111202.64044261826,96117.823446074442,80264.197205755234,56938.989029010743,48399.608420234959,52414.659012302218,61353.641952767401,93650.727215758525,108612.94817404685,122862.88318601719,125226.59201329213,126746.98208557471,117928.87866235367,101943.39247985682,85143.199072157382,60425.374939741538,51376.081237545543,56836.945445052246,66309.460026044384,100534.53854056637,116389.87294293224,131490.3977956695,133995.09650354361,135606.13028013249,126261.46914456264,109321.53690468177,91518.259341284662,65324.673426759677,55735.017503013558,61521.765023355634,71559.654950641707,107827.81875659263,124629.57700709044,140631.46343426913,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225086,98272.360676756027,70514.902910143806,60352.617346298488,66484.694965528484,77121.704487452997,115554.91603150529,133359.59061819871,0,0,0,0,{"$f":"LS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: taxes",null,null,null,null,null,null,null,null,{"$f":"K267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: working capital changes",null,null,null,null,null,null,null,null,{"$f":"K121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73713.38119211208,865.75432469308726,397.84595178339805,-5176.6926087608445,-8964.790834584237,-9307.3040739841599,-13409.438123920721,-5007.2895010775392,2282.4853727730006,4720.9549140644958,17520.657775729065,7849.1090512795636,7377.3336640307098,861.04274576545868,395.46112260874361,-5151.3340414265695,-8920.5803311351265,-9261.3909695325419,-13343.110090639544,-4982.7827145726733,2248.4905724398595,4697.0380170517019,17433.032143755954,7809.6183138692868,7340.1888091044602,856.32845104696753,393.06185929391359,-5126.1281307324534,-8876.6164530854294,-9215.733104508683,-13277.139046321761,-4958.4249061673981,2213.427998385705,4673.2128707972588,17345.815209303182,7770.2965532280505,7303.2011099525844,851.60975325127947,390.64652392793505,-5101.0758356262377,-8832.8997007262515,-9170.3309454212213,-13211.524960188413,-4934.2170895789968,2177.2353190120266,4649.4772449118464,17259.003155144979,7731.1411358834011,{"$f":"BW121","v":7266.3679825067011},846.88486293781898,388.2133756182011,-5076.1782220015593,-8789.4306841652869,-9125.1850693543092,-13146.267915105207,-4910.1603875677938,2139.8468106520413,4625.8288048148461,17172.592067155769,7692.1493249612904,7229.6867384378929,842.15188183430291,385.76056377905479,-5051.4364694272517,-8746.2101300798458,-9080.2961707556387,-13081.368114393721,-4886.256038810352,2101.1931716337822,4602.2651047589134,17086.577927258717,7653.3182731279594,7193.1545780628512,837.40879572545236,383.28612098492158,-5026.8518783153631,-8703.2388889114227,-9035.665068667462,-13016.825889088461,-4862.5054052202031,2061.2013261452084,4578.7835804022179,17000.956605920277,7614.6450150738674,7156.7685827903042,832.6534668795648,380.78795535814425,-5002.4258775558483,-8660.5179425292008,-8991.2927144299611,-12952.641705668211,-4838.9099797456802,2019.7942173414813,4555.3815408987393,16915.723854160264,7576.1264595118191,7120.5257070780353,827.88362598314416,378.2638424627221,-4978.1600326493644,-8618.0484123939241,-8947.1801998870505,-12888.816174292959,-4815.4713946755874,1976.8905891035938,4532.0561604755821,16830.875295046229,7537.7593806557416,7084.4227698688264,823.09686355131271,375.71141667115444,-4954.0560543688916,{"$f":"EI121","v":-8575.8315682542816},-8903.3287661275026,-12825.350057578951,-4792.19143048572,1932.404755824522,4508.8044694637792,16746.406414638899,7499.5404091477976,7048.4564454709325,818.29062078033894,373.1281619697038,-4930.1158079859597,-8533.8688374102931,-8859.7398127963897,-12762.244279946804,-4769.0720252617393,1886.2463595659065,4485.6233447469021,16662.312552352665,7461.4660223970641,7012.623253847938,813.46217980546498,370.51140216690692,-4906.3413230976585,-8492.1618145808025,-8816.4149080135685,-12699.499937580407,-4746.1152847351077,1838.3201138906879,4462.5094995901927,16578.588890692987,7423.5325342922079,6976.9195502782604,808.60865332582762,367.85829046501021,2728.2420518804574,-8950.9372086293224,-9407.1546932527635,-13840.876695879459,-5066.7888292243551,2352.3214062513543,5305.0847977005324,19166.061865004267,8879.351614310297,8456.6758349448792,1403.2518731809832,902.81970942551561,-5232.1613493089681,-9485.3678021103915,-9968.8214959148463,-14667.233924746492,-5369.3395497240854,2496.3897698176879,5621.7269126286119,20310.194181262814,9409.3742236043836,8961.46463822652,1486.9558773878962,956.64790249914222,-5544.5875654090632,-10051.707812168192,-10564.02372019436,-15542.92842971834,-5689.9566899082747,{"$f":"GU121","v":2649.256226550624},5957.2679376062879,21522.625965972991,9971.0343615730453,9496.3845063552726,1575.6524573189527,1013.685082789947,-5875.6699480468815,-10651.862487126215,-11194.763687235463,-16470.905892984127,-6029.7190853683787,2811.4567150370931,6312.8358381763901,22807.434361676853,10566.220477290728,10063.233952056238,1669.6393740946514,1074.1225309050642,-6226.5225524225534,-11287.850835402089,-11863.16327355049,-17454.287870186185,-6389.7699958199009,2983.5597486177357,6689.6259000351711,24168.939894759547,11196.933740119901,10663.918839107093,1769.2321459759696,1138.1629276805616,-6598.3259612349211,-11961.812418081943,-12571.471049574757,-18496.382291131071,-6771.3209523729893,3166.1683914439127,7088.904746789638,25611.721004078165,11865.294767811429,11300.458789892262,1874.7651072189183,1206.021033526602,-6992.3312575738382,-12676.014547083818,-13322.06984446483,-19600.694587462691,-7175.6558345605081,3359.9223541994943,7512.0145974933475,27140.629436860618,12573.550756188226,11974.993975404155,1986.5925300616364,1277.9244082476653,-7409.8642350714363,-13432.85991312757,-14117.484762591834,-20770.939484732138,-7604.1351908443758,3565.5002167225757,7960.3777782701218,28760.806563644597,13324.083034381896,{"$f":"JG121","v":12689.792310517136},2105.0898136080214,1354.1141737505677,-7852.3298594844528,-14234.894669175934,-14960.391678700922,-22011.053498533758,-8058.2008171409398,3783.6217851996626,8435.5015031900693,30477.700667117213,14119.415071021154,13447.257078724651,2230.6547435957909,1434.8458221932087,-8321.2169967201335,-15084.816996543799,-15853.626240319223,-23325.208176744491,-8539.3806087758057,4015.0505920672513,8938.9829404651828,32297.085262991124,14962.220958288337,14249.935011970345,2363.7088272749388,1520.3900722825492,-8818.1034232210368,-15985.486182496839,-16800.193407699451,-24717.824132415844,-9049.2937021959806,5460.8642075066891,9472.5145809921523,34225.078514521985,15855.334402365886,15100.524852737231,2504.6987078740785,1611.0337765888544,-9344.6611355698988,-16939.932239880858,-17803.277563397074,-26193.585914524985,-9589.6559237461333,5786.7475203420836,10037.889927286065,36268.163805950942,16801.758250497791,16001.886427178673,2654.0976633999962,1707.0808829157322,-9902.6619771858095,-17951.36610114816,-18866.253225494846,-27757.457766612235,-10162.285563845311,6132.0776192299891,10637.009521924498,38433.21154405229,17804.674586693436,-133359.59061819868,0,0,0,{"$f":"LS121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Change in Accrued Interest",null,null,null,null,null,null,null,null,{"$f":"K223-K220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16539.383362713539,16608.297460058173,16677.498699475087,16746.988277389573,16816.767395212024,16886.837259358741,16957.199081272731,17027.854077444717,17098.80346943406,17170.048483890045,17241.590352572908,-185771.2679188216,16351.57307279889,16351.57307279889,16351.573072798888,16351.573072798892,16351.573072798892,-81757.865363994453,15389.715833222484,15389.715833222484,15389.715833222483,15389.715833222486,15389.715833222486,-76948.579166112424,14427.858593646079,14427.858593646079,14427.858593646077,14427.85859364608,14427.85859364608,-72139.292968230395,13466.001354069673,13466.001354069673,13466.001354069671,13466.001354069675,13466.001354069675,-67330.006770348366,12504.144114493267,12504.144114493267,12504.144114493265,12504.144114493269,12504.144114493269,{"$f":"BW223-BW220","v":-62520.720572466336},11542.286874916861,11542.286874916861,11542.286874916859,11542.286874916863,11542.286874916863,-57711.434374584307,10580.429635340455,10580.429635340455,10580.429635340453,10580.429635340457,10580.429635340457,-52902.148176702278,9618.5723957640494,9618.5723957640494,9618.5723957640475,9618.5723957640512,9618.5723957640512,-48092.861978820249,8656.7151561876435,8656.7151561876435,8656.7151561876417,8656.7151561876453,8656.7151561876453,-43283.575780938219,7694.8579166112386,7694.8579166112386,7694.8579166112377,7694.8579166112395,7694.8579166112359,-38474.28958305619,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,-33665.003385174168,5771.1434374584296,5771.1434374584296,5771.1434374584314,5771.1434374584278,5771.1434374584278,-28855.717187292146,4809.2861978820247,4809.2861978820247,4809.2861978820238,4809.2861978820256,4809.2861978820256,-24046.430989410124,3847.4289583056193,3847.4289583056193,3847.4289583056188,3847.4289583056197,3847.4289583056179,-19237.144791528095,2885.5717187292148,2885.5717187292148,2885.5717187292157,2885.5717187292139,2885.5717187292139,-14427.858593646073,1923.7144791528094,1923.7144791528094,1923.714479152809,{"$f":"EI223-EI220","v":1923.7144791528099},1923.7144791528099,-9618.5723957640475,961.85723957640437,961.85723957640437,961.85723957640425,961.85723957640448,961.85723957640448,-4809.286197882022,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834283E-13,-7.2759576141834243E-13,-7.2759576141834243E-13,-7.2759576141834243E-13,-7.2759576141834243E-13,-7.2759576141834243E-13,-7.2759576141834243E-13,-7.2759576141834243E-13,-7.2759576141834243E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834162E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834324E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,{"$f":"GU223-GU220","v":-7.2759576141834001E-13},-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,{"$f":"JG223-JG220","v":-7.2759576141834001E-13},-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141834001E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,{"$f":"LS223-LS220","v":-7.2759576141835293E-13},-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,{"$f":"OE223-OE220","v":-7.2759576141835293E-13},-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13]
[null,"Add: Interest Income from Cash Balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,584.94200598287591,584.94200598287591,584.94200598287591,584.94200598287591,584.94200598287591,584.94200598287591,791.74794497665403,1320.3118440705796,1857.3939360705215,2400.3297349422851,2916.7988066501389,3384.6612235786502,0,218.41222398203985,409.03228676896759,613.88049492805158,847.32303940086547,1183.8200195550137,0,418.31907019957191,844.07358427308191,1274.6045271912353,1677.7444865138052,2031.4558329560919,0,214.32514983319669,400.97638442111048,601.62808120137061,830.71065462583283,1162.3134651162063,0,413.26307798172684,833.90458081231282,1259.2785971323235,1657.377686173048,2006.2737716456068,0,210.08987957904293,392.62235043308613,588.92013339468144,813.48493735220495,1140.0372210711598,{"$f":"BX242","v":0},408.05193431954774,823.42433328976347,1243.4843159450782,1636.3836088708733,1980.3031353477713,0,205.69763680459889,383.95257422974589,575.72977185200978,795.60967115515666,1116.9456569293141,0,402.67615215034249,812.61380116559553,1227.1930230888154,1614.7239110682615,1953.4958368021219,0,201.13914883449615,374.94844914413312,562.02859720677338,777.04659257753929,1092.990564163644,0,397.12570978746294,801.45287085708435,1210.374442738691,1592.3580878327673,1925.8010773379087,0,196.40461837976011,365.59031550295094,547.78660359520745,757.7552742536817,1068.1210090255322,0,391.3900203907246,789.92029445719254,1192.9965915286373,1569.2433493805895,1897.1651919885912,0,191.48369355489592,355.85740044034566,532.97208688378578,737.69300132005526,1042.2831769064712,0,385.45789968348123,777.99362493335127,1175.0256809948778,1545.3344905263086,1867.5314857077083,0,186.36543617095475,345.72775425063253,517.55154762221264,716.81464072456788,1015.42020775779,0,379.31753181496794,765.64914760290594,1156.4260144135219,{"$f":"EJ242","v":1520.5837526300481},1836.8400601713538,0,181.03828820476343,335.17818307955463,501.48958841675847,695.07250302363468,987.47202205111125,0,372.95643326061827,752.86180766980885,1137.1598777078764,1494.9406776079145,1805.0276306224762,2065.241608621644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash Balance Available in Repayment Month",null,null,null,null,null,null,null,null,{"$f":"K232*K210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,580227.63832776854,0,0,0,0,0,202940.57478085949,0,0,0,0,0,348249.57136390143,0,0,0,0,0,199253.73687706393,0,0,0,0,0,343932.6465678183,0,0,0,0,0,{"$f":"BW232*BW210","v":195434.95218362741},0,0,0,0,0,339480.53748818935,0,0,0,0,0,191476.39833073952,0,0,0,0,0,334885.00059464946,0,0,0,0,0,187369.81099948182,0,0,0,0,0,330137.3275436415,0,0,0,0,0,183106.45869009121,0,0,0,0,0,325228.31862661563,0,0,0,0,0,178677.11604110934,0,0,0,0,0,320148.25469274999,0,0,0,0,0,174072.03561562113,0,0,0,{"$f":"EI232*EI210","v":0},0,314886.86745794635,0,0,0,0,0,169280.91806590479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU232*GU210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG232*JG210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS232*LS210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE232*OE210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: cash available after local debt repaid",null,null,null,null,null,{"$f":"I197","v":"2028-11-01"},null,null,{"$f":"(K2>$H$284)*K232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW2>$H$284)*BW232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI2>$H$284)*EI232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,354041.41862085322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU2>$H$284)*GU232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG2>$H$284)*JG232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS2>$H$284)*LS232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE2>$H$284)*OE232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash available for debt service",null,null,null,null,null,null,null,{"$f":"K278-K279-K280+K281+K283+K284+K282","v":0},{"$f":"L278-L279-L280+L281+L283+L284+L282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73713.381192112065,74579.135516805152,74976.981468588536,69800.288859827677,60835.498025243454,51528.193951259302,55243.081196034989,50304.705792302084,52656.392404491999,57446.836896470981,75037.27379002246,82956.452705448755,90610.954130387239,92071.215771418589,93074.708378016614,88537.555149917767,80204.985759173374,448626.23726294341,53793.668612577152,49029.298121986503,51468.408757213299,56370.2949824241,74036.76967065288,187014.02130874246,87377.396514649357,88652.044035895873,89470.860409263303,84775.263221449015,76301.78672768618,323351.04133418627,51169.312850765513,46425.21309443131,48825.292327404939,53699.15689498245,71274.054677710097,192062.53935661598,84554.984446688512,85819.857277921517,86631.145304680045,81955.44348537382,73520.642873688281,327835.84645713988,48519.552042329196,43795.424832329241,46155.192622195304,51000.967650068756,68484.535609171246,196952.31652544142,{"$f":"BX278-BX279-BX280+BX281+BX283+BX284+BX282","v":81706.702550632719},82961.639347890086,83765.225122478485,79109.106883132263,70712.575491892756,332158.12618770357,45842.881658985978,41138.418908222789,43456.520656299974,48274.126658737077,65666.598625195998,201673.90445462824,78830.967777863625,80075.795811848278,80871.494024642583,76234.636777138541,67875.957535038135,336307.99951008154,43137.712099244127,38452.595209268271,40727.597681211686,45516.942934033235,62818.53885666273,206217.32116373273,75926.107875699585,77160.642381212485,77948.25566326706,73330.325356833288,65009.070113015936,340275.02807782771,40402.363827850852,35736.263041010403,37966.650064278801,42727.629932773285,59938.555209352045,210572.02058707995,72990.356293386139,74214.399780656415,74993.718010081022,70394.36842959658,62110.097244919343,344048.18437496241,37635.062235864178,32987.6359496734,35171.803873900339,39904.300101242501,57024.744869839044,214726.86035875449,70021.846795532445,71235.188321199079,72005.987888911666,67424.859912323809,59177.120309461323,347615.81804767199,34833.9322051786,30204.826246673969,32341.079153857241,37044.95910770441,54075.097495852984,218670.0677467878,67018.607766076559,68221.022161442845,68983.065193901944,64419.78600634366,{"$f":"EJ278-EJ279-EJ280+EJ281+EJ283+EJ284+EJ282","v":56208.112176305905},350965.62030074926,31996.992360392993,27385.839218112036,29472.38386881135,34147.499743612323,51087.489072858101,222389.20362947974,63978.55618487679,65169.803238917768,65922.836775296659,61377.019037348771,53200.930999838514,44651.278140056689,386190.66645896231,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,31857.660475572473,{"$f":"GV278-GV279-GV280+GV281+GV283+GV284+GV282","v":34506.916702123097},40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,96562.734993456877,{"$f":"JH278-JH279-JH280+JH281+JH283+JH284+JH282","v":109252.52730397401},111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,{"$f":"LT278-LT279-LT280+LT281+LT283+LT284+LT282","v":-7.2759576141835293E-13},-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,{"$f":"OF278-OF279-OF280+OF281+OF283+OF284+OF282","v":-7.2759576141835293E-13},-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13]
[null,"Interest on debt fund",null,null,null,null,null,null,null,null,{"$f":"K186-K178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20600.43384025155,-20600.43384025155,-20262.580843121035,-19920.759805335678,-19577.115306937983,-19257.197316330443,18978.367950381409,1459.3232732873068,1278.8587303867027,1054.1569313529242,817.64668543436994,558.09623030045202,216.73333315172621,0,0,0,0,0,0,0,0,0,0,0,0,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,0,0,0,0,0,0,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,0,0,0,0,0,{"$f":"BW186-BW178","v":0},212.65550665053328,212.65550665053328,212.65550665053328,212.65550665053328,212.65550665053328,212.65550665053328,0,0,0,0,0,0,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,0,0,0,0,0,0,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,0,0,0,0,0,0,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,0,0,0,0,0,0,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,0,0,0,0,0,0,69.030690072110474,69.030690072110474,69.030690072110474,{"$f":"EI186-EI178","v":69.030690072110474},69.030690072110474,69.030690072110474,0,0,0,0,0,0,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186-GU178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186-JG178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.7205436568425344E-29,9.4410873136850687E-29,{"$f":"LS186-LS178","v":1.4207910810300569E-28},1.8974734306916073E-28,2.3787837643304538E-28,2.8600940979693004E-28,3.346032415585443E-28,3.8319707332015869E-28,4.3225370347950272E-28,4.8131033363884666E-28,5.3082976219592029E-28,5.8034919075299393E-28,6.3033141770779724E-28,6.8031364466260047E-28,7.3075867001513357E-28,7.8120369536766649E-28,8.3211151911792909E-28,8.830193428681917E-28,9.3438996501618408E-28,9.8576058716417628E-28,1.0375940077098983E-27,1.0894274282556202E-27,1.1417236471990718E-27,1.1940198661425234E-27,1.2467788834837048E-27,1.2995379008248859E-27,1.3527597165637969E-27,1.405981532302708E-27,1.4596661464393484E-27,1.5133507605759891E-27,1.5674981731103593E-27,1.622108384042459E-27,1.6767185949745591E-27,1.7317916043043888E-27,1.7868646136342182E-27,1.8424004213617775E-27,1.8979362290893364E-27,1.9539348352146253E-27,2.0099334413399142E-27,2.0663948458629331E-27,2.1228562503859519E-27,2.1797804533067E-27,2.2371674546251777E-27,2.2945544559436554E-27,2.3524042556598627E-27,2.4102540553760704E-27,2.4685666534900076E-27,2.5268792516039449E-27,2.5856546481156121E-27,2.6448928430250082E-27,2.7041310379344046E-27,2.7638320312415307E-27,2.8235330245486567E-27,2.8836968162535127E-27,2.9443234063560983E-27,3.0049499964586832E-27,3.0660393849589987E-27,3.1271287734593136E-27,3.188680960357358E-27,3.2506959456531324E-27,3.3127109309489072E-27,3.3751887146424112E-27,3.4376664983359151E-27,3.5006070804271491E-27,3.564010460916113E-27,3.6274138414050762E-27,{"$f":"OE186-OE178","v":3.6912800202917693E-27},3.7556089975761924E-27,3.8199379748606155E-27,3.8847297505427679E-27,3.9495215262249202E-27,4.0147761003048018E-27,4.0804934727824133E-27,4.1462108452600249E-27,4.2123910161353664E-27,4.2790339854084371E-27,4.3456769546815085E-27,4.4127827223523092E-27,4.4803512884208399E-27,4.5479198544893705E-27,4.6159512189556304E-27,4.6844453818196203E-27]
[null,"Interest for local banks",null,null,null,null,null,null,null,null,{"$f":"K217-K214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17313.430312375294,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,{"$f":"BW217-BW214","v":12504.144114493267},11542.286874916861,11542.286874916861,11542.286874916861,11542.286874916861,11542.286874916861,11542.286874916861,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,1923.7144791528094,1923.7144791528094,1923.7144791528094,{"$f":"EI217-EI214","v":1923.7144791528094},1923.7144791528094,1923.7144791528094,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"GU217-GU214","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"JG217-JG214","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"LS217-LS214","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"OE217-OE214","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13]
[null,"Repayments to local banks",null,null,null,null,null,null,null,null,{"$f":"K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,{"$f":"BW215","v":230845.73749833723},0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,{"$f":"EI215","v":0},0,230845.73749833723,0,0,0,0,0,230845.73749833723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K285-K286-K287-K288","v":0},{"$f":"L285-L286-L287-L288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,20600.43384025155,94313.815032363607,94841.716359926184,94897.741273924214,89377.404166765657,80092.695341573897,32549.826000877893,53783.757922747682,49025.847061915381,51602.235473139073,56629.190211036614,74479.177559722011,82739.719372297026,90610.954130387239,92071.215771418589,93074.708378016614,88537.555149917767,80204.985759173374,200467.06945223088,37442.09553977826,32677.725049187611,35116.835684414407,40018.721909625208,57685.196597853988,-60183.289262393664,71711.8406056409,72986.488126887416,73805.304500254846,69109.707312440558,60636.230818677715,76839.747926840559,36741.454257119432,31997.35450078523,34397.433733758859,39271.29830133637,56846.196084064017,-53211.05673536734,70845.099082581743,72109.971913814748,72921.259940573276,68245.558121267051,59810.757509581505,83280.223594695854,36015.407927835928,31291.280717835973,33651.048507702035,38496.823535575488,55980.391494677977,-46397.565087389085,{"$f":"BX285-BX286-BX287-BX288","v":69951.760169065325},71206.696966322692,72010.282740911091,67354.164501564868,58957.633110325354,89557.446307798964,35262.452023645521,30557.989272882332,32876.091020959517,37693.69702339662,55086.168989855541,-39752.262679049454,69030.197511487277,70275.02554547193,71070.723758266235,66433.866510762193,58075.187268661779,95661.491745367937,34480.996943056482,29795.880053080626,32070.882525024041,36860.22777784559,54161.823700475084,-33285.131490792148,68078.693106422215,69313.227611935115,70100.840893989691,65482.910587555911,57161.655343738566,101581.8758102131,33669.363150816018,29003.262363975569,31233.649387243968,35994.629255738451,53205.554532317212,-27006.717588292115,67095.432066981361,68319.475554251636,69098.793783676243,64499.444203191808,56215.173018514579,107307.52265022043,32825.776037982156,28178.349751791375,30362.517676018313,35095.013903360479,52215.458671957022,-20928.163337464764,66078.497088596778,67291.838614263412,68062.638181975999,63481.510205388149,55233.770602525663,112826.73084239906,31948.360486449386,27319.254527944755,29455.507435128027,34159.387388975192,51189.525777123767,-15061.241470278648,65025.862596851643,66228.276992217929,66990.320024677028,62427.040837118737,{"$f":"EJ285-EJ286-EJ287-EJ288","v":54215.367007080982},118127.13763318711,31035.135120816587,26423.98197853563,28510.526629234944,33185.642504035917,50125.631833281695,-9418.3911084338906,63935.388558963132,65126.635613004109,65879.669149383,61333.851411435113,53157.763373924856,44608.110514143031,386147.49883304868,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,31857.660475572473,{"$f":"GV285-GV286-GV287-GV288","v":34506.916702123097},40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,96562.734993456877,{"$f":"JH285-JH286-JH287-JH288","v":109252.52730397401},111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,-1.029936797856553E-26,-1.029936797856553E-26,-1.040034217443382E-26,-1.040034217443382E-26,{"$f":"LT285-LT286-LT287-LT288","v":-1.0501316370302109E-26},-1.0501316370302109E-26,-1.0602290566170399E-26,-1.0602290566170399E-26,-1.0703264762038688E-26,-1.0703264762038688E-26,-1.0804238957906978E-26,-1.0804238957906978E-26,-1.0905213153775267E-26,-1.0905213153775267E-26,-1.1006187349643557E-26,-1.1006187349643557E-26,-1.1107161545511846E-26,-1.1107161545511846E-26,-1.1208135741380136E-26,-1.1208135741380136E-26,-1.1309109937248425E-26,-1.1309109937248425E-26,-1.1410084133116715E-26,-1.1410084133116715E-26,-1.1511058328985004E-26,-1.1511058328985004E-26,-1.1612032524853294E-26,-1.1612032524853294E-26,-1.1713006720721583E-26,-1.1713006720721583E-26,-1.1813980916589873E-26,-1.1914955112458162E-26,-1.1914955112458162E-26,-1.2015929308326452E-26,-1.2015929308326452E-26,-1.2116903504194741E-26,-1.2116903504194741E-26,-1.2217877700063031E-26,-1.2217877700063031E-26,-1.231885189593132E-26,-1.231885189593132E-26,-1.241982609179961E-26,-1.2520800287667899E-26,-1.2520800287667899E-26,-1.2621774483536189E-26,-1.2621774483536189E-26,-1.2722748679404478E-26,-1.2722748679404478E-26,-1.2823722875272768E-26,-1.2924697071141057E-26,-1.2924697071141057E-26,-1.3025671267009347E-26,-1.3025671267009347E-26,-1.3126645462877636E-26,-1.3227619658745926E-26,-1.3227619658745926E-26,-1.3328593854614215E-26,-1.3328593854614215E-26,-1.3429568050482505E-26,-1.3530542246350794E-26,-1.3530542246350794E-26,-1.3631516442219084E-26,-1.3631516442219084E-26,-1.3732490638087374E-26,-1.3833464833955663E-26,-1.3833464833955663E-26,-1.3934439029823953E-26,-1.4035413225692242E-26,{"$f":"OF285-OF286-OF287-OF288","v":-1.4035413225692242E-26},-1.4136387421560532E-26,-1.4136387421560532E-26,-1.4237361617428821E-26,-1.4338335813297111E-26,-1.4338335813297111E-26,-1.44393100091654E-26,-1.454028420503369E-26,-1.454028420503369E-26,-1.4641258400901979E-26,-1.4742232596770269E-26,-1.4742232596770269E-26,-1.4843206792638558E-26,-1.4944180988506848E-26,-1.4944180988506848E-26]
[null,"Cash Deposited",null,null,null,null,null,null,null,null,{"$f":"K289*NOT(K305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37442.09553977826,32677.725049187611,35116.835684414407,40018.721909625208,57685.196597853988,0,71711.8406056409,72986.488126887416,73805.304500254846,69109.707312440558,60636.230818677715,0,36741.454257119432,31997.35450078523,34397.433733758859,39271.29830133637,56846.196084064017,0,70845.099082581743,72109.971913814748,72921.259940573276,68245.558121267051,59810.757509581505,0,36015.407927835928,31291.280717835973,33651.048507702035,38496.823535575488,55980.391494677977,{"$f":"BW289*NOT(BW305)","v":0},69951.760169065325,71206.696966322692,72010.282740911091,67354.164501564868,58957.633110325354,0,35262.452023645521,30557.989272882332,32876.091020959517,37693.69702339662,55086.168989855541,0,69030.197511487277,70275.02554547193,71070.723758266235,66433.866510762193,58075.187268661779,0,34480.996943056482,29795.880053080626,32070.882525024041,36860.22777784559,54161.823700475084,0,68078.693106422215,69313.227611935115,70100.840893989691,65482.910587555911,57161.655343738566,0,33669.363150816018,29003.262363975569,31233.649387243968,35994.629255738451,53205.554532317212,0,67095.432066981361,68319.475554251636,69098.793783676243,64499.444203191808,56215.173018514579,0,32825.776037982156,28178.349751791375,30362.517676018313,35095.013903360479,52215.458671957022,0,66078.497088596778,67291.838614263412,68062.638181975999,63481.510205388149,55233.770602525663,0,31948.360486449386,27319.254527944755,29455.507435128027,34159.387388975192,51189.525777123767,0,65025.862596851643,66228.276992217929,66990.320024677028,{"$f":"EI289*NOT(EI305)","v":62427.040837118737},54215.367007080982,0,31035.135120816587,26423.98197853563,28510.526629234944,33185.642504035917,50125.631833281695,0,63935.388558963132,65126.635613004109,65879.669149383,61333.851411435113,53157.763373924856,44608.110514143031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU289*NOT(GU305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG289*NOT(JG305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS289*NOT(LS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE289*NOT(OE305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash after Deposit",null,null,null,null,null,null,null,{"$f":"K289-K290","v":0},{"$f":"L289-L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,20600.43384025155,94313.815032363607,94841.716359926184,94897.741273924214,89377.404166765657,80092.695341573897,32549.826000877893,53783.757922747682,49025.847061915381,51602.235473139073,56629.190211036614,74479.177559722011,82739.719372297026,90610.954130387239,92071.215771418589,93074.708378016614,88537.555149917767,80204.985759173374,200467.06945223088,0,0,0,0,0,-60183.289262393664,0,0,0,0,0,76839.747926840559,0,0,0,0,0,-53211.05673536734,0,0,0,0,0,83280.223594695854,0,0,0,0,0,-46397.565087389085,{"$f":"BX289-BX290","v":0},0,0,0,0,89557.446307798964,0,0,0,0,0,-39752.262679049454,0,0,0,0,0,95661.491745367937,0,0,0,0,0,-33285.131490792148,0,0,0,0,0,101581.8758102131,0,0,0,0,0,-27006.717588292115,0,0,0,0,0,107307.52265022043,0,0,0,0,0,-20928.163337464764,0,0,0,0,0,112826.73084239906,0,0,0,0,0,-15061.241470278648,0,0,0,0,{"$f":"EJ289-EJ290","v":0},118127.13763318711,0,0,0,0,0,-9418.3911084338906,0,0,0,0,0,0,386147.49883304868,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,31857.660475572473,{"$f":"GV289-GV290","v":34506.916702123097},40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,96562.734993456877,{"$f":"JH289-JH290","v":109252.52730397401},111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,-1.029936797856553E-26,-1.029936797856553E-26,-1.040034217443382E-26,-1.040034217443382E-26,{"$f":"LT289-LT290","v":-1.0501316370302109E-26},-1.0501316370302109E-26,-1.0602290566170399E-26,-1.0602290566170399E-26,-1.0703264762038688E-26,-1.0703264762038688E-26,-1.0804238957906978E-26,-1.0804238957906978E-26,-1.0905213153775267E-26,-1.0905213153775267E-26,-1.1006187349643557E-26,-1.1006187349643557E-26,-1.1107161545511846E-26,-1.1107161545511846E-26,-1.1208135741380136E-26,-1.1208135741380136E-26,-1.1309109937248425E-26,-1.1309109937248425E-26,-1.1410084133116715E-26,-1.1410084133116715E-26,-1.1511058328985004E-26,-1.1511058328985004E-26,-1.1612032524853294E-26,-1.1612032524853294E-26,-1.1713006720721583E-26,-1.1713006720721583E-26,-1.1813980916589873E-26,-1.1914955112458162E-26,-1.1914955112458162E-26,-1.2015929308326452E-26,-1.2015929308326452E-26,-1.2116903504194741E-26,-1.2116903504194741E-26,-1.2217877700063031E-26,-1.2217877700063031E-26,-1.231885189593132E-26,-1.231885189593132E-26,-1.241982609179961E-26,-1.2520800287667899E-26,-1.2520800287667899E-26,-1.2621774483536189E-26,-1.2621774483536189E-26,-1.2722748679404478E-26,-1.2722748679404478E-26,-1.2823722875272768E-26,-1.2924697071141057E-26,-1.2924697071141057E-26,-1.3025671267009347E-26,-1.3025671267009347E-26,-1.3126645462877636E-26,-1.3227619658745926E-26,-1.3227619658745926E-26,-1.3328593854614215E-26,-1.3328593854614215E-26,-1.3429568050482505E-26,-1.3530542246350794E-26,-1.3530542246350794E-26,-1.3631516442219084E-26,-1.3631516442219084E-26,-1.3732490638087374E-26,-1.3833464833955663E-26,-1.3833464833955663E-26,-1.3934439029823953E-26,-1.4035413225692242E-26,{"$f":"OF289-OF290","v":-1.4035413225692242E-26},-1.4136387421560532E-26,-1.4136387421560532E-26,-1.4237361617428821E-26,-1.4338335813297111E-26,-1.4338335813297111E-26,-1.44393100091654E-26,-1.454028420503369E-26,-1.454028420503369E-26,-1.4641258400901979E-26,-1.4742232596770269E-26,-1.4742232596770269E-26,-1.4843206792638558E-26,-1.4944180988506848E-26,-1.4944180988506848E-26]
[null,"Cash Sweep Percent",null,null,null,null,null,null,{"$f":"'General Assumptions'!G68","v":1},null,{"$f":"IF(K211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BW211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EI211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GU211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JG211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LS211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OE211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cash sweep to debt fund",null,null,null,null,null,null,null,null,{"$f":"MIN(K291*K292,K159*K55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20600.43384025155,94313.815032363607,94841.716359926184,94897.741273924214,89377.404166765657,80092.695341573897,32549.826000877893,53783.757922747682,49025.847061915381,51602.235473139073,56629.190211036614,74479.177559722011,47287.272687649354,0,0,0,0,0,0,0,0,0,0,0,-60183.289262393664,0,0,0,0,0,60183.289262393664,0,0,0,0,0,-53211.05673536734,0,0,0,0,0,53211.05673536734,0,0,0,0,0,{"$f":"MIN(BW291*BW292,BW159*BW55)","v":-46397.565087389085},0,0,0,0,0,46397.565087389085,0,0,0,0,0,-39752.262679049454,0,0,0,0,0,39752.262679049454,0,0,0,0,0,-33285.131490792148,0,0,0,0,0,33285.131490792148,0,0,0,0,0,-27006.717588292115,0,0,0,0,0,27006.717588292115,0,0,0,0,0,-20928.163337464764,0,0,0,0,0,20928.163337464764,0,0,0,0,0,-15061.241470278648,0,0,0,{"$f":"MIN(EI291*EI292,EI159*EI55)","v":0},0,15061.241470278648,0,0,0,0,0,-9418.3911084338906,0,0,0,0,0,0,9418.3911084338906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GU291*GU292,GU159*GU55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JG291*JG292,JG159*JG55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.029936797856553E-26,-1.029936797856553E-26,-1.040034217443382E-26,{"$f":"MIN(LS291*LS292,LS159*LS55)","v":-1.040034217443382E-26},-1.0501316370302109E-26,-1.0501316370302109E-26,-1.0602290566170399E-26,-1.0602290566170399E-26,-1.0703264762038688E-26,-1.0703264762038688E-26,-1.0804238957906978E-26,-1.0804238957906978E-26,-1.0905213153775267E-26,-1.0905213153775267E-26,-1.1006187349643557E-26,-1.1006187349643557E-26,-1.1107161545511846E-26,-1.1107161545511846E-26,-1.1208135741380136E-26,-1.1208135741380136E-26,-1.1309109937248425E-26,-1.1309109937248425E-26,-1.1410084133116715E-26,-1.1410084133116715E-26,-1.1511058328985004E-26,-1.1511058328985004E-26,-1.1612032524853294E-26,-1.1612032524853294E-26,-1.1713006720721583E-26,-1.1713006720721583E-26,-1.1813980916589873E-26,-1.1914955112458162E-26,-1.1914955112458162E-26,-1.2015929308326452E-26,-1.2015929308326452E-26,-1.2116903504194741E-26,-1.2116903504194741E-26,-1.2217877700063031E-26,-1.2217877700063031E-26,-1.231885189593132E-26,-1.231885189593132E-26,-1.241982609179961E-26,-1.2520800287667899E-26,-1.2520800287667899E-26,-1.2621774483536189E-26,-1.2621774483536189E-26,-1.2722748679404478E-26,-1.2722748679404478E-26,-1.2823722875272768E-26,-1.2924697071141057E-26,-1.2924697071141057E-26,-1.3025671267009347E-26,-1.3025671267009347E-26,-1.3126645462877636E-26,-1.3227619658745926E-26,-1.3227619658745926E-26,-1.3328593854614215E-26,-1.3328593854614215E-26,-1.3429568050482505E-26,-1.3530542246350794E-26,-1.3530542246350794E-26,-1.3631516442219084E-26,-1.3631516442219084E-26,-1.3732490638087374E-26,-1.3833464833955663E-26,-1.3833464833955663E-26,-1.3934439029823953E-26,{"$f":"MIN(OE291*OE292,OE159*OE55)","v":-1.4035413225692242E-26},-1.4035413225692242E-26,-1.4136387421560532E-26,-1.4136387421560532E-26,-1.4237361617428821E-26,-1.4338335813297111E-26,-1.4338335813297111E-26,-1.44393100091654E-26,-1.454028420503369E-26,-1.454028420503369E-26,-1.4641258400901979E-26,-1.4742232596770269E-26,-1.4742232596770269E-26,-1.4843206792638558E-26,-1.4944180988506848E-26,-1.4944180988506848E-26]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K291-K293","v":0},{"$f":"L291-L293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35452.446684647672,90610.954130387239,92071.215771418589,93074.708378016614,88537.555149917767,80204.985759173374,200467.06945223088,0,0,0,0,0,0,0,0,0,0,0,16656.458664446895,0,0,0,0,0,0,0,0,0,0,0,30069.166859328514,0,0,0,0,0,0,{"$f":"BX291-BX293","v":0},0,0,0,0,43159.881220409879,0,0,0,0,0,0,0,0,0,0,0,55909.229066318483,0,0,0,0,0,0,0,0,0,0,0,68296.744319420948,0,0,0,0,0,0,0,0,0,0,0,80300.805061928317,0,0,0,0,0,0,0,0,0,0,0,91898.567504934297,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ291-EJ293","v":0},103065.89616290847,0,0,0,0,0,0,0,0,0,0,0,0,376729.10772461479,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,31857.660475572473,{"$f":"GV291-GV293","v":34506.916702123097},40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,96562.734993456877,{"$f":"JH291-JH293","v":109252.52730397401},111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,0,0,0,0,{"$f":"LT291-LT293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF291-OF293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash from re-financing",null,null,null,null,null,null,null,null,{"$f":"K201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3969452.007051249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: fees paid at re-financing",null,null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79389.040141024976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayments of debt fund",null,null,null,null,null,null,null,null,{"$f":"K206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3789787.1944560166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash flow after re-financing",null,null,null,null,null,null,null,null,{"$f":"K294+K295-K296-K297","v":0},{"$f":"L294+L295-L296-L297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100275.7724542073,0,0,0,0,0,35452.446684647672,90610.954130387239,92071.215771418589,93074.708378016614,88537.555149917767,80204.985759173374,200467.06945223088,0,0,0,0,0,0,0,0,0,0,0,16656.458664446895,0,0,0,0,0,0,0,0,0,0,0,30069.166859328514,0,0,0,0,0,0,{"$f":"BX294+BX295-BX296-BX297","v":0},0,0,0,0,43159.881220409879,0,0,0,0,0,0,0,0,0,0,0,55909.229066318483,0,0,0,0,0,0,0,0,0,0,0,68296.744319420948,0,0,0,0,0,0,0,0,0,0,0,80300.805061928317,0,0,0,0,0,0,0,0,0,0,0,91898.567504934297,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ294+EJ295-EJ296-EJ297","v":0},103065.89616290847,0,0,0,0,0,0,0,0,0,0,0,0,376729.10772461479,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,31857.660475572473,{"$f":"GV294+GV295-GV296-GV297","v":34506.916702123097},40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,96562.734993456877,{"$f":"JH294+JH295-JH296-JH297","v":109252.52730397401},111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,0,0,0,0,{"$f":"LT294+LT295-LT296-LT297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF294+OF295-OF296-OF297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Increase in cash balance",null,null,null,null,null,null,null,null,{"$f":"K298*OR(K211,K155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100275.7724542073,0,0,0,0,0,35452.446684647672,90610.954130387239,92071.215771418589,93074.708378016614,88537.555149917767,80204.985759173374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW298*OR(BW211,BW155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI298*OR(EI211,EI155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU298*OR(GU211,GU155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG298*OR(JG211,JG155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS298*OR(LS211,LS155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE298*OR(OE211,OE155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends Paid",null,null,null,null,null,null,null,{"$f":"MAX(K298-K299-K229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200467.06945223088,0,0,0,0,0,0,0,0,0,0,0,16656.458664446895,0,0,0,0,0,0,0,0,0,0,0,30069.166859328514,0,0,0,0,0,{"$f":"MAX(BW298-BW299-BW229,0)","v":0},0,0,0,0,0,43159.881220409879,0,0,0,0,0,0,0,0,0,0,0,55909.229066318483,0,0,0,0,0,0,0,0,0,0,0,68296.744319420948,0,0,0,0,0,0,0,0,0,0,0,80300.805061928317,0,0,0,0,0,0,0,0,0,0,0,91898.567504934297,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EI298-EI299-EI229,0)","v":0},0,103065.89616290847,0,0,0,0,0,0,0,0,0,0,0,0,376729.10772461479,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,{"$f":"MAX(GU298-GU299-GU229,0)","v":31857.660475572473},34506.916702123097,40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,{"$f":"MAX(JG298-JG299-JG229,0)","v":96562.734993456877},109252.52730397401,111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,0,0,0,{"$f":"MAX(LS298-LS299-LS229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OE298-OE299-OE229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: cash trapped",null,null,null,null,null,null,null,null,{"$f":"K298-K299-K300","v":0},{"$f":"L298-L299-L300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX298-BX299-BX300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ298-EJ299-EJ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV298-GV299-GV300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH298-JH299-JH300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT298-LT299-LT300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF298-OF299-OF300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Rooftop owners",null,null,null,{"$f":"F36","v":0},null,null,null,{"$f":"K300*$G$302","v":0},{"$f":"L300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Development Co.",null,null,null,{"$f":"F37","v":1},null,null,null,{"$f":"K300*$G$303","v":0},{"$f":"L300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200467.06945223088,0,0,0,0,0,0,0,0,0,0,0,16656.458664446895,0,0,0,0,0,0,0,0,0,0,0,30069.166859328514,0,0,0,0,0,0,{"$f":"BX300*$G$303","v":0},0,0,0,0,43159.881220409879,0,0,0,0,0,0,0,0,0,0,0,55909.229066318483,0,0,0,0,0,0,0,0,0,0,0,68296.744319420948,0,0,0,0,0,0,0,0,0,0,0,80300.805061928317,0,0,0,0,0,0,0,0,0,0,0,91898.567504934297,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ300*$G$303","v":0},103065.89616290847,0,0,0,0,0,0,0,0,0,0,0,0,376729.10772461479,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,31857.660475572473,{"$f":"GV300*$G$303","v":34506.916702123097},40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,96562.734993456877,{"$f":"JH300*$G$303","v":109252.52730397401},111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,0,0,0,0,{"$f":"LT300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Dividends allowed",null,null,null,null,{"$f":"H197","v":"2019-11-01"},{"$f":"I197","v":"2028-11-01"},null,{"$f":"OR(K2<$H$305,K2>$I$305,K210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"OR(BW2<$H$305,BW2>$I$305,BW210)","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"OR(EI2<$H$305,EI2>$I$305,EI210)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU2<$H$305,GU2>$I$305,GU210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG2<$H$305,JG2>$I$305,JG210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(LS2<$H$305,LS2>$I$305,LS210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(OE2<$H$305,OE2>$I$305,OE210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Balance Sheet"]
[null,"Assets"]
[null,null,"Cash",null,null,null,null,null,null,null,{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100275.7724542073,100275.7724542073,100275.7724542073,100275.7724542073,100275.7724542073,100275.7724542073,135728.21913885497,226339.17326924222,318410.38904066081,411485.09741867741,500022.65256859519,580227.63832776854,0,37442.09553977826,70119.820588965871,105236.65627338027,145255.37818300549,202940.57478085949,0,71711.8406056409,144698.32873252832,218503.63323278318,287613.34054522373,348249.57136390143,0,36741.454257119432,68738.808757904655,103136.24249166352,142407.54079299991,199253.73687706393,0,70845.099082581743,142955.07099639648,215876.33093696975,284121.88905823679,343932.6465678183,0,36015.407927835928,67306.688645671908,100957.73715337395,139454.56068894942,195434.95218362741,{"$f":"BW238","v":0},69951.760169065325,141158.45713538802,213168.73987629911,280522.90437786398,339480.53748818935,0,35262.452023645521,65820.441296527861,98696.532317487377,136390.22934088399,191476.39833073952,0,69030.197511487277,139305.22305695922,210375.94681522547,276809.81332598766,334885.00059464946,0,34480.996943056482,64276.876996137107,96347.759521161148,133207.98729900672,187369.81099948182,0,68078.693106422215,137391.92071835732,207492.76161234701,272975.67219990294,330137.3275436415,0,33669.363150816018,62672.625514791587,93906.274902035555,129900.904157774,183106.45869009121,0,67095.432066981361,135414.907621233,204513.70140490925,269013.14560810104,325228.31862661563,0,32825.776037982156,61004.125789773534,91366.643465791843,126461.65736915232,178677.11604110934,0,66078.497088596778,133370.3357028602,201432.97388483619,264914.48409022432,320148.25469274999,0,31948.360486449386,59267.615014394141,88723.122449522169,122882.50983849735,174072.03561562113,0,65025.862596851643,131254.13958906959,198244.45961374661,{"$f":"EI238","v":260671.50045086537},314886.86745794635,0,31035.135120816587,57459.117099352217,85969.643728587165,119155.28623262308,169280.91806590479,0,63935.388558963132,129062.02417196723,194941.69332135023,256275.54473278535,309433.3081067102,354041.41862085322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accounts Recievables",null,null,null,null,null,null,null,{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83765.438486299914,84659.291833570605,85073.27020235981,79769.804332801985,70581.140886255598,61041.213347202211,47294.000537443164,42164.407929208144,44894.939742768162,49743.097958930943,67719.188922163186,75775.775278598652,83348.522160718436,84237.926631938462,84649.844552606068,79372.775029120545,70229.845286955911,60737.399759669788,47058.60941095437,41954.547748901932,44671.489192601017,49495.517214427731,67382.137795505463,75398.625007936469,82933.680906021473,83818.658644082854,84228.526371866261,78977.721814879158,69880.29815185687,60435.098309444307,46824.389870328385,41745.732082142531,44449.150797804883,49249.168725806427,67046.764235631737,75023.351885032054,82520.904394191384,83401.477431776773,83809.305170871143,78584.634854709439,69532.490778523759,60134.301470334409,46591.336084362374,41537.95573018986,44227.919022973634,49004.046359898115,66713.059892977035,74649.9465669684,{"$f":"BW102","v":82110.182348615082},82986.372608746286,83392.170512558674,78193.50436219557,69186.414507835434,59835.00175360791,46359.442250876375,41331.213520178884,44007.788360251812,48760.144014059697,66381.016459533741,74278.399757329898,81701.504543827978,82573.333840411855,82977.112011813748,77804.320599630286,68842.060723768722,59537.191707805338,46128.702596568888,41125.500304990783,43788.753329197498,48517.455616021973,66050.625668644469,73908.702205970898,81294.860805259552,82162.350843631037,82564.119335210184,77417.073877772913,68499.420853184056,59240.863918554634,45899.111376873305,40920.810963125004,43570.808476646052,48275.97512373871,65721.879294796789,73540.844708785429,80890.241008980011,81753.413386442524,82153.182200752984,77031.754555607942,68158.486365612058,58946.011008386486,45670.662875814836,40717.140398571704,43353.948376574241,48035.696525236002,65394.769153418158,73174.818107478262,80487.635081448447,81346.511287811547,81744.290377622776,76648.35304010495,67819.24877304105,58652.62563655054,45443.351405868081,40514.48354068472,43138.167629965159,47796.613838462676,65069.287100672103,72810.613289336528,80087.032999261661,80941.634417376074,81337.433685920769,76266.859785979861,{"$f":"EI102","v":67481.699629705778},58360.700498832826,45217.171307815544,40312.835344055551,42923.460864673827,47558.721111141407,64745.425033255648,72448.22118700319,79688.424788904871,80538.772695194872,80932.601996415411,75887.265295457226,67145.830531877145,58070.228327373756,44992.116950606796,40112.190788387583,42709.822735293441,47322.012420620362,64423.174888197398,72087.632778251005,79291.800526503357,80137.916091496474,80529.785230290363,75509.560118033885,66811.633117653051,57781.201890487297,44768.182731218105,39912.544878371205,42497.247923022282,47086.481873725963,64102.528642656936,71728.839085758213,78897.150337575396,79739.054626429483,80128.973358893447,82939.864958934617,73772.177958810295,64136.642736526643,49953.767832052326,44770.02526135349,47920.115930362481,53374.329247489564,73044.998232212587,82165.264459540165,90852.086726211142,92304.698032188404,93244.115974652552,87891.316416325484,78176.324966403161,67965.555085337066,52935.972549369486,47442.764202241742,50780.913063070817,56560.739069480442,77405.733122859965,87070.4728132858,96275.892244223942,97815.223420936047,98810.723952184431,93138.366034468636,82843.396444998172,72023.050801616584,56096.212785566662,50275.06377336062,{"$f":"GU102","v":53812.497767462119},59937.37531111588,82026.80081173747,92268.518647101882,102023.49512735257,103654.72328993645,104709.65450097584,98698.660815135459,87789.088800126745,76322.776151229496,59445.117135588545,53276.44963182904,57025.06594114397,63515.594355520538,86923.742983339587,97776.88415206979,108114.22584998589,109842.83718370178,110960.74704421131,104590.90127366042,93030.035501663137,80879.192072490405,62993.948714003986,56457.016109779521,60429.422169622107,67307.430553884245,92113.029149766604,103614.09519375174,114568.56890220386,116400.37711370375,117585.0254046507,110834.90433295768,98583.863025904982,85707.62281153501,66754.64303538001,59827.460163855532,64037.016064538759,71325.63669967762,97612.112041378728,109799.7836188216,121408.23168370077,123349.39755382457,124604.76851244899,117451.66997226657,104469.25013735642,90824.307461188058,70739.848156087508,63399.11735146954,67859.980771277929,75583.726919149412,103439.48630423276,116354.75328135717,128656.21751062671,130713.2696144865,132043.58533418237,124463.45185478008,110705.99070959225,96246.454576666001,74962.967212544812,67183.999954819054,71911.173775448158,80096.022122356633,109614.75070171453,123301.05001085607,{"$f":"JG102","v":136336.90298088628},138516.75964492504,139926.49427508505,131893.83217169251,117315.06029648278,101992.30005179775,79438.203498963514,71194.837380878729,76204.220145482934,84877.698167589057,116158.67402956494,130662.0357572924,144476.11995809141,146786.11252796269,148280.00732154347,139767.80095438508,124318.686677675,108081.16845041595,84180.6082362054,75445.118973244389,80753.558356794209,89944.83690117595,123093.26496598672,138462.46716258139,153101.24244989755,155549.13994742115,157132.21920683779,148111.84012149196,131740.42461558784,114533.53799918827,89206.131192404835,79949.139379813161,85574.488851595743,95314.480244333317,130441.84609175313,146728.57882270473,162241.27867291574,164835.31392503608,166512.90190001525,156954.01254351734,139605.2350753482,121371.1094604753,94531.674325607761,84722.046628882323,90683.225497712789,101004.6875089572,138229.13232926445,155488.17152052597,171926.96861383508,174675.86594146027,176453.60473568345,166324.05642454766,147939.56917410131,128616.87911684942,100175.14862883792,89779.893075357963,96096.95011944772,107034.59613513055,146481.31406436244,164770.70572604393,0,0,0,0,{"$f":"LS102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gross Plant",null,null,null,null,null,null,null,{"$f":"K130","v":0},0,0,0,0,0,0,0,0,0,10594.256262456367,21244.256262456358,1256386.9444003575,2491529.632538259,3726672.32067616,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"BW130","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"EI130","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"GU130","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"JG130","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"LS130","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,{"$f":"OE130","v":4961815.0088140611},4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611,4961815.0088140611]
[null,null,"Less: Accumulated Depreciation",null,null,null,null,null,null,null,{"$f":"-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-51685.573008479798,-103371.1460169596,-155056.71902543941,-206742.29203391919,-258427.86504239897,-310113.43805087876,-361799.01105935854,-413484.58406783832,-465170.15707631811,-516855.73008479789,-568541.30309327773,-620226.87610175752,-671912.4491102373,-723598.02211871708,-775283.59512719687,-826969.16813567665,-878654.74114415643,-930340.31415263622,-982025.887161116,-1033711.4601695958,-1085397.0331780757,-1137082.6061865555,-1188768.1791950352,-1240453.752203515,-1292139.3252119948,-1343824.8982204746,-1395510.4712289544,-1447196.0442374342,-1498881.6172459139,-1550567.1902543937,-1602252.7632628735,-1653938.3362713533,-1705623.9092798331,-1757309.4822883129,-1808995.0552967926,-1860680.6283052724,-1912366.2013137522,-1964051.774322232,-2015737.3473307118,-2067422.9203391916,-2119108.4933476713,-2170794.0663561514,-2222479.6393646314,-2274165.2123731114,-2325850.7853815914,-2377536.3583900714,-2429221.9313985514,-2480907.5044070315,{"$f":"-BW134","v":-2532593.0774155115},-2584278.6504239915,-2635964.2234324715,-2687649.7964409515,-2739335.3694494315,-2791020.9424579116,-2842706.5154663916,-2894392.0884748716,-2946077.6614833516,-2997763.2344918316,-3049448.8075003116,-3101134.3805087917,-3152819.9535172717,-3204505.5265257517,-3256191.0995342317,-3307876.6725427117,-3359562.2455511917,-3411247.8185596718,-3462933.3915681518,-3514618.9645766318,-3566304.5375851118,-3617990.1105935918,-3669675.6836020718,-3721361.2566105518,-3773046.8296190319,-3824732.4026275119,-3876417.9756359919,-3928103.5486444719,-3979789.1216529519,-4031474.6946614319,-4083160.267669912,-4134845.840678392,-4186531.413686872,-4238216.986695352,-4289902.5597038316,-4341588.1327123111,-4393273.7057207907,-4444959.2787292702,-4496644.8517377498,-4548330.4247462293,-4600015.9977547089,-4651701.5707631884,-4703387.143771668,-4755072.7167801475,-4806758.2897886271,-4858443.8627971066,-4910129.4358055862,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,{"$f":"-EI134","v":-4961815.0088140611},-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,{"$f":"-GU134","v":-4961815.0088140611},-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,{"$f":"-JG134","v":-4961815.0088140611},-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,{"$f":"-LS134","v":-4961815.0088140611},-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,{"$f":"-OE134","v":-4961815.0088140611},-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611,-4961815.0088140611]
[null,null,"IDC Net Plant",null,null,null,null,null,null,null,{"$f":"K250","v":0},0,0,0,0,0,0,0,0,0,0,43.701307082632518,136.29601856548496,5324.2362718020468,15628.540367152053,31070.31330546422,31070.31330546422,31070.31330546422,31070.31330546422,31070.31330546422,31070.31330546422,31070.31330546422,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"BW250","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"EI250","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"GU250","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"JG250","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"LS250","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"OE250","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892]
[null,null,"UnAmortized signing fees"]
[null,null,"Total assets",null,null,null,null,null,null,null,{"$f":"SUM(K309:K314)","v":0},{"$f":"SUM(L309:L314)","v":0},0,0,0,0,0,0,0,0,10594.256262456367,21287.95756953899,1256523.2404189231,2496853.8688100609,3742300.8610433121,4992885.3221195256,5024965.1875973456,4974173.4679361358,4922901.8732964462,4865912.8344184086,4805038.5979633825,4743813.0974158486,4858045.1241928423,4801229.9585761279,4752274.9173812075,4705437.5025888905,4671728.0205436433,4628099.0338915987,4619438.6544498866,4659253.4400430135,4700051.0007266197,4736163.0665726718,4763872.1189719457,4782899.0861953525,4137307.0845103888,4117959.5453796349,4101668.6388640418,4089923.9295618022,4096143.6990440264,4110159.8098458312,3863068.7179545765,3883979.9632897992,3905690.7461359901,3922559.6730707791,3930886.3837117166,3930391.8416795023,3516845.9888680056,3496823.2123284591,3479838.4125364269,3467350.2911897069,3472733.611992389,3485870.8227173742,3242429.0653409897,3262469.1644526767,3283301.391097106,3299312.4077130379,3306820.2487496394,3305547.2439425513,2896386.058980281,2875662.5135454647,2857958.1845476045,2844699.787383751,2849220.0514439256,2861451.7566041145,2621791.4671936543,{"$f":"SUM(BX309:BX314)","v":2640933.8446143707},2660860.7664760253,2675986.8100580936,2682648.3116968176,2680568.959044436,2275927.2890450354,2254475.9393295031,2236024.9304339788,2221967.8041002657,2225596.8005606565,2236894.7798398277,2001155.9132871064,2019372.3670866974,2038365.5977950911,2052577.9571326943,2058363.9907591152,2055448.7360033337,1655469.673288967,1633261.8949319655,1614035.4550007726,1599149.4668041412,1601857.2916261298,1612191.6188554512,1380522.3934467784,1397783.0035830913,1415812.4266781262,1429080.649106198,1433960.333660685,1430177.8590613147,1035013.2059675115,1012018.6956960997,991986.38256511604,976239.6255909726,977994.58600928914,987333.5329471156,759890.8975487398,776163.9289847035,793197.60034478642,805489.39347483777,809429.9964795541,804747.12113236357,414557.88136469759,390744.56191695668,369874.1466382714,353232.83945447113,354001.35297753476,362311.28759507649,190946.98852793779,257884.36182289757,325573.9795269724,388540.6803714307,443193.08630975429,489260.23377578985,155902.70485235751,182922.19747362286,212865.13609084859,246979.0897344742,298411.15038565826,357342.00235144701,190546.38644575048,256426.85046071652,323050.92672147974,384970.67284621578,438612.55352705996,{"$f":"SUM(EJ309:EJ314)","v":483706.92140326835},155676.52475430444,181807.3239113614,210841.93141051568,243987.71828621812,294360.06471236795,352188.4926993968,190147.77823539451,254933.51470064744,320453.97961487155,381288.31206329633,433880.72871115152,477962.88988057338,509492.88901794888,150571.54423487652,153169.17618178297,157781.36586710997,174882.52833468653,182546.98622473981,189751.15397299267,190597.26953798532,190989.13867677934,185968.91356452275,177270.98656414263,168240.55533697642,155227.5361777069,150371.89832486026,152956.60136951134,157545.83532021474,174561.88208914641,182188.19253224786,189356.5037840642,190198.40807291865,190588.32680538297,193399.21840542369,184231.5314052999,174595.99618301541,160413.12127854116,155229.3787078429,158379.4693768518,163833.68269397877,183504.35167870205,192624.61790602934,201311.44017270021,202764.05147867743,203703.46942114178,198350.66986281425,188635.67841289192,178424.90853182599,163395.32599585876,157902.11764873099,161240.26650955994,167020.09251596965,187865.08656934928,197529.82625977509,206735.24569071271,208274.57686742488,209270.07739867363,203597.71948095784,193302.74989148695,182482.40424810536,166555.56623205543,160734.41721985023,164271.8512139516,{"$f":"SUM(GV309:GV314)","v":170396.72875760496},192486.15425822698,202727.87209359091,212482.84857384209,214114.07673642598,215169.0079474654,209158.01426162478,198248.44224661589,186782.12959771883,169904.47058207728,163735.80307831801,167484.41938763298,173974.94780200999,197383.09642982855,208236.23759855889,218573.57929647528,220302.19063019101,221420.10049070045,215050.25472014956,203489.38894815277,191338.54551897943,173453.3021604931,166916.36955626868,170888.77561611123,177766.78400037345,202572.38259625621,214073.44864024129,225027.92234869301,226859.73056019284,228044.37885113992,221294.25777944643,209043.21647239383,196166.97625802457,177213.99648186937,170286.81361034513,174496.36951102782,181784.99014616664,208071.46548786759,220259.13706531096,231867.58513018955,233808.75100031402,235064.12195893843,227911.0234187562,214928.60358384531,201283.66090767737,181199.2016025763,173858.47079795878,178319.33421776723,186043.08036563825,213898.83975072205,226814.10672784597,239115.57095711585,241172.62306097616,242502.93878067192,234922.80530126952,221165.34415608179,206705.80802315474,185422.32065903395,177643.35340130795,182370.52722193766,190555.37556884624,220074.10414820351,233760.40345734544,246796.2564273756,{"$f":"SUM(JH309:JH314)","v":248976.11309141386},250385.8477215739,242353.18561818171,227774.41374297161,212451.65349828731,189897.55694545247,181654.19082736783,186663.57359197177,195337.05161407869,226618.02747605368,241121.38920378126,254935.47340458073,257245.46597445197,258739.36076803226,250227.15440087393,234778.04012416396,218540.52189690527,194639.96168269496,185904.47241973318,191212.91180328373,200404.19034766499,233552.61841247603,248921.82060907036,263560.59589638654,266008.49339391012,267591.57265332714,258571.19356798101,242199.77806207724,224992.89144567773,199665.48463889398,190408.49282630254,196033.84229808487,205773.83369082212,240901.19953824207,257187.93226919416,272700.63211940508,275294.66737152543,276972.25534650404,267413.36599000636,250064.58852183726,231830.46290696412,204991.02777209692,195181.40007537138,201142.57894420158,211464.04095544666,248688.48577575386,265947.52496701479,282386.32206032425,285135.21938794944,286912.95818217285,276783.40987103712,258398.92262059078,239076.23256333824,210634.50207532756,200239.24652184732,206556.30356593709,217493.94958161935,256940.66751085129,275230.05917253345,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"SUM(LT309:LT314)","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,{"$f":"SUM(OF309:OF314)","v":110459.3534464892},110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892,110459.3534464892]
[]
[null,"Liabilities and Equity"]
[null,null,"Liabilities"]
[null,null,"Accounts Payable",null,null,null,null,null,null,null,{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10052.057294187838,10080.156316765442,10096.288733771249,9969.5154729742681,9745.6428610121129,9513.0193959428907,9175.24471010456,9052.9416029470794,9500.9880437340962,9628.1913458323797,10083.624533335566,10291.101838491468,10486.515056580532,10514.876782035102,10531.333580093964,10405.598098035018,10183.248687005505,9952.1941292519277,9616.5138711760537,9495.2349236962873,9963.685794955516,10090.675799730523,10544.264237052303,10751.133135614022,10946.00022459456,10974.649511608975,10991.455380098472,10866.778953843819,10645.971743906965,10416.505006003083,10082.935613208925,9962.7027311904694,10452.693448467116,10579.498505671399,11031.278806193532,11237.569902365794,11431.92130157254,11460.884585906642,11478.065801073084,11354.471320537616,11135.22694507819,10907.368582310059,10575.928156526441,10456.76489193292,10969.492865704669,11096.142957717302,11546.153335651245,11751.898873759208,{"$f":"BW109","v":11945.76667289919},11975.072070092578,11992.656598286761,11870.168669925213,11652.509499730366,11426.281814857157,11096.990227230823,10978.921884101128,11515.649913522015,11642.176762515053,12090.45714083333,12295.691113668196,12489.109161728386,12518.786576477949,12536.804184100794,12415.449241344581,12199.399495562866,11974.826650355122,11647.705653512388,11530.759400744637,12092.819253317572,12219.256435383131,12665.848560746914,12870.606824945382,13063.610846171188,13093.692088817214,13112.17445941145,12991.980880289533,12777.566744612101,12554.674878650143,12229.748226057272,12113.953217529175,12702.749404905015,12829.132471595451,13274.080036733254,13478.400435648025,13671.028153052313,13701.547063635251,13720.527922587577,13601.526154998379,13388.775907531694,13167.593264736081,12844.886837832644,12730.274340335191,13347.288100996248,13473.65470875927,13917.003482781163,14120.925977329443,14313.217244221589,14344.209824601558,14363.725071950053,14245.947767081598,14034.89191241162,13815.448975808158,13494.99091941866,13381.594448910886,14028.387949087733,14154.777997109666,14596.575964272868,14800.142772281548,14992.139712337852,15023.644266900961,15043.732118774496,14927.214273202484,{"$f":"EI109","v":14717.88568518268},14500.215320437232,14182.036186998901,14069.891653724626,14748.11241851838,14874.568195522183,15314.865702997522,15518.121447597267,15709.868604028015,15741.925889537679,15762.627028788513,15647.406135816287,15439.840209646496,15223.9778179395,14908.110721119343,14797.256584161873,15508.64217150182,15635.208512081841,16074.058427306214,16277.050294962752,16468.594789367173,16501.248174554821,16522.605911181803,16408.722122022984,16202.956936222956,15988.940617070763,15675.421395381982,15565.898827270192,16312.281758030576,16439.006209144067,16876.464087382054,17079.241996191122,17270.633697730045,17303.929333258307,17325.989775257254,17408.63932341797,17191.88953192297,16963.509002892082,16621.510794297224,16504.557052822744,17302.32631558038,17451.454835006934,17956.061954725687,18196.976567742968,18427.122999469062,18476.482432265348,18513.080665303984,18392.442456285869,18162.818808473945,17920.870423322696,17558.521812101604,17434.653014697949,18276.412105709336,18434.511199490349,18969.311071607059,19224.676538428506,19468.631331140132,19521.006630464337,19559.859259213583,19432.088906906854,19188.827129604579,18932.505206417347,18548.595620085769,18417.403297788002,{"$f":"GU109","v":19305.581065338876},19473.190671386346,20039.990206034949,20310.673679826312,20569.265653721734,20624.84135898665,20666.087487236098,20530.763749442602,20273.054221560109,20001.505259898317,19594.752137241496,19455.803718850366,20392.963313128199,20570.65588932838,21171.370155470573,21458.290846910055,21732.398592769907,21791.370552391145,21835.157881995616,21691.834663867277,21418.81972727209,21131.139571649845,20700.18408334961,20553.021474945046,21541.867786169892,21730.250270396864,22366.908971519668,22671.041275384909,22961.596144729938,23024.17221025387,23070.657573520242,22918.862463062153,22629.633574091393,22324.864409296177,21868.266924272251,21712.405005120756,22755.792514360073,22955.508402709293,23630.26274033224,23952.639549963682,24260.628824950581,24327.029587855472,24376.379512953299,24215.612230344697,23909.206942518365,23586.334110814852,23102.569393176986,22937.494423119526,24038.435488728421,24250.167039106553,24965.29698732929,25307.013208265475,25633.483462130851,25703.943035929005,25756.334347377218,25586.065103046356,25261.463870986099,24919.412500651684,24406.86462126263,24232.032554381254,25393.70615828778,25618.176726926129,26376.098742639435,26738.315017399073,{"$f":"JG109","v":27084.375676912154},27159.14252734289,27214.762983752335,27034.43073984424,26690.553533810456,26328.184967826335,25785.141913525862,25599.976612582013,26825.737591986555,27063.714110902612,27866.989305761286,28250.935962467593,28617.763084541944,28697.100910817429,28756.149882204998,28565.160511766746,28200.863231600466,27816.971244660646,27241.619207194588,27045.510553009379,28338.899344491943,28591.194948408509,29442.537750228152,29849.518988534484,30238.359263880295,30322.547934128961,30385.237121263046,30182.961459138256,29797.032135730973,29390.338927030847,28780.756252663272,28573.058142267571,28737.543406543471,29005.02021828889,29907.307551186725,30338.705879772435,30750.880877246207,30840.217421492471,30906.771619882787,30692.543398954778,30283.698170666488,29852.850119190662,29207.000898848117,28987.029125868805,29161.460474357191,29445.032558315532,30401.313572671846,30858.594513435572,31295.505179566004,31390.304843791208,31460.962755098648,31234.076421148675,30800.955271850486,30344.51844009343,29660.245718694176,29427.275729059525,29612.25515391929,29912.891647677618,30926.398032857214,31411.115107845286,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,{"$f":"LS109","v":4.3655745685100555E-11},4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,{"$f":"OE109","v":4.3655745685100555E-11},4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11]
[null,null,"Accrued Interest",null,null,null,null,null,null,null,{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16539.383362713539,33147.680822771712,49825.179522246799,66572.167799636372,83388.935194848396,100275.77245420714,117232.97153547987,134260.82561292459,151359.62908235865,168529.67756624869,185771.2679188216,0,16351.57307279889,32703.146145597781,49054.719218396669,65406.292291195561,81757.865363994453,0,15389.715833222484,30779.431666444969,46169.147499667451,61558.863332889938,76948.579166112424,0,14427.858593646079,28855.717187292157,43283.575780938234,57711.434374584314,72139.292968230395,0,13466.001354069673,26932.002708139345,40398.004062209016,53864.005416278691,67330.006770348366,0,12504.144114493267,25008.288228986534,37512.432343479799,50016.576457973068,62520.720572466336,{"$f":"BW223","v":0},11542.286874916861,23084.573749833722,34626.860624750581,46169.147499667444,57711.434374584307,0,10580.429635340455,21160.85927068091,31741.288906021364,42321.718541361821,52902.148176702278,0,9618.5723957640494,19237.144791528099,28855.717187292146,38474.289583056197,48092.861978820249,0,8656.7151561876435,17313.430312375287,25970.145468562929,34626.860624750574,43283.575780938219,0,7694.8579166112386,15389.715833222477,23084.573749833715,30779.431666444954,38474.28958305619,0,6733.0006770348336,13466.001354069667,20199.002031104501,26932.002708139335,33665.003385174168,0,5771.1434374584296,11542.286874916859,17313.430312375291,23084.573749833718,28855.717187292146,0,4809.2861978820247,9618.5723957640494,14427.858593646073,19237.144791528099,24046.430989410124,0,3847.4289583056193,7694.8579166112386,11542.286874916857,15389.715833222477,19237.144791528095,0,2885.5717187292148,5771.1434374584296,8656.7151561876453,11542.286874916859,14427.858593646073,0,1923.7144791528094,3847.4289583056188,5771.1434374584278,{"$f":"EI223","v":7694.8579166112377},9618.5723957640475,0,961.85723957640437,1923.7144791528087,2885.571718729213,3847.4289583056175,4809.286197882022,0,-7.2759576141834263E-13,-1.4551915228366853E-12,-2.1827872842550281E-12,-2.9103830456733705E-12,-3.637978807091713E-12,-4.3655745685100554E-12,-5.0931703299283978E-12,-5.8207660913467402E-12,-6.5483618527650827E-12,-7.2759576141834251E-12,-8.0035533756017675E-12,-8.7311491370201108E-12,-9.458744898438454E-12,-1.0186340659856797E-11,-1.091393642127514E-11,-1.1641532182693484E-11,-1.2369127944111827E-11,-1.309672370553017E-11,-1.3824319466948513E-11,-1.4551915228366855E-11,-1.5279510989785198E-11,-1.6007106751203542E-11,-1.6734702512621885E-11,-1.7462298274040228E-11,-1.8189894035458571E-11,-1.8917489796876914E-11,-1.9645085558295258E-11,-2.0372681319713601E-11,-2.1100277081131944E-11,-2.1827872842550287E-11,-2.2555468603968631E-11,-2.3283064365386974E-11,-2.4010660126805317E-11,-2.473825588822366E-11,-2.5465851649642004E-11,-2.6193447411060347E-11,-2.692104317247869E-11,-2.7648638933897033E-11,-2.8376234695315377E-11,-2.9103830456733717E-11,-2.9831426218152057E-11,-3.0559021979570397E-11,-3.1286617740988737E-11,-3.2014213502407077E-11,-3.2741809263825417E-11,-3.3469405025243757E-11,-3.4197000786662097E-11,-3.4924596548080437E-11,-3.5652192309498777E-11,-3.6379788070917117E-11,-3.7107383832335457E-11,-3.7834979593753797E-11,-3.8562575355172137E-11,-3.9290171116590477E-11,-4.0017766878008817E-11,{"$f":"GU223","v":-4.0745362639427157E-11},-4.1472958400845497E-11,-4.2200554162263837E-11,-4.2928149923682177E-11,-4.3655745685100517E-11,-4.4383341446518857E-11,-4.5110937207937197E-11,-4.5838532969355537E-11,-4.6566128730773877E-11,-4.7293724492192217E-11,-4.8021320253610557E-11,-4.8748916015028897E-11,-4.9476511776447237E-11,-5.0204107537865577E-11,-5.0931703299283917E-11,-5.1659299060702257E-11,-5.2386894822120597E-11,-5.3114490583538937E-11,-5.3842086344957277E-11,-5.4569682106375617E-11,-5.5297277867793957E-11,-5.6024873629212297E-11,-5.6752469390630637E-11,-5.7480065152048977E-11,-5.8207660913467317E-11,-5.8935256674885657E-11,-5.9662852436303997E-11,-6.0390448197722337E-11,-6.1118043959140677E-11,-6.1845639720559017E-11,-6.2573235481977357E-11,-6.3300831243395697E-11,-6.4028427004814037E-11,-6.4756022766232377E-11,-6.5483618527650717E-11,-6.6211214289069057E-11,-6.6938810050487397E-11,-6.7666405811905737E-11,-6.8394001573324077E-11,-6.9121597334742417E-11,-6.9849193096160757E-11,-7.0576788857579097E-11,-7.1304384618997437E-11,-7.2031980380415777E-11,-7.2759576141834117E-11,-7.3487171903252457E-11,-7.4214767664670797E-11,-7.4942363426089137E-11,-7.5669959187507477E-11,-7.6397554948925817E-11,-7.7125150710344157E-11,-7.7852746471762497E-11,-7.8580342233180837E-11,-7.9307937994599177E-11,-8.0035533756017517E-11,-8.0763129517435857E-11,-8.1490725278854197E-11,-8.2218321040272537E-11,-8.2945916801690877E-11,-8.3673512563109217E-11,-8.4401108324527557E-11,-8.5128704085945897E-11,-8.5856299847364237E-11,-8.6583895608782577E-11,{"$f":"JG223","v":-8.7311491370200917E-11},-8.8039087131619257E-11,-8.8766682893037597E-11,-8.9494278654455937E-11,-9.0221874415874277E-11,-9.0949470177292617E-11,-9.1677065938710957E-11,-9.2404661700129297E-11,-9.3132257461547637E-11,-9.3859853222965977E-11,-9.4587448984384317E-11,-9.5315044745802657E-11,-9.6042640507220997E-11,-9.6770236268639337E-11,-9.7497832030057677E-11,-9.8225427791476017E-11,-9.8953023552894357E-11,-9.9680619314312697E-11,-1.0040821507573104E-10,-1.0113581083714938E-10,-1.0186340659856772E-10,-1.0259100235998606E-10,-1.033185981214044E-10,-1.0404619388282274E-10,-1.0477378964424108E-10,-1.0550138540565942E-10,-1.0622898116707776E-10,-1.069565769284961E-10,-1.0768417268991444E-10,-1.0841176845133278E-10,-1.0913936421275112E-10,-1.0986695997416946E-10,-1.105945557355878E-10,-1.1132215149700614E-10,-1.1204974725842448E-10,-1.1277734301984282E-10,-1.1350493878126116E-10,-1.142325345426795E-10,-1.1496013030409784E-10,-1.1568772606551618E-10,-1.1641532182693452E-10,-1.1714291758835286E-10,-1.1787051334977121E-10,-1.1859810911118956E-10,-1.1932570487260792E-10,-1.2005330063402627E-10,-1.2078089639544462E-10,-1.2150849215686297E-10,-1.2223608791828133E-10,-1.2296368367969968E-10,-1.2369127944111803E-10,-1.2441887520253639E-10,-1.2514647096395474E-10,-1.2587406672537309E-10,-1.2660166248679145E-10,-1.273292582482098E-10,-1.2805685400962815E-10,-1.287844497710465E-10,-1.2951204553246486E-10,-1.3023964129388321E-10,-1.3096723705530156E-10,-1.3169483281671992E-10,-1.3242242857813827E-10,-1.3315002433955662E-10,{"$f":"LS223","v":-1.3387762010097497E-10},-1.3460521586239333E-10,-1.3533281162381168E-10,-1.3606040738523003E-10,-1.3678800314664839E-10,-1.3751559890806674E-10,-1.3824319466948509E-10,-1.3897079043090345E-10,-1.396983861923218E-10,-1.4042598195374015E-10,-1.411535777151585E-10,-1.4188117347657686E-10,-1.4260876923799521E-10,-1.4333636499941356E-10,-1.4406396076083192E-10,-1.4479155652225027E-10,-1.4551915228366862E-10,-1.4624674804508697E-10,-1.4697434380650533E-10,-1.4770193956792368E-10,-1.4842953532934203E-10,-1.4915713109076039E-10,-1.4988472685217874E-10,-1.5061232261359709E-10,-1.5133991837501544E-10,-1.520675141364338E-10,-1.5279510989785215E-10,-1.535227056592705E-10,-1.5425030142068886E-10,-1.5497789718210721E-10,-1.5570549294352556E-10,-1.5643308870494392E-10,-1.5716068446636227E-10,-1.5788828022778062E-10,-1.5861587598919897E-10,-1.5934347175061733E-10,-1.6007106751203568E-10,-1.6079866327345403E-10,-1.6152625903487239E-10,-1.6225385479629074E-10,-1.6298145055770909E-10,-1.6370904631912744E-10,-1.644366420805458E-10,-1.6516423784196415E-10,-1.658918336033825E-10,-1.6661942936480086E-10,-1.6734702512621921E-10,-1.6807462088763756E-10,-1.6880221664905592E-10,-1.6952981241047427E-10,-1.7025740817189262E-10,-1.7098500393331097E-10,-1.7171259969472933E-10,-1.7244019545614768E-10,-1.7316779121756603E-10,-1.7389538697898439E-10,-1.7462298274040274E-10,-1.7535057850182109E-10,-1.7607817426323944E-10,-1.768057700246578E-10,-1.7753336578607615E-10,-1.782609615474945E-10,-1.7898855730891286E-10,-1.7971615307033121E-10,{"$f":"OE223","v":-1.8044374883174956E-10},-1.8117134459316792E-10,-1.8189894035458627E-10,-1.8262653611600462E-10,-1.8335413187742297E-10,-1.8408172763884133E-10,-1.8480932340025968E-10,-1.8553691916167803E-10,-1.8626451492309639E-10,-1.8699211068451474E-10,-1.8771970644593309E-10,-1.8844730220735144E-10,-1.891748979687698E-10,-1.8990249373018815E-10,-1.906300894916065E-10,-1.9135768525302486E-10]
[null,null,"Debt Fund",null,null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,9534.8306362107305,19159.161812585091,1131914.2370697954,2248211.8026218195,3369114.0956317456,4494640.1106003383,4494640.1106003383,4420926.729408226,4346347.5938914204,4271370.6124228323,4201570.3235630058,4140734.8255377617,318397.80508086696,264614.04715811927,229997.87593154708,178395.64045840799,121766.45024737138,47287.272687649354,0,0,0,0,0,0,0,0,0,0,0,0,60183.289262393664,60183.289262393664,60183.289262393664,60183.289262393664,60183.289262393664,60183.289262393664,0,0,0,0,0,0,53211.05673536734,53211.05673536734,53211.05673536734,53211.05673536734,53211.05673536734,53211.05673536734,0,0,0,0,0,0,{"$f":"BW176","v":46397.565087389085},46397.565087389085,46397.565087389085,46397.565087389085,46397.565087389085,46397.565087389085,0,0,0,0,0,0,39752.262679049454,39752.262679049454,39752.262679049454,39752.262679049454,39752.262679049454,39752.262679049454,0,0,0,0,0,0,33285.131490792148,33285.131490792148,33285.131490792148,33285.131490792148,33285.131490792148,33285.131490792148,0,0,0,0,0,0,27006.717588292115,27006.717588292115,27006.717588292115,27006.717588292115,27006.717588292115,27006.717588292115,0,0,0,0,0,0,20928.163337464764,20928.163337464764,20928.163337464764,20928.163337464764,20928.163337464764,20928.163337464764,0,0,0,0,0,0,15061.241470278648,15061.241470278648,15061.241470278648,15061.241470278648,{"$f":"EI176","v":15061.241470278648},15061.241470278648,0,0,0,0,0,0,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,9418.3911084338906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.029936797856553E-26,2.059873595713106E-26,3.099907813156488E-26,{"$f":"LS176","v":4.13994203059987E-26},5.1900736676300809E-26,6.2402053046602918E-26,7.3004343612773305E-26,8.3606634178943715E-26,9.4309898940982403E-26,1.0501316370302109E-25,1.1581740266092807E-25,1.2662164161883505E-25,1.3752685477261029E-25,1.4843206792638556E-25,1.5943825527602914E-25,1.7044444262567269E-25,1.8155160417118454E-25,1.9265876571669636E-25,2.038669014580765E-25,2.1507503719945666E-25,2.2638414713670504E-25,2.3769325707395351E-25,2.4910334120707022E-25,2.6051342534018694E-25,2.7202448366917194E-25,2.8353554199815695E-25,2.9514757452301024E-25,3.0675960704786353E-25,3.1847261376858512E-25,3.301856204893067E-25,3.4199960140589657E-25,3.5391455651835474E-25,3.6582951163081294E-25,3.7784544093913935E-25,3.898613702474658E-25,4.019782737516605E-25,4.1409517725585528E-25,4.2631305495591832E-25,4.3853093265598135E-25,4.5084978455191267E-25,4.6316863644784399E-25,4.755884625396436E-25,4.881092628273115E-25,5.006300631149794E-25,5.1325183759851558E-25,5.2587361208205177E-25,5.3859636076145625E-25,5.5131910944086073E-25,5.641428323161335E-25,5.7706752938727456E-25,5.8999222645841552E-25,6.0301789772542487E-25,6.1604356899243422E-25,6.2917021445531185E-25,6.4239783411405778E-25,6.556254537728037E-25,6.6895404762741783E-25,6.8228264148203204E-25,6.9571220953251446E-25,7.0924275177886525E-25,7.2277329402521604E-25,7.3640481046743513E-25,7.5003632690965421E-25,7.6376881754774159E-25,7.7760228238169734E-25,7.91435747215653E-25,8.0537018624547705E-25,{"$f":"OE176","v":8.1940559947116929E-25},8.3344101269686162E-25,8.4757740011842216E-25,8.617137875399825E-25,8.7595114915741133E-25,8.9028948497070844E-25,9.0462782078400555E-25,9.1906713079317076E-25,9.3360741499820445E-25,9.4814769920323814E-25,9.6278895760414012E-25,9.7753119020091057E-25,9.9227342279768084E-25,1.0071166295903194E-24,1.0220608105788262E-24,1.0370049915673331E-24]
[null,null,"Local Bank Debt",null,null,null,null,null,null,null,{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3969452.007051249,3985991.3904139628,4002599.687874021,4019277.1865734961,4036024.1748508858,4052840.9422460976,4069727.7795054563,4086684.9785867292,4103712.832664174,4120811.6361336079,4137981.684617498,4155223.2749700709,3924377.5374717335,3924377.5374717335,3924377.5374717335,3924377.5374717335,3924377.5374717335,3924377.5374717335,3693531.7999733961,3693531.7999733961,3693531.7999733961,3693531.7999733961,3693531.7999733961,3693531.7999733961,3462686.0624750587,3462686.0624750587,3462686.0624750587,3462686.0624750587,3462686.0624750587,3462686.0624750587,3231840.3249767213,3231840.3249767213,3231840.3249767213,3231840.3249767213,3231840.3249767213,3231840.3249767213,3000994.5874783839,3000994.5874783839,3000994.5874783839,3000994.5874783839,3000994.5874783839,3000994.5874783839,{"$f":"BW216","v":2770148.8499800465},2770148.8499800465,2770148.8499800465,2770148.8499800465,2770148.8499800465,2770148.8499800465,2539303.1124817091,2539303.1124817091,2539303.1124817091,2539303.1124817091,2539303.1124817091,2539303.1124817091,2308457.3749833717,2308457.3749833717,2308457.3749833717,2308457.3749833717,2308457.3749833717,2308457.3749833717,2077611.6374850345,2077611.6374850345,2077611.6374850345,2077611.6374850345,2077611.6374850345,2077611.6374850345,1846765.8999866974,1846765.8999866974,1846765.8999866974,1846765.8999866974,1846765.8999866974,1846765.8999866974,1615920.1624883602,1615920.1624883602,1615920.1624883602,1615920.1624883602,1615920.1624883602,1615920.1624883602,1385074.424990023,1385074.424990023,1385074.424990023,1385074.424990023,1385074.424990023,1385074.424990023,1154228.6874916859,1154228.6874916859,1154228.6874916859,1154228.6874916859,1154228.6874916859,1154228.6874916859,923382.94999334868,923382.94999334868,923382.94999334868,923382.94999334868,923382.94999334868,923382.94999334868,692537.21249501151,692537.21249501151,692537.21249501151,692537.21249501151,692537.21249501151,692537.21249501151,461691.47499667428,461691.47499667428,461691.47499667428,461691.47499667428,{"$f":"EI216","v":461691.47499667428},461691.47499667428,230845.73749833705,230845.73749833705,230845.73749833705,230845.73749833705,230845.73749833705,230845.73749833705,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"GU216","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"JG216","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"LS216","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,{"$f":"OE216","v":-1.7462298274040222E-10},-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10,-1.7462298274040222E-10]
[null,null,"Rooftop Equity",null,null,null,null,null,null,null,{"$f":"K335","v":0},{"$f":"L335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development Co. Equity",null,null,null,null,null,null,null,{"$f":"K342","v":0},{"$f":"L342","v":0},0,0,0,0,0,0,0,0,1059.4256262456367,2128.7957569538994,124609.00334912777,248642.06618824156,373186.76541156671,498245.21151918807,520273.01970282034,543166.58221114567,566457.99067125446,584572.70652260236,593722.63153936598,593565.25248214544,561020.06735062285,525032.19603838609,477028.68470913515,448311.30468890874,437281.60311241547,434290.78192451323,438948.5874336437,444820.61313877115,451546.00886942929,453586.20325867139,447177.50810119417,431952.34917720937,203313.03316748032,167735.19991140722,134624.269451756,106400.99707194342,95815.605044045893,93273.273874490464,98407.628494193661,103900.50870917925,110204.7698536583,111808.65738147842,104966.45939913127,89311.668271598013,44076.990779738393,9746.5885285645491,-22156.060574390394,-49198.845571960155,-58695.163663446481,-60192.102628280278,-54054.237672671101,-47509.103199387551,-40160.05912419434,-37491.449381796774,-43230.365323805454,-57741.513122194636,-115184.45665462819,-148292.98293934431,-179014.18402546938,-204903.37539582857,-213337.26582808117,-213815.45032049285,-206700.71454667885,{"$f":"BX342","v":-199129.92939807236},-190762.87893952811,-187056.63430401523,-191719.76037001231,-205115.17221243793,-274472.8136639017,-306386.52467164421,-335954.6912319301,-360718.77404997603,-368118.48760324391,-367606.17193224729,-359542.83353703865,-350974.62954796094,-341617.98884295381,-336902.84695835871,-340519.33598192025,-352828.59028825792,-433789.66984957398,-464537.21710999531,-492982.43204994837,-516651.57258483284,-523047.05504439597,-521574.20123546035,-512592.24887687579,-503056.57789981912,-492740.4950919901,-487046.9370014068,-489647.69622785336,-500902.13687787327,-593136.70474689757,-622748.42068681633,-650102.53068221023,-672708.67140007869,-678131.65922393464,-675730.03336205822,-665861.2731826196,-655389.90409469686,-644146.35703102534,-637506.70557084319,-639124.49575611879,-649357.33189797238,-752515.6929648146,-781023.68611293996,-807320.40135016898,-828897.3613396138,-833381.48278845486,-830084.75686334295,-767677.34204709169,-704618.39029081736,-640795.71679239685,-581558.66760137584,-530542.63476668729,-488103.47332235432,-550129.49856206717,-525882.18118902261,-499471.60779070348,-468369.61591382907,-420264.92494853685,-364423.21150948654,-301198.46973353421,-237273.22475228406,-172592.95082254781,-112480.4013313925,-60552.906541680852,{"$f":"EJ342","v":-17164.582779880184},-89351.248931025621,-64070.162480271159,-36675.632985487413,-4618.1591263650953,44352.032552733319,101015.3475555864,165019.5185229379,229773.19770268135,295272.96147765516,356222.51481905219,409022.49739307701,453320.52095420548,485166.38718840171,135774.28765072057,137660.53401028647,142146.15735503336,158808.469907386,166269.93592978304,173282.55918363098,174096.02136343645,174466.53276560333,169560.19144250566,161068.02962792484,152251.61471991125,139552.11478233081,134805.99949759571,136644.3196114864,141106.8291110766,157685.41800176958,165108.95053606178,172085.87008634003,172894.47873966585,173262.33703013085,175990.5790820113,167039.64187338197,157632.48718012922,143791.61048424977,138724.82165502541,141077.14306127679,146382.22785897733,165548.28972398161,174427.6413382919,182884.31717323678,184287.56904641778,185190.38875584328,179958.22740653431,170472.85960442392,160504.03810850909,145836.80418376258,140467.46463403851,142963.85440385621,148585.58131648481,168895.77549774764,178305.14972135203,187266.61435957853,188753.57023696645,189710.21813946558,184165.6305740565,174113.92276188833,163549.89904169398,148006.97061197564,142317.01392206736,144966.27014861797,{"$f":"GV342","v":150923.53808622426},172446.16405219724,182417.1984137703,191913.58292012554,193489.23537744451,194502.92046023448,188627.25051218763,177975.3880250614,166780.62433782592,150309.7184448418,144279.99935947341,147091.4560745105,153404.29191268687,176211.72627436373,186777.94675165444,196841.18070371065,198510.82007780529,199584.94260871038,193358.42005628784,182070.56922088575,170207.40594733524,152753.11807714903,146363.34808132914,149346.9078299469,156036.53372998207,180205.4736247416,191402.40736486152,202066.32620396858,203835.55834994459,204973.72127762513,198375.3953163902,186413.58289830823,173842.11184873348,155345.7295576024,148574.40860522943,151740.57699667334,158829.48174346297,184441.20274754113,196306.49751535256,207606.95630524482,209481.72141246375,210687.74244599039,203695.41118841653,191019.39664133271,177697.32679686788,158096.63220940519,150920.97637484467,154280.89872904419,161792.91332653756,188933.54276339817,201507.0935195864,213482.08749499058,215468.68002505222,216746.60443329989,209336.74019822845,195903.88028510089,181786.39552250906,161015.45603777692,153411.32084693253,156976.82106365508,164937.19884192519,193698.0054055698,207022.08843995168,219711.88075046882,{"$f":"JH342","v":221816.97056407679},223171.08473782736,215318.75487834288,201083.86020916695,186123.46853046605,164112.41503193229,156054.21421479137,159837.83599999102,168273.33750318107,198751.03817029827,212870.45324131942,226317.71032004408,228548.36506363988,229983.2108858331,221661.99388911296,206577.17689256917,190723.55065224995,167398.34247550549,158858.96186672969,162874.01245879693,171812.99539926212,204110.08066225325,219072.30162054161,233322.23663251192,235685.94545978689,237206.33553206941,228388.23210884834,212402.74592635146,195602.552518652,170884.72838623615,161835.4346840402,167296.29889154687,176768.81347253901,210993.89198706101,226849.22638942691,241949.75124216414,244454.44995003819,246065.48372662705,236720.82259105716,219780.89035117632,201977.61278777928,175784.0268732543,166194.37094950819,171981.11846985028,182019.00839713635,218287.17220308731,235088.93045358511,251090.8168807638,253744.91454416382,255451.99542707959,245549.33344989375,227597.96734874562,208731.71412325074,180974.25635663848,170811.97079279317,176944.04841202314,187581.05793394765,226014.26947799994,243818.94406469335,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,{"$f":"LT342","v":110459.35344649467},110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,{"$f":"OF342","v":110459.35344649467},110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467]
[null,null,null,"Total Liabilities and Equity",null,null,null,null,null,null,{"$f":"SUM(K319:K324)","v":0},{"$f":"SUM(L319:L324)","v":0},0,0,0,0,0,0,0,0,10594.256262456367,21287.95756953899,1256523.2404189231,2496853.8688100609,3742300.8610433126,4992885.3221195266,5024965.1875973465,4974173.4679361377,4922901.8732964462,4865912.8344184095,4805038.5979633844,4743813.0974158496,4858045.1241928441,4801229.9585761288,4752274.9173812093,4705437.5025888924,4671728.0205436442,4628099.0338916006,4619438.6544498876,4659253.4400430154,4700051.0007266216,4736163.0665726736,4763872.1189719466,4782899.0861953543,4137307.0845103902,4117959.5453796359,4101668.6388640427,4089923.929561804,4096143.6990440274,4110159.8098458326,3863068.7179545783,3883979.9632898006,3905690.7461359915,3922559.6730707791,3930886.383711718,3930391.8416795032,3516845.988868006,3496823.2123284601,3479838.4125364274,3467350.2911897078,3472733.6119923904,3485870.8227173747,3242429.0653409902,3262469.1644526776,3283301.3910971065,3299312.4077130388,3306820.2487496403,3305547.2439425527,2896386.0589802819,2875662.5135454657,2857958.1845476059,2844699.7873837524,2849220.051443927,2861451.7566041164,2621791.4671936557,{"$f":"SUM(BX319:BX324)","v":2640933.8446143726},2660860.7664760281,2675986.810058096,2682648.3116968209,2680568.9590444393,2275927.2890450382,2254475.9393295068,2236024.9304339821,2221967.8041002695,2225596.8005606602,2236894.7798398323,2001155.9132871109,2019372.367086702,2038365.5977950962,2052577.957132699,2058363.9907591199,2055448.7360033386,1655469.673288973,1633261.8949319716,1614035.4550007791,1599149.4668041479,1601857.2916261363,1612191.618855458,1380522.3934467849,1397783.0035830988,1415812.4266781334,1429080.6491062059,1433960.3336606931,1430177.8590613226,1035013.2059675199,1012018.6956961078,991986.38256512454,976239.62559098133,977994.58600929822,987333.53294712421,759890.89754874795,776163.92898471199,793197.60034479422,805489.39347484556,809429.99647956179,804747.12113237102,414557.88136470388,390744.56191696308,369874.14663827722,353232.83945447742,354001.35297754023,362311.28759508242,190946.98852794338,257884.36182290327,325573.97952697787,388540.68037143606,443193.08630976023,489260.23377579538,155902.70485236298,182922.19747362903,212865.13609085424,246979.08973447978,298411.15038566437,357342.0023514526,190546.38644575659,256426.85046072264,323050.92672148522,384970.67284622137,438612.55352706596,{"$f":"SUM(EJ319:EJ324)","v":483706.921403274},155676.52475431035,181807.32391136693,210841.93141052083,243987.71828622336,294360.06471237354,352188.49269940273,190147.77823539963,254933.51470065274,320453.97961487737,381288.3120633022,433880.72871115722,477962.88988057867,509492.88901795476,150571.54423488225,153169.17618178812,157781.365867115,174882.52833469203,182546.9862247456,189751.15397299797,190597.26953799109,190989.13867678496,185968.91356452846,177270.98656414761,168240.55533698181,155227.53617771261,150371.8983248657,152956.60136951678,157545.83532022047,174561.88208915145,182188.19253225269,189356.50378406988,190198.40807292395,190588.32680538791,193399.21840542907,184231.53140530473,174595.99618302111,160413.12127854681,155229.37870784797,158379.46937685699,163833.68269398407,183504.35167870708,192624.61790603466,201311.44017270562,202764.05147868293,203703.46942114705,198350.66986281998,188635.67841289766,178424.90853183158,163395.32599586397,157902.11764873625,161240.26650956535,167020.09251597495,187865.08656935449,197529.82625978033,206735.24569071844,208274.57686743059,209270.07739867896,203597.71948096313,193302.74989149271,182482.40424811112,166555.56623206119,160734.41721985515,164271.85121395663,{"$f":"SUM(GV319:GV324)","v":170396.7287576104},192486.15425823198,202727.87209359638,212482.84857384706,214114.07673643093,215169.00794747035,209158.01426163001,198248.4422466213,186782.12959772401,169904.47058208307,163735.80307832354,167484.41938763848,173974.94780201503,197383.09642983408,208236.23759856427,218573.57929648034,220302.19063019619,221420.10049070575,215050.25472015489,203489.3889481576,191338.54551898484,173453.3021604984,166916.36955627394,170888.77561611656,177766.78400037868,202572.38259626104,214073.44864024618,225027.92234869828,226859.73056019822,228044.37885114513,221294.25777945213,209043.21647239939,196166.9762580294,177213.9964818744,170286.81361034996,174496.36951103318,181784.990146172,208071.46548787312,220259.137065316,231867.58513019516,233808.75100031897,235064.12195894343,227911.02341876097,214928.60358385084,201283.6609076825,181199.20160258192,173858.47079796394,178319.33421777235,186043.08036564387,213898.8397507272,226814.10672785161,239115.57095712118,241172.62306098099,242502.93878067686,234922.80530127455,221165.34415608674,206705.8080231605,185422.32065903931,177643.35340131354,182370.52722194261,190555.37556885107,220074.10414820898,233760.40345735051,246796.25642738072,{"$f":"SUM(JH319:JH324)","v":248976.11309141942},250385.84772157943,242353.18561818686,227774.41374297714,212451.65349829211,189897.55694545788,181654.19082737312,186663.5735919773,195337.05161408341,226618.02747605927,241121.38920378673,254935.47340458576,257245.46597445704,258739.36076803782,250227.15440087943,234778.04012416938,218540.52189691033,194639.9616826998,185904.4724197388,191212.91180328859,200404.19034767034,233552.61841248113,248921.8206090758,263560.59589639195,266008.49339391559,267591.5726533322,258571.19356798631,242199.77806208216,224992.89144568256,199665.48463889913,190408.49282630748,196033.84229809005,205773.83369082763,240901.19953824746,257187.93226919905,272700.63211941009,275294.66737153038,276972.25534650957,267413.36599001166,250064.58852184252,231830.46290696965,204991.02777210213,195181.4000753767,201142.57894420717,211464.04095545158,248688.48577575886,265947.52496702038,282386.32206032949,285135.21938795474,286912.95818217791,276783.40987104212,258398.92262059581,239076.23256334386,210634.50207533236,200239.24652185239,206556.30356594213,217493.94958162497,256940.66751085685,275230.05917253834,110459.35344649441,110459.35344649441,110459.35344649441,110459.35344649441,110459.35344649441,{"$f":"SUM(LT319:LT324)","v":110459.35344649441},110459.35344649441,110459.35344649441,110459.35344649441,110459.35344649441,110459.35344649441,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.3534464944,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649438,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,110459.35344649437,{"$f":"SUM(OF319:OF324)","v":110459.35344649437},110459.35344649435,110459.35344649435,110459.35344649435,110459.35344649435,110459.35344649435,110459.35344649435,110459.35344649435,110459.35344649435,110459.35344649435,110459.35344649435,110459.35344649435,110459.35344649435,110459.35344649435,110459.35344649435]
[]
[null,null,"Difference",null,null,null,null,null,null,null,{"$f":"ROUND(K315-K325,0)","v":0},{"$f":"ROUND(L315-L325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BX315-BX325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(EJ315-EJ325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(GV315-GV325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(JH315-JH325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(LT315-LT325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OF315-OF325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test",null,null,null,null,null,{"$f":"AND(K328:OT328)","v":true},null,{"$f":"K327=0","v":true},{"$f":"L327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Rooftop Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J335","v":0},{"$f":"K335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K331+K332+K333-K334","v":0},{"$f":"L331+L332+L333-L334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX331+BX332+BX333-BX334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ331+EJ332+EJ333-EJ334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV331+GV332+GV333-GV334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH331+JH332+JH333-JH334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT331+LT332+LT333-LT334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF331+OF332+OF333-OF334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Development Co. Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J342","v":0},{"$f":"K342","v":0},0,0,0,0,0,0,0,0,0,1059.4256262456367,2128.7957569538994,124609.00334912777,248642.06618824156,373186.76541156671,498245.21151918807,520273.01970282034,543166.58221114567,566457.99067125446,584572.70652260236,593722.63153936598,593565.25248214544,561020.06735062285,525032.19603838609,477028.68470913515,448311.30468890874,437281.60311241547,434290.78192451323,438948.5874336437,444820.61313877115,451546.00886942929,453586.20325867139,447177.50810119417,431952.34917720937,203313.03316748032,167735.19991140722,134624.269451756,106400.99707194342,95815.605044045893,93273.273874490464,98407.628494193661,103900.50870917925,110204.7698536583,111808.65738147842,104966.45939913127,89311.668271598013,44076.990779738393,9746.5885285645491,-22156.060574390394,-49198.845571960155,-58695.163663446481,-60192.102628280278,-54054.237672671101,-47509.103199387551,-40160.05912419434,-37491.449381796774,-43230.365323805454,-57741.513122194636,-115184.45665462819,-148292.98293934431,-179014.18402546938,-204903.37539582857,-213337.26582808117,-213815.45032049285,{"$f":"BW342","v":-206700.71454667885},-199129.92939807236,-190762.87893952811,-187056.63430401523,-191719.76037001231,-205115.17221243793,-274472.8136639017,-306386.52467164421,-335954.6912319301,-360718.77404997603,-368118.48760324391,-367606.17193224729,-359542.83353703865,-350974.62954796094,-341617.98884295381,-336902.84695835871,-340519.33598192025,-352828.59028825792,-433789.66984957398,-464537.21710999531,-492982.43204994837,-516651.57258483284,-523047.05504439597,-521574.20123546035,-512592.24887687579,-503056.57789981912,-492740.4950919901,-487046.9370014068,-489647.69622785336,-500902.13687787327,-593136.70474689757,-622748.42068681633,-650102.53068221023,-672708.67140007869,-678131.65922393464,-675730.03336205822,-665861.2731826196,-655389.90409469686,-644146.35703102534,-637506.70557084319,-639124.49575611879,-649357.33189797238,-752515.6929648146,-781023.68611293996,-807320.40135016898,-828897.3613396138,-833381.48278845486,-830084.75686334295,-767677.34204709169,-704618.39029081736,-640795.71679239685,-581558.66760137584,-530542.63476668729,-488103.47332235432,-550129.49856206717,-525882.18118902261,-499471.60779070348,-468369.61591382907,-420264.92494853685,-364423.21150948654,-301198.46973353421,-237273.22475228406,-172592.95082254781,-112480.4013313925,{"$f":"EI342","v":-60552.906541680852},-17164.582779880184,-89351.248931025621,-64070.162480271159,-36675.632985487413,-4618.1591263650953,44352.032552733319,101015.3475555864,165019.5185229379,229773.19770268135,295272.96147765516,356222.51481905219,409022.49739307701,453320.52095420548,485166.38718840171,135774.28765072057,137660.53401028647,142146.15735503336,158808.469907386,166269.93592978304,173282.55918363098,174096.02136343645,174466.53276560333,169560.19144250566,161068.02962792484,152251.61471991125,139552.11478233081,134805.99949759571,136644.3196114864,141106.8291110766,157685.41800176958,165108.95053606178,172085.87008634003,172894.47873966585,173262.33703013085,175990.5790820113,167039.64187338197,157632.48718012922,143791.61048424977,138724.82165502541,141077.14306127679,146382.22785897733,165548.28972398161,174427.6413382919,182884.31717323678,184287.56904641778,185190.38875584328,179958.22740653431,170472.85960442392,160504.03810850909,145836.80418376258,140467.46463403851,142963.85440385621,148585.58131648481,168895.77549774764,178305.14972135203,187266.61435957853,188753.57023696645,189710.21813946558,184165.6305740565,174113.92276188833,163549.89904169398,148006.97061197564,142317.01392206736,{"$f":"GU342","v":144966.27014861797},150923.53808622426,172446.16405219724,182417.1984137703,191913.58292012554,193489.23537744451,194502.92046023448,188627.25051218763,177975.3880250614,166780.62433782592,150309.7184448418,144279.99935947341,147091.4560745105,153404.29191268687,176211.72627436373,186777.94675165444,196841.18070371065,198510.82007780529,199584.94260871038,193358.42005628784,182070.56922088575,170207.40594733524,152753.11807714903,146363.34808132914,149346.9078299469,156036.53372998207,180205.4736247416,191402.40736486152,202066.32620396858,203835.55834994459,204973.72127762513,198375.3953163902,186413.58289830823,173842.11184873348,155345.7295576024,148574.40860522943,151740.57699667334,158829.48174346297,184441.20274754113,196306.49751535256,207606.95630524482,209481.72141246375,210687.74244599039,203695.41118841653,191019.39664133271,177697.32679686788,158096.63220940519,150920.97637484467,154280.89872904419,161792.91332653756,188933.54276339817,201507.0935195864,213482.08749499058,215468.68002505222,216746.60443329989,209336.74019822845,195903.88028510089,181786.39552250906,161015.45603777692,153411.32084693253,156976.82106365508,164937.19884192519,193698.0054055698,207022.08843995168,{"$f":"JG342","v":219711.88075046882},221816.97056407679,223171.08473782736,215318.75487834288,201083.86020916695,186123.46853046605,164112.41503193229,156054.21421479137,159837.83599999102,168273.33750318107,198751.03817029827,212870.45324131942,226317.71032004408,228548.36506363988,229983.2108858331,221661.99388911296,206577.17689256917,190723.55065224995,167398.34247550549,158858.96186672969,162874.01245879693,171812.99539926212,204110.08066225325,219072.30162054161,233322.23663251192,235685.94545978689,237206.33553206941,228388.23210884834,212402.74592635146,195602.552518652,170884.72838623615,161835.4346840402,167296.29889154687,176768.81347253901,210993.89198706101,226849.22638942691,241949.75124216414,244454.44995003819,246065.48372662705,236720.82259105716,219780.89035117632,201977.61278777928,175784.0268732543,166194.37094950819,171981.11846985028,182019.00839713635,218287.17220308731,235088.93045358511,251090.8168807638,253744.91454416382,255451.99542707959,245549.33344989375,227597.96734874562,208731.71412325074,180974.25635663848,170811.97079279317,176944.04841202314,187581.05793394765,226014.26947799994,243818.94406469335,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,{"$f":"LS342","v":110459.35344649467},110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,{"$f":"OE342","v":110459.35344649467},110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K150","v":0},0,0,0,0,0,0,0,0,0,1059.4256262456367,1069.3701307082626,123523.52828493841,124033.06283911379,124544.69922332512,125058.44610762136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K271","v":0},0,0,0,0,0,0,0,0,0,0,0,-1043.320692764531,0,0,0,22027.808183632282,22893.562508325354,23291.408460108752,18114.715851347893,9149.9250167636492,-157.37905722050346,-32545.185131522627,-35987.871312236734,-48003.51132925092,-28717.380020226403,-11029.701576493264,-2990.8211879022615,4657.8055091304659,5872.0257051274348,6725.3957306581206,2040.1943892421248,-6408.6951574772229,-15225.158923984785,-28172.246557498191,-35577.8332560731,-33110.930459651216,-28223.272379812573,-10585.392027897527,-2542.3311695554262,5134.3546197032038,5492.8802149855928,6304.2611444790491,1603.8875278201203,-6842.1979823471484,-15654.791127533255,-28578.218827412729,-34330.402251173844,-31902.649102954943,-27042.784997569761,-9496.318091486326,-1496.9389648337983,6137.8649556091741,6545.1344732835514,7349.0440751932128,2668.6097423975634,-5738.9159420086771,-14511.147798389182,-27373.776673105036,-33108.526284716136,-30721.201086125067,-25889.191370359178,-8433.8904322525996,-478.18449241167559,{"$f":"BW271","v":7114.7357738139872},7570.7851486064919,8367.0504585442413,3706.2446355128809,-4663.1260659970767,-13395.411842425605,-26197.760231053908,-31913.711007742524,-29568.166560285881,-24764.082818045896,-7399.7135532678676,512.31567099658457,8063.3383952086424,8568.2039890777251,9356.6407050071375,4715.1418845951257,-3616.4890235615076,-12309.254306337707,-25051.850494997565,-30747.547260421314,-28445.214939953032,-23669.140534884486,-6395.4824595631335,1472.8538089355993,8981.95235858454,9535.6709770566376,10316.082807829007,5693.5580905832885,-2600.7592264465425,-11254.440650019929,-23937.823549603239,-29611.715939918813,-27354.10999539385,-22606.140717868446,-5422.9878238559058,2401.6258618764505,9868.7601794386046,10471.369087922703,11243.547063671556,6639.65146018217,-1617.7901852756011,-10232.83614185361,-22857.556004913829,-28507.993148125352,-26296.715237228967,-21576.959989444775,-4484.1214488410769,3296.7259251119231,62407.414816251287,63058.951756274306,63822.673498420525,59237.049191021011,51016.032834688602,42439.161444332996,29872.542265221426,24247.317373044585,26410.573398319135,31101.991876874396,48104.690965292204,55841.713439050298,63224.741775952345,63925.244981250144,64680.273929736264,60112.549491155311,{"$f":"EI271","v":51927.494789711644},43388.323761800668,30879.230011763029,25281.086450754461,27394.529494783746,32057.473859122318,48970.191679098411,56663.315002853087,64004.170967351492,64753.679179743471,65499.763774973813,60949.553341397048,52799.98257402482,44298.023561128466,31845.86623419623,27337.00818693365,27201.180563791568,31686.803908538466,48349.116460891135,55810.582483288206,62823.205737136122,63636.667916941602,64007.179319108523,59100.83799601085,50608.676181430041,41792.261273416472,29092.761335836061,24346.64605110095,26184.966164991642,30647.475664581834,47226.064555274817,54649.597089567025,61626.516639845271,62435.125293171121,62802.983583636116,65531.225635516574,56580.288426887237,47173.133733634488,33332.257037755044,28265.468208530692,30617.789614782047,35922.874412482575,55088.93627748685,63968.287891797139,72424.963726742018,73828.215599923016,74731.035309348517,69498.873960039578,60013.506157929158,50044.68466201429,35377.450737267805,30008.111187543713,32504.500957361393,38126.227869990005,58436.422051252812,67845.796274857188,76807.260913083694,78294.216790471604,79250.864692970747,73706.277127561669,63654.56931539347,53090.545595199095,37547.61716548074,31857.660475572469,{"$f":"GU271","v":34506.916702123097},40464.184639729385,61986.810605702383,71957.84496727545,81454.229473630694,83029.881930949647,84043.567013739608,78167.897065692698,67516.034578566469,56321.27089133102,39850.364998346879,33820.645912978507,36632.1026280156,42944.938466191976,65752.372827868821,76318.593305159564,86381.827257215817,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834322,38887.554383452072,45577.180283487229,69746.120178246783,80943.053918366699,91606.972757473792,93376.204903449747,94514.367831130352,87916.041869895402,75954.229451813459,63382.758402238687,44886.376111107616,38115.055158734627,41281.223550178547,48370.1282969682,73981.849301046343,85847.144068857771,97147.602858750048,99022.367965968966,100228.38899949557,93236.057741921759,80560.043194837941,67237.973350373111,47637.278762910413,40461.622928349891,43821.545282549385,51333.559880042725,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.25098680501,98877.38675173356,85444.526838605991,71327.042076014171,50556.102591282019,42951.967400437657,46517.467617160248,54477.845395430377,83238.651959074952,96562.734993456877,{"$f":"JG271","v":109252.52730397401},111357.61711758203,112711.73129133263,104859.40143184815,90624.50676267223,75664.115083971323,53653.061585437565,45594.860768296625,49378.482553496273,57813.984056686342,88291.68472380357,102411.09979482472,115858.35687354942,118089.01161714521,119523.85743933839,111202.64044261826,96117.823446074442,80264.197205755234,56938.989029010743,48399.608420234959,52414.659012302218,61353.641952767401,93650.727215758525,108612.94817404685,122862.88318601719,125226.59201329213,126746.98208557471,117928.87866235367,101943.39247985682,85143.199072157382,60425.374939741538,51376.081237545543,56836.945445052246,66309.460026044384,100534.53854056637,116389.87294293224,131490.3977956695,133995.09650354361,135606.13028013249,126261.46914456264,109321.53690468177,91518.259341284662,65324.673426759677,55735.017503013558,61521.765023355634,71559.654950641707,107827.81875659263,124629.57700709044,140631.46343426913,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225086,98272.360676756027,70514.902910143806,60352.617346298488,66484.694965528484,77121.704487452997,115554.91603150529,133359.59061819871,7.2759576141834263E-13,7.2759576141834263E-13,7.2759576141834263E-13,7.2759576141834253E-13,{"$f":"LS271","v":7.2759576141834253E-13},7.2759576141834243E-13,7.2759576141834243E-13,7.2759576141834233E-13,7.2759576141834233E-13,7.2759576141834223E-13,7.2759576141834223E-13,7.2759576141834213E-13,7.2759576141834213E-13,7.2759576141834202E-13,7.2759576141834202E-13,7.2759576141834192E-13,7.2759576141834192E-13,7.2759576141834182E-13,7.2759576141834182E-13,7.2759576141834172E-13,7.2759576141834172E-13,7.2759576141834162E-13,7.2759576141834162E-13,7.2759576141834152E-13,7.2759576141834152E-13,7.2759576141834142E-13,7.2759576141834142E-13,7.2759576141834132E-13,7.2759576141834132E-13,7.2759576141834122E-13,7.2759576141834122E-13,7.2759576141834112E-13,7.2759576141834102E-13,7.2759576141834102E-13,7.2759576141834091E-13,7.2759576141834091E-13,7.2759576141834081E-13,7.2759576141834081E-13,7.2759576141834071E-13,7.2759576141834071E-13,7.2759576141834061E-13,7.2759576141834061E-13,7.2759576141834051E-13,7.2759576141834041E-13,7.2759576141834041E-13,7.2759576141834031E-13,7.2759576141834031E-13,7.2759576141834021E-13,7.2759576141834021E-13,7.2759576141834011E-13,7.2759576141834001E-13,7.2759576141834001E-13,7.275957614183399E-13,7.275957614183399E-13,7.275957614183398E-13,7.275957614183397E-13,7.275957614183397E-13,7.275957614183396E-13,7.275957614183396E-13,7.275957614183395E-13,7.275957614183394E-13,7.275957614183394E-13,7.275957614183393E-13,7.275957614183393E-13,7.275957614183392E-13,7.275957614183391E-13,7.275957614183391E-13,7.27595761418339E-13,{"$f":"OE271","v":7.2759576141833889E-13},7.2759576141833889E-13,7.2759576141833879E-13,7.2759576141833879E-13,7.2759576141833869E-13,7.2759576141833859E-13,7.2759576141833859E-13,7.2759576141833849E-13,7.2759576141833839E-13,7.2759576141833839E-13,7.2759576141833829E-13,7.2759576141833819E-13,7.2759576141833819E-13,7.2759576141833809E-13,7.2759576141833799E-13,7.2759576141833799E-13]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K303","v":0},{"$f":"L303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200467.06945223088,0,0,0,0,0,0,0,0,0,0,0,16656.458664446895,0,0,0,0,0,0,0,0,0,0,0,30069.166859328514,0,0,0,0,0,0,{"$f":"BX303","v":0},0,0,0,0,43159.881220409879,0,0,0,0,0,0,0,0,0,0,0,55909.229066318483,0,0,0,0,0,0,0,0,0,0,0,68296.744319420948,0,0,0,0,0,0,0,0,0,0,0,80300.805061928317,0,0,0,0,0,0,0,0,0,0,0,91898.567504934297,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ303","v":0},103065.89616290847,0,0,0,0,0,0,0,0,0,0,0,0,376729.10772461479,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,31857.660475572473,{"$f":"GV303","v":34506.916702123097},40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,96562.734993456877,{"$f":"JH303","v":109252.52730397401},111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,0,0,0,0,{"$f":"LT303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K338+K339+K340-K341","v":0},{"$f":"L338+L339+L340-L341","v":0},0,0,0,0,0,0,0,0,1059.4256262456367,2128.7957569538994,124609.00334912777,248642.06618824156,373186.76541156671,498245.21151918807,520273.01970282034,543166.58221114567,566457.99067125446,584572.70652260236,593722.63153936598,593565.25248214544,561020.06735062285,525032.19603838609,477028.68470913515,448311.30468890874,437281.60311241547,434290.78192451323,438948.5874336437,444820.61313877115,451546.00886942929,453586.20325867139,447177.50810119417,431952.34917720937,203313.03316748032,167735.19991140722,134624.269451756,106400.99707194342,95815.605044045893,93273.273874490464,98407.628494193661,103900.50870917925,110204.7698536583,111808.65738147842,104966.45939913127,89311.668271598013,44076.990779738393,9746.5885285645491,-22156.060574390394,-49198.845571960155,-58695.163663446481,-60192.102628280278,-54054.237672671101,-47509.103199387551,-40160.05912419434,-37491.449381796774,-43230.365323805454,-57741.513122194636,-115184.45665462819,-148292.98293934431,-179014.18402546938,-204903.37539582857,-213337.26582808117,-213815.45032049285,-206700.71454667885,{"$f":"BX338+BX339+BX340-BX341","v":-199129.92939807236},-190762.87893952811,-187056.63430401523,-191719.76037001231,-205115.17221243793,-274472.8136639017,-306386.52467164421,-335954.6912319301,-360718.77404997603,-368118.48760324391,-367606.17193224729,-359542.83353703865,-350974.62954796094,-341617.98884295381,-336902.84695835871,-340519.33598192025,-352828.59028825792,-433789.66984957398,-464537.21710999531,-492982.43204994837,-516651.57258483284,-523047.05504439597,-521574.20123546035,-512592.24887687579,-503056.57789981912,-492740.4950919901,-487046.9370014068,-489647.69622785336,-500902.13687787327,-593136.70474689757,-622748.42068681633,-650102.53068221023,-672708.67140007869,-678131.65922393464,-675730.03336205822,-665861.2731826196,-655389.90409469686,-644146.35703102534,-637506.70557084319,-639124.49575611879,-649357.33189797238,-752515.6929648146,-781023.68611293996,-807320.40135016898,-828897.3613396138,-833381.48278845486,-830084.75686334295,-767677.34204709169,-704618.39029081736,-640795.71679239685,-581558.66760137584,-530542.63476668729,-488103.47332235432,-550129.49856206717,-525882.18118902261,-499471.60779070348,-468369.61591382907,-420264.92494853685,-364423.21150948654,-301198.46973353421,-237273.22475228406,-172592.95082254781,-112480.4013313925,-60552.906541680852,{"$f":"EJ338+EJ339+EJ340-EJ341","v":-17164.582779880184},-89351.248931025621,-64070.162480271159,-36675.632985487413,-4618.1591263650953,44352.032552733319,101015.3475555864,165019.5185229379,229773.19770268135,295272.96147765516,356222.51481905219,409022.49739307701,453320.52095420548,485166.38718840171,135774.28765072057,137660.53401028647,142146.15735503336,158808.469907386,166269.93592978304,173282.55918363098,174096.02136343645,174466.53276560333,169560.19144250566,161068.02962792484,152251.61471991125,139552.11478233081,134805.99949759571,136644.3196114864,141106.8291110766,157685.41800176958,165108.95053606178,172085.87008634003,172894.47873966585,173262.33703013085,175990.5790820113,167039.64187338197,157632.48718012922,143791.61048424977,138724.82165502541,141077.14306127679,146382.22785897733,165548.28972398161,174427.6413382919,182884.31717323678,184287.56904641778,185190.38875584328,179958.22740653431,170472.85960442392,160504.03810850909,145836.80418376258,140467.46463403851,142963.85440385621,148585.58131648481,168895.77549774764,178305.14972135203,187266.61435957853,188753.57023696645,189710.21813946558,184165.6305740565,174113.92276188833,163549.89904169398,148006.97061197564,142317.01392206736,144966.27014861797,{"$f":"GV338+GV339+GV340-GV341","v":150923.53808622426},172446.16405219724,182417.1984137703,191913.58292012554,193489.23537744451,194502.92046023448,188627.25051218763,177975.3880250614,166780.62433782592,150309.7184448418,144279.99935947341,147091.4560745105,153404.29191268687,176211.72627436373,186777.94675165444,196841.18070371065,198510.82007780529,199584.94260871038,193358.42005628784,182070.56922088575,170207.40594733524,152753.11807714903,146363.34808132914,149346.9078299469,156036.53372998207,180205.4736247416,191402.40736486152,202066.32620396858,203835.55834994459,204973.72127762513,198375.3953163902,186413.58289830823,173842.11184873348,155345.7295576024,148574.40860522943,151740.57699667334,158829.48174346297,184441.20274754113,196306.49751535256,207606.95630524482,209481.72141246375,210687.74244599039,203695.41118841653,191019.39664133271,177697.32679686788,158096.63220940519,150920.97637484467,154280.89872904419,161792.91332653756,188933.54276339817,201507.0935195864,213482.08749499058,215468.68002505222,216746.60443329989,209336.74019822845,195903.88028510089,181786.39552250906,161015.45603777692,153411.32084693253,156976.82106365508,164937.19884192519,193698.0054055698,207022.08843995168,219711.88075046882,{"$f":"JH338+JH339+JH340-JH341","v":221816.97056407679},223171.08473782736,215318.75487834288,201083.86020916695,186123.46853046605,164112.41503193229,156054.21421479137,159837.83599999102,168273.33750318107,198751.03817029827,212870.45324131942,226317.71032004408,228548.36506363988,229983.2108858331,221661.99388911296,206577.17689256917,190723.55065224995,167398.34247550549,158858.96186672969,162874.01245879693,171812.99539926212,204110.08066225325,219072.30162054161,233322.23663251192,235685.94545978689,237206.33553206941,228388.23210884834,212402.74592635146,195602.552518652,170884.72838623615,161835.4346840402,167296.29889154687,176768.81347253901,210993.89198706101,226849.22638942691,241949.75124216414,244454.44995003819,246065.48372662705,236720.82259105716,219780.89035117632,201977.61278777928,175784.0268732543,166194.37094950819,171981.11846985028,182019.00839713635,218287.17220308731,235088.93045358511,251090.8168807638,253744.91454416382,255451.99542707959,245549.33344989375,227597.96734874562,208731.71412325074,180974.25635663848,170811.97079279317,176944.04841202314,187581.05793394765,226014.26947799994,243818.94406469335,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,{"$f":"LT338+LT339+LT340-LT341","v":110459.35344649467},110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,{"$f":"OF338+OF339+OF340-OF341","v":110459.35344649467},110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467,110459.35344649467]
[]
[]
[]
[]
[null,"Equity Cash Flow",null,null,null,null,null,null,null,null,{"$f":"K300-(K149+K150)-0.00001","v":-1.0000000000000001E-5},{"$f":"L300-(L149+L150)","v":0},0,0,0,0,0,0,0,0,-1059.4256262456367,-1069.3701307082626,-123523.52828493841,-124033.06283911379,-124544.69922332512,-125058.44610762136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200467.06945223088,0,0,0,0,0,0,0,0,0,0,0,16656.458664446895,0,0,0,0,0,0,0,0,0,0,0,30069.166859328514,0,0,0,0,0,0,{"$f":"BX300-(BX149+BX150)","v":0},0,0,0,0,43159.881220409879,0,0,0,0,0,0,0,0,0,0,0,55909.229066318483,0,0,0,0,0,0,0,0,0,0,0,68296.744319420948,0,0,0,0,0,0,0,0,0,0,0,80300.805061928317,0,0,0,0,0,0,0,0,0,0,0,91898.567504934297,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ300-(EJ149+EJ150)","v":0},103065.89616290847,0,0,0,0,0,0,0,0,0,0,0,0,376729.10772461479,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,31857.660475572473,{"$f":"GV300-(GV149+GV150)","v":34506.916702123097},40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,96562.734993456877,{"$f":"JH300-(JH149+JH150)","v":109252.52730397401},111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,0,0,0,0,{"$f":"LT300-(LT149+LT150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF300-(OF149+OF150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRR (EGP)",null,null,null,null,{"$f":"XIRR(K347:OT347,K2:OT2)","v":0.26180397868156435}]
[]
[null,"Equity cash Flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K347/K55","v":-6.8846229220452803E-7},0,0,0,0,0,0,0,0,0,-72.937459506528853,-73.622101140246613,-8064.9487641767091,-8098.2166778289384,-8131.6218216249817,-8165.1647616391865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12412.713519041987,0,0,0,0,0,0,0,0,0,0,0,978.08844420614696,0,0,0,0,0,0,0,0,0,0,0,1674.5133626933664,0,0,0,0,0,{"$f":"BW347/BW55","v":0},0,0,0,0,0,2279.3931002269401,0,0,0,0,0,0,0,0,0,0,0,2800.2335737921667,0,0,0,0,0,0,0,0,0,0,0,3244.0125229162268,0,0,0,0,0,0,0,0,0,0,0,3617.2138570969742,0,0,0,0,0,0,0,0,0,0,0,3925.8598746219322,0,0,0,0,0,0,0,0,0,{"$f":"EI347/EI55","v":0},0,4175.541480442881,0,0,0,0,0,0,0,0,0,0,0,0,14474.339720898224,922.39757715115832,991.12653603122351,1154.5687188877198,1761.6916370843605,2033.5642844920667,2289.0824954674476,2318.7225307803351,2332.222815509836,2153.4509762235039,1844.0229753702615,1522.7801988848457,1060.049864333942,841.30265341264067,904.82612955764864,1059.028933303365,1631.904999859014,1888.4264774246135,2129.5151644649468,2157.4567792642742,2170.1681874474993,2264.4430733016507,1955.1418575060875,1630.0759659707387,1151.8020277305261,926.27739671029349,1003.364467489853,1177.215475351748,1805.2995303735779,2096.2815384231176,2373.4121919621057,2419.3976496389264,2448.9836265622821,2277.5223665523217,1966.6808220302755,1639.9961920293913,1159.3415941106923,932.59978053455268,1010.1832224549852,1184.8966941618917,1816.1021211773157,2108.5290680470493,2387.0357658743815,2433.2477622326246,2462.9787112531635,2290.662595975587,1978.273040996974,1649.9616007519571,1166.9144821970058,{"$f":"GU347/GU55","v":938.94962764456466},1017.0318882475398,1192.6120918247398,1826.9543923894348,2120.8334425541161,2400.7230064173791,2447.1626465545228,2477.0392670227538,2303.8640235326916,1989.9187379497419,1659.9723753234462,1174.5208159710421,945.32703483451917,1023.9105736241111,1200.3617981115267,1837.8565506595016,2133.1949040104641,2414.4741893683117,2461.1425836626436,2491.1655781909585,2317.1269120768643,2001.6181371309021,1670.0286994247544,1182.1607196136588,951.73209898215055,1030.8193874822343,1208.1459430368295,1848.8088032606299,2145.6136952797865,2428.289591467445,2475.1878556021766,2505.3579300789061,2330.4515253536288,2013.371463480886,1680.1307572309775,1189.8343175018085,958.16491704517409,1037.7584388570847,1215.9646568557553,1859.8113580885338,2158.0900600232267,2442.1694904188089,2489.2987454062818,2519.6166090098181,2343.8381280011067,2025.1789426375351,1690.2787334096745,1197.5417342053036,964.62558605766435,1044.727836918122,1223.8180700610824,1870.8644236605539,2170.6242426992435,2456.1141648908624,2503.4755370968646,2533.9419023098021,2357.2869855502631,2037.0408009353541,1700.4728131190857,1205.2830944835184,971.11420312637733,1051.7276909656839,1231.7063133803331,1881.968209114614,{"$f":"JG347/JG55","v":2183.2164885634293},2470.1238945171208,2517.7185156852911,2548.3340983086491,2370.7983644251067,2048.9572654047201,1710.7131820062937,1213.058523282026,977.63086542701308,1058.7581104275123,1239.6295177728073,1893.1229242081488,2195.8670436682892,2484.1989598967562,2532.0279671730923,2562.7934863405608,2384.3725319428659,2060.9285637710523,1721.0000262053322,1220.8681457291927,984.17567020042179,1065.8192048552255,1247.5878144265455,1904.3287793169827,2208.5761548629753,2498.339642595141,2546.4041785526138,2577.3203567448563,2398.0097563141126,2072.9549244539253,1731.3335323352521,1228.7120871326913,1044.7003774330792,1155.7436248212011,1348.3612655526415,2044.3067635457469,2366.7150406171863,2673.7747390817603,2724.7062158009303,2757.4655768483017,2567.4477557113369,2222.9848621156048,1860.9663830488398,1328.3362479338998,1133.3366114947237,1251.0064915826845,1455.1206852515443,2192.6110407672591,2534.2642529824179,2859.6525735283208,2913.621984271776,2948.3344029641453,2746.9699848154546,2381.9402182476688,1998.3067960274711,1433.8763080094261,1227.2326071198111,1351.9245581006285,1568.2214728250781,2349.736715694446,2711.7836023534173,0,0,0,{"$f":"LS347/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE347/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRR (EURO)",null,null,null,null,{"$f":"XIRR(K350:OT350,K2:OT2)","v":0.20059714913368229}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73713.381192112065,74579.135516805152,74976.981468588536,69800.288859827677,60835.498025243454,51528.193951259302,55243.081196034989,50304.705792302084,52656.392404491999,57446.836896470981,75037.27379002246,82956.452705448755,90610.954130387239,92071.215771418589,93074.708378016614,88537.555149917767,80204.985759173374,448626.23726294341,53793.668612577152,49029.298121986503,51468.408757213299,56370.2949824241,74036.76967065288,187014.02130874246,87377.396514649357,88652.044035895873,89470.860409263303,84775.263221449015,76301.78672768618,323351.04133418627,51169.312850765513,46425.21309443131,48825.292327404939,53699.15689498245,71274.054677710097,192062.53935661598,84554.984446688512,85819.857277921517,86631.145304680045,81955.44348537382,73520.642873688281,327835.84645713988,48519.552042329196,43795.424832329241,46155.192622195304,51000.967650068756,68484.535609171246,{"$f":"BW285","v":196952.31652544142},81706.702550632719,82961.639347890086,83765.225122478485,79109.106883132263,70712.575491892756,332158.12618770357,45842.881658985978,41138.418908222789,43456.520656299974,48274.126658737077,65666.598625195998,201673.90445462824,78830.967777863625,80075.795811848278,80871.494024642583,76234.636777138541,67875.957535038135,336307.99951008154,43137.712099244127,38452.595209268271,40727.597681211686,45516.942934033235,62818.53885666273,206217.32116373273,75926.107875699585,77160.642381212485,77948.25566326706,73330.325356833288,65009.070113015936,340275.02807782771,40402.363827850852,35736.263041010403,37966.650064278801,42727.629932773285,59938.555209352045,210572.02058707995,72990.356293386139,74214.399780656415,74993.718010081022,70394.36842959658,62110.097244919343,344048.18437496241,37635.062235864178,32987.6359496734,35171.803873900339,39904.300101242501,57024.744869839044,214726.86035875449,70021.846795532445,71235.188321199079,72005.987888911666,67424.859912323809,59177.120309461323,347615.81804767199,34833.9322051786,30204.826246673969,32341.079153857241,37044.95910770441,54075.097495852984,218670.0677467878,67018.607766076559,68221.022161442845,68983.065193901944,{"$f":"EI285","v":64419.78600634366},56208.112176305905,350965.62030074926,31996.992360392993,27385.839218112036,29472.38386881135,34147.499743612323,51087.489072858101,222389.20362947974,63978.55618487679,65169.803238917768,65922.836775296659,61377.019037348771,53200.930999838514,44651.278140056689,386190.66645896231,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,{"$f":"GU285","v":31857.660475572473},34506.916702123097,40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,{"$f":"JG285","v":96562.734993456877},109252.52730397401,111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,{"$f":"LS285","v":-7.2759576141835293E-13},-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,{"$f":"OE285","v":-7.2759576141835293E-13},-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13]
[null,null,"Total Debt Service",null,null,null,null,null,null,null,{"$f":"K286+K287+K288+K293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73713.38119211205,74579.135516805152,74976.981468588536,69800.288859827677,60835.498025243454,51528.193951259302,55243.081196034989,50304.705792302084,52656.392404491999,57446.836896470981,75037.27379002246,47504.006020801084,0,0,0,0,0,248159.16781071253,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,187014.02130874246,15665.555909008455,15665.555909008455,15665.555909008455,15665.555909008455,15665.555909008455,306694.58266973938,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,192062.53935661598,13709.885364106773,13709.885364106773,13709.885364106773,13709.885364106773,13709.885364106773,297766.67959781131,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,{"$f":"BW286+BW287+BW288+BW293","v":196952.31652544142},11754.942381567394,11754.942381567394,11754.942381567394,11754.942381567394,11754.942381567394,288998.24496729369,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,201673.90445462824,9800.7702663763594,9800.7702663763594,9800.7702663763594,9800.7702663763594,9800.7702663763594,280398.770443763,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,206217.32116373273,7847.4147692773695,7847.4147692773695,7847.4147692773695,7847.4147692773695,7847.4147692773695,271978.28375840676,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,210572.02058707995,5894.9242264047689,5894.9242264047689,5894.9242264047689,5894.9242264047689,5894.9242264047689,263747.37931303412,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,214726.86035875449,3943.3497069356663,3943.3497069356663,3943.3497069356663,3943.3497069356663,3943.3497069356663,255717.25054273766,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,218670.0677467878,1992.7451692249199,1992.7451692249199,1992.7451692249199,{"$f":"EI286+EI287+EI288+EI293","v":1992.7451692249199},1992.7451692249199,247899.72413784079,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,222389.20362947974,43.167625913654604,43.167625913654604,43.167625913654604,43.167625913654604,43.167625913654604,43.167625913654604,9461.5587343475454,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"GU286+GU287+GU288+GU293","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"JG286+JG287+JG288+JG293","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,{"$f":"LS286+LS287+LS288+LS293","v":-7.2759576141835293E-13},-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,{"$f":"OE286+OE287+OE288+OE293","v":-7.2759576141835293E-13},-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13]
[null,null,"DSCR",null,null,null,null,null,null,null,{"$f":"IF(K355>0.1,K354/K355)","v":false},{"$f":"IF(L355>0.1,L354/L355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1.0000000000000002,1,1,1,1,1,1,1,1,1,1,1.746304357344594,false,false,false,false,false,1.8078164962462335,3.2898161157389683,2.9984453424574511,3.1476120693752603,3.4473927818111281,4.5278071621019915,1,5.5776760826216902,5.6590423315215164,5.7113109122296271,5.4115706913853678,4.870672140259571,1.0543095952965795,3.5465632351914023,3.2177479972583476,3.3840983407549636,3.7219076238126676,4.9400300269853394,1,6.1674464958006192,6.2597064088225407,6.3188818143939489,5.9778357957636636,5.362600847573046,1.1009823090345183,3.8802777381693239,3.5024728147180397,3.691191672103161,4.0787251956697066,5.476947081071498,1,{"$f":"IF(BX355>0.1,BX354/BX355)","v":6.9508382005134095},7.0575964266724078,7.1259579505747688,6.729859178823463,6.0155612164271623,1.149343056478749,4.3327996347013045,3.8881614760532401,4.1072548236744302,4.5625866172289626,6.2064208060000006,1,8.0433441081983261,8.1703573939045828,8.2515447078776614,7.7784331950599626,6.9255737753491822,1.1993918481804888,4.9831502274174024,4.44193836986575,4.704740417859357,5.2579924501152906,7.2566253738591966,1,9.6753020081148655,9.8326193593457578,9.9329853149134539,9.344520139794513,8.2841384104643563,1.2511110202463358,6.0006475219372426,5.307628018351604,5.6388899816655069,6.3460011341615123,8.9022054332762313,1,12.381898984629007,12.589542618416104,12.721744187001812,11.941522185184917,10.536199425043232,1.3044610538731518,7.8254985640984289,6.8591542678830217,7.3133106300452138,8.297343609705754,11.857215920098982,1,17.756945743963868,18.064638851560328,18.260107076546028,17.098371923173644,15.006815197084617,1.3593757062141392,12.071761023676519,10.467536138722609,11.207858374804152,12.837996320541547,18.739821001457301,1,33.631298572984882,34.234694538478031,34.617103209806288,32.327157030017943,{"$f":"IF(EJ355>0.1,EJ354/EJ355)","v":28.206372317122767},1.4157563971535534,33.26584345768844,28.471833543793444,30.641120798540534,35.501629907833994,53.113380001544407,1,1482.0957796671269,1509.6916232843726,1527.1360279844396,1421.8298490659929,1232.4266130885419,1034.3695580889655,40.816812250713511,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GV355>0.1,GV354/GV355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JH355>0.1,JH354/JH355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT355>0.1,LT354/LT355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF355>0.1,OF354/OF355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"DSCR after re-financing",null,null,null,null,null,null,null,{"$f":"IF(K197,K356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1.8078164962462335,3.2898161157389683,2.9984453424574511,3.1476120693752603,3.4473927818111281,4.5278071621019915,1,5.5776760826216902,5.6590423315215164,5.7113109122296271,5.4115706913853678,4.870672140259571,1.0543095952965795,3.5465632351914023,3.2177479972583476,3.3840983407549636,3.7219076238126676,4.9400300269853394,1,6.1674464958006192,6.2597064088225407,6.3188818143939489,5.9778357957636636,5.362600847573046,1.1009823090345183,3.8802777381693239,3.5024728147180397,3.691191672103161,4.0787251956697066,5.476947081071498,{"$f":"IF(BW197,BW356)","v":1},6.9508382005134095,7.0575964266724078,7.1259579505747688,6.729859178823463,6.0155612164271623,1.149343056478749,4.3327996347013045,3.8881614760532401,4.1072548236744302,4.5625866172289626,6.2064208060000006,1,8.0433441081983261,8.1703573939045828,8.2515447078776614,7.7784331950599626,6.9255737753491822,1.1993918481804888,4.9831502274174024,4.44193836986575,4.704740417859357,5.2579924501152906,7.2566253738591966,1,9.6753020081148655,9.8326193593457578,9.9329853149134539,9.344520139794513,8.2841384104643563,1.2511110202463358,6.0006475219372426,5.307628018351604,5.6388899816655069,6.3460011341615123,8.9022054332762313,1,12.381898984629007,12.589542618416104,12.721744187001812,11.941522185184917,10.536199425043232,1.3044610538731518,7.8254985640984289,6.8591542678830217,7.3133106300452138,8.297343609705754,11.857215920098982,1,17.756945743963868,18.064638851560328,18.260107076546028,17.098371923173644,15.006815197084617,1.3593757062141392,12.071761023676519,10.467536138722609,11.207858374804152,12.837996320541547,18.739821001457301,1,33.631298572984882,34.234694538478031,34.617103209806288,{"$f":"IF(EI197,EI356)","v":32.327157030017943},28.206372317122767,1.4157563971535534,33.26584345768844,28.471833543793444,30.641120798540534,35.501629907833994,53.113380001544407,1,1482.0957796671269,1509.6916232843726,1527.1360279844396,1421.8298490659929,1232.4266130885419,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU197,GU356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG197,JG356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS197,LS356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE197,OE356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Average DSCR",null,null,null,{"$f":"AVERAGE(357:357)","v":75.073070448004032}]
[null,null,"Minimum DSCR",null,null,null,{"$f":"MIN(357:357)","v":1}]
[]
[null,null,"Post re-finance",null,null,null,{"$f":"I195","v":"2018-11-01"},null,null,null,{"$f":"K2>=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BW2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EI2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GU2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JG2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LS2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OE2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Cash flow after refinancing",null,null,null,null,null,null,null,{"$f":"IF(K361,K354)","v":false},{"$f":"IF(L361,L354)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,51528.193951259302,55243.081196034989,50304.705792302084,52656.392404491999,57446.836896470981,75037.27379002246,82956.452705448755,90610.954130387239,92071.215771418589,93074.708378016614,88537.555149917767,80204.985759173374,448626.23726294341,53793.668612577152,49029.298121986503,51468.408757213299,56370.2949824241,74036.76967065288,187014.02130874246,87377.396514649357,88652.044035895873,89470.860409263303,84775.263221449015,76301.78672768618,323351.04133418627,51169.312850765513,46425.21309443131,48825.292327404939,53699.15689498245,71274.054677710097,192062.53935661598,84554.984446688512,85819.857277921517,86631.145304680045,81955.44348537382,73520.642873688281,327835.84645713988,48519.552042329196,43795.424832329241,46155.192622195304,51000.967650068756,68484.535609171246,196952.31652544142,{"$f":"IF(BX361,BX354)","v":81706.702550632719},82961.639347890086,83765.225122478485,79109.106883132263,70712.575491892756,332158.12618770357,45842.881658985978,41138.418908222789,43456.520656299974,48274.126658737077,65666.598625195998,201673.90445462824,78830.967777863625,80075.795811848278,80871.494024642583,76234.636777138541,67875.957535038135,336307.99951008154,43137.712099244127,38452.595209268271,40727.597681211686,45516.942934033235,62818.53885666273,206217.32116373273,75926.107875699585,77160.642381212485,77948.25566326706,73330.325356833288,65009.070113015936,340275.02807782771,40402.363827850852,35736.263041010403,37966.650064278801,42727.629932773285,59938.555209352045,210572.02058707995,72990.356293386139,74214.399780656415,74993.718010081022,70394.36842959658,62110.097244919343,344048.18437496241,37635.062235864178,32987.6359496734,35171.803873900339,39904.300101242501,57024.744869839044,214726.86035875449,70021.846795532445,71235.188321199079,72005.987888911666,67424.859912323809,59177.120309461323,347615.81804767199,34833.9322051786,30204.826246673969,32341.079153857241,37044.95910770441,54075.097495852984,218670.0677467878,67018.607766076559,68221.022161442845,68983.065193901944,64419.78600634366,{"$f":"IF(EJ361,EJ354)","v":56208.112176305905},350965.62030074926,31996.992360392993,27385.839218112036,29472.38386881135,34147.499743612323,51087.489072858101,222389.20362947974,63978.55618487679,65169.803238917768,65922.836775296659,61377.019037348771,53200.930999838514,44651.278140056689,386190.66645896231,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,31857.660475572473,{"$f":"IF(GV361,GV354)","v":34506.916702123097},40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,96562.734993456877,{"$f":"IF(JH361,JH354)","v":109252.52730397401},111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,{"$f":"IF(LT361,LT354)","v":-7.2759576141835293E-13},-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,{"$f":"IF(OF361,OF354)","v":-7.2759576141835293E-13},-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13]
[null,null,"NPV of Cash flow",null,null,null,{"$f":"(1+I196)^(1/12)-1","v":4.0741237836483535E-3},null,{"$f":"NPV(G363,362:362)","v":14433858.377750549}]
[null,null,"Loan Value - local banks",null,null,null,null,null,{"$f":"J201","v":3969452.007051249}]
[null,null,"Debt fund loan amount at re-financing date",null,null,null,null,null,{"$f":"INDEX(176:176,MATCH(G361,2:2))","v":318397.80508086696}]
[null,null,"Total debt",null,null,null,null,null,{"$f":"SUM(I364:I365)","v":4287849.8121321164}]
[null,null,"PLCR 9total NPV Coverage of loan value)",null,null,null,null,null,{"$f":"I363/I366","v":3.3662229346072574}]
[]
[null,null,"Loan to value",null,null,null,null,null,{"$f":"I366/I363","v":0.29706885712151199}]
[]
["Summary"]
[null,"Total uses of funds"]
[null,null,"Capex"]
[null,null,"Development Costs"]
[null,null,"IDC"]
[null,null,null,"Total"]
[]
[null,"Sources of funds"]
[null,null,"Rooftop Owner",null,null,{"$f":"SUM(K149:OT149)","v":0}]
[null,null,"Developer",null,null,{"$f":"SUM(K150:OT150)","v":499288.53221195255}]
[null,null,"Debt Fund",null,null,{"$f":"SUM(K151:OT151)","v":4493596.7899075728}]
[]
[null,null,"Period of debt fund repayment",null,null,{"$f":"MATCH(TRUE,165:165,0)","v":39},{"$f":"INDEX(2:2,F383)","v":"2019-05-01"}]
[null,null,"Average life ",null,null,{"$f":"SUMIF(6:6,TRUE,164:164)","v":1857233.7173896246},{"$f":"SUMIF(2:2,H6,164:164)","v":293458.60427324934},{"$f":"F384/G384","v":6.3287758148685622},{"$f":"H384/12","v":0.52739798457238019}]
[]
[null,null,"Chart title",null,null,"Repayment date",{"$f":"G383","v":"2019-05-01"},"Average life",{"$f":"I384","v":0.52739798457238019}," \n","equity contribution",{"$f":"F32","v":0.1},"refinancing",{"$f":"I201","v":0.8},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"Grace Period",{"$f":"F197","v":12}]
[null,null,null,null,null,"Cash Waterfall","Avg. DSCR",{"$f":"G358","v":75.073070448004032},"PLCR",{"$f":"I367","v":3.3662229346072574},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"switching allowed",{"$f":"'General Assumptions'!F23","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K164>0,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW164>0,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI164>0,EI2,NA())","v":"2027-09-01"},"2027-10-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GU164>0,GU2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JG164>0,JG2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2043-06-01","2043-07-01","2043-08-01",{"$f":"IF(LS164>0,LS2,NA())","v":"2043-09-01"},"2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01",{"$f":"IF(OE164>0,OE2,NA())","v":"2049-01-01"},"2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01"]
[null,null,"Debt fund balance",null,null,null,null,null,null,null,{"$f":"K164","v":0},0,0,0,0,0,0,0,0,0,656.43713555875968,1319.0360458209791,73903.574923411361,146787.5250238718,219972.12141849665,293458.60427324934,293458.60427324934,288645.79937038699,283776.46868358721,278881.1623202365,274323.84630768962,270351.8485722866,20788.444276624679,17276.860224465338,14241.230500986334,11046.073472849843,7539.6526086867489,2927.9789971114287,0,0,0,0,0,0,0,0,0,0,0,0,3534.0393145818689,3534.0393145818689,3534.0393145818689,3534.0393145818689,3534.0393145818689,3534.0393145818689,0,0,0,0,0,0,2963.255548890098,2963.255548890098,2963.255548890098,2963.255548890098,2963.255548890098,2963.255548890098,0,0,0,0,0,0,{"$f":"BW164","v":2450.3841701379147},2450.3841701379147,2450.3841701379147,2450.3841701379147,2450.3841701379147,2450.3841701379147,0,0,0,0,0,0,1991.0061799642974,1991.0061799642974,1991.0061799642974,1991.0061799642974,1991.0061799642974,1991.0061799642974,0,0,0,0,0,0,1581.0033766476097,1581.0033766476097,1581.0033766476097,1581.0033766476097,1581.0033766476097,1581.0033766476097,0,0,0,0,0,0,1216.5391495108497,1216.5391495108497,1216.5391495108497,1216.5391495108497,1216.5391495108497,1216.5391495108497,0,0,0,0,0,0,894.04045053994207,894.04045053994207,894.04045053994207,894.04045053994207,894.04045053994207,894.04045053994207,0,0,0,0,0,0,610.18087308639304,610.18087308639304,610.18087308639304,610.18087308639304,{"$f":"EI164","v":610.18087308639304},610.18087308639304,0,0,0,0,0,0,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,361.86477161571366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.094311857842978E-28,4.1886237156859559E-28,6.3034680427234732E-28,{"$f":"LS164","v":8.4183123697609905E-28},1.0553689165993046E-27,1.2689065962225102E-27,1.4844975227651696E-27,1.7000884493078292E-27,1.9177326227699426E-27,2.135376796232056E-27,2.3550742166136233E-27,2.5747716369951905E-27,2.7965223042962116E-27,3.0182729715972327E-27,3.242076885817708E-27,3.4658808000381833E-27,3.6917379611781121E-27,3.9175951223180409E-27,4.1455055303774239E-27,4.3734159384368069E-27,4.6033795934156433E-27,4.8333432483944805E-27,5.0653601502927712E-27,5.2973770521910618E-27,5.5314472010088067E-27,5.7655173498265515E-27,6.0016407455637499E-27,6.2377641413009482E-27,6.4759407839576007E-27,6.7141174266142533E-27,6.95434731619036E-27,7.1966304526859195E-27,7.4389135891814804E-27,7.6832499725964941E-27,7.9275863560115078E-27,8.1739759863459757E-27,8.4203656166804436E-27,8.6688084939343657E-27,8.9172513711882878E-27,9.1677474953616641E-27,9.4182436195350403E-27,9.6707929906278694E-27,9.9253956086401526E-27,1.0179998226652436E-26,1.0436654091584173E-26,1.0693309956515911E-26,1.0952019068367102E-26,1.1210728180218294E-26,1.147149053898894E-26,1.1734306144679039E-26,1.1997121750369137E-26,1.226199060297869E-26,1.2526859455588243E-26,1.279378155511725E-26,1.3062756901565711E-26,1.3331732248014171E-26,1.3602760841382085E-26,1.3873789434749999E-26,1.4146871275037367E-26,1.4422006362244189E-26,1.4697141449451012E-26,1.4974329783577288E-26,1.5251518117703565E-26,1.5530759698749295E-26,1.581205452671448E-26,1.6093349354679665E-26,1.6376697429564304E-26,{"$f":"OE164","v":1.6662098751368398E-26},1.6947500073172491E-26,1.7234954641896036E-26,1.752240921061958E-26,1.7811917026262579E-26,1.8103478088825032E-26,1.8395039151387486E-26,1.8688653460869393E-26,1.8984321017270754E-26,1.9279988573672116E-26,1.9577709376992931E-26,1.9877483427233201E-26,2.0177257477473471E-26,2.0479084774633195E-26,2.0782965318712373E-26,2.1086845862791552E-26]
[]
[]
[]
[null,null,"Cash flow Waterfall"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K6,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW6,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI6,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU6,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG6,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS6,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE6,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73713.381192112065,74579.135516805152,74976.981468588536,69800.288859827677,60835.498025243454,51528.193951259302,55243.081196034989,50304.705792302084,52656.392404491999,57446.836896470981,75037.27379002246,82956.452705448755,90610.954130387239,92071.215771418589,93074.708378016614,88537.555149917767,80204.985759173374,448626.23726294341,53793.668612577152,49029.298121986503,51468.408757213299,56370.2949824241,74036.76967065288,187014.02130874246,87377.396514649357,88652.044035895873,89470.860409263303,84775.263221449015,76301.78672768618,323351.04133418627,51169.312850765513,46425.21309443131,48825.292327404939,53699.15689498245,71274.054677710097,192062.53935661598,84554.984446688512,85819.857277921517,86631.145304680045,81955.44348537382,73520.642873688281,327835.84645713988,48519.552042329196,43795.424832329241,46155.192622195304,51000.967650068756,68484.535609171246,{"$f":"BW285","v":196952.31652544142},81706.702550632719,82961.639347890086,83765.225122478485,79109.106883132263,70712.575491892756,332158.12618770357,45842.881658985978,41138.418908222789,43456.520656299974,48274.126658737077,65666.598625195998,201673.90445462824,78830.967777863625,80075.795811848278,80871.494024642583,76234.636777138541,67875.957535038135,336307.99951008154,43137.712099244127,38452.595209268271,40727.597681211686,45516.942934033235,62818.53885666273,206217.32116373273,75926.107875699585,77160.642381212485,77948.25566326706,73330.325356833288,65009.070113015936,340275.02807782771,40402.363827850852,35736.263041010403,37966.650064278801,42727.629932773285,59938.555209352045,210572.02058707995,72990.356293386139,74214.399780656415,74993.718010081022,70394.36842959658,62110.097244919343,344048.18437496241,37635.062235864178,32987.6359496734,35171.803873900339,39904.300101242501,57024.744869839044,214726.86035875449,70021.846795532445,71235.188321199079,72005.987888911666,67424.859912323809,59177.120309461323,347615.81804767199,34833.9322051786,30204.826246673969,32341.079153857241,37044.95910770441,54075.097495852984,218670.0677467878,67018.607766076559,68221.022161442845,68983.065193901944,{"$f":"EI285","v":64419.78600634366},56208.112176305905,350965.62030074926,31996.992360392993,27385.839218112036,29472.38386881135,34147.499743612323,51087.489072858101,222389.20362947974,63978.55618487679,65169.803238917768,65922.836775296659,61377.019037348771,53200.930999838514,44651.278140056689,386190.66645896231,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,{"$f":"GU285","v":31857.660475572473},34506.916702123097,40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,{"$f":"JG285","v":96562.734993456877},109252.52730397401,111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,{"$f":"LS285","v":-7.2759576141835293E-13},-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,{"$f":"OE285","v":-7.2759576141835293E-13},-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13,-7.2759576141835293E-13]
[null,null,null,"Debt Service to local Banks",null,null,null,null,null,null,{"$f":"K288+K287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248159.16781071253,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,16351.57307279889,247197.31057113613,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,15389.715833222484,246235.45333155972,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,14427.858593646079,245273.59609198332,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,13466.001354069673,244311.73885240691,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,12504.144114493267,{"$f":"BW288+BW287","v":243349.8816128305},11542.286874916861,11542.286874916861,11542.286874916861,11542.286874916861,11542.286874916861,242388.0243732541,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,10580.429635340455,241426.16713367769,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,9618.5723957640494,240464.30989410129,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,8656.7151561876435,239502.45265452488,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,7694.8579166112386,238540.59541494848,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,6733.0006770348336,237578.73817537207,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,5771.1434374584296,236616.88093579566,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,4809.2861978820247,235655.02369621926,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,3847.4289583056193,234693.16645664285,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,2885.5717187292148,233731.30921706645,1923.7144791528094,1923.7144791528094,1923.7144791528094,{"$f":"EI288+EI287","v":1923.7144791528094},1923.7144791528094,232769.45197749004,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,961.85723957640437,231807.59473791363,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"GU288+GU287","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"JG288+JG287","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"LS288+LS287","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,{"$f":"OE288+OE287","v":-7.2759576141834263E-13},-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13,-7.2759576141834263E-13]
[null,null,null,"Debt Service to Debt Fund",null,null,null,null,null,null,{"$f":"K293+K286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73713.38119211205,74579.135516805152,74976.981468588536,69800.288859827677,60835.498025243454,51528.193951259302,55243.081196034989,50304.705792302084,52656.392404491999,57446.836896470981,75037.27379002246,47504.006020801084,0,0,0,0,0,0,0,0,0,0,0,-60183.289262393664,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,275.84007578597095,60459.129338179635,0,0,0,0,0,-53211.05673536734,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,243.8840100371003,53454.940745404441,0,0,0,0,0,{"$f":"BW293+BW286","v":-46397.565087389085},212.65550665053328,212.65550665053328,212.65550665053328,212.65550665053328,212.65550665053328,46610.220594039616,0,0,0,0,0,-39752.262679049454,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,182.19787061231003,39934.460549661766,0,0,0,0,0,-33285.131490792148,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,152.55685266613065,33437.688343458278,0,0,0,0,0,-27006.717588292115,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,123.78078894633886,27130.498377238455,0,0,0,0,0,-20928.163337464764,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,95.92074863004683,21024.084086094812,0,0,0,0,0,-15061.241470278648,69.030690072110474,69.030690072110474,69.030690072110474,{"$f":"EI293+EI286","v":69.030690072110474},69.030690072110474,15130.272160350758,0,0,0,0,0,-9418.3911084338906,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,43.167625913655328,9461.5587343475454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293+GU286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293+JG286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.029936797856553E-26,-1.0252162541997105E-26,-1.0305931301296969E-26,{"$f":"LS293+LS286","v":-1.0258263066330814E-26},-1.0311569027232949E-26,-1.0263437993869063E-26,-1.0316281156373469E-26,-1.0267687324611854E-26,-1.0320067688718529E-26,-1.0271011058559185E-26,-1.0322928624268131E-26,-1.0273409195711058E-26,-1.0324863963022273E-26,-1.0274881736067469E-26,-1.0325873704980956E-26,-1.0275428679628423E-26,-1.032595785014418E-26,-1.0275050026393918E-26,-1.0325116398511943E-26,-1.0273745776363952E-26,-1.0323349350084249E-26,-1.0271515929538526E-26,-1.0320656704861095E-26,-1.0268360485917642E-26,-1.0317038462842481E-26,-1.02642794455013E-26,-1.0312494624028407E-26,-1.0259272808289497E-26,-1.0307025188418876E-26,-1.0253340574282235E-26,-1.0300630156013884E-26,-1.0347456939347802E-26,-1.0292846728415703E-26,-1.0339210713351892E-26,-1.0284137704022063E-26,-1.0330038890560524E-26,-1.0274503082832963E-26,-1.0319941470973694E-26,-1.0263942864848406E-26,-1.0308918454591406E-26,-1.0252457050068387E-26,-1.0296969841413658E-26,-1.0341019834361199E-26,-1.0283632833042722E-26,-1.0327220027592534E-26,-1.0269370227876326E-26,-1.0312494624028407E-26,-1.0254182025914471E-26,-1.0296843623668822E-26,-1.0339042423025445E-26,-1.027980422811605E-26,-1.0321540229074942E-26,-1.0261839235767816E-26,-1.030311243832898E-26,-1.0343922842492413E-26,-1.0283296252389828E-26,-1.0323643858155532E-26,-1.0262554469655217E-26,-1.0302439277023191E-26,-1.0341861285993437E-26,-1.0279846300697661E-26,-1.0318805511270177E-26,-1.0256327727576674E-26,-1.0294824139751458E-26,-1.0332857753528514E-26,-1.0269454373039551E-26,-1.0307025188418877E-26,{"$f":"OE293+OE286","v":-1.0344133205400473E-26},-1.027980422811605E-26,-1.0316449446699916E-26,-1.0251657671017764E-26,-1.0287840091203901E-26,-1.0323559712992309E-26,-1.0257842340514697E-26,-1.0293099163905375E-26,-1.0327893188898323E-26,-1.0261250219625253E-26,-1.029558144622047E-26,-1.0329449874417959E-26,-1.0261881308349429E-26,-1.0295286938149188E-26,-1.0328229769551217E-26,-1.0259735606687228E-26]
[null,null,null,"Dividends to Rooftop owners",null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to Development Co.",null,null,null,null,null,null,{"$f":"K303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200467.06945223088,0,0,0,0,0,0,0,0,0,0,0,16656.458664446895,0,0,0,0,0,0,0,0,0,0,0,30069.166859328514,0,0,0,0,0,0,0,0,0,0,0,43159.881220409879,0,0,0,0,0,0,0,0,0,0,0,55909.229066318483,0,0,0,0,0,0,0,0,0,0,0,68296.744319420948,0,0,0,0,0,0,0,0,0,0,0,80300.805061928317,0,0,0,0,0,0,0,0,0,0,0,91898.567504934297,0,0,0,0,0,0,0,0,0,0,0,103065.89616290847,0,0,0,0,0,0,0,0,0,0,0,0,376729.10772461479,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,31857.660475572473,34506.916702123097,40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,96562.734993456877,109252.52730397401,111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity Cash flows",null,null,null,null,null,null,{"$f":"OR(K4:K6)","v":false},false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(BW4:BW6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(EI4:EI6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU4:GU6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG4:JG6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,{"$f":"OR(LS4:LS6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(OE4:OE6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K402,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW402,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI402,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU402,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG402,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS402,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE402,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Equity cash flow EGP",null,null,null,null,null,null,{"$f":"K347","v":-1.0000000000000001E-5},{"$f":"L347","v":0},0,0,0,0,0,0,0,0,-1059.4256262456367,-1069.3701307082626,-123523.52828493841,-124033.06283911379,-124544.69922332512,-125058.44610762136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200467.06945223088,0,0,0,0,0,0,0,0,0,0,0,16656.458664446895,0,0,0,0,0,0,0,0,0,0,0,30069.166859328514,0,0,0,0,0,0,{"$f":"BX347","v":0},0,0,0,0,43159.881220409879,0,0,0,0,0,0,0,0,0,0,0,55909.229066318483,0,0,0,0,0,0,0,0,0,0,0,68296.744319420948,0,0,0,0,0,0,0,0,0,0,0,80300.805061928317,0,0,0,0,0,0,0,0,0,0,0,91898.567504934297,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ347","v":0},103065.89616290847,0,0,0,0,0,0,0,0,0,0,0,0,376729.10772461479,25314.934204225661,27201.180563791564,31686.80390853847,48349.116460891142,55810.582483288184,62823.205737136137,63636.667916941617,64007.179319108509,59100.837996010843,50608.676181430041,41792.261273416472,29092.761335836058,24346.646051100954,26184.966164991642,30647.475664581831,47226.064555274817,54649.597089567011,61626.516639845293,62435.125293171106,62802.983583636116,65531.225635516559,56580.288426887251,47173.133733634502,33332.257037755044,28265.468208530692,30617.789614782043,35922.874412482583,55088.936277486842,63968.287891797139,72424.963726742033,73828.215599923002,74731.035309348546,69498.873960039549,60013.506157929136,50044.684662014297,35377.450737267798,30008.111187543705,32504.500957361393,38126.227869989998,58436.422051252805,67845.796274857174,76807.260913083708,78294.216790471604,79250.864692970732,73706.277127561654,63654.569315393455,53090.545595199081,37547.61716548074,31857.660475572473,{"$f":"GV347","v":34506.916702123097},40464.184639729392,61986.810605702405,71957.844967275421,81454.229473630694,83029.881930949661,84043.567013739579,78167.897065692683,67516.034578566483,56321.270891331005,39850.364998346886,33820.645912978507,36632.102628015586,42944.938466191968,65752.372827868836,76318.593305159578,86381.827257215831,88051.466631310483,89125.589162215547,82899.066609792993,71611.215774390905,59748.052500840407,42293.764630654223,35903.994634834336,38887.554383452058,45577.180283487236,69746.120178246798,80943.053918366699,91606.972757473777,93376.20490344979,94514.367831130323,87916.041869895402,75954.229451813444,63382.758402238687,44886.376111107616,38115.055158734634,41281.223550178562,48370.128296968178,73981.849301046343,85847.144068857786,97147.602858750048,99022.367965968966,100228.3889994956,93236.057741921759,80560.043194837941,67237.973350373097,47637.278762910399,40461.622928349891,43821.545282549378,51333.559880042711,78474.189316903328,91047.740073091554,103022.73404849571,105009.32657855735,106287.250986805,98877.38675173356,85444.526838606005,71327.042076014157,50556.102591282033,42951.967400437672,46517.467617160255,54477.845395430355,83238.651959074981,96562.734993456877,{"$f":"JH347","v":109252.52730397401},111357.61711758206,112711.7312913326,104859.40143184816,90624.506762672245,75664.115083971323,53653.061585437565,45594.86076829661,49378.482553496273,57813.984056686357,88291.68472380357,102411.09979482477,115858.35687354942,118089.01161714518,119523.85743933839,111202.64044261824,96117.823446074457,80264.197205755234,56938.989029010765,48399.608420234967,52414.659012302218,61353.641952767401,93650.72721575851,108612.94817404685,122862.88318601719,125226.59201329216,126746.98208557471,117928.87866235366,101943.39247985683,85143.199072157382,60425.374939741523,51376.081237545557,56836.945445052232,66309.460026044384,100534.53854056635,116389.87294293227,131490.39779566953,133995.09650354364,135606.13028013252,126261.46914456262,109321.53690468174,91518.259341284662,65324.673426759691,55735.017503013551,61521.765023355641,71559.654950641692,107827.81875659265,124629.57700709045,140631.4634342691,143285.5610976691,144992.64198058483,135089.98000339902,117138.61390225087,98272.360676756041,70514.902910143806,60352.617346298495,66484.694965528499,77121.704487452997,115554.91603150527,133359.59061819868,0,0,0,0,{"$f":"LT347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity cash flow EURO",null,null,null,null,null,null,{"$f":"K350","v":-6.8846229220452803E-7},{"$f":"L350","v":0},0,0,0,0,0,0,0,0,-72.937459506528853,-73.622101140246613,-8064.9487641767091,-8098.2166778289384,-8131.6218216249817,-8165.1647616391865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12412.713519041987,0,0,0,0,0,0,0,0,0,0,0,978.08844420614696,0,0,0,0,0,0,0,0,0,0,0,1674.5133626933664,0,0,0,0,0,0,{"$f":"BX350","v":0},0,0,0,0,2279.3931002269401,0,0,0,0,0,0,0,0,0,0,0,2800.2335737921667,0,0,0,0,0,0,0,0,0,0,0,3244.0125229162268,0,0,0,0,0,0,0,0,0,0,0,3617.2138570969742,0,0,0,0,0,0,0,0,0,0,0,3925.8598746219322,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ350","v":0},4175.541480442881,0,0,0,0,0,0,0,0,0,0,0,0,14474.339720898224,922.39757715115832,991.12653603122351,1154.5687188877198,1761.6916370843605,2033.5642844920667,2289.0824954674476,2318.7225307803351,2332.222815509836,2153.4509762235039,1844.0229753702615,1522.7801988848457,1060.049864333942,841.30265341264067,904.82612955764864,1059.028933303365,1631.904999859014,1888.4264774246135,2129.5151644649468,2157.4567792642742,2170.1681874474993,2264.4430733016507,1955.1418575060875,1630.0759659707387,1151.8020277305261,926.27739671029349,1003.364467489853,1177.215475351748,1805.2995303735779,2096.2815384231176,2373.4121919621057,2419.3976496389264,2448.9836265622821,2277.5223665523217,1966.6808220302755,1639.9961920293913,1159.3415941106923,932.59978053455268,1010.1832224549852,1184.8966941618917,1816.1021211773157,2108.5290680470493,2387.0357658743815,2433.2477622326246,2462.9787112531635,2290.662595975587,1978.273040996974,1649.9616007519571,1166.9144821970058,938.94962764456466,{"$f":"GV350","v":1017.0318882475398},1192.6120918247398,1826.9543923894348,2120.8334425541161,2400.7230064173791,2447.1626465545228,2477.0392670227538,2303.8640235326916,1989.9187379497419,1659.9723753234462,1174.5208159710421,945.32703483451917,1023.9105736241111,1200.3617981115267,1837.8565506595016,2133.1949040104641,2414.4741893683117,2461.1425836626436,2491.1655781909585,2317.1269120768643,2001.6181371309021,1670.0286994247544,1182.1607196136588,951.73209898215055,1030.8193874822343,1208.1459430368295,1848.8088032606299,2145.6136952797865,2428.289591467445,2475.1878556021766,2505.3579300789061,2330.4515253536288,2013.371463480886,1680.1307572309775,1189.8343175018085,958.16491704517409,1037.7584388570847,1215.9646568557553,1859.8113580885338,2158.0900600232267,2442.1694904188089,2489.2987454062818,2519.6166090098181,2343.8381280011067,2025.1789426375351,1690.2787334096745,1197.5417342053036,964.62558605766435,1044.727836918122,1223.8180700610824,1870.8644236605539,2170.6242426992435,2456.1141648908624,2503.4755370968646,2533.9419023098021,2357.2869855502631,2037.0408009353541,1700.4728131190857,1205.2830944835184,971.11420312637733,1051.7276909656839,1231.7063133803331,1881.968209114614,2183.2164885634293,{"$f":"JH350","v":2470.1238945171208},2517.7185156852911,2548.3340983086491,2370.7983644251067,2048.9572654047201,1710.7131820062937,1213.058523282026,977.63086542701308,1058.7581104275123,1239.6295177728073,1893.1229242081488,2195.8670436682892,2484.1989598967562,2532.0279671730923,2562.7934863405608,2384.3725319428659,2060.9285637710523,1721.0000262053322,1220.8681457291927,984.17567020042179,1065.8192048552255,1247.5878144265455,1904.3287793169827,2208.5761548629753,2498.339642595141,2546.4041785526138,2577.3203567448563,2398.0097563141126,2072.9549244539253,1731.3335323352521,1228.7120871326913,1044.7003774330792,1155.7436248212011,1348.3612655526415,2044.3067635457469,2366.7150406171863,2673.7747390817603,2724.7062158009303,2757.4655768483017,2567.4477557113369,2222.9848621156048,1860.9663830488398,1328.3362479338998,1133.3366114947237,1251.0064915826845,1455.1206852515443,2192.6110407672591,2534.2642529824179,2859.6525735283208,2913.621984271776,2948.3344029641453,2746.9699848154546,2381.9402182476688,1998.3067960274711,1433.8763080094261,1227.2326071198111,1351.9245581006285,1568.2214728250781,2349.736715694446,2711.7836023534173,0,0,0,0,{"$f":"LT350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity cash flow to all owners",null," \n","Project Pre-tax IRR EGP",{"$f":"H124","v":0.13393303751945496},"Project pre-tax IRR EURO",{"$f":"H127","v":7.8535768389701846E-2}," \n","Equity IRR EGP",{"$f":"G348","v":0.26180397868156435},"Equity IRR EURO",{"$f":"G351","v":0.20059714913368229}]
[]
[]
[null,null,null,null,"Two way data table",null,null,{"$f":"H407","v":0.13393303751945496},10,12,15,20]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]
[]
[null,null,null,null,"One way data table",null,null,null,{"$f":"H407","v":0.13393303751945496},{"$f":"J407","v":7.8535768389701846E-2},{"$f":"M407","v":0.26180397868156435},{"$f":"O407","v":0.20059714913368229}]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]

{"sheet":"Edita","index":27,"n_rows":420,"n_cols":410,"rows_kept":420,"cut":false,"hidden":false,"merged":[]}
["Time Period",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400]
[null,"Month",null,null,null,null,null,null,null,null,{"$f":"'General Assumptions'!E3","v":"2017-01-01"},{"$f":"EDATE(K2,1)","v":"2017-02-01"},{"$f":"EDATE(L2,1)","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01",{"$f":"EDATE(BX2,1)","v":"2022-07-01"},"2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01",{"$f":"EDATE(EJ2,1)","v":"2027-11-01"},"2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01",{"$f":"EDATE(GV2,1)","v":"2033-03-01"},"2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01",{"$f":"EDATE(JH2,1)","v":"2038-07-01"},"2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01",{"$f":"EDATE(LT2,1)","v":"2043-11-01"},"2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01",{"$f":"EDATE(OF2,1)","v":"2049-03-01"},"2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01"]
[null,"Year",null,null,null,null,null,"Balance sheet",null,{"$f":"I328","v":true},{"$f":"YEAR(K2)","v":2017},{"$f":"YEAR(L2)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,{"$f":"YEAR(BX2)","v":2022},2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,{"$f":"YEAR(EJ2)","v":2027},2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,{"$f":"YEAR(GV2)","v":2033},2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,{"$f":"YEAR(JH2)","v":2038},2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,{"$f":"YEAR(LT2)","v":2043},2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,{"$f":"YEAR(OF2)","v":2049},2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050]
[null,"Development",null,null,null,null,{"$f":"'Risk Analysis'!$P$4","v":"Base case"},{"$f":"F14","v":"2018-01-01"},{"$f":"F15","v":"2018-03-01"},null,{"$f":"AND(K$2>=$H4,K$2<$I4)","v":false},{"$f":"AND(L$2>=$H4,L$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H4,BX$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H4,EJ$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H4,GV$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H4,JH$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H4,LT$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H4,OF$2<$I4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Construction",null,null,null,null,null,{"$f":"F15","v":"2018-03-01"},{"$f":"F17","v":"2018-07-01"},null,{"$f":"AND(K$2>=$H5,K$2<$I5)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation",null,null,null,null,null,{"$f":"F17","v":"2018-07-01"},{"$f":"F18","v":"2043-07-01"},null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Assumptions"]
[null,"SPV Name",null,null,null,"Edita"]
[null,"Row No. (Assimp)",null,null,null,{"$f":"MATCH(F9,'SPV Assumptions'!E:E,0)","v":14}]
[]
[]
[null,"Operating Assumptions"]
[null,null,"Contracy signing Date",null,null,{"$f":"INDEX('SPV Assumptions'!G:G,Edita!F10)","v":"2018-01-01"}]
[null,null,"Construction Start Date",null,null,{"$f":"INDEX('SPV Assumptions'!I:I,Edita!F10)","v":"2018-03-01"}]
[null,null,"Construction Months",null,null,{"$f":"INDEX('SPV Assumptions'!J:J,Edita!F10)","v":4}]
[null,null,"Operation Date",null,null,{"$f":"INDEX('SPV Assumptions'!K:K,Edita!F10)","v":"2018-07-01"}]
[null,null,"End Date",null,null,{"$f":"INDEX('SPV Assumptions'!M:M,Edita!F10)","v":"2043-07-01"}]
[null,null,"Re-financing date",null,null,{"$f":"INDEX('SPV Assumptions'!AA:AA,Edita!F10)","v":"2019-01-01"}]
[]
[null,null,"Input Capacity",null,null,{"$f":"INDEX('SPV Assumptions'!P:P,Edita!F10)","v":325.96041909196737}]
[null,null,"Input Yeild",null,null,{"$f":"INDEX('SPV Assumptions'!Q:Q,Edita!F10)","v":1709.6774193548388}]
[null,null,"Degradation rate",null,null,{"$f":"INDEX('SPV Assumptions'!R:R,Edita!F10)","v":5.0000000000000001E-3}]
[]
[null,null,"Input Interconnection costs",null,null,{"$f":"INDEX('SPV Assumptions'!S:S,Edita!F10)","v":20000}]
[null,null,"Capex/kW (EURO)",null,null,{"$f":"LOOKUP($F$21,'General Assumptions'!32:32,'General Assumptions'!33:33)","v":890}]
[]
[null,null,"O&M/kW/yr (EURO)",null,null,{"$f":"INDEX('SPV Assumptions'!T:T,Edita!F10)","v":15}]
[]
[]
[null,"Financing Assumptions"]
[null,null,"Equity requirements",null,null,{"$f":"INDEX('SPV Assumptions'!U:U,Edita!F10)","v":0.1}]
[null,null,"Rent Model",null,null,{"$f":"INDEX('SPV Assumptions'!V:V,Edita!F10)","v":true}]
[null,null,"Rental payments as % of rev",null,null,{"$f":"IF(F33,INDEX('SPV Assumptions'!X:X,Edita!F10))*1","v":2.5000000000000001E-2}]
[null,null,"Equity contribution by rooftop owner",null,null,{"$f":"IF(F33,0,INDEX('SPV Assumptions'!Y:Y,Edita!F10))","v":0}]
[null,null,"Ownership % Rooftop",null,null,{"$f":"F35/F32","v":0}]
[null,null,"Ownership% Development Co.",null,null,{"$f":"1-F36","v":1}]
[]
["Capacity & Production"]
[null,"Capacity",null,null,null,"kW",null,null,{"$f":"F21","v":325.96041909196737},null,{"$f":"$I$40*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,{"$f":"$I$40*BW6","v":325.96041909196737},325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,{"$f":"$I$40*EI6","v":325.96041909196737},325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,{"$f":"$I$40*GU6","v":325.96041909196737},325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,{"$f":"$I$40*JG6","v":325.96041909196737},325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,325.96041909196737,0,0,{"$f":"$I$40*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$40*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Yield",null,null,null,"kWh/kW",null,{"$f":"'Risk Analysis'!P8","v":1},{"$f":"F22","v":1709.6774193548388},null,{"$f":"$I$41*K6*$H$41","v":0},{"$f":"$I$41*L6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*BX6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*EJ6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*GV6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,{"$f":"$I$41*JH6*$H$41","v":1709.6774193548388},1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,1709.6774193548388,0,0,0,{"$f":"$I$41*LT6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$41*OF6*$H$41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Monthly Factor",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(MONTH(K2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(L2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(M2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(N2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(O2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(P2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(Q2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(R2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(S2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(T2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(U2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(V2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(W2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(X2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(Y2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(Z2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(AO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(AP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(AQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(AR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(AS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(AT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(AU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(AV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(AW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(AX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(AY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(AZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(BO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(BP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(BQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(BR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(BS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(BT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(BU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(BV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(BW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(BX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(BY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(BZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(CO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(CP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(CQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(CR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(CS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(CT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(CU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(CV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(CW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(CX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(CY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(CZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(DO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(DP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(DQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(DR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(DS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(DT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(DU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(DV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(DW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(DX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(DY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(DZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ED2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(EF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(EG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(EH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(EO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(EP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(EQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(ER2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(ES2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(ET2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(EU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(EV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(EW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(EX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(EY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(EZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(FO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(FP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(FQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(FR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(FS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(FT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(FU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(FV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(FW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(FX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(FY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(FZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(GO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(GP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(GQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(GR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(GS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(GT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(GU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(GV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(GW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(GX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(GY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(GZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(HO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(HP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(HQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(HR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(HS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(HT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(HU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(HV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(HW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(HX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(HY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(HZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(ID2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(II2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(IO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(IP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(IQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(IR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(IS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(IT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(IU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(IV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(IW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(IX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(IY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(IZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(JO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(JP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(JQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(JR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(JS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(JT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(JU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(JV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(JW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(JX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(JY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(JZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(KO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(KP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(KQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(KR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(KS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(KT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(KU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(KV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(KW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(KX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(KY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(KZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(LO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(LP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(LQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(LR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(LS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(LT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(LU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(LV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(LW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(LX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(LY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(LZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(ME2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(ML2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(MO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(MP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(MQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(MR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(MS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(MT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(MU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(MV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(MW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(MX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(MY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(MZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ND2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NN2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(NO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(NP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(NQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(NR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(NS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(NT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(NU2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(NV2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(NW2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(NX2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(NY2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(NZ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OA2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(OB2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OC2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OD2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OE2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OF2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OG2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OH2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2},{"$f":"LOOKUP(MONTH(OI2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10547965884217676},{"$f":"LOOKUP(MONTH(OJ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10664955845724206},{"$f":"LOOKUP(MONTH(OK2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10721563891614461},{"$f":"LOOKUP(MONTH(OL2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":0.10057362819835458},{"$f":"LOOKUP(MONTH(OM2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.9025586836742387E-2},{"$f":"LOOKUP(MONTH(ON2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":7.7024681108008142E-2},{"$f":"LOOKUP(MONTH(OO2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.9702619065589851E-2},{"$f":"LOOKUP(MONTH(OP2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.3249301834100683E-2},{"$f":"LOOKUP(MONTH(OQ2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":5.6721261982036371E-2},{"$f":"LOOKUP(MONTH(OR2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":6.2872669635444176E-2},{"$f":"LOOKUP(MONTH(OS2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":8.5629104083327037E-2},{"$f":"LOOKUP(MONTH(OT2),'General Assumptions'!29:29,'General Assumptions'!30:30)","v":9.5856291040833264E-2}]
[null,"Production before degredation",null,null,null,"kWh",null,null,null,null,{"$f":"(K40*K41*K42)","v":0},{"$f":"(L40*L41*L42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,{"$f":"(BX40*BX41*BX42)","v":59434.430414415554},59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,{"$f":"(EJ40*EJ41*EJ42)","v":42924.866410411232},33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,{"$f":"(GV40*GV41*GV42)","v":35038.13201359388},47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,{"$f":"(JH40*JH41*JH42)","v":59434.430414415554},59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,59749.899790288247,56048.392446715305,49612.817178912344,42924.866410411232,33271.503508706795,29675.152623758084,31610.031462443938,35038.13201359388,47720.000923676183,53419.480981109518,58782.460370945322,59434.430414415554,0,0,0,{"$f":"(LT40*LT41*LT42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF40*OF41*OF42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Degredation",null,null,null,"%",{"$f":"(1+F23)^(1/12)-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J45*(1-$G$45*K6)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,{"$f":"BV45*(1-$G$45*BW6)","v":0.98064705982340294},0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,{"$f":"EH45*(1-$G$45*EI6)","v":0.95489495256170942},0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,{"$f":"GT45*(1-$G$45*GU6)","v":0.92981910392107048},0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,{"$f":"JF45*(1-$G$45*JG6)","v":0.90540175513254706},0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"LR45*(1-$G$45*LS6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"OD45*(1-$G$45*OE6)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743]
[null,"Production after degredation",null,null,null,null,null,null,null,null,{"$f":"K43*K45","v":0},{"$f":"L43*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59725.060869974353,56001.801835406433,49550.968543665062,42853.532890729468,33202.403694657078,29601.211098718646,31518.160786727109,34921.774446797237,47541.756309836775,53197.823243642786,58514.214248851458,59138.614087429312,59427.798020605813,55723.070345795939,49304.344063359742,42640.242806013775,33037.149093248707,29453.880309468863,31361.288978714798,34747.962214112194,47305.132056319242,52933.047682307872,58222.978010615676,58844.270093881816,59132.014704289686,55445.726155178592,49058.947079429847,42428.01430612363,32872.716995040333,29307.282813238355,31205.197951164755,34575.015077565855,47069.685526169509,52669.589958688965,57933.191309856382,58551.391105692899,58837.703557111992,55169.762358706648,48814.771482395285,42216.842107351913,32709.103306279012,29161.414960290003,31049.883817985934,34402.928731412227,46835.410857637122,52407.443513660168,57644.846931953231,{"$f":"BX43*BX45","v":58259.969831255657},58544.857251810339,54895.172085899088,48571.811193183996,42006.720952289485,32546.303953587143,29016.273119052104,30895.342712429083,34231.698891335778,46602.302218146629,52146.601820741576,57357.937698194393,57969.999015254871,58253.468497591501,54621.948500470593,48330.060162980619,41797.645609694337,32384.314883861123,28871.853676027964,30741.57078699048,34061.321294344838,46370.353804152408,51887.058385936769,57072.456465597796,57681.471438486376,57963.530039949859,54350.084800161276,48089.512373075857,41589.610874361315,32223.132064170371,28728.153035705935,30588.564213316156,33891.791698665445,46139.559840994152,51628.806747571187,56788.396126733336,57394.379917677317,57675.034660486861,54079.574216567387,47850.161834716666,41382.611566992564,32062.751481656989,28585.167620469925,30436.319182106585,33723.105883635741,45909.914582753161,51371.840476131249,56505.749609545972,57108.717305307408,57387.975176731285,53810.410014972818,47612.002588957163,41176.642534068575,31903.169143435811,28442.893870510303,30284.831903021844,33555.259649600914,45681.412312109249,51116.153174104285,56224.509877179575,56824.476489430868,57102.34444196042,53542.585494181389,47375.028706510268,{"$f":"EJ43*EJ45","v":40971.698647719852},31744.381076495032,28301.328243735275,30134.098604587231,33388.248817808591,45454.047340198391,50861.738475819206,55944.669927801777,56541.650393499411,56818.135345022114,53276.093986350039,47139.23428760004,40767.774805599278,31586.383327597239,28160.467215682707,29984.115534099394,33222.069230304871,45227.814006471104,50608.590047288097,55666.222794429646,56260.231976186078,56535.340810157788,53010.928856822815,46904.613461814872,40564.865930755092,31429.171963181056,28020.307279432371,29834.878957532877,33056.716749830732,45002.706678551527,50356.701586048461,55389.161544756229,55980.214231209888,56253.953796826208,52747.083503965689,46671.160387961281,40362.966971504458,31272.743069263168,27880.844945518649,29686.385159447189,32892.187259719103,44778.719752097219,50106.066821006389,55113.479280977983,55701.59018716147,55973.967299528274,52484.551359002209,46438.869253918492,40162.072901307714,31117.09275134089,27742.076741843641,29538.630442894271,32728.476663792313,44555.847650659562,49856.679512280345,54839.169139623016,55424.352907329448,55695.374347632533,52223.325885849961,46207.734276493749,39962.178718643241,30962.217134295199,27603.999213590723,29391.611129326466,{"$f":"GV43*GV45","v":32565.580886260144},44334.084825544982,49608.533451045849,54566.224291380211,55148.495489527748,55418.168005201704,51963.40058095783,45977.749701278357,39763.279446882923,30808.112362294291,27466.608923138563,29245.323558504959,32403.495871618365,44113.425755676828,49361.622459380953,54294.637940929249,54874.01106592382,55142.341370819951,51704.768973144106,45748.909802504371,39565.370134168268,30654.774598697542,27329.9024499755,29099.764088408599,32242.217584547725,43893.864947457834,49115.94039011233,54024.40332677136,54600.892802867551,54867.887577421083,51447.424623435356,45521.208882902065,39368.445853287099,30502.20002596001,27193.876390614409,28954.929095143296,32081.742009813544,43675.396934633442,48871.481126662336,53755.513721061063,54329.133900721237,54594.799792117607,51191.361124906158,45294.641273558125,39172.501701550915,30350.384845537417,27058.527358507959,28810.814972851742,31922.065152165709,43458.016278155657,48628.238582896665,53487.962429438594,54058.727593690201,54323.07121603057,50936.572102519516,45069.201333774443,38977.532800672809,30199.325277791508,26923.851983964298,28667.418133623647,31763.183036239199,43241.717566047628,48386.206702972828,53221.742790863289,{"$f":"JH43*JH45","v":53789.667149654437},54052.695084120322,50683.05121296821,44844.883450927751,38783.534296646023,30049.017561896038,26789.846914063171,28524.735007406452,31605.091706455161,43026.49541326896,48145.379461189448,52956.848177447755,53521.945870000964,53783.664665018121,50430.792144516898,44621.68204032987,38590.501359623115,29899.457955743088,26656.508812572432,28382.762041916398,31447.787226922381,42812.344461581597,47905.750861836139,52693.271994292794,53255.557089457019,53515.973260858445,50179.788616844839,44399.591545088639,38398.429183795677,29750.64273584991,26523.834359864988,28241.495702550128,31291.26568133933,42599.25937941645,47667.314939044343,52431.007679323309,52990.494175924199,53249.614207112376,49930.034380889716,44178.606435969603,38207.312987274745,29602.568197266224,26391.820252836151,28100.932472296648,31135.523172896628,42387.234861740646,47430.065756638724,52170.048703124856,52726.750530313264,52984.580872421553,49681.523218691902,43958.721211258358,38017.14801197168,29455.230653481991,26260.463204821415,27961.068851649805,30980.555824180068,42176.265629925452,47193.997407989402,51910.388568781113,52464.319586379912,0,0,0,{"$f":"LT43*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF43*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Macro Economic"]
[null,"EURO Annual Inflation rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!9:9)","v":0.01}]
[null,"EURO Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K49)^(1/12)-1","v":8.295381143461622E-4},{"$f":"(1+L49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+BX49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+EJ49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+GV49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+JH49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+LT49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+OF49)^(1/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4]
[null,"EURO Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J51*(1+K50)","v":1.0008295381143462},{"$f":"K51*(1+L50)","v":1.0016597643621754},1.0024906793143209,1.003322283542089,1.00415457761726,1.0049875621120887,1.0058212375993045,1.006655604652112,1.0074906638441912,1.0083264157496978,1.0091628609432644,1.0099999999999993,1.0108378334954891,1.0116763620057967,1.0125155861074635,1.0133555063775093,1.014196123393432,1.015037437733209,1.015879449975297,1.0167221606986325,1.0175655704826325,1.0184096799071942,1.0192544895526963,1.0200999999999987,1.0209462118304431,1.0217931256258537,1.0226407419685373,1.0234890614412835,1.0243380846273653,1.02518781211054,1.0260382444750489,1.0268893823056178,1.0277412261874577,1.028593776706265,1.0294470344482221,1.0303009999999975,1.0311556739487464,1.0320110568821113,1.0328671493882216,1.0337239520556951,1.0345814654736378,1.0354396902316443,1.0362986269197982,1.0371582761286728,1.0380186384493311,1.0388797144733264,1.039741504792703,1.0406040099999962,1.0414672306882327,1.042331167450931,1.0431958208821024,1.0440611915762508,1.0449272801283729,1.0457940871339595,1.046661613188995,1.0475298588899582,1.0483988248338232,1.0492685116180587,1.050138919840629,1.051010050099995,1.0518819029951139,1.0527544791254393,1.0536277790909225,1.0545018034920124,1.0553765529296557,{"$f":"BW51*(1+BX50)","v":1.056252028005298},1.0571282293208839,1.0580051574788569,1.0588828130821604,1.0597611967342382,1.0606403090390344,1.0615201506009941,1.0624007220250642,1.0632820239166929,1.0641640568818309,1.0650468215269315,1.0659303184589513,1.0668145482853502,1.0676995116140919,1.0685852090536445,1.069471641212981,1.0703588087015794,1.0712467121294236,1.0721353521070029,1.0730247292453137,1.0739148441558586,1.0748056974506479,1.0756972897421997,1.0765896216435398,1.0774826937682025,1.0783765067302316,1.0792710611441798,1.0801663576251097,1.0810623967885942,1.0819591792507168,1.082856705628072,1.0837549765377659,1.0846539925974163,1.0855537544251537,1.086454262639621,1.0873555178599743,1.0882575207058838,1.0891602717975331,1.0900637717556207,1.0909680212013599,1.0918730207564793,1.0927787710432231,1.0936852726843518,1.0945925263031426,1.0955005325233895,1.0964092919694042,1.0973188052660161,1.0982290730385731,1.0991400959129416,1.1000518745155075,1.1009644094731761,1.1018777014133727,1.1027917509640432,1.1037065587536545,1.1046221254111945,1.1055384515661733,1.1064555378486227,1.1073733848890974,1.1082919933186755,1.109211363768958,1.1101314968720704,1.111052393260662,1.1119740535679072,1.1128964784275057,{"$f":"EI51*(1+EJ50)","v":1.113819668473683},1.1147436243411903,1.1156683466653057,1.1165938360818342,1.1175200932271081,1.1184471187379876,1.1193749132518613,1.1203034774066467,1.1212328118407902,1.1221629171932677,1.1230937941035855,1.12402544321178,1.1249578651584191,1.1258910605846015,1.126825030131958,1.1277597744426517,1.1286952941593784,1.1296315899253668,1.1305686623843794,1.1315065121807126,1.1324451399591975,1.1333845463651997,1.1343247320446206,1.1352656976438971,1.1362074438100025,1.1371499711904467,1.1380932804332768,1.1390373721870775,1.1399822471009713,1.1409279058246196,1.1418743490082222,1.1428215773025188,1.1437695913587884,1.1447183918288506,1.1456679793650657,1.146618354620335,1.1475695182481014,1.1485214709023501,1.1494742132376086,1.1504277459089471,1.1513820695719799,1.1523371848828645,1.1532930924983031,1.1542497930755427,1.1552072872723751,1.1561655757471381,1.1571246591587152,1.1580845381665372,1.1590452134305813,1.1600066856113724,1.1609689553699833,1.1619320233680355,1.1628958902676987,1.1638605567316922,1.1648260234232852,1.1657922910062972,1.1667593601450978,1.1677272315046083,1.1686959057503012,1.1696653835482014,1.170635665564886,1.1716067524674849,1.1725786449236819,1.1735513436017144,{"$f":"GU51*(1+GV50)","v":1.1745248491703741},1.1754991622990076,1.1764742836575166,1.1774502139163585,1.1784269537465473,1.1794045038196528,1.1803828648078027,1.181362037383682,1.1823420222205334,1.1833228199921584,1.1843044313729174,1.1852868570377304,1.1862700976620768,1.1872541539219967,1.1882390264940907,1.1892247160555212,1.1902112232840116,1.1911985488578483,1.1921866934558796,1.1931756577575177,1.1941654424427375,1.1951560481920789,1.1961474756866455,1.1971397256081064,1.1981327986386963,1.1991266954612152,1.2001214167590302,1.201116963216075,1.2021133355168505,1.2031105343464255,1.2041085603904371,1.2051074143350915,1.2061070968671637,1.2071076086739985,1.2081089504435107,1.2091111228641864,1.2101141266250821,1.2111179624158264,1.2121226309266195,1.2131281328482346,1.2141344688720179,1.2151416396898886,1.2161496459943404,1.2171584884784412,1.218168167835834,1.2191786847607371,1.2201900399479446,1.221202234092827,1.2222152678913316,1.2232291420399832,1.2242438572358842,1.2252594141767155,1.2262758135607366,1.2272930560867861,1.2283111424542825,1.2293300733632244,1.2303498495141911,1.2313704716083431,1.2323919403474226,1.2334142564337538,1.2344374205702435,1.2354614334603817,1.2364862958082419,1.2375120083184814,{"$f":"JG51*(1+JH50)","v":1.2385385716963426},1.2395659866476525,1.2405942538788239,1.2416233740968552,1.2426533480093316,1.2436841763244253,1.2447158597508956,1.2457483989980902,1.2467817947759448,1.2478160477949842,1.2488511587663229,1.249887128401665,1.2509239574133049,1.2519616465141279,1.253000196417611,1.2540396078378226,1.2550798814894237,1.2561210180876683,1.2571630183484033,1.2582058829880698,1.2592496127237029,1.2602942082729329,1.261339670353985,1.2623859996856803,1.2634331969874366,1.2644812629792679,1.2655301983817857,1.2665800039161994,1.2676306803043167,1.2686822282685437,1.2697346485318861,1.2707879418179493,1.2718421088509388,1.2728971503556612,1.2739530670575239,1.2750098596825363,1.2760675289573102,1.2771260756090599,1.2781855003656029,1.2792458039553607,1.2803069871073591,1.2813690505512283,1.2824319950172041,1.2834958212361278,1.2845605299394471,1.2856261218592167,1.2866925977280979,1.2877599582793604,1.2888282042468819,1.2898973363651491,1.2909673553692576,1.2920382619949131,1.2931100569784315,1.2941827410567395,1.295256314967375,1.296330779448488,1.2974061352388406,1.2984823830778078,1.2995595237053779,1.300637557862153,1.3017164862893498,1.3027963097287996,1.3038770289229491,1.3049586446148611,{"$f":"LS51*(1+LT50)","v":1.3060411575482147},1.3071245684673056,1.3082088781170476,1.3092940872429717,1.3103801965912278,1.3114672069085846,1.3125551189424305,1.3136439334407735,1.3147336511522423,1.3158242728260865,1.3169157992121776,1.3180082310610088,1.3191015691236958,1.3201958141519778,1.3212909668982171,1.3223870281154004,1.3234839985571392,1.3245818789776695,1.3256806701318538,1.3267803727751801,1.3278809876637636,1.3289825155543464,1.3300849572042983,1.3311883133716178,1.3322925848149318,1.3333977722934967,1.3345038765671984,1.3356108983965536,1.3367188385427096,1.3378276977674453,1.3389374768331714,1.3400481765029311,1.3411597975404004,1.3422723407098889,1.3433858067763405,1.3445001965053331,1.3456155106630803,1.3467317500164306,1.3478489153328694,1.3489670073805182,1.3500860269281358,1.3512059747451188,1.3523268516015021,1.3534486582679592,1.3545713955158032,1.3556950641169867,1.3568196648441027,1.3579451984703852,1.3590716657697097,1.3601990675165936,1.3613274044861967,1.3624566774543219,1.3635868871974157,1.3647180344925687,1.3658501201175159,1.3669831448506378,1.3681171094709601,1.3692520147581553,1.3703878614925424,1.3715246504550878,1.3726623824274056,1.3738010581917584,1.3749406785310576,1.3760812442288641,{"$f":"OE51*(1+OF50)","v":1.3772227560693888},1.3783652148374932,1.3795086213186898,1.3806529762991429,1.3817982805656686,1.3829445349057359,1.3840917401074668,1.3852398969596378,1.3863890062516788,1.3875390687736751,1.3886900853163673,1.3898420566711518,1.3909949836300817,1.392148866985867,1.3933037075318757]
[null,"EGP Annual Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2},{"$f":"LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!10:10)","v":6.5000000000000002E-2}]
[null,"EGP Monthly Inflation Rate",null,null,null,null,null,null,null,null,{"$f":"(1+K52)^(1/12)-1","v":5.2616942768477504E-3},{"$f":"(1+L52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+BX52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+EJ52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+GV52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+JH52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+LT52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,{"$f":"(1+OF52)^(1/12)-1","v":5.2616942768477504E-3},5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3,5.2616942768477504E-3]
[null,"EGP Inflation Index",null,null,null,null,null,null,null,1,{"$f":"J54*(1+K53)","v":1.0052616942768478},{"$f":"K54*(1+L53)","v":1.0105510739803585},1.0158682847827833,1.0212134731228562,1.0265867862098266,1.0319883720275143,1.0374183793383849,1.0428769576876464,1.0483642574073679,1.0538804296206201,1.0594256262456367,1.0649999999999993,1.0706037044048422,1.0762368937890812,1.0818997232936636,1.087592348875841,1.0933149273134644,1.0990676162093018,1.1048505739953791,1.1106639599373425,1.1165079341388457,1.1223826575459592,1.128288291951602,1.134224999999998,1.1401929451911557,1.1461922918853702,1.1522232053077504,1.1582858515527694,1.1643803975888383,1.1705070112629052,1.1766658613050773,1.1828571173332685,1.1890809498578696,1.1953375302864455,1.2016270309284551,1.207949624999997,1.2143054866285798,1.2206947908579182,1.2271177136527531,1.2335744319036983,1.2400651234321116,1.2465899669949929,1.2531491422899064,1.2597428299599298,1.2663712115986299,1.2730344697550631,1.2797327879388032,1.2864663506249951,1.2932353432594359,1.3000399522636814,1.3068803650401806,1.3137567699774373,1.3206693564551975,1.3276183148496659,1.3346038365387487,1.3416261139073238,1.3486853403525394,1.3557817102891407,1.3629154191548241,1.3700866634156186,1.3772956405712979,1.3845425491608192,1.3918275887677909,1.3991509600259693,1.406512864624784,{"$f":"BW54*(1+BX53)","v":1.413913505314893},1.4213530859137662,1.4288318113112985,1.4363498874754532,1.4439075214579338,1.4515049213998863,1.4591422965376324,1.466819857208431,1.4745378148562713,1.4822963820376962,1.490095772427656,1.4979362008253936,1.5058178831603597,1.5137410364981596,1.5217058790465317,1.5297126301613564,1.537761510352698,1.5458527412908776,1.5539865458125772,1.5621631479269777,1.5703827728219275,1.5786456468701449,1.586951997635452,1.5953020538790426,1.6036960455657814,1.6121342038705382,1.6206167611845543,1.6291439511218426,1.6377160085256215,1.6463331694747827,1.6549956712903928,1.6637037525422294,1.672457653055351,1.6812576139167026,1.6901038774817547,1.6989966873811786,1.7079362885275555,1.7169229271221216,1.7259568506615488,1.7350383079447609,1.7441675490797854,1.7533448254906421,1.7625703899242668,1.7718444964574727,1.7811674005039471,1.7905393588212866,1.7999606295180672,1.8094314720609537,1.8189521472818451,1.8285229173850579,1.8381440459545477,1.8478157979611685,1.8575384397699697,1.8673122391475321,1.8771374652693424,1.8870143887272066,1.896943281536702,1.9069244171446684,1.9169580704367397,1.9270445177449138,1.9371840368551632,1.9473769070150848,1.9576234089415916,1.9679238248286428,{"$f":"EI54*(1+EJ53)","v":1.978278438355016},1.98868753469212,1.999151400511848,2.0096703239944733,2.0202445948365857,2.0308745042590699,2.0415603450151258,2.0523024113983315,2.063100999250747,2.0739564059710633,2.0848689305227932,2.0958388734425029,2.1068665368480901,2.1179522244471056,2.129096241545116,2.1402988950541122,2.1515604935009618,2.1628813470359076,2.1742617674411071,2.185702068139221,2.1972025642020432,2.2087635723591803,2.2203854110067724,2.2320684002162632,2.2438128617432138,2.2556191190361656,2.2674874972455465,2.2794183232326271,2.2914119255785219,2.3034686345932389,2.3155887823247765,2.3277727025682675,2.3400207308751733,2.352333204562524,2.3647104627222095,2.3771528462303171,2.3896606977565193,2.4022343617735129,2.4148741845665036,2.4275805142427447,2.4403537007411229,2.4531940958417966,2.4661020531758839,2.4790779282352018,2.4921220783820566,2.5052348628590853,2.5184166427991506,2.531667781235285,2.5449886431106905,2.5583795952887884,2.5718410065633237,2.5853732476685205,2.5989766912892933,2.6126517120715107,2.6263986866323137,2.6402179935704875,2.6541100134768878,2.6680751289449236,2.6821137245810931,2.6962261870155761,2.7104129049128831,2.7246742689825574,2.7390106719899374,2.7534225087669717,{"$f":"GU54*(1+GV53)","v":2.7679101762230944},2.7824740733561559,2.7971146012634112,2.811832163152566,2.8266271643528822,2.8415000123263403,2.8564511166788606,2.8714808891715853,2.886589743732217,2.9017780964664204,2.9170463656692798,2.9323949718368212,2.9478243376775919,2.9633348881243027,2.9789270503455296,2.9946012537574798,3.0103579300358168,3.0261975131275496,3.0421204392629839,3.0581271469677356,3.0742180770748084,3.0903936727367349,3.1066543794377801,3.1230006450062118,3.1394329196266328,3.1559516558523799,3.1725573086179866,3.1892503352517134,3.206031195488142,3.2229003514808374,3.2398582678150749,3.2569054115206355,3.2740422520846679,3.2912692614646195,3.308586914101233,3.3259956869316127,3.3434960594023613,3.3610885134827817,3.3787735336781526,3.3965516070430715,3.4144232231948681,3.4323888743270885,3.4504490552230513,3.4686042632694734,3.486854998470168,3.5052017634598163,3.5236450635178094,3.5421854065821639,3.5608233032635108,3.5795592668591585,3.5983938133672289,3.6173274615008677,3.6363607327025309,3.6554941511583459,3.6747282438125461,3.6940635403819853,3.7135005733707249,3.7330398780847007,3.7526819926464636,3.772427458010001,3.7922768179756354,3.8122306192050002,3.8322894112360948,3.8524537464984201,{"$f":"JG54*(1+JH53)","v":3.8727241803281913},3.8931012709836339,3.9135855796603574,3.9341776705068101,3.9548781106398181,3.9756874701602021,3.9966063221684793,4.0176352427806465,4.0387748111440471,4.0600256094533202,4.081388222966436,4.1028632400208123,4.1244512520495187,4.1461528535975649,4.1679686423382751,4.1898992190897477,4.2119451878314011,4.2341071557206105,4.2563857331094255,4.2787815335613839,4.3012951738684055,4.3239272740677821,4.3466784574592507,4.3695493506221617,4.3925405834327345,4.4156527890814044,4.4388866040902606,4.4622426683305783,4.4857216250404388,4.5093241208424466,4.5330508057615351,4.5569023332428706,4.580879360169849,4.6049825468821846,4.6292125571940987,4.6535700584125985,4.6780557213558582,4.702670220371691,4.7274142333561233,4.7522884417720617,4.7772935306680635,4.8024301886972012,4.8276991081360299,4.8531009849036524,4.8786365185808842,4.9043064124295217,4.9301113734117097,4.9560521122094121,4.9821293432439839,5.0083437846958461,5.034696158524266,5.0611871904872405,5.0878176101614825,5.114588150962514,5.141499550164867,5.1685525489223849,5.1957478922886366,5.2230863292374359,5.2505686126834661,5.2781954995030187,5.3059677505548377,5.333886130701071,5.3619514088283386,5.3901643578689065,{"$f":"LS54*(1+LT53)","v":5.4185257548219736},5.4470363807750726,5.475697020925578,5.5045084646023348,5.5334715052873928,5.5625869406378632,5.5918555725078853,5.6212782069707092,5.6508556543408961,5.6805887291966339,5.7104782504021738,5.7405250411303781,5.7707299288853946,5.8010937455254448,5.8316173272857332,5.8623015148014783,5.8931471531310651,5.9241550917793164,5.9553261847208905,5.9866612904237977,6.0181612718730468,6.0498269965944083,6.0816593366783085,6.1136591688038466,6.1458273742629395,6.1781648389845927,6.2106724535593001,6.2433511132635688,6.2762017180845788,6.3092251727449664,6.3424223867277423,6.3757942743013389,6.4093417545447888,6.4430657513730383,6.4769671935623911,6.5110470147760893,6.5453061535900234,6.5797455535185847,6.6143661630406481,6.6491689356256947,6.6841548297600699,6.7193248089733828,6.7546798418650393,6.7902209021309199,6.8259489685901942,6.8618650252122801,6.8979700611439414,6.9342650707365294,6.9707510535733688,7.0074290144972862,7.0442999636382835,7.0813649164413581,7.1186248936944683,7.1560809215566463,7.1937340315862599,7.231585260769422,7.2696356515485494,7.3078862518510705,7.3463381151182894,7.384992300334396,7.4238498720556301,7.4629119004396021,7.5021794612747641,7.5416536360100386,{"$f":"OE54*(1+OF53)","v":7.5813355117846006},7.6212261814578204,7.6613267436393588,7.7016383027194264,7.7421619688991967,7.7828988582213823,7.8238500926009706,7.8650167998561242,7.906400113739239,7.9480011739681693,7.9898211262576169,8.0318611223506835,8.0741223200505914,8.1166058832525696,8.1593129819759085]
[null,"Exchange rate",null,null,null,null,"Flat Exchange rate",null,false,null,{"$f":"LOOKUP(YEAR(K2),'General Assumptions'!5:5,'General Assumptions'!14:14)","v":14.525123762376236},{"$f":"IF($I$55,K55,LOOKUP(YEAR(L2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,L55,LOOKUP(YEAR(M2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,M55,LOOKUP(YEAR(N2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,N55,LOOKUP(YEAR(O2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,O55,LOOKUP(YEAR(P2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,P55,LOOKUP(YEAR(Q2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,Q55,LOOKUP(YEAR(R2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,R55,LOOKUP(YEAR(S2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,S55,LOOKUP(YEAR(T2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,T55,LOOKUP(YEAR(U2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,U55,LOOKUP(YEAR(V2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":14.525123762376236},{"$f":"IF($I$55,V55,LOOKUP(YEAR(W2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,W55,LOOKUP(YEAR(X2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,X55,LOOKUP(YEAR(Y2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Y55,LOOKUP(YEAR(Z2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,Z55,LOOKUP(YEAR(AA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AA55,LOOKUP(YEAR(AB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AB55,LOOKUP(YEAR(AC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AC55,LOOKUP(YEAR(AD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AD55,LOOKUP(YEAR(AE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AE55,LOOKUP(YEAR(AF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AF55,LOOKUP(YEAR(AG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AG55,LOOKUP(YEAR(AH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":15.316095848446226},{"$f":"IF($I$55,AH55,LOOKUP(YEAR(AI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AI55,LOOKUP(YEAR(AJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AJ55,LOOKUP(YEAR(AK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AK55,LOOKUP(YEAR(AL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AL55,LOOKUP(YEAR(AM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AM55,LOOKUP(YEAR(AN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AN55,LOOKUP(YEAR(AO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AO55,LOOKUP(YEAR(AP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AP55,LOOKUP(YEAR(AQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AQ55,LOOKUP(YEAR(AR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AR55,LOOKUP(YEAR(AS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AS55,LOOKUP(YEAR(AT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":16.150140671876468},{"$f":"IF($I$55,AT55,LOOKUP(YEAR(AU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AU55,LOOKUP(YEAR(AV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AV55,LOOKUP(YEAR(AW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AW55,LOOKUP(YEAR(AX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AX55,LOOKUP(YEAR(AY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AY55,LOOKUP(YEAR(AZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,AZ55,LOOKUP(YEAR(BA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BA55,LOOKUP(YEAR(BB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BB55,LOOKUP(YEAR(BC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BC55,LOOKUP(YEAR(BD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BD55,LOOKUP(YEAR(BE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BE55,LOOKUP(YEAR(BF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.029603777770728},{"$f":"IF($I$55,BF55,LOOKUP(YEAR(BG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BG55,LOOKUP(YEAR(BH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BH55,LOOKUP(YEAR(BI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BI55,LOOKUP(YEAR(BJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BJ55,LOOKUP(YEAR(BK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BK55,LOOKUP(YEAR(BL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BL55,LOOKUP(YEAR(BM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BM55,LOOKUP(YEAR(BN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BN55,LOOKUP(YEAR(BO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BO55,LOOKUP(YEAR(BP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BP55,LOOKUP(YEAR(BQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BQ55,LOOKUP(YEAR(BR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":17.956958438936461},{"$f":"IF($I$55,BR55,LOOKUP(YEAR(BS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BS55,LOOKUP(YEAR(BT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BT55,LOOKUP(YEAR(BU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BU55,LOOKUP(YEAR(BV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BV55,LOOKUP(YEAR(BW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BW55,LOOKUP(YEAR(BX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BX55,LOOKUP(YEAR(BY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BY55,LOOKUP(YEAR(BZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,BZ55,LOOKUP(YEAR(CA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CA55,LOOKUP(YEAR(CB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CB55,LOOKUP(YEAR(CC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CC55,LOOKUP(YEAR(CD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":18.934812611353792},{"$f":"IF($I$55,CD55,LOOKUP(YEAR(CE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CE55,LOOKUP(YEAR(CF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CF55,LOOKUP(YEAR(CG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CG55,LOOKUP(YEAR(CH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CH55,LOOKUP(YEAR(CI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CI55,LOOKUP(YEAR(CJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CJ55,LOOKUP(YEAR(CK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CK55,LOOKUP(YEAR(CL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CL55,LOOKUP(YEAR(CM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CM55,LOOKUP(YEAR(CN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CN55,LOOKUP(YEAR(CO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CO55,LOOKUP(YEAR(CP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":19.96591626840771},{"$f":"IF($I$55,CP55,LOOKUP(YEAR(CQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CQ55,LOOKUP(YEAR(CR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CR55,LOOKUP(YEAR(CS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CS55,LOOKUP(YEAR(CT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CT55,LOOKUP(YEAR(CU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CU55,LOOKUP(YEAR(CV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CV55,LOOKUP(YEAR(CW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CW55,LOOKUP(YEAR(CX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CX55,LOOKUP(YEAR(CY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CY55,LOOKUP(YEAR(CZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,CZ55,LOOKUP(YEAR(DA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DA55,LOOKUP(YEAR(DB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":21.053169134509115},{"$f":"IF($I$55,DB55,LOOKUP(YEAR(DC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DC55,LOOKUP(YEAR(DD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DD55,LOOKUP(YEAR(DE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DE55,LOOKUP(YEAR(DF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DF55,LOOKUP(YEAR(DG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DG55,LOOKUP(YEAR(DH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DH55,LOOKUP(YEAR(DI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DI55,LOOKUP(YEAR(DJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DJ55,LOOKUP(YEAR(DK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DK55,LOOKUP(YEAR(DL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DL55,LOOKUP(YEAR(DM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DM55,LOOKUP(YEAR(DN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":22.19962883985367},{"$f":"IF($I$55,DN55,LOOKUP(YEAR(DO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DO55,LOOKUP(YEAR(DP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DP55,LOOKUP(YEAR(DQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DQ55,LOOKUP(YEAR(DR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DR55,LOOKUP(YEAR(DS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DS55,LOOKUP(YEAR(DT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DT55,LOOKUP(YEAR(DU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DU55,LOOKUP(YEAR(DV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DV55,LOOKUP(YEAR(DW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DW55,LOOKUP(YEAR(DX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DX55,LOOKUP(YEAR(DY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DY55,LOOKUP(YEAR(DZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":23.408519519251641},{"$f":"IF($I$55,DZ55,LOOKUP(YEAR(EA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EA55,LOOKUP(YEAR(EB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EB55,LOOKUP(YEAR(EC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EC55,LOOKUP(YEAR(ED2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,ED55,LOOKUP(YEAR(EE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EE55,LOOKUP(YEAR(EF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EF55,LOOKUP(YEAR(EG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EG55,LOOKUP(YEAR(EH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EH55,LOOKUP(YEAR(EI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EI55,LOOKUP(YEAR(EJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EJ55,LOOKUP(YEAR(EK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EK55,LOOKUP(YEAR(EL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":24.683240879210889},{"$f":"IF($I$55,EL55,LOOKUP(YEAR(EM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EM55,LOOKUP(YEAR(EN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EN55,LOOKUP(YEAR(EO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EO55,LOOKUP(YEAR(EP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EP55,LOOKUP(YEAR(EQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EQ55,LOOKUP(YEAR(ER2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ER55,LOOKUP(YEAR(ES2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ES55,LOOKUP(YEAR(ET2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,ET55,LOOKUP(YEAR(EU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EU55,LOOKUP(YEAR(EV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EV55,LOOKUP(YEAR(EW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EW55,LOOKUP(YEAR(EX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":26.027377758771877},{"$f":"IF($I$55,EX55,LOOKUP(YEAR(EY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EY55,LOOKUP(YEAR(EZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,EZ55,LOOKUP(YEAR(FA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FA55,LOOKUP(YEAR(FB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FB55,LOOKUP(YEAR(FC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FC55,LOOKUP(YEAR(FD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FD55,LOOKUP(YEAR(FE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FE55,LOOKUP(YEAR(FF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FF55,LOOKUP(YEAR(FG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FG55,LOOKUP(YEAR(FH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FH55,LOOKUP(YEAR(FI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FI55,LOOKUP(YEAR(FJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":27.444710210982226},{"$f":"IF($I$55,FJ55,LOOKUP(YEAR(FK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FK55,LOOKUP(YEAR(FL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FL55,LOOKUP(YEAR(FM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FM55,LOOKUP(YEAR(FN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FN55,LOOKUP(YEAR(FO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FO55,LOOKUP(YEAR(FP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FP55,LOOKUP(YEAR(FQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FQ55,LOOKUP(YEAR(FR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FR55,LOOKUP(YEAR(FS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FS55,LOOKUP(YEAR(FT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FT55,LOOKUP(YEAR(FU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FU55,LOOKUP(YEAR(FV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":28.939224133362448},{"$f":"IF($I$55,FV55,LOOKUP(YEAR(FW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FW55,LOOKUP(YEAR(FX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FX55,LOOKUP(YEAR(FY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FY55,LOOKUP(YEAR(FZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,FZ55,LOOKUP(YEAR(GA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GA55,LOOKUP(YEAR(GB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GB55,LOOKUP(YEAR(GC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GC55,LOOKUP(YEAR(GD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GD55,LOOKUP(YEAR(GE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GE55,LOOKUP(YEAR(GF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GF55,LOOKUP(YEAR(GG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GG55,LOOKUP(YEAR(GH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":30.515122477258423},{"$f":"IF($I$55,GH55,LOOKUP(YEAR(GI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GI55,LOOKUP(YEAR(GJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GJ55,LOOKUP(YEAR(GK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GK55,LOOKUP(YEAR(GL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GL55,LOOKUP(YEAR(GM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GM55,LOOKUP(YEAR(GN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GN55,LOOKUP(YEAR(GO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GO55,LOOKUP(YEAR(GP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GP55,LOOKUP(YEAR(GQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GQ55,LOOKUP(YEAR(GR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GR55,LOOKUP(YEAR(GS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GS55,LOOKUP(YEAR(GT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":32.176837067604168},{"$f":"IF($I$55,GT55,LOOKUP(YEAR(GU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GU55,LOOKUP(YEAR(GV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GV55,LOOKUP(YEAR(GW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GW55,LOOKUP(YEAR(GX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GX55,LOOKUP(YEAR(GY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GY55,LOOKUP(YEAR(GZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,GZ55,LOOKUP(YEAR(HA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HA55,LOOKUP(YEAR(HB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HB55,LOOKUP(YEAR(HC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HC55,LOOKUP(YEAR(HD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HD55,LOOKUP(YEAR(HE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HE55,LOOKUP(YEAR(HF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":33.929041066335088},{"$f":"IF($I$55,HF55,LOOKUP(YEAR(HG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HG55,LOOKUP(YEAR(HH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HH55,LOOKUP(YEAR(HI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HI55,LOOKUP(YEAR(HJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HJ55,LOOKUP(YEAR(HK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HK55,LOOKUP(YEAR(HL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HL55,LOOKUP(YEAR(HM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HM55,LOOKUP(YEAR(HN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HN55,LOOKUP(YEAR(HO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HO55,LOOKUP(YEAR(HP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HP55,LOOKUP(YEAR(HQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HQ55,LOOKUP(YEAR(HR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":35.776662114501846},{"$f":"IF($I$55,HR55,LOOKUP(YEAR(HS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HS55,LOOKUP(YEAR(HT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HT55,LOOKUP(YEAR(HU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HU55,LOOKUP(YEAR(HV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HV55,LOOKUP(YEAR(HW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HW55,LOOKUP(YEAR(HX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HX55,LOOKUP(YEAR(HY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HY55,LOOKUP(YEAR(HZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,HZ55,LOOKUP(YEAR(IA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IA55,LOOKUP(YEAR(IB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IB55,LOOKUP(YEAR(IC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,IC55,LOOKUP(YEAR(ID2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":37.724896190044028},{"$f":"IF($I$55,ID55,LOOKUP(YEAR(IE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IE55,LOOKUP(YEAR(IF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IF55,LOOKUP(YEAR(IG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IG55,LOOKUP(YEAR(IH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IH55,LOOKUP(YEAR(II2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,II55,LOOKUP(YEAR(IJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IJ55,LOOKUP(YEAR(IK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IK55,LOOKUP(YEAR(IL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IL55,LOOKUP(YEAR(IM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IM55,LOOKUP(YEAR(IN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IN55,LOOKUP(YEAR(IO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IO55,LOOKUP(YEAR(IP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":39.779222220194946},{"$f":"IF($I$55,IP55,LOOKUP(YEAR(IQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IQ55,LOOKUP(YEAR(IR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IR55,LOOKUP(YEAR(IS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IS55,LOOKUP(YEAR(IT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IT55,LOOKUP(YEAR(IU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IU55,LOOKUP(YEAR(IV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IV55,LOOKUP(YEAR(IW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IW55,LOOKUP(YEAR(IX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IX55,LOOKUP(YEAR(IY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IY55,LOOKUP(YEAR(IZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,IZ55,LOOKUP(YEAR(JA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JA55,LOOKUP(YEAR(JB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":41.945417489611494},{"$f":"IF($I$55,JB55,LOOKUP(YEAR(JC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JC55,LOOKUP(YEAR(JD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JD55,LOOKUP(YEAR(JE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JE55,LOOKUP(YEAR(JF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JF55,LOOKUP(YEAR(JG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JG55,LOOKUP(YEAR(JH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JH55,LOOKUP(YEAR(JI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JI55,LOOKUP(YEAR(JJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JJ55,LOOKUP(YEAR(JK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JK55,LOOKUP(YEAR(JL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JL55,LOOKUP(YEAR(JM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JM55,LOOKUP(YEAR(JN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":44.229573887560633},{"$f":"IF($I$55,JN55,LOOKUP(YEAR(JO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JO55,LOOKUP(YEAR(JP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JP55,LOOKUP(YEAR(JQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JQ55,LOOKUP(YEAR(JR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JR55,LOOKUP(YEAR(JS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JS55,LOOKUP(YEAR(JT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JT55,LOOKUP(YEAR(JU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JU55,LOOKUP(YEAR(JV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JV55,LOOKUP(YEAR(JW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JW55,LOOKUP(YEAR(JX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JX55,LOOKUP(YEAR(JY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JY55,LOOKUP(YEAR(JZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":46.638115039853538},{"$f":"IF($I$55,JZ55,LOOKUP(YEAR(KA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KA55,LOOKUP(YEAR(KB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KB55,LOOKUP(YEAR(KC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KC55,LOOKUP(YEAR(KD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KD55,LOOKUP(YEAR(KE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KE55,LOOKUP(YEAR(KF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KF55,LOOKUP(YEAR(KG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KG55,LOOKUP(YEAR(KH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KH55,LOOKUP(YEAR(KI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KI55,LOOKUP(YEAR(KJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KJ55,LOOKUP(YEAR(KK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KK55,LOOKUP(YEAR(KL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KL55,LOOKUP(YEAR(KM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KM55,LOOKUP(YEAR(KN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KN55,LOOKUP(YEAR(KO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KO55,LOOKUP(YEAR(KP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KP55,LOOKUP(YEAR(KQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KQ55,LOOKUP(YEAR(KR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KR55,LOOKUP(YEAR(KS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KS55,LOOKUP(YEAR(KT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KT55,LOOKUP(YEAR(KU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KU55,LOOKUP(YEAR(KV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KV55,LOOKUP(YEAR(KW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KW55,LOOKUP(YEAR(KX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KX55,LOOKUP(YEAR(KY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KY55,LOOKUP(YEAR(KZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,KZ55,LOOKUP(YEAR(LA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LA55,LOOKUP(YEAR(LB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LB55,LOOKUP(YEAR(LC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LC55,LOOKUP(YEAR(LD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LD55,LOOKUP(YEAR(LE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LE55,LOOKUP(YEAR(LF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LF55,LOOKUP(YEAR(LG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LG55,LOOKUP(YEAR(LH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LH55,LOOKUP(YEAR(LI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LI55,LOOKUP(YEAR(LJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LJ55,LOOKUP(YEAR(LK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LK55,LOOKUP(YEAR(LL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LL55,LOOKUP(YEAR(LM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LM55,LOOKUP(YEAR(LN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LN55,LOOKUP(YEAR(LO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LO55,LOOKUP(YEAR(LP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LP55,LOOKUP(YEAR(LQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LQ55,LOOKUP(YEAR(LR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LR55,LOOKUP(YEAR(LS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LS55,LOOKUP(YEAR(LT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LT55,LOOKUP(YEAR(LU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LU55,LOOKUP(YEAR(LV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LV55,LOOKUP(YEAR(LW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LW55,LOOKUP(YEAR(LX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LX55,LOOKUP(YEAR(LY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LY55,LOOKUP(YEAR(LZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,LZ55,LOOKUP(YEAR(MA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MA55,LOOKUP(YEAR(MB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MB55,LOOKUP(YEAR(MC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MC55,LOOKUP(YEAR(MD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MD55,LOOKUP(YEAR(ME2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ME55,LOOKUP(YEAR(MF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MF55,LOOKUP(YEAR(MG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MG55,LOOKUP(YEAR(MH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MH55,LOOKUP(YEAR(MI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MI55,LOOKUP(YEAR(MJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MJ55,LOOKUP(YEAR(MK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MK55,LOOKUP(YEAR(ML2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ML55,LOOKUP(YEAR(MM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MM55,LOOKUP(YEAR(MN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MN55,LOOKUP(YEAR(MO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MO55,LOOKUP(YEAR(MP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MP55,LOOKUP(YEAR(MQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MQ55,LOOKUP(YEAR(MR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MR55,LOOKUP(YEAR(MS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MS55,LOOKUP(YEAR(MT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MT55,LOOKUP(YEAR(MU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MU55,LOOKUP(YEAR(MV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MV55,LOOKUP(YEAR(MW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MW55,LOOKUP(YEAR(MX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MX55,LOOKUP(YEAR(MY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MY55,LOOKUP(YEAR(MZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,MZ55,LOOKUP(YEAR(NA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NA55,LOOKUP(YEAR(NB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NB55,LOOKUP(YEAR(NC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NC55,LOOKUP(YEAR(ND2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ND55,LOOKUP(YEAR(NE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NE55,LOOKUP(YEAR(NF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NF55,LOOKUP(YEAR(NG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NG55,LOOKUP(YEAR(NH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NH55,LOOKUP(YEAR(NI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NI55,LOOKUP(YEAR(NJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NJ55,LOOKUP(YEAR(NK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NK55,LOOKUP(YEAR(NL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NL55,LOOKUP(YEAR(NM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NM55,LOOKUP(YEAR(NN2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NN55,LOOKUP(YEAR(NO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NO55,LOOKUP(YEAR(NP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NP55,LOOKUP(YEAR(NQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NQ55,LOOKUP(YEAR(NR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NR55,LOOKUP(YEAR(NS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NS55,LOOKUP(YEAR(NT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NT55,LOOKUP(YEAR(NU2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NU55,LOOKUP(YEAR(NV2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NV55,LOOKUP(YEAR(NW2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NW55,LOOKUP(YEAR(NX2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NX55,LOOKUP(YEAR(NY2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NY55,LOOKUP(YEAR(NZ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,NZ55,LOOKUP(YEAR(OA2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OA55,LOOKUP(YEAR(OB2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OB55,LOOKUP(YEAR(OC2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OC55,LOOKUP(YEAR(OD2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OD55,LOOKUP(YEAR(OE2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OE55,LOOKUP(YEAR(OF2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OF55,LOOKUP(YEAR(OG2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OG55,LOOKUP(YEAR(OH2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OH55,LOOKUP(YEAR(OI2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OI55,LOOKUP(YEAR(OJ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OJ55,LOOKUP(YEAR(OK2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OK55,LOOKUP(YEAR(OL2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OL55,LOOKUP(YEAR(OM2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OM55,LOOKUP(YEAR(ON2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,ON55,LOOKUP(YEAR(OO2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OO55,LOOKUP(YEAR(OP2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OP55,LOOKUP(YEAR(OQ2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OQ55,LOOKUP(YEAR(OR2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OR55,LOOKUP(YEAR(OS2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944},{"$f":"IF($I$55,OS55,LOOKUP(YEAR(OT2),'General Assumptions'!5:5,'General Assumptions'!14:14))","v":49.177814373706944}]
[]
[null,"Cost in EURO",null,null,null,null,{"$f":"F26","v":890},null,null,null,{"$f":"$G$57*K51","v":890.73828892176812},{"$f":"$G$57*L51","v":891.4771902823361},892.21670458974563,892.95683235245917,893.6975740793614,894.43893027975901,895.18090146338102,895.92348814037973,896.66669082133012,897.4105100172311,898.15494623950531,898.89999999999941,899.64567181098528,900.39196218515906,901.13887163564254,901.88640067598328,902.63454982015446,903.38331958255594,904.13271047801436,904.88272302178291,905.63335772954292,906.38461511740286,907.13649570189966,907.88899999999887,908.64212852909441,909.3958818070098,910.15026035199821,910.90526468274231,911.66089531835507,912.41715277838057,913.17403758279352,913.93155025199985,914.68969130683729,915.44846126857578,916.20786065891764,916.96788999999774,917.72854981438434,918.48984062507907,919.25176295551717,920.0143173295686,920.77750427153762,921.54132430616346,922.30577795862041,923.07086575451888,923.83658821990468,924.60294588126044,925.36993926550565,926.13756889999661,926.90583531252707,927.67473903132861,928.44428058507117,929.21446050286318,929.9852793142519,930.756737549224,931.52883573820554,932.30157441206279,933.07495410210265,933.84897534007223,934.62363865815985,935.39894458899562,936.17489366565133,936.95148642164099,937.728723390921,938.506605107891,939.28513210739357,{"$f":"$G$57*BX51","v":940.06430492471532},940.84412409558672,941.62459015618265,942.40570364312271,943.18746509347204,943.96987504474066,944.75293403488479,945.5366426023071,946.32100128585671,947.10601062482954,947.89167115896907,948.67798342846663,949.46494797396167,950.25256533654181,951.0408360577436,951.82976067955303,952.61933974440569,953.40957379518693,954.20046337523263,954.99200902832922,955.78421129871413,956.57707073107667,957.37058787055776,958.1647632627504,958.95959745370021,959.75509098990608,960.55124441832004,961.34805828634762,962.14553314184877,962.94366953313795,963.74246800898413,964.54192911861162,965.34205341170059,966.14284143838677,966.94429374926267,967.74641089537715,968.54919342823655,969.35264189980444,970.15675686250245,970.96153886921036,971.76698847326657,972.57310622846853,973.37989268907313,974.18734840979698,974.99547394581668,975.80426985276972,976.61373668675435,977.42387500433006,978.23468536251801,979.04616831880162,979.85832443112668,980.67115425790166,981.48465835799846,982.29883729075254,983.11369161596315,983.92922189389424,984.74542868527419,985.56231255129671,986.37987405362117,987.19811375437268,988.01703221614264,988.83663000198919,989.65690767543742,990.47786580048012,{"$f":"$G$57*EJ51","v":991.29950494157788},992.12182566365937,992.94482853212207,993.76851411283235,994.59288297212618,995.41793567680895,996.24367279415662,997.07009489191557,997.89720253830319,998.72499630200821,999.55347675219105,1000.3826444584842,1001.212499990993,1002.0430439202954,1002.8742768174426,1003.70619925396,1004.5388118018468,1005.3721150335765,1006.2061095220977,1007.0407958408342,1007.8761745636857,1008.7122462650277,1009.5490115197123,1010.3864709030684,1011.2246249909023,1012.0634743594976,1012.9030195856163,1013.7432612464989,1014.5841999198644,1015.4258361839114,1016.2681706173178,1017.1112037992417,1017.9549363093217,1018.799368727677,1019.6445016349085,1020.4903356120982,1021.3368712408102,1022.1841091030916,1023.0320497814716,1023.8806938589629,1024.7300419190622,1025.5800945457495,1026.4308523234897,1027.282315837233,1028.1344856724138,1028.9873624149529,1029.8409466512564,1030.6952389682181,1031.5502399532174,1032.4059501941215,1033.2623702792853,1034.1195007975516,1034.9773423382519,1035.835895491206,1036.6951608467239,1037.5551389956045,1038.4158305291371,1039.2772360391014,1040.1393561177681,1041.0021913578992,1041.8657423527486,1042.7300096960616,1043.5949939820769,1044.4606958055258,{"$f":"$G$57*GV51","v":1045.327115761633},1046.1942544461167,1047.0621124551899,1047.930690385559,1048.799988834427,1049.6700083994911,1050.5407496789444,1051.412213271477,1052.2843997762748,1053.1573097930209,1054.0309439218966,1054.90530276358,1055.7803869192483,1056.6561969905772,1057.5327335797408,1058.4099972894139,1059.2879887227703,1060.1667084834849,1061.0461571757328,1061.9263354041907,1062.8072437740364,1063.6888828909503,1064.5712533611145,1065.4543557912148,1066.3381907884398,1067.2227589604815,1068.108060915537,1068.9940972623067,1069.8808686099969,1070.7683755683186,1071.6566187474891,1072.5455987582313,1073.4353162117757,1074.3257717198587,1075.2169658947246,1076.108899349126,1077.0015726963231,1077.8949865500854,1078.7891415246913,1079.6840382349287,1080.579677296096,1081.476059324001,1082.3731849349629,1083.2710547458128,1084.1696693738922,1085.0690294370561,1085.9691355536706,1086.8699883426161,1087.771588423285,1088.6739364155851,1089.577032939937,1090.4808786172769,1091.3854740690556,1092.2908199172396,1093.1969167843115,1094.1037652932698,1095.0113660676302,1095.9197197314254,1096.8288269092061,1097.7386882260409,1098.6493043075168,1099.5606757797398,1100.4728032693354,1101.3856874034484,{"$f":"$G$57*JH51","v":1102.299328809745},1103.2137281164107,1104.1288859521533,1105.0448029462011,1105.9614797283052,1106.8789169287386,1107.7971151782972,1108.7160751083002,1109.6357973505908,1110.5562825375359,1111.4775313020275,1112.3995442774819,1113.3223220978414,1114.2458653975739,1115.1701748116739,1116.0952509756621,1117.0210945255872,1117.9477060980248,1118.8750863300788,1119.8032358593821,1120.7321553240956,1121.6618453629103,1122.5923066150467,1123.5235397202555,1124.4555453188186,1125.3883240515484,1126.3218765597892,1127.2562034854175,1128.1913054708418,1129.1271831590038,1130.0638371933787,1131.0012682179749,1131.9394768773357,1132.8784638165384,1133.8182296811963,1134.7587751174574,1135.7001007720062,1136.6422072920634,1137.5850953253866,1138.528765520271,1139.4732185255496,1140.4184549905931,1141.3644755653115,1142.3112809001539,1143.258871646108,1144.2072484547027,1145.1564119780071,1146.1063628686309,1147.0571017797249,1148.0086293649827,1148.9609462786393,1149.9140531754726,1150.8679507108041,1151.8226395404981,1152.7781203209638,1153.7343937091543,1154.6914603625683,1155.649320939249,1156.6079760977864,1157.5674264973161,1158.5276727975213,1159.4887156586317,1160.4505557414248,1161.4131937072264,{"$f":"$G$57*LT51","v":1162.376630217911},1163.340865935902,1164.3059015241722,1165.2717376462449,1166.2383749661929,1167.2058141486402,1168.174055858763,1169.1431007622884,1170.1129495254957,1171.0836028152171,1172.0550612988382,1173.0273256442979,1174.0003965200892,1174.9742745952603,1175.9489605394133,1176.9244550227063,1177.900758715854,1178.8778722901259,1179.8557964173499,1180.8345317699104,1181.8140790207497,1182.7944388433684,1183.7756119118255,1184.7575989007398,1185.7404004852895,1186.7240173412119,1187.7084501448066,1188.6936995729327,1189.6797663030115,1190.6666510130262,1191.6543543815226,1192.6428770876087,1193.6322198109563,1194.622383231801,1195.6133680309431,1196.6051748897464,1197.5978044901415,1198.5912575146233,1199.5855346462538,1200.5806365686612,1201.5765639660408,1202.5733175231558,1203.5708979253368,1204.5693058584836,1205.5685420090649,1206.5686070641182,1207.5695017112514,1208.5712266386429,1209.5737825350416,1210.5771700897683,1211.581389992715,1212.5864429343465,1213.5923296056999,1214.5990506983862,1215.6066069045892,1216.6149989170676,1217.6242274291544,1218.6342931347583,1219.6451967283629,1220.656938905028,1221.6695203603911,1222.6829417906649,1223.6972038926413,1224.712307363689,{"$f":"$G$57*OF51","v":1225.7282529017562},1226.745041205369,1227.7626729736339,1228.7811489062371,1229.8004697034451,1230.820636066105,1231.8416486956455,1232.8635082940775,1233.8862155639943,1234.9097712085709,1235.9341759315669,1236.9594304373252,1237.9855354307726,1239.0124916174216,1240.0402997033693]
[null,"Cost in EGP",null,null,null,null,null,null,null,null,{"$f":"K57*K55","v":12938.083886475923},{"$f":"L57*L55","v":12948.816520186361},12959.558057025533,12970.308504378918,12981.067869638129,12991.836160200908,13002.613383471135,13013.399546858833,13024.194657780168,13034.99872365746,13045.811751919189,13056.63374999999,13779.059339096848,13790.489593998465,13801.92933073218,13813.378557163536,13824.837281164595,13836.305510613955,13847.783253396748,13859.270517404646,13870.767310535868,13882.273640695184,13893.789515793924,13905.314943749978,14674.698196138132,14686.871417608354,14699.054737229762,14711.248163379156,14723.451704440282,14735.66536880385,14747.889164867524,14760.123101035935,14772.367185720685,14784.621427340355,14796.885834320514,14809.160415093711,15628.553578887091,15641.51805975288,15654.493295149676,15667.479293998778,15680.476065228879,15693.483617776081,15706.501960583892,15719.53110260325,15732.571052792509,15745.621820117456,15758.683413551324,15771.755842074779,16644.409561514731,16658.216733636797,16672.035359334386,16685.865448108678,16699.707009468737,16713.560052931505,16727.424588021826,16741.30062427244,16755.188171224003,16769.087238425076,16782.997835432147,16796.919971809624,17726.296183013168,17741.00082132317,17755.717657691101,17770.446702235728,17785.187965084187,{"$f":"BX57*BX55","v":17799.941456372035},17814.707186243228,17829.485164850132,17844.275402353545,17859.077908922689,17873.892694735219,17888.719769977233,18878.50543490901,18894.165874709161,18909.839305441008,18925.525737881031,18941.225182814644,18956.937651036202,18972.663153349022,18988.401700565373,19004.153303506504,19019.917973002641,19035.695719892985,19051.486555025731,20105.608288178071,20122.286656565226,20138.978860294646,20155.684910843273,20172.404819697571,20189.138598353529,20205.886258316677,20222.647811102095,20239.423268234405,20256.212641247788,20273.015941686004,20289.833181102382,21412.472826909623,21430.235289241951,21448.012486213782,21465.804430048069,21483.611132977894,21501.43260724649,21519.268865107246,21537.119918823715,21554.985780669624,21572.866462928876,21590.761977895578,21608.672337874017,22804.283560658732,22823.200583042653,22842.133297817654,22861.081718001173,22880.045856621437,22899.025726717489,22918.021341339194,22937.032713547236,22956.059856413129,22975.102783019236,22994.161506458771,23013.236039835811,24286.561992101531,24306.708620940411,24326.871962175785,24347.052029671231,24367.248837301813,24387.462398954114,24407.692728526232,24427.939839927792,24448.203747079966,{"$f":"EJ57*EJ55","v":24468.484463915473},24488.782004378576,24509.096382425123,25865.188521588108,25886.644681301517,25908.118639717191,25929.610411599839,25951.120011726409,25972.647454886108,25994.192755880413,26015.755929523079,26037.336990640146,26058.935954069959,26080.552834663169,26102.187647282735,27546.425775491316,27569.276585586096,27592.146351298794,27615.035088353816,27637.942812488611,27660.869539453688,27683.815285012624,27706.780064942061,27729.763895031738,27752.766791084487,27775.788768916253,27798.829844356096,29336.943450898234,29361.279563649172,29385.635864133194,29410.012369096788,29434.409095300347,29458.826059518156,29483.263278538416,29507.720769163268,29532.198548208777,29556.696632504947,29581.215038895782,29605.753784239216,31243.844775206588,31269.762735286338,31295.702195301819,31321.663173088044,31347.645686494834,31373.649753386802,31399.675391643388,31425.722619158849,31451.791453842314,31477.881913617744,31503.994016423978,31530.127780214734,33274.694685594979,33302.297313079915,33329.922837996397,33357.571279338728,33385.242656116963,33412.936987356909,33440.65429210016,33468.394589404132,33496.157898342019,33523.944238002856,33551.753627491489,33579.58608592864,35437.549840158608,{"$f":"GV57*GV55","v":35466.946638430061},35496.367822466113,35525.813412495707,35555.283428764516,35584.777891535057,35614.296821086631,35643.840237715354,35673.408161734209,35703.000613472999,35732.617613278388,35762.259181513968,37740.990579768877,37772.29816992797,37803.631730926383,37834.991284307886,37866.376851634173,37897.788454484791,37929.226114457219,37960.689853166812,37992.179692246893,38023.695653348695,38055.237758141448,38086.806028312334,40194.154967453811,40227.497550973254,40260.867793436548,40294.265717787857,40327.691346990352,40361.144704026265,40394.625811896891,40428.134693622618,40461.67137224289,40495.235870816323,40528.828212420609,40562.448420152592,42806.775040338282,42842.284891786483,42877.824200009891,42913.39298944403,42948.991284544689,42984.619109787942,43020.27648967017,43055.963448708048,43091.68001143865,43127.426202419345,43163.202046227903,43199.007567462475,45589.215417960208,45627.033409752534,45664.882773010475,45702.763533757832,45740.675718040031,45778.619351924099,45816.594461498658,45854.601072874022,45892.639212182112,45930.708905576546,45968.810179232656,46006.943059347468,48552.514420127562,48592.790581386398,48633.100153256099,48673.443163452044,48713.819639712579,{"$f":"JH57*JH55","v":48754.229609799113},48794.673101496017,48835.150142610772,48875.660760973886,48916.204984438969,48956.782840882734,48997.394358205012,51708.427857435796,51751.321969176461,51794.251663217692,51837.216969076369,51880.217916293856,51923.254534436004,51966.326853093211,52009.434901880428,52052.578710437134,52095.758308427445,52138.973725540054,52182.224991488278,55069.475668169071,55115.157897172874,55160.878021326789,55206.636072066278,55252.432080852886,55298.266079174282,55344.138098544201,55390.048170502581,55435.996326615481,55481.982598475166,55528.007017700089,55574.069615934968,55620.170424850709,55666.309476144554,55712.486801540006,55758.702432786893,55804.95640166138,55851.248739965988,55897.579479529624,55943.948652207582,55990.356289881609,56036.802424459886,56083.287087877055,56129.810312094269,56176.372129099174,56222.972570905949,56269.61166955535,56316.289457114712,56363.005965677941,56409.761227365583,56456.555274324855,56503.388138729599,56550.259852780371,56597.170448704434,56644.119958755778,56691.108415215167,56738.135850390114,56785.202296614974,56832.307786250873,56879.452351685817,56926.636025334665,56973.858839639201,57021.120827068058,57068.42202011685,57115.762451308125,{"$f":"LT57*LT55","v":57163.142153191424},57210.561158343284,57258.019499367256,57305.517208893973,57353.054319581068,57400.630864113315,57448.246875202618,57495.902385587971,57543.597428035551,57591.332035338695,57639.106240317975,57686.920075821166,57734.773574723295,57782.666769926684,57830.599694360899,57878.572380982856,57926.584862776836,57974.63717275441,58022.729343954605,58070.861409443809,58119.033402315858,58167.245355692045,58215.497302721109,58263.789276579329,58312.121310470495,58360.493437625904,58408.90569130447,58457.358104792656,58505.850711404557,58554.383544481912,58602.956637394112,58651.570023538203,58700.223736338972,58748.917809248909,58797.652275748282,58846.427169345086,58895.242523575158,58944.098372002125,58992.994748217468,59041.931685840544,59090.909218518565,59139.927379926696,59188.986203768,59238.085723773533,59287.22597370232,59336.406987341354,59385.628798505713,59434.891441038482,59484.194948810844,59533.539355722081,59582.924695699578,59632.351002698881,59681.818310703682,59731.326653725911,59780.876065805634,59830.466581011227,59880.098233439283,59929.771057214719,59979.48508649072,60029.240355448805,60079.036898298909,60128.874749279254,60178.753942656527,60228.674512725818,{"$f":"OF57*OF55","v":60278.636493810685},60328.639920263115,60378.684826463636,60428.771246821285,60478.899215773628,60529.068767786819,60579.279937355575,60629.532759003254,60679.827267281864,60730.163496772009,60780.541482083056,60830.961257853043,60881.422858748738,60931.926319465689,60982.471674728222]
[]
[null,"Cost Applied",null,null,null,null,{"$f":"INDEX(58:58,MATCH(H5,2:2))","v":13801.92933073218}]
[]
["Capital Expenditures"]
[null,"Interconnection Costs",null,null,null,null,null,null,{"$f":"F25","v":20000},{"$f":"COUNTIF(4:4,TRUE)","v":2},{"$f":"($I$63/$J$63)*K4*K54","v":0},0,0,0,0,0,0,0,0,0,0,0,10706.037044048422,10762.368937890811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*BW4*BW54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*EI4*EI54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*GU4*GU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*JG4*JG54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*LS4*LS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$63/$J$63)*OE4*OE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Incorporation fees"]
[null,"Other costs"]
[null,null,null,null,null,null,null,null,"EGP"]
[null,"Construction Costs",null,null,null,"EGP",null,{"$f":"'Risk Analysis'!$P$10","v":1},{"$f":"G60*F21","v":4498882.6689231778},{"$f":"COUNTIF(5:5,TRUE)","v":4},{"$f":"$I$67/$J$67*K5*$H$67","v":0},{"$f":"$I$67/$J$67*L5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1124720.6672307944,1124720.6672307944,1124720.6672307944,1124720.6672307944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*BX5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*EJ5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*GV5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*JH5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*LT5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$67/$J$67*OF5*$H$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Pre-COD Costs",null,null,null,null,null,null,null,{"$f":"SUM(K63:K67)","v":0},{"$f":"SUM(L63:L67)","v":0},0,0,0,0,0,0,0,0,0,0,10706.037044048422,10762.368937890811,1124720.6672307944,1124720.6672307944,1124720.6672307944,1124720.6672307944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX63:BX67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ63:EJ67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV63:GV67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH63:JH67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT63:LT67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF63:OF67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Revenues"]
[null,"Energy production",null,null,null,null,null,null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59725.060869974353,56001.801835406433,49550.968543665062,42853.532890729468,33202.403694657078,29601.211098718646,31518.160786727109,34921.774446797237,47541.756309836775,53197.823243642786,58514.214248851458,59138.614087429312,59427.798020605813,55723.070345795939,49304.344063359742,42640.242806013775,33037.149093248707,29453.880309468863,31361.288978714798,34747.962214112194,47305.132056319242,52933.047682307872,58222.978010615676,58844.270093881816,59132.014704289686,55445.726155178592,49058.947079429847,42428.01430612363,32872.716995040333,29307.282813238355,31205.197951164755,34575.015077565855,47069.685526169509,52669.589958688965,57933.191309856382,58551.391105692899,58837.703557111992,55169.762358706648,48814.771482395285,42216.842107351913,32709.103306279012,29161.414960290003,31049.883817985934,34402.928731412227,46835.410857637122,52407.443513660168,57644.846931953231,{"$f":"BX46","v":58259.969831255657},58544.857251810339,54895.172085899088,48571.811193183996,42006.720952289485,32546.303953587143,29016.273119052104,30895.342712429083,34231.698891335778,46602.302218146629,52146.601820741576,57357.937698194393,57969.999015254871,58253.468497591501,54621.948500470593,48330.060162980619,41797.645609694337,32384.314883861123,28871.853676027964,30741.57078699048,34061.321294344838,46370.353804152408,51887.058385936769,57072.456465597796,57681.471438486376,57963.530039949859,54350.084800161276,48089.512373075857,41589.610874361315,32223.132064170371,28728.153035705935,30588.564213316156,33891.791698665445,46139.559840994152,51628.806747571187,56788.396126733336,57394.379917677317,57675.034660486861,54079.574216567387,47850.161834716666,41382.611566992564,32062.751481656989,28585.167620469925,30436.319182106585,33723.105883635741,45909.914582753161,51371.840476131249,56505.749609545972,57108.717305307408,57387.975176731285,53810.410014972818,47612.002588957163,41176.642534068575,31903.169143435811,28442.893870510303,30284.831903021844,33555.259649600914,45681.412312109249,51116.153174104285,56224.509877179575,56824.476489430868,57102.34444196042,53542.585494181389,47375.028706510268,{"$f":"EJ46","v":40971.698647719852},31744.381076495032,28301.328243735275,30134.098604587231,33388.248817808591,45454.047340198391,50861.738475819206,55944.669927801777,56541.650393499411,56818.135345022114,53276.093986350039,47139.23428760004,40767.774805599278,31586.383327597239,28160.467215682707,29984.115534099394,33222.069230304871,45227.814006471104,50608.590047288097,55666.222794429646,56260.231976186078,56535.340810157788,53010.928856822815,46904.613461814872,40564.865930755092,31429.171963181056,28020.307279432371,29834.878957532877,33056.716749830732,45002.706678551527,50356.701586048461,55389.161544756229,55980.214231209888,56253.953796826208,52747.083503965689,46671.160387961281,40362.966971504458,31272.743069263168,27880.844945518649,29686.385159447189,32892.187259719103,44778.719752097219,50106.066821006389,55113.479280977983,55701.59018716147,55973.967299528274,52484.551359002209,46438.869253918492,40162.072901307714,31117.09275134089,27742.076741843641,29538.630442894271,32728.476663792313,44555.847650659562,49856.679512280345,54839.169139623016,55424.352907329448,55695.374347632533,52223.325885849961,46207.734276493749,39962.178718643241,30962.217134295199,27603.999213590723,29391.611129326466,{"$f":"GV46","v":32565.580886260144},44334.084825544982,49608.533451045849,54566.224291380211,55148.495489527748,55418.168005201704,51963.40058095783,45977.749701278357,39763.279446882923,30808.112362294291,27466.608923138563,29245.323558504959,32403.495871618365,44113.425755676828,49361.622459380953,54294.637940929249,54874.01106592382,55142.341370819951,51704.768973144106,45748.909802504371,39565.370134168268,30654.774598697542,27329.9024499755,29099.764088408599,32242.217584547725,43893.864947457834,49115.94039011233,54024.40332677136,54600.892802867551,54867.887577421083,51447.424623435356,45521.208882902065,39368.445853287099,30502.20002596001,27193.876390614409,28954.929095143296,32081.742009813544,43675.396934633442,48871.481126662336,53755.513721061063,54329.133900721237,54594.799792117607,51191.361124906158,45294.641273558125,39172.501701550915,30350.384845537417,27058.527358507959,28810.814972851742,31922.065152165709,43458.016278155657,48628.238582896665,53487.962429438594,54058.727593690201,54323.07121603057,50936.572102519516,45069.201333774443,38977.532800672809,30199.325277791508,26923.851983964298,28667.418133623647,31763.183036239199,43241.717566047628,48386.206702972828,53221.742790863289,{"$f":"JH46","v":53789.667149654437},54052.695084120322,50683.05121296821,44844.883450927751,38783.534296646023,30049.017561896038,26789.846914063171,28524.735007406452,31605.091706455161,43026.49541326896,48145.379461189448,52956.848177447755,53521.945870000964,53783.664665018121,50430.792144516898,44621.68204032987,38590.501359623115,29899.457955743088,26656.508812572432,28382.762041916398,31447.787226922381,42812.344461581597,47905.750861836139,52693.271994292794,53255.557089457019,53515.973260858445,50179.788616844839,44399.591545088639,38398.429183795677,29750.64273584991,26523.834359864988,28241.495702550128,31291.26568133933,42599.25937941645,47667.314939044343,52431.007679323309,52990.494175924199,53249.614207112376,49930.034380889716,44178.606435969603,38207.312987274745,29602.568197266224,26391.820252836151,28100.932472296648,31135.523172896628,42387.234861740646,47430.065756638724,52170.048703124856,52726.750530313264,52984.580872421553,49681.523218691902,43958.721211258358,38017.14801197168,29455.230653481991,26260.463204821415,27961.068851649805,30980.555824180068,42176.265629925452,47193.997407989402,51910.388568781113,52464.319586379912,0,0,0,{"$f":"LT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FiT price no escalation",null,null,null,null,null,{"$f":"'Risk Analysis'!P11","v":1.2},{"$f":"'General Assumptions'!F17","v":1.08},null,{"$f":"$I$75*$H$75","v":1.296},{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"$I$75*$H$75","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Pct subject to inflation",null,null,null,null,null,null,{"$f":"'General Assumptions'!F18","v":0},null,{"$f":"$I$76","v":0},{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FiT Price subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K76*K75","v":0},{"$f":"L76*L75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX76*BX75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ76*EJ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV76*GV75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH76*JH75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT76*LT75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF76*OF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fit Price not subject to inflation",null,null,null,null,null,null,null,null,{"$f":"K75-K77","v":1.296},{"$f":"L75-L77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BX75-BX77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EJ75-EJ77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GV75-GV77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JH75-JH77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LT75-LT77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OF75-OF77","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[null,"Fit Price with inflation",null,null,null,null,null,null,null,null,{"$f":"K77*K54+K78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"BW77*BW54+BW78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"EI77*EI54+EI78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"GU77*GU54+GU78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"JG77*JG54+JG78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"LS77*LS54+LS78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"OE77*OE54+OE78","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296]
[]
[null,"Retail Price without inflation",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.5},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.55000000000000004},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!20:20)","v":0.60500000000000009}]
[null,"Retail use price",null,null,null,null,null,{"$f":"'General Assumptions'!F21","v":true},null,null,{"$f":"IF($H$82,K81*K54,K81)","v":0.50263084713842388},0.50527553699017924,0.50793414239139167,0.51060673656142808,0.51329339310491329,0.51599418601375713,0.51870918966919244,0.52143847884382322,0.52418212870368397,0.52694021481031006,0.52971281312281837,0.53249999999999964,0.58883203742266321,0.59193029158399468,0.59504484781151501,0.59817579188171255,0.60132321002240541,0.6044871889151161,0.60766781569745854,0.61086517796553841,0.61407936377636518,0.61731046165027759,0.6205585605733811,0.62382374999999901,0.68981673184064929,0.69344633659064903,0.69709503921118909,0.70076294018942564,0.70445014054124722,0.70815674181405774,0.71188284608957186,0.71562855598662756,0.71939397466401123,0.72317920582329964,0.72698435371171544,0.73080952312499836,0.73465481941029087,0.73852034846904058,0.7424062167599158,0.74631253130173758,0.75023939967642761,0.75418693003197079,0.75815523108539351,0.76214441212575768,0.76615458301717121,0.77018585420181329,0.77423833670297604,0.77831214212812216,0.78240738267195886,0.78652417111952733,0.79066262084930938,0.79482284583634966,0.79900496065539461,0.80320908048404793,0.80743532110594307,0.81168379891393105,0.81595463091328646,0.82024793472493029,0.82456382858866872,0.82890243136644937,0.83326386254563534,0.83764824224229573,0.84205569120451362,0.84648633081571156,{"$f":"IF($H$82,BW81*BW54,BW81)","v":0.85094028309799441},0.85541767071551045,0.85991861697782868,0.86444324584333576,0.86899168192264931,0.8735640504820501,0.87816047744693138,0.88278108940526778,0.88742601361110085,0.89209537798804428,0.89678931113280635,0.90150794231873199,0.90625140149936323,0.91101981931201781,0.91581332708138674,0.92063205682315175,0.92547614124762079,0.93034571376338249,0.93524090848098107,0.94016186021660941,0.94510870449582163,0.9500815775572663,0.95508061635643782,0.96010595856944858,0.96515774259682086,0.97023610756729783,0.97534119334167579,0.98047314051665557,0.98563209042871491,0.99081818515800113,0.99603156753224364,1.0012723811306878,1.0065407702880489,1.0118368800984876,1.0171608564196053,1.0225128458764619,1.0278929958656131,1.0333014545591712,1.0387383709088838,1.0442038946502372,1.0496981763065805,1.0552213671932704,1.0607736194218387,1.0663550859041817,1.0719659203567711,1.0776062773048882,1.0832763120868785,1.0889761808584308,1.0947060405968772,1.1004660491055165,1.1062563650179602,1.1120771478025016,1.117928557766507,1.1238107560608319,1.1297239046842571,1.1356681664879524,1.1416437051799602,1.1476506853297048,1.1536892723725245,1.1597596326142277,1.165861933235673,1.1719963422973738,1.1781630287441265,1.1843621624096632,{"$f":"IF($H$82,EI81*EI54,EI81)","v":1.1905939140213291},1.196858455204785,1.2031559584887328,1.2094865973096682,1.2158505460166567,1.2222479798761345,1.2286790750767376,1.2351440087341514,1.2416429588959907,1.2481761045467021,1.2547436256124935,1.26134570296629,1.2679825184327145,1.2746542547930948,1.2813610957904991,1.2881032261347953,1.294880831507738,1.301694098568082,1.3085432149567242,1.31542836930187,1.3223497512242288,1.3293075513422363,1.3363019612773044,1.3433331736590974,1.3504013821308394,1.3575067813546446,1.3646495670168803,1.3718299358335559,1.3790480855557397,1.386304214975006,1.3935985239289097,1.40093121330649,1.408302485053802,1.4157125421794801,1.4231615887603273,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,{"$f":"IF($H$82,GU81*GU54,GU81)","v":1.6658206178040182},1.6745856566149724,1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,{"$f":"IF($H$82,JG81*JG54,JG81)","v":2.3307345166315443},2.342998129098556,2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,{"$f":"IF($H$82,LS81*LS54,LS81)","v":3.2610494365106888},3.2782080816672945,3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,{"$f":"IF($H$82,OE81*OE54,OE81)","v":4.5627004497860737},4.5867079846296841,4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[null,"Pct reatil price above Fit Price",null,null,null,null,null,null,null,null,{"$f":"K82/K79-1","v":-0.6121675562203519},{"$f":"L82/L79-1","v":-0.61012690047054075},-0.60807550741404959,-0.60601332055445367,-0.60394028309806069,-0.60185633795234783,-0.59976142772438856,-0.59765549471927226,-0.59553848093851547,-0.5934103280784645,-0.59127097752868951,-0.58912037037037068,-0.54565429211214256,-0.5432636639012387,-0.5408604569355594,-0.53844460502954283,-0.53601604164937855,-0.5335746999111759,-0.53112051257912152,-0.5286534120636277,-0.52617333041947134,-0.52368019934392163,-0.52117395017486023,-0.51865451388888961,-0.46773400320937553,-0.46493338226030168,-0.46211802530000845,-0.45928785479210987,-0.45644279279224753,-0.45358276094594308,-0.4507076804864415,-0.44781747223254054,-0.44491205658641109,-0.44199135353140462,-0.43905528262984916,-0.43610376302083464,-0.43313671341798543,-0.4301540521072218,-0.42715569694450939,-0.42414156535359759,-0.42111157432374413,-0.41806564040742999,-0.41500367971806063,-0.41192560792765609,-0.40883134026452839,-0.40572079151094653,-0.40259387600079011,-0.3994505076171897,-0.39629059979015524,-0.39311406549419192,-0.38992081724590333,-0.38671076710158203,-0.38348382665478808,-0.38023990703391364,-0.37697891889973534,-0.37370077244295441,-0.37040537738172341,-0.36709264295915878,-0.36376247794084204,-0.36041479061230763,-0.35704948877651599,-0.35366647975131504,-0.3502656703668876,-0.34684696696318551,-0.34341027538735003,{"$f":"BX82/BX79-1","v":-0.33995550099111849},-0.33648254862821858,-0.33299132265174713,-0.3294817269115361,-0.32595366475150456,-0.32240703900699741,-0.31884175200210818,-0.31525770554699006,-0.31165480093515108,-0.30803293894073591,-0.30439201981579322,-0.30073194328752839,-0.29705260855554183,-0.29335391428905344,-0.28963575862411128,-0.28589803916078649,-0.28214065296035307,-0.27836349654245285,-0.27456646588224587,-0.27074945640754511,-0.26691236299593657,-0.26305507997188438,-0.25917750110382054,-0.25527951960121853,-0.25136102811165295,-0.2474219187178428,-0.24346208293467941,-0.23948141170623849,-0.23547979540277697,-0.23145712381771322,-0.22741328616459278,-0.22334817107403637,-0.21926166659067314,-0.21515366017005766,-0.21102403867556963,-0.2068726883752986,-0.20269949493891115,-0.19850434343450329,-0.19428711832543422,-0.19004770346714472,-0.18578598210395803,-0.1815018368658653,-0.17719514976529194,-0.1728658021938495,-0.16851367491906777,-0.16413864808111234,-0.15974060118948241,-0.15531941311969355,-0.150874962109941,-0.14640712575774673,-0.1419157810165883,-0.13740080419251,-0.13286207094071611,-0.12829945626214734,-0.12371283450003678,-0.11910207933645056,-0.114467063788808,-0.10980766020638544,-0.10512374026679971,-0.10041517497247454,-9.5681834647088126E-2,-9.0923588932001254E-2,-8.6140306782667375E-2,-8.1331856465023833E-2,{"$f":"EJ82/EJ79-1","v":-7.6498105551863538E-2},-7.1638920919187665E-2,-6.6754168742539921E-2,-6.184371449332049E-2,-5.6907422935081442E-2,-5.1945158119801271E-2,-4.6956783384142442E-2,-4.194216134568618E-2,-3.6901153899149608E-2,-3.1833622212582235E-2,-2.6739426723541682E-2,-2.1618427135251195E-2,-1.6470482412735521E-2,-1.12954507789359E-2,-6.0931897108060795E-3,-8.6355593538733899E-4,4.3935945741373494E-3,9.6784066024107052E-3,1.4991025695887394E-2,2.0331598166843268E-2,2.5700271097404581E-2,3.1097192343598978E-2,3.65225105394269E-2,4.1976375100956309E-2,4.7458936230435622E-2,5.29703449204324E-2,5.8510752957990686E-2,6.4080312928811445E-2,6.9679178221455196E-2,7.5307503031566192E-2,8.0965442366118801E-2,8.6653152047686754E-2,9.2370788718734609E-2,9.8118509845931401E-2,0.10389647372448829,0.10970483948251708,0.11554376708541225,0.12141341734025879,0.1273139519002584,0.13324553326918265,0.13920832480584844,0.14520249072861668,0.15122819611991511,0.15728560693078486,0.16337488998545102,0.16949621298591566,0.175649744516579,0.18183565404887947,0.18805411194596289,0.19430528946737424,0.20058935877377393,0.2069064929316784,0.21325686591822746,0.21964065262597532,0.22605802886770832,0.2325091713812848,0.23899425783450412,0.24551346682999919,0.25206697791015542,0.25865497156205541,0.26527762922244946,0.27193513328275265,0.27862766709406817,0.28535541497223615,{"$f":"GV82/GV79-1","v":0.29211856220291077},0.29891729504666231,0.30575180074410802,0.31262226752106681,0.31952888459374518,0.32647184217394765,0.33345133147431394,0.34046754471358742,0.3475206751219071,0.35461091694613001,0.36173846545518096,0.36890351694542978,0.37610626874609832,0.38334691922469388,0.39062566779247354,0.39794271490993482,0.40529826209233755,0.41269251191525269,0.42012566802014306,0.42759793511996924,0.43510951900482975,0.44266062654762739,0.45025146570976626,0.45788224554688139,0.46555317621459347,0.47326446897429797,0.48101633619898321,0.4888089913790794,0.496642649128338,0.50451752518974291,0.51243383644145113,0.52039180090276593,0.52839163774014231,0.53643356727322145,0.54451781098089969,0.5526445915074274,0.56081413266854052,0.56902665945762565,0.5772823980519155,0.58558157581871795,0.59392442132167855,0.60231116432707488,0.61074203581014364,0.61921726796144405,0.62773709419325008,0.63630174914597926,0.64491146869465665,0.65356648995540856,0.66226705129199415,0.67101339232236956,0.67980575392528841,0.68864437824693314,0.69752950870758612,0.70646139000833275,0.71544026813780159,0.72446639037893612,0.73354000531580921,0.74266136284046613,0.75183071415980751,0.7610483118025082,0.7703144096259722,0.77962926282332212,0.7889931279304303,0.79840626283298155,{"$f":"JH82/JH79-1","v":0.80786892677357702},0.81738138035887253,0.82694388556675658,0.836556705753565,0.84622010566133521,0.85593435142509455,0.86569971058019313,0.87551645206966922,0.88538484625165803,0.89530516490683576,0.9052776812459058,0.91530266991712317,0.92538040701385715,0.93551117008219675,0.94569523812859324,0.95593289162754447,0.96622441252931957,0.97657008426772363,0.98697019176790346,0.99742502145419554,1.0079348612580139,1.0185000006257781,1.0291207305268881,1.0397973434617347,1.0505301334697568,1.0613193961375385,1.0721654286069504,1.0830685295833336,1.0940289993437236,1.1050471397451238,1.1161232542328157,1.1272576478487171,1.1384506272397834,1.1497025006664523,1.1610135780111346,1.1723841707867457,1.1838145921452892,1.1953051568864761,1.2068561814664003,1.218467984006248,1.2301408843010639,1.2418752038285548,1.2536712657579465,1.2655293949588815,1.2774499180103667,1.2894331632097691,1.3014794605818554,1.3135891418878818,1.3257625406347304,1.3379999920840953,1.3503018332617143,1.3626684029666518,1.3751000417806307,1.3875970920774088,1.4001598980322107,1.4127888056312061,1.4254841626810384,1.4382463188184023,1.4510756255196737,1.4639724361105912,1.4769371057759857,1.4899699915695588,1.5030714524237232,1.5162418491594822,{"$f":"LT82/LT79-1","v":1.529481544496369},1.5427909030624378,1.5561702914043019,1.5696200779972322,1.5831406332553031,1.5967323295415952,1.6103955411784501,1.6241306444577774,1.6379380176514218,1.6518180410215773,1.665771096831262,1.6797975693548448,1.6938978448886299,1.7080723117614927,1.7223213603455778,1.7366453830670485,1.751044774416894,1.7655199309617955,1.7800712513550456,1.7946991363475293,1.8094039887987607,1.8241862136879763,1.8390462181252909,1.8539844113629069,1.8690012048063882,1.884097012025987,1.8992722487680376,1.9145273329664043,1.9298626847539899,1.9452787264743092,1.9607758826931208,1.9763545802101161,1.9920152480706772,2.0077583175776916,2.0235842223034313,2.0394933981014929,2.0554862831187997,2.0715633178076733,2.0877249449379573,2.1039716096092174,2.1203037592629959,2.1367218436951365,2.1532263150681703,2.1698176279237713,2.1864962391952685,2.2032626082202391,2.2201171967531517,2.2370604689780866,2.2540928915215188,2.2712149334651688,2.2884270663589215,2.3057297642338135,2.3231235036150877,2.3406087635353172,2.3581860255475986,2.3758557737388126,2.3936184947429573,2.4114746777545513,2.4294248145421031,2.4474693994616592,2.465608929470414,2.483843904140401,2.5021748256722476,2.5206021989090073,{"$f":"OF82/OF79-1","v":2.5391265313500648},2.5577483331651099,2.5764681172081887,2.5952863990318313,2.6142036969012463,2.6332205318085928,2.6523374274873364,2.6715549104266634,2.6908735098859879,2.7102937579095241,2.7298161893409403,2.7494413418380894,2.7691697558878152,2.7890019748208372,2.808938544826717]
[null,"Period when retail exceeds Fit",null,null,null,{"$f":"MATCH(0,83:83)","v":155},{"$f":"INDEX(2:2,F84)","v":"2029-01-01"},"switch date",{"$f":"MATCH(I85,83:83)","v":173},{"$f":"INDEX(2:2,I84)","v":"2030-07-01"}]
[null,"Pct before switch",null,null,null,null,null,null,{"$f":"'General Assumptions'!F24","v":0.1},null,{"$f":"$I$85","v":0.1},{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$I$85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Switch to use retail tariff",null,null,null,null,null,null,{"$f":"'General Assumptions'!F23","v":true},null,{"$f":"IF($I$86,K85<=K83,FALSE)","v":false},{"$f":"IF($I$86,L85<=L83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,BX85<=BX83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I$86,EJ85<=EJ83,FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,GV85<=GV83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,JH85<=JH83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,LT85<=LT83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"IF($I$86,OF85<=OF83,FALSE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Tariff applied",null,null,null,null,null,null,null,{"$f":"IF(K86,K82,K79)","v":1.296},{"$f":"IF(L86,L82,L79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(BX86,BX82,BX79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,{"$f":"IF(EJ86,EJ82,EJ79)","v":1.296},1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.296,1.430649829946937,1.4381774719693421,1.4457447221426944,1.4533517888729754,1.4609988816627348,1.4686862111168608,1.4764139889483796,1.4841824279842872,1.49199174217141,1.4998421465822973,1.5077338574211445,1.5156670920297468,1.5236420688934864,1.5316590076473477,1.5397181290819679,1.5478196551497172,1.555963808970811,1.5641508148394552,1.5723808982300227,1.5806542858032642,1.58897120541255,1.5973318861101451,1.6057365581535175,1.614185453011679,1.6226788033715616,1.6312168431444238,1.6397998074722946,1.6484279327344475,1.6571014565539124,1.6658206178040182,{"$f":"IF(GV86,GV82,GV79)","v":1.6745856566149724},1.6833968143804745,1.6922543337643641,1.7011584587073028,1.7101094344334939,1.7191075074574362,1.7281529255907109,1.7372459379488094,1.7463867949579917,1.7555757483621846,1.7648130512299145,1.7740989579612771,1.7834337242949434,1.7928176073152033,1.8022508654590457,1.8117337585232756,1.8212665476716694,1.8308494954421677,1.8404828657541055,1.8501669239154803,1.8599019366302594,1.869688172005725,1.8795258995598572,1.8894153902287585,1.8993569163741131,1.9093507517906902,1.9193971717138822,1.9294964528272869,1.9396488732703261,1.9498547126459069,1.9601142520281207,1.9704277739699847,1.9807955625112244,1.991217903186095,2.0016950830312461,2.0122273905936261,2.0228151159384287,2.033458550657083,2.0441579878752827,2.0549137222610585,2.0657260500328953,2.076595268967889,2.0875216784099462,2.0985055792780316,2.1095472740744521,2.1206470668931892,2.1318052634282751,2.1430221709822095,2.1542980984744244,2.1656333564497912,2.1770282570871737,2.1884831142080254,2.1999982432850316,2.2115739614507994,2.2232105875065908,2.2349084419311014,2.2466678468892889,2.2584891262412441,2.2703726055511106,2.2823186120960508,2.29432747487526,2.3063995246190254,2.3185350937978377,2.3307345166315443,{"$f":"IF(JH86,JH82,JH79)","v":2.342998129098556},2.3553262689450989,2.3677192756945167,2.3801774906566204,2.3927012569370905,2.4052909194469225,2.4179468249119305,2.4306693218822915,2.443458760742149,2.4563154937192593,2.469239874894694,2.4822322602125917,2.4952930074899591,2.508422476426527,2.521621028614657,2.5348890275492977,2.5482268386379983,2.5616348292109699,2.5751133685312029,2.5886628278046375,2.6022835801903859,2.6159760008110085,2.629740466762847,2.6435773571264081,2.6574870529768049,2.6714699373942499,2.685526395474608,2.6996568143400004,2.7138615831494657,2.7281410931096808,2.7424957374857293,2.7569259116119373,2.7714320129027592,2.7860144408637222,2.8006735971024304,2.8154098853396223,2.8302237114202948,2.8451154833248733,2.8600856111804549,2.8751345072720977,2.8902625860541789,2.9054702641618073,2.9207579604222986,2.9361260958667104,2.9515750937414356,2.967105379519861,2.9827173809140848,2.9984115278866947,3.0141882526626107,3.0300479897409875,3.0459911759071816,3.062018250244781,3.0781296541476975,3.0943258313323216,3.1106072278497452,3.1269742920980432,3.1434274748346258,3.1599672291886494,3.1765940106734973,3.1933082771993266,3.2101104890856775,3.2270011090741484,3.2439806023411455,3.2610494365106888,{"$f":"IF(LT86,LT82,LT79)","v":3.2782080816672945},3.2954570103689194,3.3127966976599752,3.3302276210844131,3.3477502606988732,3.3653650990859076,3.3830726213672713,3.4008733152172796,3.4187676708762424,3.4367561811639642,3.4548393414933156,3.4730176498838792,3.4912916069756643,3.5096617160428947,3.528128483007869,3.5466924164548947,3.565354027644295,3.584113830526487,3.6029723417561392,3.6219300807063983,3.6409875694831939,3.6601453329396176,3.679403898690377,3.6987637971263276,3.7182255614290791,3.7377897275856791,3.757456834403377,3.7772274235244598,3.797102039441171,3.8170812295107051,3.8371655439702845,3.8573555359523106,3.8776517614995978,3.8980547795806886,3.9185651521052471,3.9391834439395348,3.9599102229219647,3.9807460598787445,4.0016915286395927,4.0227472060535456,4.0439136720048428,4.0651915094288968,4.086581304328349,4.1080836457892076,4.1296991259970683,4.15142834025343,4.1732718869920848,4.1952303677956007,4.2173043874118887,4.239494553770859,4.2618014780011624,4.2842257744470222,4.3067680606851537,4.3294289575417713,4.3522090891096878,4.3751090827655013,4.3981295691868727,4.4212711823698987,4.4445345596465655,4.4679203417023103,4.4914291725936568,4.5150616997659601,4.5388185740712332,4.5627004497860737,{"$f":"IF(OF86,OF82,OF79)","v":4.5867079846296841},4.6108418397819824,4.6351026799018129,4.6594911731452537,4.6840079911840151,4.7086538092239367,4.7334293060235879,4.7583351639129559,4.7833720688122403,4.8085407102507434,4.8338417813858587,4.859275979022164,4.8848440036306089,4.9105465593678055,4.9363843540954253]
[]
[null,null,"Total Revenues",null,null,null,null,null,null,null,{"$f":"K87*K73","v":0},{"$f":"L87*L73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77403.678887486763,72578.335178686742,64218.055232589919,55538.178626385394,43030.315188275577,38363.169583939365,40847.536379598336,45258.619683049219,61614.116177548465,68944.378923761047,75834.421666511495,76643.643857308387,77018.426234705141,72217.099168151544,63898.42990611423,55261.754676593853,42816.145224850326,38172.228881071649,40644.230516414376,45033.359029489402,61307.45114498974,68601.229796271,75456.979501757916,76262.174041670834,76635.09105675944,71857.661097111457,63580.395414941086,54986.706540736224,42603.041225572269,37982.238525956906,40441.936544709526,44809.219540525351,61002.312441915688,68259.788586460898,75081.415937573867,75882.602872977994,76253.66381001714,71500.012016883818,63263.943841184293,54713.027371128082,42390.997884937598,37793.193788535842,40240.649428109769,44586.195635910248,60698.692471497714,67920.046793703586,74707.721623811391,{"$f":"BX87*BX73","v":75504.920901307341},75874.134998346199,71144.143023325218,62949.067306366458,54440.710354167175,42180.009923848942,37605.089962291531,40040.364155308096,44364.281763171173,60396.583674718036,67581.99595968108,74335.887256859933,75129.118723770312,75496.495172878582,70790.045256609897,62635.757971222883,54169.748710163862,41970.07208948402,37417.922364132246,39841.075739939661,44143.472397470912,60095.978530181521,67245.627668174056,73965.903579414749,74755.186984278349,75120.73493177502,70437.709901009017,62324.008035506311,53900.135693172269,41761.179155164806,37231.686334274891,39642.779220457742,43923.762041470422,59796.869553928424,66910.933544852262,73597.761380246404,74383.116373309807,74746.844919990981,70087.128184671339,62013.809737792799,53631.864590822363,41553.325920227457,37046.377236129025,39445.469660010138,43705.145225191918,59499.249299248098,66577.905257066101,73231.451493971588,74012.897627678409,74374.815829043742,69738.291379404778,61705.155355288487,53364.928724152873,41346.507209892814,36861.990456181353,39249.142146316313,43487.616505882783,59203.110356493591,66246.534513639155,72866.964800824731,73644.521530302402,74004.638396780705,69391.19080045908,61398.037203637308,{"$f":"EJ87*EJ73","v":53099.321447444927},41140.717875137561,36678.521403880921,39053.791791545053,43271.170467879936,58908.445352897113,65916.813064661692,72504.292226431106,73277.978909975238,73636.303407148662,69045.817806309657,61092.447636729652,52835.036148056664,40935.952792566022,36495.965511524788,38859.413732192814,43055.801722475117,58615.246952386551,65588.732701285378,72143.42474158082,72913.260641137153,73269.801689964501,68702.163798442372,60788.379046512076,52572.066246258597,40732.206864282649,36314.318234144353,38666.003128962613,42841.504907780632,58323.507855402779,65262.285255518807,71784.353362004069,72550.357643648022,72905.124120686771,75462.606045145396,67121.411460633855,58354.546469072469,45450.297082678568,40733.883285214863,43599.984541584301,48562.485397358956,66459.789003695609,74757.837929630405,82661.519070400987,83983.173437380727,84837.900246244157,79967.670417576577,71128.51239772173,61838.271747655119,48163.647771642223,43165.667395999575,46202.872876494614,51461.631534314096,70427.391546612329,79220.828142495287,87596.353474507298,88996.909675301082,89902.663071988267,84741.683956534107,75374.834435358527,65529.972969004615,51038.983583561327,45742.62730355424,48961.151809710071,{"$f":"GV87*GV73","v":54533.854651465939},74631.857163796158,83950.255724226765,92825.794013001345,94309.962431454391,95269.788667279747,89800.70273762432,79874.658904572905,69442.066150260856,54085.974916061066,48473.429900582967,51884.09805038404,57789.487322496163,79087.326413769391,88962.02679788199,98367.428464380195,99940.200690932063,100957.32787626548,95161.741372846227,84643.119721786279,73587.708536032587,57314.869482686343,51367.259487173345,54981.542120665348,61239.478968449774,83808.784036427649,94272.997070849233,104239.89458511601,105906.5602046359,106984.40916576031,100842.83023453811,89696.254287559408,77980.842849154491,60736.526778254942,54433.848659652351,58263.901417943656,64895.43268308774,88812.109350072526,99901.028524362933,110462.942792601,112229.10717444515,113371.30295856051,106863.07609555377,95051.057423958729,82636.244183183575,64362.454601768419,57683.511043485254,61742.215250887486,68769.644256687272,94114.129657111902,105865.04948734278,117057.50259021964,118929.10574034251,120139.48980741063,113242.72638961424,100725.53853194496,87569.569694344216,68204.847759714452,61127.175980305459,65428.181967109078,72875.143529535373,99732.676838042404,112185.11829659867,124045.75295795113,{"$f":"JH87*JH73","v":126029.08949647441},127311.7326389082,120003.23730795718,106738.78216101782,92797.411260047695,72276.62907992964,64776.425285735721,69334.198297324707,77225.738214196899,105686.64732405319,118882.490757505,131451.19694524122,133552.93727666949,134912.15331031865,127167.34596130866,113111.01219482574,98337.351281087787,76591.492873960524,68643.532201625087,73473.401048333428,81836.060333941059,111996.06564995155,125979.69163202963,139298.74071701552,141525.95346429912,142966.31373677787,134759.1468498731,119863.65986861121,104208.02181518837,81163.950994097162,72741.502673707262,77859.711285037629,86721.615433509287,118682.1518011536,133500.59039454773,147614.7773186845,149974.9530965797,151501.30186173157,142804.17289852808,127019.43584724939,110429.16724078212,86009.381639979008,77084.119093505637,82507.88115009843,91898.834727731009,125767.39258124246,141470.48151022429,156427.27544185988,158928.35204954233,160545.82275974972,151329.48132976328,134602.40660629547,117021.71066177222,91144.08107892095,81685.986651599771,87433.5434786923,97385.130363375516,133275.61724011999,149916.1695059597,165765.87348932202,168416.2626069813,0,0,0,{"$f":"LT87*LT73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF87*OF73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Costs"]
[null,"O&M Contract costs",null,null,null,null,null,{"$f":"'Risk Analysis'!P9","v":1},{"$f":"(F28*F21)/12","v":407.45052386495922},null,{"$f":"$I$92*K6*K55*$H$92","v":0},{"$f":"$I$92*L6*L55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6240.5512770153418,6240.5512770153418,6240.5512770153418,6240.5512770153418,6240.5512770153418,6240.5512770153418,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6580.3832772488513,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,6938.7209804653712,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7316.5721229659612,7714.9993177809392,7714.9993177809392,7714.9993177809392,7714.9993177809392,7714.9993177809392,{"$f":"$I$92*BX6*BX55*$H$92","v":7714.9993177809392},7714.9993177809392,7714.9993177809392,7714.9993177809392,7714.9993177809392,7714.9993177809392,7714.9993177809392,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8135.1230430066335,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,8578.1247928733301,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9045.2504004060356,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,9537.8135410222039,10057.199426919453,10057.199426919453,10057.199426919453,10057.199426919453,10057.199426919453,10057.199426919453,10057.199426919453,10057.199426919453,10057.199426919453,{"$f":"$I$92*EJ6*EJ55*$H$92","v":10057.199426919453},10057.199426919453,10057.199426919453,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,10604.868702642789,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11182.361552786704,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,11791.302033384,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,12433.402639162337,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13110.469119512756,13824.405556713946,{"$f":"$I$92*GV6*GV55*$H$92","v":13824.405556713946},13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,13824.405556713946,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,14577.219720693416,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,15371.028715384644,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,16208.064932559057,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,17090.682329876625,18021.363050810502,18021.363050810502,18021.363050810502,18021.363050810502,18021.363050810502,{"$f":"$I$92*JH6*JH55*$H$92","v":18021.363050810502},18021.363050810502,18021.363050810502,18021.363050810502,18021.363050810502,18021.363050810502,18021.363050810502,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,19002.72440506256,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,20037.526229100615,0,0,0,{"$f":"$I$92*LT6*LT55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$92*OF6*OF55*$H$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Adminstrative costs",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K3,'General Assumptions'!5:5,'General Assumptions'!42:42)*K54/12*K6","v":0},{"$f":"LOOKUP(L3,'General Assumptions'!5:5,'General Assumptions'!42:42)*L54/12*L6","v":0},{"$f":"LOOKUP(M3,'General Assumptions'!5:5,'General Assumptions'!42:42)*M54/12*M6","v":0},{"$f":"LOOKUP(N3,'General Assumptions'!5:5,'General Assumptions'!42:42)*N54/12*N6","v":0},{"$f":"LOOKUP(O3,'General Assumptions'!5:5,'General Assumptions'!42:42)*O54/12*O6","v":0},{"$f":"LOOKUP(P3,'General Assumptions'!5:5,'General Assumptions'!42:42)*P54/12*P6","v":0},{"$f":"LOOKUP(Q3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Q54/12*Q6","v":0},{"$f":"LOOKUP(R3,'General Assumptions'!5:5,'General Assumptions'!42:42)*R54/12*R6","v":0},{"$f":"LOOKUP(S3,'General Assumptions'!5:5,'General Assumptions'!42:42)*S54/12*S6","v":0},{"$f":"LOOKUP(T3,'General Assumptions'!5:5,'General Assumptions'!42:42)*T54/12*T6","v":0},{"$f":"LOOKUP(U3,'General Assumptions'!5:5,'General Assumptions'!42:42)*U54/12*U6","v":0},{"$f":"LOOKUP(V3,'General Assumptions'!5:5,'General Assumptions'!42:42)*V54/12*V6","v":0},{"$f":"LOOKUP(W3,'General Assumptions'!5:5,'General Assumptions'!42:42)*W54/12*W6","v":0},{"$f":"LOOKUP(X3,'General Assumptions'!5:5,'General Assumptions'!42:42)*X54/12*X6","v":0},{"$f":"LOOKUP(Y3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Y54/12*Y6","v":0},{"$f":"LOOKUP(Z3,'General Assumptions'!5:5,'General Assumptions'!42:42)*Z54/12*Z6","v":0},{"$f":"LOOKUP(AA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AA54/12*AA6","v":0},{"$f":"LOOKUP(AB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AB54/12*AB6","v":0},{"$f":"LOOKUP(AC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AC54/12*AC6","v":1104.8505739953791},{"$f":"LOOKUP(AD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AD54/12*AD6","v":1110.6639599373425},{"$f":"LOOKUP(AE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AE54/12*AE6","v":1116.5079341388457},{"$f":"LOOKUP(AF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AF54/12*AF6","v":1122.3826575459591},{"$f":"LOOKUP(AG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AG54/12*AG6","v":1128.2882919516021},{"$f":"LOOKUP(AH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AH54/12*AH6","v":1134.2249999999981},{"$f":"LOOKUP(AI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AI54/12*AI6","v":1140.1929451911558},{"$f":"LOOKUP(AJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AJ54/12*AJ6","v":1146.1922918853702},{"$f":"LOOKUP(AK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AK54/12*AK6","v":1152.2232053077503},{"$f":"LOOKUP(AL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AL54/12*AL6","v":1158.2858515527694},{"$f":"LOOKUP(AM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AM54/12*AM6","v":1164.3803975888384},{"$f":"LOOKUP(AN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AN54/12*AN6","v":1170.5070112629053},{"$f":"LOOKUP(AO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AO54/12*AO6","v":1176.6658613050774},{"$f":"LOOKUP(AP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AP54/12*AP6","v":1182.8571173332684},{"$f":"LOOKUP(AQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AQ54/12*AQ6","v":1189.0809498578697},{"$f":"LOOKUP(AR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AR54/12*AR6","v":1195.3375302864454},{"$f":"LOOKUP(AS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AS54/12*AS6","v":1201.6270309284553},{"$f":"LOOKUP(AT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AT54/12*AT6","v":1207.949624999997},{"$f":"LOOKUP(AU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AU54/12*AU6","v":1214.30548662858},{"$f":"LOOKUP(AV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AV54/12*AV6","v":1220.6947908579182},{"$f":"LOOKUP(AW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AW54/12*AW6","v":1227.1177136527531},{"$f":"LOOKUP(AX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AX54/12*AX6","v":1233.5744319036983},{"$f":"LOOKUP(AY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AY54/12*AY6","v":1240.0651234321115},{"$f":"LOOKUP(AZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*AZ54/12*AZ6","v":1246.5899669949929},{"$f":"LOOKUP(BA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BA54/12*BA6","v":1253.1491422899064},{"$f":"LOOKUP(BB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BB54/12*BB6","v":1259.7428299599298},{"$f":"LOOKUP(BC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BC54/12*BC6","v":1266.3712115986298},{"$f":"LOOKUP(BD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BD54/12*BD6","v":1273.0344697550631},{"$f":"LOOKUP(BE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BE54/12*BE6","v":1279.7327879388033},{"$f":"LOOKUP(BF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BF54/12*BF6","v":1286.4663506249951},{"$f":"LOOKUP(BG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BG54/12*BG6","v":1293.2353432594359},{"$f":"LOOKUP(BH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BH54/12*BH6","v":1300.0399522636815},{"$f":"LOOKUP(BI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BI54/12*BI6","v":1306.8803650401805},{"$f":"LOOKUP(BJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BJ54/12*BJ6","v":1313.7567699774372},{"$f":"LOOKUP(BK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BK54/12*BK6","v":1320.6693564551974},{"$f":"LOOKUP(BL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BL54/12*BL6","v":1327.6183148496659},{"$f":"LOOKUP(BM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BM54/12*BM6","v":1334.6038365387487},{"$f":"LOOKUP(BN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BN54/12*BN6","v":1341.6261139073238},{"$f":"LOOKUP(BO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BO54/12*BO6","v":1348.6853403525395},{"$f":"LOOKUP(BP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BP54/12*BP6","v":1355.7817102891406},{"$f":"LOOKUP(BQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BQ54/12*BQ6","v":1362.9154191548241},{"$f":"LOOKUP(BR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BR54/12*BR6","v":1370.0866634156184},{"$f":"LOOKUP(BS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BS54/12*BS6","v":1377.2956405712978},{"$f":"LOOKUP(BT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BT54/12*BT6","v":1384.5425491608191},{"$f":"LOOKUP(BU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BU54/12*BU6","v":1391.827588767791},{"$f":"LOOKUP(BV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BV54/12*BV6","v":1399.1509600259694},{"$f":"LOOKUP(BW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BW54/12*BW6","v":1406.512864624784},{"$f":"LOOKUP(BX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BX54/12*BX6","v":1413.913505314893},{"$f":"LOOKUP(BY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BY54/12*BY6","v":1421.3530859137663},{"$f":"LOOKUP(BZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*BZ54/12*BZ6","v":1428.8318113112985},{"$f":"LOOKUP(CA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CA54/12*CA6","v":1436.3498874754532},{"$f":"LOOKUP(CB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CB54/12*CB6","v":1443.9075214579336},{"$f":"LOOKUP(CC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CC54/12*CC6","v":1451.5049213998864},{"$f":"LOOKUP(CD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CD54/12*CD6","v":1459.1422965376323},{"$f":"LOOKUP(CE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CE54/12*CE6","v":1466.8198572084311},{"$f":"LOOKUP(CF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CF54/12*CF6","v":1474.5378148562713},{"$f":"LOOKUP(CG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CG54/12*CG6","v":1482.2963820376963},{"$f":"LOOKUP(CH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CH54/12*CH6","v":1490.0957724276559},{"$f":"LOOKUP(CI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CI54/12*CI6","v":1497.9362008253936},{"$f":"LOOKUP(CJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CJ54/12*CJ6","v":1505.8178831603598},{"$f":"LOOKUP(CK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CK54/12*CK6","v":1513.7410364981597},{"$f":"LOOKUP(CL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CL54/12*CL6","v":1521.7058790465317},{"$f":"LOOKUP(CM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CM54/12*CM6","v":1529.7126301613564},{"$f":"LOOKUP(CN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CN54/12*CN6","v":1537.761510352698},{"$f":"LOOKUP(CO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CO54/12*CO6","v":1545.8527412908777},{"$f":"LOOKUP(CP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CP54/12*CP6","v":1553.9865458125771},{"$f":"LOOKUP(CQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CQ54/12*CQ6","v":1562.1631479269779},{"$f":"LOOKUP(CR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CR54/12*CR6","v":1570.3827728219276},{"$f":"LOOKUP(CS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CS54/12*CS6","v":1578.6456468701447},{"$f":"LOOKUP(CT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CT54/12*CT6","v":1586.951997635452},{"$f":"LOOKUP(CU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CU54/12*CU6","v":1595.3020538790424},{"$f":"LOOKUP(CV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CV54/12*CV6","v":1603.6960455657816},{"$f":"LOOKUP(CW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CW54/12*CW6","v":1612.1342038705382},{"$f":"LOOKUP(CX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CX54/12*CX6","v":1620.6167611845542},{"$f":"LOOKUP(CY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CY54/12*CY6","v":1629.1439511218425},{"$f":"LOOKUP(CZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*CZ54/12*CZ6","v":1637.7160085256216},{"$f":"LOOKUP(DA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DA54/12*DA6","v":1646.3331694747828},{"$f":"LOOKUP(DB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DB54/12*DB6","v":1654.9956712903929},{"$f":"LOOKUP(DC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DC54/12*DC6","v":1663.7037525422293},{"$f":"LOOKUP(DD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DD54/12*DD6","v":1672.4576530553511},{"$f":"LOOKUP(DE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DE54/12*DE6","v":1681.2576139167024},{"$f":"LOOKUP(DF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DF54/12*DF6","v":1690.1038774817546},{"$f":"LOOKUP(DG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DG54/12*DG6","v":1698.9966873811784},{"$f":"LOOKUP(DH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DH54/12*DH6","v":1707.9362885275557},{"$f":"LOOKUP(DI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DI54/12*DI6","v":1716.9229271221218},{"$f":"LOOKUP(DJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DJ54/12*DJ6","v":1725.9568506615487},{"$f":"LOOKUP(DK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DK54/12*DK6","v":1735.0383079447608},{"$f":"LOOKUP(DL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DL54/12*DL6","v":1744.1675490797854},{"$f":"LOOKUP(DM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DM54/12*DM6","v":1753.3448254906423},{"$f":"LOOKUP(DN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DN54/12*DN6","v":1762.5703899242669},{"$f":"LOOKUP(DO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DO54/12*DO6","v":1771.8444964574726},{"$f":"LOOKUP(DP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DP54/12*DP6","v":1781.167400503947},{"$f":"LOOKUP(DQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DQ54/12*DQ6","v":1790.5393588212864},{"$f":"LOOKUP(DR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DR54/12*DR6","v":1799.9606295180672},{"$f":"LOOKUP(DS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DS54/12*DS6","v":1809.4314720609536},{"$f":"LOOKUP(DT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DT54/12*DT6","v":1818.9521472818451},{"$f":"LOOKUP(DU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DU54/12*DU6","v":1828.5229173850578},{"$f":"LOOKUP(DV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DV54/12*DV6","v":1838.1440459545477},{"$f":"LOOKUP(DW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DW54/12*DW6","v":1847.8157979611685},{"$f":"LOOKUP(DX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DX54/12*DX6","v":1857.5384397699697},{"$f":"LOOKUP(DY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DY54/12*DY6","v":1867.312239147532},{"$f":"LOOKUP(DZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*DZ54/12*DZ6","v":1877.1374652693423},{"$f":"LOOKUP(EA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EA54/12*EA6","v":1887.0143887272068},{"$f":"LOOKUP(EB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EB54/12*EB6","v":1896.943281536702},{"$f":"LOOKUP(EC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EC54/12*EC6","v":1906.9244171446683},{"$f":"LOOKUP(ED3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ED54/12*ED6","v":1916.9580704367397},{"$f":"LOOKUP(EE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EE54/12*EE6","v":1927.0445177449137},{"$f":"LOOKUP(EF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EF54/12*EF6","v":1937.1840368551632},{"$f":"LOOKUP(EG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EG54/12*EG6","v":1947.3769070150847},{"$f":"LOOKUP(EH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EH54/12*EH6","v":1957.6234089415914},{"$f":"LOOKUP(EI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EI54/12*EI6","v":1967.9238248286429},{"$f":"LOOKUP(EJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EJ54/12*EJ6","v":1978.2784383550161},{"$f":"LOOKUP(EK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EK54/12*EK6","v":1988.6875346921199},{"$f":"LOOKUP(EL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EL54/12*EL6","v":1999.1514005118479},{"$f":"LOOKUP(EM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EM54/12*EM6","v":2009.6703239944734},{"$f":"LOOKUP(EN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EN54/12*EN6","v":2020.2445948365857},{"$f":"LOOKUP(EO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EO54/12*EO6","v":2030.8745042590699},{"$f":"LOOKUP(EP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EP54/12*EP6","v":2041.5603450151259},{"$f":"LOOKUP(EQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EQ54/12*EQ6","v":2052.3024113983315},{"$f":"LOOKUP(ER3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ER54/12*ER6","v":2063.100999250747},{"$f":"LOOKUP(ES3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ES54/12*ES6","v":2073.9564059710633},{"$f":"LOOKUP(ET3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ET54/12*ET6","v":2084.8689305227931},{"$f":"LOOKUP(EU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EU54/12*EU6","v":2095.838873442503},{"$f":"LOOKUP(EV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EV54/12*EV6","v":2106.8665368480902},{"$f":"LOOKUP(EW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EW54/12*EW6","v":2117.9522244471059},{"$f":"LOOKUP(EX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EX54/12*EX6","v":2129.0962415451163},{"$f":"LOOKUP(EY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EY54/12*EY6","v":2140.2988950541121},{"$f":"LOOKUP(EZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*EZ54/12*EZ6","v":2151.5604935009619},{"$f":"LOOKUP(FA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FA54/12*FA6","v":2162.8813470359078},{"$f":"LOOKUP(FB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FB54/12*FB6","v":2174.2617674411072},{"$f":"LOOKUP(FC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FC54/12*FC6","v":2185.702068139221},{"$f":"LOOKUP(FD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FD54/12*FD6","v":2197.202564202043},{"$f":"LOOKUP(FE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FE54/12*FE6","v":2208.7635723591802},{"$f":"LOOKUP(FF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FF54/12*FF6","v":2220.3854110067723},{"$f":"LOOKUP(FG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FG54/12*FG6","v":2232.0684002162629},{"$f":"LOOKUP(FH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FH54/12*FH6","v":2243.8128617432139},{"$f":"LOOKUP(FI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FI54/12*FI6","v":2255.6191190361656},{"$f":"LOOKUP(FJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FJ54/12*FJ6","v":2267.4874972455468},{"$f":"LOOKUP(FK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FK54/12*FK6","v":2279.4183232326272},{"$f":"LOOKUP(FL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FL54/12*FL6","v":2291.4119255785222},{"$f":"LOOKUP(FM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FM54/12*FM6","v":2303.4686345932391},{"$f":"LOOKUP(FN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FN54/12*FN6","v":2315.5887823247763},{"$f":"LOOKUP(FO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FO54/12*FO6","v":2327.7727025682675},{"$f":"LOOKUP(FP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FP54/12*FP6","v":2340.0207308751733},{"$f":"LOOKUP(FQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FQ54/12*FQ6","v":2352.3332045625243},{"$f":"LOOKUP(FR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FR54/12*FR6","v":2364.7104627222093},{"$f":"LOOKUP(FS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FS54/12*FS6","v":2377.1528462303172},{"$f":"LOOKUP(FT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FT54/12*FT6","v":2389.6606977565193},{"$f":"LOOKUP(FU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FU54/12*FU6","v":2402.2343617735128},{"$f":"LOOKUP(FV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FV54/12*FV6","v":2414.8741845665036},{"$f":"LOOKUP(FW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FW54/12*FW6","v":2427.5805142427448},{"$f":"LOOKUP(FX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FX54/12*FX6","v":2440.3537007411228},{"$f":"LOOKUP(FY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FY54/12*FY6","v":2453.1940958417968},{"$f":"LOOKUP(FZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*FZ54/12*FZ6","v":2466.1020531758841},{"$f":"LOOKUP(GA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GA54/12*GA6","v":2479.0779282352019},{"$f":"LOOKUP(GB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GB54/12*GB6","v":2492.1220783820568},{"$f":"LOOKUP(GC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GC54/12*GC6","v":2505.2348628590853},{"$f":"LOOKUP(GD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GD54/12*GD6","v":2518.4166427991508},{"$f":"LOOKUP(GE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GE54/12*GE6","v":2531.667781235285},{"$f":"LOOKUP(GF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GF54/12*GF6","v":2544.9886431106906},{"$f":"LOOKUP(GG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GG54/12*GG6","v":2558.3795952887886},{"$f":"LOOKUP(GH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GH54/12*GH6","v":2571.8410065633238},{"$f":"LOOKUP(GI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GI54/12*GI6","v":2585.3732476685204},{"$f":"LOOKUP(GJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GJ54/12*GJ6","v":2598.9766912892933},{"$f":"LOOKUP(GK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GK54/12*GK6","v":2612.6517120715107},{"$f":"LOOKUP(GL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GL54/12*GL6","v":2626.3986866323135},{"$f":"LOOKUP(GM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GM54/12*GM6","v":2640.2179935704876},{"$f":"LOOKUP(GN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GN54/12*GN6","v":2654.1100134768881},{"$f":"LOOKUP(GO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GO54/12*GO6","v":2668.0751289449236},{"$f":"LOOKUP(GP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GP54/12*GP6","v":2682.1137245810928},{"$f":"LOOKUP(GQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GQ54/12*GQ6","v":2696.2261870155762},{"$f":"LOOKUP(GR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GR54/12*GR6","v":2710.4129049128828},{"$f":"LOOKUP(GS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GS54/12*GS6","v":2724.6742689825574},{"$f":"LOOKUP(GT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GT54/12*GT6","v":2739.0106719899377},{"$f":"LOOKUP(GU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GU54/12*GU6","v":2753.4225087669715},{"$f":"LOOKUP(GV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GV54/12*GV6","v":2767.9101762230944},{"$f":"LOOKUP(GW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GW54/12*GW6","v":2782.4740733561557},{"$f":"LOOKUP(GX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GX54/12*GX6","v":2797.1146012634113},{"$f":"LOOKUP(GY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GY54/12*GY6","v":2811.8321631525664},{"$f":"LOOKUP(GZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*GZ54/12*GZ6","v":2826.6271643528821},{"$f":"LOOKUP(HA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HA54/12*HA6","v":2841.5000123263403},{"$f":"LOOKUP(HB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HB54/12*HB6","v":2856.4511166788602},{"$f":"LOOKUP(HC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HC54/12*HC6","v":2871.4808891715852},{"$f":"LOOKUP(HD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HD54/12*HD6","v":2886.5897437322169},{"$f":"LOOKUP(HE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HE54/12*HE6","v":2901.7780964664203},{"$f":"LOOKUP(HF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HF54/12*HF6","v":2917.0463656692796},{"$f":"LOOKUP(HG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HG54/12*HG6","v":2932.3949718368208},{"$f":"LOOKUP(HH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HH54/12*HH6","v":2947.8243376775918},{"$f":"LOOKUP(HI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HI54/12*HI6","v":2963.3348881243023},{"$f":"LOOKUP(HJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HJ54/12*HJ6","v":2978.9270503455296},{"$f":"LOOKUP(HK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HK54/12*HK6","v":2994.6012537574802},{"$f":"LOOKUP(HL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HL54/12*HL6","v":3010.3579300358165},{"$f":"LOOKUP(HM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HM54/12*HM6","v":3026.1975131275499},{"$f":"LOOKUP(HN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HN54/12*HN6","v":3042.1204392629838},{"$f":"LOOKUP(HO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HO54/12*HO6","v":3058.1271469677358},{"$f":"LOOKUP(HP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HP54/12*HP6","v":3074.2180770748087},{"$f":"LOOKUP(HQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HQ54/12*HQ6","v":3090.393672736735},{"$f":"LOOKUP(HR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HR54/12*HR6","v":3106.6543794377799},{"$f":"LOOKUP(HS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HS54/12*HS6","v":3123.0006450062119},{"$f":"LOOKUP(HT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HT54/12*HT6","v":3139.4329196266331},{"$f":"LOOKUP(HU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HU54/12*HU6","v":3155.9516558523796},{"$f":"LOOKUP(HV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HV54/12*HV6","v":3172.5573086179866},{"$f":"LOOKUP(HW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HW54/12*HW6","v":3189.2503352517138},{"$f":"LOOKUP(HX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HX54/12*HX6","v":3206.0311954881417},{"$f":"LOOKUP(HY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HY54/12*HY6","v":3222.9003514808373},{"$f":"LOOKUP(HZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*HZ54/12*HZ6","v":3239.8582678150747},{"$f":"LOOKUP(IA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IA54/12*IA6","v":3256.9054115206359},{"$f":"LOOKUP(IB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IB54/12*IB6","v":3274.0422520846678},{"$f":"LOOKUP(IC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IC54/12*IC6","v":3291.2692614646198},{"$f":"LOOKUP(ID3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ID54/12*ID6","v":3308.5869141012331},{"$f":"LOOKUP(IE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IE54/12*IE6","v":3325.9956869316125},{"$f":"LOOKUP(IF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IF54/12*IF6","v":3343.4960594023614},{"$f":"LOOKUP(IG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IG54/12*IG6","v":3361.0885134827818},{"$f":"LOOKUP(IH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IH54/12*IH6","v":3378.7735336781529},{"$f":"LOOKUP(II3,'General Assumptions'!5:5,'General Assumptions'!42:42)*II54/12*II6","v":3396.5516070430713},{"$f":"LOOKUP(IJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IJ54/12*IJ6","v":3414.4232231948681},{"$f":"LOOKUP(IK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IK54/12*IK6","v":3432.3888743270886},{"$f":"LOOKUP(IL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IL54/12*IL6","v":3450.4490552230513},{"$f":"LOOKUP(IM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IM54/12*IM6","v":3468.6042632694734},{"$f":"LOOKUP(IN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IN54/12*IN6","v":3486.8549984701681},{"$f":"LOOKUP(IO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IO54/12*IO6","v":3505.201763459816},{"$f":"LOOKUP(IP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IP54/12*IP6","v":3523.6450635178094},{"$f":"LOOKUP(IQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IQ54/12*IQ6","v":3542.185406582164},{"$f":"LOOKUP(IR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IR54/12*IR6","v":3560.8233032635108},{"$f":"LOOKUP(IS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IS54/12*IS6","v":3579.5592668591585},{"$f":"LOOKUP(IT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IT54/12*IT6","v":3598.3938133672291},{"$f":"LOOKUP(IU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IU54/12*IU6","v":3617.3274615008681},{"$f":"LOOKUP(IV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IV54/12*IV6","v":3636.3607327025311},{"$f":"LOOKUP(IW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IW54/12*IW6","v":3655.4941511583456},{"$f":"LOOKUP(IX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IX54/12*IX6","v":3674.7282438125462},{"$f":"LOOKUP(IY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IY54/12*IY6","v":3694.0635403819851},{"$f":"LOOKUP(IZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*IZ54/12*IZ6","v":3713.5005733707253},{"$f":"LOOKUP(JA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JA54/12*JA6","v":3733.0398780847008},{"$f":"LOOKUP(JB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JB54/12*JB6","v":3752.6819926464636},{"$f":"LOOKUP(JC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JC54/12*JC6","v":3772.4274580100009},{"$f":"LOOKUP(JD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JD54/12*JD6","v":3792.2768179756354},{"$f":"LOOKUP(JE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JE54/12*JE6","v":3812.230619205},{"$f":"LOOKUP(JF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JF54/12*JF6","v":3832.289411236095},{"$f":"LOOKUP(JG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JG54/12*JG6","v":3852.4537464984201},{"$f":"LOOKUP(JH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JH54/12*JH6","v":3872.7241803281918},{"$f":"LOOKUP(JI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JI54/12*JI6","v":3893.1012709836341},{"$f":"LOOKUP(JJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JJ54/12*JJ6","v":3913.5855796603573},{"$f":"LOOKUP(JK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JK54/12*JK6","v":3934.17767050681},{"$f":"LOOKUP(JL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JL54/12*JL6","v":3954.8781106398183},{"$f":"LOOKUP(JM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JM54/12*JM6","v":3975.6874701602023},{"$f":"LOOKUP(JN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JN54/12*JN6","v":3996.6063221684794},{"$f":"LOOKUP(JO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JO54/12*JO6","v":4017.6352427806464},{"$f":"LOOKUP(JP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JP54/12*JP6","v":4038.7748111440469},{"$f":"LOOKUP(JQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JQ54/12*JQ6","v":4060.0256094533202},{"$f":"LOOKUP(JR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JR54/12*JR6","v":4081.3882229664359},{"$f":"LOOKUP(JS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JS54/12*JS6","v":4102.8632400208126},{"$f":"LOOKUP(JT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JT54/12*JT6","v":4124.4512520495182},{"$f":"LOOKUP(JU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JU54/12*JU6","v":4146.1528535975649},{"$f":"LOOKUP(JV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JV54/12*JV6","v":4167.9686423382745},{"$f":"LOOKUP(JW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JW54/12*JW6","v":4189.8992190897479},{"$f":"LOOKUP(JX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JX54/12*JX6","v":4211.9451878314012},{"$f":"LOOKUP(JY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JY54/12*JY6","v":4234.1071557206105},{"$f":"LOOKUP(JZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*JZ54/12*JZ6","v":4256.385733109425},{"$f":"LOOKUP(KA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KA54/12*KA6","v":4278.7815335613841},{"$f":"LOOKUP(KB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KB54/12*KB6","v":4301.2951738684051},{"$f":"LOOKUP(KC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KC54/12*KC6","v":4323.9272740677816},{"$f":"LOOKUP(KD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KD54/12*KD6","v":4346.6784574592502},{"$f":"LOOKUP(KE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KE54/12*KE6","v":4369.5493506221619},{"$f":"LOOKUP(KF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KF54/12*KF6","v":4392.5405834327348},{"$f":"LOOKUP(KG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KG54/12*KG6","v":4415.6527890814041},{"$f":"LOOKUP(KH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KH54/12*KH6","v":4438.8866040902603},{"$f":"LOOKUP(KI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KI54/12*KI6","v":4462.2426683305785},{"$f":"LOOKUP(KJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KJ54/12*KJ6","v":4485.721625040439},{"$f":"LOOKUP(KK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KK54/12*KK6","v":4509.324120842447},{"$f":"LOOKUP(KL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KL54/12*KL6","v":4533.0508057615352},{"$f":"LOOKUP(KM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KM54/12*KM6","v":4556.9023332428706},{"$f":"LOOKUP(KN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KN54/12*KN6","v":4580.879360169849},{"$f":"LOOKUP(KO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KO54/12*KO6","v":4604.9825468821846},{"$f":"LOOKUP(KP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KP54/12*KP6","v":4629.2125571940987},{"$f":"LOOKUP(KQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KQ54/12*KQ6","v":4653.570058412598},{"$f":"LOOKUP(KR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KR54/12*KR6","v":4678.0557213558577},{"$f":"LOOKUP(KS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KS54/12*KS6","v":4702.6702203716914},{"$f":"LOOKUP(KT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KT54/12*KT6","v":4727.4142333561231},{"$f":"LOOKUP(KU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KU54/12*KU6","v":4752.2884417720616},{"$f":"LOOKUP(KV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KV54/12*KV6","v":4777.2935306680638},{"$f":"LOOKUP(KW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KW54/12*KW6","v":4802.4301886972016},{"$f":"LOOKUP(KX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KX54/12*KX6","v":4827.6991081360293},{"$f":"LOOKUP(KY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KY54/12*KY6","v":4853.1009849036518},{"$f":"LOOKUP(KZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*KZ54/12*KZ6","v":4878.6365185808836},{"$f":"LOOKUP(LA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LA54/12*LA6","v":4904.3064124295215},{"$f":"LOOKUP(LB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LB54/12*LB6","v":4930.1113734117098},{"$f":"LOOKUP(LC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LC54/12*LC6","v":4956.0521122094124},{"$f":"LOOKUP(LD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LD54/12*LD6","v":4982.1293432439843},{"$f":"LOOKUP(LE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LE54/12*LE6","v":5008.3437846958459},{"$f":"LOOKUP(LF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LF54/12*LF6","v":5034.6961585242661},{"$f":"LOOKUP(LG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LG54/12*LG6","v":5061.1871904872405},{"$f":"LOOKUP(LH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LH54/12*LH6","v":5087.8176101614827},{"$f":"LOOKUP(LI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LI54/12*LI6","v":5114.5881509625142},{"$f":"LOOKUP(LJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LJ54/12*LJ6","v":5141.4995501648673},{"$f":"LOOKUP(LK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LK54/12*LK6","v":5168.5525489223846},{"$f":"LOOKUP(LL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LL54/12*LL6","v":5195.7478922886366},{"$f":"LOOKUP(LM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LM54/12*LM6","v":5223.0863292374361},{"$f":"LOOKUP(LN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LN54/12*LN6","v":5250.5686126834662},{"$f":"LOOKUP(LO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LO54/12*LO6","v":5278.1954995030183},{"$f":"LOOKUP(LP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LP54/12*LP6","v":5305.9677505548379},{"$f":"LOOKUP(LQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LQ54/12*LQ6","v":0},{"$f":"LOOKUP(LR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LR54/12*LR6","v":0},{"$f":"LOOKUP(LS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LS54/12*LS6","v":0},{"$f":"LOOKUP(LT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LT54/12*LT6","v":0},{"$f":"LOOKUP(LU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LU54/12*LU6","v":0},{"$f":"LOOKUP(LV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LV54/12*LV6","v":0},{"$f":"LOOKUP(LW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LW54/12*LW6","v":0},{"$f":"LOOKUP(LX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LX54/12*LX6","v":0},{"$f":"LOOKUP(LY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LY54/12*LY6","v":0},{"$f":"LOOKUP(LZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*LZ54/12*LZ6","v":0},{"$f":"LOOKUP(MA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MA54/12*MA6","v":0},{"$f":"LOOKUP(MB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MB54/12*MB6","v":0},{"$f":"LOOKUP(MC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MC54/12*MC6","v":0},{"$f":"LOOKUP(MD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MD54/12*MD6","v":0},{"$f":"LOOKUP(ME3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ME54/12*ME6","v":0},{"$f":"LOOKUP(MF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MF54/12*MF6","v":0},{"$f":"LOOKUP(MG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MG54/12*MG6","v":0},{"$f":"LOOKUP(MH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MH54/12*MH6","v":0},{"$f":"LOOKUP(MI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MI54/12*MI6","v":0},{"$f":"LOOKUP(MJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MJ54/12*MJ6","v":0},{"$f":"LOOKUP(MK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MK54/12*MK6","v":0},{"$f":"LOOKUP(ML3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ML54/12*ML6","v":0},{"$f":"LOOKUP(MM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MM54/12*MM6","v":0},{"$f":"LOOKUP(MN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MN54/12*MN6","v":0},{"$f":"LOOKUP(MO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MO54/12*MO6","v":0},{"$f":"LOOKUP(MP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MP54/12*MP6","v":0},{"$f":"LOOKUP(MQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MQ54/12*MQ6","v":0},{"$f":"LOOKUP(MR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MR54/12*MR6","v":0},{"$f":"LOOKUP(MS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MS54/12*MS6","v":0},{"$f":"LOOKUP(MT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MT54/12*MT6","v":0},{"$f":"LOOKUP(MU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MU54/12*MU6","v":0},{"$f":"LOOKUP(MV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MV54/12*MV6","v":0},{"$f":"LOOKUP(MW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MW54/12*MW6","v":0},{"$f":"LOOKUP(MX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MX54/12*MX6","v":0},{"$f":"LOOKUP(MY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MY54/12*MY6","v":0},{"$f":"LOOKUP(MZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*MZ54/12*MZ6","v":0},{"$f":"LOOKUP(NA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NA54/12*NA6","v":0},{"$f":"LOOKUP(NB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NB54/12*NB6","v":0},{"$f":"LOOKUP(NC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NC54/12*NC6","v":0},{"$f":"LOOKUP(ND3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ND54/12*ND6","v":0},{"$f":"LOOKUP(NE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NE54/12*NE6","v":0},{"$f":"LOOKUP(NF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NF54/12*NF6","v":0},{"$f":"LOOKUP(NG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NG54/12*NG6","v":0},{"$f":"LOOKUP(NH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NH54/12*NH6","v":0},{"$f":"LOOKUP(NI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NI54/12*NI6","v":0},{"$f":"LOOKUP(NJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NJ54/12*NJ6","v":0},{"$f":"LOOKUP(NK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NK54/12*NK6","v":0},{"$f":"LOOKUP(NL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NL54/12*NL6","v":0},{"$f":"LOOKUP(NM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NM54/12*NM6","v":0},{"$f":"LOOKUP(NN3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NN54/12*NN6","v":0},{"$f":"LOOKUP(NO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NO54/12*NO6","v":0},{"$f":"LOOKUP(NP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NP54/12*NP6","v":0},{"$f":"LOOKUP(NQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NQ54/12*NQ6","v":0},{"$f":"LOOKUP(NR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NR54/12*NR6","v":0},{"$f":"LOOKUP(NS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NS54/12*NS6","v":0},{"$f":"LOOKUP(NT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NT54/12*NT6","v":0},{"$f":"LOOKUP(NU3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NU54/12*NU6","v":0},{"$f":"LOOKUP(NV3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NV54/12*NV6","v":0},{"$f":"LOOKUP(NW3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NW54/12*NW6","v":0},{"$f":"LOOKUP(NX3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NX54/12*NX6","v":0},{"$f":"LOOKUP(NY3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NY54/12*NY6","v":0},{"$f":"LOOKUP(NZ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*NZ54/12*NZ6","v":0},{"$f":"LOOKUP(OA3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OA54/12*OA6","v":0},{"$f":"LOOKUP(OB3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OB54/12*OB6","v":0},{"$f":"LOOKUP(OC3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OC54/12*OC6","v":0},{"$f":"LOOKUP(OD3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OD54/12*OD6","v":0},{"$f":"LOOKUP(OE3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OE54/12*OE6","v":0},{"$f":"LOOKUP(OF3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OF54/12*OF6","v":0},{"$f":"LOOKUP(OG3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OG54/12*OG6","v":0},{"$f":"LOOKUP(OH3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OH54/12*OH6","v":0},{"$f":"LOOKUP(OI3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OI54/12*OI6","v":0},{"$f":"LOOKUP(OJ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OJ54/12*OJ6","v":0},{"$f":"LOOKUP(OK3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OK54/12*OK6","v":0},{"$f":"LOOKUP(OL3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OL54/12*OL6","v":0},{"$f":"LOOKUP(OM3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OM54/12*OM6","v":0},{"$f":"LOOKUP(ON3,'General Assumptions'!5:5,'General Assumptions'!42:42)*ON54/12*ON6","v":0},{"$f":"LOOKUP(OO3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OO54/12*OO6","v":0},{"$f":"LOOKUP(OP3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OP54/12*OP6","v":0},{"$f":"LOOKUP(OQ3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OQ54/12*OQ6","v":0},{"$f":"LOOKUP(OR3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OR54/12*OR6","v":0},{"$f":"LOOKUP(OS3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OS54/12*OS6","v":0},{"$f":"LOOKUP(OT3,'General Assumptions'!5:5,'General Assumptions'!42:42)*OT54/12*OT6","v":0}]
[null,"Rental payments to rooftop owners",null,null,null,null,{"$f":"F34","v":2.5000000000000001E-2},null,null,null,{"$f":"$G$94*K89","v":0},{"$f":"$G$94*L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1935.0919721871692,1814.4583794671687,1605.4513808147481,1388.4544656596349,1075.7578797068895,959.07923959848415,1021.1884094899584,1131.4654920762305,1540.3529044387117,1723.6094730940263,1895.8605416627875,1916.0910964327097,1925.4606558676287,1805.4274792037886,1597.4607476528558,1381.5438669148464,1070.4036306212581,954.30572202679127,1016.1057629103594,1125.8339757372351,1532.6862786247436,1715.030744906775,1886.4244875439481,1906.554351041771,1915.8772764189862,1796.4415274277865,1589.5098853735271,1374.6676635184058,1065.0760306393067,949.55596314892273,1011.0484136177382,1120.2304885131339,1525.0578110478923,1706.4947146615225,1877.0353984393469,1897.0650718244499,1906.3415952504286,1787.5003004220955,1581.5985960296075,1367.8256842782021,1059.7749471234399,944.82984471339614,1006.0162357027443,1114.6548908977563,1517.4673117874429,1698.0011698425897,1867.6930405952849,{"$f":"$G$94*BX89","v":1887.6230225326835},1896.853374958655,1778.6035755831306,1573.7266826591615,1361.0177588541794,1054.5002480962237,940.12724905728828,1001.0091038827024,1109.1070440792794,1509.914591867951,1689.549898992027,1858.3971814214983,1878.2279680942579,1887.4123793219646,1769.7511314152475,1565.8939492805721,1354.2437177540967,1049.2518022371005,935.44805910330615,996.02689349849152,1103.5868099367729,1502.3994632545382,1681.1406917043514,1849.1475894853688,1868.8796746069588,1878.0183732943756,1760.9427475252255,1558.1002008876578,1347.5033923293067,1044.0294788791202,930.79215835687228,991.06948051144354,1098.0940510367607,1494.9217388482107,1672.7733386213067,1839.9440345061603,1859.5779093327453,1868.6711229997745,1752.1782046167837,1550.34524344482,1340.7966147705592,1038.8331480056866,926.15943090322571,986.13674150025349,1092.628630629798,1487.4812324812026,1664.4476314266526,1830.7862873492898,1850.3224406919603,1859.3703957260936,1743.4572844851195,1542.6288838822122,1334.123218103822,1033.6626802473204,921.54976140453391,981.22855365790792,1087.1904126470697,1480.07775891234,1656.1633628409791,1821.6741200206184,1841.1130382575602,1850.1159599195178,1734.779770011477,1534.9509300909328,{"$f":"$G$94*EJ89","v":1327.4830361861232},1028.517946878439,916.96303509702307,976.34479478862636,1081.7792616969984,1472.7111338224279,1647.9203266165423,1812.6073056607777,1831.9494727493811,1840.9075851787165,1726.1454451577415,1527.3111909182414,1320.8759037014167,1023.3988198141506,912.39913778811979,971.48534330482039,1076.3950430618779,1465.3811738096638,1639.7183175321345,1803.5856185395205,1822.831516028429,1831.7450422491127,1717.5540949610595,1519.709476162802,1314.301656156465,1018.3051716070663,907.85795585360893,966.6500782240654,1071.0376226945159,1458.0876963850696,1631.5571313879702,1794.6088340501019,1813.7589410912005,1822.6281030171695,1886.5651511286351,1678.0352865158466,1458.8636617268119,1136.2574270669643,1018.3470821303716,1089.9996135396075,1214.062134933974,1661.4947250923904,1868.9459482407601,2066.5379767600248,2099.5793359345184,2120.9475061561038,1999.1917604394146,1778.2128099430433,1545.9567936913782,1204.0911942910557,1079.1416848999895,1155.0718219123653,1286.5407883578525,1760.6847886653084,1980.5207035623823,2189.9088368626826,2224.9227418825271,2247.5665767997066,2118.5420989133527,1884.3708608839634,1638.2493242251155,1275.9745895890333,1143.5656825888561,1224.0287952427518,{"$f":"$G$94*GV89","v":1363.3463662866486},1865.7964290949039,2098.7563931056693,2320.6448503250335,2357.7490607863597,2381.7447166819939,2245.0175684406081,1996.8664726143227,1736.0516537565215,1352.1493729015267,1211.8357475145742,1297.1024512596011,1444.7371830624043,1977.1831603442349,2224.0506699470498,2459.1857116095052,2498.5050172733017,2523.933196906637,2379.0435343211557,2116.077993044657,1839.6927134008147,1432.8717370671586,1284.1814871793338,1374.5385530166338,1530.9869742112444,2095.2196009106915,2356.8249267712308,2605.9973646279004,2647.6640051158975,2674.6102291440079,2521.0707558634531,2242.4063571889851,1949.5210712288624,1518.4131694563737,1360.846216491309,1456.5975354485915,1622.3858170771937,2220.3027337518133,2497.5257131090734,2761.5735698150252,2805.727679361129,2834.282573964013,2671.5769023888442,2376.2764355989684,2065.9061045795893,1609.0613650442106,1442.0877760871315,1543.5553812721873,1719.241106417182,2352.8532414277975,2646.6262371835696,2926.4375647554912,2973.2276435085628,3003.4872451852661,2831.0681597403564,2518.1384632986242,2189.2392423586057,1705.1211939928614,1528.1793995076366,1635.7045491777271,1821.8785882383845,2493.3169209510602,2804.6279574149667,3101.1438239487784,{"$f":"$G$94*JH89","v":3150.7272374118602},3182.7933159727054,3000.0809326989297,2668.4695540254456,2319.9352815011925,1806.9157269982411,1619.4106321433931,1733.3549574331178,1930.6434553549225,2642.1661831013298,2972.062268937625,3286.2799236310307,3338.8234319167373,3372.8038327579666,3179.1836490327169,2827.7753048706436,2458.4337820271949,1914.7873218490131,1716.0883050406273,1836.8350262083359,2045.9015083485265,2799.901641248789,3149.4922908007411,3482.4685179253884,3538.1488366074782,3574.1578434194471,3368.9786712468276,2996.5914967152803,2605.2005453797096,2029.0987748524292,1818.5375668426816,1946.4927821259407,2168.0403858377322,2967.0537950288399,3337.5147598636936,3690.3694329671125,3749.3738274144926,3787.5325465432893,3570.1043224632022,3175.4858961812351,2760.7291810195529,2150.2345409994755,1927.1029773376411,2062.6970287524609,2297.4708681932752,3144.1848145310614,3536.7620377556073,3910.6818860464973,3973.2088012385584,4013.6455689937429,3783.2370332440823,3365.060165157387,2925.5427665443058,2278.6020269730238,2042.1496662899945,2185.8385869673075,2434.628259084388,3331.8904310029998,3747.9042376489924,4144.146837233051,4210.4065651745323,0,0,0,{"$f":"$G$94*LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$94*OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total operating Costs",null,null,null,null,null,null,null,{"$f":"SUM(K92:K94)","v":0},{"$f":"SUM(L92:L94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9280.4938231978904,9165.6736164198537,8962.5105919689358,8751.3884002209361,8444.5974486738342,8333.8555166138249,8741.7646319299656,8858.0410612104533,9272.9593869953133,9462.2786018956467,9640.6242165004769,9666.9813849444672,9682.5097944215577,9568.6678737859074,9366.9249747595768,9157.2646744501435,8852.4139387985651,8742.6386242756398,9169.1322300043103,9285.2497470605231,9698.5249727428672,9887.3261572758456,10065.210591441431,10091.865298502136,10107.747399174263,9994.905337853088,9794.6020774375284,9586.4231137388415,9283.529799043481,9174.7432942392898,9620.855879843135,9736.8425637427772,10148.510299054034,10336.823607604922,10514.276877860506,10541.255509640077,10557.517554755139,10445.69853729538,10246.856059348109,10040.179517533303,9739.2624892442254,9631.4886310949769,10098.311194054981,10214.196757839514,10624.294218336172,10812.151447649498,10989.205223001009,{"$f":"SUM(BX92:BX94)","v":11016.535845628516},11033.205778653361,10922.434704675368,10725.075887915555,10519.924598093052,10221.004487277049,10114.268863375859,10602.952004097768,10718.767901942185,11127.33401691228,11314.768714426316,11491.456425253526,11519.168894261251,11536.276458826758,11426.580053468413,11230.729622448562,11027.128271113428,10730.227586534611,10624.557647922516,11136.314834298799,11252.09437563203,11659.169902998014,11846.217482213133,12022.574436237741,12050.700513046069,12068.277370038244,11959.684301583109,11765.368944882832,11563.344193728259,11268.487441227233,11163.912622520595,11700.023633459708,11815.802104498147,12221.429753170949,12408.127616509097,12584.191122293374,12612.764598266336,12630.844450527931,12523.385455684369,12330.633951795615,12130.214564256381,11837.428373902363,11733.980221233529,12295.794778979929,12411.60957215595,12815.834132324693,13002.221801966924,13178.031300432447,13207.088128996009,13225.706854133356,13119.414871461871,12928.258222865585,12729.475198895994,12438.788460417056,12336.500767696081,12925.442369304566,13041.333121103224,13444.20160297646,13630.320860197171,13805.918064684984,13835.496502032176,13854.692293854056,13749.602605872522,13560.074181839029,{"$f":"SUM(EJ92:EJ94)","v":13362.960901460592},13074.404908490013,12973.313862528325,13590.883821425889,13706.892559176373,14108.454340724285,14294.349374274458,14469.778419701899,14499.919174642917,14519.732693792568,14415.883078323322,14228.018767003532,14032.611143192296,13746.219746904046,13646.364081976024,14294.145791145636,14410.317089349544,14810.624073632276,14996.341637759946,15171.649239465445,15202.395633017177,15222.870167394998,15120.301058754536,14934.139429165769,14740.476070686384,14456.285843429936,14357.707005885861,15037.370434840692,15153.751581657038,15552.858364362308,15738.447947096745,15913.683570002369,15945.081705350374,15966.263340963695,16042.577647234844,15846.490166130163,15639.82639286733,15329.793822224477,15224.523300080873,15950.98276694469,16087.818474837435,16548.091460096522,16768.45064057898,16979.018544157563,17025.104053478914,17059.585008177524,16951.011042400904,16743.283230340665,16524.348075964404,16195.873428742181,16084.38533062565,16850.914189093641,16995.986599159904,17483.805620249575,17717.388509707453,17940.595949945928,17989.50187487217,18026.110825257387,17911.124943007202,17691.066167412297,17459.131348650753,17111.117978084345,16993.045474091548,17801.85686072367,{"$f":"SUM(GV92:GV94)","v":17955.662099223689},18472.676059165002,18720.276551083025,18956.882570191545,19008.781781853188,19047.65028572228,18925.874241833415,18692.752918499853,18447.046954202684,18078.333026081895,17953.2876698978,18806.71714378984,18969.781241433411,19517.737769161951,19780.197440985994,20031.006686060402,20086.082668002535,20127.350430727602,19998.383694277552,19751.424860705811,19491.130511169038,19100.485130497309,18968.05558731053,19868.567913407493,20041.448609222523,20622.199972147715,20900.410950773861,21166.276415264256,21224.723915988681,21268.539296009487,21131.957739063171,20870.340484094264,20594.592038698174,20180.711146305635,20040.461845977188,20990.658154939261,21173.946809038611,21789.456179793651,22084.364179346281,22366.190109417152,22428.215835115057,22474.736380850158,22330.090890170955,22052.945631427498,21760.826035608814,21322.328061063083,21173.797772163995,22176.423117730978,22370.746739557319,23023.094838163583,23335.702380427421,23634.447356132983,23700.270706087718,23749.663726220235,23596.478733429529,23302.884333557231,22993.422145605957,22528.843401954189,22371.543722030725,23429.495057998229,23635.518457024522,24326.91059096656,24658.280419461564,24974.960621257702,{"$f":"SUM(JH92:JH94)","v":25044.814468550554},25097.257637766837,24935.029563169788,24624.01027534276,24296.176442951513,23803.966247968947,23637.380005122373,24753.714605276324,24972.142671561527,25704.916197617211,26056.174896966622,26391.867568714402,26465.999089028817,26521.681091418093,26349.876696433552,26020.398929022951,25673.103374921153,25151.618882632181,24975.198443212612,26153.142788870337,26384.722911317549,27161.355144417183,27533.696977360603,27889.544097648162,27968.215649140828,28027.336861601463,27845.391504437703,27496.360394146475,27128.448399520763,26575.94912479549,26389.114601704834,26540.921344469425,26786.445975108196,27609.562571011636,28004.253546158408,28381.465720480326,28464.955777870964,28527.728996015598,28335.044784919941,27965.300567053913,27575.548940788231,26990.190958797291,26792.328314574283,26953.324242756727,27213.633615874773,28086.017456061196,28504.399640267933,28904.260227356528,28992.864373583157,29059.515582790205,28855.459420868967,28463.773584745242,28050.886605806401,27430.716407036154,27221.175445555476,27391.917364990306,27667.902380473639,28592.50298934105,29035.999079433073,29459.868565836681,29553.900544829987,0,0,0,{"$f":"SUM(LT92:LT94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF92:OF94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Working Capital"]
[null,"A/R"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J102","v":0},{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77403.678887486763,72578.335178686757,64218.055232589919,55538.178626385401,43030.315188275585,38363.16958393938,40847.536379598343,45258.619683049219,61614.116177548472,68944.378923761062,75834.421666511509,76643.643857308387,77018.426234705126,72217.09916815153,63898.429906114223,55261.754676593853,42816.145224850326,38172.228881071649,40644.230516414384,45033.359029489409,61307.451144989747,68601.229796271,75456.979501757902,76262.174041670834,76635.09105675944,71857.661097111442,63580.395414941086,54986.706540736224,42603.041225572262,37982.238525956891,40441.936544709512,44809.219540525337,61002.312441915674,68259.788586460898,75081.415937573853,75882.602872977979,76253.66381001714,71500.012016883818,63263.943841184286,54713.027371128082,42390.997884937598,37793.193788535842,40240.649428109777,44586.195635910248,60698.692471497707,67920.046793703572,{"$f":"BW102","v":74707.721623811391},75504.920901307327,75874.134998346184,71144.143023325203,62949.067306366429,54440.710354167153,42180.009923848913,37605.089962291495,40040.364155308052,44364.281763171122,60396.583674717978,67581.995959681022,74335.887256859889,75129.118723770269,75496.495172878553,70790.045256609883,62635.757971222876,54169.748710163847,41970.072089483998,37417.922364132217,39841.075739939639,44143.472397470883,60095.978530181492,67245.627668174042,73965.903579414749,74755.186984278334,75120.73493177499,70437.709901008988,62324.008035506267,53900.135693172226,41761.179155164762,37231.686334274855,39642.779220457705,43923.762041470385,59796.869553928387,66910.933544852232,73597.76138024636,74383.116373309778,74746.844919990952,70087.12818467131,62013.809737792762,53631.864590822333,41553.325920227428,37046.377236128996,39445.469660010109,43705.145225191889,59499.249299248077,66577.905257066071,73231.451493971545,74012.897627678365,74374.815829043684,69738.29137940472,61705.155355288414,53364.928724152807,41346.507209892741,36861.99045618128,39249.142146316233,43487.616505882703,59203.110356493511,66246.534513639082,72866.964800824659,73644.521530302329,74004.638396780632,69391.190800459008,{"$f":"EI102","v":61398.037203637228},53099.32144744484,41140.717875137467,36678.521403880834,39053.791791544965,43271.170467879856,58908.445352897026,65916.813064661605,72504.292226431018,73277.978909975151,73636.303407148574,69045.817806309584,61092.447636729587,52835.036148056599,40935.952792565964,36495.96551152473,38859.413732192756,43055.801722475051,58615.246952386493,65588.732701285335,72143.424741580777,72913.260641137109,73269.801689964472,68702.163798442329,60788.37904651204,52572.066246258553,40732.206864282598,36314.318234144303,38666.003128962569,42841.504907780596,58323.507855402742,65262.285255518764,71784.35336200404,72550.357643647993,72905.124120686756,75462.606045145381,67121.411460633826,58354.546469072433,45450.297082678524,40733.883285214826,43599.984541584272,48562.48539735892,66459.789003695565,74757.837929630346,82661.519070400929,83983.173437380683,84837.900246244128,79967.670417576563,71128.512397721715,61838.27174765509,48163.647771642194,43165.667395999539,46202.872876494577,51461.63153431406,70427.391546612285,79220.828142495229,87596.353474507239,88996.909675301038,89902.663071988238,84741.683956534078,75374.834435358498,65529.972969004593,51038.983583561298,45742.627303554204,{"$f":"GU102","v":48961.151809710034},54533.854651465903,74631.857163796129,83950.25572422675,92825.794013001316,94309.962431454362,95269.788667279703,89800.702737624277,79874.658904572862,69442.066150260813,54085.974916061023,48473.429900582923,51884.098050383996,57789.487322496119,79087.326413769362,88962.026797881961,98367.428464380151,99940.200690932004,100957.32787626544,95161.741372846183,84643.11972178625,73587.708536032544,57314.869482686307,51367.259487173309,54981.542120665312,61239.478968449745,83808.78403642762,94272.997070849204,104239.89458511598,105906.56020463587,106984.40916576027,100842.83023453808,89696.254287559379,77980.842849154447,60736.526778254891,54433.848659652293,58263.901417943598,64895.432683087674,88812.109350072453,99901.028524362875,110462.94279260094,112229.10717444507,113371.30295856044,106863.07609555371,95051.057423958657,82636.244183183502,64362.454601768361,57683.511043485196,61742.215250887428,68769.644256687214,94114.129657111844,105865.04948734272,117057.50259021959,118929.10574034246,120139.48980741059,113242.7263896142,100725.5385319449,87569.569694344143,68204.847759714379,61127.175980305386,65428.181967109005,72875.143529535286,99732.676838042316,112185.11829659859,{"$f":"JG102","v":124045.75295795104},126029.08949647433,127311.73263890813,120003.23730795711,106738.78216101775,92797.411260047636,72276.629079929582,64776.425285735662,69334.198297324649,77225.738214196841,105686.64732405313,118882.49075750494,131451.19694524116,133552.9372766694,134912.15331031854,127167.34596130854,113111.01219482563,98337.351281087671,76591.492873960407,68643.53220162497,73473.401048333297,81836.060333940914,111996.06564995142,125979.69163202951,139298.74071701543,141525.95346429903,142966.31373677778,134759.14684987301,119863.65986861111,104208.02181518827,81163.950994097075,72741.502673707175,77859.711285037542,86721.6154335092,118682.15180115349,133500.59039454762,147614.77731868438,149974.95309657959,151501.30186173145,142804.17289852793,127019.43584724926,110429.16724078199,86009.381639978878,77084.119093505506,82507.881150098314,91898.834727730893,125767.39258124234,141470.4815102242,156427.27544185979,158928.35204954221,160545.82275974963,151329.48132976319,134602.40660629541,117021.71066177214,91144.081078920877,81685.986651599698,87433.543478692227,97385.130363375443,133275.6172401199,149916.16950595958,165765.87348932194,168416.26260698121,0,0,{"$f":"LS102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Revenues",null,null,null,null,null,null,null,{"$f":"K89","v":0},{"$f":"L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77403.678887486763,72578.335178686742,64218.055232589919,55538.178626385394,43030.315188275577,38363.169583939365,40847.536379598336,45258.619683049219,61614.116177548465,68944.378923761047,75834.421666511495,76643.643857308387,77018.426234705141,72217.099168151544,63898.42990611423,55261.754676593853,42816.145224850326,38172.228881071649,40644.230516414376,45033.359029489402,61307.45114498974,68601.229796271,75456.979501757916,76262.174041670834,76635.09105675944,71857.661097111457,63580.395414941086,54986.706540736224,42603.041225572269,37982.238525956906,40441.936544709526,44809.219540525351,61002.312441915688,68259.788586460898,75081.415937573867,75882.602872977994,76253.66381001714,71500.012016883818,63263.943841184293,54713.027371128082,42390.997884937598,37793.193788535842,40240.649428109769,44586.195635910248,60698.692471497714,67920.046793703586,74707.721623811391,{"$f":"BX89","v":75504.920901307341},75874.134998346199,71144.143023325218,62949.067306366458,54440.710354167175,42180.009923848942,37605.089962291531,40040.364155308096,44364.281763171173,60396.583674718036,67581.99595968108,74335.887256859933,75129.118723770312,75496.495172878582,70790.045256609897,62635.757971222883,54169.748710163862,41970.07208948402,37417.922364132246,39841.075739939661,44143.472397470912,60095.978530181521,67245.627668174056,73965.903579414749,74755.186984278349,75120.73493177502,70437.709901009017,62324.008035506311,53900.135693172269,41761.179155164806,37231.686334274891,39642.779220457742,43923.762041470422,59796.869553928424,66910.933544852262,73597.761380246404,74383.116373309807,74746.844919990981,70087.128184671339,62013.809737792799,53631.864590822363,41553.325920227457,37046.377236129025,39445.469660010138,43705.145225191918,59499.249299248098,66577.905257066101,73231.451493971588,74012.897627678409,74374.815829043742,69738.291379404778,61705.155355288487,53364.928724152873,41346.507209892814,36861.990456181353,39249.142146316313,43487.616505882783,59203.110356493591,66246.534513639155,72866.964800824731,73644.521530302402,74004.638396780705,69391.19080045908,61398.037203637308,{"$f":"EJ89","v":53099.321447444927},41140.717875137561,36678.521403880921,39053.791791545053,43271.170467879936,58908.445352897113,65916.813064661692,72504.292226431106,73277.978909975238,73636.303407148662,69045.817806309657,61092.447636729652,52835.036148056664,40935.952792566022,36495.965511524788,38859.413732192814,43055.801722475117,58615.246952386551,65588.732701285378,72143.42474158082,72913.260641137153,73269.801689964501,68702.163798442372,60788.379046512076,52572.066246258597,40732.206864282649,36314.318234144353,38666.003128962613,42841.504907780632,58323.507855402779,65262.285255518807,71784.353362004069,72550.357643648022,72905.124120686771,75462.606045145396,67121.411460633855,58354.546469072469,45450.297082678568,40733.883285214863,43599.984541584301,48562.485397358956,66459.789003695609,74757.837929630405,82661.519070400987,83983.173437380727,84837.900246244157,79967.670417576577,71128.51239772173,61838.271747655119,48163.647771642223,43165.667395999575,46202.872876494614,51461.631534314096,70427.391546612329,79220.828142495287,87596.353474507298,88996.909675301082,89902.663071988267,84741.683956534107,75374.834435358527,65529.972969004615,51038.983583561327,45742.62730355424,48961.151809710071,{"$f":"GV89","v":54533.854651465939},74631.857163796158,83950.255724226765,92825.794013001345,94309.962431454391,95269.788667279747,89800.70273762432,79874.658904572905,69442.066150260856,54085.974916061066,48473.429900582967,51884.09805038404,57789.487322496163,79087.326413769391,88962.02679788199,98367.428464380195,99940.200690932063,100957.32787626548,95161.741372846227,84643.119721786279,73587.708536032587,57314.869482686343,51367.259487173345,54981.542120665348,61239.478968449774,83808.784036427649,94272.997070849233,104239.89458511601,105906.5602046359,106984.40916576031,100842.83023453811,89696.254287559408,77980.842849154491,60736.526778254942,54433.848659652351,58263.901417943656,64895.43268308774,88812.109350072526,99901.028524362933,110462.942792601,112229.10717444515,113371.30295856051,106863.07609555377,95051.057423958729,82636.244183183575,64362.454601768419,57683.511043485254,61742.215250887486,68769.644256687272,94114.129657111902,105865.04948734278,117057.50259021964,118929.10574034251,120139.48980741063,113242.72638961424,100725.53853194496,87569.569694344216,68204.847759714452,61127.175980305459,65428.181967109078,72875.143529535373,99732.676838042404,112185.11829659867,124045.75295795113,{"$f":"JH89","v":126029.08949647441},127311.7326389082,120003.23730795718,106738.78216101782,92797.411260047695,72276.62907992964,64776.425285735721,69334.198297324707,77225.738214196899,105686.64732405319,118882.490757505,131451.19694524122,133552.93727666949,134912.15331031865,127167.34596130866,113111.01219482574,98337.351281087787,76591.492873960524,68643.532201625087,73473.401048333428,81836.060333941059,111996.06564995155,125979.69163202963,139298.74071701552,141525.95346429912,142966.31373677787,134759.1468498731,119863.65986861121,104208.02181518837,81163.950994097162,72741.502673707262,77859.711285037629,86721.615433509287,118682.1518011536,133500.59039454773,147614.7773186845,149974.9530965797,151501.30186173157,142804.17289852808,127019.43584724939,110429.16724078212,86009.381639979008,77084.119093505637,82507.88115009843,91898.834727731009,125767.39258124246,141470.48151022429,156427.27544185988,158928.35204954233,160545.82275974972,151329.48132976328,134602.40660629547,117021.71066177222,91144.08107892095,81685.986651599771,87433.5434786923,97385.130363375516,133275.61724011999,149916.1695059597,165765.87348932202,168416.2626069813,0,0,0,{"$f":"LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Collections",null,null,null,{"$f":"'General Assumptions'!F26","v":1},null,null,null,{"$f":"OFFSET(K100,0,-$G101)","v":0},{"$f":"OFFSET(L100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77403.678887486763,72578.335178686742,64218.055232589919,55538.178626385394,43030.315188275577,38363.169583939365,40847.536379598336,45258.619683049219,61614.116177548465,68944.378923761047,75834.421666511495,76643.643857308387,77018.426234705141,72217.099168151544,63898.42990611423,55261.754676593853,42816.145224850326,38172.228881071649,40644.230516414376,45033.359029489402,61307.45114498974,68601.229796271,75456.979501757916,76262.174041670834,76635.09105675944,71857.661097111457,63580.395414941086,54986.706540736224,42603.041225572269,37982.238525956906,40441.936544709526,44809.219540525351,61002.312441915688,68259.788586460898,75081.415937573867,75882.602872977994,76253.66381001714,71500.012016883818,63263.943841184293,54713.027371128082,42390.997884937598,37793.193788535842,40240.649428109769,44586.195635910248,60698.692471497714,67920.046793703586,{"$f":"OFFSET(BX100,0,-$G101)","v":74707.721623811391},75504.920901307341,75874.134998346199,71144.143023325218,62949.067306366458,54440.710354167175,42180.009923848942,37605.089962291531,40040.364155308096,44364.281763171173,60396.583674718036,67581.99595968108,74335.887256859933,75129.118723770312,75496.495172878582,70790.045256609897,62635.757971222883,54169.748710163862,41970.07208948402,37417.922364132246,39841.075739939661,44143.472397470912,60095.978530181521,67245.627668174056,73965.903579414749,74755.186984278349,75120.73493177502,70437.709901009017,62324.008035506311,53900.135693172269,41761.179155164806,37231.686334274891,39642.779220457742,43923.762041470422,59796.869553928424,66910.933544852262,73597.761380246404,74383.116373309807,74746.844919990981,70087.128184671339,62013.809737792799,53631.864590822363,41553.325920227457,37046.377236129025,39445.469660010138,43705.145225191918,59499.249299248098,66577.905257066101,73231.451493971588,74012.897627678409,74374.815829043742,69738.291379404778,61705.155355288487,53364.928724152873,41346.507209892814,36861.990456181353,39249.142146316313,43487.616505882783,59203.110356493591,66246.534513639155,72866.964800824731,73644.521530302402,74004.638396780705,69391.19080045908,{"$f":"OFFSET(EJ100,0,-$G101)","v":61398.037203637308},53099.321447444927,41140.717875137561,36678.521403880921,39053.791791545053,43271.170467879936,58908.445352897113,65916.813064661692,72504.292226431106,73277.978909975238,73636.303407148662,69045.817806309657,61092.447636729652,52835.036148056664,40935.952792566022,36495.965511524788,38859.413732192814,43055.801722475117,58615.246952386551,65588.732701285378,72143.42474158082,72913.260641137153,73269.801689964501,68702.163798442372,60788.379046512076,52572.066246258597,40732.206864282649,36314.318234144353,38666.003128962613,42841.504907780632,58323.507855402779,65262.285255518807,71784.353362004069,72550.357643648022,72905.124120686771,75462.606045145396,67121.411460633855,58354.546469072469,45450.297082678568,40733.883285214863,43599.984541584301,48562.485397358956,66459.789003695609,74757.837929630405,82661.519070400987,83983.173437380727,84837.900246244157,79967.670417576577,71128.51239772173,61838.271747655119,48163.647771642223,43165.667395999575,46202.872876494614,51461.631534314096,70427.391546612329,79220.828142495287,87596.353474507298,88996.909675301082,89902.663071988267,84741.683956534107,75374.834435358527,65529.972969004615,51038.983583561327,45742.62730355424,{"$f":"OFFSET(GV100,0,-$G101)","v":48961.151809710071},54533.854651465939,74631.857163796158,83950.255724226765,92825.794013001345,94309.962431454391,95269.788667279747,89800.70273762432,79874.658904572905,69442.066150260856,54085.974916061066,48473.429900582967,51884.09805038404,57789.487322496163,79087.326413769391,88962.02679788199,98367.428464380195,99940.200690932063,100957.32787626548,95161.741372846227,84643.119721786279,73587.708536032587,57314.869482686343,51367.259487173345,54981.542120665348,61239.478968449774,83808.784036427649,94272.997070849233,104239.89458511601,105906.5602046359,106984.40916576031,100842.83023453811,89696.254287559408,77980.842849154491,60736.526778254942,54433.848659652351,58263.901417943656,64895.43268308774,88812.109350072526,99901.028524362933,110462.942792601,112229.10717444515,113371.30295856051,106863.07609555377,95051.057423958729,82636.244183183575,64362.454601768419,57683.511043485254,61742.215250887486,68769.644256687272,94114.129657111902,105865.04948734278,117057.50259021964,118929.10574034251,120139.48980741063,113242.72638961424,100725.53853194496,87569.569694344216,68204.847759714452,61127.175980305459,65428.181967109078,72875.143529535373,99732.676838042404,112185.11829659867,{"$f":"OFFSET(JH100,0,-$G101)","v":124045.75295795113},126029.08949647441,127311.7326389082,120003.23730795718,106738.78216101782,92797.411260047695,72276.62907992964,64776.425285735721,69334.198297324707,77225.738214196899,105686.64732405319,118882.490757505,131451.19694524122,133552.93727666949,134912.15331031865,127167.34596130866,113111.01219482574,98337.351281087787,76591.492873960524,68643.532201625087,73473.401048333428,81836.060333941059,111996.06564995155,125979.69163202963,139298.74071701552,141525.95346429912,142966.31373677787,134759.1468498731,119863.65986861121,104208.02181518837,81163.950994097162,72741.502673707262,77859.711285037629,86721.615433509287,118682.1518011536,133500.59039454773,147614.7773186845,149974.9530965797,151501.30186173157,142804.17289852808,127019.43584724939,110429.16724078212,86009.381639979008,77084.119093505637,82507.88115009843,91898.834727731009,125767.39258124246,141470.48151022429,156427.27544185988,158928.35204954233,160545.82275974972,151329.48132976328,134602.40660629547,117021.71066177222,91144.08107892095,81685.986651599771,87433.5434786923,97385.130363375516,133275.61724011999,149916.1695059597,165765.87348932202,168416.2626069813,0,0,{"$f":"OFFSET(LT100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF100,0,-$G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/R Closing balance",null,null,null,null,null,null,null,{"$f":"K99+K100-K101","v":0},{"$f":"L99+L100-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77403.678887486763,72578.335178686757,64218.055232589919,55538.178626385401,43030.315188275585,38363.16958393938,40847.536379598343,45258.619683049219,61614.116177548472,68944.378923761062,75834.421666511509,76643.643857308387,77018.426234705126,72217.09916815153,63898.429906114223,55261.754676593853,42816.145224850326,38172.228881071649,40644.230516414384,45033.359029489409,61307.451144989747,68601.229796271,75456.979501757902,76262.174041670834,76635.09105675944,71857.661097111442,63580.395414941086,54986.706540736224,42603.041225572262,37982.238525956891,40441.936544709512,44809.219540525337,61002.312441915674,68259.788586460898,75081.415937573853,75882.602872977979,76253.66381001714,71500.012016883818,63263.943841184286,54713.027371128082,42390.997884937598,37793.193788535842,40240.649428109777,44586.195635910248,60698.692471497707,67920.046793703572,74707.721623811391,{"$f":"BX99+BX100-BX101","v":75504.920901307327},75874.134998346184,71144.143023325203,62949.067306366429,54440.710354167153,42180.009923848913,37605.089962291495,40040.364155308052,44364.281763171122,60396.583674717978,67581.995959681022,74335.887256859889,75129.118723770269,75496.495172878553,70790.045256609883,62635.757971222876,54169.748710163847,41970.072089483998,37417.922364132217,39841.075739939639,44143.472397470883,60095.978530181492,67245.627668174042,73965.903579414749,74755.186984278334,75120.73493177499,70437.709901008988,62324.008035506267,53900.135693172226,41761.179155164762,37231.686334274855,39642.779220457705,43923.762041470385,59796.869553928387,66910.933544852232,73597.76138024636,74383.116373309778,74746.844919990952,70087.12818467131,62013.809737792762,53631.864590822333,41553.325920227428,37046.377236128996,39445.469660010109,43705.145225191889,59499.249299248077,66577.905257066071,73231.451493971545,74012.897627678365,74374.815829043684,69738.29137940472,61705.155355288414,53364.928724152807,41346.507209892741,36861.99045618128,39249.142146316233,43487.616505882703,59203.110356493511,66246.534513639082,72866.964800824659,73644.521530302329,74004.638396780632,69391.190800459008,61398.037203637228,{"$f":"EJ99+EJ100-EJ101","v":53099.32144744484},41140.717875137467,36678.521403880834,39053.791791544965,43271.170467879856,58908.445352897026,65916.813064661605,72504.292226431018,73277.978909975151,73636.303407148574,69045.817806309584,61092.447636729587,52835.036148056599,40935.952792565964,36495.96551152473,38859.413732192756,43055.801722475051,58615.246952386493,65588.732701285335,72143.424741580777,72913.260641137109,73269.801689964472,68702.163798442329,60788.37904651204,52572.066246258553,40732.206864282598,36314.318234144303,38666.003128962569,42841.504907780596,58323.507855402742,65262.285255518764,71784.35336200404,72550.357643647993,72905.124120686756,75462.606045145381,67121.411460633826,58354.546469072433,45450.297082678524,40733.883285214826,43599.984541584272,48562.48539735892,66459.789003695565,74757.837929630346,82661.519070400929,83983.173437380683,84837.900246244128,79967.670417576563,71128.512397721715,61838.27174765509,48163.647771642194,43165.667395999539,46202.872876494577,51461.63153431406,70427.391546612285,79220.828142495229,87596.353474507239,88996.909675301038,89902.663071988238,84741.683956534078,75374.834435358498,65529.972969004593,51038.983583561298,45742.627303554204,48961.151809710034,{"$f":"GV99+GV100-GV101","v":54533.854651465903},74631.857163796129,83950.25572422675,92825.794013001316,94309.962431454362,95269.788667279703,89800.702737624277,79874.658904572862,69442.066150260813,54085.974916061023,48473.429900582923,51884.098050383996,57789.487322496119,79087.326413769362,88962.026797881961,98367.428464380151,99940.200690932004,100957.32787626544,95161.741372846183,84643.11972178625,73587.708536032544,57314.869482686307,51367.259487173309,54981.542120665312,61239.478968449745,83808.78403642762,94272.997070849204,104239.89458511598,105906.56020463587,106984.40916576027,100842.83023453808,89696.254287559379,77980.842849154447,60736.526778254891,54433.848659652293,58263.901417943598,64895.432683087674,88812.109350072453,99901.028524362875,110462.94279260094,112229.10717444507,113371.30295856044,106863.07609555371,95051.057423958657,82636.244183183502,64362.454601768361,57683.511043485196,61742.215250887428,68769.644256687214,94114.129657111844,105865.04948734272,117057.50259021959,118929.10574034246,120139.48980741059,113242.7263896142,100725.5385319449,87569.569694344143,68204.847759714379,61127.175980305386,65428.181967109005,72875.143529535286,99732.676838042316,112185.11829659859,124045.75295795104,{"$f":"JH99+JH100-JH101","v":126029.08949647433},127311.73263890813,120003.23730795711,106738.78216101775,92797.411260047636,72276.629079929582,64776.425285735662,69334.198297324649,77225.738214196841,105686.64732405313,118882.49075750494,131451.19694524116,133552.9372766694,134912.15331031854,127167.34596130854,113111.01219482563,98337.351281087671,76591.492873960407,68643.53220162497,73473.401048333297,81836.060333940914,111996.06564995142,125979.69163202951,139298.74071701543,141525.95346429903,142966.31373677778,134759.14684987301,119863.65986861111,104208.02181518827,81163.950994097075,72741.502673707175,77859.711285037542,86721.6154335092,118682.15180115349,133500.59039454762,147614.77731868438,149974.95309657959,151501.30186173145,142804.17289852793,127019.43584724926,110429.16724078199,86009.381639978878,77084.119093505506,82507.881150098314,91898.834727730893,125767.39258124234,141470.4815102242,156427.27544185979,158928.35204954221,160545.82275974963,151329.48132976319,134602.40660629541,117021.71066177214,91144.081078920877,81685.986651599698,87433.543478692227,97385.130363375443,133275.6172401199,149916.16950595958,165765.87348932194,168416.26260698121,0,0,0,{"$f":"LT99+LT100-LT101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF99+OF100-OF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"A/P"]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J109","v":0},{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9280.4938231978904,9165.6736164198537,8962.5105919689358,8751.3884002209361,8444.597448673836,8333.8555166138249,8741.7646319299674,8858.0410612104552,9272.9593869953169,9462.2786018956504,9640.6242165004805,9666.9813849444727,9682.5097944215613,9568.6678737859129,9366.9249747595823,9157.264674450149,8852.4139387985706,8742.6386242756471,9169.1322300043194,9285.2497470605304,9698.5249727428745,9887.3261572758529,10065.210591441439,10091.865298502144,10107.74739917427,9994.9053378530953,9794.6020774375356,9586.4231137388488,9283.5297990434883,9174.7432942392952,9620.8558798431422,9736.8425637427845,10148.510299054042,10336.823607604927,10514.27687786051,10541.255509640079,10557.517554755139,10445.69853729538,10246.856059348107,10040.179517533303,9739.2624892442254,9631.4886310949769,10098.311194054982,10214.196757839518,10624.294218336176,10812.151447649501,{"$f":"BW109","v":10989.20522300101},11016.535845628518,11033.205778653364,10922.43470467537,10725.075887915555,10519.92459809305,10221.004487277047,10114.268863375855,10602.952004097766,10718.767901942183,11127.334016912278,11314.768714426313,11491.456425253522,11519.168894261247,11536.276458826755,11426.580053468411,11230.729622448558,11027.128271113426,10730.227586534607,10624.557647922511,11136.314834298795,11252.094375632027,11659.169902998012,11846.217482213129,12022.574436237739,12050.700513046067,12068.277370038244,11959.684301583109,11765.368944882832,11563.344193728261,11268.487441227237,11163.912622520598,11700.02363345971,11815.802104498149,12221.429753170949,12408.127616509097,12584.191122293374,12612.764598266334,12630.844450527928,12523.385455684367,12330.633951795611,12130.214564256377,11837.428373902359,11733.980221233523,12295.794778979924,12411.609572155947,12815.83413232469,13002.22180196692,13178.031300432442,13207.088128996003,13225.70685413335,13119.414871461866,12928.258222865581,12729.475198895991,12438.78846041705,12336.500767696076,12925.442369304561,13041.333121103218,13444.201602976453,13630.320860197164,13805.918064684978,13835.496502032171,13854.692293854052,13749.602605872518,{"$f":"EI109","v":13560.074181839027},13362.96090146059,13074.404908490011,12973.313862528323,13590.883821425887,13706.892559176371,14108.454340724285,14294.349374274458,14469.778419701899,14499.919174642917,14519.732693792568,14415.883078323321,14228.018767003528,14032.611143192293,13746.219746904042,13646.36408197602,14294.145791145633,14410.317089349543,14810.624073632276,14996.341637759946,15171.649239465445,15202.395633017175,15222.870167394996,15120.301058754536,14934.139429165771,14740.476070686384,14456.285843429936,14357.707005885861,15037.370434840692,15153.751581657036,15552.858364362306,15738.447947096744,15913.683570002369,15945.081705350374,15966.263340963695,16042.577647234844,15846.490166130163,15639.82639286733,15329.793822224477,15224.523300080873,15950.98276694469,16087.818474837433,16548.091460096519,16768.450640578976,16979.01854415756,17025.10405347891,17059.585008177521,16951.0110424009,16743.283230340661,16524.348075964397,16195.873428742172,16084.385330625641,16850.91418909363,16995.986599159896,17483.805620249568,17717.388509707442,17940.595949945913,17989.501874872156,18026.110825257369,17911.12494300718,17691.066167412271,17459.131348650728,17111.117978084319,16993.045474091523,{"$f":"GU109","v":17801.856860723648},17955.662099223668,18472.676059164976,18720.276551083,18956.882570191516,19008.781781853158,19047.650285722255,18925.874241833386,18692.752918499828,18447.046954202659,18078.333026081869,17953.287669897774,18806.717143789814,18969.781241433386,19517.737769161926,19780.197440985965,20031.006686060373,20086.082668002502,20127.350430727573,19998.383694277523,19751.424860705782,19491.130511169009,19100.485130497276,18968.055587310493,19868.567913407456,20041.448609222487,20622.199972147679,20900.410950773821,21166.276415264219,21224.723915988645,21268.539296009447,21131.957739063135,20870.340484094228,20594.592038698134,20180.711146305592,20040.461845977145,20990.658154939214,21173.94680903856,21789.4561797936,22084.364179346227,22366.190109417097,22428.215835115003,22474.736380850103,22330.090890170901,22052.945631427443,21760.826035608759,21322.328061063032,21173.79777216394,22176.423117730923,22370.746739557268,23023.094838163532,23335.70238042737,23634.447356132936,23700.270706087667,23749.66372622018,23596.478733429474,23302.884333557176,22993.422145605902,22528.843401954135,22371.54372203067,23429.495057998178,23635.518457024471,24326.910590966505,24658.280419461509,{"$f":"JG109","v":24974.960621257644},25044.814468550499,25097.257637766787,24935.029563169737,24624.010275342713,24296.176442951462,23803.966247968896,23637.380005122319,24753.714605276269,24972.142671561469,25704.916197617156,26056.174896966571,26391.867568714355,26465.99908902877,26521.681091418046,26349.876696433505,26020.398929022907,25673.103374921106,25151.618882632134,24975.198443212568,26153.142788870296,26384.722911317509,27161.355144417139,27533.69697736056,27889.544097648119,27968.21564914078,28027.336861601416,27845.391504437655,27496.360394146428,27128.448399520719,26575.94912479545,26389.114601704798,26540.921344469385,26786.445975108152,27609.562571011593,28004.253546158368,28381.46572048029,28464.955777870924,28527.728996015554,28335.044784919897,27965.30056705387,27575.548940788183,26990.190958797244,26792.328314574232,26953.32424275668,27213.633615874725,28086.017456061149,28504.399640267886,28904.260227356484,28992.864373583114,29059.515582790162,28855.459420868923,28463.773584745199,28050.886605806358,27430.71640703611,27221.175445555433,27391.917364990266,27667.902380473595,28592.502989341006,29035.999079433026,29459.868565836638,29553.900544829943,-4.3655745685100555E-11,-4.3655745685100555E-11,{"$f":"LS109","v":-4.3655745685100555E-11},-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,{"$f":"OE109","v":-4.3655745685100555E-11},-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11]
[null,null,"Add: Operating expenses",null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9280.4938231978904,9165.6736164198537,8962.5105919689358,8751.3884002209361,8444.5974486738342,8333.8555166138249,8741.7646319299656,8858.0410612104533,9272.9593869953133,9462.2786018956467,9640.6242165004769,9666.9813849444672,9682.5097944215577,9568.6678737859074,9366.9249747595768,9157.2646744501435,8852.4139387985651,8742.6386242756398,9169.1322300043103,9285.2497470605231,9698.5249727428672,9887.3261572758456,10065.210591441431,10091.865298502136,10107.747399174263,9994.905337853088,9794.6020774375284,9586.4231137388415,9283.529799043481,9174.7432942392898,9620.855879843135,9736.8425637427772,10148.510299054034,10336.823607604922,10514.276877860506,10541.255509640077,10557.517554755139,10445.69853729538,10246.856059348109,10040.179517533303,9739.2624892442254,9631.4886310949769,10098.311194054981,10214.196757839514,10624.294218336172,10812.151447649498,{"$f":"BW95","v":10989.205223001009},11016.535845628516,11033.205778653361,10922.434704675368,10725.075887915555,10519.924598093052,10221.004487277049,10114.268863375859,10602.952004097768,10718.767901942185,11127.33401691228,11314.768714426316,11491.456425253526,11519.168894261251,11536.276458826758,11426.580053468413,11230.729622448562,11027.128271113428,10730.227586534611,10624.557647922516,11136.314834298799,11252.09437563203,11659.169902998014,11846.217482213133,12022.574436237741,12050.700513046069,12068.277370038244,11959.684301583109,11765.368944882832,11563.344193728259,11268.487441227233,11163.912622520595,11700.023633459708,11815.802104498147,12221.429753170949,12408.127616509097,12584.191122293374,12612.764598266336,12630.844450527931,12523.385455684369,12330.633951795615,12130.214564256381,11837.428373902363,11733.980221233529,12295.794778979929,12411.60957215595,12815.834132324693,13002.221801966924,13178.031300432447,13207.088128996009,13225.706854133356,13119.414871461871,12928.258222865585,12729.475198895994,12438.788460417056,12336.500767696081,12925.442369304566,13041.333121103224,13444.20160297646,13630.320860197171,13805.918064684984,13835.496502032176,13854.692293854056,13749.602605872522,{"$f":"EI95","v":13560.074181839029},13362.960901460592,13074.404908490013,12973.313862528325,13590.883821425889,13706.892559176373,14108.454340724285,14294.349374274458,14469.778419701899,14499.919174642917,14519.732693792568,14415.883078323322,14228.018767003532,14032.611143192296,13746.219746904046,13646.364081976024,14294.145791145636,14410.317089349544,14810.624073632276,14996.341637759946,15171.649239465445,15202.395633017177,15222.870167394998,15120.301058754536,14934.139429165769,14740.476070686384,14456.285843429936,14357.707005885861,15037.370434840692,15153.751581657038,15552.858364362308,15738.447947096745,15913.683570002369,15945.081705350374,15966.263340963695,16042.577647234844,15846.490166130163,15639.82639286733,15329.793822224477,15224.523300080873,15950.98276694469,16087.818474837435,16548.091460096522,16768.45064057898,16979.018544157563,17025.104053478914,17059.585008177524,16951.011042400904,16743.283230340665,16524.348075964404,16195.873428742181,16084.38533062565,16850.914189093641,16995.986599159904,17483.805620249575,17717.388509707453,17940.595949945928,17989.50187487217,18026.110825257387,17911.124943007202,17691.066167412297,17459.131348650753,17111.117978084345,16993.045474091548,{"$f":"GU95","v":17801.85686072367},17955.662099223689,18472.676059165002,18720.276551083025,18956.882570191545,19008.781781853188,19047.65028572228,18925.874241833415,18692.752918499853,18447.046954202684,18078.333026081895,17953.2876698978,18806.71714378984,18969.781241433411,19517.737769161951,19780.197440985994,20031.006686060402,20086.082668002535,20127.350430727602,19998.383694277552,19751.424860705811,19491.130511169038,19100.485130497309,18968.05558731053,19868.567913407493,20041.448609222523,20622.199972147715,20900.410950773861,21166.276415264256,21224.723915988681,21268.539296009487,21131.957739063171,20870.340484094264,20594.592038698174,20180.711146305635,20040.461845977188,20990.658154939261,21173.946809038611,21789.456179793651,22084.364179346281,22366.190109417152,22428.215835115057,22474.736380850158,22330.090890170955,22052.945631427498,21760.826035608814,21322.328061063083,21173.797772163995,22176.423117730978,22370.746739557319,23023.094838163583,23335.702380427421,23634.447356132983,23700.270706087718,23749.663726220235,23596.478733429529,23302.884333557231,22993.422145605957,22528.843401954189,22371.543722030725,23429.495057998229,23635.518457024522,24326.91059096656,24658.280419461564,{"$f":"JG95","v":24974.960621257702},25044.814468550554,25097.257637766837,24935.029563169788,24624.01027534276,24296.176442951513,23803.966247968947,23637.380005122373,24753.714605276324,24972.142671561527,25704.916197617211,26056.174896966622,26391.867568714402,26465.999089028817,26521.681091418093,26349.876696433552,26020.398929022951,25673.103374921153,25151.618882632181,24975.198443212612,26153.142788870337,26384.722911317549,27161.355144417183,27533.696977360603,27889.544097648162,27968.215649140828,28027.336861601463,27845.391504437703,27496.360394146475,27128.448399520763,26575.94912479549,26389.114601704834,26540.921344469425,26786.445975108196,27609.562571011636,28004.253546158408,28381.465720480326,28464.955777870964,28527.728996015598,28335.044784919941,27965.300567053913,27575.548940788231,26990.190958797291,26792.328314574283,26953.324242756727,27213.633615874773,28086.017456061196,28504.399640267933,28904.260227356528,28992.864373583157,29059.515582790205,28855.459420868967,28463.773584745242,28050.886605806401,27430.716407036154,27221.175445555476,27391.917364990306,27667.902380473639,28592.50298934105,29035.999079433073,29459.868565836681,29553.900544829987,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Payments in prior month",null,null,null,{"$f":"'General Assumptions'!F27","v":1},null,null,null,{"$f":"OFFSET(K107,0,-$G108)","v":0},{"$f":"OFFSET(L107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9280.4938231978904,9165.6736164198537,8962.5105919689358,8751.3884002209361,8444.5974486738342,8333.8555166138249,8741.7646319299656,8858.0410612104533,9272.9593869953133,9462.2786018956467,9640.6242165004769,9666.9813849444672,9682.5097944215577,9568.6678737859074,9366.9249747595768,9157.2646744501435,8852.4139387985651,8742.6386242756398,9169.1322300043103,9285.2497470605231,9698.5249727428672,9887.3261572758456,10065.210591441431,10091.865298502136,10107.747399174263,9994.905337853088,9794.6020774375284,9586.4231137388415,9283.529799043481,9174.7432942392898,9620.855879843135,9736.8425637427772,10148.510299054034,10336.823607604922,10514.276877860506,10541.255509640077,10557.517554755139,10445.69853729538,10246.856059348109,10040.179517533303,9739.2624892442254,9631.4886310949769,10098.311194054981,10214.196757839514,10624.294218336172,10812.151447649498,{"$f":"OFFSET(BX107,0,-$G108)","v":10989.205223001009},11016.535845628516,11033.205778653361,10922.434704675368,10725.075887915555,10519.924598093052,10221.004487277049,10114.268863375859,10602.952004097768,10718.767901942185,11127.33401691228,11314.768714426316,11491.456425253526,11519.168894261251,11536.276458826758,11426.580053468413,11230.729622448562,11027.128271113428,10730.227586534611,10624.557647922516,11136.314834298799,11252.09437563203,11659.169902998014,11846.217482213133,12022.574436237741,12050.700513046069,12068.277370038244,11959.684301583109,11765.368944882832,11563.344193728259,11268.487441227233,11163.912622520595,11700.023633459708,11815.802104498147,12221.429753170949,12408.127616509097,12584.191122293374,12612.764598266336,12630.844450527931,12523.385455684369,12330.633951795615,12130.214564256381,11837.428373902363,11733.980221233529,12295.794778979929,12411.60957215595,12815.834132324693,13002.221801966924,13178.031300432447,13207.088128996009,13225.706854133356,13119.414871461871,12928.258222865585,12729.475198895994,12438.788460417056,12336.500767696081,12925.442369304566,13041.333121103224,13444.20160297646,13630.320860197171,13805.918064684984,13835.496502032176,13854.692293854056,13749.602605872522,{"$f":"OFFSET(EJ107,0,-$G108)","v":13560.074181839029},13362.960901460592,13074.404908490013,12973.313862528325,13590.883821425889,13706.892559176373,14108.454340724285,14294.349374274458,14469.778419701899,14499.919174642917,14519.732693792568,14415.883078323322,14228.018767003532,14032.611143192296,13746.219746904046,13646.364081976024,14294.145791145636,14410.317089349544,14810.624073632276,14996.341637759946,15171.649239465445,15202.395633017177,15222.870167394998,15120.301058754536,14934.139429165769,14740.476070686384,14456.285843429936,14357.707005885861,15037.370434840692,15153.751581657038,15552.858364362308,15738.447947096745,15913.683570002369,15945.081705350374,15966.263340963695,16042.577647234844,15846.490166130163,15639.82639286733,15329.793822224477,15224.523300080873,15950.98276694469,16087.818474837435,16548.091460096522,16768.45064057898,16979.018544157563,17025.104053478914,17059.585008177524,16951.011042400904,16743.283230340665,16524.348075964404,16195.873428742181,16084.38533062565,16850.914189093641,16995.986599159904,17483.805620249575,17717.388509707453,17940.595949945928,17989.50187487217,18026.110825257387,17911.124943007202,17691.066167412297,17459.131348650753,17111.117978084345,16993.045474091548,{"$f":"OFFSET(GV107,0,-$G108)","v":17801.85686072367},17955.662099223689,18472.676059165002,18720.276551083025,18956.882570191545,19008.781781853188,19047.65028572228,18925.874241833415,18692.752918499853,18447.046954202684,18078.333026081895,17953.2876698978,18806.71714378984,18969.781241433411,19517.737769161951,19780.197440985994,20031.006686060402,20086.082668002535,20127.350430727602,19998.383694277552,19751.424860705811,19491.130511169038,19100.485130497309,18968.05558731053,19868.567913407493,20041.448609222523,20622.199972147715,20900.410950773861,21166.276415264256,21224.723915988681,21268.539296009487,21131.957739063171,20870.340484094264,20594.592038698174,20180.711146305635,20040.461845977188,20990.658154939261,21173.946809038611,21789.456179793651,22084.364179346281,22366.190109417152,22428.215835115057,22474.736380850158,22330.090890170955,22052.945631427498,21760.826035608814,21322.328061063083,21173.797772163995,22176.423117730978,22370.746739557319,23023.094838163583,23335.702380427421,23634.447356132983,23700.270706087718,23749.663726220235,23596.478733429529,23302.884333557231,22993.422145605957,22528.843401954189,22371.543722030725,23429.495057998229,23635.518457024522,24326.91059096656,24658.280419461564,{"$f":"OFFSET(JH107,0,-$G108)","v":24974.960621257702},25044.814468550554,25097.257637766837,24935.029563169788,24624.01027534276,24296.176442951513,23803.966247968947,23637.380005122373,24753.714605276324,24972.142671561527,25704.916197617211,26056.174896966622,26391.867568714402,26465.999089028817,26521.681091418093,26349.876696433552,26020.398929022951,25673.103374921153,25151.618882632181,24975.198443212612,26153.142788870337,26384.722911317549,27161.355144417183,27533.696977360603,27889.544097648162,27968.215649140828,28027.336861601463,27845.391504437703,27496.360394146475,27128.448399520763,26575.94912479549,26389.114601704834,26540.921344469425,26786.445975108196,27609.562571011636,28004.253546158408,28381.465720480326,28464.955777870964,28527.728996015598,28335.044784919941,27965.300567053913,27575.548940788231,26990.190958797291,26792.328314574283,26953.324242756727,27213.633615874773,28086.017456061196,28504.399640267933,28904.260227356528,28992.864373583157,29059.515582790205,28855.459420868967,28463.773584745242,28050.886605806401,27430.716407036154,27221.175445555476,27391.917364990306,27667.902380473639,28592.50298934105,29035.999079433073,29459.868565836681,29553.900544829987,0,0,{"$f":"OFFSET(LT107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(OF107,0,-$G108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"A/P Closing balance",null,null,null,null,null,null,null,{"$f":"K106+K107-K108","v":0},{"$f":"L106+L107-L108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9280.4938231978904,9165.6736164198537,8962.5105919689358,8751.3884002209361,8444.597448673836,8333.8555166138249,8741.7646319299674,8858.0410612104552,9272.9593869953169,9462.2786018956504,9640.6242165004805,9666.9813849444727,9682.5097944215613,9568.6678737859129,9366.9249747595823,9157.264674450149,8852.4139387985706,8742.6386242756471,9169.1322300043194,9285.2497470605304,9698.5249727428745,9887.3261572758529,10065.210591441439,10091.865298502144,10107.74739917427,9994.9053378530953,9794.6020774375356,9586.4231137388488,9283.5297990434883,9174.7432942392952,9620.8558798431422,9736.8425637427845,10148.510299054042,10336.823607604927,10514.27687786051,10541.255509640079,10557.517554755139,10445.69853729538,10246.856059348107,10040.179517533303,9739.2624892442254,9631.4886310949769,10098.311194054982,10214.196757839518,10624.294218336176,10812.151447649501,10989.20522300101,{"$f":"BX106+BX107-BX108","v":11016.535845628518},11033.205778653364,10922.43470467537,10725.075887915555,10519.92459809305,10221.004487277047,10114.268863375855,10602.952004097766,10718.767901942183,11127.334016912278,11314.768714426313,11491.456425253522,11519.168894261247,11536.276458826755,11426.580053468411,11230.729622448558,11027.128271113426,10730.227586534607,10624.557647922511,11136.314834298795,11252.094375632027,11659.169902998012,11846.217482213129,12022.574436237739,12050.700513046067,12068.277370038244,11959.684301583109,11765.368944882832,11563.344193728261,11268.487441227237,11163.912622520598,11700.02363345971,11815.802104498149,12221.429753170949,12408.127616509097,12584.191122293374,12612.764598266334,12630.844450527928,12523.385455684367,12330.633951795611,12130.214564256377,11837.428373902359,11733.980221233523,12295.794778979924,12411.609572155947,12815.83413232469,13002.22180196692,13178.031300432442,13207.088128996003,13225.70685413335,13119.414871461866,12928.258222865581,12729.475198895991,12438.78846041705,12336.500767696076,12925.442369304561,13041.333121103218,13444.201602976453,13630.320860197164,13805.918064684978,13835.496502032171,13854.692293854052,13749.602605872518,13560.074181839027,{"$f":"EJ106+EJ107-EJ108","v":13362.96090146059},13074.404908490011,12973.313862528323,13590.883821425887,13706.892559176371,14108.454340724285,14294.349374274458,14469.778419701899,14499.919174642917,14519.732693792568,14415.883078323321,14228.018767003528,14032.611143192293,13746.219746904042,13646.36408197602,14294.145791145633,14410.317089349543,14810.624073632276,14996.341637759946,15171.649239465445,15202.395633017175,15222.870167394996,15120.301058754536,14934.139429165771,14740.476070686384,14456.285843429936,14357.707005885861,15037.370434840692,15153.751581657036,15552.858364362306,15738.447947096744,15913.683570002369,15945.081705350374,15966.263340963695,16042.577647234844,15846.490166130163,15639.82639286733,15329.793822224477,15224.523300080873,15950.98276694469,16087.818474837433,16548.091460096519,16768.450640578976,16979.01854415756,17025.10405347891,17059.585008177521,16951.0110424009,16743.283230340661,16524.348075964397,16195.873428742172,16084.385330625641,16850.91418909363,16995.986599159896,17483.805620249568,17717.388509707442,17940.595949945913,17989.501874872156,18026.110825257369,17911.12494300718,17691.066167412271,17459.131348650728,17111.117978084319,16993.045474091523,17801.856860723648,{"$f":"GV106+GV107-GV108","v":17955.662099223668},18472.676059164976,18720.276551083,18956.882570191516,19008.781781853158,19047.650285722255,18925.874241833386,18692.752918499828,18447.046954202659,18078.333026081869,17953.287669897774,18806.717143789814,18969.781241433386,19517.737769161926,19780.197440985965,20031.006686060373,20086.082668002502,20127.350430727573,19998.383694277523,19751.424860705782,19491.130511169009,19100.485130497276,18968.055587310493,19868.567913407456,20041.448609222487,20622.199972147679,20900.410950773821,21166.276415264219,21224.723915988645,21268.539296009447,21131.957739063135,20870.340484094228,20594.592038698134,20180.711146305592,20040.461845977145,20990.658154939214,21173.94680903856,21789.4561797936,22084.364179346227,22366.190109417097,22428.215835115003,22474.736380850103,22330.090890170901,22052.945631427443,21760.826035608759,21322.328061063032,21173.79777216394,22176.423117730923,22370.746739557268,23023.094838163532,23335.70238042737,23634.447356132936,23700.270706087667,23749.66372622018,23596.478733429474,23302.884333557176,22993.422145605902,22528.843401954135,22371.54372203067,23429.495057998178,23635.518457024471,24326.910590966505,24658.280419461509,24974.960621257644,{"$f":"JH106+JH107-JH108","v":25044.814468550499},25097.257637766787,24935.029563169737,24624.010275342713,24296.176442951462,23803.966247968896,23637.380005122319,24753.714605276269,24972.142671561469,25704.916197617156,26056.174896966571,26391.867568714355,26465.99908902877,26521.681091418046,26349.876696433505,26020.398929022907,25673.103374921106,25151.618882632134,24975.198443212568,26153.142788870296,26384.722911317509,27161.355144417139,27533.69697736056,27889.544097648119,27968.21564914078,28027.336861601416,27845.391504437655,27496.360394146428,27128.448399520719,26575.94912479545,26389.114601704798,26540.921344469385,26786.445975108152,27609.562571011593,28004.253546158368,28381.46572048029,28464.955777870924,28527.728996015554,28335.044784919897,27965.30056705387,27575.548940788183,26990.190958797244,26792.328314574232,26953.32424275668,27213.633615874725,28086.017456061149,28504.399640267886,28904.260227356484,28992.864373583114,29059.515582790162,28855.459420868923,28463.773584745199,28050.886605806358,27430.71640703611,27221.175445555433,27391.917364990266,27667.902380473595,28592.502989341006,29035.999079433026,29459.868565836638,29553.900544829943,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,{"$f":"LT106+LT107-LT108","v":-4.3655745685100555E-11},-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,{"$f":"OF106+OF107-OF108","v":-4.3655745685100555E-11},-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11]
[]
[null,null,"Accounts payab;e balance",null,null,null,null,null,null,{"$f":"J108","v":0},{"$f":"$J$111*K107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*BW107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*EI107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*GU107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*JG107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*LS107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J$111*OE107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in A/P",null,null,null,null,null,null,null,null,{"$f":"L111-K111","v":0},{"$f":"M111-L111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY111-BX111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK111-EJ111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW111-GV111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI111-JH111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU111-LT111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG111-OF111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Working capital balance",null,null,null,null,null,null,null,{"$f":"K102-K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68123.185064288875,63412.661562266905,55255.544640620981,46786.790226164463,34585.717739601751,30029.314067325555,32105.771747668376,36400.578621838766,52341.156790553156,59482.100321865408,66193.797450011029,66976.662472363911,67335.916440283559,62648.431294365619,54531.504931354641,46104.490002143706,33963.731286051756,29429.590256796,31475.098286410066,35748.109282428879,51608.926172246873,58713.903638995151,65391.768910316459,66170.308743168687,66527.343657585167,61862.755759258347,53785.79333750355,45400.283426997375,33319.51142652877,28807.495231717596,30821.080664866371,35072.376976782551,50853.802142861634,57922.964978855969,64567.139059713343,65341.347363337904,65696.146255262007,61054.31347958844,53017.087781836177,44672.84785359478,32651.735395693373,28161.705157440865,30142.338234054794,34371.998878070728,50074.398253161533,57107.895346054072,{"$f":"BW102-BW109","v":63718.516400810382},64488.385055678809,64840.929219692822,60221.708318649835,52223.991418450874,43920.785756074103,31959.005436571868,27490.82109891564,29437.412151210287,33645.513861228937,49269.249657805703,56267.227245254711,62844.430831606369,63609.949829509023,63960.2187140518,59363.465203141473,51405.028348774315,43142.620439050421,31239.844502949389,26793.364716209704,28704.760905640844,32891.378021838857,48436.808627183476,55399.410185960915,61943.329143177012,62704.486471232267,63052.457561736745,58478.025599425877,50558.639090623437,42336.791499443963,30492.691713937525,26067.773711754257,27942.755586997995,32107.959936972235,47575.439800757435,54502.805928343136,61013.57025795299,61770.35177504344,62116.000469463026,57563.742728986945,49683.175785997155,41501.650026565956,29715.897546325068,25312.397014895472,27149.674881030187,31293.535653035942,46683.415166923383,53575.683455099148,60053.420193539103,60805.809498682363,61149.108974910334,56618.876507942856,48776.897132422833,40635.453525256817,28907.718749475691,24525.489688485206,26323.699777011672,30446.283384779483,45758.908753517055,52616.213653441919,59061.04673613968,59809.02502827016,60149.94610292658,55641.588194586489,{"$f":"EI102-EI109","v":47837.963021798205},39736.360545984251,28066.312966647456,23705.207541352509,25462.907970119079,29564.277908703487,44799.991012172744,51622.463690387143,58034.513806729119,58778.059735332237,59116.570713356006,54629.934727986263,46864.428869726056,38802.425004864308,27189.733045661924,22849.601429548711,24565.267941047125,28645.48463312551,43804.62287875422,50592.391063525385,56971.775502115328,57710.86500811993,58046.931522569474,53581.862739687793,45854.239617346269,37831.590175572172,26275.921020852664,21956.611228258444,23628.632694121879,27687.753326123559,42770.649491040436,49523.837308422022,55870.669792001674,56605.275938297622,56938.860779723065,59420.028397910537,51274.921294503663,42714.720076205107,30120.503260454047,25509.359985133953,27649.001774639582,32474.666922521486,49911.697543599046,57989.387289051374,65682.50052624337,66958.069383901777,67778.3152380666,63016.659375175659,54385.229167381054,45313.923671690689,31967.774342900022,27081.282065373896,29351.958687400947,34465.644935154167,52943.585926362721,61503.439632787791,69655.757524561326,71007.407800428889,71876.552246730862,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476982,28749.581829462681,{"$f":"GU102-GU109","v":31159.294948986386},36578.192552242239,56159.181104631149,65229.979173143751,73868.911442809796,75301.1806496012,76222.138381557452,70874.828495790891,61181.905986073034,50995.019196058158,36007.641889979153,30520.142230685149,33077.380906594182,38819.70608106273,59569.588644607436,69181.829356895993,78336.421778319782,79854.118022929499,80829.977445537865,75163.35767856866,64891.694861080468,54096.578024863535,38214.38435218903,32399.203899862816,35112.974207257852,41198.030359227254,63186.584064279945,73372.586120075386,83073.618169851761,84681.836288647231,85715.869869750823,79710.872495474949,68825.913803465155,57386.250810456317,40555.815631949299,34393.386813675148,37273.243263004384,43721.485874049118,67022.653170278849,77816.664345016645,88096.752683183848,89800.891339330075,90896.566577710328,84532.985205382807,72998.111792531214,60875.418147574746,43040.126540705329,36509.713271321256,39565.792133156501,46398.897517129946,71091.034818948305,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.654198387725,64576.147548738241,45676.004357760248,38755.632258274716,41998.686909110824,49239.625072510811,75405.766247075808,87526.837877137092,{"$f":"JG102-JG109","v":99070.792336693397},100984.27502792384,102214.47500114134,95068.207744787374,82114.771885675029,68501.234817096178,48472.662831960683,41139.04528061334,44580.483692048379,52253.595542635376,79981.731126435974,92826.315860538365,105059.3293765268,107086.93818764063,108390.47221890048,100817.46926487504,87090.61326580272,72664.247906166565,51439.873991328277,43668.333758412402,47320.258259463,55451.337422623401,84834.710505534284,98445.994654668961,111409.19661936731,113557.73781515825,114938.97687517636,106913.75534543535,92367.299474464686,77079.573415667546,54588.001869301625,46352.388072002374,51318.789940568153,59935.169458401047,91072.589230141893,105496.33684838924,119233.31159820409,121509.99731870866,122973.57286571589,114469.12811360804,99054.135280195391,82853.618299993803,59019.19068118163,50291.790778931274,55554.556907341634,64685.201111856164,97681.375125181192,112966.08186995631,127523.01521450331,129935.4876759591,131486.30717695947,122474.02190889427,106138.63302155021,88970.824055965786,63713.364671884767,54464.811206044265,60041.626113701961,69717.227982901852,104683.11425077889,120880.17042652656,136306.00492348531,138862.36206215125,4.3655745685100555E-11,4.3655745685100555E-11,{"$f":"LS102-LS109","v":4.3655745685100555E-11},4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,{"$f":"OE102-OE109","v":4.3655745685100555E-11},4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11,4.3655745685100555E-11]
[null,null,"Change in Working Capital",null,null,null,null,null,null,null,{"$f":"K114-J114","v":0},{"$f":"L114-K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68123.185064288875,-4710.5235020219698,-8157.1169216459239,-8468.7544144565181,-12201.072486562713,-4556.4036722761957,2076.4576803428208,4294.8068741703901,15940.57816871439,7140.9435313122522,6711.6971281456208,782.86502235288208,359.25396791964886,-4687.4851459179408,-8116.9263630109781,-8427.0149292109345,-12140.75871609195,-4534.1410292557557,2045.5080296140659,4273.0109960188129,15860.816889817994,7104.9774667482779,6677.8652713213087,778.53983285222785,357.0349144164793,-4664.5878983268194,-8076.9624217547971,-8385.5099105061745,-12080.772000468605,-4512.0161948111745,2013.5854331487753,4251.2963119161795,15781.425166079083,7069.1628359943352,6644.1740808573741,774.20830362456036,354.79889192410337,-4641.8327756735671,-8037.2256977522629,-8344.2399282413971,-12021.112457901407,-4490.0302382525078,1980.633076613929,4229.6606440159339,15702.399375090805,7033.4970928925395,6610.6210547563096,{"$f":"BX114-BW114","v":769.86865486842726},352.54416401401249,-4619.220901042987,-7997.7169001989605,-8303.2056623767712,-11961.780319502235,-4468.1843376562283,1946.5910522946469,4208.1017100186509,15623.735796576766,6997.9775874490078,6577.2035863516576,765.51899790265452,350.2688845427765,-4596.7535109103264,-7958.436854367159,-8262.4079097238937,-11902.775936101032,-4446.4797867396846,1911.3961894311396,4186.6171161980128,15545.43060534462,6962.6015587774382,6543.9189572160976,761.15732805525477,347.97109050447762,-4574.4319623108677,-7919.3865088024395,-8221.847591179474,-11844.099785506438,-4424.918002183269,1874.9818752437386,4165.2043499742394,15467.4798637852,6927.3661275857012,6510.764329609854,756.78151709045051,345.64869441958581,-4552.2577404760814,-7880.5669429897898,-8181.5257594311988,-11785.752480240888,-4403.5005314295959,1837.2778661347147,4143.8607720057553,15389.879513887441,6892.2682881757646,6477.7367384399549,752.38930514326057,343.29947622797044,-4530.2324669674781,-7841.9793755200226,-8141.4436071660166,-11727.734775781126,-4382.2290609904849,1798.2100885264663,4122.5836077678105,15312.625368737572,6857.304899924864,6444.8330826977617,747.97829213047953,340.92107465642039,-4508.3579083400909,-7803.6251727882845,{"$f":"EJ114-EI114","v":-8101.6024758139538},-11670.047579336795,-4361.1054252949471,1757.7004287665695,4101.3699385844084,15235.713103469257,6822.4726782143989,6412.0501163419758,743.54592860311823,338.51097802376898,-4486.6359853697431,-7765.5058582602069,-8062.0038648617483,-11612.691959202384,-4340.1316161132127,1715.6665114984135,4080.2166920783857,15159.13824562871,6787.7681847711647,6379.3844385899429,739.0895060046023,336.06651444954332,-4465.0687828816808,-7727.6231223415234,-8022.6494417740978,-11555.669154719508,-4319.3097925942202,1672.0214658634359,4059.120632001679,15082.896164916878,6753.1878173815858,6346.832483579652,734.60614629594784,333.5848414254433,2481.1676181874718,-8145.1071034068736,-8560.2012182985563,-12594.21681575106,-4611.1432753200934,2139.6417895056293,4825.665147881904,17437.03062107756,8077.6897454523278,7693.1132371919957,1275.5688576584071,820.24585416482296,-4761.6558628909406,-8631.4302077946049,-9071.3054956903652,-13346.149328790667,-4886.4922775261257,2270.6766220270511,5113.6862477532195,18477.940991208554,8559.8537064250704,8152.3178917735349,1351.6502758675633,869.14444630197249,-5045.9932332039607,-9146.7907455806708,-9612.926647592365,-14142.976014876884,-5178.2837760143011,2409.7131195237052,{"$f":"GV114-GU114","v":5418.897603255853},19580.98855238891,9070.7980685126022,8638.9322696660456,1432.2692067914031,920.95773195625225,-5347.3098857665609,-9692.9225097178569,-10186.886790014876,-14987.377306079004,-5487.4996592940042,2557.2386759090332,5742.3251744685476,20749.882563544706,9612.2407122885561,9154.5924214237893,1517.6962446097168,975.859422608366,-5666.6197669692046,-10271.662817488192,-10795.116836216934,-15882.193672674504,-5815.1804523262144,2713.7703073950361,6085.056151969402,21988.553705052691,10186.002055795441,9701.0320497763751,1608.2181187954702,1034.0335811035911,-6004.9973742758739,-10884.958692009794,-11439.662993008838,-16830.435178507018,-6162.4288182741511,2879.8564493292361,6448.2426110447341,23301.167296229731,10794.011174737796,10280.088338167203,1704.1386561462277,1095.6752383802523,-6363.5813723275205,-11534.873412851593,-12122.693644956467,-17835.291606869418,-6530.4132693840729,3056.0788618352453,6833.105383973445,24692.137301818359,11438.312287967041,10893.70812717131,1805.7798001681367,1160.9910469356109,-6743.5784250056895,-12223.593457796989,-12846.506649649484,-18900.143190977993,-6920.3720994855321,3243.0546508361076,7240.9381633999874,26166.141174564997,12121.071630061284,11543.954459556306,{"$f":"JH114-JG114","v":1913.4826912304416},1230.1999732175027,-7146.2672563539672,-12953.435859112345,-13613.537068578851,-20028.571985135495,-7333.6175513473427,3441.4384114350396,7673.1118505869963,27728.135583800598,12844.584734102391,12233.013515988438,2027.6088111138233,1303.5340312598564,-7573.0029540254473,-13726.855999072315,-14426.365359636155,-21224.373914838288,-7771.5402329158751,3651.9245010505983,8131.0791631604006,29383.373082910883,13611.284149134677,12963.201964698354,2148.5411957909382,1381.2390600181097,-8025.2215297410148,-14546.455870970662,-15287.72605879714,-22491.571546365922,-8235.613797299251,4966.4018685657793,8616.3795178328946,31137.419771740846,14423.747618247347,13736.97474981485,2276.6857205045671,1463.5755470072327,-8504.4447521078546,-15414.992833412645,-16200.516980201588,-23834.427618812173,-8727.3999022503558,5262.7661284103597,9130.6442045145304,32996.174013325028,15284.706744775118,14556.933344546997,2412.4724614557927,1550.8195010003692,-9012.2852680651995,-16335.388887344059,-17167.808965584423,-25257.459384081019,-9248.5534658405013,5576.8149076576956,9675.6018691998906,34965.886267877038,16197.056175747668,15425.834496958749,2556.357138665946,-138862.36206215119,0,0,{"$f":"LT114-LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF114-OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Pre-tax cash flows"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K89-K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68123.185064288875,63412.661562266891,55255.544640620981,46786.790226164456,34585.717739601743,30029.31406732554,32105.771747668368,36400.578621838766,52341.156790553156,59482.1003218654,66193.797450011014,66976.662472363925,67335.916440283589,62648.43129436564,54531.504931354655,46104.490002143706,33963.731286051763,29429.590256796007,31475.098286410066,35748.109282428879,51608.926172246873,58713.903638995151,65391.768910316488,66170.308743168702,66527.343657585181,61862.755759258369,53785.793337503557,45400.283426997383,33319.511426528785,28807.495231717614,30821.080664866393,35072.376976782572,50853.802142861656,57922.964978855976,64567.139059713358,65341.347363337918,65696.146255262007,61054.31347958844,53017.087781836184,44672.84785359478,32651.735395693373,28161.705157440865,30142.338234054791,34371.998878070735,50074.39825316154,57107.895346054087,{"$f":"BW89-BW95","v":63718.516400810382},64488.385055678824,64840.929219692836,60221.708318649849,52223.991418450903,43920.785756074125,31959.005436571893,27490.821098915672,29437.41215121033,33645.513861228988,49269.249657805754,56267.227245254762,62844.430831606405,63609.94982950906,63960.218714051822,59363.465203141488,51405.028348774322,43142.620439050435,31239.844502949411,26793.36471620973,28704.760905640862,32891.378021838886,48436.808627183505,55399.410185960922,61943.329143177005,62704.486471232281,63052.457561736774,58478.025599425906,50558.639090623481,42336.791499444007,30492.691713937573,26067.773711754297,27942.755586998035,32107.959936972275,47575.439800757478,54502.805928343165,61013.570257953033,61770.351775043469,62116.000469463048,57563.742728986967,49683.175785997184,41501.650026565985,29715.897546325094,25312.397014895498,27149.674881030209,31293.535653035968,46683.415166923405,53575.683455099177,60053.420193539139,60805.8094986824,61149.108974910385,56618.876507942907,48776.897132422906,40635.453525256875,28907.71874947576,24525.489688485271,26323.699777011745,30446.283384779559,45758.908753517127,52616.213653441984,59061.046736139746,59809.025028270225,60149.946102926653,55641.588194586555,{"$f":"EI89-EI95","v":47837.963021798278},39736.360545984338,28066.312966647551,23705.207541352596,25462.907970119166,29564.277908703563,44799.991012172832,51622.463690387231,58034.513806729206,58778.059735332325,59116.570713356094,54629.934727986336,46864.428869726122,38802.425004864366,27189.733045661975,22849.601429548762,24565.267941047176,28645.484633125572,43804.622878754279,50592.391063525429,56971.775502115372,57710.865008119974,58046.931522569503,53581.862739687836,45854.239617346306,37831.590175572215,26275.921020852715,21956.611228258495,23628.632694121923,27687.753326123595,42770.649491040473,49523.837308422066,55870.669792001703,56605.275938297651,56938.86077972308,59420.028397910552,51274.921294503692,42714.720076205136,30120.50326045409,25509.35998513399,27649.001774639612,32474.666922521523,49911.69754359909,57989.387289051425,65682.500526243428,66958.069383901806,67778.315238066629,63016.659375175674,54385.229167381069,45313.923671690718,31967.77434290004,27081.282065373925,29351.958687400973,34465.644935154196,52943.58592636275,61503.439632787835,69655.75752456137,71007.407800428919,71876.552246730877,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476982,28749.581829462692,{"$f":"GU89-GU95","v":31159.2949489864},36578.192552242253,56159.181104631156,65229.979173143744,73868.911442809796,75301.1806496012,76222.138381557466,70874.828495790905,61181.905986073049,50995.019196058172,36007.641889979175,30520.142230685167,33077.380906594204,38819.706081062752,59569.588644607444,69181.829356895993,78336.421778319796,79854.118022929528,80829.977445537879,75163.357678568675,64891.694861080468,54096.578024863549,38214.384352189038,32399.203899862816,35112.974207257852,41198.030359227254,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647217,85715.869869750823,79710.872495474934,68825.913803465141,57386.250810456317,40555.815631949306,34393.386813675163,37273.243263004391,43721.485874049133,67022.653170278878,77816.664345016645,88096.752683183848,89800.89133933009,90896.566577710357,84532.985205382807,72998.111792531228,60875.418147574761,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129953,71091.034818948319,82529.34710691536,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.654198387725,64576.147548738256,45676.004357760263,38755.632258274738,41998.686909110853,49239.625072510855,75405.766247075837,87526.837877137106,{"$f":"JG89-JG95","v":99070.792336693426},100984.27502792385,102214.47500114137,95068.207744787389,82114.771885675058,68501.234817096178,48472.662831960697,41139.045280613347,44580.483692048379,52253.595542635376,79981.731126435974,92826.31586053838,105059.32937652682,107086.93818764067,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166638,51439.873991328343,43668.333758412475,47320.258259463095,55451.33742262351,84834.710505534371,98445.994654669019,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464729,77079.573415667604,54588.001869301675,46352.388072002432,51318.789940568204,59935.169458401091,91072.589230141952,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571598,114469.12811360814,99054.135280195478,82853.61829999389,59019.190681181717,50291.790778931354,55554.556907341699,64685.201111856237,97681.375125181265,112966.08186995635,127523.01521450335,129935.48767595917,131486.30717695953,122474.02190889431,106138.63302155022,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901881,104683.11425077893,120880.17042652663,136306.00492348534,138862.36206215131,0,0,{"$f":"LS89-LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89-OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Capex",null,null,null,null,null,null,null,null,{"$f":"K68","v":0},0,0,0,0,0,0,0,0,0,0,0,10706.037044048422,10762.368937890811,1124720.6672307944,1124720.6672307944,1124720.6672307944,1124720.6672307944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less : Working capital change",null,null,null,null,null,null,null,null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68123.185064288875,-4710.5235020219698,-8157.1169216459239,-8468.7544144565181,-12201.072486562713,-4556.4036722761957,2076.4576803428208,4294.8068741703901,15940.57816871439,7140.9435313122522,6711.6971281456208,782.86502235288208,359.25396791964886,-4687.4851459179408,-8116.9263630109781,-8427.0149292109345,-12140.75871609195,-4534.1410292557557,2045.5080296140659,4273.0109960188129,15860.816889817994,7104.9774667482779,6677.8652713213087,778.53983285222785,357.0349144164793,-4664.5878983268194,-8076.9624217547971,-8385.5099105061745,-12080.772000468605,-4512.0161948111745,2013.5854331487753,4251.2963119161795,15781.425166079083,7069.1628359943352,6644.1740808573741,774.20830362456036,354.79889192410337,-4641.8327756735671,-8037.2256977522629,-8344.2399282413971,-12021.112457901407,-4490.0302382525078,1980.633076613929,4229.6606440159339,15702.399375090805,7033.4970928925395,6610.6210547563096,{"$f":"BX115","v":769.86865486842726},352.54416401401249,-4619.220901042987,-7997.7169001989605,-8303.2056623767712,-11961.780319502235,-4468.1843376562283,1946.5910522946469,4208.1017100186509,15623.735796576766,6997.9775874490078,6577.2035863516576,765.51899790265452,350.2688845427765,-4596.7535109103264,-7958.436854367159,-8262.4079097238937,-11902.775936101032,-4446.4797867396846,1911.3961894311396,4186.6171161980128,15545.43060534462,6962.6015587774382,6543.9189572160976,761.15732805525477,347.97109050447762,-4574.4319623108677,-7919.3865088024395,-8221.847591179474,-11844.099785506438,-4424.918002183269,1874.9818752437386,4165.2043499742394,15467.4798637852,6927.3661275857012,6510.764329609854,756.78151709045051,345.64869441958581,-4552.2577404760814,-7880.5669429897898,-8181.5257594311988,-11785.752480240888,-4403.5005314295959,1837.2778661347147,4143.8607720057553,15389.879513887441,6892.2682881757646,6477.7367384399549,752.38930514326057,343.29947622797044,-4530.2324669674781,-7841.9793755200226,-8141.4436071660166,-11727.734775781126,-4382.2290609904849,1798.2100885264663,4122.5836077678105,15312.625368737572,6857.304899924864,6444.8330826977617,747.97829213047953,340.92107465642039,-4508.3579083400909,-7803.6251727882845,{"$f":"EJ115","v":-8101.6024758139538},-11670.047579336795,-4361.1054252949471,1757.7004287665695,4101.3699385844084,15235.713103469257,6822.4726782143989,6412.0501163419758,743.54592860311823,338.51097802376898,-4486.6359853697431,-7765.5058582602069,-8062.0038648617483,-11612.691959202384,-4340.1316161132127,1715.6665114984135,4080.2166920783857,15159.13824562871,6787.7681847711647,6379.3844385899429,739.0895060046023,336.06651444954332,-4465.0687828816808,-7727.6231223415234,-8022.6494417740978,-11555.669154719508,-4319.3097925942202,1672.0214658634359,4059.120632001679,15082.896164916878,6753.1878173815858,6346.832483579652,734.60614629594784,333.5848414254433,2481.1676181874718,-8145.1071034068736,-8560.2012182985563,-12594.21681575106,-4611.1432753200934,2139.6417895056293,4825.665147881904,17437.03062107756,8077.6897454523278,7693.1132371919957,1275.5688576584071,820.24585416482296,-4761.6558628909406,-8631.4302077946049,-9071.3054956903652,-13346.149328790667,-4886.4922775261257,2270.6766220270511,5113.6862477532195,18477.940991208554,8559.8537064250704,8152.3178917735349,1351.6502758675633,869.14444630197249,-5045.9932332039607,-9146.7907455806708,-9612.926647592365,-14142.976014876884,-5178.2837760143011,2409.7131195237052,{"$f":"GV115","v":5418.897603255853},19580.98855238891,9070.7980685126022,8638.9322696660456,1432.2692067914031,920.95773195625225,-5347.3098857665609,-9692.9225097178569,-10186.886790014876,-14987.377306079004,-5487.4996592940042,2557.2386759090332,5742.3251744685476,20749.882563544706,9612.2407122885561,9154.5924214237893,1517.6962446097168,975.859422608366,-5666.6197669692046,-10271.662817488192,-10795.116836216934,-15882.193672674504,-5815.1804523262144,2713.7703073950361,6085.056151969402,21988.553705052691,10186.002055795441,9701.0320497763751,1608.2181187954702,1034.0335811035911,-6004.9973742758739,-10884.958692009794,-11439.662993008838,-16830.435178507018,-6162.4288182741511,2879.8564493292361,6448.2426110447341,23301.167296229731,10794.011174737796,10280.088338167203,1704.1386561462277,1095.6752383802523,-6363.5813723275205,-11534.873412851593,-12122.693644956467,-17835.291606869418,-6530.4132693840729,3056.0788618352453,6833.105383973445,24692.137301818359,11438.312287967041,10893.70812717131,1805.7798001681367,1160.9910469356109,-6743.5784250056895,-12223.593457796989,-12846.506649649484,-18900.143190977993,-6920.3720994855321,3243.0546508361076,7240.9381633999874,26166.141174564997,12121.071630061284,11543.954459556306,{"$f":"JH115","v":1913.4826912304416},1230.1999732175027,-7146.2672563539672,-12953.435859112345,-13613.537068578851,-20028.571985135495,-7333.6175513473427,3441.4384114350396,7673.1118505869963,27728.135583800598,12844.584734102391,12233.013515988438,2027.6088111138233,1303.5340312598564,-7573.0029540254473,-13726.855999072315,-14426.365359636155,-21224.373914838288,-7771.5402329158751,3651.9245010505983,8131.0791631604006,29383.373082910883,13611.284149134677,12963.201964698354,2148.5411957909382,1381.2390600181097,-8025.2215297410148,-14546.455870970662,-15287.72605879714,-22491.571546365922,-8235.613797299251,4966.4018685657793,8616.3795178328946,31137.419771740846,14423.747618247347,13736.97474981485,2276.6857205045671,1463.5755470072327,-8504.4447521078546,-15414.992833412645,-16200.516980201588,-23834.427618812173,-8727.3999022503558,5262.7661284103597,9130.6442045145304,32996.174013325028,15284.706744775118,14556.933344546997,2412.4724614557927,1550.8195010003692,-9012.2852680651995,-16335.388887344059,-17167.808965584423,-25257.459384081019,-9248.5534658405013,5576.8149076576956,9675.6018691998906,34965.886267877038,16197.056175747668,15425.834496958749,2556.357138665946,-138862.36206215119,0,0,{"$f":"LT115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pre-tax cash flow",null,null,null,null,null,null,null,null,{"$f":"K119-K120-K121-0.0000001","v":-9.9999999999999995E-8},{"$f":"L119-L120-L121","v":0},0,0,0,0,0,0,0,0,0,0,-10706.037044048422,-10762.368937890811,-1124720.6672307944,-1124720.6672307944,-1124720.6672307944,-1124720.6672307944,0,68123.18506428886,63412.661562266905,55255.544640620974,46786.790226164456,34585.717739601736,30029.314067325548,32105.771747668376,36400.578621838766,52341.156790553148,59482.100321865393,66193.797450011043,66976.66247236394,67335.916440283589,62648.431294365633,54531.504931354641,46104.490002143713,33963.731286051763,29429.590256796,31475.098286410066,35748.109282428879,51608.926172246873,58713.90363899518,65391.768910316474,66170.308743168702,66527.343657585181,61862.755759258354,53785.793337503557,45400.28342699739,33319.511426528785,28807.495231717618,30821.080664866393,35072.376976782572,50853.802142861641,57922.964978855984,64567.139059713358,65341.347363337904,65696.146255262007,61054.313479588447,53017.087781836177,44672.84785359478,32651.735395693373,28161.705157440862,30142.338234054801,34371.998878070735,50074.398253161547,57107.895346054072,{"$f":"BX119-BX120-BX121","v":63718.516400810397},64488.385055678824,64840.929219692836,60221.708318649864,52223.991418450896,43920.785756074125,31959.005436571901,27490.821098915683,29437.412151210337,33645.513861228988,49269.249657805754,56267.227245254748,62844.430831606405,63609.949829509045,63960.218714051814,59363.465203141481,51405.028348774329,43142.620439050443,31239.844502949414,26793.364716209722,28704.760905640873,32891.378021838886,48436.808627183484,55399.410185960907,61943.329143177027,62704.486471232296,63052.457561736774,58478.025599425921,50558.639090623481,42336.791499444007,30492.691713937566,26067.773711754297,27942.755586998035,32107.959936972278,47575.439800757464,54502.805928343179,61013.570257953019,61770.351775043462,62116.000469463048,57563.742728986974,49683.175785997184,41501.650026565985,29715.897546325094,25312.397014895494,27149.674881030212,31293.535653035964,46683.415166923412,53575.683455099184,60053.420193539139,60805.809498682414,61149.108974910385,56618.876507942929,48776.897132422891,40635.453525256889,28907.718749475756,24525.489688485279,26323.699777011749,30446.283384779555,45758.90875351712,52616.213653441984,59061.046736139746,59809.025028270233,60149.946102926646,55641.588194586562,{"$f":"EJ119-EJ120-EJ121","v":47837.963021798292},39736.360545984346,28066.312966647543,23705.207541352596,25462.907970119155,29564.277908703574,44799.991012172832,51622.463690387231,58034.513806729206,58778.059735332325,59116.570713356079,54629.934727986329,46864.428869726114,38802.425004864359,27189.733045661975,22849.601429548762,24565.267941047186,28645.484633125569,43804.622878754264,50592.391063525429,56971.775502115372,57710.865008119959,58046.931522569517,53581.862739687829,45854.239617346313,37831.590175572223,26275.921020852715,21956.611228258487,23628.632694121916,27687.753326123595,42770.64949104048,49523.837308422051,55870.669792001703,56605.275938297636,56938.86077972308,59420.028397910566,51274.921294503692,42714.720076205151,30120.503260454083,25509.359985133982,27649.001774639619,32474.66692252153,49911.697543599097,57989.387289051432,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175674,54385.229167381083,45313.923671690703,31967.774342900051,27081.282065373922,29351.958687400976,34465.644935154196,52943.585926362764,61503.439632787835,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476996,28749.581829462695,{"$f":"GV119-GV120-GV121","v":31159.2949489864},36578.192552242246,56159.181104631141,65229.979173143751,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073049,50995.01919605818,36007.641889979175,30520.142230685171,33077.380906594204,38819.706081062737,59569.588644607436,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.694861080483,54096.578024863542,38214.38435218903,32399.203899862816,35112.974207257852,41198.030359227239,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456324,40555.815631949314,34393.386813675155,37273.243263004399,43721.485874049147,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574754,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129961,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738256,45676.00435776027,38755.632258274745,41998.686909110867,49239.62507251084,75405.766247075822,87526.837877137121,{"$f":"JH119-JH120-JH121","v":99070.792336693412},100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.66283196069,41139.04528061334,44580.483692048379,52253.595542635376,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.87399132835,43668.333758412497,47320.258259463109,55451.337422623488,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.001869301683,46352.388072002424,51318.789940568196,59935.169458401106,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931339,55554.556907341706,64685.201111856237,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,0,0,{"$f":"LT119-LT120-LT121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF119-OF120-OF121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EGP)",null,null,null,null,null,{"$f":"XIRR(K123:OT123,K2:OT2)","v":0.13243126273155212},{"$f":"(1+IRR(K123:OT123,0.01))^12-1","v":0.13255814011816791}]
[]
[null,"Pre-trax cash flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K123/K55","v":-6.8846229220452789E-9},0,0,0,0,0,0,0,0,0,0,0,-699.00561801031813,-702.68357187008746,-73433.901064604142,-73433.901064604142,-73433.901064604142,-73433.901064604142,0,4447.8165805680674,4140.2627790880497,3607.6781699055828,3054.7465025762972,2258.1288392178844,1859.3840559926512,1987.956167067741,2253.8861649190467,3240.9102715556523,3683.0701063456577,4098.6514479889083,4147.125640149733,4169.3702741265288,3879.1260439892244,3376.5343621009265,2854.7423170393276,2102.999099270728,1728.1429821174913,1848.257816044757,2099.1744581334301,3030.5418050661642,3447.7551213279703,3839.887866074394,3885.6047155684778,3906.5702599860483,3632.6597240042506,3158.3702145619986,2665.9624040260874,1956.5641022148607,1604.2524868384005,1716.386478794559,1953.1357215114103,2831.9830619307022,3225.6556797091189,3595.6612184227724,3638.7758865475153,3658.5341820924214,3400.0364642601758,2952.4536664782872,2487.7736397011245,1818.3332944010112,1487.2978009063788,1591.9005301367861,1815.2806464776111,2644.5679332012865,{"$f":"BW123/BW55","v":3016.0264333332107},3365.1516763679597,3405.8105764939,3424.4294121407138,3180.4755375577051,2758.0939135957474,2319.5785803413819,1687.843766534477,1376.8875281929693,1474.3832316771498,1685.1474988135985,2467.6678493220484,2818.1640395981726,3147.5856147431532,3185.9269053511844,3203.4702467052202,2973.2402162315461,2574.6390828109938,2160.8134512371712,1564.6586954980155,1272.6523282564438,1363.4413290581379,1562.3005644278644,2300.6896642362844,2631.4047938347417,2942.2330076493408,2978.3870575784617,2994.9152623480754,2777.6352921409912,2401.4740378326574,2010.9462489449168,1448.3658739983114,1174.243673162516,1258.7037282728832,1446.328682726928,2143.0736587518127,2455.1223951320098,2748.4049710064969,2782.4947984783798,2798.0648198022977,2593.0047364416391,2238.0183085225253,1869.4749505028005,1338.576323085993,1081.3326743743048,1159.8202465859392,1336.8438626500717,1994.2916564428615,2288.7258380880285,2565.4514436143641,2597.593130512781,2612.2587088269347,2418.7294912597276,2083.7241369454305,1735.9258235804905,1234.9229828781552,993.60897576223579,1066.4604338558522,1233.4799767085087,1853.8452457455421,2131.6574233879169,2392.7589989158628,2423.0620817156769,2436.8739258055489,{"$f":"EI123/EI55","v":2254.2253858345607},1938.0746335498084,1609.8518318739796,1137.0594770756379,910.77970900711841,978.31246029145291,1135.8915286323715,1721.264102261478,1983.390880511932,2229.7487800963786,2258.3166187582092,2271.3225766061782,2098.9411701136382,1800.5820372715662,1490.8311303772034,1044.6589471157292,832.56850787971905,895.08206689743781,1043.7524904767565,1596.104405621506,1843.4295962535057,2075.8745515672322,2102.8046776397182,2115.049897642627,1952.3566591804131,1670.7860737038266,1378.4656454646622,957.41295203540494,758.71457807833599,816.49157507584175,956.75520527186143,1477.9473455797504,1711.3049430834162,1930.6208602735644,1956.005305375154,1967.5323884748307,2053.2695736444593,1771.8139594278771,1476.0146947741314,1040.8193088262447,835.95797474334188,906.07539901716609,1064.2155195910968,1635.6381194535952,1900.3491574470452,2152.4573783111528,2194.2585822423853,2221.1385613339357,2065.0960657994806,1782.2386001534812,1484.966141147268,1047.604326894779,841.63903395711691,912.20770474524682,1071.1321582895546,1645.3943504492765,1911.4196806717794,2164.7795082597222,2206.7864424101394,2233.7979365627766,2076.9772638968393,1792.7109537445056,1493.9579524039632,1054.4189142703456,{"$f":"GU123/GU55","v":847.34436712355148},918.3665075610736,1078.0791735530565,1655.1950582639113,1922.5411954794658,2177.1588327058162,2219.3724986915763,2246.5161403334278,2088.9133989145948,1803.2312161860261,1502.9902877702079,1061.263176273688,853.07405517615416,924.5518992445775,1085.0566762439084,1665.0404236694087,1933.7139148275542,2189.5955952404693,2232.0169994439239,2259.2934239321885,2100.9047025687078,1813.7995840248338,1512.0633068487357,1068.1372183320329,858.82817905310196,930.76397163220065,1092.064777373723,1674.9306279325294,1944.938052326281,2202.0900402577035,2244.7201938489525,2272.1300394823106,2112.9514073125911,1824.41625436809,1521.177169616735,1075.0411459754366,864.60681969328368,937.00281661318354,1099.1035881001417,1684.865852813308,1956.2138222378569,2214.6424129544512,2257.4823319129746,2285.0262399440367,2125.0537463366359,1835.081424881954,1530.3320364235221,1081.9750648330903,870.41005803228745,943.26852612578386,1106.1732197235001,1694.8462805634308,1967.5414394756033,2227.252959330408,2270.3036644668005,2297.9822791145898,2137.2119535676848,1845.7952937901453,1539.5280679881575,1088.9390806295519,876.23797499832096,949.56119215344302,1113.2737836834385,1704.8720939245438,{"$f":"JG123/JG55","v":1978.9211196030456},2239.9219261878675,2283.184443165645,2310.9984116281234,2149.4262636684571,1856.5580598724564,1548.765425397007,1095.9332991809222,882.09065150808317,955.88090672089004,1120.4053915554532,1714.943476126542,1990.3530788329624,2252.6495611315077,2296.1249204890032,2324.0748929556426,2161.6969120369431,1867.3699224632362,1558.0442701012475,1102.9578263909589,887.96816846256377,962.22776189018714,1127.5681550473846,1725.0606108857789,2001.8375340263888,2265.4361125681216,2309.1253497404768,2337.2119794048604,2174.0241348057375,1878.2310814497926,1567.3647639143235,1110.0127682471248,942.54672889214157,1043.5353948549191,1218.7440662358026,1851.903960962409,2145.2018189891992,2424.5345816334734,2470.8295573150644,2500.5904477825707,2327.6578996322651,2014.2036920850849,1684.7763438688282,1200.1182125071521,1022.6520112658766,1129.6670585068559,1315.3329796299438,1986.2894756340952,2297.0943973133135,2593.1005035206263,2642.1566173837432,2673.6915589168407,2490.4323925053359,2158.2625086790672,1809.1658848412408,1295.5712953756099,1107.5077634024349,1220.9087955279977,1417.6560888435174,2128.665447701313,2458.0224226303867,2771.6970886034687,2823.6790071011033,0,{"$f":"LS123/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE123/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pre-tax IRR (EURO)",null,null,null,null,null,{"$f":"XIRR(K126:OT126,K2:OT2)","v":7.5949439406394967E-2}]
[]
["Capital Assets and Taxes"]
[null,"Plant balance",null,null,null,null,null,null,null,null,{"$f":"J130+K68","v":0},0,0,0,0,0,0,0,0,0,0,0,10706.037044048422,21468.405981939235,1146189.0732127337,2270909.7404435282,3395630.4076743228,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"BV130+BW68","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"EH130+EI68","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"GT130+GU68","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"JF130+JG68","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"LR130+LS68","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"OD130+OE68","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117]
[]
[null,null,"Tax Depreciation rate",null,null,null,null,{"$f":"1/'General Assumptions'!F47","v":0.125},null,null,{"$f":"$H$132/12*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*BW6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*EI6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*GU6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,{"$f":"$H$132/12*JG6","v":1.0416666666666666E-2},1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,1.0416666666666666E-2,0,0,{"$f":"$H$132/12*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$132/12*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation Expense",null,null,null,null,null,null,null,{"$f":"MIN(K132*K130,J135)","v":0},{"$f":"MIN(L132*L130,K135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,{"$f":"MIN(BX132*BX130,BW135)","v":47086.990363594967},47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363587625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ132*EJ130,EI135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV132*GV130,GU135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH132*JH130,JG135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT132*LT130,LS135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF132*OF130,OE135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated depreciation",null,null,null,null,null,null,null,{"$f":"J134+K133","v":0},{"$f":"K134+L133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47086.990363594967,94173.980727189934,141260.97109078491,188347.96145437987,235434.95181797483,282521.94218156982,329608.93254516477,376695.92290875973,423782.91327235469,470869.90363594965,517956.89399954461,565043.88436313963,612130.87472673459,659217.86509032955,706304.85545392451,753391.84581751947,800478.83618111443,847565.82654470939,894652.81690830435,941739.80727189931,988826.79763549427,1035913.7879990892,1083000.7783626842,1130087.7687262793,1177174.7590898743,1224261.7494534694,1271348.7398170645,1318435.7301806596,1365522.7205442546,1412609.7109078497,1459696.7012714448,1506783.6916350399,1553870.6819986349,1600957.67236223,1648044.6627258251,1695131.6530894202,1742218.6434530152,1789305.6338166103,1836392.6241802054,1883479.6145438005,1930566.6049073956,1977653.5952709906,2024740.5856345857,2071827.5759981808,2118914.5663617756,2166001.5567253707,2213088.5470889658,{"$f":"BW134+BX133","v":2260175.5374525608},2307262.5278161559,2354349.518179751,2401436.5085433461,2448523.4989069412,2495610.4892705362,2542697.4796341313,2589784.4699977264,2636871.4603613215,2683958.4507249165,2731045.4410885116,2778132.4314521067,2825219.4218157018,2872306.4121792968,2919393.4025428919,2966480.392906487,3013567.3832700821,3060654.3736336771,3107741.3639972722,3154828.3543608673,3201915.3447244624,3249002.3350880574,3296089.3254516525,3343176.3158152476,3390263.3061788427,3437350.2965424377,3484437.2869060328,3531524.2772696279,3578611.267633223,3625698.2579968181,3672785.2483604131,3719872.2387240082,3766959.2290876033,3814046.2194511984,3861133.2098147934,3908220.2001783885,3955307.1905419836,4002394.1809055787,4049481.1712691737,4096568.1616327688,4143655.1519963639,4190742.142359959,4237829.132723554,4284916.1230871491,4332003.1134507442,4379090.1038143393,4426177.0941779343,4473264.0845415294,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"EI134+EJ133","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"GU134+GV133","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"JG134+JH133","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"LS134+LT133","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"OE134+OF133","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117]
[null,null,"Net Plant balance",null,null,null,null,null,null,null,{"$f":"K130-K134","v":0},{"$f":"L130-L134","v":0},0,0,0,0,0,0,0,0,0,0,10706.037044048422,21468.405981939235,1146189.0732127337,2270909.7404435282,3395630.4076743228,4520351.074905117,4473264.084541522,4426177.0941779269,4379090.1038143318,4332003.1134507367,4284916.1230871426,4237829.1327235475,4190742.1423599524,4143655.1519963574,4096568.1616327623,4049481.1712691672,4002394.1809055726,3955307.1905419775,3908220.2001783825,3861133.2098147874,3814046.2194511928,3766959.2290875977,3719872.2387240026,3672785.2483604075,3625698.2579968125,3578611.2676332179,3531524.2772696228,3484437.2869060277,3437350.2965424331,3390263.306178838,3343176.3158152429,3296089.3254516479,3249002.3350880528,3201915.3447244577,3154828.3543608626,3107741.3639972676,3060654.3736336725,3013567.3832700774,2966480.3929064823,2919393.4025428873,2872306.4121792922,2825219.4218156971,2778132.431452102,2731045.441088507,2683958.4507249119,2636871.4603613168,2589784.4699977217,2542697.4796341266,2495610.4892705316,2448523.4989069365,2401436.5085433414,2354349.5181797463,2307262.5278161513,{"$f":"BX130-BX134","v":2260175.5374525562},2213088.5470889611,2166001.556725366,2118914.566361771,2071827.5759981759,2024740.5856345808,1977653.5952709857,1930566.6049073907,1883479.6145437956,1836392.6241802005,1789305.6338166054,1742218.6434530104,1695131.6530894153,1648044.6627258202,1600957.6723622251,1553870.6819986301,1506783.691635035,1459696.7012714399,1412609.7109078448,1365522.7205442498,1318435.7301806547,1271348.7398170596,1224261.7494534645,1177174.7590898694,1130087.7687262744,1083000.7783626793,1035913.7879990842,988826.79763548914,941739.80727189407,894652.81690829899,847565.82654470392,800478.83618110884,753391.84581751376,706304.85545391869,659217.86509032361,612130.87472672854,565043.88436313346,517956.89399953838,470869.90363594331,423782.91327234823,376695.92290875316,329608.93254515808,282521.942181563,235434.95181796793,188347.96145437285,141260.97109077778,94173.980727182701,47086.990363587625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ130-EJ134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV130-GV134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH130-JH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT130-LT134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF130-OF134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Financing"]
[null,"Capex Finance"]
[null,null,"Funding requirements (EGP)"]
[null,null,null,"Funding Development Costs",null,null,null,null,null,null,{"$f":"K63+K64+K65","v":0},0,0,0,0,0,0,0,0,0,0,0,10706.037044048422,10762.368937890811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW63+BW64+BW65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI63+EI64+EI65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU63+GU64+GU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG63+JG64+JG65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS63+LS64+LS65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE63+OE64+OE65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction of plant",null,null,null,null,null,null,{"$f":"K67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1124720.6672307944,1124720.6672307944,1124720.6672307944,1124720.6672307944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest during construction",null,null,null,null,null,null,{"$f":"K177","v":0},{"$f":"L177","v":0},0,0,0,0,0,0,0,0,0,0,0,44.162402806699738,88.739344587076985,4728.5781467105253,9387.5562838927326,14065.752705890816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Funding Requirements",null,null,null,null,null,null,null,{"$f":"SUM(K140:K142)","v":0},{"$f":"SUM(L140:L142)","v":0},0,0,0,0,0,0,0,0,0,0,10706.037044048422,10806.531340697511,1124809.4065753815,1129449.245377505,1134108.2235146873,1138786.4199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX140:BX142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ140:EJ142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV140:GV142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH140:JH142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT140:LT142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF140:OF142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Equity Requirements",null,null,null,null,{"$f":"F32","v":0.1},null,null,{"$f":"K143*$H$145","v":0},{"$f":"L143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,1070.6037044048423,1080.6531340697511,112480.94065753816,112944.9245377505,113410.82235146873,113878.64199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Sources of Financing"]
[null,null,"Contributions by rooftop owner",null,null,null,null,{"$f":"F35","v":0},null,null,{"$f":"K143*$H$149","v":0},{"$f":"L143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143*$H$149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contributions by development Co.",null,null,null,null,null,null,null,{"$f":"K145-K149","v":0},{"$f":"L145-L149","v":0},0,0,0,0,0,0,0,0,0,0,1070.6037044048423,1080.6531340697511,112480.94065753816,112944.9245377505,113410.82235146873,113878.64199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX145-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ145-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV145-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH145-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT145-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF145-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funds by debt funding",null,null,null,null,null,null,null,{"$f":"K143-K150-K149","v":0},{"$f":"L143-L150-L149","v":0},0,0,0,0,0,0,0,0,0,0,9635.4333396435795,9725.8782066277599,1012328.4659178434,1016504.3208397544,1020697.4011632185,1024907.7779430168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX143-BX150-BX149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ143-EJ150-EJ149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV143-GV150-GV149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH143-JH150-JH149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT143-LT150-LT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF143-OF150-OF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding",null,null,null,null,null,null,{"$f":"SUM(K149:K151)","v":0},{"$f":"SUM(L149:L151)","v":0},0,0,0,0,0,0,0,0,0,0,10706.037044048422,10806.531340697511,1124809.4065753815,1129449.245377505,1134108.2235146873,1138786.4199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX149:BX151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ149:EJ151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV149:GV151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH149:JH151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT149:LT151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF149:OF151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Funding Balance (Debt Schedule)"]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G69","v":6},{"$f":"I5","v":"2018-07-01"},{"$f":"EDATE(H155,G155)","v":"2019-01-01"},null,{"$f":"AND(K$2>=$H155,K$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW$2>=$H155,BW$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI$2>=$H155,EI$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU$2>=$H155,GU$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG$2>=$H155,JG$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LS$2>=$H155,LS$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OE$2>=$H155,OE$2<$I155)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Debt fund (EUROs)"]
[null,null,null,"Funding in EUROs",null,null,null,null,null,null,{"$f":"K151/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,629.10505620928632,635.01027303994204,66095.725433876883,66368.370301291623,66642.139828784464,66917.038655578202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening balance (EUROs)",null,null,null,null,null,null,{"$f":"J164","v":0},{"$f":"K164","v":0},0,0,0,0,0,0,0,0,0,0,0,629.10505620928632,1264.1153292492284,67359.840763126107,133728.21106441773,200370.35089320218,267287.3895487804,267287.3895487804,262839.57296821231,258699.31018912425,255091.63201921867,252036.88551664236,249778.75667742448,35282.695940745674,32490.470741893769,29415.630409398706,25335.769317458638,20791.129127628468,15806.141762607278,10745.879713021714,5636.2110587780171,789.38167912329936,0,0,0,5968.8855921676923,5968.8855921676923,5968.8855921676923,5968.8855921676923,5968.8855921676923,5968.8855921676923,5362.2034294484783,5362.2034294484783,5362.2034294484783,5362.2034294484783,5362.2034294484783,5362.2034294484783,5485.0361293175065,5485.0361293175065,5485.0361293175065,5485.0361293175065,5485.0361293175065,5485.0361293175065,4574.9197556090667,4574.9197556090667,4574.9197556090667,4574.9197556090667,4574.9197556090667,4574.9197556090667,4361.0905139734259,4361.0905139734259,4361.0905139734259,4361.0905139734259,{"$f":"BW164","v":4361.0905139734259},4361.0905139734259,3169.4997635371815,3169.4997635371815,3169.4997635371815,3169.4997635371815,3169.4997635371815,3169.4997635371815,2642.6423465001076,2642.6423465001076,2642.6423465001076,2642.6423465001076,2642.6423465001076,2642.6423465001076,1189.5130256170107,1189.5130256170107,1189.5130256170107,1189.5130256170107,1189.5130256170107,1189.5130256170107,371.1610908347119,371.1610908347119,371.1610908347119,371.1610908347119,371.1610908347119,371.1610908347119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Project funding",null,null,null,null,null,null,{"$f":"K157","v":0},{"$f":"L157","v":0},0,0,0,0,0,0,0,0,0,0,629.10505620928632,635.01027303994204,66095.725433876883,66368.370301291623,66642.139828784464,66917.038655578202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: cash sweep",null,null,null,null,null,null,{"$f":"K185","v":0},{"$f":"L185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1225.0672020985769,5672.883782666644,5344.9441551923555,4793.383341605735,4223.9164826643828,3413.2978978358283,714.56475455445582,2792.2251988519047,3074.8403324950636,4079.861091940068,4544.640189830171,4984.9873650211903,5060.2620495855654,5109.6686542436964,4846.8293796547177,789.38167912329936,0,0,-5968.8855921676923,0,0,0,0,0,606.68216271921381,0,0,0,0,0,-122.83269986902854,0,0,0,0,0,910.11637370844005,0,0,0,0,0,213.82924163564115,0,0,0,0,{"$f":"BX185","v":0},1191.5907504362444,0,0,0,0,0,526.85741703707379,0,0,0,0,0,1453.1293208830969,0,0,0,0,0,818.35193478229883,0,0,0,0,0,371.1610908347119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Re-finance",null,null,null,null,null,null,{"$f":"K182","v":0},{"$f":"L182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,213781.49598212435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capitalised interest during grace period",null,null,null,null,null,null,{"$f":"K171*K155","v":0},{"$f":"L171*L155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1225.0672020985769,1225.0672020985769,1204.6813761043063,1185.7051717001527,1169.1699800880856,1155.1690586179441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX171*BX155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171*LT155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171*OF155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance",null,null,null,null,null,null,{"$f":"K159+K160-K161-K162+K163","v":0},{"$f":"L159+L160-L161-L162+L163","v":0},0,0,0,0,0,0,0,0,0,0,629.10505620928632,1264.1153292492284,67359.840763126107,133728.21106441773,200370.35089320218,267287.3895487804,267287.3895487804,262839.57296821231,258699.31018912425,255091.63201921867,252036.88551664236,249778.75667742448,35282.695940745674,32490.470741893769,29415.630409398706,25335.769317458638,20791.129127628468,15806.141762607278,10745.879713021714,5636.2110587780171,789.38167912329936,0,0,0,5968.8855921676923,5968.8855921676923,5968.8855921676923,5968.8855921676923,5968.8855921676923,5968.8855921676923,5362.2034294484783,5362.2034294484783,5362.2034294484783,5362.2034294484783,5362.2034294484783,5362.2034294484783,5485.0361293175065,5485.0361293175065,5485.0361293175065,5485.0361293175065,5485.0361293175065,5485.0361293175065,4574.9197556090667,4574.9197556090667,4574.9197556090667,4574.9197556090667,4574.9197556090667,4574.9197556090667,4361.0905139734259,4361.0905139734259,4361.0905139734259,4361.0905139734259,4361.0905139734259,{"$f":"BX159+BX160-BX161-BX162+BX163","v":4361.0905139734259},3169.4997635371815,3169.4997635371815,3169.4997635371815,3169.4997635371815,3169.4997635371815,3169.4997635371815,2642.6423465001076,2642.6423465001076,2642.6423465001076,2642.6423465001076,2642.6423465001076,2642.6423465001076,1189.5130256170107,1189.5130256170107,1189.5130256170107,1189.5130256170107,1189.5130256170107,1189.5130256170107,371.1610908347119,371.1610908347119,371.1610908347119,371.1610908347119,371.1610908347119,371.1610908347119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159+EJ160-EJ161-EJ162+EJ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161-GV162+GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161-JH162+JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT159+LT160-LT161-LT162+LT163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF159+OF160-OF161-OF162+OF163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Date Switch",null,null,null,null,null,null,{"$f":"AND(K2>$H$6,K164<0.1)","v":false},{"$f":"AND(L2>$H$6,L164<0.1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX2>$H$6,BX164<0.1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ2>$H$6,EJ164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GV2>$H$6,GV164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JH2>$H$6,JH164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LT2>$H$6,LT164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OF2>$H$6,OF164<0.1)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,null,null,"EURIBOR",null,null,null,{"$f":"'General Assumptions'!G66","v":0.01},null,null,{"$f":"$H$168/12","v":8.3333333333333339E-4},{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,{"$f":"$H$168/12","v":8.3333333333333339E-4},8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4,8.3333333333333339E-4]
[null,null,null,"Credit Spread",null,null,null,{"$f":"'General Assumptions'!G67","v":4.4999999999999998E-2},null,null,{"$f":"$H$169/12","v":3.7499999999999999E-3},{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,{"$f":"$H$169/12","v":3.7499999999999999E-3},3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3,3.7499999999999999E-3]
[null,null,null,"Total rate",null,null,null,null,null,null,{"$f":"K168+K169","v":4.5833333333333334E-3},{"$f":"L168+L169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"BX168+BX169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"EJ168+EJ169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"GV168+GV169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"JH168+JH169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"LT168+LT169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,{"$f":"OF168+OF169","v":4.5833333333333334E-3},4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3,4.5833333333333334E-3]
[null,null,null,"Interest cost (EUROs)",null,null,null,null,null,null,{"$f":"K170*K159","v":0},{"$f":"L170*L159","v":0},0,0,0,0,0,0,0,0,0,0,0,2.8833981742925623,5.7938619257256301,308.73260349766133,612.92096737858128,918.36410826050997,1225.0672020985769,1225.0672020985769,1204.6813761043063,1185.7051717001527,1169.1699800880856,1155.1690586179441,1144.8193014381955,161.71235639508433,148.91465756701311,134.82163937641073,116.1222760383521,95.292675168297151,72.444816411950029,49.251948684682851,25.832634019399244,3.6179993626484555,0,0,0,27.357392297435258,27.357392297435258,27.357392297435258,27.357392297435258,27.357392297435258,27.357392297435258,24.576765718305527,24.576765718305527,24.576765718305527,24.576765718305527,24.576765718305527,24.576765718305527,25.139748926038571,25.139748926038571,25.139748926038571,25.139748926038571,25.139748926038571,25.139748926038571,20.968382213208223,20.968382213208223,20.968382213208223,20.968382213208223,20.968382213208223,20.968382213208223,19.988331522378203,19.988331522378203,19.988331522378203,19.988331522378203,{"$f":"BX170*BX159","v":19.988331522378203},19.988331522378203,14.526873916212082,14.526873916212082,14.526873916212082,14.526873916212082,14.526873916212082,14.526873916212082,12.112110754792159,12.112110754792159,12.112110754792159,12.112110754792159,12.112110754792159,12.112110754792159,5.4519347007446326,5.4519347007446326,5.4519347007446326,5.4519347007446326,5.4519347007446326,5.4519347007446326,1.7011549996590962,1.7011549996590962,1.7011549996590962,1.7011549996590962,1.7011549996590962,1.7011549996590962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ170*EJ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV170*GV159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH170*JH159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT170*LT159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF170*OF159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during construction",null,null,null,null,null,null,{"$f":"K171*(K5+K4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.8833981742925623,5.7938619257256301,308.73260349766133,612.92096737858128,918.36410826050997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW171*(BW5+BW4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI171*(EI5+EI4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU171*(GU5+GU4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG171*(JG5+JG4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS171*(LS5+LS4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE171*(OE5+OE4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest expense (paid after COD)",null,null,null,null,null,null,{"$f":"K171-K172-K163","v":0},{"$f":"L171-L172-L163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1144.8193014381955,161.71235639508433,148.91465756701311,134.82163937641073,116.1222760383521,95.292675168297151,72.444816411950029,49.251948684682851,25.832634019399244,3.6179993626484555,0,0,0,27.357392297435258,27.357392297435258,27.357392297435258,27.357392297435258,27.357392297435258,27.357392297435258,24.576765718305527,24.576765718305527,24.576765718305527,24.576765718305527,24.576765718305527,24.576765718305527,25.139748926038571,25.139748926038571,25.139748926038571,25.139748926038571,25.139748926038571,25.139748926038571,20.968382213208223,20.968382213208223,20.968382213208223,20.968382213208223,20.968382213208223,20.968382213208223,19.988331522378203,19.988331522378203,19.988331522378203,19.988331522378203,{"$f":"BX171-BX172-BX163","v":19.988331522378203},19.988331522378203,14.526873916212082,14.526873916212082,14.526873916212082,14.526873916212082,14.526873916212082,14.526873916212082,12.112110754792159,12.112110754792159,12.112110754792159,12.112110754792159,12.112110754792159,12.112110754792159,5.4519347007446326,5.4519347007446326,5.4519347007446326,5.4519347007446326,5.4519347007446326,5.4519347007446326,1.7011549996590962,1.7011549996590962,1.7011549996590962,1.7011549996590962,1.7011549996590962,1.7011549996590962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171-EJ172-EJ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171-GV172-GV163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171-JH172-JH163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171-LT172-LT163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171-OF172-OF163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest Cost in EGP",null,null,null,null,null,null,{"$f":"K171*K55","v":0},{"$f":"L171*L55","v":0},0,0,0,0,0,0,0,0,0,0,0,44.162402806699738,88.739344587076985,4728.5781467105253,9387.5562838927326,14065.752705890816,18763.246688129646,18763.246688129646,18451.015423251651,18160.37405775793,17907.119478155084,17692.680022951827,18488.992762106205,2611.6773041612341,2404.9926678115753,2177.388441542033,1875.3910931578564,1538.9901089674286,1169.993976001258,795.42589962166926,417.20067333839938,58.431198657531958,0,0,0,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,418.53258232184191,418.53258232184191,418.53258232184191,418.53258232184191,418.53258232184191,441.32396056709075,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,376.52836793431459,376.52836793431459,376.52836793431459,376.52836793431459,376.52836793431459,397.03238797034157,378.47531178984735,378.47531178984735,378.47531178984735,378.47531178984735,{"$f":"BX171*BX55","v":378.47531178984735},378.47531178984735,275.06363543223898,275.06363543223898,275.06363543223898,275.06363543223898,275.06363543223898,290.04234825280645,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,108.85287173589379,108.85287173589379,108.85287173589379,108.85287173589379,108.85287173589379,114.78050336507609,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ171*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV171*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH171*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT171*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF171*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing balance in EGP",null,null,null,null,null,null,{"$f":"K164*K55","v":0},0,0,0,0,0,0,0,0,0,0,0,9635.4333396435795,19361.311546271339,1031689.7774641146,2048194.0983038691,3068891.4994670874,4093799.2774101044,4093799.2774101044,4025676.0923458152,3962263.4307835484,3907007.8861429272,3860221.0959167629,3825635.3781771609,569820.50272608746,524725.67297707091,475066.56906371628,409176.23850716866,335779.660138348,255271.41294572901,173547.46900836419,91025.601455650787,12748.625161643336,0,0,0,101647.7566294602,101647.7566294602,101647.7566294602,101647.7566294602,101647.7566294602,101647.7566294602,91316.199779310962,91316.199779310962,91316.199779310962,91316.199779310962,91316.199779310962,91316.199779310962,98494.565810219385,98494.565810219385,98494.565810219385,98494.565810219385,98494.565810219385,98494.565810219385,82151.643912941363,82151.643912941363,82151.643912941363,82151.643912941363,82151.643912941363,82151.643912941363,82576.431663239418,82576.431663239418,82576.431663239418,82576.431663239418,{"$f":"BW164*BW55","v":82576.431663239418},82576.431663239418,60013.884094306683,60013.884094306683,60013.884094306683,60013.884094306683,60013.884094306683,60013.884094306683,52762.775817569622,52762.775817569622,52762.775817569622,52762.775817569622,52762.775817569622,52762.775817569622,23749.717469649553,23749.717469649553,23749.717469649553,23749.717469649553,23749.717469649553,23749.717469649553,7814.1172214920907,7814.1172214920907,7814.1172214920907,7814.1172214920907,7814.1172214920907,7814.1172214920907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS164*LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE164*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction EGP",null,null,null,null,null,null,{"$f":"K172*K55","v":0},{"$f":"L172*L55","v":0},0,0,0,0,0,0,0,0,0,0,0,44.162402806699738,88.739344587076985,4728.5781467105253,9387.5562838927326,14065.752705890816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX172*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ172*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV172*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH172*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT172*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF172*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Capitalised during Grace Period",null,null,null,null,null,null,{"$f":"K163*K55","v":0},{"$f":"L163*L55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18763.246688129646,18763.246688129646,18451.015423251651,18160.37405775793,17907.119478155084,17692.680022951827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX163*BX55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ163*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV163*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH163*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT163*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF163*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Balance for re-financing (EUROS)",null,null,null,null,null,null,{"$f":"K159+K160-K161","v":0},{"$f":"L159+L160-L161","v":0},0,0,0,0,0,0,0,0,0,0,629.10505620928632,1264.1153292492284,67359.840763126107,133728.21106441773,200370.35089320218,267287.3895487804,266062.32234668185,261614.50576611375,257494.62881301995,253905.92684751851,250867.71553655429,248623.58761880654,249064.19192287003,32490.470741893769,29415.630409398706,25335.769317458638,20791.129127628468,15806.141762607278,10745.879713021714,5636.2110587780171,789.38167912329936,0,0,0,5968.8855921676923,5968.8855921676923,5968.8855921676923,5968.8855921676923,5968.8855921676923,5968.8855921676923,5362.2034294484783,5362.2034294484783,5362.2034294484783,5362.2034294484783,5362.2034294484783,5362.2034294484783,5485.0361293175065,5485.0361293175065,5485.0361293175065,5485.0361293175065,5485.0361293175065,5485.0361293175065,4574.9197556090667,4574.9197556090667,4574.9197556090667,4574.9197556090667,4574.9197556090667,4574.9197556090667,4361.0905139734259,4361.0905139734259,4361.0905139734259,4361.0905139734259,4361.0905139734259,{"$f":"BX159+BX160-BX161","v":4361.0905139734259},3169.4997635371815,3169.4997635371815,3169.4997635371815,3169.4997635371815,3169.4997635371815,3169.4997635371815,2642.6423465001076,2642.6423465001076,2642.6423465001076,2642.6423465001076,2642.6423465001076,2642.6423465001076,1189.5130256170107,1189.5130256170107,1189.5130256170107,1189.5130256170107,1189.5130256170107,1189.5130256170107,371.1610908347119,371.1610908347119,371.1610908347119,371.1610908347119,371.1610908347119,371.1610908347119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159+EJ160-EJ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159+GV160-GV161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159+JH160-JH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT159+LT160-LT161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF159+OF160-OF161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance for re-financing in EGP",null,null,null,null,null,null,{"$f":"K180*K55","v":0},0,0,0,0,0,0,0,0,0,0,0,9635.4333396435795,19361.311546271339,1031689.7774641146,2048194.0983038691,3068891.4994670874,4093799.2774101044,4075036.0307219755,4006912.8456576862,3943812.4153602971,3888847.5120851696,3842313.976438608,3807942.6981542096,4022421.7358815898,524725.67297707091,475066.56906371628,409176.23850716866,335779.660138348,255271.41294572901,173547.46900836419,91025.601455650787,12748.625161643336,0,0,0,101647.7566294602,101647.7566294602,101647.7566294602,101647.7566294602,101647.7566294602,101647.7566294602,91316.199779310962,91316.199779310962,91316.199779310962,91316.199779310962,91316.199779310962,91316.199779310962,98494.565810219385,98494.565810219385,98494.565810219385,98494.565810219385,98494.565810219385,98494.565810219385,82151.643912941363,82151.643912941363,82151.643912941363,82151.643912941363,82151.643912941363,82151.643912941363,82576.431663239418,82576.431663239418,82576.431663239418,82576.431663239418,{"$f":"BW180*BW55","v":82576.431663239418},82576.431663239418,60013.884094306683,60013.884094306683,60013.884094306683,60013.884094306683,60013.884094306683,60013.884094306683,52762.775817569622,52762.775817569622,52762.775817569622,52762.775817569622,52762.775817569622,52762.775817569622,23749.717469649553,23749.717469649553,23749.717469649553,23749.717469649553,23749.717469649553,23749.717469649553,7814.1172214920907,7814.1172214920907,7814.1172214920907,7814.1172214920907,7814.1172214920907,7814.1172214920907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180*LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount re-financed (EURO)",null,null,null,null,null,null,{"$f":"K206/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,213781.49598212435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project funding (EGP)"]
[null,null,null,"Cash sweep in EURO",null,null,null,null,null,null,{"$f":"K293/K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1225.0672020985769,5672.883782666644,5344.9441551923555,4793.383341605735,4223.9164826643828,3413.2978978358283,714.56475455445582,2792.2251988519047,3074.8403324950636,4079.861091940068,4544.640189830171,4984.9873650211903,5060.2620495855654,5109.6686542436964,4846.8293796547177,789.38167912329936,0,0,-5968.8855921676923,0,0,0,0,0,606.68216271921381,0,0,0,0,0,-122.83269986902854,0,0,0,0,0,910.11637370844005,0,0,0,0,0,213.82924163564115,0,0,0,{"$f":"BW293/BW55","v":0},0,1191.5907504362444,0,0,0,0,0,526.85741703707379,0,0,0,0,0,1453.1293208830969,0,0,0,0,0,818.35193478229883,0,0,0,0,0,371.1610908347119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI293/EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293/GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293/JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS293/LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE293/OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest cost (EGP)",null,null,null,null,null,null,{"$f":"K173*K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18488.992762106205,2611.6773041612341,2404.9926678115753,2177.388441542033,1875.3910931578564,1538.9901089674286,1169.993976001258,795.42589962166926,417.20067333839938,58.431198657531958,0,0,0,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,418.53258232184191,418.53258232184191,418.53258232184191,418.53258232184191,418.53258232184191,441.32396056709075,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,376.52836793431459,376.52836793431459,376.52836793431459,376.52836793431459,376.52836793431459,397.03238797034157,378.47531178984735,378.47531178984735,378.47531178984735,{"$f":"BW173*BW55","v":378.47531178984735},378.47531178984735,378.47531178984735,275.06363543223898,275.06363543223898,275.06363543223898,275.06363543223898,275.06363543223898,290.04234825280645,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,108.85287173589379,108.85287173589379,108.85287173589379,108.85287173589379,108.85287173589379,114.78050336507609,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI173*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU173*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG173*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS173*LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE173*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Currency Translation Adjustments"]
[null,null,null,"Opening Balance in EGP",null,null,null,null,null,null,{"$f":"K159*K55","v":0},{"$f":"L159*L55","v":0},0,0,0,0,0,0,0,0,0,0,0,9635.4333396435795,19361.311546271339,1031689.7774641146,2048194.0983038691,3068891.4994670874,4093799.2774101044,4093799.2774101044,4025676.0923458152,3962263.4307835484,3907007.8861429272,3860221.0959167629,4033962.0571868089,569820.50272608746,524725.67297707091,475066.56906371628,409176.23850716866,335779.660138348,255271.41294572901,173547.46900836419,91025.601455650787,12748.625161643336,0,0,0,101647.7566294602,101647.7566294602,101647.7566294602,101647.7566294602,101647.7566294602,101647.7566294602,91316.199779310962,91316.199779310962,91316.199779310962,91316.199779310962,91316.199779310962,96288.864123728883,98494.565810219385,98494.565810219385,98494.565810219385,98494.565810219385,98494.565810219385,98494.565810219385,82151.643912941363,82151.643912941363,82151.643912941363,82151.643912941363,82151.643912941363,86625.248284438159,82576.431663239418,82576.431663239418,82576.431663239418,82576.431663239418,{"$f":"BX159*BX55","v":82576.431663239418},82576.431663239418,60013.884094306683,60013.884094306683,60013.884094306683,60013.884094306683,60013.884094306683,63281.966891521406,52762.775817569622,52762.775817569622,52762.775817569622,52762.775817569622,52762.775817569622,52762.775817569622,23749.717469649553,23749.717469649553,23749.717469649553,23749.717469649553,23749.717469649553,25043.018916016601,7814.1172214920907,7814.1172214920907,7814.1172214920907,7814.1172214920907,7814.1172214920907,7814.1172214920907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ159*EJ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV159*GV55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH159*JH55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT159*LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF159*OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Currency Adjstment factor",null,null,null,null,null,null,{"$f":"(K55-J55)/K55","v":1},{"$f":"(L55-K55)/L55","v":0},0,0,0,0,0,0,0,0,0,0,5.164319248826274E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263011E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262733E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262928E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,{"$f":"(BX55-BW55)/BX55","v":0},0,0,0,0,0,0,5.1643192488262879E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262692E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262851E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262865E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,0,0,0,0,0,0,0,0,{"$f":"(EJ55-EI55)/EJ55","v":0},0,0,5.1643192488262886E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262921E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262608E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262907E-2,{"$f":"(GV55-GU55)/GV55","v":0},0,0,0,0,0,0,0,0,0,0,5.1643192488262796E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262955E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488263039E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262719E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262886E-2,0,0,0,0,{"$f":"(JH55-JG55)/JH55","v":0},0,0,0,0,0,0,5.1643192488262893E-2,0,0,0,0,0,0,0,0,0,0,0,5.1643192488262823E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT55-LS55)/LT55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF55-OE55)/OF55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Loss",null,null,null,null,null,null,{"$f":"K190*K189","v":0},{"$f":"L190*L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208326.67900964781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4972.6643444179253,0,0,0,0,0,0,0,0,0,0,0,4473.6043714968009,0,0,0,0,{"$f":"BX190*BX189","v":0},0,0,0,0,0,0,3268.0827972147185,0,0,0,0,0,0,0,0,0,0,0,1293.301446367049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ190*EJ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV190*GV189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH190*JH189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT190*LT189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF190*OF189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W190*W176","v":497.60453866703767}]
[]
[null,"Re-financing from local Banks"]
[null,null,"Refinancing Date",null,null,null,null,null,{"$f":"F19","v":"2019-01-01"},null,{"$f":"K2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OE2=$I$195","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Interest Rate",null,null,null,null,null,{"$f":"'General Assumptions'!G53","v":0.05},null,{"$f":"$I$196/12","v":4.1666666666666666E-3},{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$I$196/12","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3]
[null,null,"Repayment",null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"'General Assumptions'!G54","v":10},{"$f":"EDATE(I195,F197)","v":"2020-01-01"},{"$f":"EDATE(H197,G197*12-F197)","v":"2029-01-01"},null,{"$f":"AND(K$2>=$H197,K$2<$I197)","v":false},{"$f":"AND(L$2>=$H197,L$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX$2>=$H197,BX$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ$2>=$H197,EJ$2<$I197)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H197,GV$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H197,JH$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H197,LT$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H197,OF$2<$I197)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Sources and uses for refinancing"]
[null,null,"Sources of Funds"]
[null,null,null,"Local Bank Loan Draws",null,null,null,null,{"$f":"'General Assumptions'!G52","v":0.8},{"$f":"SUM(K201:OT201)","v":3616280.8599240938},{"$f":"$I$201*K130*K195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3616280.8599240938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*BW130*BW195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*EI130*EI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*GU130*GU195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*JG130*JG195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*LS130*LS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$201*OE130*OE195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Signing fee",null,null,null,null,{"$f":"'General Assumptions'!G55","v":0.02},null,{"$f":"$I$204*K201","v":0},{"$f":"$I$204*L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72325.617198481879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$204*OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deposit into cash account",null,null,null,null,null,null,{"$f":"K195*K229","v":0},{"$f":"L195*L229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91354.009570110196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX195*BX229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ195*EJ229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV195*GV229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH195*JH229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT195*LT229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF195*OF229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Re-payment of debt fund",null,null,null,null,null,null,{"$f":"MIN(K181*K195,K201-K204-K205)","v":0},{"$f":"MIN(L181*L195,L201-L204-L205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3452601.233155502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX181*BX195,BX201-BX204-BX205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ181*EJ195,EJ201-EJ204-EJ205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV181*GV195,GV201-GV204-GV205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH181*JH195,JH201-JH204-JH205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT181*LT195,LT201-LT204-LT205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF181*OF195,OF201-OF204-OF205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,null,null,null,{"$f":"K201-K204-K206-K205","v":0},{"$f":"L201-L204-L206-L205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201-BX204-BX206-BX205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201-EJ204-EJ206-EJ205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201-GV204-GV206-GV205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201-JH204-JH206-JH205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201-LT204-LT206-LT205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201-OF204-OF206-OF205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Local Debt Balance"]
[null,null,"Repayment Dates",null,null,null,{"$f":"I195","v":"2019-01-01"},{"$f":"MONTH(G210)","v":1},{"$f":"IF(H210>6,H210-6,H210+6)","v":7},null,{"$f":"AND(K197,OR($H$210=MONTH(K2),$I$210=MONTH(K2)))","v":false},{"$f":"AND(L197,OR($H$210=MONTH(L2),$I$210=MONTH(L2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"AND(BX197,OR($H$210=MONTH(BX2),$I$210=MONTH(BX2)))","v":false},true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,{"$f":"AND(EJ197,OR($H$210=MONTH(EJ2),$I$210=MONTH(EJ2)))","v":false},false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV197,OR($H$210=MONTH(GV2),$I$210=MONTH(GV2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH197,OR($H$210=MONTH(JH2),$I$210=MONTH(JH2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT197,OR($H$210=MONTH(LT2),$I$210=MONTH(LT2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF197,OR($H$210=MONTH(OF2),$I$210=MONTH(OF2)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Grace Period",null,null,null,{"$f":"'General Assumptions'!G60","v":12},{"$f":"EDATE(I195,0)","v":"2019-01-01"},{"$f":"EDATE(H211,G211-1)","v":"2019-12-01"},null,{"$f":"AND(K$2>=$H211,K$2<=$I211)","v":false},{"$f":"AND(L$2>=$H211,L$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$2>=$H211,BX$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ$2>=$H211,EJ$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV$2>=$H211,GV$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH$2>=$H211,JH$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT$2>=$H211,LT$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF$2>=$H211,OF$2<=$I211)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Opening balance",null,null,null,null,null,null,null,{"$f":"J216","v":0},{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3616280.8599240938,3631348.6968404441,3646479.3164106128,3661672.9802289903,3676929.9509799443,3692250.4924423606,3707634.8694942039,3723083.3481170963,3738596.1954009174,3754173.6795484214,3769816.0698798732,3785523.636837706,3575216.7681245003,3575216.7681245003,3575216.7681245003,3575216.7681245003,3575216.7681245003,3575216.7681245003,3364909.8994112946,3364909.8994112946,3364909.8994112946,3364909.8994112946,3364909.8994112946,3364909.8994112946,3154603.0306980889,3154603.0306980889,3154603.0306980889,3154603.0306980889,3154603.0306980889,3154603.0306980889,2944296.1619848832,2944296.1619848832,2944296.1619848832,2944296.1619848832,2944296.1619848832,2944296.1619848832,2733989.2932716776,2733989.2932716776,2733989.2932716776,2733989.2932716776,{"$f":"BW216","v":2733989.2932716776},2733989.2932716776,2523682.4245584719,2523682.4245584719,2523682.4245584719,2523682.4245584719,2523682.4245584719,2523682.4245584719,2313375.5558452662,2313375.5558452662,2313375.5558452662,2313375.5558452662,2313375.5558452662,2313375.5558452662,2103068.6871320605,2103068.6871320605,2103068.6871320605,2103068.6871320605,2103068.6871320605,2103068.6871320605,1892761.8184188546,1892761.8184188546,1892761.8184188546,1892761.8184188546,1892761.8184188546,1892761.8184188546,1682454.9497056487,1682454.9497056487,1682454.9497056487,1682454.9497056487,1682454.9497056487,1682454.9497056487,1472148.0809924428,1472148.0809924428,1472148.0809924428,1472148.0809924428,1472148.0809924428,1472148.0809924428,1261841.2122792369,1261841.2122792369,1261841.2122792369,1261841.2122792369,1261841.2122792369,1261841.2122792369,1051534.343566031,1051534.343566031,1051534.343566031,1051534.343566031,1051534.343566031,1051534.343566031,841227.47485282505,841227.47485282505,841227.47485282505,841227.47485282505,841227.47485282505,841227.47485282505,630920.60613961914,630920.60613961914,630920.60613961914,630920.60613961914,630920.60613961914,630920.60613961914,420613.73742641322,420613.73742641322,{"$f":"EI216","v":420613.73742641322},420613.73742641322,420613.73742641322,420613.73742641322,210306.86871320734,210306.86871320734,210306.86871320734,210306.86871320734,210306.86871320734,210306.86871320734,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,{"$f":"GU216","v":1.4551915228366852E-9},1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,{"$f":"JG216","v":1.4551915228366852E-9},1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,{"$f":"LS216","v":1.4551915228366852E-9},1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,{"$f":"OE216","v":1.4551915228366852E-9},1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9]
[null,null,"Add: funding",null,null,null,null,null,null,null,{"$f":"K201","v":0},{"$f":"L201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3616280.8599240938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Capitalised During Grace Period",null,null,null,null,null,null,null,{"$f":"IF(K211,K217,0)","v":0},{"$f":"IF(L211,L217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15067.83691635039,15130.619570168517,15193.663818377552,15256.970750954126,15320.541462416435,15384.377051843168,15448.478622892517,15512.847283821235,15577.484147503823,15642.390331451756,15707.566957832805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX211,BX217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ211,EJ217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV211,GV217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH211,JH217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT211,LT217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF211,OF217,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Repayments",null,null,null,{"$f":"'General Assumptions'!G57","v":true},{"$f":"COUNTIF(197:197,TRUE)","v":108},{"$f":"J215/H215*6","v":210306.86871320588},{"$f":"J201+SUM(K214:OT214)","v":3785523.636837706},{"$f":"IF(K197,$I$215*K210,0)","v":0},{"$f":"IF(L197,$I$215*L210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,{"$f":"IF(BX197,$I$215*BX210,0)","v":0},210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,{"$f":"IF(EJ197,$I$215*EJ210,0)","v":0},0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV197,$I$215*GV210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JH197,$I$215*JH210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LT197,$I$215*LT210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OF197,$I$215*OF210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K212+K213-K215+K214","v":0},{"$f":"L212+L213-L215+L214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3616280.8599240938,3631348.6968404441,3646479.3164106128,3661672.9802289903,3676929.9509799443,3692250.4924423606,3707634.8694942039,3723083.3481170963,3738596.1954009174,3754173.6795484214,3769816.0698798732,3785523.636837706,3575216.7681245003,3575216.7681245003,3575216.7681245003,3575216.7681245003,3575216.7681245003,3575216.7681245003,3364909.8994112946,3364909.8994112946,3364909.8994112946,3364909.8994112946,3364909.8994112946,3364909.8994112946,3154603.0306980889,3154603.0306980889,3154603.0306980889,3154603.0306980889,3154603.0306980889,3154603.0306980889,2944296.1619848832,2944296.1619848832,2944296.1619848832,2944296.1619848832,2944296.1619848832,2944296.1619848832,2733989.2932716776,2733989.2932716776,2733989.2932716776,2733989.2932716776,2733989.2932716776,{"$f":"BX212+BX213-BX215+BX214","v":2733989.2932716776},2523682.4245584719,2523682.4245584719,2523682.4245584719,2523682.4245584719,2523682.4245584719,2523682.4245584719,2313375.5558452662,2313375.5558452662,2313375.5558452662,2313375.5558452662,2313375.5558452662,2313375.5558452662,2103068.6871320605,2103068.6871320605,2103068.6871320605,2103068.6871320605,2103068.6871320605,2103068.6871320605,1892761.8184188546,1892761.8184188546,1892761.8184188546,1892761.8184188546,1892761.8184188546,1892761.8184188546,1682454.9497056487,1682454.9497056487,1682454.9497056487,1682454.9497056487,1682454.9497056487,1682454.9497056487,1472148.0809924428,1472148.0809924428,1472148.0809924428,1472148.0809924428,1472148.0809924428,1472148.0809924428,1261841.2122792369,1261841.2122792369,1261841.2122792369,1261841.2122792369,1261841.2122792369,1261841.2122792369,1051534.343566031,1051534.343566031,1051534.343566031,1051534.343566031,1051534.343566031,1051534.343566031,841227.47485282505,841227.47485282505,841227.47485282505,841227.47485282505,841227.47485282505,841227.47485282505,630920.60613961914,630920.60613961914,630920.60613961914,630920.60613961914,630920.60613961914,630920.60613961914,420613.73742641322,420613.73742641322,420613.73742641322,{"$f":"EJ212+EJ213-EJ215+EJ214","v":420613.73742641322},420613.73742641322,420613.73742641322,210306.86871320734,210306.86871320734,210306.86871320734,210306.86871320734,210306.86871320734,210306.86871320734,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,{"$f":"GV212+GV213-GV215+GV214","v":1.4551915228366852E-9},1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,{"$f":"JH212+JH213-JH215+JH214","v":1.4551915228366852E-9},1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,{"$f":"LT212+LT213-LT215+LT214","v":1.4551915228366852E-9},1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,{"$f":"OF212+OF213-OF215+OF214","v":1.4551915228366852E-9},1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9]
[null,null,"Local Bank Interest",null,null,null,null,null,null,null,{"$f":"K212*K196","v":0},{"$f":"L212*L196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15067.83691635039,15130.619570168517,15193.663818377552,15256.970750954126,15320.541462416435,15384.377051843168,15448.478622892517,15512.847283821235,15577.484147503823,15642.390331451756,15707.566957832805,15773.015153490442,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,11391.622055298656,11391.622055298656,11391.622055298656,11391.622055298656,{"$f":"BX212*BX196","v":11391.622055298656},11391.622055298656,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,1752.5572392767217,1752.5572392767217,{"$f":"EJ212*EJ196","v":1752.5572392767217},1752.5572392767217,1752.5572392767217,1752.5572392767217,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"GV212*GV196","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"JH212*JH196","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"LT212*LT196","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"OF212*OF196","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12]
[]
[null,"Accrued Interest Expense"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J223","v":0},{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15067.83691635039,30198.45648651891,45392.12030489646,60649.091055850586,75969.632518267026,91354.009570110196,106802.48819300272,122315.33547682395,137892.81962432776,153535.20995577952,169242.77691361232,0,14896.736533852085,29793.47306770417,44690.209601556257,59586.94613540834,74483.682669260423,0,14020.457914213728,28040.915828427456,42061.373742641183,56081.831656854913,70102.289571068643,0,13144.17929457537,26288.358589150739,39432.537883726109,52576.717178301478,65720.896472876848,0,12267.900674937013,24535.801349874026,36803.702024811035,49071.602699748051,61339.503374685068,0,11391.622055298656,22783.244110597312,34174.866165895968,{"$f":"BW223","v":45566.488221194624},56958.11027649328,0,10515.343435660299,21030.686871320599,31546.030306980898,42061.373742641197,52576.717178301493,0,9639.0648160219425,19278.129632043885,28917.194448065828,38556.25926408777,48195.324080109713,0,8762.7861963835858,17525.572392767172,26288.358589150757,35051.144785534343,43813.930981917933,0,7886.5075767452272,15773.015153490454,23659.52273023568,31546.030306980909,39432.537883726138,0,7010.2289571068695,14020.457914213739,21030.686871320609,28040.915828427478,35051.14478553435,0,6133.9503374685119,12267.900674937024,18401.851012405536,24535.801349874047,30669.751687342559,0,5257.6717178301533,10515.343435660307,15773.01515349046,21030.686871320613,26288.358589150768,0,4381.3930981917956,8762.7861963835912,13144.179294575388,17525.572392767182,21906.965490958977,0,3505.1144785534375,7010.228957106875,10515.343435660312,14020.45791421375,17525.572392767186,0,2628.8358589150798,5257.6717178301597,7886.5075767452399,10515.343435660319,13144.179294575399,0,1752.5572392767217,{"$f":"EI223","v":3505.1144785534434},5257.6717178301651,7010.2289571068868,8762.7861963836076,0,876.27861963836392,1752.5572392767278,2628.8358589150916,3505.1144785534557,4381.3930981918193,0,6.0632980118195219E-12,1.2126596023639044E-11,1.8189894035458565E-11,2.4253192047278087E-11,3.031649005909761E-11,3.637978807091713E-11,4.2443086082736649E-11,4.8506384094556168E-11,5.4569682106375688E-11,6.0632980118195207E-11,6.6696278130014733E-11,7.2759576141834259E-11,7.8822874153653785E-11,8.4886172165473311E-11,9.0949470177292837E-11,9.7012768189112363E-11,1.0307606620093189E-10,1.0913936421275141E-10,1.1520266222457094E-10,1.2126596023639047E-10,1.2732925824820998E-10,1.3339255626002949E-10,1.3945585427184901E-10,1.4551915228366852E-10,1.5158245029548803E-10,1.5764574830730754E-10,1.6370904631912706E-10,1.6977234433094657E-10,1.7583564234276608E-10,1.818989403545856E-10,1.8796223836640511E-10,1.9402553637822462E-10,2.0008883439004413E-10,2.0615213240186365E-10,2.1221543041368316E-10,2.1827872842550267E-10,2.2434202643732219E-10,2.304053244491417E-10,2.3646862246096124E-10,2.4253192047278078E-10,2.4859521848460032E-10,2.5465851649641985E-10,2.6072181450823939E-10,2.6678511252005893E-10,2.7284841053187847E-10,2.7891170854369801E-10,2.8497500655551755E-10,2.9103830456733709E-10,2.9710160257915663E-10,3.0316490059097617E-10,3.092281986027957E-10,3.1529149661461524E-10,3.2135479462643478E-10,{"$f":"GU223","v":3.2741809263825432E-10},3.3348139065007386E-10,3.395446886618934E-10,3.4560798667371294E-10,3.5167128468553248E-10,3.5773458269735201E-10,3.6379788070917155E-10,3.6986117872099109E-10,3.7592447673281063E-10,3.8198777474463017E-10,3.8805107275644971E-10,3.9411437076826925E-10,4.0017766878008879E-10,4.0624096679190833E-10,4.1230426480372786E-10,4.183675628155474E-10,4.2443086082736694E-10,4.3049415883918648E-10,4.3655745685100602E-10,4.4262075486282556E-10,4.486840528746451E-10,4.5474735088646464E-10,4.6081064889828417E-10,4.6687394691010371E-10,4.729372449219232E-10,4.7900054293374269E-10,4.8506384094556217E-10,4.9112713895738166E-10,4.9719043696920115E-10,5.0325373498102064E-10,5.0931703299284012E-10,5.1538033100465961E-10,5.214436290164791E-10,5.2750692702829858E-10,5.3357022504011807E-10,5.3963352305193756E-10,5.4569682106375705E-10,5.5176011907557653E-10,5.5782341708739602E-10,5.6388671509921551E-10,5.6995001311103499E-10,5.7601331112285448E-10,5.8207660913467397E-10,5.8813990714649346E-10,5.9420320515831294E-10,6.0026650317013243E-10,6.0632980118195192E-10,6.123930991937714E-10,6.1845639720559089E-10,6.2451969521741038E-10,6.3058299322922987E-10,6.3664629124104935E-10,6.4270958925286884E-10,6.4877288726468833E-10,6.5483618527650781E-10,6.608994832883273E-10,6.6696278130014679E-10,6.7302607931196628E-10,6.7908937732378576E-10,6.8515267533560525E-10,6.9121597334742474E-10,6.9727927135924422E-10,7.0334256937106371E-10,7.094058673828832E-10,{"$f":"JG223","v":7.1546916539470269E-10},7.2153246340652217E-10,7.2759576141834166E-10,7.3365905943016115E-10,7.3972235744198063E-10,7.4578565545380012E-10,7.5184895346561961E-10,7.579122514774391E-10,7.6397554948925858E-10,7.7003884750107807E-10,7.7610214551289756E-10,7.8216544352471704E-10,7.8822874153653653E-10,7.9429203954835602E-10,8.0035533756017551E-10,8.0641863557199499E-10,8.1248193358381448E-10,8.1854523159563397E-10,8.2460852960745345E-10,8.3067182761927294E-10,8.3673512563109243E-10,8.4279842364291192E-10,8.488617216547314E-10,8.5492501966655089E-10,8.6098831767837038E-10,8.6705161569018986E-10,8.7311491370200935E-10,8.7917821171382884E-10,8.8524150972564832E-10,8.9130480773746781E-10,8.973681057492873E-10,9.0343140376110679E-10,9.0949470177292627E-10,9.1555799978474576E-10,9.2162129779656525E-10,9.2768459580838473E-10,9.3374789382020433E-10,9.3981119183202392E-10,9.4587448984384351E-10,9.519377878556631E-10,9.5800108586748269E-10,9.6406438387930228E-10,9.7012768189112187E-10,9.7619097990294146E-10,9.8225427791476105E-10,9.8831757592658064E-10,9.9438087393840023E-10,1.0004441719502198E-9,1.0065074699620394E-9,1.012570767973859E-9,1.0186340659856786E-9,1.0246973639974982E-9,1.0307606620093178E-9,1.0368239600211374E-9,1.042887258032957E-9,1.0489505560447765E-9,1.0550138540565961E-9,1.0610771520684157E-9,1.0671404500802353E-9,1.0732037480920549E-9,1.0792670461038745E-9,1.0853303441156941E-9,1.0913936421275137E-9,1.0974569401393333E-9,{"$f":"LS223","v":1.1035202381511529E-9},1.1095835361629725E-9,1.115646834174792E-9,1.1217101321866116E-9,1.1277734301984312E-9,1.1338367282102508E-9,1.1399000262220704E-9,1.14596332423389E-9,1.1520266222457096E-9,1.1580899202575292E-9,1.1641532182693488E-9,1.1702165162811684E-9,1.1762798142929879E-9,1.1823431123048075E-9,1.1884064103166271E-9,1.1944697083284467E-9,1.2005330063402663E-9,1.2065963043520859E-9,1.2126596023639055E-9,1.2187229003757251E-9,1.2247861983875447E-9,1.2308494963993643E-9,1.2369127944111839E-9,1.2429760924230034E-9,1.249039390434823E-9,1.2551026884466426E-9,1.2611659864584622E-9,1.2672292844702818E-9,1.2732925824821014E-9,1.279355880493921E-9,1.2854191785057406E-9,1.2914824765175602E-9,1.2975457745293798E-9,1.3036090725411993E-9,1.3096723705530189E-9,1.3157356685648385E-9,1.3217989665766581E-9,1.3278622645884777E-9,1.3339255626002973E-9,1.3399888606121169E-9,1.3460521586239365E-9,1.3521154566357561E-9,1.3581787546475757E-9,1.3642420526593953E-9,1.3703053506712148E-9,1.3763686486830344E-9,1.382431946694854E-9,1.3884952447066736E-9,1.3945585427184932E-9,1.4006218407303128E-9,1.4066851387421324E-9,1.412748436753952E-9,1.4188117347657716E-9,1.4248750327775912E-9,1.4309383307894107E-9,1.4370016288012303E-9,1.4430649268130499E-9,1.4491282248248695E-9,1.4551915228366891E-9,1.4612548208485087E-9,1.4673181188603283E-9,1.4733814168721479E-9,1.4794447148839675E-9,1.4855080128957871E-9,{"$f":"OE223","v":1.4915713109076067E-9},1.4976346089194262E-9,1.5036979069312458E-9,1.5097612049430654E-9,1.515824502954885E-9,1.5218878009667046E-9,1.5279510989785242E-9,1.5340143969903438E-9,1.5400776950021634E-9,1.546140993013983E-9,1.5522042910258026E-9,1.5582675890376221E-9,1.5643308870494417E-9,1.5703941850612613E-9,1.5764574830730809E-9]
[null,null,"Add: Accrued Interest Expense",null,null,null,null,null,null,null,{"$f":"K217","v":0},{"$f":"L217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15067.83691635039,15130.619570168517,15193.663818377552,15256.970750954126,15320.541462416435,15384.377051843168,15448.478622892517,15512.847283821235,15577.484147503823,15642.390331451756,15707.566957832805,15773.015153490442,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,11391.622055298656,11391.622055298656,11391.622055298656,11391.622055298656,{"$f":"BX217","v":11391.622055298656},11391.622055298656,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,1752.5572392767217,1752.5572392767217,{"$f":"EJ217","v":1752.5572392767217},1752.5572392767217,1752.5572392767217,1752.5572392767217,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"GV217","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"JH217","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"LT217","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"OF217","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12]
[null,null,"Less: Interest Paid",null,null,null,null,null,null,null,{"$f":"(K221+K220)*K210","v":0},{"$f":"(L221+L220)*L210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185015.79206710277,0,0,0,0,0,89380.419203112513,0,0,0,0,0,84122.747485282365,0,0,0,0,0,78865.075767452217,0,0,0,0,0,73607.404049622084,0,0,0,0,{"$f":"(BX221+BX220)*BX210","v":0},68349.732331791936,0,0,0,0,0,63092.060613961788,0,0,0,0,0,57834.388896131655,0,0,0,0,0,52576.717178301522,0,0,0,0,0,47319.045460471367,0,0,0,0,0,42061.373742641219,0,0,0,0,0,36803.702024811071,0,0,0,0,0,31546.030306980923,0,0,0,0,0,26288.358589150772,0,0,0,0,0,21030.686871320624,0,0,0,0,0,15773.015153490478,0,0,{"$f":"(EJ221+EJ220)*EJ210","v":0},0,0,10515.343435660328,0,0,0,0,0,5257.6717178301833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV221+GV220)*GV210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH221+JH220)*JH210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT221+LT220)*LT210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF221+OF220)*OF210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K220+K221-K222","v":0},{"$f":"L220+L221-L222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15067.83691635039,30198.45648651891,45392.12030489646,60649.091055850586,75969.632518267026,91354.009570110196,106802.48819300272,122315.33547682395,137892.81962432776,153535.20995577952,169242.77691361232,0,14896.736533852085,29793.47306770417,44690.209601556257,59586.94613540834,74483.682669260423,0,14020.457914213728,28040.915828427456,42061.373742641183,56081.831656854913,70102.289571068643,0,13144.17929457537,26288.358589150739,39432.537883726109,52576.717178301478,65720.896472876848,0,12267.900674937013,24535.801349874026,36803.702024811035,49071.602699748051,61339.503374685068,0,11391.622055298656,22783.244110597312,34174.866165895968,45566.488221194624,{"$f":"BX220+BX221-BX222","v":56958.11027649328},0,10515.343435660299,21030.686871320599,31546.030306980898,42061.373742641197,52576.717178301493,0,9639.0648160219425,19278.129632043885,28917.194448065828,38556.25926408777,48195.324080109713,0,8762.7861963835858,17525.572392767172,26288.358589150757,35051.144785534343,43813.930981917933,0,7886.5075767452272,15773.015153490454,23659.52273023568,31546.030306980909,39432.537883726138,0,7010.2289571068695,14020.457914213739,21030.686871320609,28040.915828427478,35051.14478553435,0,6133.9503374685119,12267.900674937024,18401.851012405536,24535.801349874047,30669.751687342559,0,5257.6717178301533,10515.343435660307,15773.01515349046,21030.686871320613,26288.358589150768,0,4381.3930981917956,8762.7861963835912,13144.179294575388,17525.572392767182,21906.965490958977,0,3505.1144785534375,7010.228957106875,10515.343435660312,14020.45791421375,17525.572392767186,0,2628.8358589150798,5257.6717178301597,7886.5075767452399,10515.343435660319,13144.179294575399,0,1752.5572392767217,3505.1144785534434,{"$f":"EJ220+EJ221-EJ222","v":5257.6717178301651},7010.2289571068868,8762.7861963836076,0,876.27861963836392,1752.5572392767278,2628.8358589150916,3505.1144785534557,4381.3930981918193,0,6.0632980118195219E-12,1.2126596023639044E-11,1.8189894035458565E-11,2.4253192047278087E-11,3.031649005909761E-11,3.637978807091713E-11,4.2443086082736649E-11,4.8506384094556168E-11,5.4569682106375688E-11,6.0632980118195207E-11,6.6696278130014733E-11,7.2759576141834259E-11,7.8822874153653785E-11,8.4886172165473311E-11,9.0949470177292837E-11,9.7012768189112363E-11,1.0307606620093189E-10,1.0913936421275141E-10,1.1520266222457094E-10,1.2126596023639047E-10,1.2732925824820998E-10,1.3339255626002949E-10,1.3945585427184901E-10,1.4551915228366852E-10,1.5158245029548803E-10,1.5764574830730754E-10,1.6370904631912706E-10,1.6977234433094657E-10,1.7583564234276608E-10,1.818989403545856E-10,1.8796223836640511E-10,1.9402553637822462E-10,2.0008883439004413E-10,2.0615213240186365E-10,2.1221543041368316E-10,2.1827872842550267E-10,2.2434202643732219E-10,2.304053244491417E-10,2.3646862246096124E-10,2.4253192047278078E-10,2.4859521848460032E-10,2.5465851649641985E-10,2.6072181450823939E-10,2.6678511252005893E-10,2.7284841053187847E-10,2.7891170854369801E-10,2.8497500655551755E-10,2.9103830456733709E-10,2.9710160257915663E-10,3.0316490059097617E-10,3.092281986027957E-10,3.1529149661461524E-10,3.2135479462643478E-10,3.2741809263825432E-10,{"$f":"GV220+GV221-GV222","v":3.3348139065007386E-10},3.395446886618934E-10,3.4560798667371294E-10,3.5167128468553248E-10,3.5773458269735201E-10,3.6379788070917155E-10,3.6986117872099109E-10,3.7592447673281063E-10,3.8198777474463017E-10,3.8805107275644971E-10,3.9411437076826925E-10,4.0017766878008879E-10,4.0624096679190833E-10,4.1230426480372786E-10,4.183675628155474E-10,4.2443086082736694E-10,4.3049415883918648E-10,4.3655745685100602E-10,4.4262075486282556E-10,4.486840528746451E-10,4.5474735088646464E-10,4.6081064889828417E-10,4.6687394691010371E-10,4.729372449219232E-10,4.7900054293374269E-10,4.8506384094556217E-10,4.9112713895738166E-10,4.9719043696920115E-10,5.0325373498102064E-10,5.0931703299284012E-10,5.1538033100465961E-10,5.214436290164791E-10,5.2750692702829858E-10,5.3357022504011807E-10,5.3963352305193756E-10,5.4569682106375705E-10,5.5176011907557653E-10,5.5782341708739602E-10,5.6388671509921551E-10,5.6995001311103499E-10,5.7601331112285448E-10,5.8207660913467397E-10,5.8813990714649346E-10,5.9420320515831294E-10,6.0026650317013243E-10,6.0632980118195192E-10,6.123930991937714E-10,6.1845639720559089E-10,6.2451969521741038E-10,6.3058299322922987E-10,6.3664629124104935E-10,6.4270958925286884E-10,6.4877288726468833E-10,6.5483618527650781E-10,6.608994832883273E-10,6.6696278130014679E-10,6.7302607931196628E-10,6.7908937732378576E-10,6.8515267533560525E-10,6.9121597334742474E-10,6.9727927135924422E-10,7.0334256937106371E-10,7.094058673828832E-10,7.1546916539470269E-10,{"$f":"JH220+JH221-JH222","v":7.2153246340652217E-10},7.2759576141834166E-10,7.3365905943016115E-10,7.3972235744198063E-10,7.4578565545380012E-10,7.5184895346561961E-10,7.579122514774391E-10,7.6397554948925858E-10,7.7003884750107807E-10,7.7610214551289756E-10,7.8216544352471704E-10,7.8822874153653653E-10,7.9429203954835602E-10,8.0035533756017551E-10,8.0641863557199499E-10,8.1248193358381448E-10,8.1854523159563397E-10,8.2460852960745345E-10,8.3067182761927294E-10,8.3673512563109243E-10,8.4279842364291192E-10,8.488617216547314E-10,8.5492501966655089E-10,8.6098831767837038E-10,8.6705161569018986E-10,8.7311491370200935E-10,8.7917821171382884E-10,8.8524150972564832E-10,8.9130480773746781E-10,8.973681057492873E-10,9.0343140376110679E-10,9.0949470177292627E-10,9.1555799978474576E-10,9.2162129779656525E-10,9.2768459580838473E-10,9.3374789382020433E-10,9.3981119183202392E-10,9.4587448984384351E-10,9.519377878556631E-10,9.5800108586748269E-10,9.6406438387930228E-10,9.7012768189112187E-10,9.7619097990294146E-10,9.8225427791476105E-10,9.8831757592658064E-10,9.9438087393840023E-10,1.0004441719502198E-9,1.0065074699620394E-9,1.012570767973859E-9,1.0186340659856786E-9,1.0246973639974982E-9,1.0307606620093178E-9,1.0368239600211374E-9,1.042887258032957E-9,1.0489505560447765E-9,1.0550138540565961E-9,1.0610771520684157E-9,1.0671404500802353E-9,1.0732037480920549E-9,1.0792670461038745E-9,1.0853303441156941E-9,1.0913936421275137E-9,1.0974569401393333E-9,1.1035202381511529E-9,{"$f":"LT220+LT221-LT222","v":1.1095835361629725E-9},1.115646834174792E-9,1.1217101321866116E-9,1.1277734301984312E-9,1.1338367282102508E-9,1.1399000262220704E-9,1.14596332423389E-9,1.1520266222457096E-9,1.1580899202575292E-9,1.1641532182693488E-9,1.1702165162811684E-9,1.1762798142929879E-9,1.1823431123048075E-9,1.1884064103166271E-9,1.1944697083284467E-9,1.2005330063402663E-9,1.2065963043520859E-9,1.2126596023639055E-9,1.2187229003757251E-9,1.2247861983875447E-9,1.2308494963993643E-9,1.2369127944111839E-9,1.2429760924230034E-9,1.249039390434823E-9,1.2551026884466426E-9,1.2611659864584622E-9,1.2672292844702818E-9,1.2732925824821014E-9,1.279355880493921E-9,1.2854191785057406E-9,1.2914824765175602E-9,1.2975457745293798E-9,1.3036090725411993E-9,1.3096723705530189E-9,1.3157356685648385E-9,1.3217989665766581E-9,1.3278622645884777E-9,1.3339255626002973E-9,1.3399888606121169E-9,1.3460521586239365E-9,1.3521154566357561E-9,1.3581787546475757E-9,1.3642420526593953E-9,1.3703053506712148E-9,1.3763686486830344E-9,1.382431946694854E-9,1.3884952447066736E-9,1.3945585427184932E-9,1.4006218407303128E-9,1.4066851387421324E-9,1.412748436753952E-9,1.4188117347657716E-9,1.4248750327775912E-9,1.4309383307894107E-9,1.4370016288012303E-9,1.4430649268130499E-9,1.4491282248248695E-9,1.4551915228366891E-9,1.4612548208485087E-9,1.4673181188603283E-9,1.4733814168721479E-9,1.4794447148839675E-9,1.4855080128957871E-9,1.4915713109076067E-9,{"$f":"OF220+OF221-OF222","v":1.4976346089194262E-9},1.5036979069312458E-9,1.5097612049430654E-9,1.515824502954885E-9,1.5218878009667046E-9,1.5279510989785242E-9,1.5340143969903438E-9,1.5400776950021634E-9,1.546140993013983E-9,1.5522042910258026E-9,1.5582675890376221E-9,1.5643308870494417E-9,1.5703941850612613E-9,1.5764574830730809E-9,1.5825207810849005E-9]
[]
[null,null,"Debt Service",null,null,null,null,null,null,null,{"$f":"K221+K215","v":0},{"$f":"L221+L215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15067.83691635039,15130.619570168517,15193.663818377552,15256.970750954126,15320.541462416435,15384.377051843168,15448.478622892517,15512.847283821235,15577.484147503823,15642.390331451756,15707.566957832805,226079.88386669633,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,225203.60524705797,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,224327.32662741962,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,223451.04800778127,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,222574.76938814289,11391.622055298656,11391.622055298656,11391.622055298656,11391.622055298656,{"$f":"BX221+BX215","v":11391.622055298656},221698.49076850453,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,220822.21214886618,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,219945.93352922783,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,219069.65490958947,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,218193.37628995112,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,217317.09767031277,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,216440.81905067438,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,215564.54043103603,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,214688.26181139768,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,213811.98319175933,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,212935.70457212097,1752.5572392767217,1752.5572392767217,{"$f":"EJ221+EJ215","v":1752.5572392767217},1752.5572392767217,1752.5572392767217,212059.42595248262,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,211183.14733284424,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"GV221+GV215","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"JH221+JH215","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"LT221+LT215","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"OF221+OF215","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12]
[]
[null,"Minimum Cash Balance"]
[null,null,"Next 6 month debt service",null,null,null,{"$f":"'General Assumptions'!G61","v":6},null,null,null,{"$f":"SUM(OFFSET(K225,0,1,1,$G$228))*OR(K211,K197)","v":0},{"$f":"SUM(OFFSET(L225,0,1,1,$G$228))*OR(L211,L197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91354.009570110196,91734.651276652323,92116.878990305035,92500.699319431311,92886.11889992893,93273.144395345298,303968.65121019847,303416.90912115801,302800.79837118881,302120.05075753707,301374.39695993741,300563.56653595669,299687.2879163184,298811.00929668004,297934.73067704163,297058.45205740328,296182.17343776493,295305.89481812657,294429.61619848828,293553.33757884987,292677.05895921151,291800.78033957316,290924.50171993481,290048.2231002964,289171.9444806581,288295.66586101975,287419.3872413814,286543.10862174304,285666.83000210463,284790.55138246628,283914.27276282792,283037.99414318957,282161.71552355122,281285.43690391287,280409.15828427451,279532.87966463616,278656.60104499781,277780.32242535945,276904.0438057211,276027.76518608275,275151.48656644439,{"$f":"SUM(OFFSET(BX225,0,1,1,$G$228))*OR(BX211,BX197)","v":274275.20794680604},273398.92932716769,272522.65070752933,271646.37208789098,270770.09346825257,269893.81484861427,269017.53622897586,268141.25760933757,267264.97898969916,266388.7003700608,265512.42175042245,264636.1431307841,263759.86451114574,262883.58589150739,262007.30727186904,261131.02865223071,260254.75003259236,259378.47141295401,258502.19279331565,257625.91417367727,256749.63555403892,255873.35693440057,254997.07831476221,254120.79969512389,253244.52107548554,252368.24245584712,251491.96383620874,250615.68521657039,249739.40659693201,248863.12797729365,247986.84935765527,247110.57073801695,246234.29211837859,245358.01349874021,244481.73487910186,243605.45625946348,242729.17763982512,241852.8990201868,240976.62040054845,240100.34178091009,239224.06316127171,238347.78454163336,237471.50592199501,236595.22730235665,235718.9486827183,234842.67006307995,233966.39144344159,233090.11282380324,232213.83420416489,231337.5555845265,230461.27696488815,229584.99834524983,228708.71972561147,227832.44110597312,226956.16248633477,226079.88386669639,225203.60524705803,224327.32662741968,223451.04800778133,222574.769388143,221698.49076850465,220822.21214886624,219945.93352922786,219069.6549095895,{"$f":"SUM(OFFSET(EJ225,0,1,1,$G$228))*OR(EJ211,EJ197)","v":218193.37628995112},217317.09767031277,216440.81905067438,215564.54043103606,214688.26181139768,213811.98319175933,212935.70457212097,212059.42595248259,211183.14733284424,3.637978807091713E-11,3.637978807091713E-11,3.637978807091713E-11,3.637978807091713E-11,3.637978807091713E-11,3.637978807091713E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(GV225,0,1,1,$G$228))*OR(GV211,GV197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(JH225,0,1,1,$G$228))*OR(JH211,JH197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(LT225,0,1,1,$G$228))*OR(LT211,LT197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(OF225,0,1,1,$G$228))*OR(OF211,OF197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shortfall in cash",null,null,null,null,null,null,null,{"$f":"MAX(K228-K232,0)","v":0},{"$f":"MAX(L228-L232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91354.009570110196,380.64170654219924,762.86942019491107,1146.6897493211873,1532.1093298188061,1919.1348252351745,212614.64164008835,212062.89955104789,211446.78880107868,210766.04118742695,152185.55628211072,88757.577287247201,36974.465486440226,298811.00929668004,266925.51794184995,230586.12851671243,178179.05405539155,118366.40581824587,51532.096820343519,293553.33757884987,226568.24788394818,163862.11135610094,108872.26307887729,61952.262222490506,26844.444986858056,288295.66586101975,257049.74000314518,221375.36155779805,169716.56903072182,110692.38233652458,44684.825431035046,283037.99414318957,216842.09763622354,154907.00280058829,100652.95723477867,54431.781290024461,19967.205902108457,277780.32242535945,247140.18088345614,212096.75616382371,161151.62371685047,{"$f":"MAX(BX228-BX232,0)","v":102880.92586299192},37664.806175510777,272522.65070752933,207080.50650363037,145880.94898486615,92327.222572722763,46769.416710833088,12912.748926199303,267264.97898969916,237193.11760801432,202742.8469501989,152472.99220891736,94917.030686143902,30453.234093417152,262007.30727186904,197279.66280991479,136776.30555812403,83883.560535346187,38949.794034940569,5661.8014579981391,256749.63555403892,227204.41073269153,193305.33327563616,143668.19222001795,86784.011241412401,23029.198541830032,228462.76529437871,164399.69212150958,104542.46127605741,52260.561384757137,7900.6429605516023,0,246234.29211837859,217415.25791174217,184268.01994754071,135465.05485671078,79455.151300546509,16612.87060264271,224363.74979790574,161274.56229695558,102374.72390134048,51016.981683355349,7546.2900204777252,0,235718.9486827183,207692.99518204972,175364.80780590273,127463.271448122,72395.152798692987,10533.178343983542,219928.09862090461,157841.267486016,99927.607261755853,49523.208353655442,6971.3390177050023,0,225203.60524705803,198003.62685040792,166527.5099306241,119560.26858535192,65466.85839092196,4618.1818462745578,215327.7516829533,154274.58756628504,{"$f":"MAX(EJ228-EJ232,0)","v":97378.749525890802},47959.755894997128,6359.1989023517235,0,214688.26181139768,188349.07522164017,157759.98506347253,111761.85706786088,58678.045606008323,0,3.637978807091713E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GV228-GV232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JH228-JH232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(LT228-LT232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OF228-OF232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,149188.84067782669,211805.98924870949,262712.82242987817,0,31009.212735191708,66472.32354069085,118003.11938237338,176939.4889998807,242897.51937814476,0,66108.811075263337,127938.66898347222,182052.23864105751,228095.96087780589,262327.49949380005,0,30369.647238236219,65167.747063944997,115950.26097138281,174098.1690459417,239229.44733179288,0,65319.617887327695,126378.43410332457,179756.20104949584,225101.0983746117,258689.39514288935,0,29763.862922264954,63931.009022259052,113999.86284959392,{"$f":"BW238","v":171394.28208381412},235734.12315165691,0,64565.865584260609,124889.14448338642,177566.59227589151,222248.11951814278,255228.50868313827,0,29195.582762046477,62769.574800223541,112163.15092186673,168842.83382500184,232430.35179809024,0,63851.365842315907,123478.44447446833,175494.91087760782,219552.39875837509,251964.11271567913,0,28668.946201709034,61691.74503912605,110452.60747510594,166460.50983407313,229339.04391401709,23029.198541830032,86215.993095060825,145196.9453208746,196602.56659253652,240086.20639710367,271979.40098169103,0,27942.755586998032,60213.714931561131,108140.4014027527,163274.02633927861,225240.02841754409,16612.87060264271,78825.779483954509,136849.33925993124,187330.80285827801,229925.21590151728,260982.34387393456,0,27149.674881030212,58601.583637538846,105626.84137568124,159818.6814054719,220804.37724054296,10533.178343983542,71743.730859233823,128781.11246385562,178309.23275231768,219984.82346862977,250175.78702167253,0,26323.699777011749,56923.538077157209,103014.50080279108,156231.63237758269,216204.03030259168,4618.1818462745578,64795.067343304472,{"$f":"EI238","v":120814.62676406032},169357.34177531564,210081.62014832266,239373.40923250208,0,25462.907970119155,55175.719508648428,100297.56888462171,152505.10172683591,211429.22862697166,0,59116.570713356079,114091.35210383698,161621.31386083548,201366.52986322137,229730.90099975214,253920.59935179946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Increase in cash - Trapped",null,null,null,null,null,null,null,{"$f":"K290","v":0},{"$f":"L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31009.212735191708,35463.110805499142,51530.795841682535,58936.36961750732,65958.030378264069,0,66108.811075263337,61829.857908208876,54113.5696575853,46043.722236748385,34231.538615994141,0,30369.647238236219,34798.099825708778,50782.513907437817,58147.908074558887,65131.278285851178,0,65319.617887327695,61058.816215996878,53377.76694617125,45344.89732511586,33588.296768277636,0,29763.862922264954,34167.146099994097,50068.853827334875,57394.419234220193,{"$f":"BX290","v":64339.841067842797},0,64565.865584260609,60323.278899125813,52677.447792505074,44681.52724225125,32980.389164995489,0,29195.582762046477,33573.992038177064,49393.5761216432,56679.682903135108,63587.517973088397,0,63851.365842315907,59627.078632152421,52016.466403139508,44057.487880767265,32411.713957304051,0,28668.946201709034,33022.798837417016,48760.862435979885,56007.902358967192,62878.534079943951,0,63186.794553230793,58980.952225813773,51405.621271661919,43483.639804567138,31893.194584587342,0,27942.755586998032,32270.9593445631,47926.68647119157,55133.624936525914,61966.002078265476,0,62212.908881311792,58023.559775976712,50481.463598346782,42594.41304323927,31057.127972417271,0,27149.674881030212,31451.908756508637,47025.257738142391,54191.840029790656,60985.695835071056,0,61210.552515250289,57037.381604621791,49528.120288462051,41675.590716312086,30190.963553042766,0,26323.699777011749,30599.838300145457,46090.962725633872,53217.131574791601,59972.397925008976,0,60176.885497029914,56019.559420755839,{"$f":"EJ290","v":48542.715011255314},40724.278373007022,29291.789084179425,0,25462.907970119155,29712.811538529269,45121.849375973281,52207.532842214197,58924.12690013575,0,59116.570713356079,54974.781390480908,47529.961756998498,39745.216002385896,28364.371136530764,24189.698352047315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add : Increase in cash from Grace Period",null,null,null,null,null,null,null,{"$f":"K299","v":0},{"$f":"L299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91354.009570110124,0,0,0,0,0,0,0,0,57834.831107716564,62617.148570882789,50906.833181168709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction in Cash in repayment month",null,null,null,null,null,null,null,{"$f":"K283","v":0},{"$f":"L283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262712.82242987817,0,0,0,0,0,242897.51937814476,0,0,0,0,0,262327.49949380005,0,0,0,0,0,239229.44733179288,0,0,0,0,0,258689.39514288935,0,0,0,0,{"$f":"BX283","v":0},235734.12315165691,0,0,0,0,0,255228.50868313827,0,0,0,0,0,232430.35179809024,0,0,0,0,0,251964.11271567913,0,0,0,0,0,229339.04391401709,0,0,0,0,0,271979.40098169103,0,0,0,0,0,225240.02841754409,0,0,0,0,0,260982.34387393456,0,0,0,0,0,220804.37724054296,0,0,0,0,0,250175.78702167253,0,0,0,0,0,216204.03030259168,0,0,{"$f":"EJ283","v":0},0,0,239373.40923250208,0,0,0,0,0,211429.22862697166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Reduction after local debt reapyment",null,null,null,null,null,null,null,{"$f":"K284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253920.59935179946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: cash trapped to meet shortfall",null,null,null,null,null,null,null,{"$f":"K301","v":0},{"$f":"L301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23029.198541830032,0,0,0,0,0,0,0,0,0,0,0,16612.87060264271,0,0,0,0,0,0,0,0,0,0,0,10533.178343983542,0,0,0,0,0,0,0,0,0,0,0,4618.1818462745578,0,0,{"$f":"EJ301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K232+K233-K235+K234-K236+K237","v":0},{"$f":"L232+L233-L235+L234-L236+L237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,149188.84067782669,211805.98924870949,262712.82242987817,0,31009.212735191708,66472.32354069085,118003.11938237338,176939.4889998807,242897.51937814476,0,66108.811075263337,127938.66898347222,182052.23864105751,228095.96087780589,262327.49949380005,0,30369.647238236219,65167.747063944997,115950.26097138281,174098.1690459417,239229.44733179288,0,65319.617887327695,126378.43410332457,179756.20104949584,225101.0983746117,258689.39514288935,0,29763.862922264954,63931.009022259052,113999.86284959392,171394.28208381412,{"$f":"BX232+BX233-BX235+BX234-BX236+BX237","v":235734.12315165691},0,64565.865584260609,124889.14448338642,177566.59227589151,222248.11951814278,255228.50868313827,0,29195.582762046477,62769.574800223541,112163.15092186673,168842.83382500184,232430.35179809024,0,63851.365842315907,123478.44447446833,175494.91087760782,219552.39875837509,251964.11271567913,0,28668.946201709034,61691.74503912605,110452.60747510594,166460.50983407313,229339.04391401709,23029.198541830032,86215.993095060825,145196.9453208746,196602.56659253652,240086.20639710367,271979.40098169103,0,27942.755586998032,60213.714931561131,108140.4014027527,163274.02633927861,225240.02841754409,16612.87060264271,78825.779483954509,136849.33925993124,187330.80285827801,229925.21590151728,260982.34387393456,0,27149.674881030212,58601.583637538846,105626.84137568124,159818.6814054719,220804.37724054296,10533.178343983542,71743.730859233823,128781.11246385562,178309.23275231768,219984.82346862977,250175.78702167253,0,26323.699777011749,56923.538077157209,103014.50080279108,156231.63237758269,216204.03030259168,4618.1818462745578,64795.067343304472,120814.62676406032,{"$f":"EJ232+EJ233-EJ235+EJ234-EJ236+EJ237","v":169357.34177531564},210081.62014832266,239373.40923250208,0,25462.907970119155,55175.719508648428,100297.56888462171,152505.10172683591,211429.22862697166,0,59116.570713356079,114091.35210383698,161621.31386083548,201366.52986322137,229730.90099975214,253920.59935179946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232+GV233-GV235+GV234-GV236+GV237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232+JH233-JH235+JH234-JH236+JH237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232+LT233-LT235+LT234-LT236+LT237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232+OF233-OF235+OF234-OF236+OF237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Positive Balance test",null,null,null,null,{"$f":"AND(K240:OT240)","v":true},null,null,{"$f":"K238>=0","v":true},{"$f":"L238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF238>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Interest Income",null,null,null,null,{"$f":"'General Assumptions'!G63/12","v":5.8333333333333336E-3},null,null,{"$f":"K232*$H$242","v":0},{"$f":"L232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,870.26823728732245,1235.5349372841388,1532.4914641742894,0,180.88707428861829,387.75522065402998,688.3515297305114,1032.1470191659707,1416.9021963725111,0,385.63473127236949,746.30890240358804,1061.9713920728354,1330.559771787201,1530.2437470471671,0,177.15627555637795,380.14519120634583,676.37652233306642,1015.5726527679933,1395.5051094354585,0,381.03110434274492,737.20753226939337,1048.5778394553924,1313.0897405185683,1509.0214716668545,0,173.62253371321225,372.93088596317784,664.99919995596451,{"$f":"BX232*$H$242","v":999.79997882224905},1375.1157183846653,0,376.63421590818689,728.5200094864208,1035.8051216093672,1296.4473638558329,1488.8329673183066,0,170.3075661119378,366.15585300130402,654.28504704422267,984.91653064584409,1355.8437188221931,0,372.46630074684282,720.29092610106522,1023.7203134527124,1280.7223260905214,1469.7906575081283,0,167.23551950996938,359.86851272823532,644.30687693811797,971.01964069875999,1337.8110894984331,134.33699149400852,502.92662638785481,846.98218103843521,1146.8483051231296,1400.5028706497715,1586.546505726531,0,162.99940759082185,351.24667043410659,630.81900818272413,952.43182031245863,1313.9001657690073,96.908411848749139,459.81704698973465,798.28781234959888,1092.7630166732883,1341.2304260921842,1522.3970059312851,0,158.37310347267623,341.84257121897662,616.15657469147391,932.2756415319194,1288.0255339031673,61.443540339903997,418.50509667886399,751.22315603915786,1040.1371910551866,1283.244803567007,1459.3587576264231,0,153.55491536590188,332.0539721167504,600.91792134961463,911.35118886923237,1261.1901767651182,26.939394103268256,377.97122616927612,{"$f":"EJ232*$H$242","v":704.75198945701857},987.9178270226746,1225.4761175318822,1396.3448871895955,0,148.53362982569507,321.85836380044918,585.06915182696002,889.61309340654282,1233.337166990668,0,344.84666249457712,665.53288727238237,942.79099752154036,1174.6380908687913,1340.0969224985542,1481.2034962188302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF232*$H$242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IDC and Fee Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J250","v":0},{"$f":"K250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,44.162402806699738,132.90174739377673,4861.4798941043018,14249.036177997034,28314.78888388785,28314.78888388785,28314.78888388785,28314.78888388785,28314.78888388785,28314.78888388785,28314.78888388785,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"BW250","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"EI250","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"GU250","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"JG250","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"LS250","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"OE250","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974]
[null,null,"Add: IDC",null,null,null,null,null,null,null,{"$f":"K177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,44.162402806699738,88.739344587076985,4728.5781467105253,9387.5562838927326,14065.752705890816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Signing Fees",null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72325.617198481879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation on IDC"]
[null,null,"Less: Amortization ofSigning Fees"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K245+K246+K247-K248-K249","v":0},{"$f":"L245+L246+L247-L248-L249","v":0},0,0,0,0,0,0,0,0,0,0,0,44.162402806699738,132.90174739377673,4861.4798941043018,14249.036177997034,28314.78888388785,28314.78888388785,28314.78888388785,28314.78888388785,28314.78888388785,28314.78888388785,28314.78888388785,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"BX245+BX246+BX247-BX248-BX249","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"EJ245+EJ246+EJ247-EJ248-EJ249","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"GV245+GV246+GV247-GV248-GV249","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"JH245+JH246+JH247-JH248-JH249","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"LT245+LT246+LT247-LT248-LT249","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"OF245+OF246+OF247-OF248-OF249","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974]
[]
[]
[]
["Profit and loss Statement"]
[null,"Revenues",null,null,null,null,null,null,null,null,{"$f":"K89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77403.678887486763,72578.335178686742,64218.055232589919,55538.178626385394,43030.315188275577,38363.169583939365,40847.536379598336,45258.619683049219,61614.116177548465,68944.378923761047,75834.421666511495,76643.643857308387,77018.426234705141,72217.099168151544,63898.42990611423,55261.754676593853,42816.145224850326,38172.228881071649,40644.230516414376,45033.359029489402,61307.45114498974,68601.229796271,75456.979501757916,76262.174041670834,76635.09105675944,71857.661097111457,63580.395414941086,54986.706540736224,42603.041225572269,37982.238525956906,40441.936544709526,44809.219540525351,61002.312441915688,68259.788586460898,75081.415937573867,75882.602872977994,76253.66381001714,71500.012016883818,63263.943841184293,54713.027371128082,42390.997884937598,37793.193788535842,40240.649428109769,44586.195635910248,60698.692471497714,67920.046793703586,{"$f":"BW89","v":74707.721623811391},75504.920901307341,75874.134998346199,71144.143023325218,62949.067306366458,54440.710354167175,42180.009923848942,37605.089962291531,40040.364155308096,44364.281763171173,60396.583674718036,67581.99595968108,74335.887256859933,75129.118723770312,75496.495172878582,70790.045256609897,62635.757971222883,54169.748710163862,41970.07208948402,37417.922364132246,39841.075739939661,44143.472397470912,60095.978530181521,67245.627668174056,73965.903579414749,74755.186984278349,75120.73493177502,70437.709901009017,62324.008035506311,53900.135693172269,41761.179155164806,37231.686334274891,39642.779220457742,43923.762041470422,59796.869553928424,66910.933544852262,73597.761380246404,74383.116373309807,74746.844919990981,70087.128184671339,62013.809737792799,53631.864590822363,41553.325920227457,37046.377236129025,39445.469660010138,43705.145225191918,59499.249299248098,66577.905257066101,73231.451493971588,74012.897627678409,74374.815829043742,69738.291379404778,61705.155355288487,53364.928724152873,41346.507209892814,36861.990456181353,39249.142146316313,43487.616505882783,59203.110356493591,66246.534513639155,72866.964800824731,73644.521530302402,74004.638396780705,69391.19080045908,{"$f":"EI89","v":61398.037203637308},53099.321447444927,41140.717875137561,36678.521403880921,39053.791791545053,43271.170467879936,58908.445352897113,65916.813064661692,72504.292226431106,73277.978909975238,73636.303407148662,69045.817806309657,61092.447636729652,52835.036148056664,40935.952792566022,36495.965511524788,38859.413732192814,43055.801722475117,58615.246952386551,65588.732701285378,72143.42474158082,72913.260641137153,73269.801689964501,68702.163798442372,60788.379046512076,52572.066246258597,40732.206864282649,36314.318234144353,38666.003128962613,42841.504907780632,58323.507855402779,65262.285255518807,71784.353362004069,72550.357643648022,72905.124120686771,75462.606045145396,67121.411460633855,58354.546469072469,45450.297082678568,40733.883285214863,43599.984541584301,48562.485397358956,66459.789003695609,74757.837929630405,82661.519070400987,83983.173437380727,84837.900246244157,79967.670417576577,71128.51239772173,61838.271747655119,48163.647771642223,43165.667395999575,46202.872876494614,51461.631534314096,70427.391546612329,79220.828142495287,87596.353474507298,88996.909675301082,89902.663071988267,84741.683956534107,75374.834435358527,65529.972969004615,51038.983583561327,45742.62730355424,{"$f":"GU89","v":48961.151809710071},54533.854651465939,74631.857163796158,83950.255724226765,92825.794013001345,94309.962431454391,95269.788667279747,89800.70273762432,79874.658904572905,69442.066150260856,54085.974916061066,48473.429900582967,51884.09805038404,57789.487322496163,79087.326413769391,88962.02679788199,98367.428464380195,99940.200690932063,100957.32787626548,95161.741372846227,84643.119721786279,73587.708536032587,57314.869482686343,51367.259487173345,54981.542120665348,61239.478968449774,83808.784036427649,94272.997070849233,104239.89458511601,105906.5602046359,106984.40916576031,100842.83023453811,89696.254287559408,77980.842849154491,60736.526778254942,54433.848659652351,58263.901417943656,64895.43268308774,88812.109350072526,99901.028524362933,110462.942792601,112229.10717444515,113371.30295856051,106863.07609555377,95051.057423958729,82636.244183183575,64362.454601768419,57683.511043485254,61742.215250887486,68769.644256687272,94114.129657111902,105865.04948734278,117057.50259021964,118929.10574034251,120139.48980741063,113242.72638961424,100725.53853194496,87569.569694344216,68204.847759714452,61127.175980305459,65428.181967109078,72875.143529535373,99732.676838042404,112185.11829659867,{"$f":"JG89","v":124045.75295795113},126029.08949647441,127311.7326389082,120003.23730795718,106738.78216101782,92797.411260047695,72276.62907992964,64776.425285735721,69334.198297324707,77225.738214196899,105686.64732405319,118882.490757505,131451.19694524122,133552.93727666949,134912.15331031865,127167.34596130866,113111.01219482574,98337.351281087787,76591.492873960524,68643.532201625087,73473.401048333428,81836.060333941059,111996.06564995155,125979.69163202963,139298.74071701552,141525.95346429912,142966.31373677787,134759.1468498731,119863.65986861121,104208.02181518837,81163.950994097162,72741.502673707262,77859.711285037629,86721.615433509287,118682.1518011536,133500.59039454773,147614.7773186845,149974.9530965797,151501.30186173157,142804.17289852808,127019.43584724939,110429.16724078212,86009.381639979008,77084.119093505637,82507.88115009843,91898.834727731009,125767.39258124246,141470.48151022429,156427.27544185988,158928.35204954233,160545.82275974972,151329.48132976328,134602.40660629547,117021.71066177222,91144.08107892095,81685.986651599771,87433.5434786923,97385.130363375516,133275.61724011999,149916.1695059597,165765.87348932202,168416.2626069813,0,0,{"$f":"LS89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expenses",null,null,null,null,null,null,null,null,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9280.4938231978904,9165.6736164198537,8962.5105919689358,8751.3884002209361,8444.5974486738342,8333.8555166138249,8741.7646319299656,8858.0410612104533,9272.9593869953133,9462.2786018956467,9640.6242165004769,9666.9813849444672,9682.5097944215577,9568.6678737859074,9366.9249747595768,9157.2646744501435,8852.4139387985651,8742.6386242756398,9169.1322300043103,9285.2497470605231,9698.5249727428672,9887.3261572758456,10065.210591441431,10091.865298502136,10107.747399174263,9994.905337853088,9794.6020774375284,9586.4231137388415,9283.529799043481,9174.7432942392898,9620.855879843135,9736.8425637427772,10148.510299054034,10336.823607604922,10514.276877860506,10541.255509640077,10557.517554755139,10445.69853729538,10246.856059348109,10040.179517533303,9739.2624892442254,9631.4886310949769,10098.311194054981,10214.196757839514,10624.294218336172,10812.151447649498,{"$f":"BW95","v":10989.205223001009},11016.535845628516,11033.205778653361,10922.434704675368,10725.075887915555,10519.924598093052,10221.004487277049,10114.268863375859,10602.952004097768,10718.767901942185,11127.33401691228,11314.768714426316,11491.456425253526,11519.168894261251,11536.276458826758,11426.580053468413,11230.729622448562,11027.128271113428,10730.227586534611,10624.557647922516,11136.314834298799,11252.09437563203,11659.169902998014,11846.217482213133,12022.574436237741,12050.700513046069,12068.277370038244,11959.684301583109,11765.368944882832,11563.344193728259,11268.487441227233,11163.912622520595,11700.023633459708,11815.802104498147,12221.429753170949,12408.127616509097,12584.191122293374,12612.764598266336,12630.844450527931,12523.385455684369,12330.633951795615,12130.214564256381,11837.428373902363,11733.980221233529,12295.794778979929,12411.60957215595,12815.834132324693,13002.221801966924,13178.031300432447,13207.088128996009,13225.706854133356,13119.414871461871,12928.258222865585,12729.475198895994,12438.788460417056,12336.500767696081,12925.442369304566,13041.333121103224,13444.20160297646,13630.320860197171,13805.918064684984,13835.496502032176,13854.692293854056,13749.602605872522,{"$f":"EI95","v":13560.074181839029},13362.960901460592,13074.404908490013,12973.313862528325,13590.883821425889,13706.892559176373,14108.454340724285,14294.349374274458,14469.778419701899,14499.919174642917,14519.732693792568,14415.883078323322,14228.018767003532,14032.611143192296,13746.219746904046,13646.364081976024,14294.145791145636,14410.317089349544,14810.624073632276,14996.341637759946,15171.649239465445,15202.395633017177,15222.870167394998,15120.301058754536,14934.139429165769,14740.476070686384,14456.285843429936,14357.707005885861,15037.370434840692,15153.751581657038,15552.858364362308,15738.447947096745,15913.683570002369,15945.081705350374,15966.263340963695,16042.577647234844,15846.490166130163,15639.82639286733,15329.793822224477,15224.523300080873,15950.98276694469,16087.818474837435,16548.091460096522,16768.45064057898,16979.018544157563,17025.104053478914,17059.585008177524,16951.011042400904,16743.283230340665,16524.348075964404,16195.873428742181,16084.38533062565,16850.914189093641,16995.986599159904,17483.805620249575,17717.388509707453,17940.595949945928,17989.50187487217,18026.110825257387,17911.124943007202,17691.066167412297,17459.131348650753,17111.117978084345,16993.045474091548,{"$f":"GU95","v":17801.85686072367},17955.662099223689,18472.676059165002,18720.276551083025,18956.882570191545,19008.781781853188,19047.65028572228,18925.874241833415,18692.752918499853,18447.046954202684,18078.333026081895,17953.2876698978,18806.71714378984,18969.781241433411,19517.737769161951,19780.197440985994,20031.006686060402,20086.082668002535,20127.350430727602,19998.383694277552,19751.424860705811,19491.130511169038,19100.485130497309,18968.05558731053,19868.567913407493,20041.448609222523,20622.199972147715,20900.410950773861,21166.276415264256,21224.723915988681,21268.539296009487,21131.957739063171,20870.340484094264,20594.592038698174,20180.711146305635,20040.461845977188,20990.658154939261,21173.946809038611,21789.456179793651,22084.364179346281,22366.190109417152,22428.215835115057,22474.736380850158,22330.090890170955,22052.945631427498,21760.826035608814,21322.328061063083,21173.797772163995,22176.423117730978,22370.746739557319,23023.094838163583,23335.702380427421,23634.447356132983,23700.270706087718,23749.663726220235,23596.478733429529,23302.884333557231,22993.422145605957,22528.843401954189,22371.543722030725,23429.495057998229,23635.518457024522,24326.91059096656,24658.280419461564,{"$f":"JG95","v":24974.960621257702},25044.814468550554,25097.257637766837,24935.029563169788,24624.01027534276,24296.176442951513,23803.966247968947,23637.380005122373,24753.714605276324,24972.142671561527,25704.916197617211,26056.174896966622,26391.867568714402,26465.999089028817,26521.681091418093,26349.876696433552,26020.398929022951,25673.103374921153,25151.618882632181,24975.198443212612,26153.142788870337,26384.722911317549,27161.355144417183,27533.696977360603,27889.544097648162,27968.215649140828,28027.336861601463,27845.391504437703,27496.360394146475,27128.448399520763,26575.94912479549,26389.114601704834,26540.921344469425,26786.445975108196,27609.562571011636,28004.253546158408,28381.465720480326,28464.955777870964,28527.728996015598,28335.044784919941,27965.300567053913,27575.548940788231,26990.190958797291,26792.328314574283,26953.324242756727,27213.633615874773,28086.017456061196,28504.399640267933,28904.260227356528,28992.864373583157,29059.515582790205,28855.459420868967,28463.773584745242,28050.886605806401,27430.716407036154,27221.175445555476,27391.917364990306,27667.902380473639,28592.50298934105,29035.999079433073,29459.868565836681,29553.900544829987,0,0,{"$f":"LS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,null,null,{"$f":"K255-K256","v":0},{"$f":"L255-L256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68123.185064288875,63412.661562266891,55255.544640620981,46786.790226164456,34585.717739601743,30029.31406732554,32105.771747668368,36400.578621838766,52341.156790553156,59482.1003218654,66193.797450011014,66976.662472363925,67335.916440283589,62648.43129436564,54531.504931354655,46104.490002143706,33963.731286051763,29429.590256796007,31475.098286410066,35748.109282428879,51608.926172246873,58713.903638995151,65391.768910316488,66170.308743168702,66527.343657585181,61862.755759258369,53785.793337503557,45400.283426997383,33319.511426528785,28807.495231717614,30821.080664866393,35072.376976782572,50853.802142861656,57922.964978855976,64567.139059713358,65341.347363337918,65696.146255262007,61054.31347958844,53017.087781836184,44672.84785359478,32651.735395693373,28161.705157440865,30142.338234054791,34371.998878070735,50074.39825316154,57107.895346054087,63718.516400810382,{"$f":"BX255-BX256","v":64488.385055678824},64840.929219692836,60221.708318649849,52223.991418450903,43920.785756074125,31959.005436571893,27490.821098915672,29437.41215121033,33645.513861228988,49269.249657805754,56267.227245254762,62844.430831606405,63609.94982950906,63960.218714051822,59363.465203141488,51405.028348774322,43142.620439050435,31239.844502949411,26793.36471620973,28704.760905640862,32891.378021838886,48436.808627183505,55399.410185960922,61943.329143177005,62704.486471232281,63052.457561736774,58478.025599425906,50558.639090623481,42336.791499444007,30492.691713937573,26067.773711754297,27942.755586998035,32107.959936972275,47575.439800757478,54502.805928343165,61013.570257953033,61770.351775043469,62116.000469463048,57563.742728986967,49683.175785997184,41501.650026565985,29715.897546325094,25312.397014895498,27149.674881030209,31293.535653035968,46683.415166923405,53575.683455099177,60053.420193539139,60805.8094986824,61149.108974910385,56618.876507942907,48776.897132422906,40635.453525256875,28907.71874947576,24525.489688485271,26323.699777011745,30446.283384779559,45758.908753517127,52616.213653441984,59061.046736139746,59809.025028270225,60149.946102926653,55641.588194586555,47837.963021798278,{"$f":"EJ255-EJ256","v":39736.360545984338},28066.312966647551,23705.207541352596,25462.907970119166,29564.277908703563,44799.991012172832,51622.463690387231,58034.513806729206,58778.059735332325,59116.570713356094,54629.934727986336,46864.428869726122,38802.425004864366,27189.733045661975,22849.601429548762,24565.267941047176,28645.484633125572,43804.622878754279,50592.391063525429,56971.775502115372,57710.865008119974,58046.931522569503,53581.862739687836,45854.239617346306,37831.590175572215,26275.921020852715,21956.611228258495,23628.632694121923,27687.753326123595,42770.649491040473,49523.837308422066,55870.669792001703,56605.275938297651,56938.86077972308,59420.028397910552,51274.921294503692,42714.720076205136,30120.50326045409,25509.35998513399,27649.001774639612,32474.666922521523,49911.69754359909,57989.387289051425,65682.500526243428,66958.069383901806,67778.315238066629,63016.659375175674,54385.229167381069,45313.923671690718,31967.77434290004,27081.282065373925,29351.958687400973,34465.644935154196,52943.58592636275,61503.439632787835,69655.75752456137,71007.407800428919,71876.552246730877,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476982,28749.581829462692,31159.2949489864,{"$f":"GV255-GV256","v":36578.192552242253},56159.181104631156,65229.979173143744,73868.911442809796,75301.1806496012,76222.138381557466,70874.828495790905,61181.905986073049,50995.019196058172,36007.641889979175,30520.142230685167,33077.380906594204,38819.706081062752,59569.588644607444,69181.829356895993,78336.421778319796,79854.118022929528,80829.977445537879,75163.357678568675,64891.694861080468,54096.578024863549,38214.384352189038,32399.203899862816,35112.974207257852,41198.030359227254,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647217,85715.869869750823,79710.872495474934,68825.913803465141,57386.250810456317,40555.815631949306,34393.386813675163,37273.243263004391,43721.485874049133,67022.653170278878,77816.664345016645,88096.752683183848,89800.89133933009,90896.566577710357,84532.985205382807,72998.111792531228,60875.418147574761,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129953,71091.034818948319,82529.34710691536,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.654198387725,64576.147548738256,45676.004357760263,38755.632258274738,41998.686909110853,49239.625072510855,75405.766247075837,87526.837877137106,99070.792336693426,{"$f":"JH255-JH256","v":100984.27502792385},102214.47500114137,95068.207744787389,82114.771885675058,68501.234817096178,48472.662831960697,41139.045280613347,44580.483692048379,52253.595542635376,79981.731126435974,92826.31586053838,105059.32937652682,107086.93818764067,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166638,51439.873991328343,43668.333758412475,47320.258259463095,55451.33742262351,84834.710505534371,98445.994654669019,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464729,77079.573415667604,54588.001869301675,46352.388072002432,51318.789940568204,59935.169458401091,91072.589230141952,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571598,114469.12811360814,99054.135280195478,82853.61829999389,59019.190681181717,50291.790778931354,55554.556907341699,64685.201111856237,97681.375125181265,112966.08186995635,127523.01521450335,129935.48767595917,131486.30717695953,122474.02190889431,106138.63302155022,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901881,104683.11425077893,120880.17042652663,136306.00492348534,138862.36206215131,0,0,0,{"$f":"LT255-LT256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF255-OF256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation without IDC",null,null,null,null,null,null,null,null,{"$f":"K133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,{"$f":"BW133","v":47086.990363594967},47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363594967,47086.990363587625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation on IDC"]
[null,"Amortization Signing fees"]
[null,null,"EBIT",null,null,null,null,null,null,null,{"$f":"K257-K258-K259-K260","v":0},{"$f":"L257-L258-L259-L260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21036.194700693908,16325.671198671924,8168.5542770260145,-300.20013743051095,-12501.272623993224,-17057.676296269427,-14981.218615926598,-10686.411741756201,5254.1664269581888,12395.109958270434,19106.807086416047,19889.672108768958,20248.926076688622,15561.440930770674,7444.5145677596884,-982.50036145126069,-13123.259077543204,-17657.400106798959,-15611.892077184901,-11338.881081166088,4521.935808651906,11626.913275400184,18304.778546721522,19083.318379573735,19440.353293990214,14775.765395663402,6698.8029739085905,-1686.706936597584,-13767.478937066182,-18279.495131877353,-16265.909698728574,-12014.613386812394,3766.811779266689,10835.97461526101,17480.148696118391,18254.356999742951,18609.15589166704,13967.323115993473,5930.0974182412174,-2414.142510000187,-14435.254967901594,-18925.285206154102,-16944.652129540176,-12714.991485524231,2987.4078895665734,10020.90498245912,16631.526037215415,{"$f":"BX257-BX258-BX259-BX260","v":17401.394692083857},17753.93885609787,13134.717955054883,5137.0010548559367,-3166.2046075208418,-15127.984927023073,-19596.169264679294,-17649.578212384637,-13441.476502365978,2182.2592942107876,9180.2368816597955,15757.440468011438,16522.959465914093,16873.228350456855,12276.474839546521,4318.037985179355,-3944.3699245445314,-15847.145860645556,-20293.625647385237,-18382.229457954105,-14195.612341756081,1349.8182635885387,8312.419822365955,14856.338779582038,15617.496107637315,15965.467198141807,11391.035235830939,3471.6487270285143,-4750.1988641509597,-16594.298649657394,-21019.21665184067,-19144.234776596932,-14979.030426622692,488.44943716251146,7415.8155647481981,13926.579894358067,14683.361411448503,15029.010105868081,10476.752365392,2596.1854224022172,-5585.3403370289816,-17371.092817269873,-21774.593348699469,-19937.315482564758,-15793.454710558999,-403.57519667156157,6488.6930915042103,12966.429829944173,13718.819135094775,61149.108974910385,56618.876507942907,48776.897132422906,40635.453525256875,28907.71874947576,24525.489688485271,26323.699777011745,30446.283384779559,45758.908753517127,52616.213653441984,59061.046736139746,59809.025028270225,60149.946102926653,55641.588194586555,47837.963021798278,{"$f":"EJ257-EJ258-EJ259-EJ260","v":39736.360545984338},28066.312966647551,23705.207541352596,25462.907970119166,29564.277908703563,44799.991012172832,51622.463690387231,58034.513806729206,58778.059735332325,59116.570713356094,54629.934727986336,46864.428869726122,38802.425004864366,27189.733045661975,22849.601429548762,24565.267941047176,28645.484633125572,43804.622878754279,50592.391063525429,56971.775502115372,57710.865008119974,58046.931522569503,53581.862739687836,45854.239617346306,37831.590175572215,26275.921020852715,21956.611228258495,23628.632694121923,27687.753326123595,42770.649491040473,49523.837308422066,55870.669792001703,56605.275938297651,56938.86077972308,59420.028397910552,51274.921294503692,42714.720076205136,30120.50326045409,25509.35998513399,27649.001774639612,32474.666922521523,49911.69754359909,57989.387289051425,65682.500526243428,66958.069383901806,67778.315238066629,63016.659375175674,54385.229167381069,45313.923671690718,31967.77434290004,27081.282065373925,29351.958687400973,34465.644935154196,52943.58592636275,61503.439632787835,69655.75752456137,71007.407800428919,71876.552246730877,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476982,28749.581829462692,31159.2949489864,{"$f":"GV257-GV258-GV259-GV260","v":36578.192552242253},56159.181104631156,65229.979173143744,73868.911442809796,75301.1806496012,76222.138381557466,70874.828495790905,61181.905986073049,50995.019196058172,36007.641889979175,30520.142230685167,33077.380906594204,38819.706081062752,59569.588644607444,69181.829356895993,78336.421778319796,79854.118022929528,80829.977445537879,75163.357678568675,64891.694861080468,54096.578024863549,38214.384352189038,32399.203899862816,35112.974207257852,41198.030359227254,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647217,85715.869869750823,79710.872495474934,68825.913803465141,57386.250810456317,40555.815631949306,34393.386813675163,37273.243263004391,43721.485874049133,67022.653170278878,77816.664345016645,88096.752683183848,89800.89133933009,90896.566577710357,84532.985205382807,72998.111792531228,60875.418147574761,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129953,71091.034818948319,82529.34710691536,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.654198387725,64576.147548738256,45676.004357760263,38755.632258274738,41998.686909110853,49239.625072510855,75405.766247075837,87526.837877137106,99070.792336693426,{"$f":"JH257-JH258-JH259-JH260","v":100984.27502792385},102214.47500114137,95068.207744787389,82114.771885675058,68501.234817096178,48472.662831960697,41139.045280613347,44580.483692048379,52253.595542635376,79981.731126435974,92826.31586053838,105059.32937652682,107086.93818764067,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166638,51439.873991328343,43668.333758412475,47320.258259463095,55451.33742262351,84834.710505534371,98445.994654669019,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464729,77079.573415667604,54588.001869301675,46352.388072002432,51318.789940568204,59935.169458401091,91072.589230141952,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571598,114469.12811360814,99054.135280195478,82853.61829999389,59019.190681181717,50291.790778931354,55554.556907341699,64685.201111856237,97681.375125181265,112966.08186995635,127523.01521450335,129935.48767595917,131486.30717695953,122474.02190889431,106138.63302155022,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901881,104683.11425077893,120880.17042652663,136306.00492348534,138862.36206215131,0,0,0,{"$f":"LT257-LT258-LT259-LT260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF257-OF258-OF259-OF260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest expense on Debt fund",null,null,null,null,null,null,null,null,{"$f":"K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18488.992762106205,2611.6773041612341,2404.9926678115753,2177.388441542033,1875.3910931578564,1538.9901089674286,1169.993976001258,795.42589962166926,417.20067333839938,58.431198657531958,0,0,0,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,418.53258232184191,418.53258232184191,418.53258232184191,418.53258232184191,418.53258232184191,441.32396056709075,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,376.52836793431459,376.52836793431459,376.52836793431459,376.52836793431459,376.52836793431459,397.03238797034157,378.47531178984735,378.47531178984735,378.47531178984735,{"$f":"BW186","v":378.47531178984735},378.47531178984735,378.47531178984735,275.06363543223898,275.06363543223898,275.06363543223898,275.06363543223898,275.06363543223898,290.04234825280645,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,108.85287173589379,108.85287173589379,108.85287173589379,108.85287173589379,108.85287173589379,114.78050336507609,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest on Local banks fund",null,null,null,null,null,null,null,null,{"$f":"K217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15067.83691635039,15130.619570168517,15193.663818377552,15256.970750954126,15320.541462416435,15384.377051843168,15448.478622892517,15512.847283821235,15577.484147503823,15642.390331451756,15707.566957832805,15773.015153490442,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,11391.622055298656,11391.622055298656,11391.622055298656,{"$f":"BW217","v":11391.622055298656},11391.622055298656,11391.622055298656,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,1752.5572392767217,{"$f":"EI217","v":1752.5572392767217},1752.5572392767217,1752.5572392767217,1752.5572392767217,1752.5572392767217,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"GU217","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"JG217","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"LS217","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"OE217","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12]
[null,"Interest Income from cash balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,870.26823728732245,1235.5349372841388,1532.4914641742894,0,180.88707428861829,387.75522065402998,688.3515297305114,1032.1470191659707,1416.9021963725111,0,385.63473127236949,746.30890240358804,1061.9713920728354,1330.559771787201,1530.2437470471671,0,177.15627555637795,380.14519120634583,676.37652233306642,1015.5726527679933,1395.5051094354585,0,381.03110434274492,737.20753226939337,1048.5778394553924,1313.0897405185683,1509.0214716668545,0,173.62253371321225,372.93088596317784,664.99919995596451,{"$f":"BX242","v":999.79997882224905},1375.1157183846653,0,376.63421590818689,728.5200094864208,1035.8051216093672,1296.4473638558329,1488.8329673183066,0,170.3075661119378,366.15585300130402,654.28504704422267,984.91653064584409,1355.8437188221931,0,372.46630074684282,720.29092610106522,1023.7203134527124,1280.7223260905214,1469.7906575081283,0,167.23551950996938,359.86851272823532,644.30687693811797,971.01964069875999,1337.8110894984331,134.33699149400852,502.92662638785481,846.98218103843521,1146.8483051231296,1400.5028706497715,1586.546505726531,0,162.99940759082185,351.24667043410659,630.81900818272413,952.43182031245863,1313.9001657690073,96.908411848749139,459.81704698973465,798.28781234959888,1092.7630166732883,1341.2304260921842,1522.3970059312851,0,158.37310347267623,341.84257121897662,616.15657469147391,932.2756415319194,1288.0255339031673,61.443540339903997,418.50509667886399,751.22315603915786,1040.1371910551866,1283.244803567007,1459.3587576264231,0,153.55491536590188,332.0539721167504,600.91792134961463,911.35118886923237,1261.1901767651182,26.939394103268256,377.97122616927612,{"$f":"EJ242","v":704.75198945701857},987.9178270226746,1225.4761175318822,1396.3448871895955,0,148.53362982569507,321.85836380044918,585.06915182696002,889.61309340654282,1233.337166990668,0,344.84666249457712,665.53288727238237,942.79099752154036,1174.6380908687913,1340.0969224985542,1481.2034962188302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Loss on Currency Translation",null,null,null,null,null,null,null,null,{"$f":"K191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208326.67900964781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4972.6643444179253,0,0,0,0,0,0,0,0,0,0,0,4473.6043714968009,0,0,0,{"$f":"BW191","v":0},0,0,0,0,0,0,0,3268.0827972147185,0,0,0,0,0,0,0,0,0,0,0,1293.301446367049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,null,null,null,null,{"$f":"K261-K262-K263-K265+K264","v":0},{"$f":"L261-L262-L263-L265+L264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21036.194700693908,16325.671198671924,8168.5542770260145,-300.20013743051095,-12501.272623993224,-17057.676296269427,-241796.89038768061,-27833.027573108851,-11748.547421862928,-4443.043912490175,2507.3436314630399,3563.0389265440717,4227.4534380031728,-149.56520258453588,-7952.635000240969,-16085.517318453638,-27895.381171707635,-32129.432127347631,-29852.415766501053,-26701.503166236533,-10659.799202129921,-3347.953589016231,3630.5079913815898,4752.8433136692629,5494.6334052922821,336.7748991278313,-7354.5527913546102,-15379.388530729568,-27144.498041528917,-31387.925856625719,-34170.112170880151,-25610.226108017938,-9651.6446663824754,-2379.4929147381863,4560.912497245914,5674.3169313054013,6409.0482798969551,1322.8940731221464,-6333.3005202873655,-14321.364020602123,-26031.10617131753,-30256.624508506862,-32574.168092277476,-24485.088852612735,-8609.066943808717,-1376.2614986662052,5526.4278700828763,{"$f":"BX261-BX262-BX263-BX265+BX264","v":6631.0973038176026},7358.9572073940317,2344.3108839623437,-5276.7718003284144,-13228.091669126959,-24882.586876506248,-29090.128971915998,-30234.213826194155,-23322.370707551781,-7528.327344863078,-334.50147052470351,6530.8313098698582,7626.9817913741344,8348.1778640932444,3404.8357714270423,-4181.1347821932823,-12095.718066562946,-23695.064615312323,-27884.542389414193,-27083.306946561686,-22117.934622433146,-6405.2684975785587,749.96605441712404,7578.3233758430897,8666.1934676590081,9380.9560069631734,4515.1432702180782,-3035.6536036905004,-10913.445640219394,-22457.679301641132,-26628.942738297766,-24567.917227977268,-21112.980764091204,-5482.5014927151788,1633.1118977137928,8423.4485650722781,9501.8428942924493,10208.959934168577,5315.9890594105955,-2201.6692484382015,-10044.724242509536,-21536.001518426736,-25691.03464043744,-23672.590194463628,-20174.847808750794,-4626.5951913906811,2449.1425645313911,9201.1933064438526,10269.7016784349,58055.741410621755,53175.205569729376,45690.287750548334,37881.5622027426,26442.741461977508,22303.620013498839,24277.944056084729,27817.447525864478,43283.627809967948,50319.431766643655,57033.128798574282,58091.540358224374,58782.300420776693,53915.970349413103,46463.377008690833,{"$f":"EJ261-EJ262-EJ263-EJ265+EJ264","v":38688.555296164639},27301.673554393503,23178.126419607757,25106.695618032041,28687.999289065199,44072.246022360167,51068.043434549319,57743.304338917806,58791.394209100508,59473.629260708403,54629.934727986329,47209.275532220694,39467.957892136743,28132.524043183508,24024.239520417545,25905.364863545721,30126.688129344395,43804.622878754271,50592.391063525421,56971.775502115364,57710.865008119967,58046.931522569495,53581.862739687829,45854.239617346298,37831.590175572208,26275.921020852707,21956.611228258487,23628.632694121916,27687.753326123588,42770.649491040465,49523.837308422058,55870.669792001696,56605.275938297644,56938.860779723072,59420.028397910544,51274.921294503685,42714.720076205129,30120.503260454083,25509.359985133982,27649.001774639604,32474.666922521516,49911.697543599083,57989.387289051418,65682.500526243428,66958.069383901806,67778.315238066629,63016.659375175666,54385.229167381061,45313.923671690711,31967.774342900033,27081.282065373918,29351.958687400966,34465.644935154189,52943.585926362743,61503.439632787828,69655.75752456137,71007.407800428919,71876.552246730877,66830.559013526901,57683.768267946223,48070.841620353858,33927.865605476974,28749.581829462684,31159.294948986393,{"$f":"GV261-GV262-GV263-GV265+GV264","v":36578.192552242246},56159.181104631149,65229.979173143736,73868.911442809796,75301.1806496012,76222.138381557466,70874.828495790905,61181.905986073041,50995.019196058165,36007.641889979168,30520.14223068516,33077.380906594197,38819.706081062744,59569.588644607436,69181.829356895993,78336.421778319796,79854.118022929528,80829.977445537879,75163.357678568675,64891.694861080461,54096.578024863542,38214.38435218903,32399.203899862809,35112.974207257845,41198.030359227247,63186.584064279923,73372.586120075372,83073.618169851747,84681.836288647217,85715.869869750823,79710.872495474934,68825.913803465141,57386.250810456309,40555.815631949299,34393.386813675155,37273.243263004384,43721.485874049125,67022.653170278878,77816.664345016645,88096.752683183848,89800.89133933009,90896.566577710357,84532.985205382807,72998.111792531228,60875.418147574754,43040.126540705329,36509.713271321256,39565.792133156501,46398.897517129946,71091.034818948319,82529.34710691536,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.654198387725,64576.147548738249,45676.004357760256,38755.632258274731,41998.686909110846,49239.625072510848,75405.766247075837,87526.837877137106,99070.792336693426,{"$f":"JH261-JH262-JH263-JH265+JH264","v":100984.27502792385},102214.47500114137,95068.207744787389,82114.771885675058,68501.234817096178,48472.66283196069,41139.04528061334,44580.483692048372,52253.595542635368,79981.731126435974,92826.31586053838,105059.32937652682,107086.93818764067,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166638,51439.873991328335,43668.333758412467,47320.258259463088,55451.337422623503,84834.710505534371,98445.994654669019,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464729,77079.573415667604,54588.001869301668,46352.388072002424,51318.789940568196,59935.169458401084,91072.589230141952,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571598,114469.12811360814,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931347,55554.556907341692,64685.20111185623,97681.375125181265,112966.08186995635,127523.01521450335,129935.48767595917,131486.30717695953,122474.02190889431,106138.63302155022,88970.824055965815,63713.364671884789,54464.811206044287,60041.626113701983,69717.227982901881,104683.11425077893,120880.17042652663,136306.00492348534,138862.36206215131,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,{"$f":"LT261-LT262-LT263-LT265+LT264","v":-6.0632980118195219E-12},-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,{"$f":"OF261-OF262-OF263-OF265+OF264","v":-6.0632980118195219E-12},-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12]
[null,"Taxes",null,null,null,"Tax rate",{"$f":"'General Assumptions'!F48","v":0.22500000000000001},{"$f":"'General Assumptions'!F49","v":false},null,null,{"$f":"$G$267*(K266+K265)*$H$267","v":0},{"$f":"$G$267*(L266+L265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(BX266+BX265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(EJ266+EJ265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(GV266+GV265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(JH266+JH265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(LT266+LT265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$267*(OF266+OF265)*$H$267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,null,null,null,null,null,{"$f":"K266-K267","v":0},{"$f":"L266-L267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21036.194700693908,16325.671198671924,8168.5542770260145,-300.20013743051095,-12501.272623993224,-17057.676296269427,-241796.89038768061,-27833.027573108851,-11748.547421862928,-4443.043912490175,2507.3436314630399,3563.0389265440717,4227.4534380031728,-149.56520258453588,-7952.635000240969,-16085.517318453638,-27895.381171707635,-32129.432127347631,-29852.415766501053,-26701.503166236533,-10659.799202129921,-3347.953589016231,3630.5079913815898,4752.8433136692629,5494.6334052922821,336.7748991278313,-7354.5527913546102,-15379.388530729568,-27144.498041528917,-31387.925856625719,-34170.112170880151,-25610.226108017938,-9651.6446663824754,-2379.4929147381863,4560.912497245914,5674.3169313054013,6409.0482798969551,1322.8940731221464,-6333.3005202873655,-14321.364020602123,-26031.10617131753,-30256.624508506862,-32574.168092277476,-24485.088852612735,-8609.066943808717,-1376.2614986662052,5526.4278700828763,{"$f":"BX266-BX267","v":6631.0973038176026},7358.9572073940317,2344.3108839623437,-5276.7718003284144,-13228.091669126959,-24882.586876506248,-29090.128971915998,-30234.213826194155,-23322.370707551781,-7528.327344863078,-334.50147052470351,6530.8313098698582,7626.9817913741344,8348.1778640932444,3404.8357714270423,-4181.1347821932823,-12095.718066562946,-23695.064615312323,-27884.542389414193,-27083.306946561686,-22117.934622433146,-6405.2684975785587,749.96605441712404,7578.3233758430897,8666.1934676590081,9380.9560069631734,4515.1432702180782,-3035.6536036905004,-10913.445640219394,-22457.679301641132,-26628.942738297766,-24567.917227977268,-21112.980764091204,-5482.5014927151788,1633.1118977137928,8423.4485650722781,9501.8428942924493,10208.959934168577,5315.9890594105955,-2201.6692484382015,-10044.724242509536,-21536.001518426736,-25691.03464043744,-23672.590194463628,-20174.847808750794,-4626.5951913906811,2449.1425645313911,9201.1933064438526,10269.7016784349,58055.741410621755,53175.205569729376,45690.287750548334,37881.5622027426,26442.741461977508,22303.620013498839,24277.944056084729,27817.447525864478,43283.627809967948,50319.431766643655,57033.128798574282,58091.540358224374,58782.300420776693,53915.970349413103,46463.377008690833,{"$f":"EJ266-EJ267","v":38688.555296164639},27301.673554393503,23178.126419607757,25106.695618032041,28687.999289065199,44072.246022360167,51068.043434549319,57743.304338917806,58791.394209100508,59473.629260708403,54629.934727986329,47209.275532220694,39467.957892136743,28132.524043183508,24024.239520417545,25905.364863545721,30126.688129344395,43804.622878754271,50592.391063525421,56971.775502115364,57710.865008119967,58046.931522569495,53581.862739687829,45854.239617346298,37831.590175572208,26275.921020852707,21956.611228258487,23628.632694121916,27687.753326123588,42770.649491040465,49523.837308422058,55870.669792001696,56605.275938297644,56938.860779723072,59420.028397910544,51274.921294503685,42714.720076205129,30120.503260454083,25509.359985133982,27649.001774639604,32474.666922521516,49911.697543599083,57989.387289051418,65682.500526243428,66958.069383901806,67778.315238066629,63016.659375175666,54385.229167381061,45313.923671690711,31967.774342900033,27081.282065373918,29351.958687400966,34465.644935154189,52943.585926362743,61503.439632787828,69655.75752456137,71007.407800428919,71876.552246730877,66830.559013526901,57683.768267946223,48070.841620353858,33927.865605476974,28749.581829462684,31159.294948986393,{"$f":"GV266-GV267","v":36578.192552242246},56159.181104631149,65229.979173143736,73868.911442809796,75301.1806496012,76222.138381557466,70874.828495790905,61181.905986073041,50995.019196058165,36007.641889979168,30520.14223068516,33077.380906594197,38819.706081062744,59569.588644607436,69181.829356895993,78336.421778319796,79854.118022929528,80829.977445537879,75163.357678568675,64891.694861080461,54096.578024863542,38214.38435218903,32399.203899862809,35112.974207257845,41198.030359227247,63186.584064279923,73372.586120075372,83073.618169851747,84681.836288647217,85715.869869750823,79710.872495474934,68825.913803465141,57386.250810456309,40555.815631949299,34393.386813675155,37273.243263004384,43721.485874049125,67022.653170278878,77816.664345016645,88096.752683183848,89800.89133933009,90896.566577710357,84532.985205382807,72998.111792531228,60875.418147574754,43040.126540705329,36509.713271321256,39565.792133156501,46398.897517129946,71091.034818948319,82529.34710691536,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.654198387725,64576.147548738249,45676.004357760256,38755.632258274731,41998.686909110846,49239.625072510848,75405.766247075837,87526.837877137106,99070.792336693426,{"$f":"JH266-JH267","v":100984.27502792385},102214.47500114137,95068.207744787389,82114.771885675058,68501.234817096178,48472.66283196069,41139.04528061334,44580.483692048372,52253.595542635368,79981.731126435974,92826.31586053838,105059.32937652682,107086.93818764067,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166638,51439.873991328335,43668.333758412467,47320.258259463088,55451.337422623503,84834.710505534371,98445.994654669019,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464729,77079.573415667604,54588.001869301668,46352.388072002424,51318.789940568196,59935.169458401084,91072.589230141952,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571598,114469.12811360814,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931347,55554.556907341692,64685.20111185623,97681.375125181265,112966.08186995635,127523.01521450335,129935.48767595917,131486.30717695953,122474.02190889431,106138.63302155022,88970.824055965815,63713.364671884789,54464.811206044287,60041.626113701983,69717.227982901881,104683.11425077893,120880.17042652663,136306.00492348534,138862.36206215131,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,{"$f":"LT266-LT267","v":-6.0632980118195219E-12},-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,{"$f":"OF266-OF267","v":-6.0632980118195219E-12},-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12]
[]
[null,null,"Earnings to Rooftop Owner",null,null,null,{"$f":"F36","v":0},null,null,null,{"$f":"K268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE268*$G$270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings to Development Co.",null,null,null,{"$f":"F37","v":1},null,null,null,{"$f":"K268*$G$271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21036.194700693908,16325.671198671924,8168.5542770260145,-300.20013743051095,-12501.272623993224,-17057.676296269427,-241796.89038768061,-27833.027573108851,-11748.547421862928,-4443.043912490175,2507.3436314630399,3563.0389265440717,4227.4534380031728,-149.56520258453588,-7952.635000240969,-16085.517318453638,-27895.381171707635,-32129.432127347631,-29852.415766501053,-26701.503166236533,-10659.799202129921,-3347.953589016231,3630.5079913815898,4752.8433136692629,5494.6334052922821,336.7748991278313,-7354.5527913546102,-15379.388530729568,-27144.498041528917,-31387.925856625719,-34170.112170880151,-25610.226108017938,-9651.6446663824754,-2379.4929147381863,4560.912497245914,5674.3169313054013,6409.0482798969551,1322.8940731221464,-6333.3005202873655,-14321.364020602123,-26031.10617131753,-30256.624508506862,-32574.168092277476,-24485.088852612735,-8609.066943808717,-1376.2614986662052,{"$f":"BW268*$G$271","v":5526.4278700828763},6631.0973038176026,7358.9572073940317,2344.3108839623437,-5276.7718003284144,-13228.091669126959,-24882.586876506248,-29090.128971915998,-30234.213826194155,-23322.370707551781,-7528.327344863078,-334.50147052470351,6530.8313098698582,7626.9817913741344,8348.1778640932444,3404.8357714270423,-4181.1347821932823,-12095.718066562946,-23695.064615312323,-27884.542389414193,-27083.306946561686,-22117.934622433146,-6405.2684975785587,749.96605441712404,7578.3233758430897,8666.1934676590081,9380.9560069631734,4515.1432702180782,-3035.6536036905004,-10913.445640219394,-22457.679301641132,-26628.942738297766,-24567.917227977268,-21112.980764091204,-5482.5014927151788,1633.1118977137928,8423.4485650722781,9501.8428942924493,10208.959934168577,5315.9890594105955,-2201.6692484382015,-10044.724242509536,-21536.001518426736,-25691.03464043744,-23672.590194463628,-20174.847808750794,-4626.5951913906811,2449.1425645313911,9201.1933064438526,10269.7016784349,58055.741410621755,53175.205569729376,45690.287750548334,37881.5622027426,26442.741461977508,22303.620013498839,24277.944056084729,27817.447525864478,43283.627809967948,50319.431766643655,57033.128798574282,58091.540358224374,58782.300420776693,53915.970349413103,{"$f":"EI268*$G$271","v":46463.377008690833},38688.555296164639,27301.673554393503,23178.126419607757,25106.695618032041,28687.999289065199,44072.246022360167,51068.043434549319,57743.304338917806,58791.394209100508,59473.629260708403,54629.934727986329,47209.275532220694,39467.957892136743,28132.524043183508,24024.239520417545,25905.364863545721,30126.688129344395,43804.622878754271,50592.391063525421,56971.775502115364,57710.865008119967,58046.931522569495,53581.862739687829,45854.239617346298,37831.590175572208,26275.921020852707,21956.611228258487,23628.632694121916,27687.753326123588,42770.649491040465,49523.837308422058,55870.669792001696,56605.275938297644,56938.860779723072,59420.028397910544,51274.921294503685,42714.720076205129,30120.503260454083,25509.359985133982,27649.001774639604,32474.666922521516,49911.697543599083,57989.387289051418,65682.500526243428,66958.069383901806,67778.315238066629,63016.659375175666,54385.229167381061,45313.923671690711,31967.774342900033,27081.282065373918,29351.958687400966,34465.644935154189,52943.585926362743,61503.439632787828,69655.75752456137,71007.407800428919,71876.552246730877,66830.559013526901,57683.768267946223,48070.841620353858,33927.865605476974,28749.581829462684,{"$f":"GU268*$G$271","v":31159.294948986393},36578.192552242246,56159.181104631149,65229.979173143736,73868.911442809796,75301.1806496012,76222.138381557466,70874.828495790905,61181.905986073041,50995.019196058165,36007.641889979168,30520.14223068516,33077.380906594197,38819.706081062744,59569.588644607436,69181.829356895993,78336.421778319796,79854.118022929528,80829.977445537879,75163.357678568675,64891.694861080461,54096.578024863542,38214.38435218903,32399.203899862809,35112.974207257845,41198.030359227247,63186.584064279923,73372.586120075372,83073.618169851747,84681.836288647217,85715.869869750823,79710.872495474934,68825.913803465141,57386.250810456309,40555.815631949299,34393.386813675155,37273.243263004384,43721.485874049125,67022.653170278878,77816.664345016645,88096.752683183848,89800.89133933009,90896.566577710357,84532.985205382807,72998.111792531228,60875.418147574754,43040.126540705329,36509.713271321256,39565.792133156501,46398.897517129946,71091.034818948319,82529.34710691536,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.654198387725,64576.147548738249,45676.004357760256,38755.632258274731,41998.686909110846,49239.625072510848,75405.766247075837,87526.837877137106,{"$f":"JG268*$G$271","v":99070.792336693426},100984.27502792385,102214.47500114137,95068.207744787389,82114.771885675058,68501.234817096178,48472.66283196069,41139.04528061334,44580.483692048372,52253.595542635368,79981.731126435974,92826.31586053838,105059.32937652682,107086.93818764067,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166638,51439.873991328335,43668.333758412467,47320.258259463088,55451.337422623503,84834.710505534371,98445.994654669019,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464729,77079.573415667604,54588.001869301668,46352.388072002424,51318.789940568196,59935.169458401084,91072.589230141952,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571598,114469.12811360814,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931347,55554.556907341692,64685.20111185623,97681.375125181265,112966.08186995635,127523.01521450335,129935.48767595917,131486.30717695953,122474.02190889431,106138.63302155022,88970.824055965815,63713.364671884789,54464.811206044287,60041.626113701983,69717.227982901881,104683.11425077893,120880.17042652663,136306.00492348534,138862.36206215131,-6.0632980118195219E-12,-6.0632980118195219E-12,{"$f":"LS268*$G$271","v":-6.0632980118195219E-12},-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,{"$f":"OE268*$G$271","v":-6.0632980118195219E-12},-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12]
[]
[null,"Annual taxes",null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(K2)=1,K267,J273+K267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(BW2)=1,BW267,BV273+BW267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(EI2)=1,EI267,EH273+EI267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(GU2)=1,GU267,GT273+GU267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(JG2)=1,JG267,JF273+JG267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(LS2)=1,LS267,LR273+LS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MONTH(OE2)=1,OE267,OD273+OE267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Negative tax test",null,null,null,null,null,{"$f":"COUNTIF(K274:OT274,TRUE)","v":0},null,null,{"$f":"AND(MONTH(K2)=12,K273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(BW2)=12,BW273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(EI2)=12,EI273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(GU2)=12,GU273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(JG2)=12,JG273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(LS2)=12,LS273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MONTH(OE2)=12,OE273<0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
["Cash flow waterfall (EGP)"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68123.185064288875,63412.661562266891,55255.544640620981,46786.790226164456,34585.717739601743,30029.31406732554,32105.771747668368,36400.578621838766,52341.156790553156,59482.1003218654,66193.797450011014,66976.662472363925,67335.916440283589,62648.43129436564,54531.504931354655,46104.490002143706,33963.731286051763,29429.590256796007,31475.098286410066,35748.109282428879,51608.926172246873,58713.903638995151,65391.768910316488,66170.308743168702,66527.343657585181,61862.755759258369,53785.793337503557,45400.283426997383,33319.511426528785,28807.495231717614,30821.080664866393,35072.376976782572,50853.802142861656,57922.964978855976,64567.139059713358,65341.347363337918,65696.146255262007,61054.31347958844,53017.087781836184,44672.84785359478,32651.735395693373,28161.705157440865,30142.338234054791,34371.998878070735,50074.39825316154,57107.895346054087,{"$f":"BW119","v":63718.516400810382},64488.385055678824,64840.929219692836,60221.708318649849,52223.991418450903,43920.785756074125,31959.005436571893,27490.821098915672,29437.41215121033,33645.513861228988,49269.249657805754,56267.227245254762,62844.430831606405,63609.94982950906,63960.218714051822,59363.465203141488,51405.028348774322,43142.620439050435,31239.844502949411,26793.36471620973,28704.760905640862,32891.378021838886,48436.808627183505,55399.410185960922,61943.329143177005,62704.486471232281,63052.457561736774,58478.025599425906,50558.639090623481,42336.791499444007,30492.691713937573,26067.773711754297,27942.755586998035,32107.959936972275,47575.439800757478,54502.805928343165,61013.570257953033,61770.351775043469,62116.000469463048,57563.742728986967,49683.175785997184,41501.650026565985,29715.897546325094,25312.397014895498,27149.674881030209,31293.535653035968,46683.415166923405,53575.683455099177,60053.420193539139,60805.8094986824,61149.108974910385,56618.876507942907,48776.897132422906,40635.453525256875,28907.71874947576,24525.489688485271,26323.699777011745,30446.283384779559,45758.908753517127,52616.213653441984,59061.046736139746,59809.025028270225,60149.946102926653,55641.588194586555,{"$f":"EI119","v":47837.963021798278},39736.360545984338,28066.312966647551,23705.207541352596,25462.907970119166,29564.277908703563,44799.991012172832,51622.463690387231,58034.513806729206,58778.059735332325,59116.570713356094,54629.934727986336,46864.428869726122,38802.425004864366,27189.733045661975,22849.601429548762,24565.267941047176,28645.484633125572,43804.622878754279,50592.391063525429,56971.775502115372,57710.865008119974,58046.931522569503,53581.862739687836,45854.239617346306,37831.590175572215,26275.921020852715,21956.611228258495,23628.632694121923,27687.753326123595,42770.649491040473,49523.837308422066,55870.669792001703,56605.275938297651,56938.86077972308,59420.028397910552,51274.921294503692,42714.720076205136,30120.50326045409,25509.35998513399,27649.001774639612,32474.666922521523,49911.69754359909,57989.387289051425,65682.500526243428,66958.069383901806,67778.315238066629,63016.659375175674,54385.229167381069,45313.923671690718,31967.77434290004,27081.282065373925,29351.958687400973,34465.644935154196,52943.58592636275,61503.439632787835,69655.75752456137,71007.407800428919,71876.552246730877,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476982,28749.581829462692,{"$f":"GU119","v":31159.2949489864},36578.192552242253,56159.181104631156,65229.979173143744,73868.911442809796,75301.1806496012,76222.138381557466,70874.828495790905,61181.905986073049,50995.019196058172,36007.641889979175,30520.142230685167,33077.380906594204,38819.706081062752,59569.588644607444,69181.829356895993,78336.421778319796,79854.118022929528,80829.977445537879,75163.357678568675,64891.694861080468,54096.578024863549,38214.384352189038,32399.203899862816,35112.974207257852,41198.030359227254,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647217,85715.869869750823,79710.872495474934,68825.913803465141,57386.250810456317,40555.815631949306,34393.386813675163,37273.243263004391,43721.485874049133,67022.653170278878,77816.664345016645,88096.752683183848,89800.89133933009,90896.566577710357,84532.985205382807,72998.111792531228,60875.418147574761,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129953,71091.034818948319,82529.34710691536,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.654198387725,64576.147548738256,45676.004357760263,38755.632258274738,41998.686909110853,49239.625072510855,75405.766247075837,87526.837877137106,{"$f":"JG119","v":99070.792336693426},100984.27502792385,102214.47500114137,95068.207744787389,82114.771885675058,68501.234817096178,48472.662831960697,41139.045280613347,44580.483692048379,52253.595542635376,79981.731126435974,92826.31586053838,105059.32937652682,107086.93818764067,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166638,51439.873991328343,43668.333758412475,47320.258259463095,55451.33742262351,84834.710505534371,98445.994654669019,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464729,77079.573415667604,54588.001869301675,46352.388072002432,51318.789940568204,59935.169458401091,91072.589230141952,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571598,114469.12811360814,99054.135280195478,82853.61829999389,59019.190681181717,50291.790778931354,55554.556907341699,64685.201111856237,97681.375125181265,112966.08186995635,127523.01521450335,129935.48767595917,131486.30717695953,122474.02190889431,106138.63302155022,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901881,104683.11425077893,120880.17042652663,136306.00492348534,138862.36206215131,0,0,{"$f":"LS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: taxes",null,null,null,null,null,null,null,null,{"$f":"K267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: working capital changes",null,null,null,null,null,null,null,null,{"$f":"K121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68123.185064288875,-4710.5235020219698,-8157.1169216459239,-8468.7544144565181,-12201.072486562713,-4556.4036722761957,2076.4576803428208,4294.8068741703901,15940.57816871439,7140.9435313122522,6711.6971281456208,782.86502235288208,359.25396791964886,-4687.4851459179408,-8116.9263630109781,-8427.0149292109345,-12140.75871609195,-4534.1410292557557,2045.5080296140659,4273.0109960188129,15860.816889817994,7104.9774667482779,6677.8652713213087,778.53983285222785,357.0349144164793,-4664.5878983268194,-8076.9624217547971,-8385.5099105061745,-12080.772000468605,-4512.0161948111745,2013.5854331487753,4251.2963119161795,15781.425166079083,7069.1628359943352,6644.1740808573741,774.20830362456036,354.79889192410337,-4641.8327756735671,-8037.2256977522629,-8344.2399282413971,-12021.112457901407,-4490.0302382525078,1980.633076613929,4229.6606440159339,15702.399375090805,7033.4970928925395,{"$f":"BW121","v":6610.6210547563096},769.86865486842726,352.54416401401249,-4619.220901042987,-7997.7169001989605,-8303.2056623767712,-11961.780319502235,-4468.1843376562283,1946.5910522946469,4208.1017100186509,15623.735796576766,6997.9775874490078,6577.2035863516576,765.51899790265452,350.2688845427765,-4596.7535109103264,-7958.436854367159,-8262.4079097238937,-11902.775936101032,-4446.4797867396846,1911.3961894311396,4186.6171161980128,15545.43060534462,6962.6015587774382,6543.9189572160976,761.15732805525477,347.97109050447762,-4574.4319623108677,-7919.3865088024395,-8221.847591179474,-11844.099785506438,-4424.918002183269,1874.9818752437386,4165.2043499742394,15467.4798637852,6927.3661275857012,6510.764329609854,756.78151709045051,345.64869441958581,-4552.2577404760814,-7880.5669429897898,-8181.5257594311988,-11785.752480240888,-4403.5005314295959,1837.2778661347147,4143.8607720057553,15389.879513887441,6892.2682881757646,6477.7367384399549,752.38930514326057,343.29947622797044,-4530.2324669674781,-7841.9793755200226,-8141.4436071660166,-11727.734775781126,-4382.2290609904849,1798.2100885264663,4122.5836077678105,15312.625368737572,6857.304899924864,6444.8330826977617,747.97829213047953,340.92107465642039,-4508.3579083400909,{"$f":"EI121","v":-7803.6251727882845},-8101.6024758139538,-11670.047579336795,-4361.1054252949471,1757.7004287665695,4101.3699385844084,15235.713103469257,6822.4726782143989,6412.0501163419758,743.54592860311823,338.51097802376898,-4486.6359853697431,-7765.5058582602069,-8062.0038648617483,-11612.691959202384,-4340.1316161132127,1715.6665114984135,4080.2166920783857,15159.13824562871,6787.7681847711647,6379.3844385899429,739.0895060046023,336.06651444954332,-4465.0687828816808,-7727.6231223415234,-8022.6494417740978,-11555.669154719508,-4319.3097925942202,1672.0214658634359,4059.120632001679,15082.896164916878,6753.1878173815858,6346.832483579652,734.60614629594784,333.5848414254433,2481.1676181874718,-8145.1071034068736,-8560.2012182985563,-12594.21681575106,-4611.1432753200934,2139.6417895056293,4825.665147881904,17437.03062107756,8077.6897454523278,7693.1132371919957,1275.5688576584071,820.24585416482296,-4761.6558628909406,-8631.4302077946049,-9071.3054956903652,-13346.149328790667,-4886.4922775261257,2270.6766220270511,5113.6862477532195,18477.940991208554,8559.8537064250704,8152.3178917735349,1351.6502758675633,869.14444630197249,-5045.9932332039607,-9146.7907455806708,-9612.926647592365,-14142.976014876884,-5178.2837760143011,{"$f":"GU121","v":2409.7131195237052},5418.897603255853,19580.98855238891,9070.7980685126022,8638.9322696660456,1432.2692067914031,920.95773195625225,-5347.3098857665609,-9692.9225097178569,-10186.886790014876,-14987.377306079004,-5487.4996592940042,2557.2386759090332,5742.3251744685476,20749.882563544706,9612.2407122885561,9154.5924214237893,1517.6962446097168,975.859422608366,-5666.6197669692046,-10271.662817488192,-10795.116836216934,-15882.193672674504,-5815.1804523262144,2713.7703073950361,6085.056151969402,21988.553705052691,10186.002055795441,9701.0320497763751,1608.2181187954702,1034.0335811035911,-6004.9973742758739,-10884.958692009794,-11439.662993008838,-16830.435178507018,-6162.4288182741511,2879.8564493292361,6448.2426110447341,23301.167296229731,10794.011174737796,10280.088338167203,1704.1386561462277,1095.6752383802523,-6363.5813723275205,-11534.873412851593,-12122.693644956467,-17835.291606869418,-6530.4132693840729,3056.0788618352453,6833.105383973445,24692.137301818359,11438.312287967041,10893.70812717131,1805.7798001681367,1160.9910469356109,-6743.5784250056895,-12223.593457796989,-12846.506649649484,-18900.143190977993,-6920.3720994855321,3243.0546508361076,7240.9381633999874,26166.141174564997,12121.071630061284,{"$f":"JG121","v":11543.954459556306},1913.4826912304416,1230.1999732175027,-7146.2672563539672,-12953.435859112345,-13613.537068578851,-20028.571985135495,-7333.6175513473427,3441.4384114350396,7673.1118505869963,27728.135583800598,12844.584734102391,12233.013515988438,2027.6088111138233,1303.5340312598564,-7573.0029540254473,-13726.855999072315,-14426.365359636155,-21224.373914838288,-7771.5402329158751,3651.9245010505983,8131.0791631604006,29383.373082910883,13611.284149134677,12963.201964698354,2148.5411957909382,1381.2390600181097,-8025.2215297410148,-14546.455870970662,-15287.72605879714,-22491.571546365922,-8235.613797299251,4966.4018685657793,8616.3795178328946,31137.419771740846,14423.747618247347,13736.97474981485,2276.6857205045671,1463.5755470072327,-8504.4447521078546,-15414.992833412645,-16200.516980201588,-23834.427618812173,-8727.3999022503558,5262.7661284103597,9130.6442045145304,32996.174013325028,15284.706744775118,14556.933344546997,2412.4724614557927,1550.8195010003692,-9012.2852680651995,-16335.388887344059,-17167.808965584423,-25257.459384081019,-9248.5534658405013,5576.8149076576956,9675.6018691998906,34965.886267877038,16197.056175747668,15425.834496958749,2556.357138665946,-138862.36206215119,0,{"$f":"LS121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Change in Accrued Interest",null,null,null,null,null,null,null,null,{"$f":"K223-K220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15067.83691635039,15130.619570168519,15193.66381837755,15256.970750954126,15320.54146241644,15384.37705184317,15448.478622892522,15512.847283821233,15577.484147503812,15642.390331451752,15707.566957832809,-169242.77691361232,14896.736533852085,14896.736533852085,14896.736533852087,14896.736533852083,14896.736533852083,-74483.682669260423,14020.457914213728,14020.457914213728,14020.457914213726,14020.45791421373,14020.45791421373,-70102.289571068643,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,-65720.896472876848,12267.900674937013,12267.900674937013,12267.900674937009,12267.900674937016,12267.900674937016,-61339.503374685068,11391.622055298656,11391.622055298656,11391.622055298656,{"$f":"BW223-BW220","v":11391.622055298656},11391.622055298656,-56958.11027649328,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660296,-52576.717178301493,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,-48195.324080109713,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835894,-43813.930981917933,7886.5075767452272,7886.5075767452272,7886.5075767452254,7886.507576745229,7886.507576745229,-39432.537883726138,7010.2289571068695,7010.2289571068695,7010.2289571068704,7010.2289571068686,7010.2289571068723,-35051.14478553435,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,-30669.751687342559,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301551,-26288.358589150768,4381.3930981917956,4381.3930981917956,4381.3930981917965,4381.3930981917947,4381.3930981917947,-21906.965490958977,3505.1144785534375,3505.1144785534375,3505.114478553437,3505.1144785534379,3505.1144785534361,-17525.572392767186,2628.8358589150798,2628.8358589150798,2628.8358589150803,2628.8358589150794,2628.8358589150794,-13144.179294575399,1752.5572392767217,{"$f":"EI223-EI220","v":1752.5572392767217},1752.5572392767217,1752.5572392767217,1752.5572392767208,-8762.7861963836076,876.27861963836392,876.27861963836392,876.27861963836381,876.27861963836403,876.27861963836358,-4381.3930981918193,6.0632980118195219E-12,6.0632980118195219E-12,6.063298011819521E-12,6.0632980118195227E-12,6.0632980118195227E-12,6.0632980118195194E-12,6.0632980118195194E-12,6.0632980118195194E-12,6.0632980118195194E-12,6.0632980118195194E-12,6.0632980118195259E-12,6.0632980118195259E-12,6.0632980118195259E-12,6.0632980118195259E-12,6.0632980118195259E-12,6.0632980118195259E-12,6.0632980118195259E-12,6.0632980118195259E-12,6.0632980118195259E-12,6.0632980118195259E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.063298011819513E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,{"$f":"GU223-GU220","v":6.0632980118195388E-12},6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118195388E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,{"$f":"JG223-JG220","v":6.0632980118194871E-12},6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118194871E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,{"$f":"LS223-LS220","v":6.0632980118195905E-12},6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,{"$f":"OE223-OE220","v":6.0632980118195905E-12},6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12]
[null,"Add: Interest Income from Cash Balance",null,null,null,null,null,null,null,null,{"$f":"K242","v":0},{"$f":"L242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,532.89838915897576,870.26823728732245,1235.5349372841388,1532.4914641742894,0,180.88707428861829,387.75522065402998,688.3515297305114,1032.1470191659707,1416.9021963725111,0,385.63473127236949,746.30890240358804,1061.9713920728354,1330.559771787201,1530.2437470471671,0,177.15627555637795,380.14519120634583,676.37652233306642,1015.5726527679933,1395.5051094354585,0,381.03110434274492,737.20753226939337,1048.5778394553924,1313.0897405185683,1509.0214716668545,0,173.62253371321225,372.93088596317784,664.99919995596451,{"$f":"BX242","v":999.79997882224905},1375.1157183846653,0,376.63421590818689,728.5200094864208,1035.8051216093672,1296.4473638558329,1488.8329673183066,0,170.3075661119378,366.15585300130402,654.28504704422267,984.91653064584409,1355.8437188221931,0,372.46630074684282,720.29092610106522,1023.7203134527124,1280.7223260905214,1469.7906575081283,0,167.23551950996938,359.86851272823532,644.30687693811797,971.01964069875999,1337.8110894984331,134.33699149400852,502.92662638785481,846.98218103843521,1146.8483051231296,1400.5028706497715,1586.546505726531,0,162.99940759082185,351.24667043410659,630.81900818272413,952.43182031245863,1313.9001657690073,96.908411848749139,459.81704698973465,798.28781234959888,1092.7630166732883,1341.2304260921842,1522.3970059312851,0,158.37310347267623,341.84257121897662,616.15657469147391,932.2756415319194,1288.0255339031673,61.443540339903997,418.50509667886399,751.22315603915786,1040.1371910551866,1283.244803567007,1459.3587576264231,0,153.55491536590188,332.0539721167504,600.91792134961463,911.35118886923237,1261.1901767651182,26.939394103268256,377.97122616927612,{"$f":"EJ242","v":704.75198945701857},987.9178270226746,1225.4761175318822,1396.3448871895955,0,148.53362982569507,321.85836380044918,585.06915182696002,889.61309340654282,1233.337166990668,0,344.84666249457712,665.53288727238237,942.79099752154036,1174.6380908687913,1340.0969224985542,1481.2034962188302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash Balance Available in Repayment Month",null,null,null,null,null,null,null,null,{"$f":"K232*K210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262712.82242987817,0,0,0,0,0,242897.51937814476,0,0,0,0,0,262327.49949380005,0,0,0,0,0,239229.44733179288,0,0,0,0,0,258689.39514288935,0,0,0,{"$f":"BW232*BW210","v":0},0,235734.12315165691,0,0,0,0,0,255228.50868313827,0,0,0,0,0,232430.35179809024,0,0,0,0,0,251964.11271567913,0,0,0,0,0,229339.04391401709,0,0,0,0,0,271979.40098169103,0,0,0,0,0,225240.02841754409,0,0,0,0,0,260982.34387393456,0,0,0,0,0,220804.37724054296,0,0,0,0,0,250175.78702167253,0,0,0,0,0,216204.03030259168,0,{"$f":"EI232*EI210","v":0},0,0,0,239373.40923250208,0,0,0,0,0,211429.22862697166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU232*GU210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG232*JG210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS232*LS210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE232*OE210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: cash available after local debt repaid",null,null,null,null,null,{"$f":"I197","v":"2029-01-01"},null,null,{"$f":"(K2>$H$284)*K232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW2>$H$284)*BW232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI2>$H$284)*EI232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253920.59935179946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU2>$H$284)*GU232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG2>$H$284)*JG232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS2>$H$284)*LS232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE2>$H$284)*OE232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash available for debt service",null,null,null,null,null,null,null,{"$f":"K278-K279-K280+K281+K283+K284+K282","v":0},{"$f":"L278-L279-L280+L281+L283+L284+L282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68123.18506428886,63412.661562266905,55255.544640620974,46786.790226164456,34585.717739601736,30029.314067325548,47706.507053177738,52064.096581166261,68067.718998089666,75271.9694619785,82047.237301586458,82893.937913366084,83317.293452335085,78694.176967345848,70641.887468017434,62617.148570882789,50906.833181168709,124432.12723723613,46371.834820262149,50825.732890569583,66893.417926752983,74298.991702577769,81320.652463334525,236001.04764842556,80547.801571798904,76268.848404744451,68552.560154120874,60482.712733283959,48670.529112529715,222562.94890149622,43965.259959441762,48393.712546914321,64378.12662864336,71743.520795764431,78726.891007056722,240245.40333168942,77964.046930199023,73703.245258868206,66022.195989042579,57989.326367987189,46232.725811148957,227020.61839731198,41533.960289353461,45937.243467082604,61838.951194423382,69164.5166013087,{"$f":"BX278-BX279-BX280+BX281+BX283+BX284+BX282","v":76109.938434931304},244639.5136492271,75356.272655353139,71113.685970218343,63467.854863597611,55471.934313343787,43770.796236088026,231631.44557107077,39076.47696723228,43454.886243362867,59274.470326829003,66560.577108320911,73468.4121782742,249200.82126631177,72723.004910435397,68498.717700271911,60888.105471258983,52929.126948886747,41283.35302542353,236413.33710747905,36591.268482386098,40945.121118094081,56683.18471665695,63930.224639644257,70800.856360621023,253948.80359102169,70197.023510337662,65991.181182920642,58415.850228768788,50493.868761674006,38903.42354169421,264582.57641363749,34076.705924466543,38404.909682031612,54060.636808660085,61267.575273994422,68099.952415733991,257654.52867101401,67470.580599141947,63281.231493806867,55739.135316176937,47852.084761069425,36314.799690247426,261528.77930561057,31531.067979222007,35833.301854700432,51406.650836334185,58573.23312798245,65367.08893326285,260991.24678216956,64715.666993803723,60542.496083175225,53033.234767015485,45180.705194865521,33696.078031596204,258635.06307501704,28952.53563592683,33228.674159060538,48719.798584548953,55845.967433706683,62601.233783924057,264130.06621305167,61929.442736306635,57772.11666003256,{"$f":"EJ278-EJ279-EJ280+EJ281+EJ283+EJ284+EJ282","v":50295.272250532034},42476.835612283743,31044.346323456146,255712.17546466066,26339.186589757519,30589.090158167633,45998.127995611641,53083.811461852558,59800.405519774111,267059.23243110284,59116.570713356086,54974.781390480915,47529.961756998506,39745.216002385903,28364.371136530772,24189.698352047322,279967.0707890655,28645.484633125576,43804.622878754271,50592.391063525436,56971.775502115379,57710.865008119967,58046.931522569525,53581.862739687836,45854.23961734632,37831.59017557223,26275.921020852722,21956.611228258495,23628.632694121923,27687.753326123602,42770.649491040487,49523.837308422058,55870.66979200171,56605.275938297644,56938.860779723087,59420.028397910573,51274.9212945037,42714.720076205158,30120.50326045409,25509.35998513399,27649.001774639626,32474.666922521537,49911.697543599104,57989.387289051439,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175681,54385.229167381091,45313.923671690711,31967.774342900058,27081.282065373929,29351.958687400984,34465.644935154203,52943.585926362772,61503.439632787842,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.768267946238,48070.841620353873,33927.865605477004,28749.581829462702,{"$f":"GV278-GV279-GV280+GV281+GV283+GV284+GV282","v":31159.294948986408},36578.192552242253,56159.181104631149,65229.979173143758,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073056,50995.019196058187,36007.641889979182,30520.142230685178,33077.380906594211,38819.706081062744,59569.588644607444,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.69486108049,54096.578024863549,38214.384352189038,32399.203899862823,35112.974207257859,41198.030359227247,63186.584064279938,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456331,40555.815631949321,34393.386813675163,37273.243263004406,43721.485874049155,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574761,43040.126540705343,36509.71327132127,39565.792133156516,46398.897517129968,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738263,45676.004357760277,38755.632258274753,41998.686909110875,49239.625072510848,75405.766247075822,87526.837877137121,{"$f":"JH278-JH279-JH280+JH281+JH283+JH284+JH282","v":99070.792336693412},100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.662831960697,41139.045280613347,44580.483692048387,52253.595542635383,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.873991328357,43668.333758412504,47320.258259463117,55451.337422623496,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.00186930169,46352.388072002432,51318.789940568204,59935.169458401113,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.190681181717,50291.790778931347,55554.556907341714,64685.201111856244,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884803,54464.811206044302,60041.626113701997,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.0632980118195905E-12,6.0632980118195905E-12,{"$f":"LT278-LT279-LT280+LT281+LT283+LT284+LT282","v":6.0632980118195905E-12},6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,{"$f":"OF278-OF279-OF280+OF281+OF283+OF284+OF282","v":6.0632980118195905E-12},6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12]
[null,"Interest on debt fund",null,null,null,null,null,null,null,null,{"$f":"K186-K178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18763.246688129646,-18763.246688129646,-18451.015423251651,-18160.37405775793,-17907.119478155084,-17692.680022951827,18488.992762106205,2611.6773041612341,2404.9926678115753,2177.388441542033,1875.3910931578564,1538.9901089674286,1169.993976001258,795.42589962166926,417.20067333839938,58.431198657531958,0,0,0,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,418.53258232184191,418.53258232184191,418.53258232184191,418.53258232184191,418.53258232184191,441.32396056709075,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,376.52836793431459,376.52836793431459,376.52836793431459,376.52836793431459,376.52836793431459,397.03238797034157,378.47531178984735,378.47531178984735,378.47531178984735,{"$f":"BW186-BW178","v":378.47531178984735},378.47531178984735,378.47531178984735,275.06363543223898,275.06363543223898,275.06363543223898,275.06363543223898,275.06363543223898,290.04234825280645,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,108.85287173589379,108.85287173589379,108.85287173589379,108.85287173589379,108.85287173589379,114.78050336507609,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI186-EI178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU186-GU178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG186-JG178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS186-LS178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE186-OE178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest for local banks",null,null,null,null,null,null,null,null,{"$f":"K217-K214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15773.015153490442,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,11391.622055298656,11391.622055298656,11391.622055298656,{"$f":"BW217-BW214","v":11391.622055298656},11391.622055298656,11391.622055298656,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,1752.5572392767217,{"$f":"EI217-EI214","v":1752.5572392767217},1752.5572392767217,1752.5572392767217,1752.5572392767217,1752.5572392767217,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"GU217-GU214","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"JG217-JG214","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"LS217-LS214","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"OE217-OE214","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12]
[null,"Repayments to local banks",null,null,null,null,null,null,null,null,{"$f":"K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,{"$f":"BW215","v":0},0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,{"$f":"EI215","v":0},0,0,0,210306.86871320588,0,0,0,0,0,210306.86871320588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K285-K286-K287-K288","v":0},{"$f":"L285-L286-L287-L288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18763.246688129646,86886.431752418503,81863.676985518556,73415.918698378897,64693.909704319536,52278.397762553563,11540.321305219342,45094.829749016506,49659.103913354687,65890.330556547633,73396.578368820643,80508.247192619034,81723.94393736482,82521.867552713418,78276.976294007443,70583.4562693599,62617.148570882789,50906.833181168709,-101647.7566294602,31009.212735191708,35463.110805499142,51530.795841682535,58936.36961750732,65958.030378264069,10331.556850149238,66108.811075263337,61829.857908208876,54113.5696575853,46043.722236748385,34231.538615994141,-2205.7016864905017,30369.647238236219,34798.099825708778,50782.513907437817,58147.908074558887,65131.278285851178,16342.921897278022,65319.617887327695,61058.816215996878,53377.76694617125,45344.89732511586,33588.296768277636,4048.8166211987555,29763.862922264954,34167.146099994097,50068.853827334875,57394.419234220193,{"$f":"BX285-BX286-BX287-BX288","v":64339.841067842797},22562.547568932729,64565.865584260609,60323.278899125813,52677.447792505074,44681.52724225125,32980.389164995489,10519.191073951777,29195.582762046477,33573.992038177064,49393.5761216432,56679.682903135108,63587.517973088397,29013.058347920072,63851.365842315907,59627.078632152421,52016.466403139508,44057.487880767265,32411.713957304051,17228.901694524509,28668.946201709034,33022.798837417016,48760.862435979885,56007.902358967192,62878.534079943951,35719.612597138737,63186.794553230793,58980.952225813773,51405.621271661919,43483.639804567138,31893.194584587342,47265.478743324726,27942.755586998032,32270.9593445631,47926.68647119157,55133.624936525914,61966.002078265476,41213.709620339621,62212.908881311792,58023.559775976712,50481.463598346782,42594.41304323927,31057.127972417271,45964.238874574541,27149.674881030212,31451.908756508637,47025.257738142391,54191.840029790656,60985.695835071056,46302.984970771882,61210.552515250289,57037.381604621791,49528.120288462051,41675.590716312086,30190.963553042766,44823.079883257713,26323.699777011749,30599.838300145457,46090.962725633872,53217.131574791601,59972.397925008976,51194.3616409307,60176.885497029914,56019.559420755839,{"$f":"EJ285-EJ286-EJ287-EJ288","v":48542.715011255314},40724.278373007022,29291.789084179425,43652.749512178038,25462.907970119155,29712.811538529269,45121.849375973281,52207.532842214197,58924.12690013575,55876.085098258598,59116.570713356079,54974.781390480908,47529.961756998498,39745.216002385896,28364.371136530764,24189.698352047315,279967.0707890655,28645.484633125569,43804.622878754264,50592.391063525429,56971.775502115372,57710.865008119959,58046.931522569517,53581.862739687829,45854.239617346313,37831.590175572223,26275.921020852715,21956.611228258487,23628.632694121916,27687.753326123595,42770.64949104048,49523.837308422051,55870.669792001703,56605.275938297636,56938.86077972308,59420.028397910566,51274.921294503692,42714.720076205151,30120.503260454083,25509.359985133982,27649.001774639619,32474.66692252153,49911.697543599097,57989.387289051432,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175674,54385.229167381083,45313.923671690703,31967.774342900051,27081.282065373922,29351.958687400976,34465.644935154196,52943.585926362764,61503.439632787835,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476996,28749.581829462695,{"$f":"GV285-GV286-GV287-GV288","v":31159.2949489864},36578.192552242246,56159.181104631141,65229.979173143751,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073049,50995.01919605818,36007.641889979175,30520.142230685171,33077.380906594204,38819.706081062737,59569.588644607436,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.694861080483,54096.578024863542,38214.38435218903,32399.203899862816,35112.974207257852,41198.030359227239,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456324,40555.815631949314,34393.386813675155,37273.243263004399,43721.485874049147,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574754,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129961,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738256,45676.00435776027,38755.632258274745,41998.686909110867,49239.62507251084,75405.766247075822,87526.837877137121,{"$f":"JH285-JH286-JH287-JH288","v":99070.792336693412},100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.66283196069,41139.04528061334,44580.483692048379,52253.595542635376,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.87399132835,43668.333758412497,47320.258259463109,55451.337422623488,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.001869301683,46352.388072002424,51318.789940568196,59935.169458401106,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931339,55554.556907341706,64685.201111856237,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"LT285-LT286-LT287-LT288","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF285-OF286-OF287-OF288","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,"Cash Deposited",null,null,null,null,null,null,null,null,{"$f":"K289*NOT(K305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31009.212735191708,35463.110805499142,51530.795841682535,58936.36961750732,65958.030378264069,0,66108.811075263337,61829.857908208876,54113.5696575853,46043.722236748385,34231.538615994141,0,30369.647238236219,34798.099825708778,50782.513907437817,58147.908074558887,65131.278285851178,0,65319.617887327695,61058.816215996878,53377.76694617125,45344.89732511586,33588.296768277636,0,29763.862922264954,34167.146099994097,50068.853827334875,{"$f":"BW289*NOT(BW305)","v":57394.419234220193},64339.841067842797,0,64565.865584260609,60323.278899125813,52677.447792505074,44681.52724225125,32980.389164995489,0,29195.582762046477,33573.992038177064,49393.5761216432,56679.682903135108,63587.517973088397,0,63851.365842315907,59627.078632152421,52016.466403139508,44057.487880767265,32411.713957304051,0,28668.946201709034,33022.798837417016,48760.862435979885,56007.902358967192,62878.534079943951,0,63186.794553230793,58980.952225813773,51405.621271661919,43483.639804567138,31893.194584587342,0,27942.755586998032,32270.9593445631,47926.68647119157,55133.624936525914,61966.002078265476,0,62212.908881311792,58023.559775976712,50481.463598346782,42594.41304323927,31057.127972417271,0,27149.674881030212,31451.908756508637,47025.257738142391,54191.840029790656,60985.695835071056,0,61210.552515250289,57037.381604621791,49528.120288462051,41675.590716312086,30190.963553042766,0,26323.699777011749,30599.838300145457,46090.962725633872,53217.131574791601,59972.397925008976,0,60176.885497029914,{"$f":"EI289*NOT(EI305)","v":56019.559420755839},48542.715011255314,40724.278373007022,29291.789084179425,0,25462.907970119155,29712.811538529269,45121.849375973281,52207.532842214197,58924.12690013575,0,59116.570713356079,54974.781390480908,47529.961756998498,39745.216002385896,28364.371136530764,24189.698352047315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU289*NOT(GU305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG289*NOT(JG305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS289*NOT(LS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE289*NOT(OE305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash after Deposit",null,null,null,null,null,null,null,{"$f":"K289-K290","v":0},{"$f":"L289-L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18763.246688129646,86886.431752418503,81863.676985518556,73415.918698378897,64693.909704319536,52278.397762553563,11540.321305219342,45094.829749016506,49659.103913354687,65890.330556547633,73396.578368820643,80508.247192619034,81723.94393736482,82521.867552713418,78276.976294007443,70583.4562693599,62617.148570882789,50906.833181168709,-101647.7566294602,0,0,0,0,0,10331.556850149238,0,0,0,0,0,-2205.7016864905017,0,0,0,0,0,16342.921897278022,0,0,0,0,0,4048.8166211987555,0,0,0,0,{"$f":"BX289-BX290","v":0},22562.547568932729,0,0,0,0,0,10519.191073951777,0,0,0,0,0,29013.058347920072,0,0,0,0,0,17228.901694524509,0,0,0,0,0,35719.612597138737,0,0,0,0,0,47265.478743324726,0,0,0,0,0,41213.709620339621,0,0,0,0,0,45964.238874574541,0,0,0,0,0,46302.984970771882,0,0,0,0,0,44823.079883257713,0,0,0,0,0,51194.3616409307,0,0,{"$f":"EJ289-EJ290","v":0},0,0,43652.749512178038,0,0,0,0,0,55876.085098258598,0,0,0,0,0,0,279967.0707890655,28645.484633125569,43804.622878754264,50592.391063525429,56971.775502115372,57710.865008119959,58046.931522569517,53581.862739687829,45854.239617346313,37831.590175572223,26275.921020852715,21956.611228258487,23628.632694121916,27687.753326123595,42770.64949104048,49523.837308422051,55870.669792001703,56605.275938297636,56938.86077972308,59420.028397910566,51274.921294503692,42714.720076205151,30120.503260454083,25509.359985133982,27649.001774639619,32474.66692252153,49911.697543599097,57989.387289051432,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175674,54385.229167381083,45313.923671690703,31967.774342900051,27081.282065373922,29351.958687400976,34465.644935154196,52943.585926362764,61503.439632787835,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476996,28749.581829462695,{"$f":"GV289-GV290","v":31159.2949489864},36578.192552242246,56159.181104631141,65229.979173143751,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073049,50995.01919605818,36007.641889979175,30520.142230685171,33077.380906594204,38819.706081062737,59569.588644607436,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.694861080483,54096.578024863542,38214.38435218903,32399.203899862816,35112.974207257852,41198.030359227239,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456324,40555.815631949314,34393.386813675155,37273.243263004399,43721.485874049147,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574754,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129961,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738256,45676.00435776027,38755.632258274745,41998.686909110867,49239.62507251084,75405.766247075822,87526.837877137121,{"$f":"JH289-JH290","v":99070.792336693412},100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.66283196069,41139.04528061334,44580.483692048379,52253.595542635376,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.87399132835,43668.333758412497,47320.258259463109,55451.337422623488,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.001869301683,46352.388072002424,51318.789940568196,59935.169458401106,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931339,55554.556907341706,64685.201111856237,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"LT289-LT290","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF289-OF290","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,"Cash Sweep Percent",null,null,null,null,null,null,{"$f":"'General Assumptions'!G68","v":1},null,{"$f":"IF(K211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BW211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EI211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GU211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JG211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LS211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OE211,1,$I$292)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cash sweep to debt fund",null,null,null,null,null,null,null,null,{"$f":"MIN(K291*K292,K159*K55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18763.246688129646,86886.431752418503,81863.676985518556,73415.918698378897,64693.909704319536,52278.397762553563,11540.321305219342,45094.829749016506,49659.103913354687,65890.330556547633,73396.578368820643,80508.247192619034,81723.94393736482,82521.867552713418,78276.976294007443,12748.625161643336,0,0,-101647.7566294602,0,0,0,0,0,10331.556850149238,0,0,0,0,0,-2205.7016864905017,0,0,0,0,0,16342.921897278022,0,0,0,0,0,4048.8166211987555,0,0,0,{"$f":"MIN(BW291*BW292,BW159*BW55)","v":0},0,22562.547568932729,0,0,0,0,0,10519.191073951777,0,0,0,0,0,29013.058347920072,0,0,0,0,0,17228.901694524509,0,0,0,0,0,7814.1172214920907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI291*EI292,EI159*EI55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GU291*GU292,GU159*GU55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JG291*JG292,JG159*JG55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LS291*LS292,LS159*LS55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OE291*OE292,OE159*OE55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cash flow",null,null,null,null,null,null,null,{"$f":"K291-K293","v":0},{"$f":"L291-L293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,57834.831107716564,62617.148570882789,50906.833181168709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX291-BX293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27905.495375646646,0,0,0,0,0,47265.478743324726,0,0,0,0,0,41213.709620339621,0,0,0,0,0,45964.238874574541,0,0,0,0,0,46302.984970771882,0,0,0,0,0,44823.079883257713,0,0,0,0,0,51194.3616409307,0,0,{"$f":"EJ291-EJ293","v":0},0,0,43652.749512178038,0,0,0,0,0,55876.085098258598,0,0,0,0,0,0,279967.0707890655,28645.484633125569,43804.622878754264,50592.391063525429,56971.775502115372,57710.865008119959,58046.931522569517,53581.862739687829,45854.239617346313,37831.590175572223,26275.921020852715,21956.611228258487,23628.632694121916,27687.753326123595,42770.64949104048,49523.837308422051,55870.669792001703,56605.275938297636,56938.86077972308,59420.028397910566,51274.921294503692,42714.720076205151,30120.503260454083,25509.359985133982,27649.001774639619,32474.66692252153,49911.697543599097,57989.387289051432,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175674,54385.229167381083,45313.923671690703,31967.774342900051,27081.282065373922,29351.958687400976,34465.644935154196,52943.585926362764,61503.439632787835,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476996,28749.581829462695,{"$f":"GV291-GV293","v":31159.2949489864},36578.192552242246,56159.181104631141,65229.979173143751,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073049,50995.01919605818,36007.641889979175,30520.142230685171,33077.380906594204,38819.706081062737,59569.588644607436,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.694861080483,54096.578024863542,38214.38435218903,32399.203899862816,35112.974207257852,41198.030359227239,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456324,40555.815631949314,34393.386813675155,37273.243263004399,43721.485874049147,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574754,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129961,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738256,45676.00435776027,38755.632258274745,41998.686909110867,49239.62507251084,75405.766247075822,87526.837877137121,{"$f":"JH291-JH293","v":99070.792336693412},100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.66283196069,41139.04528061334,44580.483692048379,52253.595542635376,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.87399132835,43668.333758412497,47320.258259463109,55451.337422623488,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.001869301683,46352.388072002424,51318.789940568196,59935.169458401106,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931339,55554.556907341706,64685.201111856237,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"LT291-LT293","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF291-OF293","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,"Add: Cash from re-financing",null,null,null,null,null,null,null,null,{"$f":"K201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3616280.8599240938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: fees paid at re-financing",null,null,null,null,null,null,null,null,{"$f":"K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72325.617198481879,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayments of debt fund",null,null,null,null,null,null,null,null,{"$f":"K206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3452601.233155502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash flow after re-financing",null,null,null,null,null,null,null,null,{"$f":"K294+K295-K296-K297","v":0},{"$f":"L294+L295-L296-L297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91354.009570110124,0,0,0,0,0,0,0,0,57834.831107716564,62617.148570882789,50906.833181168709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX294+BX295-BX296-BX297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27905.495375646646,0,0,0,0,0,47265.478743324726,0,0,0,0,0,41213.709620339621,0,0,0,0,0,45964.238874574541,0,0,0,0,0,46302.984970771882,0,0,0,0,0,44823.079883257713,0,0,0,0,0,51194.3616409307,0,0,{"$f":"EJ294+EJ295-EJ296-EJ297","v":0},0,0,43652.749512178038,0,0,0,0,0,55876.085098258598,0,0,0,0,0,0,279967.0707890655,28645.484633125569,43804.622878754264,50592.391063525429,56971.775502115372,57710.865008119959,58046.931522569517,53581.862739687829,45854.239617346313,37831.590175572223,26275.921020852715,21956.611228258487,23628.632694121916,27687.753326123595,42770.64949104048,49523.837308422051,55870.669792001703,56605.275938297636,56938.86077972308,59420.028397910566,51274.921294503692,42714.720076205151,30120.503260454083,25509.359985133982,27649.001774639619,32474.66692252153,49911.697543599097,57989.387289051432,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175674,54385.229167381083,45313.923671690703,31967.774342900051,27081.282065373922,29351.958687400976,34465.644935154196,52943.585926362764,61503.439632787835,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476996,28749.581829462695,{"$f":"GV294+GV295-GV296-GV297","v":31159.2949489864},36578.192552242246,56159.181104631141,65229.979173143751,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073049,50995.01919605818,36007.641889979175,30520.142230685171,33077.380906594204,38819.706081062737,59569.588644607436,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.694861080483,54096.578024863542,38214.38435218903,32399.203899862816,35112.974207257852,41198.030359227239,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456324,40555.815631949314,34393.386813675155,37273.243263004399,43721.485874049147,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574754,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129961,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738256,45676.00435776027,38755.632258274745,41998.686909110867,49239.62507251084,75405.766247075822,87526.837877137121,{"$f":"JH294+JH295-JH296-JH297","v":99070.792336693412},100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.66283196069,41139.04528061334,44580.483692048379,52253.595542635376,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.87399132835,43668.333758412497,47320.258259463109,55451.337422623488,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.001869301683,46352.388072002424,51318.789940568196,59935.169458401106,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931339,55554.556907341706,64685.201111856237,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"LT294+LT295-LT296-LT297","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF294+OF295-OF296-OF297","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,"Less: Increase in cash balance",null,null,null,null,null,null,null,null,{"$f":"K298*OR(K211,K155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91354.009570110124,0,0,0,0,0,0,0,0,57834.831107716564,62617.148570882789,50906.833181168709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW298*OR(BW211,BW155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI298*OR(EI211,EI155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU298*OR(GU211,GU155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG298*OR(JG211,JG155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS298*OR(LS211,LS155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE298*OR(OE211,OE155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends Paid",null,null,null,null,null,null,null,{"$f":"MAX(K298-K299-K229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW298-BW299-BW229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4876.2968338166138,0,0,0,0,0,47265.478743324726,0,0,0,0,0,24600.839017696911,0,0,0,0,0,45964.238874574541,0,0,0,0,0,35769.806626788341,0,0,0,0,0,44823.079883257713,0,0,0,0,0,46576.179794656142,0,{"$f":"MAX(EI298-EI299-EI229,0)","v":0},0,0,0,43652.749512178038,0,0,0,0,0,55876.085098258598,0,0,0,0,0,0,279967.0707890655,28645.484633125569,43804.622878754264,50592.391063525429,56971.775502115372,57710.865008119959,58046.931522569517,53581.862739687829,45854.239617346313,37831.590175572223,26275.921020852715,21956.611228258487,23628.632694121916,27687.753326123595,42770.64949104048,49523.837308422051,55870.669792001703,56605.275938297636,56938.86077972308,59420.028397910566,51274.921294503692,42714.720076205151,30120.503260454083,25509.359985133982,27649.001774639619,32474.66692252153,49911.697543599097,57989.387289051432,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175674,54385.229167381083,45313.923671690703,31967.774342900051,27081.282065373922,29351.958687400976,34465.644935154196,52943.585926362764,61503.439632787835,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476996,{"$f":"MAX(GU298-GU299-GU229,0)","v":28749.581829462695},31159.2949489864,36578.192552242246,56159.181104631141,65229.979173143751,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073049,50995.01919605818,36007.641889979175,30520.142230685171,33077.380906594204,38819.706081062737,59569.588644607436,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.694861080483,54096.578024863542,38214.38435218903,32399.203899862816,35112.974207257852,41198.030359227239,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456324,40555.815631949314,34393.386813675155,37273.243263004399,43721.485874049147,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574754,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129961,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738256,45676.00435776027,38755.632258274745,41998.686909110867,49239.62507251084,75405.766247075822,{"$f":"MAX(JG298-JG299-JG229,0)","v":87526.837877137121},99070.792336693412,100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.66283196069,41139.04528061334,44580.483692048379,52253.595542635376,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.87399132835,43668.333758412497,47320.258259463109,55451.337422623488,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.001869301683,46352.388072002424,51318.789940568196,59935.169458401106,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931339,55554.556907341706,64685.201111856237,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.8662453190436868E-26,{"$f":"MAX(LS298-LS299-LS229,0)","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"MAX(OE298-OE299-OE229,0)","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,"Less: cash trapped",null,null,null,null,null,null,null,null,{"$f":"K298-K299-K300","v":0},{"$f":"L298-L299-L300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX298-BX299-BX300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23029.198541830032,0,0,0,0,0,0,0,0,0,0,0,16612.87060264271,0,0,0,0,0,0,0,0,0,0,0,10533.178343983542,0,0,0,0,0,0,0,0,0,0,0,4618.1818462745578,0,0,{"$f":"EJ298-EJ299-EJ300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV298-GV299-GV300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH298-JH299-JH300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT298-LT299-LT300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF298-OF299-OF300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Rooftop owners",null,null,null,{"$f":"F36","v":0},null,null,null,{"$f":"K300*$G$302","v":0},{"$f":"L300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF300*$G$302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends to Development Co.",null,null,null,{"$f":"F37","v":1},null,null,null,{"$f":"K300*$G$303","v":0},{"$f":"L300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX300*$G$303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4876.2968338166138,0,0,0,0,0,47265.478743324726,0,0,0,0,0,24600.839017696911,0,0,0,0,0,45964.238874574541,0,0,0,0,0,35769.806626788341,0,0,0,0,0,44823.079883257713,0,0,0,0,0,46576.179794656142,0,0,{"$f":"EJ300*$G$303","v":0},0,0,43652.749512178038,0,0,0,0,0,55876.085098258598,0,0,0,0,0,0,279967.0707890655,28645.484633125569,43804.622878754264,50592.391063525429,56971.775502115372,57710.865008119959,58046.931522569517,53581.862739687829,45854.239617346313,37831.590175572223,26275.921020852715,21956.611228258487,23628.632694121916,27687.753326123595,42770.64949104048,49523.837308422051,55870.669792001703,56605.275938297636,56938.86077972308,59420.028397910566,51274.921294503692,42714.720076205151,30120.503260454083,25509.359985133982,27649.001774639619,32474.66692252153,49911.697543599097,57989.387289051432,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175674,54385.229167381083,45313.923671690703,31967.774342900051,27081.282065373922,29351.958687400976,34465.644935154196,52943.585926362764,61503.439632787835,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476996,28749.581829462695,{"$f":"GV300*$G$303","v":31159.2949489864},36578.192552242246,56159.181104631141,65229.979173143751,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073049,50995.01919605818,36007.641889979175,30520.142230685171,33077.380906594204,38819.706081062737,59569.588644607436,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.694861080483,54096.578024863542,38214.38435218903,32399.203899862816,35112.974207257852,41198.030359227239,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456324,40555.815631949314,34393.386813675155,37273.243263004399,43721.485874049147,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574754,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129961,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738256,45676.00435776027,38755.632258274745,41998.686909110867,49239.62507251084,75405.766247075822,87526.837877137121,{"$f":"JH300*$G$303","v":99070.792336693412},100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.66283196069,41139.04528061334,44580.483692048379,52253.595542635376,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.87399132835,43668.333758412497,47320.258259463109,55451.337422623488,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.001869301683,46352.388072002424,51318.789940568196,59935.169458401106,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931339,55554.556907341706,64685.201111856237,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"LT300*$G$303","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF300*$G$303","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[]
[null,null,"Dividends allowed",null,null,null,null,{"$f":"H197","v":"2020-01-01"},{"$f":"I197","v":"2029-01-01"},null,{"$f":"OR(K2<$H$305,K2>$I$305,K210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"OR(BW2<$H$305,BW2>$I$305,BW210)","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,{"$f":"OR(EI2<$H$305,EI2>$I$305,EI210)","v":false},false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU2<$H$305,GU2>$I$305,GU210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG2<$H$305,JG2>$I$305,JG210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(LS2<$H$305,LS2>$I$305,LS210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(OE2<$H$305,OE2>$I$305,OE210)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Balance Sheet"]
[null,"Assets"]
[null,null,"Cash",null,null,null,null,null,null,null,{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,91354.009570110124,149188.84067782669,211805.98924870949,262712.82242987817,0,31009.212735191708,66472.32354069085,118003.11938237338,176939.4889998807,242897.51937814476,0,66108.811075263337,127938.66898347222,182052.23864105751,228095.96087780589,262327.49949380005,0,30369.647238236219,65167.747063944997,115950.26097138281,174098.1690459417,239229.44733179288,0,65319.617887327695,126378.43410332457,179756.20104949584,225101.0983746117,258689.39514288935,0,29763.862922264954,63931.009022259052,113999.86284959392,{"$f":"BW238","v":171394.28208381412},235734.12315165691,0,64565.865584260609,124889.14448338642,177566.59227589151,222248.11951814278,255228.50868313827,0,29195.582762046477,62769.574800223541,112163.15092186673,168842.83382500184,232430.35179809024,0,63851.365842315907,123478.44447446833,175494.91087760782,219552.39875837509,251964.11271567913,0,28668.946201709034,61691.74503912605,110452.60747510594,166460.50983407313,229339.04391401709,23029.198541830032,86215.993095060825,145196.9453208746,196602.56659253652,240086.20639710367,271979.40098169103,0,27942.755586998032,60213.714931561131,108140.4014027527,163274.02633927861,225240.02841754409,16612.87060264271,78825.779483954509,136849.33925993124,187330.80285827801,229925.21590151728,260982.34387393456,0,27149.674881030212,58601.583637538846,105626.84137568124,159818.6814054719,220804.37724054296,10533.178343983542,71743.730859233823,128781.11246385562,178309.23275231768,219984.82346862977,250175.78702167253,0,26323.699777011749,56923.538077157209,103014.50080279108,156231.63237758269,216204.03030259168,4618.1818462745578,64795.067343304472,{"$f":"EI238","v":120814.62676406032},169357.34177531564,210081.62014832266,239373.40923250208,0,25462.907970119155,55175.719508648428,100297.56888462171,152505.10172683591,211429.22862697166,0,59116.570713356079,114091.35210383698,161621.31386083548,201366.52986322137,229730.90099975214,253920.59935179946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accounts Recievables",null,null,null,null,null,null,null,{"$f":"K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77403.678887486763,72578.335178686757,64218.055232589919,55538.178626385401,43030.315188275585,38363.16958393938,40847.536379598343,45258.619683049219,61614.116177548472,68944.378923761062,75834.421666511509,76643.643857308387,77018.426234705126,72217.09916815153,63898.429906114223,55261.754676593853,42816.145224850326,38172.228881071649,40644.230516414384,45033.359029489409,61307.451144989747,68601.229796271,75456.979501757902,76262.174041670834,76635.09105675944,71857.661097111442,63580.395414941086,54986.706540736224,42603.041225572262,37982.238525956891,40441.936544709512,44809.219540525337,61002.312441915674,68259.788586460898,75081.415937573853,75882.602872977979,76253.66381001714,71500.012016883818,63263.943841184286,54713.027371128082,42390.997884937598,37793.193788535842,40240.649428109777,44586.195635910248,60698.692471497707,67920.046793703572,{"$f":"BW102","v":74707.721623811391},75504.920901307327,75874.134998346184,71144.143023325203,62949.067306366429,54440.710354167153,42180.009923848913,37605.089962291495,40040.364155308052,44364.281763171122,60396.583674717978,67581.995959681022,74335.887256859889,75129.118723770269,75496.495172878553,70790.045256609883,62635.757971222876,54169.748710163847,41970.072089483998,37417.922364132217,39841.075739939639,44143.472397470883,60095.978530181492,67245.627668174042,73965.903579414749,74755.186984278334,75120.73493177499,70437.709901008988,62324.008035506267,53900.135693172226,41761.179155164762,37231.686334274855,39642.779220457705,43923.762041470385,59796.869553928387,66910.933544852232,73597.76138024636,74383.116373309778,74746.844919990952,70087.12818467131,62013.809737792762,53631.864590822333,41553.325920227428,37046.377236128996,39445.469660010109,43705.145225191889,59499.249299248077,66577.905257066071,73231.451493971545,74012.897627678365,74374.815829043684,69738.29137940472,61705.155355288414,53364.928724152807,41346.507209892741,36861.99045618128,39249.142146316233,43487.616505882703,59203.110356493511,66246.534513639082,72866.964800824659,73644.521530302329,74004.638396780632,69391.190800459008,{"$f":"EI102","v":61398.037203637228},53099.32144744484,41140.717875137467,36678.521403880834,39053.791791544965,43271.170467879856,58908.445352897026,65916.813064661605,72504.292226431018,73277.978909975151,73636.303407148574,69045.817806309584,61092.447636729587,52835.036148056599,40935.952792565964,36495.96551152473,38859.413732192756,43055.801722475051,58615.246952386493,65588.732701285335,72143.424741580777,72913.260641137109,73269.801689964472,68702.163798442329,60788.37904651204,52572.066246258553,40732.206864282598,36314.318234144303,38666.003128962569,42841.504907780596,58323.507855402742,65262.285255518764,71784.35336200404,72550.357643647993,72905.124120686756,75462.606045145381,67121.411460633826,58354.546469072433,45450.297082678524,40733.883285214826,43599.984541584272,48562.48539735892,66459.789003695565,74757.837929630346,82661.519070400929,83983.173437380683,84837.900246244128,79967.670417576563,71128.512397721715,61838.27174765509,48163.647771642194,43165.667395999539,46202.872876494577,51461.63153431406,70427.391546612285,79220.828142495229,87596.353474507239,88996.909675301038,89902.663071988238,84741.683956534078,75374.834435358498,65529.972969004593,51038.983583561298,45742.627303554204,{"$f":"GU102","v":48961.151809710034},54533.854651465903,74631.857163796129,83950.25572422675,92825.794013001316,94309.962431454362,95269.788667279703,89800.702737624277,79874.658904572862,69442.066150260813,54085.974916061023,48473.429900582923,51884.098050383996,57789.487322496119,79087.326413769362,88962.026797881961,98367.428464380151,99940.200690932004,100957.32787626544,95161.741372846183,84643.11972178625,73587.708536032544,57314.869482686307,51367.259487173309,54981.542120665312,61239.478968449745,83808.78403642762,94272.997070849204,104239.89458511598,105906.56020463587,106984.40916576027,100842.83023453808,89696.254287559379,77980.842849154447,60736.526778254891,54433.848659652293,58263.901417943598,64895.432683087674,88812.109350072453,99901.028524362875,110462.94279260094,112229.10717444507,113371.30295856044,106863.07609555371,95051.057423958657,82636.244183183502,64362.454601768361,57683.511043485196,61742.215250887428,68769.644256687214,94114.129657111844,105865.04948734272,117057.50259021959,118929.10574034246,120139.48980741059,113242.7263896142,100725.5385319449,87569.569694344143,68204.847759714379,61127.175980305386,65428.181967109005,72875.143529535286,99732.676838042316,112185.11829659859,{"$f":"JG102","v":124045.75295795104},126029.08949647433,127311.73263890813,120003.23730795711,106738.78216101775,92797.411260047636,72276.629079929582,64776.425285735662,69334.198297324649,77225.738214196841,105686.64732405313,118882.49075750494,131451.19694524116,133552.9372766694,134912.15331031854,127167.34596130854,113111.01219482563,98337.351281087671,76591.492873960407,68643.53220162497,73473.401048333297,81836.060333940914,111996.06564995142,125979.69163202951,139298.74071701543,141525.95346429903,142966.31373677778,134759.14684987301,119863.65986861111,104208.02181518827,81163.950994097075,72741.502673707175,77859.711285037542,86721.6154335092,118682.15180115349,133500.59039454762,147614.77731868438,149974.95309657959,151501.30186173145,142804.17289852793,127019.43584724926,110429.16724078199,86009.381639978878,77084.119093505506,82507.881150098314,91898.834727730893,125767.39258124234,141470.4815102242,156427.27544185979,158928.35204954221,160545.82275974963,151329.48132976319,134602.40660629541,117021.71066177214,91144.081078920877,81685.986651599698,87433.543478692227,97385.130363375443,133275.6172401199,149916.16950595958,165765.87348932194,168416.26260698121,0,0,{"$f":"LS102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gross Plant",null,null,null,null,null,null,null,{"$f":"K130","v":0},0,0,0,0,0,0,0,0,0,0,0,10706.037044048422,21468.405981939235,1146189.0732127337,2270909.7404435282,3395630.4076743228,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"BW130","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"EI130","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"GU130","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"JG130","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"LS130","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,{"$f":"OE130","v":4520351.074905117},4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117,4520351.074905117]
[null,null,"Less: Accumulated Depreciation",null,null,null,null,null,null,null,{"$f":"-K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-47086.990363594967,-94173.980727189934,-141260.97109078491,-188347.96145437987,-235434.95181797483,-282521.94218156982,-329608.93254516477,-376695.92290875973,-423782.91327235469,-470869.90363594965,-517956.89399954461,-565043.88436313963,-612130.87472673459,-659217.86509032955,-706304.85545392451,-753391.84581751947,-800478.83618111443,-847565.82654470939,-894652.81690830435,-941739.80727189931,-988826.79763549427,-1035913.7879990892,-1083000.7783626842,-1130087.7687262793,-1177174.7590898743,-1224261.7494534694,-1271348.7398170645,-1318435.7301806596,-1365522.7205442546,-1412609.7109078497,-1459696.7012714448,-1506783.6916350399,-1553870.6819986349,-1600957.67236223,-1648044.6627258251,-1695131.6530894202,-1742218.6434530152,-1789305.6338166103,-1836392.6241802054,-1883479.6145438005,-1930566.6049073956,-1977653.5952709906,-2024740.5856345857,-2071827.5759981808,-2118914.5663617756,-2166001.5567253707,{"$f":"-BW134","v":-2213088.5470889658},-2260175.5374525608,-2307262.5278161559,-2354349.518179751,-2401436.5085433461,-2448523.4989069412,-2495610.4892705362,-2542697.4796341313,-2589784.4699977264,-2636871.4603613215,-2683958.4507249165,-2731045.4410885116,-2778132.4314521067,-2825219.4218157018,-2872306.4121792968,-2919393.4025428919,-2966480.392906487,-3013567.3832700821,-3060654.3736336771,-3107741.3639972722,-3154828.3543608673,-3201915.3447244624,-3249002.3350880574,-3296089.3254516525,-3343176.3158152476,-3390263.3061788427,-3437350.2965424377,-3484437.2869060328,-3531524.2772696279,-3578611.267633223,-3625698.2579968181,-3672785.2483604131,-3719872.2387240082,-3766959.2290876033,-3814046.2194511984,-3861133.2098147934,-3908220.2001783885,-3955307.1905419836,-4002394.1809055787,-4049481.1712691737,-4096568.1616327688,-4143655.1519963639,-4190742.142359959,-4237829.132723554,-4284916.1230871491,-4332003.1134507442,-4379090.1038143393,-4426177.0941779343,-4473264.0845415294,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,{"$f":"-EI134","v":-4520351.074905117},-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,{"$f":"-GU134","v":-4520351.074905117},-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,{"$f":"-JG134","v":-4520351.074905117},-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,{"$f":"-LS134","v":-4520351.074905117},-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,{"$f":"-OE134","v":-4520351.074905117},-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117,-4520351.074905117]
[null,null,"IDC Net Plant",null,null,null,null,null,null,null,{"$f":"K250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,44.162402806699738,132.90174739377673,4861.4798941043018,14249.036177997034,28314.78888388785,28314.78888388785,28314.78888388785,28314.78888388785,28314.78888388785,28314.78888388785,28314.78888388785,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"BW250","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"EI250","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"GU250","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"JG250","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"LS250","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"OE250","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974]
[null,null,"UnAmortized signing fees"]
[null,null,"Total assets",null,null,null,null,null,null,null,{"$f":"SUM(K309:K314)","v":0},{"$f":"SUM(L309:L314)","v":0},0,0,0,0,0,0,0,0,0,0,10706.037044048422,21512.568384745933,1146321.9749601276,2275771.2203376326,3409879.4438523198,4548665.8637890052,4578982.5523128966,4527070.2182405014,4471622.94793081,4415856.0809610104,4356261.2271593064,4304507.0911913747,4423584.0943920305,4380908.187331886,4350176.69346279,4310419.9658454079,4270223.0182245644,4223945.2500517657,4177233.0420655673,4125344.7246354185,4069939.0650097872,4072050.2305243877,4075134.7792799319,4074310.7057537274,3766982.8945955965,3755294.2454802692,3759944.4580376735,3771682.0421670424,3790387.1711264416,3810063.4056810238,3520451.8129543723,3534696.2037063926,3541161.8055688362,3539594.6959886211,3526167.7625466106,3508691.5080993944,3201736.7162607522,3189386.6561312084,3193290.8584947125,3204243.8581831004,3222126.4032451776,3240971.8781028376,2955026.5013444894,2968505.4770750883,2974241.2347517903,2971981.0948643102,2957916.9723396408,2939820.474647922,2636491.5447810111,2623513.9635474817,2626706.6161194681,2636909.8339054133,2654004.937606147,{"$f":"SUM(BX309:BX314)","v":2672054.9875878901},2389603.0881696767,2402351.9714153218,2407393.1842338941,2404475.2847106042,2389809.1211589421,2371127.5999987856,2071247.3751450689,2057679.885151383,2060199.1887375121,2069691.186780523,2086037.7706172415,2103331.5296936459,1824181.5639810688,1836239.4895435204,1840625.2905266914,1837088.7573051765,1821859.5782016688,1802632.1520700264,1506004.2023665593,1491888.5548622045,1493776.8694687369,1502600.390679114,1518241.5785857276,1534822.4057069398,1281791.1179186539,1293207.8970775236,1296988.1570742396,1292882.9156399728,1277140.6085429373,1257417.3199430401,940762.0214839367,925898.76952835207,926955.8460217783,934909.60612029803,949643.06852862367,965307.43523635657,709957.01560454199,720423.21738693898,723286.46835244203,718298.99644022284,701727.88044927211,681191.06937399635,375520.82756034785,359843.18764296488,360002.21010993456,367019.13344229979,380777.52934540098,395457.68095059076,185548.40025539731,242122.42832100799,291126.67390151357,332314.56755884027,361971.73676089232,387678.18356022367,139889.54822868609,170451.7223652642,216767.05451602058,269901.44139879977,329739.00326077675,390488.9579152636,179263.22632542474,234826.66422613279,282853.07005006762,{"$f":"SUM(EJ309:EJ314)","v":323097.06930513063},351862.74410583021,376692.3367187524,139694.19787391496,169374.48452036863,214724.57094391563,266854.78803165292,325649.80003563629,385347.61361931672,174276.70948951819,228802.79460203496,275824.20582293661,315096.75609126163,342942.88873815665,366867.27259364666,393420.41916636226,143696.20780484506,159255.65303475631,166229.13878365548,172783.83082395082,173553.66672350687,173910.20777233446,169342.56988081185,161428.78512888157,153212.47232862783,141372.61294665223,136954.72431651445,139306.40921133233,143481.91099015006,158963.91393777204,165902.69133788848,172424.75944437401,173190.76372601779,173545.53020305687,176103.01212751528,167761.81754300313,158994.95255144255,146090.70316504815,141374.28936758486,144240.39062395447,149202.89147972909,167100.1950860651,175398.24401200039,183301.92515277059,184623.57951974997,185478.30632861366,180608.07649994583,171768.91848009115,162478.67783002497,148804.05385401228,143806.07347836939,146843.27895886393,152102.03761668352,171067.79762898234,179861.23422486463,188236.75955687684,189637.31575767079,190543.06915435789,185382.09003890341,176015.24051772838,166170.37905137462,151679.38966593088,146383.03338592348,149601.55789207981,{"$f":"SUM(GV309:GV314)","v":155174.26073383575},175272.26324616594,184590.66180659679,193466.20009537076,194950.36851382384,195910.19474964903,190441.10881999356,180515.06498694269,170082.47223263083,154726.38099843112,149113.83598295262,152524.50413275359,158429.89340486599,179727.73249613901,189602.43288025202,199007.83454674983,200580.60677330138,201597.7339586349,195802.1474552158,185283.52580415586,174228.11461840232,157955.27556505648,152007.66556954326,155621.94820303505,161879.8850508196,184449.19011879747,194913.40315321868,204880.30066748557,206546.96628700604,207624.81524813024,201483.23631690757,190336.66036992928,178621.24893152376,161376.93286062439,155074.25474202202,158904.30750031339,165535.83876545762,189452.51543244196,200541.43460673222,211103.34887497069,212869.51325681468,214011.70904092991,207503.48217792378,195691.46350632829,183276.65026555338,165002.86068413814,158323.91712585499,162382.62133325671,169410.05033905653,194754.5357394818,206505.45556971279,217697.90867258923,219569.51182271203,220779.8958897799,213883.13247198367,201365.94461431482,188209.97577671369,168845.25384208409,161767.58206267504,166068.58804947918,173515.54961190501,200373.08292041195,212825.52437896875,224686.15904032101,{"$f":"SUM(JH309:JH314)","v":226669.49557884445},227952.13872127829,220643.64339032711,207379.18824338762,193437.81734241766,172917.03516229929,165416.83136810584,169974.60437969433,177866.14429656637,206327.05340642331,219522.89683987515,232091.60302761046,234193.34335903951,235552.55939268821,227807.75204367784,213751.41827719507,198977.75736345758,177231.89895632991,169283.93828399514,174113.80713070312,182476.46641631087,212636.47173232154,226620.09771439934,239939.14679938497,242166.35954666918,243606.71981914749,235399.55293224321,220504.06595098076,204848.42789755797,181804.35707646643,173381.90875607671,178500.11736740766,187362.0215158792,219322.55788352282,234140.99647691695,248255.18340105412,250615.3591789495,252141.70794410107,243444.5789808979,227659.84192961862,211069.57332315145,186649.78772234858,177724.5251758754,183148.28723246825,192539.24081010034,226407.79866361187,242110.88759259356,257067.68152422959,259568.75813191233,261186.2288421191,251969.88741213304,235242.81268866488,217662.11674414144,191784.48716129025,182326.39273396914,188073.94956106169,198025.53644574562,233916.02332248946,250556.57558832911,266406.27957169188,269056.66868935095,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"SUM(LT309:LT314)","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,{"$f":"SUM(OF309:OF314)","v":100640.40608236974},100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974,100640.40608236974]
[]
[null,"Liabilities and Equity"]
[null,null,"Liabilities"]
[null,null,"Accounts Payable",null,null,null,null,null,null,null,{"$f":"K109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9280.4938231978904,9165.6736164198537,8962.5105919689358,8751.3884002209361,8444.597448673836,8333.8555166138249,8741.7646319299674,8858.0410612104552,9272.9593869953169,9462.2786018956504,9640.6242165004805,9666.9813849444727,9682.5097944215613,9568.6678737859129,9366.9249747595823,9157.264674450149,8852.4139387985706,8742.6386242756471,9169.1322300043194,9285.2497470605304,9698.5249727428745,9887.3261572758529,10065.210591441439,10091.865298502144,10107.74739917427,9994.9053378530953,9794.6020774375356,9586.4231137388488,9283.5297990434883,9174.7432942392952,9620.8558798431422,9736.8425637427845,10148.510299054042,10336.823607604927,10514.27687786051,10541.255509640079,10557.517554755139,10445.69853729538,10246.856059348107,10040.179517533303,9739.2624892442254,9631.4886310949769,10098.311194054982,10214.196757839518,10624.294218336176,10812.151447649501,{"$f":"BW109","v":10989.20522300101},11016.535845628518,11033.205778653364,10922.43470467537,10725.075887915555,10519.92459809305,10221.004487277047,10114.268863375855,10602.952004097766,10718.767901942183,11127.334016912278,11314.768714426313,11491.456425253522,11519.168894261247,11536.276458826755,11426.580053468411,11230.729622448558,11027.128271113426,10730.227586534607,10624.557647922511,11136.314834298795,11252.094375632027,11659.169902998012,11846.217482213129,12022.574436237739,12050.700513046067,12068.277370038244,11959.684301583109,11765.368944882832,11563.344193728261,11268.487441227237,11163.912622520598,11700.02363345971,11815.802104498149,12221.429753170949,12408.127616509097,12584.191122293374,12612.764598266334,12630.844450527928,12523.385455684367,12330.633951795611,12130.214564256377,11837.428373902359,11733.980221233523,12295.794778979924,12411.609572155947,12815.83413232469,13002.22180196692,13178.031300432442,13207.088128996003,13225.70685413335,13119.414871461866,12928.258222865581,12729.475198895991,12438.78846041705,12336.500767696076,12925.442369304561,13041.333121103218,13444.201602976453,13630.320860197164,13805.918064684978,13835.496502032171,13854.692293854052,13749.602605872518,{"$f":"EI109","v":13560.074181839027},13362.96090146059,13074.404908490011,12973.313862528323,13590.883821425887,13706.892559176371,14108.454340724285,14294.349374274458,14469.778419701899,14499.919174642917,14519.732693792568,14415.883078323321,14228.018767003528,14032.611143192293,13746.219746904042,13646.36408197602,14294.145791145633,14410.317089349543,14810.624073632276,14996.341637759946,15171.649239465445,15202.395633017175,15222.870167394996,15120.301058754536,14934.139429165771,14740.476070686384,14456.285843429936,14357.707005885861,15037.370434840692,15153.751581657036,15552.858364362306,15738.447947096744,15913.683570002369,15945.081705350374,15966.263340963695,16042.577647234844,15846.490166130163,15639.82639286733,15329.793822224477,15224.523300080873,15950.98276694469,16087.818474837433,16548.091460096519,16768.450640578976,16979.01854415756,17025.10405347891,17059.585008177521,16951.0110424009,16743.283230340661,16524.348075964397,16195.873428742172,16084.385330625641,16850.91418909363,16995.986599159896,17483.805620249568,17717.388509707442,17940.595949945913,17989.501874872156,18026.110825257369,17911.12494300718,17691.066167412271,17459.131348650728,17111.117978084319,16993.045474091523,{"$f":"GU109","v":17801.856860723648},17955.662099223668,18472.676059164976,18720.276551083,18956.882570191516,19008.781781853158,19047.650285722255,18925.874241833386,18692.752918499828,18447.046954202659,18078.333026081869,17953.287669897774,18806.717143789814,18969.781241433386,19517.737769161926,19780.197440985965,20031.006686060373,20086.082668002502,20127.350430727573,19998.383694277523,19751.424860705782,19491.130511169009,19100.485130497276,18968.055587310493,19868.567913407456,20041.448609222487,20622.199972147679,20900.410950773821,21166.276415264219,21224.723915988645,21268.539296009447,21131.957739063135,20870.340484094228,20594.592038698134,20180.711146305592,20040.461845977145,20990.658154939214,21173.94680903856,21789.4561797936,22084.364179346227,22366.190109417097,22428.215835115003,22474.736380850103,22330.090890170901,22052.945631427443,21760.826035608759,21322.328061063032,21173.79777216394,22176.423117730923,22370.746739557268,23023.094838163532,23335.70238042737,23634.447356132936,23700.270706087667,23749.66372622018,23596.478733429474,23302.884333557176,22993.422145605902,22528.843401954135,22371.54372203067,23429.495057998178,23635.518457024471,24326.910590966505,24658.280419461509,{"$f":"JG109","v":24974.960621257644},25044.814468550499,25097.257637766787,24935.029563169737,24624.010275342713,24296.176442951462,23803.966247968896,23637.380005122319,24753.714605276269,24972.142671561469,25704.916197617156,26056.174896966571,26391.867568714355,26465.99908902877,26521.681091418046,26349.876696433505,26020.398929022907,25673.103374921106,25151.618882632134,24975.198443212568,26153.142788870296,26384.722911317509,27161.355144417139,27533.69697736056,27889.544097648119,27968.21564914078,28027.336861601416,27845.391504437655,27496.360394146428,27128.448399520719,26575.94912479545,26389.114601704798,26540.921344469385,26786.445975108152,27609.562571011593,28004.253546158368,28381.46572048029,28464.955777870924,28527.728996015554,28335.044784919897,27965.30056705387,27575.548940788183,26990.190958797244,26792.328314574232,26953.32424275668,27213.633615874725,28086.017456061149,28504.399640267886,28904.260227356484,28992.864373583114,29059.515582790162,28855.459420868923,28463.773584745199,28050.886605806358,27430.71640703611,27221.175445555433,27391.917364990266,27667.902380473595,28592.502989341006,29035.999079433026,29459.868565836638,29553.900544829943,-4.3655745685100555E-11,-4.3655745685100555E-11,{"$f":"LS109","v":-4.3655745685100555E-11},-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,{"$f":"OE109","v":-4.3655745685100555E-11},-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11,-4.3655745685100555E-11]
[null,null,"Accrued Interest",null,null,null,null,null,null,null,{"$f":"K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15067.83691635039,30198.45648651891,45392.12030489646,60649.091055850586,75969.632518267026,91354.009570110196,106802.48819300272,122315.33547682395,137892.81962432776,153535.20995577952,169242.77691361232,0,14896.736533852085,29793.47306770417,44690.209601556257,59586.94613540834,74483.682669260423,0,14020.457914213728,28040.915828427456,42061.373742641183,56081.831656854913,70102.289571068643,0,13144.17929457537,26288.358589150739,39432.537883726109,52576.717178301478,65720.896472876848,0,12267.900674937013,24535.801349874026,36803.702024811035,49071.602699748051,61339.503374685068,0,11391.622055298656,22783.244110597312,34174.866165895968,{"$f":"BW223","v":45566.488221194624},56958.11027649328,0,10515.343435660299,21030.686871320599,31546.030306980898,42061.373742641197,52576.717178301493,0,9639.0648160219425,19278.129632043885,28917.194448065828,38556.25926408777,48195.324080109713,0,8762.7861963835858,17525.572392767172,26288.358589150757,35051.144785534343,43813.930981917933,0,7886.5075767452272,15773.015153490454,23659.52273023568,31546.030306980909,39432.537883726138,0,7010.2289571068695,14020.457914213739,21030.686871320609,28040.915828427478,35051.14478553435,0,6133.9503374685119,12267.900674937024,18401.851012405536,24535.801349874047,30669.751687342559,0,5257.6717178301533,10515.343435660307,15773.01515349046,21030.686871320613,26288.358589150768,0,4381.3930981917956,8762.7861963835912,13144.179294575388,17525.572392767182,21906.965490958977,0,3505.1144785534375,7010.228957106875,10515.343435660312,14020.45791421375,17525.572392767186,0,2628.8358589150798,5257.6717178301597,7886.5075767452399,10515.343435660319,13144.179294575399,0,1752.5572392767217,{"$f":"EI223","v":3505.1144785534434},5257.6717178301651,7010.2289571068868,8762.7861963836076,0,876.27861963836392,1752.5572392767278,2628.8358589150916,3505.1144785534557,4381.3930981918193,0,6.0632980118195219E-12,1.2126596023639044E-11,1.8189894035458565E-11,2.4253192047278087E-11,3.031649005909761E-11,3.637978807091713E-11,4.2443086082736649E-11,4.8506384094556168E-11,5.4569682106375688E-11,6.0632980118195207E-11,6.6696278130014733E-11,7.2759576141834259E-11,7.8822874153653785E-11,8.4886172165473311E-11,9.0949470177292837E-11,9.7012768189112363E-11,1.0307606620093189E-10,1.0913936421275141E-10,1.1520266222457094E-10,1.2126596023639047E-10,1.2732925824820998E-10,1.3339255626002949E-10,1.3945585427184901E-10,1.4551915228366852E-10,1.5158245029548803E-10,1.5764574830730754E-10,1.6370904631912706E-10,1.6977234433094657E-10,1.7583564234276608E-10,1.818989403545856E-10,1.8796223836640511E-10,1.9402553637822462E-10,2.0008883439004413E-10,2.0615213240186365E-10,2.1221543041368316E-10,2.1827872842550267E-10,2.2434202643732219E-10,2.304053244491417E-10,2.3646862246096124E-10,2.4253192047278078E-10,2.4859521848460032E-10,2.5465851649641985E-10,2.6072181450823939E-10,2.6678511252005893E-10,2.7284841053187847E-10,2.7891170854369801E-10,2.8497500655551755E-10,2.9103830456733709E-10,2.9710160257915663E-10,3.0316490059097617E-10,3.092281986027957E-10,3.1529149661461524E-10,3.2135479462643478E-10,{"$f":"GU223","v":3.2741809263825432E-10},3.3348139065007386E-10,3.395446886618934E-10,3.4560798667371294E-10,3.5167128468553248E-10,3.5773458269735201E-10,3.6379788070917155E-10,3.6986117872099109E-10,3.7592447673281063E-10,3.8198777474463017E-10,3.8805107275644971E-10,3.9411437076826925E-10,4.0017766878008879E-10,4.0624096679190833E-10,4.1230426480372786E-10,4.183675628155474E-10,4.2443086082736694E-10,4.3049415883918648E-10,4.3655745685100602E-10,4.4262075486282556E-10,4.486840528746451E-10,4.5474735088646464E-10,4.6081064889828417E-10,4.6687394691010371E-10,4.729372449219232E-10,4.7900054293374269E-10,4.8506384094556217E-10,4.9112713895738166E-10,4.9719043696920115E-10,5.0325373498102064E-10,5.0931703299284012E-10,5.1538033100465961E-10,5.214436290164791E-10,5.2750692702829858E-10,5.3357022504011807E-10,5.3963352305193756E-10,5.4569682106375705E-10,5.5176011907557653E-10,5.5782341708739602E-10,5.6388671509921551E-10,5.6995001311103499E-10,5.7601331112285448E-10,5.8207660913467397E-10,5.8813990714649346E-10,5.9420320515831294E-10,6.0026650317013243E-10,6.0632980118195192E-10,6.123930991937714E-10,6.1845639720559089E-10,6.2451969521741038E-10,6.3058299322922987E-10,6.3664629124104935E-10,6.4270958925286884E-10,6.4877288726468833E-10,6.5483618527650781E-10,6.608994832883273E-10,6.6696278130014679E-10,6.7302607931196628E-10,6.7908937732378576E-10,6.8515267533560525E-10,6.9121597334742474E-10,6.9727927135924422E-10,7.0334256937106371E-10,7.094058673828832E-10,{"$f":"JG223","v":7.1546916539470269E-10},7.2153246340652217E-10,7.2759576141834166E-10,7.3365905943016115E-10,7.3972235744198063E-10,7.4578565545380012E-10,7.5184895346561961E-10,7.579122514774391E-10,7.6397554948925858E-10,7.7003884750107807E-10,7.7610214551289756E-10,7.8216544352471704E-10,7.8822874153653653E-10,7.9429203954835602E-10,8.0035533756017551E-10,8.0641863557199499E-10,8.1248193358381448E-10,8.1854523159563397E-10,8.2460852960745345E-10,8.3067182761927294E-10,8.3673512563109243E-10,8.4279842364291192E-10,8.488617216547314E-10,8.5492501966655089E-10,8.6098831767837038E-10,8.6705161569018986E-10,8.7311491370200935E-10,8.7917821171382884E-10,8.8524150972564832E-10,8.9130480773746781E-10,8.973681057492873E-10,9.0343140376110679E-10,9.0949470177292627E-10,9.1555799978474576E-10,9.2162129779656525E-10,9.2768459580838473E-10,9.3374789382020433E-10,9.3981119183202392E-10,9.4587448984384351E-10,9.519377878556631E-10,9.5800108586748269E-10,9.6406438387930228E-10,9.7012768189112187E-10,9.7619097990294146E-10,9.8225427791476105E-10,9.8831757592658064E-10,9.9438087393840023E-10,1.0004441719502198E-9,1.0065074699620394E-9,1.012570767973859E-9,1.0186340659856786E-9,1.0246973639974982E-9,1.0307606620093178E-9,1.0368239600211374E-9,1.042887258032957E-9,1.0489505560447765E-9,1.0550138540565961E-9,1.0610771520684157E-9,1.0671404500802353E-9,1.0732037480920549E-9,1.0792670461038745E-9,1.0853303441156941E-9,1.0913936421275137E-9,1.0974569401393333E-9,{"$f":"LS223","v":1.1035202381511529E-9},1.1095835361629725E-9,1.115646834174792E-9,1.1217101321866116E-9,1.1277734301984312E-9,1.1338367282102508E-9,1.1399000262220704E-9,1.14596332423389E-9,1.1520266222457096E-9,1.1580899202575292E-9,1.1641532182693488E-9,1.1702165162811684E-9,1.1762798142929879E-9,1.1823431123048075E-9,1.1884064103166271E-9,1.1944697083284467E-9,1.2005330063402663E-9,1.2065963043520859E-9,1.2126596023639055E-9,1.2187229003757251E-9,1.2247861983875447E-9,1.2308494963993643E-9,1.2369127944111839E-9,1.2429760924230034E-9,1.249039390434823E-9,1.2551026884466426E-9,1.2611659864584622E-9,1.2672292844702818E-9,1.2732925824821014E-9,1.279355880493921E-9,1.2854191785057406E-9,1.2914824765175602E-9,1.2975457745293798E-9,1.3036090725411993E-9,1.3096723705530189E-9,1.3157356685648385E-9,1.3217989665766581E-9,1.3278622645884777E-9,1.3339255626002973E-9,1.3399888606121169E-9,1.3460521586239365E-9,1.3521154566357561E-9,1.3581787546475757E-9,1.3642420526593953E-9,1.3703053506712148E-9,1.3763686486830344E-9,1.382431946694854E-9,1.3884952447066736E-9,1.3945585427184932E-9,1.4006218407303128E-9,1.4066851387421324E-9,1.412748436753952E-9,1.4188117347657716E-9,1.4248750327775912E-9,1.4309383307894107E-9,1.4370016288012303E-9,1.4430649268130499E-9,1.4491282248248695E-9,1.4551915228366891E-9,1.4612548208485087E-9,1.4673181188603283E-9,1.4733814168721479E-9,1.4794447148839675E-9,1.4855080128957871E-9,{"$f":"OE223","v":1.4915713109076067E-9},1.4976346089194262E-9,1.5036979069312458E-9,1.5097612049430654E-9,1.515824502954885E-9,1.5218878009667046E-9,1.5279510989785242E-9,1.5340143969903438E-9,1.5400776950021634E-9,1.546140993013983E-9,1.5522042910258026E-9,1.5582675890376221E-9,1.5643308870494417E-9,1.5703941850612613E-9,1.5764574830730809E-9,1.5825207810849005E-9]
[null,null,"Debt Fund",null,null,null,null,null,null,null,{"$f":"K176","v":0},0,0,0,0,0,0,0,0,0,0,0,9635.4333396435795,19361.311546271339,1031689.7774641146,2048194.0983038691,3068891.4994670874,4093799.2774101044,4093799.2774101044,4025676.0923458152,3962263.4307835484,3907007.8861429272,3860221.0959167629,3825635.3781771609,569820.50272608746,524725.67297707091,475066.56906371628,409176.23850716866,335779.660138348,255271.41294572901,173547.46900836419,91025.601455650787,12748.625161643336,0,0,0,101647.7566294602,101647.7566294602,101647.7566294602,101647.7566294602,101647.7566294602,101647.7566294602,91316.199779310962,91316.199779310962,91316.199779310962,91316.199779310962,91316.199779310962,91316.199779310962,98494.565810219385,98494.565810219385,98494.565810219385,98494.565810219385,98494.565810219385,98494.565810219385,82151.643912941363,82151.643912941363,82151.643912941363,82151.643912941363,82151.643912941363,82151.643912941363,82576.431663239418,82576.431663239418,82576.431663239418,82576.431663239418,{"$f":"BW176","v":82576.431663239418},82576.431663239418,60013.884094306683,60013.884094306683,60013.884094306683,60013.884094306683,60013.884094306683,60013.884094306683,52762.775817569622,52762.775817569622,52762.775817569622,52762.775817569622,52762.775817569622,52762.775817569622,23749.717469649553,23749.717469649553,23749.717469649553,23749.717469649553,23749.717469649553,23749.717469649553,7814.1172214920907,7814.1172214920907,7814.1172214920907,7814.1172214920907,7814.1172214920907,7814.1172214920907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Local Bank Debt",null,null,null,null,null,null,null,{"$f":"K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3616280.8599240938,3631348.6968404441,3646479.3164106128,3661672.9802289903,3676929.9509799443,3692250.4924423606,3707634.8694942039,3723083.3481170963,3738596.1954009174,3754173.6795484214,3769816.0698798732,3785523.636837706,3575216.7681245003,3575216.7681245003,3575216.7681245003,3575216.7681245003,3575216.7681245003,3575216.7681245003,3364909.8994112946,3364909.8994112946,3364909.8994112946,3364909.8994112946,3364909.8994112946,3364909.8994112946,3154603.0306980889,3154603.0306980889,3154603.0306980889,3154603.0306980889,3154603.0306980889,3154603.0306980889,2944296.1619848832,2944296.1619848832,2944296.1619848832,2944296.1619848832,2944296.1619848832,2944296.1619848832,2733989.2932716776,2733989.2932716776,2733989.2932716776,2733989.2932716776,{"$f":"BW216","v":2733989.2932716776},2733989.2932716776,2523682.4245584719,2523682.4245584719,2523682.4245584719,2523682.4245584719,2523682.4245584719,2523682.4245584719,2313375.5558452662,2313375.5558452662,2313375.5558452662,2313375.5558452662,2313375.5558452662,2313375.5558452662,2103068.6871320605,2103068.6871320605,2103068.6871320605,2103068.6871320605,2103068.6871320605,2103068.6871320605,1892761.8184188546,1892761.8184188546,1892761.8184188546,1892761.8184188546,1892761.8184188546,1892761.8184188546,1682454.9497056487,1682454.9497056487,1682454.9497056487,1682454.9497056487,1682454.9497056487,1682454.9497056487,1472148.0809924428,1472148.0809924428,1472148.0809924428,1472148.0809924428,1472148.0809924428,1472148.0809924428,1261841.2122792369,1261841.2122792369,1261841.2122792369,1261841.2122792369,1261841.2122792369,1261841.2122792369,1051534.343566031,1051534.343566031,1051534.343566031,1051534.343566031,1051534.343566031,1051534.343566031,841227.47485282505,841227.47485282505,841227.47485282505,841227.47485282505,841227.47485282505,841227.47485282505,630920.60613961914,630920.60613961914,630920.60613961914,630920.60613961914,630920.60613961914,630920.60613961914,420613.73742641322,420613.73742641322,{"$f":"EI216","v":420613.73742641322},420613.73742641322,420613.73742641322,420613.73742641322,210306.86871320734,210306.86871320734,210306.86871320734,210306.86871320734,210306.86871320734,210306.86871320734,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,{"$f":"GU216","v":1.4551915228366852E-9},1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,{"$f":"JG216","v":1.4551915228366852E-9},1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,{"$f":"LS216","v":1.4551915228366852E-9},1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,{"$f":"OE216","v":1.4551915228366852E-9},1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9,1.4551915228366852E-9]
[null,null,"Rooftop Equity",null,null,null,null,null,null,null,{"$f":"K335","v":0},{"$f":"L335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development Co. Equity",null,null,null,null,null,null,null,{"$f":"K342","v":0},{"$f":"L342","v":0},0,0,0,0,0,0,0,0,0,0,1070.6037044048423,2151.2568384745937,114632.19749601276,227577.12203376327,340987.944385232,454866.58637890057,475902.78107959445,492228.45227826637,500397.00655529241,500096.8064178619,487595.53379386867,470537.85749759927,228740.96710991865,200907.9395368098,189159.39211494688,184716.34820245672,187223.69183391976,190786.73076046383,195014.184198467,194864.61899588245,186911.98399564149,170826.46667718785,142931.08550548021,110801.65337813259,80949.237611631528,54247.734445394992,43587.93524326507,40239.981654248841,43870.489645630427,48623.332959299689,54117.966364591972,54454.741263719799,47100.188472365189,31720.799941635622,4576.3019001067041,-26811.623956519015,-60981.73612739917,-86591.962235417101,-96243.606901799576,-98623.099816537768,-94062.187319291857,-88387.870387986462,-81978.822108089502,-80655.92803496735,-86989.228555254711,-101310.59257585683,-127341.69874717436,-157598.32325568123,-190172.49134795871,-214657.58020057145,-223266.64714438017,-224642.90864304636,-219116.48077296349,{"$f":"BX342","v":-212485.38346914589},-205126.42626175185,-202782.11537778951,-208058.88717811793,-221286.9788472449,-246169.56572375115,-275259.69469566713,-305493.9085218613,-328816.27922941308,-336344.60657427617,-336679.10804480087,-330148.27673493099,-322521.29494355683,-314173.11707946361,-310768.28130803659,-314949.41609022988,-327045.13415679283,-350740.19877210516,-378624.74116151937,-405708.04810808104,-427825.9827305142,-434231.25122809276,-433481.28517367563,-425902.96179783251,-417236.76833017351,-412732.10915702698,-408216.96588680887,-411252.61949049938,-422166.06513071875,-444623.74443235988,-471252.68717065762,-543086.08314195962,-564199.06390605087,-569681.56539876608,-568048.45350105234,-559625.00493598008,-550123.16204168764,-564515.04112521594,-559199.0520658053,-561400.72131424351,-571445.44555675308,-592981.44707517978,-618672.48171561724,-688309.31078465539,-708484.1585934062,-713110.75378479692,-710661.61122026551,-701460.41791382164,-691190.71623538679,-668904.78145155334,-615729.57588182401,-570039.28813127568,-532157.72592853312,-505714.98446655564,-483411.36445305683,-503956.50028022984,-476139.05275436537,-432855.42494439741,-382535.99317775376,-325502.86437917949,-267411.32402095513,-255205.20339483456,-201289.23304542145,-154825.85603673063,{"$f":"EJ342","v":-116137.30074056599},-88835.627186172482,-65657.500766564728,-84203.554660710724,-55515.555371645525,-11443.309349285359,39624.734085263961,97368.038424181766,156159.43263328227,159756.97679573207,214386.91152371839,261596.18705593908,301064.14494807582,329196.6689912593,353220.90851167683,379126.27337522258,129285.89071550145,144445.02896113016,151232.79714590131,157612.18158449125,158351.27109049584,158687.33760494538,154222.26882206369,146494.64569972217,138471.99625794805,126916.32710322851,122597.01731063428,124269.03877649771,128328.15940849937,143411.05557341623,150164.24339079781,156511.07587437745,157245.68202067341,157579.26686209883,160060.43448028626,151915.32737687937,143355.1261585808,130760.90934282972,126149.76606750963,128289.40785701526,133115.07300489716,150552.10362597473,158629.79337142708,166322.90660861909,167598.47546627751,168418.72132044233,163657.06545755139,155025.6352497568,145954.32975406642,132608.18042527576,127721.68814774961,129992.36476977666,135106.05101752988,153583.99200873845,162143.84571516351,170296.16360693704,171647.81388280459,172516.95832910656,167470.96509590259,158324.17435032193,148711.24770272957,134568.27168785268,129389.98791183838,131799.70103136208,{"$f":"GV342","v":137218.59863461793},156799.58718700684,165870.38525551945,174509.3175251855,175941.58673197689,176862.54446393315,171515.23457816656,161822.31206844869,151635.4252784338,136648.04797235478,131160.54831306078,133717.7869889698,139460.11216343835,160209.99472698304,169822.23543927161,178976.82786069543,180494.52410530514,181470.38352791348,175803.7637609443,165532.10094345611,154736.98410723917,138854.79043456464,133039.60998223841,135753.38028963344,141838.43644160283,163826.9901466555,174012.99220245093,183714.0242522273,185322.24237102279,186356.27595212639,180351.27857785055,169466.31988584076,158026.6568928319,141196.22171432487,135033.7928960507,137913.6493453799,144361.89195642463,167663.05925265438,178457.07042739217,188737.15876555938,190441.29742170556,191536.97266008577,185173.39128775825,173638.51787490665,161515.8242299502,143680.53262308077,137150.1193536967,140206.19821553194,147039.30359950539,171731.44090132375,183169.75318929082,194063.46131646211,195869.24111663026,197030.23216356584,190286.65373856013,178063.06028076314,165216.55363111367,146316.41044013566,139396.03834065012,142639.09299148622,149880.03115488621,176046.17232945119,188167.2439595125,199711.19841906882,{"$f":"JH342","v":201624.68111029928},202854.88108351675,195708.61382716277,182755.17796805041,169141.64089947156,149113.06891433604,141779.45136298871,145220.88977442373,152894.00162501071,180622.1372088113,193466.72194291372,205699.73545890214,207727.34427001598,209030.87830127584,201457.87534725037,187731.01934817806,173304.65398854192,152080.28007370365,144308.73984078778,147960.66434183839,156091.7435049988,185475.1165879097,199086.40073704437,212049.60270174273,214198.14389753365,215579.38295755177,207554.16142781073,193007.70555684005,177719.97949804296,155228.40795167701,146992.79415437774,151959.19602294351,160575.57554077636,191712.99531251722,206136.74293076454,219873.71768057937,222150.4034010839,223613.9789480911,215109.53419598326,199694.5413625706,183494.02438236904,159659.59676355685,150932.1968613065,156194.96298971685,165325.60719423139,198321.7812075564,213606.48795233155,228163.42129687854,230575.89375833434,232126.71325933471,223114.42799126951,206779.03910392546,189611.23013834102,164353.77075426001,155105.21728841949,160682.03219607717,170357.63406527706,205323.52033315407,221520.57650890172,236946.41100586049,239502.76814452643,100640.40608237524,100640.40608237524,100640.40608237524,{"$f":"LT342","v":100640.40608237524},100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,{"$f":"OF342","v":100640.40608237524},100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524]
[null,null,null,"Total Liabilities and Equity",null,null,null,null,null,null,{"$f":"SUM(K319:K324)","v":0},{"$f":"SUM(L319:L324)","v":0},0,0,0,0,0,0,0,0,0,0,10706.037044048422,21512.568384745933,1146321.9749601274,2275771.2203376326,3409879.4438523194,4548665.8637890052,4578982.5523128966,4527070.2182405014,4471622.94793081,4415856.0809610095,4356261.2271593055,4304507.0911913738,4423584.0943920296,4380908.187331886,4350176.69346279,4310419.9658454079,4270223.0182245634,4223945.2500517648,4177233.0420655669,4125344.7246354185,4069939.0650097858,4072050.2305243872,4075134.7792799319,4074310.7057537269,3766982.894595596,3755294.2454802683,3759944.4580376726,3771682.0421670415,3790387.1711264406,3810063.4056810229,3520451.8129543718,3534696.2037063921,3541161.8055688357,3539594.6959886211,3526167.7625466106,3508691.5080993944,3201736.7162607522,3189386.6561312093,3193290.8584947134,3204243.8581831013,3222126.4032451785,3240971.878102839,2955026.5013444903,2968505.4770750897,2974241.2347517922,2971981.0948643121,2957916.9723396427,2939820.4746479234,2636491.5447810134,2623513.9635474836,2626706.6161194704,2636909.8339054161,2654004.9376061494,{"$f":"SUM(BX319:BX324)","v":2672054.9875878929},2389603.08816968,2402351.9714153251,2407393.1842338969,2404475.284710608,2389809.1211589458,2371127.5999987889,2071247.3751450721,2057679.885151387,2060199.1887375156,2069691.1867805272,2086037.7706172462,2103331.5296936501,1824181.5639810732,1836239.4895435257,1840625.290526696,1837088.7573051816,1821859.5782016737,1802632.1520700313,1506004.2023665644,1491888.5548622098,1493776.8694687425,1502600.3906791201,1518241.5785857327,1534822.4057069453,1281791.1179186599,1293207.8970775297,1296988.1570742459,1292882.9156399788,1277140.6085429434,1257417.3199430462,940762.02148394298,925898.76952835859,926955.84602178459,934909.60612030502,949643.06852863007,965307.43523636414,709957.01560454897,720423.21738694608,723286.46835244936,718298.99644023064,701727.88044928014,681191.06937400391,375520.82756035542,359843.18764297245,360002.21010994236,367019.13344230782,380777.5293454089,395457.68095059914,185548.40025540511,242122.42832101637,291126.67390152183,332314.56755884818,361971.73676090024,387678.18356023147,139889.54822869389,170451.72236527211,216767.05451602838,269901.4413988078,329739.00326078496,390488.95791527152,179263.22632543274,234826.66422614103,282853.07005007507,{"$f":"SUM(EJ319:EJ324)","v":323097.06930513796},351862.74410583766,376692.33671876043,139694.19787392247,169374.48452037654,214724.570943923,266854.78803166084,325649.80003564444,385347.61361932434,174276.70948952611,228802.79460204317,275824.20582294406,315096.75609126961,342942.88873816479,366867.27259365434,393420.41916636971,143696.20780485249,159255.65303476393,166229.13878366275,172783.83082395821,173553.66672351453,173910.20777234191,169342.56988081976,161428.78512888949,153212.47232863598,141372.61294666,136954.72431652169,139306.40921133995,143481.91099015798,158963.9139377801,165902.69133789613,172424.7594443814,173190.76372602538,173545.53020306412,176103.0121275227,167761.81754301116,158994.95255144974,146090.70316505583,141374.28936759214,144240.39062396158,149202.89147973622,167100.1950860729,175398.24401200772,183301.92515277831,184623.57951975809,185478.30632862152,180608.07649995398,171768.91848009915,162478.67783003251,148804.05385401961,143806.07347837696,146843.27895887199,152102.03761669149,171067.79762898973,179861.23422487266,188236.7595568847,189637.31575767847,190543.06915436569,185382.09003891153,176015.24051773595,166170.37905138207,151679.38966593877,146383.03338593169,149601.55789208753,{"$f":"SUM(GV319:GV324)","v":155174.26073384337},175272.26324617362,184590.66180660424,193466.20009537882,194950.36851383187,195910.19474965724,190441.10882000177,180515.06498695034,170082.47223263831,154726.38099843849,149113.83598296039,152524.50413276147,158429.89340487358,179727.73249614684,189602.43288025944,199007.83454675769,200580.60677330953,201597.73395864293,195802.14745522372,185283.5258041638,174228.11461841009,157955.27556506384,152007.66556955082,155621.94820304282,161879.88505082726,184449.19011880513,194913.40315322671,204880.30066749349,206546.96628701338,207624.81524813781,201483.23631691566,190336.66036993696,178621.24893153203,161376.93286063246,155074.25474202982,158904.30750032113,165535.83876546519,189452.51543244999,200541.43460674043,211103.34887497849,212869.5132568226,214011.70904093792,207503.4821779312,195691.46350633615,183276.65026556101,165002.86068414585,158323.9171258627,162382.62133326495,169410.05033906474,194754.53573948937,206505.45556972027,217697.90867259714,219569.51182272003,220779.89588978814,213883.1324719917,201365.94461432245,188209.97577672169,168845.25384209194,161767.58206268292,166068.58804948654,173515.54961191284,200373.08292041987,212825.52437897617,224686.15904032864,{"$f":"SUM(JH319:JH324)","v":226669.49557885196},227952.13872128574,220643.64339033471,207379.18824339533,193437.81734242523,172917.03516230715,165416.83136811323,169974.60437970221,177866.14429657441,206327.0534064307,219522.89683988254,232091.60302761875,234193.34335904699,235552.55939269613,227807.75204368614,213751.41827720322,198977.75736346529,177231.89895633806,169283.93828400262,174113.80713071098,182476.46641631861,212636.47173232914,226620.09771440725,239939.14679939317,242166.35954667674,243606.71981915552,235399.55293225072,220504.06595098882,204848.42789756603,181804.35707647481,173381.90875608489,178500.11736741525,187362.02151588688,219322.55788353118,234140.9964769253,248255.18340106204,250615.35917895721,252141.70794410905,243444.57898090556,227659.84192962688,211069.57332315965,186649.78772235653,177724.52517588314,183148.28723247597,192539.24081010855,226407.79866361999,242110.88759260188,257067.6815242375,259568.75813191992,261186.22884212734,251969.8874121409,235242.81268867315,217662.11674414988,191784.48716129863,182326.39273397741,188073.94956106995,198025.53644575318,233916.02332249761,250556.57558833726,266406.27957169968,269056.66868935892,100640.40608237774,100640.40608237774,100640.40608237775,{"$f":"SUM(LT319:LT324)","v":100640.40608237775},100640.40608237777,100640.40608237777,100640.40608237777,100640.40608237778,100640.40608237778,100640.4060823778,100640.4060823778,100640.40608237781,100640.40608237781,100640.40608237781,100640.40608237783,100640.40608237783,100640.40608237784,100640.40608237784,100640.40608237786,100640.40608237786,100640.40608237786,100640.40608237787,100640.40608237787,100640.40608237789,100640.40608237789,100640.40608237789,100640.4060823779,100640.4060823779,100640.40608237791,100640.40608237791,100640.40608237791,100640.40608237793,100640.40608237793,100640.40608237794,100640.40608237794,100640.40608237796,100640.40608237796,100640.40608237796,100640.40608237797,100640.40608237797,100640.40608237799,100640.40608237799,100640.406082378,100640.406082378,100640.406082378,100640.40608237802,100640.40608237802,100640.40608237803,100640.40608237803,100640.40608237803,100640.40608237805,100640.40608237805,100640.40608237806,100640.40608237806,100640.40608237806,100640.40608237807,100640.40608237807,100640.40608237809,100640.40608237809,100640.4060823781,100640.4060823781,100640.4060823781,100640.40608237812,100640.40608237812,100640.40608237813,100640.40608237813,100640.40608237815,{"$f":"SUM(OF319:OF324)","v":100640.40608237815},100640.40608237815,100640.40608237816,100640.40608237816,100640.40608237818,100640.40608237818,100640.40608237818,100640.40608237819,100640.40608237819,100640.40608237821,100640.40608237821,100640.40608237821,100640.40608237822,100640.40608237822,100640.40608237823]
[]
[null,null,"Difference",null,null,null,null,null,null,null,{"$f":"ROUND(K315-K325,0)","v":0},{"$f":"ROUND(L315-L325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(BX315-BX325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(EJ315-EJ325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(GV315-GV325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(JH315-JH325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(LT315-LT325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OF315-OF325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test",null,null,null,null,null,{"$f":"AND(K328:OT328)","v":true},null,{"$f":"K327=0","v":true},{"$f":"L327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GV327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JH327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LT327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OF327=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Rooftop Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J335","v":0},{"$f":"K335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K331+K332+K333-K334","v":0},{"$f":"L331+L332+L333-L334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX331+BX332+BX333-BX334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ331+EJ332+EJ333-EJ334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV331+GV332+GV333-GV334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH331+JH332+JH333-JH334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT331+LT332+LT333-LT334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF331+OF332+OF333-OF334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Development Co. Equity"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J342","v":0},{"$f":"K342","v":0},0,0,0,0,0,0,0,0,0,0,0,1070.6037044048423,2151.2568384745937,114632.19749601276,227577.12203376327,340987.944385232,454866.58637890057,475902.78107959445,492228.45227826637,500397.00655529241,500096.8064178619,487595.53379386867,470537.85749759927,228740.96710991865,200907.9395368098,189159.39211494688,184716.34820245672,187223.69183391976,190786.73076046383,195014.184198467,194864.61899588245,186911.98399564149,170826.46667718785,142931.08550548021,110801.65337813259,80949.237611631528,54247.734445394992,43587.93524326507,40239.981654248841,43870.489645630427,48623.332959299689,54117.966364591972,54454.741263719799,47100.188472365189,31720.799941635622,4576.3019001067041,-26811.623956519015,-60981.73612739917,-86591.962235417101,-96243.606901799576,-98623.099816537768,-94062.187319291857,-88387.870387986462,-81978.822108089502,-80655.92803496735,-86989.228555254711,-101310.59257585683,-127341.69874717436,-157598.32325568123,-190172.49134795871,-214657.58020057145,-223266.64714438017,-224642.90864304636,{"$f":"BW342","v":-219116.48077296349},-212485.38346914589,-205126.42626175185,-202782.11537778951,-208058.88717811793,-221286.9788472449,-246169.56572375115,-275259.69469566713,-305493.9085218613,-328816.27922941308,-336344.60657427617,-336679.10804480087,-330148.27673493099,-322521.29494355683,-314173.11707946361,-310768.28130803659,-314949.41609022988,-327045.13415679283,-350740.19877210516,-378624.74116151937,-405708.04810808104,-427825.9827305142,-434231.25122809276,-433481.28517367563,-425902.96179783251,-417236.76833017351,-412732.10915702698,-408216.96588680887,-411252.61949049938,-422166.06513071875,-444623.74443235988,-471252.68717065762,-543086.08314195962,-564199.06390605087,-569681.56539876608,-568048.45350105234,-559625.00493598008,-550123.16204168764,-564515.04112521594,-559199.0520658053,-561400.72131424351,-571445.44555675308,-592981.44707517978,-618672.48171561724,-688309.31078465539,-708484.1585934062,-713110.75378479692,-710661.61122026551,-701460.41791382164,-691190.71623538679,-668904.78145155334,-615729.57588182401,-570039.28813127568,-532157.72592853312,-505714.98446655564,-483411.36445305683,-503956.50028022984,-476139.05275436537,-432855.42494439741,-382535.99317775376,-325502.86437917949,-267411.32402095513,-255205.20339483456,-201289.23304542145,{"$f":"EI342","v":-154825.85603673063},-116137.30074056599,-88835.627186172482,-65657.500766564728,-84203.554660710724,-55515.555371645525,-11443.309349285359,39624.734085263961,97368.038424181766,156159.43263328227,159756.97679573207,214386.91152371839,261596.18705593908,301064.14494807582,329196.6689912593,353220.90851167683,379126.27337522258,129285.89071550145,144445.02896113016,151232.79714590131,157612.18158449125,158351.27109049584,158687.33760494538,154222.26882206369,146494.64569972217,138471.99625794805,126916.32710322851,122597.01731063428,124269.03877649771,128328.15940849937,143411.05557341623,150164.24339079781,156511.07587437745,157245.68202067341,157579.26686209883,160060.43448028626,151915.32737687937,143355.1261585808,130760.90934282972,126149.76606750963,128289.40785701526,133115.07300489716,150552.10362597473,158629.79337142708,166322.90660861909,167598.47546627751,168418.72132044233,163657.06545755139,155025.6352497568,145954.32975406642,132608.18042527576,127721.68814774961,129992.36476977666,135106.05101752988,153583.99200873845,162143.84571516351,170296.16360693704,171647.81388280459,172516.95832910656,167470.96509590259,158324.17435032193,148711.24770272957,134568.27168785268,129389.98791183838,{"$f":"GU342","v":131799.70103136208},137218.59863461793,156799.58718700684,165870.38525551945,174509.3175251855,175941.58673197689,176862.54446393315,171515.23457816656,161822.31206844869,151635.4252784338,136648.04797235478,131160.54831306078,133717.7869889698,139460.11216343835,160209.99472698304,169822.23543927161,178976.82786069543,180494.52410530514,181470.38352791348,175803.7637609443,165532.10094345611,154736.98410723917,138854.79043456464,133039.60998223841,135753.38028963344,141838.43644160283,163826.9901466555,174012.99220245093,183714.0242522273,185322.24237102279,186356.27595212639,180351.27857785055,169466.31988584076,158026.6568928319,141196.22171432487,135033.7928960507,137913.6493453799,144361.89195642463,167663.05925265438,178457.07042739217,188737.15876555938,190441.29742170556,191536.97266008577,185173.39128775825,173638.51787490665,161515.8242299502,143680.53262308077,137150.1193536967,140206.19821553194,147039.30359950539,171731.44090132375,183169.75318929082,194063.46131646211,195869.24111663026,197030.23216356584,190286.65373856013,178063.06028076314,165216.55363111367,146316.41044013566,139396.03834065012,142639.09299148622,149880.03115488621,176046.17232945119,188167.2439595125,{"$f":"JG342","v":199711.19841906882},201624.68111029928,202854.88108351675,195708.61382716277,182755.17796805041,169141.64089947156,149113.06891433604,141779.45136298871,145220.88977442373,152894.00162501071,180622.1372088113,193466.72194291372,205699.73545890214,207727.34427001598,209030.87830127584,201457.87534725037,187731.01934817806,173304.65398854192,152080.28007370365,144308.73984078778,147960.66434183839,156091.7435049988,185475.1165879097,199086.40073704437,212049.60270174273,214198.14389753365,215579.38295755177,207554.16142781073,193007.70555684005,177719.97949804296,155228.40795167701,146992.79415437774,151959.19602294351,160575.57554077636,191712.99531251722,206136.74293076454,219873.71768057937,222150.4034010839,223613.9789480911,215109.53419598326,199694.5413625706,183494.02438236904,159659.59676355685,150932.1968613065,156194.96298971685,165325.60719423139,198321.7812075564,213606.48795233155,228163.42129687854,230575.89375833434,232126.71325933471,223114.42799126951,206779.03910392546,189611.23013834102,164353.77075426001,155105.21728841949,160682.03219607717,170357.63406527706,205323.52033315407,221520.57650890172,236946.41100586049,239502.76814452643,100640.40608237524,100640.40608237524,{"$f":"LS342","v":100640.40608237524},100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,{"$f":"OE342","v":100640.40608237524},100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524]
[null,null,"Add: Equity Investments",null,null,null,null,null,null,null,{"$f":"K150","v":0},0,0,0,0,0,0,0,0,0,0,0,1070.6037044048423,1080.6531340697511,112480.94065753816,112944.9245377505,113410.82235146873,113878.64199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,null,{"$f":"K271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21036.194700693908,16325.671198671924,8168.5542770260145,-300.20013743051095,-12501.272623993224,-17057.676296269427,-241796.89038768061,-27833.027573108851,-11748.547421862928,-4443.043912490175,2507.3436314630399,3563.0389265440717,4227.4534380031728,-149.56520258453588,-7952.635000240969,-16085.517318453638,-27895.381171707635,-32129.432127347631,-29852.415766501053,-26701.503166236533,-10659.799202129921,-3347.953589016231,3630.5079913815898,4752.8433136692629,5494.6334052922821,336.7748991278313,-7354.5527913546102,-15379.388530729568,-27144.498041528917,-31387.925856625719,-34170.112170880151,-25610.226108017938,-9651.6446663824754,-2379.4929147381863,4560.912497245914,5674.3169313054013,6409.0482798969551,1322.8940731221464,-6333.3005202873655,-14321.364020602123,-26031.10617131753,-30256.624508506862,-32574.168092277476,-24485.088852612735,-8609.066943808717,-1376.2614986662052,{"$f":"BW271","v":5526.4278700828763},6631.0973038176026,7358.9572073940317,2344.3108839623437,-5276.7718003284144,-13228.091669126959,-24882.586876506248,-29090.128971915998,-30234.213826194155,-23322.370707551781,-7528.327344863078,-334.50147052470351,6530.8313098698582,7626.9817913741344,8348.1778640932444,3404.8357714270423,-4181.1347821932823,-12095.718066562946,-23695.064615312323,-27884.542389414193,-27083.306946561686,-22117.934622433146,-6405.2684975785587,749.96605441712404,7578.3233758430897,8666.1934676590081,9380.9560069631734,4515.1432702180782,-3035.6536036905004,-10913.445640219394,-22457.679301641132,-26628.942738297766,-24567.917227977268,-21112.980764091204,-5482.5014927151788,1633.1118977137928,8423.4485650722781,9501.8428942924493,10208.959934168577,5315.9890594105955,-2201.6692484382015,-10044.724242509536,-21536.001518426736,-25691.03464043744,-23672.590194463628,-20174.847808750794,-4626.5951913906811,2449.1425645313911,9201.1933064438526,10269.7016784349,58055.741410621755,53175.205569729376,45690.287750548334,37881.5622027426,26442.741461977508,22303.620013498839,24277.944056084729,27817.447525864478,43283.627809967948,50319.431766643655,57033.128798574282,58091.540358224374,58782.300420776693,53915.970349413103,{"$f":"EI271","v":46463.377008690833},38688.555296164639,27301.673554393503,23178.126419607757,25106.695618032041,28687.999289065199,44072.246022360167,51068.043434549319,57743.304338917806,58791.394209100508,59473.629260708403,54629.934727986329,47209.275532220694,39467.957892136743,28132.524043183508,24024.239520417545,25905.364863545721,30126.688129344395,43804.622878754271,50592.391063525421,56971.775502115364,57710.865008119967,58046.931522569495,53581.862739687829,45854.239617346298,37831.590175572208,26275.921020852707,21956.611228258487,23628.632694121916,27687.753326123588,42770.649491040465,49523.837308422058,55870.669792001696,56605.275938297644,56938.860779723072,59420.028397910544,51274.921294503685,42714.720076205129,30120.503260454083,25509.359985133982,27649.001774639604,32474.666922521516,49911.697543599083,57989.387289051418,65682.500526243428,66958.069383901806,67778.315238066629,63016.659375175666,54385.229167381061,45313.923671690711,31967.774342900033,27081.282065373918,29351.958687400966,34465.644935154189,52943.585926362743,61503.439632787828,69655.75752456137,71007.407800428919,71876.552246730877,66830.559013526901,57683.768267946223,48070.841620353858,33927.865605476974,28749.581829462684,{"$f":"GU271","v":31159.294948986393},36578.192552242246,56159.181104631149,65229.979173143736,73868.911442809796,75301.1806496012,76222.138381557466,70874.828495790905,61181.905986073041,50995.019196058165,36007.641889979168,30520.14223068516,33077.380906594197,38819.706081062744,59569.588644607436,69181.829356895993,78336.421778319796,79854.118022929528,80829.977445537879,75163.357678568675,64891.694861080461,54096.578024863542,38214.38435218903,32399.203899862809,35112.974207257845,41198.030359227247,63186.584064279923,73372.586120075372,83073.618169851747,84681.836288647217,85715.869869750823,79710.872495474934,68825.913803465141,57386.250810456309,40555.815631949299,34393.386813675155,37273.243263004384,43721.485874049125,67022.653170278878,77816.664345016645,88096.752683183848,89800.89133933009,90896.566577710357,84532.985205382807,72998.111792531228,60875.418147574754,43040.126540705329,36509.713271321256,39565.792133156501,46398.897517129946,71091.034818948319,82529.34710691536,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.654198387725,64576.147548738249,45676.004357760256,38755.632258274731,41998.686909110846,49239.625072510848,75405.766247075837,87526.837877137106,{"$f":"JG271","v":99070.792336693426},100984.27502792385,102214.47500114137,95068.207744787389,82114.771885675058,68501.234817096178,48472.66283196069,41139.04528061334,44580.483692048372,52253.595542635368,79981.731126435974,92826.31586053838,105059.32937652682,107086.93818764067,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166638,51439.873991328335,43668.333758412467,47320.258259463088,55451.337422623503,84834.710505534371,98445.994654669019,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464729,77079.573415667604,54588.001869301668,46352.388072002424,51318.789940568196,59935.169458401084,91072.589230141952,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571598,114469.12811360814,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931347,55554.556907341692,64685.20111185623,97681.375125181265,112966.08186995635,127523.01521450335,129935.48767595917,131486.30717695953,122474.02190889431,106138.63302155022,88970.824055965815,63713.364671884789,54464.811206044287,60041.626113701983,69717.227982901881,104683.11425077893,120880.17042652663,136306.00492348534,138862.36206215131,-6.0632980118195219E-12,-6.0632980118195219E-12,{"$f":"LS271","v":-6.0632980118195219E-12},-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,{"$f":"OE271","v":-6.0632980118195219E-12},-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12,-6.0632980118195219E-12]
[null,null,"Less: dividends",null,null,null,null,null,null,null,{"$f":"K303","v":0},{"$f":"L303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4876.2968338166138,0,0,0,0,0,47265.478743324726,0,0,0,0,0,24600.839017696911,0,0,0,0,0,45964.238874574541,0,0,0,0,0,35769.806626788341,0,0,0,0,0,44823.079883257713,0,0,0,0,0,46576.179794656142,0,0,{"$f":"EJ303","v":0},0,0,43652.749512178038,0,0,0,0,0,55876.085098258598,0,0,0,0,0,0,279967.0707890655,28645.484633125569,43804.622878754264,50592.391063525429,56971.775502115372,57710.865008119959,58046.931522569517,53581.862739687829,45854.239617346313,37831.590175572223,26275.921020852715,21956.611228258487,23628.632694121916,27687.753326123595,42770.64949104048,49523.837308422051,55870.669792001703,56605.275938297636,56938.86077972308,59420.028397910566,51274.921294503692,42714.720076205151,30120.503260454083,25509.359985133982,27649.001774639619,32474.66692252153,49911.697543599097,57989.387289051432,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175674,54385.229167381083,45313.923671690703,31967.774342900051,27081.282065373922,29351.958687400976,34465.644935154196,52943.585926362764,61503.439632787835,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476996,28749.581829462695,{"$f":"GV303","v":31159.2949489864},36578.192552242246,56159.181104631141,65229.979173143751,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073049,50995.01919605818,36007.641889979175,30520.142230685171,33077.380906594204,38819.706081062737,59569.588644607436,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.694861080483,54096.578024863542,38214.38435218903,32399.203899862816,35112.974207257852,41198.030359227239,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456324,40555.815631949314,34393.386813675155,37273.243263004399,43721.485874049147,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574754,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129961,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738256,45676.00435776027,38755.632258274745,41998.686909110867,49239.62507251084,75405.766247075822,87526.837877137121,{"$f":"JH303","v":99070.792336693412},100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.66283196069,41139.04528061334,44580.483692048379,52253.595542635376,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.87399132835,43668.333758412497,47320.258259463109,55451.337422623488,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.001869301683,46352.388072002424,51318.789940568196,59935.169458401106,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931339,55554.556907341706,64685.201111856237,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"LT303","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF303","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K338+K339+K340-K341","v":0},{"$f":"L338+L339+L340-L341","v":0},0,0,0,0,0,0,0,0,0,0,1070.6037044048423,2151.2568384745937,114632.19749601276,227577.12203376327,340987.944385232,454866.58637890057,475902.78107959445,492228.45227826637,500397.00655529241,500096.8064178619,487595.53379386867,470537.85749759927,228740.96710991865,200907.9395368098,189159.39211494688,184716.34820245672,187223.69183391976,190786.73076046383,195014.184198467,194864.61899588245,186911.98399564149,170826.46667718785,142931.08550548021,110801.65337813259,80949.237611631528,54247.734445394992,43587.93524326507,40239.981654248841,43870.489645630427,48623.332959299689,54117.966364591972,54454.741263719799,47100.188472365189,31720.799941635622,4576.3019001067041,-26811.623956519015,-60981.73612739917,-86591.962235417101,-96243.606901799576,-98623.099816537768,-94062.187319291857,-88387.870387986462,-81978.822108089502,-80655.92803496735,-86989.228555254711,-101310.59257585683,-127341.69874717436,-157598.32325568123,-190172.49134795871,-214657.58020057145,-223266.64714438017,-224642.90864304636,-219116.48077296349,{"$f":"BX338+BX339+BX340-BX341","v":-212485.38346914589},-205126.42626175185,-202782.11537778951,-208058.88717811793,-221286.9788472449,-246169.56572375115,-275259.69469566713,-305493.9085218613,-328816.27922941308,-336344.60657427617,-336679.10804480087,-330148.27673493099,-322521.29494355683,-314173.11707946361,-310768.28130803659,-314949.41609022988,-327045.13415679283,-350740.19877210516,-378624.74116151937,-405708.04810808104,-427825.9827305142,-434231.25122809276,-433481.28517367563,-425902.96179783251,-417236.76833017351,-412732.10915702698,-408216.96588680887,-411252.61949049938,-422166.06513071875,-444623.74443235988,-471252.68717065762,-543086.08314195962,-564199.06390605087,-569681.56539876608,-568048.45350105234,-559625.00493598008,-550123.16204168764,-564515.04112521594,-559199.0520658053,-561400.72131424351,-571445.44555675308,-592981.44707517978,-618672.48171561724,-688309.31078465539,-708484.1585934062,-713110.75378479692,-710661.61122026551,-701460.41791382164,-691190.71623538679,-668904.78145155334,-615729.57588182401,-570039.28813127568,-532157.72592853312,-505714.98446655564,-483411.36445305683,-503956.50028022984,-476139.05275436537,-432855.42494439741,-382535.99317775376,-325502.86437917949,-267411.32402095513,-255205.20339483456,-201289.23304542145,-154825.85603673063,{"$f":"EJ338+EJ339+EJ340-EJ341","v":-116137.30074056599},-88835.627186172482,-65657.500766564728,-84203.554660710724,-55515.555371645525,-11443.309349285359,39624.734085263961,97368.038424181766,156159.43263328227,159756.97679573207,214386.91152371839,261596.18705593908,301064.14494807582,329196.6689912593,353220.90851167683,379126.27337522258,129285.89071550145,144445.02896113016,151232.79714590131,157612.18158449125,158351.27109049584,158687.33760494538,154222.26882206369,146494.64569972217,138471.99625794805,126916.32710322851,122597.01731063428,124269.03877649771,128328.15940849937,143411.05557341623,150164.24339079781,156511.07587437745,157245.68202067341,157579.26686209883,160060.43448028626,151915.32737687937,143355.1261585808,130760.90934282972,126149.76606750963,128289.40785701526,133115.07300489716,150552.10362597473,158629.79337142708,166322.90660861909,167598.47546627751,168418.72132044233,163657.06545755139,155025.6352497568,145954.32975406642,132608.18042527576,127721.68814774961,129992.36476977666,135106.05101752988,153583.99200873845,162143.84571516351,170296.16360693704,171647.81388280459,172516.95832910656,167470.96509590259,158324.17435032193,148711.24770272957,134568.27168785268,129389.98791183838,131799.70103136208,{"$f":"GV338+GV339+GV340-GV341","v":137218.59863461793},156799.58718700684,165870.38525551945,174509.3175251855,175941.58673197689,176862.54446393315,171515.23457816656,161822.31206844869,151635.4252784338,136648.04797235478,131160.54831306078,133717.7869889698,139460.11216343835,160209.99472698304,169822.23543927161,178976.82786069543,180494.52410530514,181470.38352791348,175803.7637609443,165532.10094345611,154736.98410723917,138854.79043456464,133039.60998223841,135753.38028963344,141838.43644160283,163826.9901466555,174012.99220245093,183714.0242522273,185322.24237102279,186356.27595212639,180351.27857785055,169466.31988584076,158026.6568928319,141196.22171432487,135033.7928960507,137913.6493453799,144361.89195642463,167663.05925265438,178457.07042739217,188737.15876555938,190441.29742170556,191536.97266008577,185173.39128775825,173638.51787490665,161515.8242299502,143680.53262308077,137150.1193536967,140206.19821553194,147039.30359950539,171731.44090132375,183169.75318929082,194063.46131646211,195869.24111663026,197030.23216356584,190286.65373856013,178063.06028076314,165216.55363111367,146316.41044013566,139396.03834065012,142639.09299148622,149880.03115488621,176046.17232945119,188167.2439595125,199711.19841906882,{"$f":"JH338+JH339+JH340-JH341","v":201624.68111029928},202854.88108351675,195708.61382716277,182755.17796805041,169141.64089947156,149113.06891433604,141779.45136298871,145220.88977442373,152894.00162501071,180622.1372088113,193466.72194291372,205699.73545890214,207727.34427001598,209030.87830127584,201457.87534725037,187731.01934817806,173304.65398854192,152080.28007370365,144308.73984078778,147960.66434183839,156091.7435049988,185475.1165879097,199086.40073704437,212049.60270174273,214198.14389753365,215579.38295755177,207554.16142781073,193007.70555684005,177719.97949804296,155228.40795167701,146992.79415437774,151959.19602294351,160575.57554077636,191712.99531251722,206136.74293076454,219873.71768057937,222150.4034010839,223613.9789480911,215109.53419598326,199694.5413625706,183494.02438236904,159659.59676355685,150932.1968613065,156194.96298971685,165325.60719423139,198321.7812075564,213606.48795233155,228163.42129687854,230575.89375833434,232126.71325933471,223114.42799126951,206779.03910392546,189611.23013834102,164353.77075426001,155105.21728841949,160682.03219607717,170357.63406527706,205323.52033315407,221520.57650890172,236946.41100586049,239502.76814452643,100640.40608237524,100640.40608237524,100640.40608237524,{"$f":"LT338+LT339+LT340-LT341","v":100640.40608237524},100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,{"$f":"OF338+OF339+OF340-OF341","v":100640.40608237524},100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524,100640.40608237524]
[]
[]
[]
[]
[null,"Equity Cash Flow",null,null,null,null,null,null,null,null,{"$f":"K300-(K149+K150)-0.00001","v":-1.0000000000000001E-5},{"$f":"L300-(L149+L150)","v":0},0,0,0,0,0,0,0,0,0,0,-1070.6037044048423,-1080.6531340697511,-112480.94065753816,-112944.9245377505,-113410.82235146873,-113878.64199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX300-(BX149+BX150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4876.2968338166138,0,0,0,0,0,47265.478743324726,0,0,0,0,0,24600.839017696911,0,0,0,0,0,45964.238874574541,0,0,0,0,0,35769.806626788341,0,0,0,0,0,44823.079883257713,0,0,0,0,0,46576.179794656142,0,0,{"$f":"EJ300-(EJ149+EJ150)","v":0},0,0,43652.749512178038,0,0,0,0,0,55876.085098258598,0,0,0,0,0,0,279967.0707890655,28645.484633125569,43804.622878754264,50592.391063525429,56971.775502115372,57710.865008119959,58046.931522569517,53581.862739687829,45854.239617346313,37831.590175572223,26275.921020852715,21956.611228258487,23628.632694121916,27687.753326123595,42770.64949104048,49523.837308422051,55870.669792001703,56605.275938297636,56938.86077972308,59420.028397910566,51274.921294503692,42714.720076205151,30120.503260454083,25509.359985133982,27649.001774639619,32474.66692252153,49911.697543599097,57989.387289051432,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175674,54385.229167381083,45313.923671690703,31967.774342900051,27081.282065373922,29351.958687400976,34465.644935154196,52943.585926362764,61503.439632787835,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476996,28749.581829462695,{"$f":"GV300-(GV149+GV150)","v":31159.2949489864},36578.192552242246,56159.181104631141,65229.979173143751,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073049,50995.01919605818,36007.641889979175,30520.142230685171,33077.380906594204,38819.706081062737,59569.588644607436,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.694861080483,54096.578024863542,38214.38435218903,32399.203899862816,35112.974207257852,41198.030359227239,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456324,40555.815631949314,34393.386813675155,37273.243263004399,43721.485874049147,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574754,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129961,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738256,45676.00435776027,38755.632258274745,41998.686909110867,49239.62507251084,75405.766247075822,87526.837877137121,{"$f":"JH300-(JH149+JH150)","v":99070.792336693412},100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.66283196069,41139.04528061334,44580.483692048379,52253.595542635376,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.87399132835,43668.333758412497,47320.258259463109,55451.337422623488,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.001869301683,46352.388072002424,51318.789940568196,59935.169458401106,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931339,55554.556907341706,64685.201111856237,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"LT300-(LT149+LT150)","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF300-(OF149+OF150)","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,"IRR (EGP)",null,null,null,null,{"$f":"XIRR(K347:OT347,K2:OT2)","v":0.22155514359474179}]
[]
[null,"Equity cash Flow (EURO)",null,null,null,null,null,null,null,null,{"$f":"K347/K55","v":-6.8846229220452803E-7},0,0,0,0,0,0,0,0,0,0,0,-69.900561801031827,-70.556697004437993,-7343.9694926529874,-7374.2633668101807,-7404.6822031982729,-7435.2265172864663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW347/BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231.61818549320802,0,0,0,0,0,2129.1112155204969,0,0,0,0,0,1108.1644290166009,0,0,0,0,0,1963.5688124903679,0,0,0,0,0,1528.0678727832628,0,0,0,0,0,1815.9317126386479,0,0,0,0,0,1886.9556077574996,0,{"$f":"EI347/EI55","v":0},0,0,0,1677.1858431826067,0,0,0,0,0,2146.8196149505288,0,0,0,0,0,0,10201.130514288847,1043.7524904767565,1596.104405621506,1843.4295962535057,2075.8745515672322,2102.8046776397182,2115.049897642627,1952.3566591804131,1670.7860737038266,1378.4656454646622,957.41295203540494,758.71457807833599,816.49157507584175,956.75520527186143,1477.9473455797504,1711.3049430834162,1930.6208602735644,1956.005305375154,1967.5323884748307,2053.2695736444593,1771.8139594278771,1476.0146947741314,1040.8193088262447,835.95797474334188,906.07539901716609,1064.2155195910968,1635.6381194535952,1900.3491574470452,2152.4573783111528,2194.2585822423853,2221.1385613339357,2065.0960657994806,1782.2386001534812,1484.966141147268,1047.604326894779,841.63903395711691,912.20770474524682,1071.1321582895546,1645.3943504492765,1911.4196806717794,2164.7795082597222,2206.7864424101394,2233.7979365627766,2076.9772638968393,1792.7109537445056,1493.9579524039632,1054.4189142703456,{"$f":"GU347/GU55","v":847.34436712355148},918.3665075610736,1078.0791735530565,1655.1950582639113,1922.5411954794658,2177.1588327058162,2219.3724986915763,2246.5161403334278,2088.9133989145948,1803.2312161860261,1502.9902877702079,1061.263176273688,853.07405517615416,924.5518992445775,1085.0566762439084,1665.0404236694087,1933.7139148275542,2189.5955952404693,2232.0169994439239,2259.2934239321885,2100.9047025687078,1813.7995840248338,1512.0633068487357,1068.1372183320329,858.82817905310196,930.76397163220065,1092.064777373723,1674.9306279325294,1944.938052326281,2202.0900402577035,2244.7201938489525,2272.1300394823106,2112.9514073125911,1824.41625436809,1521.177169616735,1075.0411459754366,864.60681969328368,937.00281661318354,1099.1035881001417,1684.865852813308,1956.2138222378569,2214.6424129544512,2257.4823319129746,2285.0262399440367,2125.0537463366359,1835.081424881954,1530.3320364235221,1081.9750648330903,870.41005803228745,943.26852612578386,1106.1732197235001,1694.8462805634308,1967.5414394756033,2227.252959330408,2270.3036644668005,2297.9822791145898,2137.2119535676848,1845.7952937901453,1539.5280679881575,1088.9390806295519,876.23797499832096,949.56119215344302,1113.2737836834385,1704.8720939245438,{"$f":"JG347/JG55","v":1978.9211196030456},2239.9219261878675,2283.184443165645,2310.9984116281234,2149.4262636684571,1856.5580598724564,1548.765425397007,1095.9332991809222,882.09065150808317,955.88090672089004,1120.4053915554532,1714.943476126542,1990.3530788329624,2252.6495611315077,2296.1249204890032,2324.0748929556426,2161.6969120369431,1867.3699224632362,1558.0442701012475,1102.9578263909589,887.96816846256377,962.22776189018714,1127.5681550473846,1725.0606108857789,2001.8375340263888,2265.4361125681216,2309.1253497404768,2337.2119794048604,2174.0241348057375,1878.2310814497926,1567.3647639143235,1110.0127682471248,942.54672889214157,1043.5353948549191,1218.7440662358026,1851.903960962409,2145.2018189891992,2424.5345816334734,2470.8295573150644,2500.5904477825707,2327.6578996322651,2014.2036920850849,1684.7763438688282,1200.1182125071521,1022.6520112658766,1129.6670585068559,1315.3329796299438,1986.2894756340952,2297.0943973133135,2593.1005035206263,2642.1566173837432,2673.6915589168407,2490.4323925053359,2158.2625086790672,1809.1658848412408,1295.5712953756099,1107.5077634024349,1220.9087955279977,1417.6560888435174,2128.665447701313,2458.0224226303867,2771.6970886034687,2823.6790071011033,1.396207905228652E-27,{"$f":"LS347/LS55","v":1.396207905228652E-27},1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,{"$f":"OE347/OE55","v":1.396207905228652E-27},1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27]
[null,"IRR (EURO)",null,null,null,null,{"$f":"XIRR(K350:OT350,K2:OT2)","v":0.15949543118476872}]
[]
[null,"DSCR"]
[null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68123.18506428886,63412.661562266905,55255.544640620974,46786.790226164456,34585.717739601736,30029.314067325548,47706.507053177738,52064.096581166261,68067.718998089666,75271.9694619785,82047.237301586458,82893.937913366084,83317.293452335085,78694.176967345848,70641.887468017434,62617.148570882789,50906.833181168709,124432.12723723613,46371.834820262149,50825.732890569583,66893.417926752983,74298.991702577769,81320.652463334525,236001.04764842556,80547.801571798904,76268.848404744451,68552.560154120874,60482.712733283959,48670.529112529715,222562.94890149622,43965.259959441762,48393.712546914321,64378.12662864336,71743.520795764431,78726.891007056722,240245.40333168942,77964.046930199023,73703.245258868206,66022.195989042579,57989.326367987189,46232.725811148957,227020.61839731198,41533.960289353461,45937.243467082604,61838.951194423382,{"$f":"BW285","v":69164.5166013087},76109.938434931304,244639.5136492271,75356.272655353139,71113.685970218343,63467.854863597611,55471.934313343787,43770.796236088026,231631.44557107077,39076.47696723228,43454.886243362867,59274.470326829003,66560.577108320911,73468.4121782742,249200.82126631177,72723.004910435397,68498.717700271911,60888.105471258983,52929.126948886747,41283.35302542353,236413.33710747905,36591.268482386098,40945.121118094081,56683.18471665695,63930.224639644257,70800.856360621023,253948.80359102169,70197.023510337662,65991.181182920642,58415.850228768788,50493.868761674006,38903.42354169421,264582.57641363749,34076.705924466543,38404.909682031612,54060.636808660085,61267.575273994422,68099.952415733991,257654.52867101401,67470.580599141947,63281.231493806867,55739.135316176937,47852.084761069425,36314.799690247426,261528.77930561057,31531.067979222007,35833.301854700432,51406.650836334185,58573.23312798245,65367.08893326285,260991.24678216956,64715.666993803723,60542.496083175225,53033.234767015485,45180.705194865521,33696.078031596204,258635.06307501704,28952.53563592683,33228.674159060538,48719.798584548953,55845.967433706683,62601.233783924057,264130.06621305167,61929.442736306635,{"$f":"EI285","v":57772.11666003256},50295.272250532034,42476.835612283743,31044.346323456146,255712.17546466066,26339.186589757519,30589.090158167633,45998.127995611641,53083.811461852558,59800.405519774111,267059.23243110284,59116.570713356086,54974.781390480915,47529.961756998506,39745.216002385903,28364.371136530772,24189.698352047322,279967.0707890655,28645.484633125576,43804.622878754271,50592.391063525436,56971.775502115379,57710.865008119967,58046.931522569525,53581.862739687836,45854.23961734632,37831.59017557223,26275.921020852722,21956.611228258495,23628.632694121923,27687.753326123602,42770.649491040487,49523.837308422058,55870.66979200171,56605.275938297644,56938.860779723087,59420.028397910573,51274.9212945037,42714.720076205158,30120.50326045409,25509.35998513399,27649.001774639626,32474.666922521537,49911.697543599104,57989.387289051439,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175681,54385.229167381091,45313.923671690711,31967.774342900058,27081.282065373929,29351.958687400984,34465.644935154203,52943.585926362772,61503.439632787842,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.768267946238,48070.841620353873,33927.865605477004,{"$f":"GU285","v":28749.581829462702},31159.294948986408,36578.192552242253,56159.181104631149,65229.979173143758,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073056,50995.019196058187,36007.641889979182,30520.142230685178,33077.380906594211,38819.706081062744,59569.588644607444,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.69486108049,54096.578024863549,38214.384352189038,32399.203899862823,35112.974207257859,41198.030359227247,63186.584064279938,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456331,40555.815631949321,34393.386813675163,37273.243263004406,43721.485874049155,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574761,43040.126540705343,36509.71327132127,39565.792133156516,46398.897517129968,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738263,45676.004357760277,38755.632258274753,41998.686909110875,49239.625072510848,75405.766247075822,{"$f":"JG285","v":87526.837877137121},99070.792336693412,100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.662831960697,41139.045280613347,44580.483692048387,52253.595542635383,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.873991328357,43668.333758412504,47320.258259463117,55451.337422623496,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.00186930169,46352.388072002432,51318.789940568204,59935.169458401113,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.190681181717,50291.790778931347,55554.556907341714,64685.201111856244,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884803,54464.811206044302,60041.626113701997,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.0632980118195905E-12,{"$f":"LS285","v":6.0632980118195905E-12},6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,{"$f":"OE285","v":6.0632980118195905E-12},6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12]
[null,null,"Total Debt Service",null,null,null,null,null,null,null,{"$f":"K286+K287+K288+K293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68123.18506428886,63412.661562266905,55255.544640620967,46786.790226164449,34585.717739601736,30029.314067325548,47706.507053177738,52064.096581166261,68067.718998089666,75271.9694619785,82047.237301586458,82893.937913366084,83317.293452335085,78694.176967345848,12807.056360300869,0,0,124432.12723723613,15362.622085070445,15362.622085070445,15362.622085070445,15362.622085070445,15362.622085070445,236001.04764842556,14438.990496535571,14438.990496535571,14438.990496535571,14438.990496535571,14438.990496535571,222562.94890149619,13595.612721205542,13595.612721205542,13595.612721205542,13595.612721205542,13595.612721205542,240245.40333168945,12644.429042871327,12644.429042871327,12644.429042871327,12644.429042871327,12644.429042871327,227020.61839731201,11770.097367088503,11770.097367088503,11770.097367088503,{"$f":"BW286+BW287+BW288+BW293","v":11770.097367088503},11770.097367088503,244639.51364922713,10790.407071092539,10790.407071092539,10790.407071092539,10790.407071092539,10790.407071092539,231631.44557107077,9880.894205185803,9880.894205185803,9880.894205185803,9880.894205185803,9880.894205185803,249200.82126631174,8871.6390681194789,8871.6390681194789,8871.6390681194789,8871.6390681194789,8871.6390681194789,236413.33710747905,7922.3222806770664,7922.3222806770664,7922.3222806770664,7922.3222806770664,7922.3222806770664,226043.30821537503,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,217317.09767031277,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,216440.81905067438,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,215564.54043103603,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,214688.26181139768,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,213811.98319175933,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,212935.70457212097,1752.5572392767217,{"$f":"EI286+EI287+EI288+EI293","v":1752.5572392767217},1752.5572392767217,1752.5572392767217,1752.5572392767217,212059.42595248262,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,211183.14733284424,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"GU286+GU287+GU288+GU293","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"JG286+JG287+JG288+JG293","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"LS286+LS287+LS288+LS293","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"OE286+OE287+OE288+OE293","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12]
[null,null,"DSCR",null,null,null,null,null,null,null,{"$f":"IF(K355>0.1,K354/K355)","v":false},{"$f":"IF(L355>0.1,L354/L355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1,1,1.0000000000000002,1.0000000000000002,1,1,1,1,1,1,1,1,1,1,5.5158566871769343,false,false,1,3.0184843813431286,3.3084022121433656,4.3542969134000051,4.8363483324101484,5.2934096805234034,1,5.5784925955263418,5.282145481226272,4.7477391283392754,4.1888463565230492,3.3707709084099413,1.0000000000000002,3.2337829019553967,3.5595094931935649,4.7352133330652029,5.2769611982153339,5.7906100020239393,0.99999999999999989,6.1658811691583315,5.8289105035091016,5.2214454100847325,4.5861561776631108,3.6563711698168002,0.99999999999999989,3.5287694735211406,3.9028770990061759,5.2539031127590494,5.8762909468112161,{"$f":"IF(BX355>0.1,BX354/BX355)","v":6.4663813782670649},0.99999999999999989,6.983635757100612,6.5904544195308112,5.8818777128091639,5.1408564985423855,4.056454584864535,1,3.9547510737159519,4.3978698021638953,5.9988973766888325,6.7362908382712803,7.4354011542513705,1.0000000000000002,8.1972456670118437,7.7210893245673464,6.8632306841767665,5.9661046332564718,4.6534076407342351,1,4.6187553580891301,5.1683230834929859,7.1548698359457079,8.0696319052272365,8.9368816178190311,1.1234519862408763,10.013513672641594,9.4135557606887765,8.3329446992665819,7.202884395164304,5.5495225305379616,1.2174954444451038,5.5554257940943872,6.2610402055979737,8.8133476527250423,9.9882737719196495,11.102136253003788,1.1904156055272108,12.832786872244494,12.035979971743672,10.601486419768433,9.1013831462299883,6.9070116278074858,1.2132272719004058,7.1965850295959299,8.1785178941120034,11.732946504514683,13.368632262682768,14.919247706908539,1.2156754383313642,18.463210656820518,17.272615902736831,15.130243274936438,12.889937110844842,9.6134029966127077,1.2096378285919442,11.013443664708506,12.640071857804772,18.532841607180302,21.243611404766177,23.813291184242889,1.2404216885270702,35.336616316089533,32.964467787582812,{"$f":"IF(EJ355>0.1,EJ354/EJ355)","v":28.69821944947649},24.237060371171605,17.713741741335713,1.2058514933543183,30.058004382929688,34.907949906151551,52.492582798145698,60.578690695158123,68.243597617905436,1.2645859094532421,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GV355>0.1,GV354/GV355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JH355>0.1,JH354/JH355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT355>0.1,LT354/LT355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF355>0.1,OF354/OF355)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"DSCR after re-financing",null,null,null,null,null,null,null,{"$f":"IF(K197,K356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1,3.0184843813431286,3.3084022121433656,4.3542969134000051,4.8363483324101484,5.2934096805234034,1,5.5784925955263418,5.282145481226272,4.7477391283392754,4.1888463565230492,3.3707709084099413,1.0000000000000002,3.2337829019553967,3.5595094931935649,4.7352133330652029,5.2769611982153339,5.7906100020239393,0.99999999999999989,6.1658811691583315,5.8289105035091016,5.2214454100847325,4.5861561776631108,3.6563711698168002,0.99999999999999989,3.5287694735211406,3.9028770990061759,5.2539031127590494,{"$f":"IF(BW197,BW356)","v":5.8762909468112161},6.4663813782670649,0.99999999999999989,6.983635757100612,6.5904544195308112,5.8818777128091639,5.1408564985423855,4.056454584864535,1,3.9547510737159519,4.3978698021638953,5.9988973766888325,6.7362908382712803,7.4354011542513705,1.0000000000000002,8.1972456670118437,7.7210893245673464,6.8632306841767665,5.9661046332564718,4.6534076407342351,1,4.6187553580891301,5.1683230834929859,7.1548698359457079,8.0696319052272365,8.9368816178190311,1.1234519862408763,10.013513672641594,9.4135557606887765,8.3329446992665819,7.202884395164304,5.5495225305379616,1.2174954444451038,5.5554257940943872,6.2610402055979737,8.8133476527250423,9.9882737719196495,11.102136253003788,1.1904156055272108,12.832786872244494,12.035979971743672,10.601486419768433,9.1013831462299883,6.9070116278074858,1.2132272719004058,7.1965850295959299,8.1785178941120034,11.732946504514683,13.368632262682768,14.919247706908539,1.2156754383313642,18.463210656820518,17.272615902736831,15.130243274936438,12.889937110844842,9.6134029966127077,1.2096378285919442,11.013443664708506,12.640071857804772,18.532841607180302,21.243611404766177,23.813291184242889,1.2404216885270702,35.336616316089533,{"$f":"IF(EI197,EI356)","v":32.964467787582812},28.69821944947649,24.237060371171605,17.713741741335713,1.2058514933543183,30.058004382929688,34.907949906151551,52.492582798145698,60.578690695158123,68.243597617905436,1.2645859094532421,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU197,GU356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG197,JG356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS197,LS356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE197,OE356)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Average DSCR",null,null,null,{"$f":"AVERAGE(357:357)","v":9.6739768338968428}]
[null,null,"Minimum DSCR",null,null,null,{"$f":"MIN(357:357)","v":0.99999999999999989}]
[]
[null,null,"Post re-finance",null,null,null,{"$f":"I195","v":"2019-01-01"},null,null,null,{"$f":"K2>=$G$361","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BW2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EI2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GU2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JG2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LS2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OE2>=$G$361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Cash flow after refinancing",null,null,null,null,null,null,null,{"$f":"IF(K361,K354)","v":false},{"$f":"IF(L361,L354)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,30029.314067325548,47706.507053177738,52064.096581166261,68067.718998089666,75271.9694619785,82047.237301586458,82893.937913366084,83317.293452335085,78694.176967345848,70641.887468017434,62617.148570882789,50906.833181168709,124432.12723723613,46371.834820262149,50825.732890569583,66893.417926752983,74298.991702577769,81320.652463334525,236001.04764842556,80547.801571798904,76268.848404744451,68552.560154120874,60482.712733283959,48670.529112529715,222562.94890149622,43965.259959441762,48393.712546914321,64378.12662864336,71743.520795764431,78726.891007056722,240245.40333168942,77964.046930199023,73703.245258868206,66022.195989042579,57989.326367987189,46232.725811148957,227020.61839731198,41533.960289353461,45937.243467082604,61838.951194423382,69164.5166013087,{"$f":"IF(BX361,BX354)","v":76109.938434931304},244639.5136492271,75356.272655353139,71113.685970218343,63467.854863597611,55471.934313343787,43770.796236088026,231631.44557107077,39076.47696723228,43454.886243362867,59274.470326829003,66560.577108320911,73468.4121782742,249200.82126631177,72723.004910435397,68498.717700271911,60888.105471258983,52929.126948886747,41283.35302542353,236413.33710747905,36591.268482386098,40945.121118094081,56683.18471665695,63930.224639644257,70800.856360621023,253948.80359102169,70197.023510337662,65991.181182920642,58415.850228768788,50493.868761674006,38903.42354169421,264582.57641363749,34076.705924466543,38404.909682031612,54060.636808660085,61267.575273994422,68099.952415733991,257654.52867101401,67470.580599141947,63281.231493806867,55739.135316176937,47852.084761069425,36314.799690247426,261528.77930561057,31531.067979222007,35833.301854700432,51406.650836334185,58573.23312798245,65367.08893326285,260991.24678216956,64715.666993803723,60542.496083175225,53033.234767015485,45180.705194865521,33696.078031596204,258635.06307501704,28952.53563592683,33228.674159060538,48719.798584548953,55845.967433706683,62601.233783924057,264130.06621305167,61929.442736306635,57772.11666003256,{"$f":"IF(EJ361,EJ354)","v":50295.272250532034},42476.835612283743,31044.346323456146,255712.17546466066,26339.186589757519,30589.090158167633,45998.127995611641,53083.811461852558,59800.405519774111,267059.23243110284,59116.570713356086,54974.781390480915,47529.961756998506,39745.216002385903,28364.371136530772,24189.698352047322,279967.0707890655,28645.484633125576,43804.622878754271,50592.391063525436,56971.775502115379,57710.865008119967,58046.931522569525,53581.862739687836,45854.23961734632,37831.59017557223,26275.921020852722,21956.611228258495,23628.632694121923,27687.753326123602,42770.649491040487,49523.837308422058,55870.66979200171,56605.275938297644,56938.860779723087,59420.028397910573,51274.9212945037,42714.720076205158,30120.50326045409,25509.35998513399,27649.001774639626,32474.666922521537,49911.697543599104,57989.387289051439,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175681,54385.229167381091,45313.923671690711,31967.774342900058,27081.282065373929,29351.958687400984,34465.644935154203,52943.585926362772,61503.439632787842,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.768267946238,48070.841620353873,33927.865605477004,28749.581829462702,{"$f":"IF(GV361,GV354)","v":31159.294948986408},36578.192552242253,56159.181104631149,65229.979173143758,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073056,50995.019196058187,36007.641889979182,30520.142230685178,33077.380906594211,38819.706081062744,59569.588644607444,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.69486108049,54096.578024863549,38214.384352189038,32399.203899862823,35112.974207257859,41198.030359227247,63186.584064279938,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456331,40555.815631949321,34393.386813675163,37273.243263004406,43721.485874049155,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574761,43040.126540705343,36509.71327132127,39565.792133156516,46398.897517129968,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738263,45676.004357760277,38755.632258274753,41998.686909110875,49239.625072510848,75405.766247075822,87526.837877137121,{"$f":"IF(JH361,JH354)","v":99070.792336693412},100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.662831960697,41139.045280613347,44580.483692048387,52253.595542635383,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.873991328357,43668.333758412504,47320.258259463117,55451.337422623496,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.00186930169,46352.388072002432,51318.789940568204,59935.169458401113,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.190681181717,50291.790778931347,55554.556907341714,64685.201111856244,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884803,54464.811206044302,60041.626113701997,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.0632980118195905E-12,6.0632980118195905E-12,{"$f":"IF(LT361,LT354)","v":6.0632980118195905E-12},6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,{"$f":"IF(OF361,OF354)","v":6.0632980118195905E-12},6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12]
[null,null,"NPV of Cash flow",null,null,null,{"$f":"(1+I196)^(1/12)-1","v":4.0741237836483535E-3},null,{"$f":"NPV(G363,362:362)","v":12995959.003811918}]
[null,null,"Loan Value - local banks",null,null,null,null,null,{"$f":"J201","v":3616280.8599240938}]
[null,null,"Debt fund loan amount at re-financing date",null,null,null,null,null,{"$f":"INDEX(176:176,MATCH(G361,2:2))","v":569820.50272608746}]
[null,null,"Total debt",null,null,null,null,null,{"$f":"SUM(I364:I365)","v":4186101.3626501812}]
[null,null,"PLCR 9total NPV Coverage of loan value)",null,null,null,null,null,{"$f":"I363/I366","v":3.1045495266230962}]
[]
[null,null,"Loan to value",null,null,null,null,null,{"$f":"I366/I363","v":0.32210792304148789}]
[]
["Summary"]
[null,"Total uses of funds"]
[null,null,"Capex"]
[null,null,"Development Costs"]
[null,null,"IDC"]
[null,null,null,"Total"]
[]
[null,"Sources of funds"]
[null,null,"Rooftop Owner",null,null,{"$f":"SUM(K149:OT149)","v":0}]
[null,null,"Developer",null,null,{"$f":"SUM(K150:OT150)","v":454866.58637890057}]
[null,null,"Debt Fund",null,null,{"$f":"SUM(K151:OT151)","v":4093799.2774101049}]
[]
[null,null,"Period of debt fund repayment",null,null,{"$f":"MATCH(TRUE,165:165,0)","v":44},{"$f":"INDEX(2:2,F383)","v":"2019-10-01"}]
[null,null,"Average life ",null,null,{"$f":"SUMIF(6:6,TRUE,164:164)","v":1920776.56655209},{"$f":"SUMIF(2:2,H6,164:164)","v":267287.3895487804},{"$f":"F384/G384","v":7.1861847646259607},{"$f":"H384/12","v":0.59884873038549669}]
[]
[null,null,"Chart title",null,null,"Repayment date",{"$f":"G383","v":"2019-10-01"},"Average life",{"$f":"I384","v":0.59884873038549669}," \n","equity contribution",{"$f":"F32","v":0.1},"refinancing",{"$f":"I201","v":0.8},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"Grace Period",{"$f":"F197","v":12}]
[null,null,null,null,null,"Cash Waterfall","Avg. DSCR",{"$f":"G358","v":9.6739768338968428},"PLCR",{"$f":"I367","v":3.1045495266230962},{"$f":"'Risk Analysis'!$P$4","v":"Base case"},"switching allowed",{"$f":"'General Assumptions'!F23","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K164>0,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW164>0,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EI164>0,EI2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GU164>0,GU2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JG164>0,JG2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS164>0,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE164>0,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Debt fund balance",null,null,null,null,null,null,null,{"$f":"K164","v":0},0,0,0,0,0,0,0,0,0,0,0,629.10505620928632,1264.1153292492284,67359.840763126107,133728.21106441773,200370.35089320218,267287.3895487804,267287.3895487804,262839.57296821231,258699.31018912425,255091.63201921867,252036.88551664236,249778.75667742448,35282.695940745674,32490.470741893769,29415.630409398706,25335.769317458638,20791.129127628468,15806.141762607278,10745.879713021714,5636.2110587780171,789.38167912329936,0,0,0,5968.8855921676923,5968.8855921676923,5968.8855921676923,5968.8855921676923,5968.8855921676923,5968.8855921676923,5362.2034294484783,5362.2034294484783,5362.2034294484783,5362.2034294484783,5362.2034294484783,5362.2034294484783,5485.0361293175065,5485.0361293175065,5485.0361293175065,5485.0361293175065,5485.0361293175065,5485.0361293175065,4574.9197556090667,4574.9197556090667,4574.9197556090667,4574.9197556090667,4574.9197556090667,4574.9197556090667,4361.0905139734259,4361.0905139734259,4361.0905139734259,4361.0905139734259,{"$f":"BW164","v":4361.0905139734259},4361.0905139734259,3169.4997635371815,3169.4997635371815,3169.4997635371815,3169.4997635371815,3169.4997635371815,3169.4997635371815,2642.6423465001076,2642.6423465001076,2642.6423465001076,2642.6423465001076,2642.6423465001076,2642.6423465001076,1189.5130256170107,1189.5130256170107,1189.5130256170107,1189.5130256170107,1189.5130256170107,1189.5130256170107,371.1610908347119,371.1610908347119,371.1610908347119,371.1610908347119,371.1610908347119,371.1610908347119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Cash flow Waterfall"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K6,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW6,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI6,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU6,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG6,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS6,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE6,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68123.18506428886,63412.661562266905,55255.544640620974,46786.790226164456,34585.717739601736,30029.314067325548,47706.507053177738,52064.096581166261,68067.718998089666,75271.9694619785,82047.237301586458,82893.937913366084,83317.293452335085,78694.176967345848,70641.887468017434,62617.148570882789,50906.833181168709,124432.12723723613,46371.834820262149,50825.732890569583,66893.417926752983,74298.991702577769,81320.652463334525,236001.04764842556,80547.801571798904,76268.848404744451,68552.560154120874,60482.712733283959,48670.529112529715,222562.94890149622,43965.259959441762,48393.712546914321,64378.12662864336,71743.520795764431,78726.891007056722,240245.40333168942,77964.046930199023,73703.245258868206,66022.195989042579,57989.326367987189,46232.725811148957,227020.61839731198,41533.960289353461,45937.243467082604,61838.951194423382,{"$f":"BW285","v":69164.5166013087},76109.938434931304,244639.5136492271,75356.272655353139,71113.685970218343,63467.854863597611,55471.934313343787,43770.796236088026,231631.44557107077,39076.47696723228,43454.886243362867,59274.470326829003,66560.577108320911,73468.4121782742,249200.82126631177,72723.004910435397,68498.717700271911,60888.105471258983,52929.126948886747,41283.35302542353,236413.33710747905,36591.268482386098,40945.121118094081,56683.18471665695,63930.224639644257,70800.856360621023,253948.80359102169,70197.023510337662,65991.181182920642,58415.850228768788,50493.868761674006,38903.42354169421,264582.57641363749,34076.705924466543,38404.909682031612,54060.636808660085,61267.575273994422,68099.952415733991,257654.52867101401,67470.580599141947,63281.231493806867,55739.135316176937,47852.084761069425,36314.799690247426,261528.77930561057,31531.067979222007,35833.301854700432,51406.650836334185,58573.23312798245,65367.08893326285,260991.24678216956,64715.666993803723,60542.496083175225,53033.234767015485,45180.705194865521,33696.078031596204,258635.06307501704,28952.53563592683,33228.674159060538,48719.798584548953,55845.967433706683,62601.233783924057,264130.06621305167,61929.442736306635,{"$f":"EI285","v":57772.11666003256},50295.272250532034,42476.835612283743,31044.346323456146,255712.17546466066,26339.186589757519,30589.090158167633,45998.127995611641,53083.811461852558,59800.405519774111,267059.23243110284,59116.570713356086,54974.781390480915,47529.961756998506,39745.216002385903,28364.371136530772,24189.698352047322,279967.0707890655,28645.484633125576,43804.622878754271,50592.391063525436,56971.775502115379,57710.865008119967,58046.931522569525,53581.862739687836,45854.23961734632,37831.59017557223,26275.921020852722,21956.611228258495,23628.632694121923,27687.753326123602,42770.649491040487,49523.837308422058,55870.66979200171,56605.275938297644,56938.860779723087,59420.028397910573,51274.9212945037,42714.720076205158,30120.50326045409,25509.35998513399,27649.001774639626,32474.666922521537,49911.697543599104,57989.387289051439,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175681,54385.229167381091,45313.923671690711,31967.774342900058,27081.282065373929,29351.958687400984,34465.644935154203,52943.585926362772,61503.439632787842,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.768267946238,48070.841620353873,33927.865605477004,{"$f":"GU285","v":28749.581829462702},31159.294948986408,36578.192552242253,56159.181104631149,65229.979173143758,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073056,50995.019196058187,36007.641889979182,30520.142230685178,33077.380906594211,38819.706081062744,59569.588644607444,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.69486108049,54096.578024863549,38214.384352189038,32399.203899862823,35112.974207257859,41198.030359227247,63186.584064279938,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456331,40555.815631949321,34393.386813675163,37273.243263004406,43721.485874049155,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574761,43040.126540705343,36509.71327132127,39565.792133156516,46398.897517129968,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738263,45676.004357760277,38755.632258274753,41998.686909110875,49239.625072510848,75405.766247075822,{"$f":"JG285","v":87526.837877137121},99070.792336693412,100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.662831960697,41139.045280613347,44580.483692048387,52253.595542635383,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.873991328357,43668.333758412504,47320.258259463117,55451.337422623496,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.00186930169,46352.388072002432,51318.789940568204,59935.169458401113,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.190681181717,50291.790778931347,55554.556907341714,64685.201111856244,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884803,54464.811206044302,60041.626113701997,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.0632980118195905E-12,{"$f":"LS285","v":6.0632980118195905E-12},6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,{"$f":"OE285","v":6.0632980118195905E-12},6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12,6.0632980118195905E-12]
[null,null,null,"Debt Service to local Banks",null,null,null,null,null,null,{"$f":"K288+K287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,226079.88386669633,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,14896.736533852085,225203.60524705797,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,14020.457914213728,224327.32662741962,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,13144.17929457537,223451.04800778127,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,12267.900674937013,222574.76938814289,11391.622055298656,11391.622055298656,11391.622055298656,{"$f":"BW288+BW287","v":11391.622055298656},11391.622055298656,221698.49076850453,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,10515.343435660299,220822.21214886618,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,9639.0648160219425,219945.93352922783,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,8762.7861963835858,219069.65490958947,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,7886.5075767452272,218193.37628995112,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,7010.2289571068695,217317.09767031277,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,6133.9503374685119,216440.81905067438,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,5257.6717178301533,215564.54043103603,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,4381.3930981917956,214688.26181139768,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,3505.1144785534375,213811.98319175933,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,2628.8358589150798,212935.70457212097,1752.5572392767217,{"$f":"EI288+EI287","v":1752.5572392767217},1752.5572392767217,1752.5572392767217,1752.5572392767217,212059.42595248262,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,876.27861963836392,211183.14733284424,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"GU288+GU287","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"JG288+JG287","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"LS288+LS287","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,{"$f":"OE288+OE287","v":6.0632980118195219E-12},6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12,6.0632980118195219E-12]
[null,null,null,"Debt Service to Debt Fund",null,null,null,null,null,null,{"$f":"K293+K286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68123.18506428886,63412.661562266905,55255.544640620967,46786.790226164449,34585.717739601736,30029.314067325548,47706.507053177738,52064.096581166261,68067.718998089666,75271.9694619785,82047.237301586458,82893.937913366084,83317.293452335085,78694.176967345848,12807.056360300869,0,0,-101647.7566294602,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,465.8855512183593,10797.442401367598,418.53258232184191,418.53258232184191,418.53258232184191,418.53258232184191,418.53258232184191,-1764.3777259234109,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,451.43342663017216,16794.355323908196,376.52836793431459,376.52836793431459,376.52836793431459,376.52836793431459,376.52836793431459,4445.8490091690974,378.47531178984735,378.47531178984735,378.47531178984735,{"$f":"BW293+BW286","v":378.47531178984735},378.47531178984735,22941.022880722576,275.06363543223898,275.06363543223898,275.06363543223898,275.06363543223898,275.06363543223898,10809.233422204583,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,241.82938916386075,29254.887737083933,108.85287173589379,108.85287173589379,108.85287173589379,108.85287173589379,108.85287173589379,17343.682197889586,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,35.81470393183875,7849.9319254239299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI293+EI286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU293+GU286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG293+JG286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS293+LS286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE293+OE286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to Rooftop owners",null,null,null,null,null,null,{"$f":"K302","v":0},{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends to Development Co.",null,null,null,null,null,null,{"$f":"K303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4876.2968338166138,0,0,0,0,0,47265.478743324726,0,0,0,0,0,24600.839017696911,0,0,0,0,0,45964.238874574541,0,0,0,0,0,35769.806626788341,0,0,0,0,0,44823.079883257713,0,0,0,0,0,46576.179794656142,0,0,0,0,0,43652.749512178038,0,0,0,0,0,55876.085098258598,0,0,0,0,0,0,279967.0707890655,28645.484633125569,43804.622878754264,50592.391063525429,56971.775502115372,57710.865008119959,58046.931522569517,53581.862739687829,45854.239617346313,37831.590175572223,26275.921020852715,21956.611228258487,23628.632694121916,27687.753326123595,42770.64949104048,49523.837308422051,55870.669792001703,56605.275938297636,56938.86077972308,59420.028397910566,51274.921294503692,42714.720076205151,30120.503260454083,25509.359985133982,27649.001774639619,32474.66692252153,49911.697543599097,57989.387289051432,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175674,54385.229167381083,45313.923671690703,31967.774342900051,27081.282065373922,29351.958687400976,34465.644935154196,52943.585926362764,61503.439632787835,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476996,28749.581829462695,31159.2949489864,36578.192552242246,56159.181104631141,65229.979173143751,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073049,50995.01919605818,36007.641889979175,30520.142230685171,33077.380906594204,38819.706081062737,59569.588644607436,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.694861080483,54096.578024863542,38214.38435218903,32399.203899862816,35112.974207257852,41198.030359227239,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456324,40555.815631949314,34393.386813675155,37273.243263004399,43721.485874049147,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574754,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129961,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738256,45676.00435776027,38755.632258274745,41998.686909110867,49239.62507251084,75405.766247075822,87526.837877137121,99070.792336693412,100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.66283196069,41139.04528061334,44580.483692048379,52253.595542635376,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.87399132835,43668.333758412497,47320.258259463109,55451.337422623488,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.001869301683,46352.388072002424,51318.789940568196,59935.169458401106,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931339,55554.556907341706,64685.201111856237,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[]
[null,null,null,"Equity Cash flows",null,null,null,null,null,null,{"$f":"OR(K4:K6)","v":false},false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(BW4:BW6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(EI4:EI6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(GU4:GU6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(JG4:JG6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,{"$f":"OR(LS4:LS6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(OE4:OE6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K402,K2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01",{"$f":"IF(BW402,BW2,NA())","v":"2022-05-01"},"2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"IF(EI402,EI2,NA())","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01",{"$f":"IF(GU402,GU2,NA())","v":"2033-01-01"},"2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01",{"$f":"IF(JG402,JG2,NA())","v":"2038-05-01"},"2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS402,LS2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE402,OE2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Equity cash flow EGP",null,null,null,null,null,null,{"$f":"K347","v":-1.0000000000000001E-5},{"$f":"L347","v":0},0,0,0,0,0,0,0,0,0,0,-1070.6037044048423,-1080.6531340697511,-112480.94065753816,-112944.9245377505,-113410.82235146873,-113878.64199366854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4876.2968338166138,0,0,0,0,0,47265.478743324726,0,0,0,0,0,24600.839017696911,0,0,0,0,0,45964.238874574541,0,0,0,0,0,35769.806626788341,0,0,0,0,0,44823.079883257713,0,0,0,0,0,46576.179794656142,0,0,{"$f":"EJ347","v":0},0,0,43652.749512178038,0,0,0,0,0,55876.085098258598,0,0,0,0,0,0,279967.0707890655,28645.484633125569,43804.622878754264,50592.391063525429,56971.775502115372,57710.865008119959,58046.931522569517,53581.862739687829,45854.239617346313,37831.590175572223,26275.921020852715,21956.611228258487,23628.632694121916,27687.753326123595,42770.64949104048,49523.837308422051,55870.669792001703,56605.275938297636,56938.86077972308,59420.028397910566,51274.921294503692,42714.720076205151,30120.503260454083,25509.359985133982,27649.001774639619,32474.66692252153,49911.697543599097,57989.387289051432,65682.500526243399,66958.069383901806,67778.315238066614,63016.659375175674,54385.229167381083,45313.923671690703,31967.774342900051,27081.282065373922,29351.958687400976,34465.644935154196,52943.585926362764,61503.439632787835,69655.757524561355,71007.407800428904,71876.552246730862,66830.559013526901,57683.76826794623,48070.841620353865,33927.865605476996,28749.581829462695,{"$f":"GV347","v":31159.2949489864},36578.192552242246,56159.181104631141,65229.979173143751,73868.911442809796,75301.180649601214,76222.138381557466,70874.828495790905,61181.905986073049,50995.01919605818,36007.641889979175,30520.142230685171,33077.380906594204,38819.706081062737,59569.588644607436,69181.829356896007,78336.421778319811,79854.118022929513,80829.977445537879,75163.35767856866,64891.694861080483,54096.578024863542,38214.38435218903,32399.203899862816,35112.974207257852,41198.030359227239,63186.58406427993,73372.586120075372,83073.618169851747,84681.836288647231,85715.869869750808,79710.872495474934,68825.913803465155,57386.250810456324,40555.815631949314,34393.386813675155,37273.243263004399,43721.485874049147,67022.653170278849,77816.664345016645,88096.752683183862,89800.891339330105,90896.566577710328,84532.985205382822,72998.111792531228,60875.418147574754,43040.126540705336,36509.713271321263,39565.792133156508,46398.897517129961,71091.034818948319,82529.347106915346,93423.055234086656,95228.835034254793,96389.826081190404,89646.247656184714,77422.65419838774,64576.147548738256,45676.00435776027,38755.632258274745,41998.686909110867,49239.62507251084,75405.766247075822,87526.837877137121,{"$f":"JH347","v":99070.792336693412},100984.27502792387,102214.47500114136,95068.207744787403,82114.771885675029,68501.234817096192,48472.66283196069,41139.04528061334,44580.483692048379,52253.595542635376,79981.731126435989,92826.31586053838,105059.32937652685,107086.9381876407,108390.47221890056,100817.46926487511,87090.613265802793,72664.247906166624,51439.87399132835,43668.333758412497,47320.258259463109,55451.337422623488,84834.710505534342,98445.994654669004,111409.19661936736,113557.7378151583,114938.97687517641,106913.75534543539,92367.299474464744,77079.573415667604,54588.001869301683,46352.388072002424,51318.789940568196,59935.169458401106,91072.589230141981,105496.33684838933,119233.31159820418,121509.99731870875,122973.57286571599,114469.12811360812,99054.135280195478,82853.61829999389,59019.19068118171,50291.790778931339,55554.556907341706,64685.201111856237,97681.375125181235,112966.08186995635,127523.01521450338,129935.48767595916,131486.30717695953,122474.02190889428,106138.63302155024,88970.824055965815,63713.364671884796,54464.811206044295,60041.62611370199,69717.227982901895,104683.11425077896,120880.17042652659,136306.00492348536,138862.36206215119,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"LT347","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,{"$f":"OF347","v":6.8662453190436868E-26},6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26,6.8662453190436868E-26]
[null,null,null,"Equity cash flow EURO",null,null,null,null,null,null,{"$f":"K350","v":-6.8846229220452803E-7},{"$f":"L350","v":0},0,0,0,0,0,0,0,0,0,0,-69.900561801031827,-70.556697004437993,-7343.9694926529874,-7374.2633668101807,-7404.6822031982729,-7435.2265172864663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231.61818549320802,0,0,0,0,0,2129.1112155204969,0,0,0,0,0,1108.1644290166009,0,0,0,0,0,1963.5688124903679,0,0,0,0,0,1528.0678727832628,0,0,0,0,0,1815.9317126386479,0,0,0,0,0,1886.9556077574996,0,0,{"$f":"EJ350","v":0},0,0,1677.1858431826067,0,0,0,0,0,2146.8196149505288,0,0,0,0,0,0,10201.130514288847,1043.7524904767565,1596.104405621506,1843.4295962535057,2075.8745515672322,2102.8046776397182,2115.049897642627,1952.3566591804131,1670.7860737038266,1378.4656454646622,957.41295203540494,758.71457807833599,816.49157507584175,956.75520527186143,1477.9473455797504,1711.3049430834162,1930.6208602735644,1956.005305375154,1967.5323884748307,2053.2695736444593,1771.8139594278771,1476.0146947741314,1040.8193088262447,835.95797474334188,906.07539901716609,1064.2155195910968,1635.6381194535952,1900.3491574470452,2152.4573783111528,2194.2585822423853,2221.1385613339357,2065.0960657994806,1782.2386001534812,1484.966141147268,1047.604326894779,841.63903395711691,912.20770474524682,1071.1321582895546,1645.3943504492765,1911.4196806717794,2164.7795082597222,2206.7864424101394,2233.7979365627766,2076.9772638968393,1792.7109537445056,1493.9579524039632,1054.4189142703456,847.34436712355148,{"$f":"GV350","v":918.3665075610736},1078.0791735530565,1655.1950582639113,1922.5411954794658,2177.1588327058162,2219.3724986915763,2246.5161403334278,2088.9133989145948,1803.2312161860261,1502.9902877702079,1061.263176273688,853.07405517615416,924.5518992445775,1085.0566762439084,1665.0404236694087,1933.7139148275542,2189.5955952404693,2232.0169994439239,2259.2934239321885,2100.9047025687078,1813.7995840248338,1512.0633068487357,1068.1372183320329,858.82817905310196,930.76397163220065,1092.064777373723,1674.9306279325294,1944.938052326281,2202.0900402577035,2244.7201938489525,2272.1300394823106,2112.9514073125911,1824.41625436809,1521.177169616735,1075.0411459754366,864.60681969328368,937.00281661318354,1099.1035881001417,1684.865852813308,1956.2138222378569,2214.6424129544512,2257.4823319129746,2285.0262399440367,2125.0537463366359,1835.081424881954,1530.3320364235221,1081.9750648330903,870.41005803228745,943.26852612578386,1106.1732197235001,1694.8462805634308,1967.5414394756033,2227.252959330408,2270.3036644668005,2297.9822791145898,2137.2119535676848,1845.7952937901453,1539.5280679881575,1088.9390806295519,876.23797499832096,949.56119215344302,1113.2737836834385,1704.8720939245438,1978.9211196030456,{"$f":"JH350","v":2239.9219261878675},2283.184443165645,2310.9984116281234,2149.4262636684571,1856.5580598724564,1548.765425397007,1095.9332991809222,882.09065150808317,955.88090672089004,1120.4053915554532,1714.943476126542,1990.3530788329624,2252.6495611315077,2296.1249204890032,2324.0748929556426,2161.6969120369431,1867.3699224632362,1558.0442701012475,1102.9578263909589,887.96816846256377,962.22776189018714,1127.5681550473846,1725.0606108857789,2001.8375340263888,2265.4361125681216,2309.1253497404768,2337.2119794048604,2174.0241348057375,1878.2310814497926,1567.3647639143235,1110.0127682471248,942.54672889214157,1043.5353948549191,1218.7440662358026,1851.903960962409,2145.2018189891992,2424.5345816334734,2470.8295573150644,2500.5904477825707,2327.6578996322651,2014.2036920850849,1684.7763438688282,1200.1182125071521,1022.6520112658766,1129.6670585068559,1315.3329796299438,1986.2894756340952,2297.0943973133135,2593.1005035206263,2642.1566173837432,2673.6915589168407,2490.4323925053359,2158.2625086790672,1809.1658848412408,1295.5712953756099,1107.5077634024349,1220.9087955279977,1417.6560888435174,2128.665447701313,2458.0224226303867,2771.6970886034687,2823.6790071011033,1.396207905228652E-27,1.396207905228652E-27,{"$f":"LT350","v":1.396207905228652E-27},1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,{"$f":"OF350","v":1.396207905228652E-27},1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27,1.396207905228652E-27]
[]
[null,null,null,"Equity cash flow to all owners",null," \n","Project Pre-tax IRR EGP",{"$f":"H124","v":0.13243126273155212},"Project pre-tax IRR EURO",{"$f":"H127","v":7.5949439406394967E-2}," \n","Equity IRR EGP",{"$f":"G348","v":0.22155514359474179},"Equity IRR EURO",{"$f":"G351","v":0.15949543118476872}]
[]
[]
[null,null,null,null,"Two way data table",null,null,{"$f":"H407","v":0.13243126273155212},10,12,15,20]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]
[]
[null,null,null,null,"One way data table",null,null,null,{"$f":"H407","v":0.13243126273155212},{"$f":"J407","v":7.5949439406394967E-2},{"$f":"M407","v":0.22155514359474179},{"$f":"O407","v":0.15949543118476872}]
[null,null,null,null,null,null,null,1.08]
[null,null,null,null,null,null,null,1.1000000000000001]
[null,null,null,null,null,null,null,1.2]
[null,null,null,null,null,null,null,1.3]